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

{"sheet":"Portada","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Licitación Pública No. LA-OAX-DID-003-2020"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras"]
[]
[null,"Instrucciones de uso"]
[null,"1. Indicar la tasa SWAP"]
[null,"2. Oprimir el botón Calcular Amortización y esperar hasta que en el indicador se lea: Check"]
[]
[null,"Consideraciones"]
[null,"El adecuado uso de la hoja de cálculo requiere habilitar el uso de Macros "]
[null,"1. En caso que, después de ingresar la tasa SWAP y oprimir el botón Calcular Amortización, el indicador no muestre Check, se deberá apretar nuevamente el botón."]
[null,"2. En caso de existir diferenciales en centavos de la tabla de amortización con respecto al saldo insoluto, la diferencia se compensará en el último pago de capital"]
[null,"En caso de dudas adicionales, favor de contactar al siguiente número: 5512411024"]

{"sheet":"Perfil de Amortización","index":1,"n_rows":188,"n_cols":11,"rows_kept":188,"cut":false,"hidden":false,"merged":[]}
["Licitación Pública No. LA-OAX-DID-003-2020 para la Contratación de SWAP del Estado de Oaxaca"]
["Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras"]
[]
[null,"Indicador",null,"Monto para Inversión",55000000,null,"Tasa SWAP",5.8424999999999998E-2,null,353526044.13]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":1460660.6989048708},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":56460660.698904872},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.2424999999999994E-2},null,{"$f":"+SUM(J4:J5)","v":362914800.46999997}]
[]
[]
[null,null,null,"Periodo","Fecha","Saldo inicial","Amortización","Intereses","Servicio de la deuda","Saldo final"]
[null,{"$f":"+PMT(H6*30/360,D188,E6)","v":-492252.22334880469}]
[null,2843.8713656900809]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true},null,null,null,"2020-09-04",{"$f":"+E6","v":56460660.698904872}]
[null,null,null,1,"2020-10-05",{"$f":"+F13","v":56460660.698904872},{"$f":"+I14-H14","v":191592.59136569005},{"$f":"+ROUND(F14*$H$6*(E14-E13)/360,2)","v":303503.5},{"$f":"+ROUND(-$B$10,2)+B11","v":495096.09136569005},{"$f":"+F14-G14","v":56269068.107539184}]
[null,null,null,2,"2020-11-05",{"$f":"+J14","v":56269068.107539184},{"$f":"+I15-H15","v":192622.50136569003},{"$f":"+ROUND(F15*$H$6*(E15-E14)/360,2)","v":302473.59000000003},{"$f":"+I14","v":495096.09136569005},56076445.606173493]
[null,null,null,3,"2020-12-07",56076445.606173493,183934.12136569008,311161.96999999997,{"$f":"+I15","v":495096.09136569005},55892511.484807804]
[null,null,null,4,"2021-01-05",55892511.484807804,214030.50136569003,281065.59000000003,495096.09136569005,55678480.983442113]
[null,null,null,5,"2021-02-05",55678480.983442113,195797.19136569003,299298.90000000002,495096.09136569005,55482683.792076424]
[null,null,null,6,"2021-03-05",55482683.792076424,225712.25136569003,269383.84000000003,495096.09136569005,55256971.540710732]
[null,null,null,7,"2021-04-05",55256971.540710732,198063.01136569004,297033.08,495096.09136569005,55058908.529345043]
[null,null,null,8,"2021-05-05",55058908.529345043,208675.06136569002,286421.03000000003,495096.09136569005,54850233.467979357]
[null,null,null,9,"2021-06-07",54850233.467979357,181227.06136569002,313869.03000000003,495096.09136569005,54669006.40661367]
[null,null,null,10,"2021-07-05",54669006.40661367,229662.88136569003,265433.21000000002,495096.09136569005,54439343.525247984]
[null,null,null,11,"2021-08-05",54439343.525247984,202458.15136569005,292637.94,495096.09136569005,54236885.373882294]
[null,null,null,12,"2021-09-06",54236885.373882294,194141.64136569004,300954.45,495096.09136569005,54042743.732516602]
[null,null,null,13,"2021-10-05",54042743.732516602,223332.40136569005,271763.69,495096.09136569005,53819411.331150912]
[null,null,null,14,"2021-11-05",53819411.331150912,205790.59136569005,289305.5,495096.09136569005,53613620.739785224]
[null,null,null,15,"2021-12-06",53613620.739785224,206896.82136569003,288199.27,495096.09136569005,53406723.918419532]
[null,null,null,16,"2022-01-05",53406723.918419532,217269.86136569007,277826.23,495096.09136569005,53189454.057053842]
[null,null,null,17,"2022-02-08",53189454.057053842,181507.32136569003,313588.77,495096.09136569005,53007946.73568815]
[null,null,null,18,"2022-03-07",53007946.73568815,246919.51136569006,248176.58,495096.09136569005,52761027.224322461]
[null,null,null,19,"2022-04-05",52761027.224322461,229777.74136569008,265318.34999999998,495096.09136569005,52531249.482956767]
[null,null,null,20,"2022-05-05",52531249.482956767,221824.15136569005,273271.94,495096.09136569005,52309425.331591077]
[null,null,null,21,"2022-06-06",52309425.331591077,204836.90136569005,290259.19,495096.09136569005,52104588.430225387]
[null,null,null,22,"2022-07-05",52104588.430225387,233078.76136569006,262017.33,495096.09136569005,51871509.668859698]
[null,null,null,23,"2022-08-05",51871509.668859698,216261.51136569004,278834.58,495096.09136569005,51655248.157494009]
[null,null,null,24,"2022-09-05",51655248.157494009,217424.02136569005,277672.07,495096.09136569005,51437824.136128321]
[null,null,null,25,"2022-10-05",51437824.136128321,227512.24136569008,267583.84999999998,495096.09136569005,51210311.894762628]
[null,null,null,26,"2022-11-07",51210311.894762628,202055.75136569003,293040.34000000003,495096.09136569005,51008256.143396936]
[null,null,null,27,"2022-12-05",51008256.143396936,247436.84136569005,247659.25,495096.09136569005,50760819.302031249]
[null,null,null,28,"2023-01-05",50760819.302031249,222232.01136569004,272864.08,495096.09136569005,50538587.290665559]
[null,null,null,29,"2023-02-07",50538587.290665559,205899.55136569007,289196.53999999998,495096.09136569005,50332687.739299871]
[null,null,null,30,"2023-03-06",50332687.739299871,259444.74136569005,235651.35,495096.09136569005,50073242.997934178]
[null,null,null,31,"2023-04-05",50073242.997934178,234610.91136569006,260485.18,495096.09136569005,49838632.08656849]
[null,null,null,32,"2023-05-05",49838632.08656849,235831.37136569005,259264.72,495096.09136569005,49602800.715202801]
[null,null,null,33,"2023-06-05",49602800.715202801,228456.92136569007,266639.17,495096.09136569005,49374343.793837108]
[null,null,null,34,"2023-07-05",49374343.793837108,238246.64136569004,256849.45,495096.09136569005,49136097.152471416]
[null,null,null,35,"2023-08-07",49136097.152471416,213925.01136569004,281171.08,495096.09136569005,48922172.141105726]
[null,null,null,36,"2023-09-05",48922172.141105726,249082.11136569004,246013.98,495096.09136569005,48673090.029740036]
[null,null,null,37,"2023-10-05",48673090.029740036,241894.62136569005,253201.47,495096.09136569005,48431195.408374347]
[null,null,null,38,"2023-11-06",48431195.408374347,226356.77136569005,268739.32,495096.09136569005,48204838.63700866]
[null,null,null,39,"2023-12-05",48204838.63700866,252689.36136569004,242406.73,495096.09136569005,47952149.275642969]
[null,null,null,40,"2024-01-05",47952149.275642969,237329.98136569007,257766.11,495096.09136569005,47714819.294277281]
[null,null,null,41,"2024-02-06",47714819.294277281,230331.86136569007,264764.23,495096.09136569005,47484487.43291159]
[null,null,null,42,"2024-03-05",47484487.43291159,264545.71136569005,230550.38,495096.09136569005,47219941.721545897]
[null,null,null,43,"2024-04-05",47219941.721545897,241265.95136569004,253830.14,495096.09136569005,46978675.77018021]
[null,null,null,44,"2024-05-06",46978675.77018021,242562.87136569005,252533.22,495096.09136569005,46736112.898814522]
[null,null,null,45,"2024-06-05",46736112.898814522,251970.94136569006,243125.15,495096.09136569005,46484141.957448833]
[null,null,null,46,"2024-07-05",46484141.957448833,253281.71136569005,241814.38,495096.09136569005,46230860.24608314]
[null,null,null,47,"2024-08-05",46230860.24608314,246582.74136569005,248513.35,495096.09136569005,45984277.504717447]
[null,null,null,48,"2024-09-05",45984277.504717447,247908.24136569005,247187.85,495096.09136569005,45736369.263351753]
[null,null,null,49,"2024-10-07",45736369.263351753,241310.06136569005,253786.03,495096.09136569005,45495059.201986067]
[null,null,null,50,"2024-11-05",45495059.201986067,266315.97136569006,228780.12,495096.09136569005,45228743.230620377]
[null,null,null,51,"2024-12-05",45228743.230620377,259812.40136569005,235283.69,495096.09136569005,44968930.829254687]
[null,null,null,52,"2025-01-06",44968930.829254687,245568.49136569005,249527.6,495096.09136569005,44723362.337888993]
[null,null,null,53,"2025-02-05",44723362.337888993,262441.43136569008,232654.66,495096.09136569005,44460920.906523302]
[null,null,null,54,"2025-03-05",44460920.906523302,279225.97136569006,215870.12,495096.09136569005,44181694.935157612]
[null,null,null,55,"2025-04-07",44181694.935157612,242275.55136569004,252820.54,495096.09136569005,43939419.383791924]
[null,null,null,56,"2025-05-05",43939419.383791924,281758.00136569003,213338.09,495096.09136569005,43657661.382426232]
[null,null,null,57,"2025-06-05",43657661.382426232,260414.94136569006,234681.15,495096.09136569005,43397246.441060543]
[null,null,null,58,"2025-07-07",43397246.441060543,254289.59136569005,240806.5,495096.09136569005,43142956.849694856]
[null,null,null,59,"2025-08-05",43142956.849694856,278143.94136569009,216952.15,495096.09136569005,42864812.908329166]
[null,null,null,60,"2025-09-05",42864812.908329166,264676.88136569003,230419.21,495096.09136569005,42600136.02696348]
[null,null,null,61,"2025-10-06",42600136.02696348,266099.65136569005,228996.44,495096.09136569005,42334036.37559779]
[null,null,null,62,"2025-11-05",42334036.37559779,274870.90136569005,220225.19,495096.09136569005,{"$f":"+F75-G75","v":42059165.4742321}]
[null,null,null,63,"2025-12-05",{"$f":"+J75","v":42059165.4742321},276300.81136569008,218795.28,{"$f":"+I75","v":495096.09136569005},41782864.662866414]
[null,null,null,64,"2026-01-05",41782864.662866414,270492.88136569003,224603.21,495096.09136569005,41512371.781500727]
[null,null,null,65,"2026-02-05",41512371.781500727,271946.91136569006,223149.18,495096.09136569005,41240424.870135039]
[null,null,null,66,"2026-03-05",41240424.870135039,{"$f":"+I79-H79","v":294862.37136569002},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":200233.72},495096.09136569005,40945562.49876935]
[null,null,null,67,"2026-04-06",40945562.49876935,267893.71136569005,227202.38,495096.09136569005,40677668.787403658]
[null,null,null,68,"2026-05-05",40677668.787403658,290541.09136569005,204555,495096.09136569005,40387127.69603797]
[null,null,null,69,"2026-06-05",40387127.69603797,277995.65136569005,217100.44,495096.09136569005,40109132.044672281]
[null,null,null,70,"2026-07-06",40109132.044672281,279490.01136569004,215606.08,495096.09136569005,39829642.033306591]
[null,null,null,71,"2026-08-05",39829642.033306591,287898.97136569006,207197.12,495096.09136569005,39541743.061940901]
[null,null,null,72,"2026-09-07",39541743.061940901,268826.70136569004,226269.39,495096.09136569005,39272916.360575214]
[null,null,null,73,"2026-10-05",39272916.360575214,304415.17136569007,190680.92,495096.09136569005,38968501.189209521]
[null,null,null,74,"2026-11-05",38968501.189209521,285621.45136569004,209474.64,495096.09136569005,38682879.737843834]
[null,null,null,75,"2026-12-07",38682879.737843834,280449.09136569005,214647,495096.09136569005,38402430.646478146]
[null,null,null,76,"2027-01-05",38402430.646478146,301982.53136569005,193113.56,495096.09136569005,38100448.115112454]
[null,null,null,77,"2027-02-05",38100448.115112454,290287.66136569006,204808.43,495096.09136569005,37810160.453746766]
[null,null,null,78,"2027-03-05",37810160.453746766,311517.26136569004,183578.83,495096.09136569005,37498643.192381077]
[null,null,null,79,"2027-04-05",37498643.192381077,293522.65136569005,201573.44,495096.09136569005,37205120.541015387]
[null,null,null,80,"2027-05-05",37205120.541015387,301551.95136569004,193544.14,495096.09136569005,36903568.5896497]
[null,null,null,81,"2027-06-07",36903568.5896497,283923.11136569001,211172.98,495096.09136569005,36619645.478284009]
[null,null,null,82,"2027-07-05",36619645.478284009,317297.54136569006,177798.55,495096.09136569005,36302347.936918318]
[null,null,null,83,"2027-08-05",36302347.936918318,299953.32136569009,195142.77,495096.09136569005,36002394.615552627]
[null,null,null,84,"2027-09-06",36002394.615552627,295322.80136569007,199773.29,495096.09136569005,35707071.814186938]
[null,null,null,85,"2027-10-05",35707071.814186938,315536.63136569003,179559.46,495096.09136569005,35391535.182821251]
[null,null,null,86,"2027-11-05",35391535.182821251,304849.38136569003,190246.71,495096.09136569005,35086685.801455565]
[null,null,null,87,"2027-12-06",35086685.801455565,306488.10136569006,188607.99,495096.09136569005,34780197.700089872]
[null,null,null,88,"2028-01-05",34780197.700089872,314166.60136569006,180929.49,495096.09136569005,34466031.098724179]
[null,null,null,89,"2028-02-08",34466031.098724179,291894.90136569005,203201.19,495096.09136569005,34174136.197358489]
[null,null,null,90,"2028-03-06",34174136.197358489,335097.06136569008,159999.03,495096.09136569005,33839039.135992795]
[null,null,null,91,"2028-04-05",33839039.135992795,319062.59136569005,176033.5,495096.09136569005,33519976.544627104]
[null,null,null,92,"2028-05-05",33519976.544627104,320722.38136569003,174373.71,495096.09136569005,33199254.163261414]
[null,null,null,93,"2028-06-05",33199254.163261414,316633.96136569005,178462.13,495096.09136569005,32882620.201895725]
[null,null,null,94,"2028-07-05",32882620.201895725,324037.96136569005,171058.13,495096.09136569005,32558582.240530036]
[null,null,null,95,"2028-08-07",32558582.240530036,308786.39136569004,186309.7,495096.09136569005,32249795.849164348]
[null,null,null,96,"2028-09-05",32249795.849164348,332922.17136569007,162173.92000000001,495096.09136569005,31916873.677798659]
[null,null,null,97,"2028-10-05",31916873.677798659,329061.85136569006,166034.23999999999,495096.09136569005,31587811.826432969]
[null,null,null,98,"2028-11-06",31587811.826432969,319818.83136569004,175277.26,495096.09136569005,31267992.99506728]
[null,null,null,99,"2028-12-05",31267992.99506728,337859.34136569005,157236.75,495096.09136569005,30930133.653701589]
[null,null,null,100,"2029-01-05",30930133.653701589,328831.59136569005,166264.5,495096.09136569005,30601302.062335897]
[null,null,null,101,"2029-02-06",30601302.062335897,325292.87136569002,169803.22,495096.09136569005,30276009.190970208]
[null,null,null,102,"2029-03-05",30276009.190970208,353347.60136569006,141748.49,495096.09136569005,29922661.589604519]
[null,null,null,103,"2029-04-05",29922661.589604519,334247.24136569002,160848.85,495096.09136569005,29588414.34823883]
[null,null,null,104,"2029-05-07",29588414.34823883,330913.27136569005,164182.82,495096.09136569005,29257501.076873139]
[null,null,null,105,"2029-06-05",29257501.076873139,347969.46136569005,147126.63,495096.09136569005,28909531.61550745]
[null,null,null,106,"2029-07-05",28909531.61550745,344706.30136569007,150389.79,495096.09136569005,28564825.314141762]
[null,null,null,107,"2029-08-06",28564825.314141762,336593.05136569007,158503.04000000001,495096.09136569005,28228232.262776073]
[null,null,null,108,"2029-09-05",28228232.262776073,348250.47136569006,146845.62,495096.09136569005,27879981.791410383]
[null,null,null,109,"2029-10-05",27879981.791410383,350062.10136569006,145033.99,495096.09136569005,27529919.690044694]
[null,null,null,110,"2029-11-05",27529919.690044694,347109.39136569004,147986.70000000001,495096.09136569005,27182810.298679005]
[null,null,null,111,"2029-12-05",27182810.298679005,353688.85136569006,141407.24,495096.09136569005,26829121.447313316]
[null,null,null,112,"2030-01-07",26829121.447313316,341572.03136569005,153524.06,495096.09136569005,26487549.415947627]
[null,null,null,113,"2030-02-05",26487549.415947627,361898.67136569007,133197.42000000001,495096.09136569005,26125650.744581938]
[null,null,null,114,"2030-03-05",26125650.744581938,368248.80136569007,126847.29,495096.09136569005,25757401.943216249]
[null,null,null,115,"2030-04-05",25757401.943216249,356637.53136569005,138458.56,495096.09136569005,25400764.41185056]
[null,null,null,116,"2030-05-06",25400764.41185056,358554.63136569003,136541.46,495096.09136569005,25042209.78048487]
[null,null,null,117,"2030-06-05",25042209.78048487,364824.43136569008,130271.66,495096.09136569005,24677385.349119179]
[null,null,null,118,"2030-07-05",24677385.349119179,366722.27136569005,128373.82,495096.09136569005,24310663.077753488]
[null,null,null,119,"2030-08-05",24310663.077753488,364414.46136569005,130681.63,495096.09136569005,23946248.616387799]
[null,null,null,120,"2030-09-05",23946248.616387799,366373.36136569007,128722.73,495096.09136569005,23579875.255022109]
[null,null,null,121,"2030-10-07",23579875.255022109,364253.98136569007,130842.11,495096.09136569005,23215621.273656417]
[null,null,null,122,"2030-11-05",23215621.273656417,378352.15136569005,116743.94,495096.09136569005,22837269.122290727]
[null,null,null,123,"2030-12-05",22837269.122290727,376294.71136569005,118801.38,495096.09136569005,22460974.410925038]
[null,null,null,124,"2031-01-06",22460974.410925038,370462.64136569004,124633.45,495096.09136569005,22090511.76955935]
[null,null,null,125,"2031-02-05",22090511.76955935,380179.41136569006,114916.68,495096.09136569005,21710332.358193658]
[null,null,null,126,"2031-03-05",21710332.358193658,389686.40136569005,105409.69,495096.09136569005,{"$f":"+F139-G139","v":21320645.956827968}]
[null,null,null,127,"2031-04-07",{"$f":"+J139","v":21320645.956827968},373093.14136569004,122002.95,{"$f":"+I139","v":495096.09136569005},20947552.81546228]
[null,null,null,128,"2031-05-05",20947552.81546228,393389.90136569005,101706.19,495096.09136569005,20554162.91409659]
[null,null,null,129,"2031-06-05",20554162.91409659,384607.47136569006,110488.62,495096.09136569005,20169555.4427309]
[null,null,null,130,"2031-07-07",20169555.4427309,{"$f":"+I143-H143","v":383177.47136569006},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":111918.62},495096.09136569005,19786377.97136521]
[null,null,null,131,"2031-08-05",19786377.97136521,395596.72136569006,99499.37,495096.09136569005,19390781.249999519]
[null,null,null,132,"2031-09-05",19390781.249999519,390861.21136569005,104234.88,495096.09136569005,18999920.038633831]
[null,null,null,133,"2031-10-06",18999920.038633831,392962.28136569005,102133.81,495096.09136569005,18606957.757268142]
[null,null,null,134,"2031-11-05",18606957.757268142,398301.15136569005,96794.94,495096.09136569005,18208656.605902452]
[null,null,null,135,"2031-12-05",18208656.605902452,400373.14136569004,94722.95,495096.09136569005,17808283.464536764]
[null,null,null,136,"2032-01-06",17808283.464536764,396279.90136569005,98816.19,495096.09136569005,17412003.563171074]
[null,null,null,137,"2032-02-05",17412003.563171074,404517.40136569005,90578.69,495096.09136569005,17007486.161805384]
[null,null,null,138,"2032-03-05",17007486.161805384,409570.88136569003,85525.21,495096.09136569005,16597915.280439693]
[null,null,null,139,"2032-04-05",16597915.280439693,405874.23136569007,89221.86,495096.09136569005,16192041.049074003]
[null,null,null,140,"2032-05-05",16192041.049074003,410863.74136569002,84232.35,495096.09136569005,15781177.307708314]
[null,null,null,141,"2032-06-07",15781177.307708314,404791.59136569005,90304.5,495096.09136569005,15376385.716342624]
[null,null,null,142,"2032-07-05",15376385.716342624,420439.47136569006,74656.62,495096.09136569005,14955946.244976934]
[null,null,null,143,"2032-08-05",14955946.244976934,414700.61136569007,80395.48,495096.09136569005,14541245.633611243]
[null,null,null,144,"2032-09-06",14541245.633611243,414408.33136569004,80687.759999999995,495096.09136569005,14126837.302245554]
[null,null,null,145,"2032-10-05",14126837.302245554,424056.74136569002,71039.350000000006,495096.09136569005,13702780.560879864]
[null,null,null,146,"2032-11-05",13702780.560879864,421436.98136569007,73659.11,495096.09136569005,13281343.579514174]
[null,null,null,147,"2032-12-06",13281343.579514174,423702.41136569006,71393.679999999993,495096.09136569005,12857641.168148484]
[null,null,null,148,"2033-01-05",12857641.168148484,428209.57136569003,66886.52,495096.09136569005,12429431.596782794]
[null,null,null,149,"2033-02-08",12429431.596782794,421815.96136569005,73280.13,495096.09136569005,12007615.635417104]
[null,null,null,150,"2033-03-07",12007615.635417104,438877.93136569008,56218.16,495096.09136569005,11568737.704051415]
[null,null,null,151,"2033-04-05",11568737.704051415,436920.60136569006,58175.49,495096.09136569005,11131817.102685725]
[null,null,null,152,"2033-05-05",11131817.102685725,437187.45136569004,57908.639999999999,495096.09136569005,10694629.651320035]
[null,null,null,153,"2033-06-06",10694629.651320035,435752.78136569005,59343.31,495096.09136569005,10258876.869954344]
[null,null,null,154,"2033-07-05",10258876.869954344,443507.48136569007,51588.61,495096.09136569005,9815369.3885886539]
[null,null,null,155,"2033-08-05",9815369.3885886539,442333.71136569005,52762.38,495096.09136569005,9373035.6772229634]
[null,null,null,156,"2033-09-05",9373035.6772229634,444711.47136569006,50384.62,495096.09136569005,8928324.2058572732]
[null,null,null,157,"2033-10-05",8928324.2058572732,448650.20136569004,46445.89,495096.09136569005,8479674.0044915825]
[null,null,null,158,"2033-11-07",8479674.0044915825,446572.92136569007,48523.17,495096.09136569005,8033101.0831258921]
[null,null,null,159,"2033-12-05",8033101.0831258921,456093.15136569005,39002.94,495096.09136569005,7577007.9317602022]
[null,null,null,160,"2034-01-05",7577007.9317602022,454365.99136569008,40730.1,495096.09136569005,7122641.9403945124]
[null,null,null,161,"2034-02-07",7122641.9403945124,454338.26136569004,40757.83,495096.09136569005,6668303.6790288221]
[null,null,null,162,"2034-03-06",6668303.6790288221,463875.93136569008,31220.16,495096.09136569005,6204427.7476631319]
[null,null,null,163,"2034-04-05",6204427.7476631319,462820.14136569004,32275.95,495096.09136569005,5741607.6062974418]
[null,null,null,164,"2034-05-05",5741607.6062974418,465227.77136569005,29868.32,495096.09136569005,5276379.8349317517]
[null,null,null,165,"2034-06-05",5276379.8349317517,466732.98136569007,28363.11,495096.09136569005,4809646.8535660617]
[null,null,null,166,"2034-07-05",4809646.8535660617,470075.91136569006,25020.18,495096.09136569005,4339570.942200372]
[null,null,null,167,"2034-08-07",4339570.942200372,470263.80136569007,24832.29,495096.09136569005,3869307.1408346817]
[null,null,null,168,"2034-09-05",3869307.1408346817,475638.58136569004,19457.509999999998,495096.09136569005,3393668.5594689916]
[null,null,null,169,"2034-10-05",3393668.5594689916,477441.94136569003,17654.150000000001,495096.09136569005,2916226.6181033016]
[null,null,null,170,"2034-11-06",2916226.6181033016,478914.27136569005,16181.82,495096.09136569005,2437312.3467376116]
[null,null,null,171,"2034-12-05",2437312.3467376116,482839.62136569008,12256.47,495096.09136569005,1954472.7253719214]
[null,null,null,172,"2035-01-05",1954472.7253719214,484589.85136569006,10506.24,495096.09136569005,1469882.8740062313]
[null,null,null,173,"2035-02-06",1469882.8740062313,486939.87136569008,8156.22,495096.09136569005,982943.00264054118]
[null,null,null,174,"2035-03-05",982943.00264054118,490494.07136569003,4602.0200000000004,495096.09136569005,492448.93127485114]
[null,null,null,175,"2035-04-05",492448.93127485114,492448.94136569003,2647.15,495096.09136569005,{"$f":"+ROUND(F188-G188,1)","v":0}]