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

{"sheet":"Portada","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Licitación Pública No. LA-OAX-DID-005-2020"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento 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-005-2020 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",17591783.350000001,null,"Tasa SWAP",5.9409999999999998E-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":467193.21023625584},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":18058976.560236257},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.3409999999999994E-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":-160096.25844425641}]
[null,565.5575624910216]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[null,null,null,null,"2020-12-17",{"$f":"+E6","v":18058976.560236257}]
[null,null,null,1,"2021-01-05",{"$f":"+F16","v":18058976.560236257},{"$f":"+I17-H17","v":100224.94756249103},{"$f":"+ROUND(F17*$H$6*(E17-E16)/360,2)","v":60436.87},{"$f":"+ROUND(-$B$10,2)+B11","v":160661.81756249102},{"$f":"+F17-G17","v":17958751.612673767}]
[null,null,null,2,"2021-02-05",{"$f":"+J17","v":17958751.612673767},{"$f":"+I18-H18","v":62601.547562491018},98060.27,{"$f":"+I17","v":160661.81756249102},17896150.065111276]
[null,null,null,3,"2021-03-05",17896150.065111276,72399.997562491015,88261.82,{"$f":"+I18","v":160661.81756249102},17823750.067548785]
[null,null,null,4,"2021-04-05",17823750.067548785,63338.697562491026,97323.12,160661.81756249102,17760411.369986296]
[null,null,null,5,"2021-05-05",17760411.369986296,{"$f":"+I21-H21","v":66812.847562491021},93848.97,160661.81756249102,17693598.522423804]
[null,null,null,6,"2021-06-07",17693598.522423804,57816.297562491018,102845.52,160661.81756249102,17635782.224861313]
[null,null,null,7,"2021-07-05",17635782.224861313,73684.097562491021,86977.72,160661.81756249102,17562098.127298821]
[null,null,null,8,"2021-08-05",17562098.127298821,64767.397562491024,95894.42,160661.81756249102,17497330.729736328]
[null,null,null,9,"2021-09-06",17497330.729736328,62039.087562491026,98622.73,160661.81756249102,17435291.642173838]
[null,null,null,10,"2021-10-05",17435291.642173838,71601.867562491025,89059.95,160661.81756249102,17363689.774611346]
[null,null,null,11,"2021-11-05",17363689.774611346,65850.767562491019,94811.05,160661.81756249102,17297839.007048856]
[null,null,null,12,"2021-12-06",17297839.007048856,66210.327562491017,94451.49,160661.81756249102,17231628.679486364]
[null,null,null,13,"2022-01-05",17231628.679486364,69607.017562491019,91054.8,160661.81756249102,17162021.661923874]
[null,null,null,14,"2022-02-08",17162021.661923874,57883.23756249102,102778.58,160661.81756249102,17104138.424361382]
[null,null,null,15,"2022-03-07",17104138.424361382,79318.807562491027,81343.009999999995,160661.81756249102,17024819.616798889]
[null,null,null,16,"2022-04-05",17024819.616798889,73698.567562491022,86963.25,160661.81756249102,16951121.049236398]
[null,null,null,17,"2022-05-05",16951121.049236398,71089.267562491019,89572.55,160661.81756249102,16880031.781673908]
[null,null,null,18,"2022-06-06",16880031.781673908,65518.457562491021,95143.360000000001,160661.81756249102,16814513.324111417]
[null,null,null,19,"2022-07-05",16814513.324111417,74772.817562491022,85889,160661.81756249102,16739740.506548926]
[null,null,null,20,"2022-08-05",16739740.506548926,69257.717562491016,91404.1,160661.81756249102,16670482.788986435]
[null,null,null,21,"2022-09-05",16670482.788986435,69635.887562491029,91025.93,160661.81756249102,16600846.901423944]
[null,null,null,22,"2022-10-05",16600846.901423944,72940.177562491022,87721.64,160661.81756249102,16527906.723861454]
[null,null,null,23,"2022-11-07",16527906.723861454,64591.977562491025,96069.84,160661.81756249102,16463314.746298963]
[null,null,null,24,"2022-12-05",16463314.746298963,79466.577562491017,81195.240000000005,160661.81756249102,16383848.168736473]
[null,null,null,25,"2023-01-05",16383848.168736473,71200.997562491015,89460.82,160661.81756249102,16312647.171173982]
[null,null,null,26,"2023-02-07",16312647.171173982,65843.197562491026,94818.62,160661.81756249102,16246803.973611491]
[null,null,null,27,"2023-03-06",16246803.973611491,83396.077562491017,77265.740000000005,160661.81756249102,16163407.896049]
[null,null,null,28,"2023-04-05",16163407.896049,75251.677562491022,85410.14,160661.81756249102,16088156.21848651]
[null,null,null,29,"2023-05-05",16088156.21848651,75649.317562491022,85012.5,160661.81756249102,16012506.90092402]
[null,null,null,30,"2023-06-05",16012506.90092402,73228.637562491029,87433.18,160661.81756249102,15939278.263361529]
[null,null,null,31,"2023-07-05",15939278.263361529,76436.017562491019,84225.8,160661.81756249102,15862842.245799037]
[null,null,null,32,"2023-08-07",15862842.245799037,68457.727562491025,92204.09,160661.81756249102,15794384.518236546]
[null,null,null,33,"2023-09-05",15794384.518236546,79983.667562491028,80678.149999999994,160661.81756249102,15714400.850674056]
[null,null,null,34,"2023-10-05",15714400.850674056,77624.307562491027,83037.509999999995,160661.81756249102,15636776.543111565]
[null,null,null,35,"2023-11-06",15636776.543111565,72525.997562491015,88135.82,160661.81756249102,15564250.545549074]
[null,null,null,36,"2023-12-05",15564250.545549074,81159.197562491026,79502.62,160661.81756249102,15483091.347986583]
[null,null,null,37,"2024-01-05",15483091.347986583,76119.407562491018,84542.41,160661.81756249102,15406971.940424092]
[null,null,null,38,"2024-02-06",15406971.940424092,73821.277562491028,86840.54,160661.81756249102,15333150.662861601]
[null,null,null,39,"2024-03-05",15333150.662861601,85040.417562491028,75621.399999999994,160661.81756249102,15248110.24529911]
[null,null,null,40,"2024-04-05",15248110.24529911,77402.477562491025,83259.34,160661.81756249102,15170707.767736619]
[null,null,null,41,"2024-05-06",15170707.767736619,77825.117562491025,82836.7,160661.81756249102,15092882.650174128]
[null,null,null,42,"2024-06-05",15092882.650174128,80908.507562491024,79753.31,160661.81756249102,15011974.142611638]
[null,null,null,43,"2024-07-05",15011974.142611638,81336.047562491018,79325.77,160661.81756249102,14930638.095049147]
[null,null,null,44,"2024-08-05",14930638.095049147,79135.967562491016,81525.850000000006,160661.81756249102,14851502.127486655]
[null,null,null,45,"2024-09-05",14851502.127486655,79568.077562491017,81093.740000000005,160661.81756249102,14771934.049924165]
[null,null,null,46,"2024-10-07",14771934.049924165,77400.627562491019,83261.19,160661.81756249102,14694533.422361674]
[null,null,null,47,"2024-11-05",14694533.422361674,85601.73756249102,75060.08,160661.81756249102,14608931.684799183]
[null,null,null,48,"2024-12-05",14608931.684799183,83465.787562491023,77196.03,160661.81756249102,14525465.897236692]
[null,null,null,49,"2025-01-06",14525465.897236692,78789.837562491026,81871.98,160661.81756249102,14446676.059674202]
[null,null,null,50,"2025-02-05",14446676.059674202,84323.177562491022,76338.64,160661.81756249102,14362352.882111711]
[null,null,null,51,"2025-03-05",14362352.882111711,89828.287562491023,70833.53,160661.81756249102,14272524.59454922]
[null,null,null,52,"2025-04-07",14272524.59454922,77701.577562491017,82960.240000000005,160661.81756249102,14194823.01698673]
[null,null,null,53,"2025-05-05",14194823.01698673,90654.527562491028,70007.289999999994,160661.81756249102,14104168.489424238]
[null,null,null,54,"2025-06-05",14104168.489424238,83648.747562491015,77013.070000000007,160661.81756249102,14020519.741861748]
[null,null,null,55,"2025-07-07",14020519.741861748,81635.937562491017,79025.88,160661.81756249102,13938883.804299256]
[null,null,null,56,"2025-08-05",13938883.804299256,89461.607562491015,71200.210000000006,160661.81756249102,13849422.196736764]
[null,null,null,57,"2025-09-05",13849422.196736764,85039.73756249102,75622.080000000002,160661.81756249102,13764382.459174274]
[null,null,null,58,"2025-10-06",13764382.459174274,85504.087562491026,75157.73,160661.81756249102,13678878.371611783]
[null,null,null,59,"2025-11-05",13678878.371611783,88380.347562491021,72281.47,160661.81756249102,{"$f":"+F75-G75","v":13590498.024049291}]
[null,null,null,60,"2025-12-05",{"$f":"+J75","v":13590498.024049291},88847.357562491015,71814.460000000006,{"$f":"+I75","v":160661.81756249102},13501650.6664868]
[null,null,null,61,"2026-01-05",13501650.6664868,86938.677562491022,73723.14,160661.81756249102,13414711.98892431]
[null,null,null,62,"2026-02-05",13414711.98892431,87413.387562491029,73248.429999999993,160661.81756249102,13327298.601361819]
[null,null,null,63,"2026-03-05",13327298.601361819,{"$f":"+I79-H79","v":94933.057562491027},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":65728.759999999995},160661.81756249102,13232365.543799328]
[null,null,null,64,"2026-04-06",13232365.543799328,86078.327562491017,74583.490000000005,160661.81756249102,13146287.216236837]
[null,null,null,65,"2026-05-05",13146287.216236837,93510.217562491016,67151.600000000006,160661.81756249102,13052776.998674346]
[null,null,null,66,"2026-06-05",13052776.998674346,89389.667562491028,71272.149999999994,160661.81756249102,12963387.331111856]
[null,null,null,67,"2026-07-06",12963387.331111856,89877.757562491024,70784.06,160661.81756249102,12873509.573549366]
[null,null,null,68,"2026-08-05",12873509.573549366,92636.047562491018,68025.77,160661.81756249102,12780873.525986874]
[null,null,null,69,"2026-09-07",12780873.525986874,86371.927562491022,74289.89,160661.81756249102,12694501.598424384]
[null,null,null,70,"2026-10-05",12694501.598424384,98053.947562491026,62607.87,160661.81756249102,12596447.650861893]
[null,null,null,71,"2026-11-05",12596447.650861893,91881.367562491025,68780.45,160661.81756249102,12504566.283299401]
[null,null,null,72,"2026-12-07",12504566.283299401,90180.527562491028,70481.289999999994,160661.81756249102,12414385.75573691]
[null,null,null,73,"2027-01-05",12414385.75573691,97248.787562491023,63413.03,160661.81756249102,12317136.968174418]
[null,null,null,74,"2027-02-05",12317136.968174418,93406.48756249102,67255.33,160661.81756249102,12223730.480611928]
[null,null,null,75,"2027-03-05",12223730.480611928,100375.73756249102,60286.080000000002,160661.81756249102,12123354.743049437]
[null,null,null,76,"2027-04-05",12123354.743049437,94464.597562491021,66197.22,160661.81756249102,12028890.145486945]
[null,null,null,77,"2027-05-05",12028890.145486945,97099.157562491018,63562.66,160661.81756249102,11931790.987924455]
[null,null,null,78,"2027-06-07",11931790.987924455,91307.287562491023,69354.53,160661.81756249102,11840483.700361963]
[null,null,null,79,"2027-07-05",11840483.700361963,102265.86756249102,58395.95,160661.81756249102,11738217.832799472]
[null,null,null,80,"2027-08-05",11738217.832799472,96567.557562491013,64094.26,160661.81756249102,11641650.275236981]
[null,null,null,81,"2027-09-06",11641650.275236981,95044.297562491018,65617.52,160661.81756249102,11546605.97767449]
[null,null,null,82,"2027-10-05",11546605.97767449,101681.43756249102,58980.38,160661.81756249102,11444924.540111998]
[null,null,null,83,"2027-11-05",11444924.540111998,98169.027562491014,62492.79,160661.81756249102,11346755.512549507]
[null,null,null,84,"2027-12-06",11346755.512549507,98705.067562491022,61956.75,160661.81756249102,11248050.444987016]
[null,null,null,85,"2028-01-05",11248050.444987016,101225.24756249101,59436.57,160661.81756249102,11146825.197424525]
[null,null,null,86,"2028-02-08",11146825.197424525,93906.577562491017,66755.240000000005,160661.81756249102,11052918.619862035]
[null,null,null,87,"2028-03-06",11052918.619862035,108096.89756249102,52564.92,160661.81756249102,10944821.722299544]
[null,null,null,88,"2028-04-05",10944821.722299544,102827.55756249101,57834.26,160661.81756249102,10841994.164737053]
[null,null,null,89,"2028-05-05",10841994.164737053,103370.91756249103,57290.9,160661.81756249102,10738623.247174563]
[null,null,null,90,"2028-06-05",10738623.247174563,102025.65756249102,58636.160000000003,160661.81756249102,10636597.589612072]
[null,null,null,91,"2028-07-05",10636597.589612072,104456.26756249102,56205.55,160661.81756249102,10532141.322049581]
[null,null,null,92,"2028-08-07",10532141.322049581,99442.867562491025,61218.95,160661.81756249102,10432698.454487089]
[null,null,null,93,"2028-09-05",10432698.454487089,107371.30756249101,53290.51,160661.81756249102,10325327.146924598]
[null,null,null,94,"2028-10-05",10325327.146924598,106101.06756249102,54560.75,160661.81756249102,10219226.079362107]
[null,null,null,95,"2028-11-06",10219226.079362107,103061.71756249102,57600.1,160661.81756249102,10116164.361799616]
[null,null,null,96,"2028-12-05",10116164.361799616,108988.16756249103,51673.65,160661.81756249102,10007176.194237126]
[null,null,null,97,"2029-01-05",10007176.194237126,106019.57756249103,54642.239999999998,160661.81756249102,9901156.6166746356]
[null,null,null,98,"2029-02-06",9901156.6166746356,104854.49756249101,55807.32,160661.81756249102,9796302.1191121452]
[null,null,null,99,"2029-03-05",9796302.1191121452,114073.05756249101,46588.76,160661.81756249102,9682229.0615496542]
[null,null,null,100,"2029-04-05",9682229.0615496542,107793.88756249103,52867.93,160661.81756249102,9574435.1739871632]
[null,null,null,101,"2029-05-07",9574435.1739871632,106696.04756249103,53965.77,160661.81756249102,9467739.1264246721]
[null,null,null,102,"2029-06-05",9467739.1264246721,112300.34756249102,48361.47,160661.81756249102,9355438.7788621802]
[null,null,null,103,"2029-07-05",9355438.7788621802,111226.11756249102,49435.7,160661.81756249102,9244212.6612996887]
[null,null,null,104,"2029-08-06",9244212.6612996887,108557.32756249103,52104.49,160661.81756249102,9135655.3337371983]
[null,null,null,105,"2029-09-05",9135655.3337371983,112387.48756249102,48274.33,160661.81756249102,9023267.8461747076]
[null,null,null,106,"2029-10-05",9023267.8461747076,112981.36756249102,47680.45,160661.81756249102,8910286.4786122162]
[null,null,null,107,"2029-11-05",8910286.4786122162,112008.92756249102,48652.89,160661.81756249102,8798277.5510497261]
[null,null,null,108,"2029-12-05",8798277.5510497261,114170.25756249102,46491.56,160661.81756249102,8684107.2934872359]
[null,null,null,109,"2030-01-07",8684107.2934872359,110184.71756249102,50477.1,160661.81756249102,8573922.5759247448]
[null,null,null,110,"2030-02-05",8573922.5759247448,116865.98756249102,43795.83,160661.81756249102,8457056.5883622542]
[null,null,null,111,"2030-03-05",8457056.5883622542,118952.55756249101,41709.26,160661.81756249102,8338104.0307997633]
[null,null,null,112,"2030-04-05",8338104.0307997633,115133.21756249102,45528.6,160661.81756249102,8222970.8132372722]
[null,null,null,113,"2030-05-06",8222970.8132372722,115761.88756249103,44899.93,160661.81756249102,8107208.9256747812]
[null,null,null,114,"2030-06-05",8107208.9256747812,117821.97756249103,42839.839999999997,160661.81756249102,7989386.9481122904]
[null,null,null,115,"2030-07-05",7989386.9481122904,118444.56756249102,42217.25,160661.81756249102,7870942.3805497997]
[null,null,null,116,"2030-08-05",7870942.3805497997,117684.06756249102,42977.75,160661.81756249102,7753258.3129873089]
[null,null,null,117,"2030-09-05",7753258.3129873089,118326.65756249102,42335.16,160661.81756249102,7634931.6554248184]
[null,null,null,118,"2030-10-07",7634931.6554248184,117627.94756249103,43033.87,160661.81756249102,7517303.7078623278]
[null,null,null,119,"2030-11-05",7517303.7078623278,122263.21756249102,38398.6,160661.81756249102,7395040.4902998367]
[null,null,null,120,"2030-12-05",7395040.4902998367,121585.18756249102,39076.629999999997,160661.81756249102,7273455.3027373459]
[null,null,null,121,"2031-01-06",7273455.3027373459,119665.38756249103,40996.43,160661.81756249102,7153789.9151748549]
[null,null,null,122,"2031-02-05",7153789.9151748549,122859.99756249101,37801.82,160661.81756249102,7030929.9176123636]
[null,null,null,123,"2031-03-05",7030929.9176123636,125986.04756249103,34675.769999999997,160661.81756249102,{"$f":"+F139-G139","v":6904943.8700498724}]
[null,null,null,124,"2031-04-07",{"$f":"+J139","v":6904943.8700498724},120526.25756249102,40135.56,{"$f":"+I139","v":160661.81756249102},6784417.6124873813]
[null,null,null,125,"2031-05-05",6784417.6124873813,127201.82756249103,33459.99,160661.81756249102,6657215.7849248899]
[null,null,null,126,"2031-06-05",6657215.7849248899,124311.38756249103,36350.43,160661.81756249102,6532904.3973623989]
[null,null,null,127,"2031-07-07",6532904.3973623989,{"$f":"+I143-H143","v":123839.46756249102},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":36822.35},160661.81756249102,6409064.9297999078]
[null,null,null,128,"2031-08-05",6409064.9297999078,127924.13756249103,32737.68,160661.81756249102,6281140.7922374168]
[null,null,null,129,"2031-09-05",6281140.7922374168,126364.86756249102,34296.949999999997,160661.81756249102,6154775.9246749254]
[null,null,null,130,"2031-10-06",6154775.9246749254,127054.85756249103,33606.959999999999,160661.81756249102,6027721.0671124347]
[null,null,null,131,"2031-11-05",6027721.0671124347,128810.33756249103,31851.48,160661.81756249102,5898910.7295499435]
[null,null,null,132,"2031-12-05",5898910.7295499435,129490.98756249102,31170.83,160661.81756249102,5769419.7419874528]
[null,null,null,133,"2032-01-06",5769419.7419874528,128142.80756249103,32519.01,160661.81756249102,5641276.9344249619]
[null,null,null,134,"2032-02-05",5641276.9344249619,130852.36756249102,29809.45,160661.81756249102,5510424.5668624705]
[null,null,null,135,"2032-03-05",5510424.5668624705,132514.41756249103,28147.4,160661.81756249102,5377910.1492999792]
[null,null,null,136,"2032-04-05",5377910.1492999792,131296.78756249102,29365.03,160661.81756249102,5246613.3617374878]
[null,null,null,137,"2032-05-05",5246613.3617374878,132937.83756249101,27723.98,160661.81756249102,5113675.5241749967]
[null,null,null,138,"2032-06-07",5113675.5241749967,130938.14756249102,29723.67,160661.81756249102,4982737.3766125059]
[null,null,null,139,"2032-07-05",4982737.3766125059,136087.50756249102,24574.31,160661.81756249102,4846649.8690500148]
[null,null,null,140,"2032-08-05",4846649.8690500148,134197.62756249102,26464.19,160661.81756249102,4712452.2414875235]
[null,null,null,141,"2032-09-06",4712452.2414875235,134100.33756249101,26561.48,160661.81756249102,4578351.9039250324]
[null,null,null,142,"2032-10-05",4578351.9039250324,137275.46756249102,23386.35,160661.81756249102,4441076.4363625413]
[null,null,null,143,"2032-11-05",4441076.4363625413,136412.18756249102,24249.63,160661.81756249102,4304664.2488000505]
[null,null,null,144,"2032-12-06",4304664.2488000505,137157.03756249102,23504.78,160661.81756249102,4167507.2112375596]
[null,null,null,145,"2033-01-05",4167507.2112375596,138640.01756249103,22021.8,160661.81756249102,4028867.1936750687]
[null,null,null,146,"2033-02-08",4028867.1936750687,136534.04756249103,24127.77,160661.81756249102,3892333.1461125775]
[null,null,null,147,"2033-03-07",3892333.1461125775,142150.85756249103,18510.96,160661.81756249102,3750182.2885500863]
[null,null,null,148,"2033-04-05",3750182.2885500863,141505.77756249101,19156.04,160661.81756249102,3608676.5109875952]
[null,null,null,149,"2033-05-05",3608676.5109875952,141592.96756249102,19068.849999999999,160661.81756249102,3467083.5434251041]
[null,null,null,150,"2033-06-06",3467083.5434251041,141119.79756249103,19542.02,160661.81756249102,3325963.745862613]
[null,null,null,151,"2033-07-05",3325963.745862613,143672.69756249103,16989.12,160661.81756249102,3182291.0483001219]
[null,null,null,152,"2033-08-05",3182291.0483001219,143285.53756249102,17376.28,160661.81756249102,3039005.510737631]
[null,null,null,153,"2033-09-05",3039005.510737631,144067.91756249103,16593.900000000001,160661.81756249102,2894937.5931751402]
[null,null,null,154,"2033-10-05",2894937.5931751402,145364.48756249103,15297.33,160661.81756249102,2749573.1056126491]
[null,null,null,155,"2033-11-07",2749573.1056126491,144679.69756249103,15982.12,160661.81756249102,2604893.4080501581]
[null,null,null,156,"2033-12-05",2604893.4080501581,147814.77756249101,12847.04,160661.81756249102,2457078.6304876669]
[null,null,null,157,"2034-01-05",2457078.6304876669,147245.41756249103,13416.4,160661.81756249102,2309833.2129251761]
[null,null,null,158,"2034-02-07",2309833.2129251761,147235.71756249102,13426.1,160661.81756249102,2162597.4953626851]
[null,null,null,159,"2034-03-06",2162597.4953626851,150377.04756249103,10284.77,160661.81756249102,2012220.4478001939]
[null,null,null,160,"2034-04-05",2012220.4478001939,150028.90756249102,10632.91,160661.81756249102,1862191.5402377029]
[null,null,null,161,"2034-05-05",1862191.5402377029,150821.68756249102,9840.1299999999992,160661.81756249102,1711369.8526752118]
[null,null,null,162,"2034-06-05",1711369.8526752118,151317.21756249102,9344.6,160661.81756249102,1560052.6351127208]
[null,null,null,163,"2034-07-05",1560052.6351127208,152418.23756249103,8243.58,160661.81756249102,1407634.3975502297]
[null,null,null,164,"2034-08-07",1407634.3975502297,152479.82756249103,8181.99,160661.81756249102,1255154.5699877387]
[null,null,null,165,"2034-09-05",1255154.5699877387,154250.45756249104,6411.36,160661.81756249102,1100904.1124252477]
[null,null,null,166,"2034-10-05",1100904.1124252477,154844.45756249104,5817.36,160661.81756249102,946059.65486275661]
[null,null,null,167,"2034-11-06",946059.65486275661,155329.40756249102,5332.41,160661.81756249102,790730.24730026559]
[null,null,null,168,"2034-12-05",790730.24730026559,156622.74756249101,4039.07,160661.81756249102,634107.4997377746]
[null,null,null,169,"2035-01-05",634107.4997377746,157199.39756249101,3462.42,160661.81756249102,476908.10217528359]
[null,null,null,170,"2035-02-06",476908.10217528359,157973.74756249101,2688.07,160661.81756249102,318934.35461279261]
[null,null,null,171,"2035-03-05",318934.35461279261,159145.04756249103,1516.77,160661.81756249102,159789.30705030158]
[null,null,null,172,"2035-04-05",159789.30705030158,159789.31756249102,872.5,160661.81756249102,{"$f":"+ROUND(F188-G188,1)","v":0}]