{"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"]
[]
[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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",90557995.189999998,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":2404990.9917390784},null,"Sobretasa",3.5000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":92962986.181739077},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.3E-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":-810573.85751429084}]
[null,1112.8357855657878]
[null,null,null,null,"2020-10-30",{"$f":"+E6","v":92962986.181739077}]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true},null,null,1,"2020-11-05",{"$f":"+F12","v":92962986.181739077},{"$f":"+I13-H13","v":714075.55578556575},{"$f":"+ROUND(F13*$H$6*(E13-E12)/360,2)","v":97611.14},{"$f":"+ROUND(-$B$10,2)+B11","v":811686.69578556577},{"$f":"+F13-G13","v":92248910.62595351}]
[null,null,null,2,"2020-12-07",{"$f":"+J13","v":92248910.62595351},295092.79578556574,516593.9,{"$f":"+I13","v":811686.69578556577},91953817.830167949]
[null,null,null,3,"2021-01-05",{"$f":"+J14","v":91953817.830167949},{"$f":"+I15-H15","v":345021.06578556576},{"$f":"+ROUND(F15*$H$6*(E15-E14)/360,2)","v":466665.63},{"$f":"+I14","v":811686.69578556577},91608796.764382377]
[null,null,null,4,"2021-02-05",{"$f":"+J15","v":91608796.764382377},{"$f":"+I16-H16","v":314708.9757855658},{"$f":"+ROUND(F16*$H$6*(E16-E15)/360,2)","v":496977.72},{"$f":"+I15","v":811686.69578556577},{"$f":"+F16-G16","v":91294087.788596809}]
[null,null,null,5,"2021-03-05",{"$f":"+J16","v":91294087.788596809},{"$f":"+I17-H17","v":364345.66578556574},447341.03,{"$f":"+I16","v":811686.69578556577},90929742.122811243]
[null,null,null,6,"2021-04-05",{"$f":"+J17","v":90929742.122811243},{"$f":"+I18-H18","v":318392.84578556579},493293.85,{"$f":"+I17","v":811686.69578556577},{"$f":"+F18-G18","v":90611349.27702567}]
[null,null,null,7,"2021-05-05",90611349.27702567,335977.11578556575,475709.58,{"$f":"+I18","v":811686.69578556577},90275372.161240101]
[null,null,null,8,"2021-06-07",90275372.161240101,290346.42578556575,521340.27,811686.69578556577,89985025.73545453]
[null,null,null,9,"2021-07-05",89985025.73545453,370760.06578556576,440926.63,811686.69578556577,89614265.669668958]
[null,null,null,10,"2021-08-05",89614265.669668958,325529.30578556575,486157.39,811686.69578556577,89288736.363883391]
[null,null,null,11,"2021-09-06",89288736.363883391,311669.77578556578,500016.92,811686.69578556577,88977066.588097826]
[null,null,null,12,"2021-10-05",88977066.588097826,360128.08578556578,451558.61,811686.69578556577,88616938.502312258]
[null,null,null,13,"2021-11-05",88616938.502312258,330939.80578556575,480746.89,811686.69578556577,88285998.696526691]
[null,null,null,14,"2021-12-06",88285998.696526691,332735.15578556579,478951.54,811686.69578556577,87953263.540741131]
[null,null,null,15,"2022-01-05",87953263.540741131,349932.06578556576,461754.63,811686.69578556577,87603331.474955559]
[null,null,null,16,"2022-02-08",87603331.474955559,290446.87578556576,521239.82,811686.69578556577,87312884.599169999]
[null,null,null,17,"2022-03-07",87312884.599169999,399133.31578556576,412553.38,811686.69578556577,86913751.283384427]
[null,null,null,18,"2022-04-05",86913751.283384427,370599.40578556579,441087.29,811686.69578556577,86543151.877598867]
[null,null,null,19,"2022-05-05",86543151.877598867,357335.14578556578,454351.55,811686.69578556577,86185816.731813297]
[null,null,null,20,"2022-06-06",86185816.731813297,329046.12578556576,482640.57,811686.69578556577,85856770.606027737]
[null,null,null,21,"2022-07-05",85856770.606027737,375963.58578556578,435723.11,811686.69578556577,85480807.020242169]
[null,null,null,22,"2022-08-05",85480807.020242169,347953.31578556576,463733.38,811686.69578556577,85132853.704456598]
[null,null,null,23,"2022-09-05",85132853.704456598,349840.96578556579,461845.73,811686.69578556577,84783012.738671035]
[null,null,null,24,"2022-10-05",84783012.738671035,366575.87578556576,445110.82,811686.69578556577,84416436.862885475]
[null,null,null,25,"2022-11-07",84416436.862885475,324181.77578556578,487504.92,811686.69578556577,84092255.08709991]
[null,null,null,26,"2022-12-05",84092255.08709991,399634.64578556578,412052.05,811686.69578556577,83692620.44131434]
[null,null,null,27,"2023-01-05",83692620.44131434,357654.2257855658,454032.47,811686.69578556577,83334966.215528771]
[null,null,null,28,"2023-02-07",83334966.215528771,330427.26578556577,481259.43,811686.69578556577,83004538.949743211]
[null,null,null,29,"2023-03-06",83004538.949743211,419490.24578556576,392196.45,811686.69578556577,82585048.703957647]
[null,null,null,30,"2023-04-05",82585048.703957647,378115.18578556576,433571.51,811686.69578556577,82206933.518172085]
[null,null,null,31,"2023-05-05",82206933.518172085,380100.29578556574,431586.4,811686.69578556577,81826833.222386524]
[null,null,null,32,"2023-06-05",81826833.222386524,367776.12578556576,443910.57,811686.69578556577,81459057.096600965]
[null,null,null,33,"2023-07-05",81459057.096600965,384026.64578556578,427660.05,811686.69578556577,81075030.450815395]
[null,null,null,34,"2023-08-07",81075030.450815395,343478.39578556578,468208.3,811686.69578556577,80731552.055029824]
[null,null,null,35,"2023-09-05",80731552.055029824,401974.06578556576,409712.63,811686.69578556577,80329577.989244252]
[null,null,null,36,"2023-10-05",80329577.989244252,389956.41578556574,421730.28,811686.69578556577,79939621.573458686]
[null,null,null,37,"2023-11-06",79939621.573458686,364024.81578556576,447661.88,811686.69578556577,79575596.757673115]
[null,null,null,38,"2023-12-05",79575596.757673115,407840.54578556574,403846.15,811686.69578556577,79167756.211887553]
[null,null,null,39,"2024-01-05",79167756.211887553,382201.61578556575,429485.08,811686.69578556577,78785554.596101984]
[null,null,null,40,"2024-02-06",78785554.596101984,370487.58578556578,441199.11,811686.69578556577,78415067.010316417]
[null,null,null,41,"2024-03-05",78415067.010316417,427452.86578556575,384233.83,811686.69578556577,77987614.144530848]
[null,null,null,42,"2024-04-05",77987614.144530848,388603.88578556577,423082.81,811686.69578556577,77599010.258745283]
[null,null,null,43,"2024-05-06",77599010.258745283,390712.06578556576,420974.63,811686.69578556577,77208298.192959711]
[null,null,null,44,"2024-06-05",77208298.192959711,406343.12578556576,405343.57,811686.69578556577,76801955.067174152]
[null,null,null,45,"2024-07-05",76801955.067174152,408476.43578556576,403210.26,811686.69578556577,76393478.63138859]
[null,null,null,46,"2024-08-05",76393478.63138859,397252.07578556577,414434.62,811686.69578556577,75996226.555603027]
[null,null,null,47,"2024-09-05",75996226.555603027,399407.16578556574,412279.53,811686.69578556577,75596819.389817461]
[null,null,null,48,"2024-10-07",75596819.389817461,388344.50578556577,423342.19,811686.69578556577,75208474.884031892]
[null,null,null,49,"2024-11-05",75208474.884031892,430003.68578556576,381683.01,811686.69578556577,74778471.19824633]
[null,null,null,50,"2024-12-05",74778471.19824633,419099.7257855658,392586.97,811686.69578556577,74359371.472460762]
[null,null,null,51,"2025-01-06",74359371.472460762,395274.21578556579,416412.48,811686.69578556577,73964097.256675199]
[null,null,null,52,"2025-02-05",73964097.256675199,423375.18578556576,388311.51,811686.69578556577,73540722.070889637]
[null,null,null,53,"2025-03-05",73540722.070889637,451337.15578556579,360349.54,811686.69578556577,73089384.915104076]
[null,null,null,54,"2025-04-07",73089384.915104076,389595.49578556576,422091.2,811686.69578556577,72699789.419318512]
[null,null,null,55,"2025-05-05",72699789.419318512,455457.7257855658,356228.97,811686.69578556577,72244331.693532944]
[null,null,null,56,"2025-06-05",72244331.693532944,419761.19578556577,391925.5,811686.69578556577,71824570.497747377]
[null,null,null,57,"2025-07-07",71824570.497747377,409469.10578556574,402217.59,811686.69578556577,71415101.391961813]
[null,null,null,58,"2025-08-05",71415101.391961813,449255.05578556575,362431.64,811686.69578556577,70965846.336176246]
[null,null,null,59,"2025-09-05",70965846.336176246,426696.9757855658,384989.72,811686.69578556577,70539149.360390678]
[null,null,null,60,"2025-10-06",70539149.360390678,429011.80578556575,382674.89,811686.69578556577,70110137.554605111]
[null,null,null,61,"2025-11-05",70110137.554605111,443608.4757855658,368078.22,811686.69578556577,69666529.078819543]
[null,null,null,62,"2025-12-05",69666529.078819543,445937.41578556574,365749.28,811686.69578556577,69220591.663033977]
[null,null,null,63,"2026-01-05",69220591.663033977,436164.98578556575,375521.71,811686.69578556577,{"$f":"+F75-G75","v":68784426.677248418}]
[null,null,null,64,"2026-02-05",{"$f":"+J75","v":68784426.677248418},438531.18578556576,373155.51,{"$f":"+I75","v":811686.69578556577},68345895.491462857]
[null,null,null,65,"2026-03-05",68345895.491462857,476791.80578556575,334894.89,811686.69578556577,67869103.68567729]
[null,null,null,66,"2026-04-06",67869103.68567729,431619.71578556579,380066.98,811686.69578556577,67437483.969891727]
[null,null,null,67,"2026-05-05",67437483.969891727,{"$f":"+I79-H79","v":469441.46578556579},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":342245.23},811686.69578556577,66968042.504106164]
[null,null,null,68,"2026-06-05",66968042.504106164,448385.06578556576,363301.63,811686.69578556577,66519657.438320599]
[null,null,null,69,"2026-07-06",66519657.438320599,450817.55578556575,360869.14,811686.69578556577,66068839.882535033]
[null,null,null,70,"2026-08-05",66068839.882535033,464825.28578556579,346861.41,811686.69578556577,65604014.59674947]
[null,null,null,71,"2026-09-07",65604014.59674947,432823.51578556577,378863.18,811686.69578556577,65171191.080963902]
[null,null,null,72,"2026-10-05",65171191.080963902,492347.85578556574,319338.84000000003,811686.69578556577,64678843.225178339]
[null,null,null,73,"2026-11-05",64678843.225178339,460803.9757855658,350882.72,811686.69578556577,64218039.24939277]
[null,null,null,74,"2026-12-07",64218039.24939277,452065.67578556575,359621.02,811686.69578556577,63765973.573607206]
[null,null,null,75,"2027-01-05",63765973.573607206,488074.37578556576,323612.32,811686.69578556577,63277899.197821639]
[null,null,null,76,"2027-02-05",63277899.197821639,468404.09578556579,343282.6,811686.69578556577,62809495.102036074]
[null,null,null,77,"2027-03-05",62809495.102036074,503920.16578556574,307766.53000000003,811686.69578556577,62305574.936250508]
[null,null,null,78,"2027-04-05",62305574.936250508,473678.95578556578,338007.74,811686.69578556577,61831895.980464943]
[null,null,null,79,"2027-05-05",61831895.980464943,487069.24578556576,324617.45,811686.69578556577,61344826.734679379]
[null,null,null,80,"2027-06-07",61344826.734679379,457420.32578556577,354266.37,811686.69578556577,60887406.408893816]
[null,null,null,81,"2027-07-05",60887406.408893816,513338.40578556579,298348.28999999998,811686.69578556577,60374068.003108248]
[null,null,null,82,"2027-08-05",60374068.003108248,484157.37578556576,327529.32,811686.69578556577,59889910.627322681]
[null,null,null,83,"2027-09-06",59889910.627322681,476303.19578556577,335383.5,811686.69578556577,59413607.431537114]
[null,null,null,84,"2027-10-05",59413607.431537114,510162.63578556577,301524.06,811686.69578556577,58903444.795751549]
[null,null,null,85,"2027-11-05",58903444.795751549,492135.50578556577,319551.19,811686.69578556577,58411309.289965987]
[null,null,null,86,"2027-12-06",58411309.289965987,494805.34578556579,316881.34999999998,811686.69578556577,57916503.944180422]
[null,null,null,87,"2028-01-05",57916503.944180422,507625.04578556574,304061.65000000002,811686.69578556577,57408878.898394853]
[null,null,null,88,"2028-02-08",57408878.898394853,470103.86578556575,341582.83,811686.69578556577,56938775.032609284]
[null,null,null,89,"2028-03-06",56938775.032609284,542650.9857855658,269035.71000000002,811686.69578556577,56396124.046823718]
[null,null,null,90,"2028-04-05",56396124.046823718,515607.04578556574,296079.65000000002,811686.69578556577,55880517.001038149]
[null,null,null,91,"2028-05-05",55880517.001038149,518313.98578556575,293372.71000000002,811686.69578556577,55362203.015252583]
[null,null,null,92,"2028-06-05",55362203.015252583,511346.74578556576,300339.95,811686.69578556577,54850856.269467019]
[null,null,null,93,"2028-07-05",54850856.269467019,523719.69578556577,287967,811686.69578556577,54327136.573681451]
[null,null,null,94,"2028-08-07",54327136.573681451,497947.48578556575,313739.21000000002,811686.69578556577,53829189.087895885]
[null,null,null,95,"2028-09-05",53829189.087895885,538503.56578556576,273183.13,811686.69578556577,53290685.522110321]
[null,null,null,96,"2028-10-05",53290685.522110321,531910.59578556579,279776.09999999998,811686.69578556577,52758774.926324755]
[null,null,null,97,"2028-11-06",52758774.926324755,516237.55578556575,295449.14,811686.69578556577,52242537.370539188]
[null,null,null,98,"2028-12-05",52242537.370539188,546555.81578556576,265130.88,811686.69578556577,51695981.554753624]
[null,null,null,99,"2029-01-05",51695981.554753624,531235.99578556581,280450.7,811686.69578556577,51164745.55896806]
[null,null,null,100,"2029-02-06",51164745.55896806,525164.11578556569,286522.58,811686.69578556577,50639581.443182491]
[null,null,null,101,"2029-03-05",50639581.443182491,572414.67578556575,239272.02,811686.69578556577,50067166.767396927]
[null,null,null,102,"2029-04-05",50067166.767396927,540072.31578556576,271614.38,811686.69578556577,49527094.451611362]
[null,null,null,103,"2029-05-07",49527094.451611362,534334.96578556579,277351.73,811686.69578556577,48992759.485825799]
[null,null,null,104,"2029-06-05",48992759.485825799,563048.44578556577,248638.25,811686.69578556577,48429711.040040232]
[null,null,null,105,"2029-07-05",48429711.040040232,557430.71578556579,254255.98,811686.69578556577,47872280.324254669]
[null,null,null,106,"2029-08-06",47872280.324254669,543601.92578556575,268084.77,811686.69578556577,47328678.398469105]
[null,null,null,107,"2029-09-05",47328678.398469105,563211.13578556571,248475.56,811686.69578556577,46765467.262683541]
[null,null,null,108,"2029-10-05",46765467.262683541,566167.99578556581,245518.7,811686.69578556577,46199299.266897976]
[null,null,null,109,"2029-11-05",46199299.266897976,561055.49578556581,250631.2,811686.69578556577,45638243.771112412]
[null,null,null,110,"2029-12-05",45638243.771112412,572085.91578556574,239600.78,811686.69578556577,45066157.855326846]
[null,null,null,111,"2030-01-07",45066157.855326846,551429.63578556571,260257.06,811686.69578556577,44514728.219541281]
[null,null,null,112,"2030-02-05",44514728.219541281,585774.44578556577,225912.25,811686.69578556577,43928953.773755714]
[null,null,null,113,"2030-03-05",43928953.773755714,596434.82578556577,215251.87,811686.69578556577,43332518.947970152]
[null,null,null,114,"2030-04-05",43332518.947970152,576607.77578556573,235078.92,811686.69578556577,42755911.172184587]
[null,null,null,115,"2030-05-06",42755911.172184587,579735.8757855657,231950.82,811686.69578556577,42176175.29639902]
[null,null,null,116,"2030-06-05",42176175.29639902,590261.77578556573,221424.92,811686.69578556577,41585913.520613454]
[null,null,null,117,"2030-07-05",41585913.520613454,593360.64578556572,218326.05,811686.69578556577,40992552.874827892]
[null,null,null,118,"2030-08-05",40992552.874827892,589302.09578556579,222384.6,811686.69578556577,40403250.779042326]
[null,null,null,119,"2030-09-05",40403250.779042326,592499.05578556575,219187.64,811686.69578556577,39810751.723256759]
[null,null,null,120,"2030-10-07",39810751.723256759,588746.4857855658,222940.21,811686.69578556577,39222005.237471193]
[null,null,null,121,"2030-11-05",39222005.237471193,612635.01578556583,199051.68,811686.69578556577,38609370.221685626]
[null,null,null,122,"2030-12-05",38609370.221685626,608987.50578556582,202699.19,811686.69578556577,38000382.715900064]
[null,null,null,123,"2031-01-06",38000382.715900064,598884.55578556575,212802.14,811686.69578556577,37401498.160114497]
[null,null,null,124,"2031-02-05",37401498.160114497,615328.82578556577,196357.87,811686.69578556577,36786169.334328935]
[null,null,null,125,"2031-03-05",36786169.334328935,631434.46578556579,180252.23,811686.69578556577,36154734.868543372]
[null,null,null,126,"2031-04-07",36154734.868543372,602893.1057855658,208793.59,811686.69578556577,35551841.762757808]
[null,null,null,127,"2031-05-05",35551841.762757808,637482.67578556575,174204.02,811686.69578556577,{"$f":"+F139-G139","v":34914359.086972244}]
[null,null,null,128,"2031-06-05",{"$f":"+J139","v":34914359.086972244},622276.29578556574,189410.4,{"$f":"+I139","v":811686.69578556577},34292082.791186675]
[null,null,null,129,"2031-07-07",34292082.791186675,619651.03578556573,192035.66,811686.69578556577,33672431.755401112]
[null,null,null,130,"2031-08-05",33672431.755401112,640799.1057855658,170887.59,811686.69578556577,33031632.649615545]
[null,null,null,131,"2031-09-05",33031632.649615545,{"$f":"+I143-H143","v":632490.08578556578},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":179196.61},811686.69578556577,32399142.563829981]
[null,null,null,132,"2031-10-06",32399142.563829981,635921.34578556579,175765.35,811686.69578556577,31763221.218044415]
[null,null,null,133,"2031-11-05",31763221.218044415,644929.78578556573,166756.91,811686.69578556577,31118291.432258848]
[null,null,null,134,"2031-12-05",31118291.432258848,648315.66578556574,163371.03,811686.69578556577,30469975.766473282]
[null,null,null,135,"2032-01-06",30469975.766473282,641054.83578556578,170631.86,811686.69578556577,29828920.930687718]
[null,null,null,136,"2032-02-05",29828920.930687718,655084.86578556581,156601.82999999999,811686.69578556577,29173836.064902153]
[null,null,null,137,"2032-03-05",29173836.064902153,663629.4757855658,148057.22,811686.69578556577,28510206.589116588]
[null,null,null,138,"2032-04-05",28510206.589116588,657018.82578556577,154667.87,811686.69578556577,27853187.763331022]
[null,null,null,139,"2032-05-05",27853187.763331022,665457.45578556578,146229.24,811686.69578556577,27187730.307545457]
[null,null,null,140,"2032-06-07",27187730.307545457,654677.55578556575,157009.14000000001,811686.69578556577,26533052.75175989]
[null,null,null,141,"2032-07-05",26533052.75175989,681674.7357855658,130011.96,811686.69578556577,25851378.015974324]
[null,null,null,142,"2032-08-05",25851378.015974324,671442.96578556579,140243.73000000001,811686.69578556577,25179935.050188757]
[null,null,null,143,"2032-09-06",25179935.050188757,670679.05578556575,141007.64000000001,811686.69578556577,24509255.994403191]
[null,null,null,144,"2032-10-05",24509255.994403191,687302.2257855658,124384.47,811686.69578556577,23821953.768617626]
[null,null,null,145,"2032-11-05",23821953.768617626,682452.59578556579,129234.1,811686.69578556577,23139501.172832061]
[null,null,null,146,"2032-12-06",23139501.172832061,686154.90578556573,125531.79,811686.69578556577,22453346.267046496]
[null,null,null,147,"2033-01-05",22453346.267046496,693806.6257855657,117880.07,811686.69578556577,21759539.641260929]
[null,null,null,148,"2033-02-08",21759539.641260929,682217.43578556576,129469.26,811686.69578556577,21077322.205475364]
[null,null,null,149,"2033-03-07",21077322.205475364,712096.34578556579,99590.35,811686.69578556577,20365225.859689798]
[null,null,null,150,"2033-04-05",20365225.859689798,708333.17578556575,103353.52,811686.69578556577,19656892.683904231]
[null,null,null,151,"2033-05-05",19656892.683904231,708488.00578556582,103198.69,811686.69578556577,18948404.678118665]
[null,null,null,152,"2033-06-06",18948404.678118665,705575.6257855657,106111.07,811686.69578556577,18242829.052333098]
[null,null,null,153,"2033-07-05",18242829.052333098,719104.33578556578,92582.36,811686.69578556577,17523724.716547534]
[null,null,null,154,"2033-08-05",17523724.716547534,716620.4857855658,95066.21,811686.69578556577,16807104.230761968]
[null,null,null,155,"2033-09-05",16807104.230761968,720508.15578556573,91178.54,811686.69578556577,16086596.074976401]
[null,null,null,156,"2033-10-05",16086596.074976401,727232.06578556576,84454.63,811686.69578556577,15359364.009190835]
[null,null,null,157,"2033-11-07",15359364.009190835,722986.36578556581,88700.33,811686.69578556577,14636377.64340527]
[null,null,null,158,"2033-12-05",14636377.64340527,739968.44578556577,71718.25,811686.69578556577,13896409.197619705]
[null,null,null,159,"2034-01-05",13896409.197619705,736298.67578556575,75388.02,811686.69578556577,13160110.521834139]
[null,null,null,160,"2034-02-07",13160110.521834139,735687.05578556575,75999.64,811686.69578556577,12424423.466048572]
[null,null,null,161,"2034-03-06",12424423.466048572,752981.29578556574,58705.4,811686.69578556577,11671442.170263007]
[null,null,null,162,"2034-04-05",11671442.170263007,750411.62578556582,61275.07,811686.69578556577,10921030.544477442]
[null,null,null,163,"2034-05-05",10921030.544477442,754351.28578556573,57335.41,811686.69578556577,10166679.258691877]
[null,null,null,164,"2034-06-05",10166679.258691877,756532.46578556579,55154.23,811686.69578556577,9410146.7929063104]
[null,null,null,165,"2034-07-05",9410146.7929063104,762283.42578556575,49403.27,811686.69578556577,8647863.3671207447]
[null,null,null,166,"2034-08-07",8647863.3671207447,761745.28578556573,49941.41,811686.69578556577,7886118.0813351786]
[null,null,null,167,"2034-09-05",7886118.0813351786,771664.64578556572,40022.050000000003,811686.69578556577,7114453.4355496131]
[null,null,null,168,"2034-10-05",7114453.4355496131,774335.81578556576,37350.879999999997,811686.69578556577,6340117.6197640477]
[null,null,null,169,"2034-11-06",6340117.6197640477,776182.03578556573,35504.660000000003,811686.69578556577,5563935.5839784816]
[null,null,null,170,"2034-12-05",5563935.5839784816,783449.7257855658,28236.97,811686.69578556577,4780485.858192916]
[null,null,null,171,"2035-01-05",4780485.858192916,785752.55578556575,25934.14,811686.69578556577,3994733.3024073504]
[null,null,null,172,"2035-02-06",3994733.3024073504,789316.18578556576,22370.51,811686.69578556577,3205417.1166217849]
[null,null,null,173,"2035-03-05",3205417.1166217849,796541.09578556579,15145.6,811686.69578556577,2408876.0208362192]
[null,null,null,174,"2035-04-05",2408876.0208362192,798618.54578556574,13068.15,811686.69578556577,1610257.4750506533]
[null,null,null,175,"2035-05-07",1610257.4750506533,802669.25578556582,9017.44,811686.69578556577,807588.21926508751]
[null,null,null,176,"2035-06-05",807588.21926508751,807588.18578556576,4098.51,811686.69578556577,{"$f":"+ROUND(F188-G188,1)","v":0}]