{"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-004-2020"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras 1"]
[]
[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-004-2020 para la Contratación de SWAP del Estado de Oaxaca"]
["Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras 1"]
[]
[null,"Indicador",null,"Monto para Inversión",31543841.66,null,"Tasa SWAP",5.9499999999999997E-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":837724.5419134578},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":32381566.201913457},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.3500000000000001E-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":-285201.52464023692}]
[null,377.19235362769825]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[null,null,null,null,"2020-10-30",{"$f":"+E6","v":32381566.201913457}]
[null,null,null,1,"2020-11-05",{"$f":"+F14","v":32381566.201913457},{"$f":"+I15-H15","v":251308.22235362773},{"$f":"+ROUND(F15*$H$6*(E15-E14)/360,2)","v":34270.49},{"$f":"+ROUND(-$B$10,2)+B11","v":285578.71235362772},{"$f":"+F15-G15","v":32130257.979559831}]
[null,null,null,2,"2020-12-07",{"$f":"+J15","v":32130257.979559831},104221.25235362773,181357.46,{"$f":"+I15","v":285578.71235362772},32026036.727206204]
[null,null,null,3,"2021-01-05",32026036.727206204,121756.64235362771,163822.07,{"$f":"+I16","v":285578.71235362772},31904280.084852576]
[null,null,null,4,"2021-02-05",31904280.084852576,111124.33235362772,174454.38,{"$f":"+I17","v":285578.71235362772},31793155.752498947]
[null,null,null,5,"2021-03-05",31793155.752498947,128555.85235362774,157022.85999999999,{"$f":"+I18","v":285578.71235362772},31664599.900145318]
[null,null,null,6,"2021-04-05",31664599.900145318,112434.92235362771,173143.79,285578.71235362772,31552164.977791689]
[null,null,null,7,"2021-05-05",31552164.977791689,{"$f":"+I21-H21","v":118615.17235362771},166963.54,285578.71235362772,31433549.80543806]
[null,null,null,8,"2021-06-07",31433549.80543806,102609.26235362771,182969.45,285578.71235362772,31330940.543084431]
[null,null,null,9,"2021-07-05",31330940.543084431,130838.68235362772,154740.03,285578.71235362772,31200101.860730805]
[null,null,null,10,"2021-08-05",31200101.860730805,114974.82235362771,170603.89,285578.71235362772,31085127.038377177]
[null,null,null,11,"2021-09-06",31085127.038377177,110120.44235362773,175458.27,285578.71235362772,30975006.596023548]
[null,null,null,12,"2021-10-05",30975006.596023548,127132.95235362771,158445.76000000001,285578.71235362772,30847873.643669922]
[null,null,null,13,"2021-11-05",30847873.643669922,116900.82235362771,168677.89,285578.71235362772,30730972.821316294]
[null,null,null,14,"2021-12-06",30730972.821316294,117540.04235362771,168038.67,285578.71235362772,30613432.778962668]
[null,null,null,15,"2022-01-05",30613432.778962668,123582.63235362773,161996.07999999999,285578.71235362772,30489850.146609042]
[null,null,null,16,"2022-02-08",30489850.146609042,102724.30235362772,182854.41,285578.71235362772,30387125.844255414]
[null,null,null,17,"2022-03-07",30387125.844255414,140860.02235362772,144718.69,285578.71235362772,30246265.821901787]
[null,null,null,18,"2022-04-05",30246265.821901787,130860.66235362773,154718.04999999999,285578.71235362772,30115405.15954816]
[null,null,null,19,"2022-05-05",30115405.15954816,126218.02235362772,159360.69,285578.71235362772,29989187.137194533]
[null,null,null,20,"2022-06-06",29989187.137194533,116306.41235362773,169272.3,285578.71235362772,29872880.724840906]
[null,null,null,21,"2022-07-05",29872880.724840906,132770.63235362773,152808.07999999999,285578.71235362772,29740110.092487279]
[null,null,null,22,"2022-08-05",29740110.092487279,122958.14235362771,162620.57,285578.71235362772,29617151.950133651]
[null,null,null,23,"2022-09-05",29617151.950133651,123630.48235362771,161948.23000000001,285578.71235362772,29493521.467780024]
[null,null,null,24,"2022-10-05",29493521.467780024,129508.83235362772,156069.88,285578.71235362772,29364012.635426395]
[null,null,null,25,"2022-11-07",29364012.635426395,114655.69235362773,170923.02,285578.71235362772,29249356.943072766]
[null,null,null,26,"2022-12-05",29249356.943072766,141119.39235362771,144459.32,285578.71235362772,29108237.550719138]
[null,null,null,27,"2023-01-05",29108237.550719138,126413.25235362773,159165.46,285578.71235362772,28981824.298365511]
[null,null,null,28,"2023-02-07",28981824.298365511,116880.34235362773,168698.37,285578.71235362772,28864943.956011884]
[null,null,null,29,"2023-03-06",28864943.956011884,148109.41235362773,137469.29999999999,285578.71235362772,28716834.543658257]
[null,null,null,30,"2023-04-05",28716834.543658257,133618.79235362771,151959.92000000001,285578.71235362772,28583215.75130463]
[null,null,null,31,"2023-05-05",28583215.75130463,134325.86235362772,151252.85,285578.71235362772,28448889.888951004]
[null,null,null,32,"2023-06-05",28448889.888951004,130018.60235362774,155560.10999999999,285578.71235362772,28318871.286597375]
[null,null,null,33,"2023-07-05",28318871.286597375,135724.68235362772,149854.03,285578.71235362772,28183146.604243748]
[null,null,null,34,"2023-08-07",28183146.604243748,121529.31235362773,164049.4,285578.71235362772,28061617.291890122]
[null,null,null,35,"2023-09-05",28061617.291890122,142035.74235362772,143542.97,285578.71235362772,27919581.549536493]
[null,null,null,36,"2023-10-05",27919581.549536493,137837.59235362773,147741.12,285578.71235362772,27781743.957182866]
[null,null,null,37,"2023-11-06",27781743.957182866,128766.20235362771,156812.51,285578.71235362772,27652977.754829239]
[null,null,null,38,"2023-12-05",27652977.754829239,144126.05235362772,141452.66,285578.71235362772,27508851.702475611]
[null,null,null,39,"2024-01-05",27508851.702475611,135158.78235362773,150419.93,285578.71235362772,27373692.920121983]
[null,null,null,40,"2024-02-06",27373692.920121983,131069.42235362771,154509.29,285578.71235362772,27242623.497768354]
[null,null,null,41,"2024-03-05",27242623.497768354,151030.42235362771,134548.29,285578.71235362772,27091593.075414725]
[null,null,null,42,"2024-04-05",27091593.075414725,137440.37235362772,148138.34,285578.71235362772,26954152.703061096]
[null,null,null,43,"2024-05-06",26954152.703061096,138191.91235362773,147386.79999999999,285578.71235362772,26815960.790707469]
[null,null,null,44,"2024-06-05",26815960.790707469,143677.58235362772,141901.13,285578.71235362772,26672283.20835384]
[null,null,null,45,"2024-07-05",26672283.20835384,144437.88235362773,141140.82999999999,285578.71235362772,26527845.326000214]
[null,null,null,46,"2024-08-05",26527845.326000214,140522.98235362771,145055.73000000001,285578.71235362772,26387322.343646586]
[null,null,null,47,"2024-09-05",26387322.343646586,141291.37235362772,144287.34,285578.71235362772,26246030.971292958]
[null,null,null,48,"2024-10-07",26246030.971292958,137434.45235362771,148144.26,285578.71235362772,26108596.518939331]
[null,null,null,49,"2024-11-05",26108596.518939331,152025.99235362772,133552.72,285578.71235362772,25956570.526585702]
[null,null,null,50,"2024-12-05",25956570.526585702,148225.19235362773,137353.51999999999,285578.71235362772,25808345.334232073]
[null,null,null,51,"2025-01-06",25808345.334232073,139904.94235362773,145673.76999999999,285578.71235362772,25668440.391878445]
[null,null,null,52,"2025-02-05",25668440.391878445,149749.88235362773,135828.82999999999,285578.71235362772,25518690.509524819]
[null,null,null,53,"2025-03-05",25518690.509524819,159544.73235362774,126033.98,285578.71235362772,25359145.777171191]
[null,null,null,54,"2025-04-07",25359145.777171191,137967.35235362774,147611.35999999999,285578.71235362772,25221178.424817562]
[null,null,null,55,"2025-05-05",25221178.424817562,161014.11235362772,124564.6,285578.71235362772,25060164.312463935]
[null,null,null,56,"2025-06-05",25060164.312463935,148548.34235362773,137030.37,285578.71235362772,24911615.970110308]
[null,null,null,57,"2025-07-07",24911615.970110308,144966.48235362771,140612.23000000001,285578.71235362772,24766649.487756681]
[null,null,null,58,"2025-08-05",24766649.487756681,158890.42235362774,126688.29,285578.71235362772,24607759.065403052]
[null,null,null,59,"2025-09-05",24607759.065403052,151022.12235362772,134556.59,285578.71235362772,24456736.943049423]
[null,null,null,60,"2025-10-06",24456736.943049423,151847.91235362773,133730.79999999999,285578.71235362772,24304889.030695796]
[null,null,null,61,"2025-11-05",24304889.030695796,156965.34235362773,128613.37,285578.71235362772,{"$f":"+F75-G75","v":24147923.688342169}]
[null,null,null,62,"2025-12-05",{"$f":"+J75","v":24147923.688342169},157795.95235362771,127782.76,{"$f":"+I75","v":285578.71235362772},23990127.735988542]
[null,null,null,63,"2026-01-05",23990127.735988542,154399.36235362772,131179.35,285578.71235362772,23835728.373634916]
[null,null,null,64,"2026-02-05",23835728.373634916,155243.62235362772,130335.09,285578.71235362772,23680484.751281288]
[null,null,null,65,"2026-03-05",23680484.751281288,{"$f":"+I79-H79","v":168623.43235362772},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":116955.28},285578.71235362772,23511861.318927661]
[null,null,null,66,"2026-04-06",23511861.318927661,152867.31235362773,132711.4,285578.71235362772,23358994.006574035]
[null,null,null,67,"2026-05-05",23358994.006574035,166090.97235362773,119487.74,285578.71235362772,23192903.034220409]
[null,null,null,68,"2026-06-05",23192903.034220409,158758.63235362771,126820.08,285578.71235362772,23034144.401866782]
[null,null,null,69,"2026-07-06",23034144.401866782,159626.73235362774,125951.98,285578.71235362772,22874517.669513155]
[null,null,null,70,"2026-08-05",22874517.669513155,164534.39235362771,121044.32,285578.71235362772,22709983.277159527]
[null,null,null,71,"2026-09-07",22709983.277159527,153387.68235362772,132191.03,285578.71235362772,22556595.5948059]
[null,null,null,72,"2026-10-05",22556595.5948059,174174.1923536277,111404.52,285578.71235362772,22382421.402452271]
[null,null,null,73,"2026-11-05",22382421.402452271,163190.39235362771,122388.32,285578.71235362772,22219231.010098644]
[null,null,null,74,"2026-12-07",22219231.010098644,160163.49235362772,125415.22,285578.71235362772,22059067.517745014]
[null,null,null,75,"2027-01-05",22059067.517745014,172740.45235362771,112838.26,285578.71235362772,21886327.065391388]
[null,null,null,76,"2027-02-05",21886327.065391388,165903.06235362773,119675.65,285578.71235362772,21720424.003037762]
[null,null,null,77,"2027-03-05",21720424.003037762,178303.95235362771,107274.76,285578.71235362772,21542120.050684135]
[null,null,null,78,"2027-04-05",21542120.050684135,167785.20235362771,117793.51,285578.71235362772,21374334.848330509]
[null,null,null,79,"2027-05-05",21374334.848330509,172472.85235362774,113105.86,285578.71235362772,21201861.99597688]
[null,null,null,80,"2027-06-07",21201861.99597688,162166.20235362771,123412.51,285578.71235362772,21039695.793623254]
[null,null,null,81,"2027-07-05",21039695.793623254,181665.99235362772,103912.72,285578.71235362772,20858029.801269624]
[null,null,null,82,"2027-08-05",20858029.801269624,171525.84235362773,114052.87,285578.71235362772,20686503.958915997]
[null,null,null,83,"2027-09-06",20686503.958915997,168814.89235362771,116763.82,285578.71235362772,20517689.066562369]
[null,null,null,84,"2027-10-05",20517689.066562369,180625.03235362773,104953.68,285578.71235362772,20337064.034208741]
[null,null,null,85,"2027-11-05",20337064.034208741,174374.51235362771,111204.2,285578.71235362772,20162689.521855112]
[null,null,null,86,"2027-12-06",20162689.521855112,175328.0023536277,110250.71,285578.71235362772,19987361.519501485]
[null,null,null,87,"2028-01-05",19987361.519501485,179812.26235362771,105766.45,285578.71235362772,19807549.257147856]
[null,null,null,88,"2028-02-08",19807549.257147856,166788.4423536277,118790.27,285578.71235362772,19640760.814794227]
[null,null,null,89,"2028-03-06",19640760.814794227,192039.59235362773,93539.12,285578.71235362772,19448721.2224406]
[null,null,null,90,"2028-04-05",19448721.2224406,182662.56235362773,102916.15,285578.71235362772,19266058.660086975]
[null,null,null,91,"2028-05-05",19266058.660086975,183629.15235362772,101949.56,285578.71235362772,19082429.507733345]
[null,null,null,92,"2028-06-05",19082429.507733345,181234.93235362772,104343.78,285578.71235362772,18901194.575379718]
[null,null,null,93,"2028-07-05",18901194.575379718,185559.89235362771,100018.82,285578.71235362772,18715634.68302609]
[null,null,null,94,"2028-08-07",18715634.68302609,176638.12235362772,108940.59,285578.71235362772,18538996.560672462]
[null,null,null,95,"2028-09-05",18538996.560672462,190746.59235362773,94832.12,285578.71235362772,18348249.968318835]
[null,null,null,96,"2028-10-05",18348249.968318835,188485.89235362771,97092.82,285578.71235362772,18159764.075965207]
[null,null,null,97,"2028-11-06",18159764.075965207,183076.93235362772,102501.78,285578.71235362772,17976687.14361158]
[null,null,null,98,"2028-12-05",17976687.14361158,193622.96235362772,91955.75,285578.71235362772,17783064.181257952]
[null,null,null,99,"2029-01-05",17783064.181257952,188339.93235362772,97238.78,285578.71235362772,17594724.248904325]
[null,null,null,100,"2029-02-06",17594724.248904325,186266.27235362772,99312.44,285578.71235362772,17408457.976550698]
[null,null,null,101,"2029-03-05",17408457.976550698,202670.93235362772,82907.78,285578.71235362772,17205787.044197071]
[null,null,null,102,"2029-04-05",17205787.044197071,191496.51235362771,94082.2,285578.71235362772,17014290.531843442]
[null,null,null,103,"2029-05-07",17014290.531843442,189542.49235362772,96036.22,285578.71235362772,16824748.039489813]
[null,null,null,104,"2029-06-05",16824748.039489813,199515.45235362771,86063.26,285578.71235362772,16625232.587136185]
[null,null,null,105,"2029-07-05",16625232.587136185,197603.52235362772,87975.19,285578.71235362772,16427629.064782556]
[null,null,null,106,"2029-08-06",16427629.064782556,192853.87235362772,92724.84,285578.71235362772,16234775.192428928]
[null,null,null,107,"2029-09-05",16234775.192428928,199669.6923536277,85909.02,285578.71235362772,16035105.500075299]
[null,null,null,108,"2029-10-05",16035105.500075299,200726.28235362773,84852.43,285578.71235362772,15834379.217721671]
[null,null,null,109,"2029-11-05",15834379.217721671,198995.4423536277,86583.27,285578.71235362772,15635383.775368042]
[null,null,null,110,"2029-12-05",15635383.775368042,202841.47235362773,82737.240000000005,285578.71235362772,15432542.303014414]
[null,null,null,111,"2030-01-07",15432542.303014414,195748.45235362771,89830.26,285578.71235362772,15236793.850660786]
[null,null,null,112,"2030-02-05",15236793.850660786,207638.28235362773,77940.429999999993,285578.71235362772,15029155.568307158]
[null,null,null,113,"2030-03-05",15029155.568307158,211351.38235362771,74227.33,285578.71235362772,14817804.18595353]
[null,null,null,114,"2030-04-05",14817804.18595353,204554.13235362771,81024.58,285578.71235362772,14613250.053599901]
[null,null,null,115,"2030-05-06",14613250.053599901,205672.65235362772,79906.06,285578.71235362772,14407577.401246274]
[null,null,null,116,"2030-06-05",14407577.401246274,209338.61235362772,76240.100000000006,285578.71235362772,14198238.788892645]
[null,null,null,117,"2030-07-05",14198238.788892645,210446.36235362772,75132.350000000006,285578.71235362772,13987792.426539017]
[null,null,null,118,"2030-08-05",13987792.426539017,209092.68235362772,76486.03,285578.71235362772,13778699.74418539]
[null,null,null,119,"2030-09-05",13778699.74418539,210236.01235362771,75342.7,285578.71235362772,13568463.731831763]
[null,null,null,120,"2030-10-07",13568463.731831763,208992.27235362772,76586.44,285578.71235362772,13359471.459478136]
[null,null,null,121,"2030-11-05",13359471.459478136,217241.30235362772,68337.41,285578.71235362772,13142230.157124508]
[null,null,null,122,"2030-12-05",13142230.157124508,216034.41235362773,69544.3,285578.71235362772,12926195.744770881]
[null,null,null,123,"2031-01-06",12926195.744770881,212617.52235362772,72961.19,285578.71235362772,12713578.222417254]
[null,null,null,124,"2031-02-05",12713578.222417254,218302.6923536277,67276.02,285578.71235362772,12495275.530063625]
[null,null,null,125,"2031-03-05",12495275.530063625,223865.93235362772,61712.78,285578.71235362772,{"$f":"+F139-G139","v":12271409.597709998}]
[null,null,null,126,"2031-04-07",{"$f":"+J139","v":12271409.597709998},214148.88235362771,71429.83,{"$f":"+I139","v":285578.71235362772},12057260.71535637]
[null,null,null,127,"2031-05-05",12057260.71535637,226029.24235362772,59549.47,285578.71235362772,11831231.473002743]
[null,null,null,128,"2031-06-05",11831231.473002743,220884.88235362771,64693.83,285578.71235362772,11610346.590649115]
[null,null,null,129,"2031-07-07",11610346.590649115,{"$f":"+I143-H143","v":220044.75235362773},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":65533.96},285578.71235362772,11390301.838295488]
[null,null,null,130,"2031-08-05",11390301.838295488,227314.15235362772,58264.56,285578.71235362772,11162987.68594186]
[null,null,null,131,"2031-09-05",11162987.68594186,224538.87235362772,61039.839999999997,285578.71235362772,10938448.813588232]
[null,null,null,132,"2031-10-06",10938448.813588232,225766.66235362773,59812.05,285578.71235362772,10712682.151234604]
[null,null,null,133,"2031-11-05",10712682.151234604,228890.77235362772,56687.94,285578.71235362772,10483791.378880978]
[null,null,null,134,"2031-12-05",10483791.378880978,230101.98235362771,55476.73,285578.71235362772,10253689.39652735]
[null,null,null,135,"2032-01-06",10253689.39652735,227702.33235362772,57876.38,285578.71235362772,10025987.064173723]
[null,null,null,136,"2032-02-05",10025987.064173723,232524.53235362773,53054.18,285578.71235362772,9793462.5318200942]
[null,null,null,137,"2032-03-05",9793462.5318200942,235482.43235362772,50096.28,285578.71235362772,9557980.0994664673]
[null,null,null,138,"2032-04-05",9557980.0994664673,233315.14235362771,52263.57,285578.71235362772,9324664.9571128394]
[null,null,null,139,"2032-05-05",9324664.9571128394,236235.69235362773,49343.02,285578.71235362772,9088429.2647592109]
[null,null,null,140,"2032-06-07",9088429.2647592109,232676.48235362771,52902.23,285578.71235362772,8855752.7824055832]
[null,null,null,141,"2032-07-05",8855752.7824055832,241841.13235362771,43737.58,285578.71235362772,8613911.6500519551]
[null,null,null,142,"2032-08-05",8613911.6500519551,238477.36235362772,47101.35,285578.71235362772,8375434.2876983276]
[null,null,null,143,"2032-09-06",8375434.2876983276,238304.04235362774,47274.67,285578.71235362772,8137130.2453447003]
[null,null,null,144,"2032-10-05",8137130.2453447003,243955.03235362773,41623.68,285578.71235362772,7893175.2129910728]
[null,null,null,145,"2032-11-05",7893175.2129910728,242418.39235362771,43160.32,285578.71235362772,7650756.820637445]
[null,null,null,146,"2032-12-06",7650756.820637445,243743.95235362771,41834.76,285578.71235362772,7407012.8682838175]
[null,null,null,147,"2033-01-05",7407012.8682838175,246383.27235362772,39195.440000000002,285578.71235362772,7160629.5959301898]
[null,null,null,148,"2033-02-08",7160629.5959301898,242634.82235362771,42943.89,285578.71235362772,6917994.7735765623]
[null,null,null,149,"2033-03-07",6917994.7735765623,252631.76235362771,32946.949999999997,285578.71235362772,6665363.0112229344]
[null,null,null,150,"2033-04-05",6665363.0112229344,251483.53235362773,34095.18,285578.71235362772,6413879.4788693069]
[null,null,null,151,"2033-05-05",6413879.4788693069,251638.60235362774,33940.11,285578.71235362772,6162240.8765156791]
[null,null,null,152,"2033-06-06",6162240.8765156791,250796.28235362773,34782.43,285578.71235362772,5911444.5941620516]
[null,null,null,153,"2033-07-05",5911444.5941620516,255340.03235362773,30238.68,285578.71235362772,5656104.5618084241]
[null,null,null,154,"2033-08-05",5656104.5618084241,254650.82235362771,30927.89,285578.71235362772,5401453.7394547965]
[null,null,null,155,"2033-09-05",5401453.7394547965,256043.26235362771,29535.45,285578.71235362772,5145410.4771011686]
[null,null,null,156,"2033-10-05",5145410.4771011686,258350.91235362773,27227.8,285578.71235362772,4887059.5647475412]
[null,null,null,157,"2033-11-07",4887059.5647475412,257131.95235362771,28446.76,285578.71235362772,4629927.6123939138]
[null,null,null,158,"2033-12-05",4629927.6123939138,262712.01235362771,22866.7,285578.71235362772,4367215.6000402858]
[null,null,null,159,"2034-01-05",4367215.6000402858,261698.53235362773,23880.18,285578.71235362772,4105517.0676866584]
[null,null,null,160,"2034-02-07",4105517.0676866584,261681.18235362772,23897.53,285578.71235362772,3843835.8853330305]
[null,null,null,161,"2034-03-06",3843835.8853330305,267272.4423536277,18306.27,285578.71235362772,3576563.4429794028]
[null,null,null,162,"2034-04-05",3576563.4429794028,266652.73235362774,18925.98,285578.71235362772,3309910.7106257752]
[null,null,null,163,"2034-05-05",3309910.7106257752,268063.77235362772,17514.939999999999,285578.71235362772,3041846.9382721474]
[null,null,null,164,"2034-06-05",3041846.9382721474,268945.72235362773,16632.990000000002,285578.71235362772,2772901.2159185195]
[null,null,null,165,"2034-07-05",2772901.2159185195,270905.4423536277,14673.27,285578.71235362772,2501995.7735648919]
[null,null,null,166,"2034-08-07",2501995.7735648919,271015.01235362771,14563.7,285578.71235362772,2230980.7612112639]
[null,null,null,167,"2034-09-05",2230980.7612112639,274166.6223536277,11412.09,285578.71235362772,1956814.1388576361]
[null,null,null,168,"2034-10-05",1956814.1388576361,275223.90235362772,10354.81,285578.71235362772,1681590.2365040085]
[null,null,null,169,"2034-11-06",1681590.2365040085,276087.07235362771,9491.64,285578.71235362772,1405503.1641503808]
[null,null,null,170,"2034-12-05",1405503.1641503808,278389.17235362774,7189.54,285578.71235362772,1127113.9917967529]
[null,null,null,171,"2035-01-05",1127113.9917967529,279415.59235362773,6163.12,285578.71235362772,847698.39944312512]
[null,null,null,172,"2035-02-06",847698.39944312512,280793.92235362774,4784.79,285578.71235362772,566904.47708949738]
[null,null,null,173,"2035-03-05",566904.47708949738,282878.83235362772,2699.88,285578.71235362772,284025.64473586966]
[null,null,null,174,"2035-04-05",284025.64473586966,284025.64235362771,1553.07,285578.71235362772,{"$f":"+ROUND(F188-G188,1)","v":0}]