{"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"]
[]
[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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",128754864.81,null,"Tasa SWAP",5.9520000000000003E-2,null,1948259170.8900001]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":3419403.1044504689},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":132174267.91445047},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.3020000000000007E-2},null,{"$f":"+SUM(J4:J5)","v":2000000000}]
[]
[]
[null,null,null,"Periodo","Fecha","Saldo inicial","Amortización","Intereses","Servicio de la deuda","Saldo final"]
[null,{"$f":"+PMT(H6*30/360,D188,E6)","v":-1160686.5181667649}]
[null,4143.9232084000505]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[null,null,null,null,"2020-12-17",{"$f":"+E6","v":132174267.91445047}]
[null,null,null,1,"2021-01-05",{"$f":"+F14","v":132174267.91445047},{"$f":"+I15-H15","v":725211.4832084002},{"$f":"+ROUND(F15*$H$6*(E15-E14)/360,2)","v":439618.96},{"$f":"+ROUND(-$B$10,2)+B11","v":1164830.4432084002},{"$f":"+F15-G15","v":131449056.43124206}]
[null,null,null,2,"2021-02-05",{"$f":"+J15","v":131449056.43124206},{"$f":"+I16-H16","v":451492.92320840014},{"$f":"+ROUND(F16*$H$6*(E16-E15)/360,2)","v":713337.52},{"$f":"+I15","v":1164830.4432084002},{"$f":"+F16-G16","v":130997563.50803366}]
[null,null,null,3,"2021-03-05",{"$f":"+J16","v":130997563.50803366},{"$f":"+I17-H17","v":522738.60320840019},642091.84,{"$f":"+I16","v":1164830.4432084002},130474824.90482527]
[null,null,null,4,"2021-04-05",{"$f":"+J17","v":130474824.90482527},{"$f":"+I18-H18","v":456779.81320840016},708050.63,{"$f":"+I17","v":1164830.4432084002},{"$f":"+F18-G18","v":130018045.09161687}]
[null,null,null,5,"2021-05-05",130018045.09161687,482019.01320840011,682811.43,{"$f":"+I18","v":1164830.4432084002},129536026.07840846]
[null,null,null,6,"2021-06-07",129536026.07840846,416522.41320840013,748308.03,1164830.4432084002,129119503.66520007]
[null,null,null,7,"2021-07-05",129119503.66520007,531944.02320840012,632886.42000000004,1164830.4432084002,128587559.64199167]
[null,null,null,8,"2021-08-05",128587559.64199167,467021.47320840019,697808.97,1164830.4432084002,128120538.16878328]
[null,null,null,9,"2021-09-06",128120538.16878328,447127.66320840013,717702.78,1164830.4432084002,127673410.50557488]
[null,null,null,10,"2021-10-05",127673410.50557488,516682.19320840016,648148.25,1164830.4432084002,127156728.31236649]
[null,null,null,11,"2021-11-05",127156728.31236649,474786.20320840017,690044.24,1164830.4432084002,126681942.10915808]
[null,null,null,12,"2021-12-06",126681942.10915808,477362.7332084002,687467.71,1164830.4432084002,126204579.37594968]
[null,null,null,13,"2022-01-05",126204579.37594968,502046.06320840016,662784.38,1164830.4432084002,125702533.31274128]
[null,null,null,14,"2022-02-08",125702533.31274128,416662.93320840015,748167.51,1164830.4432084002,125285870.37953287]
[null,null,null,15,"2022-03-07",125285870.37953287,572666.77320840012,592163.67000000004,1164830.4432084002,124713203.60632448]
[null,null,null,16,"2022-04-05",124713203.60632448,531710.00320840022,633120.43999999994,1164830.4432084002,124181493.60311608]
[null,null,null,17,"2022-05-05",124181493.60311608,512670.6332084001,652159.81000000006,1164830.4432084002,123668822.96990769]
[null,null,null,18,"2022-06-06",123668822.96990769,472065.18320840015,692765.26,1164830.4432084002,123196757.78669928]
[null,null,null,19,"2022-07-05",123196757.78669928,539408.41320840013,625422.03,1164830.4432084002,122657349.37349088]
[null,null,null,20,"2022-08-05",122657349.37349088,499203.08320840017,665627.36,1164830.4432084002,122158146.29028249]
[null,null,null,21,"2022-09-05",122158146.29028249,501912.1132084002,662918.32999999996,1164830.4432084002,121656234.17707409]
[null,null,null,22,"2022-10-05",121656234.17707409,525932.45320840017,638897.99,1164830.4432084002,121130301.72386569]
[null,null,null,23,"2022-11-07",121130301.72386569,465080.8832084001,699749.56,1164830.4432084002,120665220.84065729]
[null,null,null,24,"2022-12-05",120665220.84065729,573383.16320840013,591447.28,1164830.4432084002,120091837.6774489]
[null,null,null,25,"2023-01-05",120091837.6774489,513125.40320840012,651705.04,1164830.4432084002,119578712.27424049]
[null,null,null,26,"2023-02-07",119578712.27424049,474044.15320840012,690786.29,1164830.4432084002,119104668.12103209]
[null,null,null,27,"2023-03-06",119104668.12103209,601882.2332084002,562948.21,1164830.4432084002,118502785.88782369]
[null,null,null,28,"2023-04-05",118502785.88782369,542493.31320840016,622337.13,1164830.4432084002,117960292.57461528]
[null,null,null,29,"2023-05-05",117960292.57461528,545342.30320840015,619488.14,1164830.4432084002,117414950.27140689]
[null,null,null,30,"2023-06-05",117414950.27140689,527652.12320840021,637178.31999999995,1164830.4432084002,116887298.14819849]
[null,null,null,31,"2023-07-05",116887298.14819849,550977.31320840016,613853.13,1164830.4432084002,116336320.83499008]
[null,null,null,32,"2023-08-07",116336320.83499008,492774.90320840012,672055.54,1164830.4432084002,115843545.93178168]
[null,null,null,33,"2023-09-05",115843545.93178168,576737.81320840016,588092.63,1164830.4432084002,115266808.11857328]
[null,null,null,34,"2023-10-05",115266808.11857328,559487.59320840018,605342.85,1164830.4432084002,114707320.52536488]
[null,null,null,35,"2023-11-06",114707320.52536488,522265.52320840012,642564.92000000004,1164830.4432084002,114185055.00215648]
[null,null,null,36,"2023-12-05",114185055.00215648,585157.32320840016,579673.12,1164830.4432084002,113599897.67894807]
[null,null,null,37,"2024-01-05",113599897.67894807,548355.35320840019,616475.09,1164830.4432084002,113051542.32573968]
[null,null,null,38,"2024-02-06",113051542.32573968,531540.82320840016,633289.62,1164830.4432084002,112520001.50253128]
[null,null,null,39,"2024-03-05",112520001.50253128,613307.40320840012,551523.04,1164830.4432084002,111906694.09932287]
[null,null,null,40,"2024-04-05",111906694.09932287,557543.90320840012,607286.54,1164830.4432084002,111349150.19611447]
[null,null,null,41,"2024-05-06",111349150.19611447,560569.53320840013,604260.91,1164830.4432084002,110788580.66290607]
[null,null,null,42,"2024-06-05",110788580.66290607,583005.74320840021,581824.69999999995,1164830.4432084002,110205574.91969767]
[null,null,null,43,"2024-07-05",110205574.91969767,586067.50320840022,578762.93999999994,1164830.4432084002,109619507.41648927]
[null,null,null,44,"2024-08-05",109619507.41648927,569955.82320840016,594874.62,1164830.4432084002,109049551.59328087]
[null,null,null,45,"2024-09-05",109049551.59328087,573048.82320840016,591781.62,1164830.4432084002,108476502.77007246]
[null,null,null,46,"2024-10-07",108476502.77007246,557169.18320840015,607661.26,1164830.4432084002,107919333.58686405]
[null,null,null,47,"2024-11-05",107919333.58686405,616965.95320840017,547864.49,1164830.4432084002,107302367.63365565]
[null,null,null,48,"2024-12-05",107302367.63365565,601314.17320840014,563516.27,1164830.4432084002,106701053.46044725]
[null,null,null,49,"2025-01-06",106701053.46044725,567114.85320840019,597715.59,1164830.4432084002,106133938.60723886]
[null,null,null,50,"2025-02-05",106133938.60723886,607450.37320840021,557380.06999999995,1164830.4432084002,105526488.23403046]
[null,null,null,51,"2025-03-05",105526488.23403046,647586.50320840022,517243.94,1164830.4432084002,104878901.73082206]
[null,null,null,52,"2025-04-07",104878901.73082206,558962.50320840022,605867.93999999994,1164830.4432084002,104319939.22761366]
[null,null,null,53,"2025-05-05",104319939.22761366,653500.46320840018,511329.98,1164830.4432084002,103666438.76440525]
[null,null,null,54,"2025-06-05",103666438.76440525,602261.47320840019,562568.97,1164830.4432084002,103064177.29119685]
[null,null,null,55,"2025-07-07",103064177.29119685,587487.82320840016,577342.62,1164830.4432084002,102476689.46798845]
[null,null,null,56,"2025-08-05",102476689.46798845,644596.14320840011,520234.3,1164830.4432084002,101832093.32478005]
[null,null,null,57,"2025-09-05",101832093.32478005,612215.96320840018,552614.48,1164830.4432084002,101219877.36157164]
[null,null,null,58,"2025-10-06",101219877.36157164,615538.28320840013,549292.16,1164830.4432084002,100604339.07836324]
[null,null,null,59,"2025-11-05",100604339.07836324,636489.99320840021,528340.44999999995,1164830.4432084002,99967849.085154846]
[null,null,null,60,"2025-12-05",99967849.085154846,639832.62320840021,524997.81999999995,1164830.4432084002,99328016.461946443]
[null,null,null,61,"2026-01-05",99328016.461946443,625804.89320840011,539025.55000000005,1164830.4432084002,{"$f":"+F75-G75","v":98702211.568738043}]
[null,null,null,62,"2026-02-05",{"$f":"+J75","v":98702211.568738043},629200.96320840018,535629.48,{"$f":"+I75","v":1164830.4432084002},98073010.605529636]
[null,null,null,63,"2026-03-05",98073010.605529636,684120.1332084001,480710.31,1164830.4432084002,97388890.472321242]
[null,null,null,64,"2026-04-06",97388890.472321242,619279.52320840012,545550.92000000004,1164830.4432084002,96769610.949112847]
[null,null,null,65,"2026-05-05",96769610.949112847,{"$f":"+I79-H79","v":673568.76320840023},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":491261.68},1164830.4432084002,96096042.185904443]
[null,null,null,66,"2026-06-05",96096042.185904443,643343.91320840013,521486.53,1164830.4432084002,95452698.272696048]
[null,null,null,67,"2026-07-06",95452698.272696048,646835.16320840013,517995.28,1164830.4432084002,94805863.109487653]
[null,null,null,68,"2026-08-05",94805863.109487653,666941.65320840012,497888.79,1164830.4432084002,94138921.456279248]
[null,null,null,69,"2026-09-07",94138921.456279248,621005.58320840017,543824.86,1164830.4432084002,93517915.873070851]
[null,null,null,70,"2026-10-05",93517915.873070851,706447.18320840015,458383.26,1164830.4432084002,92811468.689862445]
[null,null,null,71,"2026-11-05",92811468.689862445,661168.3832084001,503662.06,1164830.4432084002,92150300.306654051]
[null,null,null,72,"2026-12-07",92150300.306654051,648624.94320840016,516205.5,1164830.4432084002,91501675.363445655]
[null,null,null,73,"2027-01-05",91501675.363445655,700312.02320840023,464518.42,1164830.4432084002,90801363.34023726]
[null,null,null,74,"2027-02-05",90801363.34023726,672076.66320840013,492753.78,1164830.4432084002,90129286.677028865]
[null,null,null,75,"2027-03-05",90129286.677028865,723056.7332084002,441773.71,1164830.4432084002,89406229.943820462]
[null,null,null,76,"2027-04-05",89406229.943820462,679647.67320840014,485182.77,1164830.4432084002,88726582.270612061]
[null,null,null,77,"2027-05-05",88726582.270612061,698868.01320840023,465962.43,1164830.4432084002,88027714.257403657]
[null,null,null,78,"2027-06-07",88027714.257403657,656309.01320840023,508521.43,1164830.4432084002,87371405.244195253]
[null,null,null,79,"2027-07-05",87371405.244195253,736574.64320840011,428255.8,1164830.4432084002,86634830.600986853]
[null,null,null,80,"2027-08-05",86634830.600986853,694687.28320840024,470143.16,1164830.4432084002,85940143.317778453]
[null,null,null,81,"2027-09-06",85940143.317778453,683412.85320840008,481417.59,1164830.4432084002,85256730.46457006]
[null,null,null,82,"2027-10-05",85256730.46457006,732015.17320840014,432815.27,1164830.4432084002,84524715.29136166]
[null,null,null,83,"2027-11-05",84524715.29136166,706138.29320840014,458692.15,1164830.4432084002,83818576.998153254]
[null,null,null,84,"2027-12-06",83818576.998153254,709970.31320840016,454860.13,1164830.4432084002,83108606.684944853]
[null,null,null,85,"2028-01-05",83108606.684944853,728371.74320840021,436458.7,1164830.4432084002,82380234.94173646]
[null,null,null,86,"2028-02-08",82380234.94173646,674512.43320840015,490318.01,1164830.4432084002,81705722.508528054]
[null,null,null,87,"2028-03-06",81705722.508528054,778648.34320840018,386182.1,1164830.4432084002,80927074.165319651]
[null,null,null,88,"2028-04-05",80927074.165319651,739828.42320840014,425002.02,1164830.4432084002,80187245.742111251]
[null,null,null,89,"2028-05-05",80187245.742111251,743713.75320840022,421116.69,1164830.4432084002,79443531.988902852]
[null,null,null,90,"2028-06-05",79443531.988902852,733712.46320840018,431117.98,1164830.4432084002,78709819.525694445]
[null,null,null,91,"2028-07-05",78709819.525694445,751472.70320840017,413357.74,1164830.4432084002,77958346.822486043]
[null,null,null,92,"2028-08-07",77958346.822486043,714478.06320840016,450352.38,1164830.4432084002,77243868.759277642]
[null,null,null,93,"2028-09-05",77243868.759277642,772693.36320840009,392137.08,1164830.4432084002,76471175.396069244]
[null,null,null,94,"2028-10-05",76471175.396069244,763229.32320840016,401601.12,1164830.4432084002,75707946.072860837]
[null,null,null,95,"2028-11-06",75707946.072860837,740731.35320840008,424099.09,1164830.4432084002,74967214.719652444]
[null,null,null,96,"2028-12-05",74967214.719652444,784251.04320840014,380579.4,1164830.4432084002,74182963.676444039]
[null,null,null,97,"2029-01-05",74182963.676444039,762260.10320840008,402570.34,1164830.4432084002,73420703.573235646]
[null,null,null,98,"2029-02-06",73420703.573235646,753543.97320840019,411286.47,1164830.4432084002,72667159.600027248]
[null,null,null,99,"2029-03-05",72667159.600027248,821369.11320840009,343461.33,1164830.4432084002,71845790.48681885]
[null,null,null,100,"2029-04-05",71845790.48681885,774943.29320840014,389887.15,1164830.4432084002,71070847.193610445]
[null,null,null,101,"2029-05-07",71070847.193610445,766707.35320840008,398123.09,1164830.4432084002,70304139.840402052]
[null,null,null,102,"2029-06-05",70304139.840402052,807923.66320840013,356906.78,1164830.4432084002,69496216.177193657]
[null,null,null,103,"2029-07-05",69496216.177193657,799859.4832084002,364970.96,1164830.4432084002,68696356.693985254]
[null,null,null,104,"2029-08-06",68696356.693985254,780008.72320840019,384821.72,1164830.4432084002,67916347.970776856]
[null,null,null,105,"2029-09-05",67916347.970776856,808156.42320840014,356674.02,1164830.4432084002,67108191.547568455]
[null,null,null,106,"2029-10-05",67108191.547568455,812400.59320840018,352429.85,1164830.4432084002,66295790.954360053]
[null,null,null,107,"2029-11-05",66295790.954360053,805061.60320840008,359768.84,1164830.4432084002,65490729.351151653]
[null,null,null,108,"2029-12-05",65490729.351151653,820894.96320840018,343935.48,1164830.4432084002,64669834.387943253]
[null,null,null,109,"2030-01-07",64669834.387943253,791243.59320840018,373586.85,1164830.4432084002,63878590.794734851]
[null,null,null,110,"2030-02-05",63878590.794734851,840543.68320840015,324286.76,1164830.4432084002,63038047.111526452]
[null,null,null,111,"2030-03-05",63038047.111526452,855845.95320840017,308984.49,1164830.4432084002,62182201.15831805]
[null,null,null,112,"2030-04-05",62182201.15831805,827384.91320840013,337445.53,1164830.4432084002,61354816.245109648]
[null,null,null,113,"2030-05-06",61354816.245109648,831874.90320840012,332955.53999999998,1164830.4432084002,60522941.34190125]
[null,null,null,114,"2030-06-05",60522941.34190125,846984.1332084001,317846.31,1164830.4432084002,59675957.208692849]
[null,null,null,115,"2030-07-05",59675957.208692849,851432.20320840017,313398.24,1164830.4432084002,58824525.005484447]
[null,null,null,116,"2030-08-05",58824525.005484447,845606.08320840017,319224.36,1164830.4432084002,57978918.92227605]
[null,null,null,117,"2030-09-05",57978918.92227605,850194.95320840017,314635.49,1164830.4432084002,57128723.969067648]
[null,null,null,118,"2030-10-07",57128723.969067648,844808.02320840023,320022.42,1164830.4432084002,56283915.945859246]
[null,null,null,119,"2030-11-05",56283915.945859246,879098.89320840011,285731.55,1164830.4432084002,55404817.052650847]
[null,null,null,120,"2030-12-05",55404817.052650847,873862.81320840016,290967.63,1164830.4432084002,54530954.239442445]
[null,null,null,121,"2031-01-06",54530954.239442445,859360.15320840012,305470.28999999998,1164830.4432084002,53671594.086234048]
[null,null,null,122,"2031-02-05",53671594.086234048,882965.12320840009,281865.32,1164830.4432084002,52788628.963025644]
[null,null,null,123,"2031-03-05",52788628.963025644,906084.04320840014,258746.4,1164830.4432084002,51882544.919817246]
[null,null,null,124,"2031-04-07",51882544.919817246,865113.6332084001,299716.81,1164830.4432084002,51017431.286608845]
[null,null,null,125,"2031-05-05",51017431.286608845,914765.67320840014,250064.77,1164830.4432084002,{"$f":"+F139-G139","v":50102665.613400444}]
[null,null,null,126,"2031-06-05",{"$f":"+J139","v":50102665.613400444},892937.19320840016,271893.25,{"$f":"+I139","v":1164830.4432084002},49209728.420192048]
[null,null,null,127,"2031-07-07",49209728.420192048,889168.4832084002,275661.96000000002,1164830.4432084002,48320559.936983645]
[null,null,null,128,"2031-08-05",48320559.936983645,919525.75320840022,245304.69,1164830.4432084002,47401034.183775246]
[null,null,null,129,"2031-09-05",47401034.183775246,{"$f":"+I143-H143","v":907598.19320840016},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":257232.25},1164830.4432084002,46493435.99056685]
[null,null,null,130,"2031-10-06",46493435.99056685,912523.4832084002,252306.96,1164830.4432084002,45580912.507358447]
[null,null,null,131,"2031-11-05",45580912.507358447,925454.68320840015,239375.76,1164830.4432084002,44655457.824150048]
[null,null,null,132,"2031-12-05",44655457.824150048,930314.8632084002,234515.58,1164830.4432084002,43725142.96094165]
[null,null,null,133,"2032-01-06",43725142.96094165,919891.91320840013,244938.53,1164830.4432084002,42805251.047733247]
[null,null,null,134,"2032-02-05",42805251.047733247,940031.53320840013,224798.91,1164830.4432084002,41865219.514524847]
[null,null,null,135,"2032-03-05",41865219.514524847,952297.00320840022,212533.44,1164830.4432084002,40912922.511316448]
[null,null,null,136,"2032-04-05",40912922.511316448,942807.37320840009,222023.07,1164830.4432084002,39970115.138108045]
[null,null,null,137,"2032-05-05",39970115.138108045,954920.72320840019,209909.72,1164830.4432084002,39015194.414899647]
[null,null,null,138,"2032-06-07",39015194.414899647,939446.16320840013,225384.28,1164830.4432084002,38075748.251691245]
[null,null,null,139,"2032-07-05",38075748.251691245,978200.04320840014,186630.39999999999,1164830.4432084002,37097548.208482847]
[null,null,null,140,"2032-08-05",37097548.208482847,963512.35320840019,201318.09,1164830.4432084002,36134035.855274446]
[null,null,null,141,"2032-09-06",36134035.855274446,962415.60320840019,202414.84,1164830.4432084002,35171620.252066046]
[null,null,null,142,"2032-10-05",35171620.252066046,986277.80320840015,178552.64,1164830.4432084002,34185342.448857643]
[null,null,null,143,"2032-11-05",34185342.448857643,979316.08320840017,185514.36,1164830.4432084002,33206026.365649242]
[null,null,null,144,"2032-12-06",33206026.365649242,984630.56320840016,180199.88,1164830.4432084002,32221395.802440841]
[null,null,null,145,"2033-01-05",32221395.802440841,995614.41320840013,169216.03,1164830.4432084002,31225781.389232442]
[null,null,null,146,"2033-02-08",31225781.389232442,978978.06320840016,185852.38,1164830.4432084002,30246803.326024041]
[null,null,null,147,"2033-03-07",30246803.326024041,1021868.9232084001,142961.51999999999,1164830.4432084002,29224934.40281564]
[null,null,null,148,"2033-04-05",29224934.40281564,1016466.8132084002,148363.63,1164830.4432084002,28208467.589607239]
[null,null,null,149,"2033-05-05",28208467.589607239,1016688.9732084002,148141.47,1164830.4432084002,27191778.616398837]
[null,null,null,150,"2033-06-06",27191778.616398837,1012508.1432084001,152322.29999999999,1164830.4432084002,26179270.473190438]
[null,null,null,151,"2033-07-05",26179270.473190438,1031928.4632084002,132901.98000000001,1164830.4432084002,25147342.009982038]
[null,null,null,152,"2033-08-05",25147342.009982038,1028362.8032084001,136467.64000000001,1164830.4432084002,24118979.206773639]
[null,null,null,153,"2033-09-05",24118979.206773639,1033943.4432084002,130887,1164830.4432084002,23085035.763565239]
[null,null,null,154,"2033-10-05",23085035.763565239,1043595.5332084001,121234.91,1164830.4432084002,22041440.230356839]
[null,null,null,155,"2033-11-07",22041440.230356839,1037500.7132084002,127329.73,1164830.4432084002,21003939.517148439]
[null,null,null,156,"2033-12-05",21003939.517148439,1061878.4632084002,102951.98,1164830.4432084002,19942061.053940039]
[null,null,null,157,"2034-01-05",19942061.053940039,1056610.4132084001,108220.03,1164830.4432084002,18885450.64073164]
[null,null,null,158,"2034-02-07",18885450.64073164,1055732.3432084001,109098.1,1164830.4432084002,17829718.297523241]
[null,null,null,159,"2034-03-06",17829718.297523241,1080558.2832084002,84272.16,1164830.4432084002,16749160.014314841]
[null,null,null,160,"2034-04-05",16749160.014314841,1076869.4332084002,87961.01,1164830.4432084002,15672290.581106441]
[null,null,null,161,"2034-05-05",15672290.581106441,1082524.7932084003,82305.649999999994,1164830.4432084002,14589765.787898041]
[null,null,null,162,"2034-06-05",14589765.787898041,1085655.8332084001,79174.61,1164830.4432084002,13504109.954689641]
[null,null,null,163,"2034-07-05",13504109.954689641,1093911.3632084001,70919.08,1164830.4432084002,12410198.59148124]
[null,null,null,164,"2034-08-07",12410198.59148124,1093138.7932084003,71691.649999999994,1164830.4432084002,11317059.798272841]
[null,null,null,165,"2034-09-05",11317059.798272841,1107378.1332084001,57452.31,1164830.4432084002,10209681.665064441]
[null,null,null,166,"2034-10-05",10209681.665064441,1111212.6032084001,53617.84,1164830.4432084002,9098469.0618560407]
[null,null,null,167,"2034-11-06",9098469.0618560407,1113862.8432084001,50967.6,1164830.4432084002,7984606.2186476402]
[null,null,null,168,"2034-12-05",7984606.2186476402,1124295.7032084002,40534.74,1164830.4432084002,6860310.5154392403]
[null,null,null,169,"2035-01-05",6860310.5154392403,1127601.4432084002,37229,1164830.4432084002,5732709.0722308401]
[null,null,null,170,"2035-02-06",5732709.0722308401,1132717.0832084001,32113.360000000001,1164830.4432084002,4599991.9890224403]
[null,null,null,171,"2035-03-05",4599991.9890224403,1143088.5832084001,21741.86,1164830.4432084002,3456903.4058140405]
[null,null,null,172,"2035-04-05",3456903.4058140405,1146070.7932084003,18759.650000000001,1164830.4432084002,2310832.6126056402]
[null,null,null,173,"2035-05-07",2310832.6126056402,1151885.6732084001,12944.77,1164830.4432084002,1158946.9393972401]
[null,null,null,174,"2035-06-05",1158946.9393972401,1158946.9232084001,5883.52,1164830.4432084002,{"$f":"+ROUND(F188-G188,1)","v":0}]