{"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-001-2021"]
[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-001-2021 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",22359886.170000002,null,"Tasa SWAP",5.5E-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":593821.94473646465},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":22953708.114736468},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":5.8999999999999997E-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":-198786.42804127754}]
[null,251.4314251538872]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[null,null,null,null,"2021-01-29",{"$f":"+E6","v":22953708.114736468}]
[null,null,null,1,"2021-02-05",{"$f":"+F17","v":22953708.114736468},{"$f":"+I18-H18","v":172704.86142515388},{"$f":"+ROUND(F18*$H$6*(E18-E17)/360,2)","v":26333},{"$f":"+ROUND(-$B$10,2)+B11","v":199037.86142515388},{"$f":"+F18-G18","v":22781003.253311314}]
[null,null,null,2,"2021-03-05",{"$f":"+J18","v":22781003.253311314},{"$f":"+I19-H19","v":94498.371425153877},104539.49,{"$f":"+I18","v":199037.86142515388},22686504.881886158]
[null,null,null,3,"2021-04-05",22686504.881886158,83777.811425153879,115260.05,{"$f":"+I19","v":199037.86142515388},22602727.070461005]
[null,null,null,4,"2021-05-05",22602727.070461005,{"$f":"+I21-H21","v":87907.791425153875},111130.07,199037.86142515388,22514819.279035851]
[null,null,null,5,"2021-06-07",22514819.279035851,77270.211425153888,121767.65,199037.86142515388,22437549.067610696]
[null,null,null,6,"2021-07-05",22437549.067610696,96074.441425153884,102963.42,199037.86142515388,22341474.626185544]
[null,null,null,7,"2021-08-05",22341474.626185544,85530.761425153876,113507.1,199037.86142515388,22255943.864760391]
[null,null,null,8,"2021-09-06",22255943.864760391,82317.801425153884,116720.06,199037.86142515388,22173626.063335236]
[null,null,null,9,"2021-10-05",22173626.063335236,93651.541425153875,105386.32,199037.86142515388,22079974.521910083]
[null,null,null,10,"2021-11-05",22079974.521910083,86859.321425153888,112178.54,199037.86142515388,21993115.200484928]
[null,null,null,11,"2021-12-06",21993115.200484928,87300.621425153877,111737.24,199037.86142515388,21905814.579059772]
[null,null,null,12,"2022-01-05",21905814.579059772,91334.271425153886,107703.59,199037.86142515388,21814480.307634618]
[null,null,null,13,"2022-02-08",21814480.307634618,77482.731425153877,121555.13,199037.86142515388,21736997.576209463]
[null,null,null,14,"2022-03-07",21736997.576209463,102851.65142515388,96186.21,199037.86142515388,21634145.92478431]
[null,null,null,15,"2022-04-05",21634145.92478431,96215.571425153888,102822.29,199037.86142515388,21537930.353359155]
[null,null,null,16,"2022-05-05",21537930.353359155,93143.041425153875,105894.82,199037.86142515388,21444787.311934002]
[null,null,null,17,"2022-06-06",21444787.311934002,86571.861425153882,112466,199037.86142515388,21358215.450508848]
[null,null,null,18,"2022-07-05",21358215.450508848,97527.011425153876,101510.85,199037.86142515388,21260688.439083695]
[null,null,null,19,"2022-08-05",21260688.439083695,91021.751425153881,108016.11,199037.86142515388,21169666.687658541]
[null,null,null,20,"2022-09-05",21169666.687658541,91484.191425153884,107553.67,199037.86142515388,21078182.496233389]
[null,null,null,21,"2022-10-05",21078182.496233389,95403.461425153888,103634.4,199037.86142515388,20982779.034808233]
[null,null,null,22,"2022-11-07",20982779.034808233,85556.001425153881,113481.86,199037.86142515388,20897223.033383079]
[null,null,null,23,"2022-12-05",20897223.033383079,103142.83142515388,95895.03,199037.86142515388,20794080.201957926]
[null,null,null,24,"2023-01-05",20794080.201957926,93392.381425153886,105645.48,199037.86142515388,20700687.820532773]
[null,null,null,25,"2023-02-07",20700687.820532773,87081.641425153881,111956.22,199037.86142515388,20613606.179107618]
[null,null,null,26,"2023-03-06",20613606.179107618,107822.65142515388,91215.21,199037.86142515388,20505783.527682465]
[null,null,null,27,"2023-04-05",20505783.527682465,98217.761425153876,100820.1,199037.86142515388,20407565.766257312]
[null,null,null,28,"2023-05-05",20407565.766257312,98700.661425153885,100337.2,199037.86142515388,20308865.104832157]
[null,null,null,29,"2023-06-05",20308865.104832157,95857.541425153875,103180.32,199037.86142515388,20213007.563407004]
[null,null,null,30,"2023-07-05",20213007.563407004,99657.241425153887,99380.62,199037.86142515388,20113350.321981851]
[null,null,null,31,"2023-08-07",20113350.321981851,90258.161425153885,108779.7,199037.86142515388,20023092.160556696]
[null,null,null,32,"2023-09-05",20023092.160556696,103872.55142515388,95165.31,199037.86142515388,19919219.609131541]
[null,null,null,33,"2023-10-05",19919219.609131541,101101.70142515388,97936.16,199037.86142515388,19818117.907706387]
[null,null,null,34,"2023-11-06",19818117.907706387,95102.841425153878,103935.02,199037.86142515388,19723015.066281233]
[null,null,null,35,"2023-12-05",19723015.066281233,105298.75142515388,93739.11,199037.86142515388,19617716.314856078]
[null,null,null,36,"2024-01-05",19617716.314856078,99368.961425153888,99668.9,199037.86142515388,19518347.353430923]
[null,null,null,37,"2024-02-06",19518347.353430923,96674.971425153883,102362.89,199037.86142515388,19421672.38200577]
[null,null,null,38,"2024-03-05",19421672.38200577,109913.96142515389,89123.9,199037.86142515388,19311758.420580614]
[null,null,null,39,"2024-04-05",19311758.420580614,100923.40142515388,98114.46,199037.86142515388,19210835.019155461]
[null,null,null,40,"2024-05-06",19210835.019155461,101436.15142515388,97601.71,199037.86142515388,19109398.867730308]
[null,null,null,41,"2024-06-05",19109398.867730308,105083.32142515389,93954.54,199037.86142515388,19004315.546305154]
[null,null,null,42,"2024-07-05",19004315.546305154,105599.98142515388,93437.88,199037.86142515388,18898715.564879999]
[null,null,null,43,"2024-08-05",18898715.564879999,103021.89142515388,96015.97,199037.86142515388,18795693.673454843]
[null,null,null,44,"2024-09-05",18795693.673454843,103545.29142515388,95492.57,199037.86142515388,18692148.38202969]
[null,null,null,45,"2024-10-07",18692148.38202969,101007.93142515389,98029.93,199037.86142515388,18591140.450604536]
[null,null,null,46,"2024-11-05",18591140.450604536,110678.30142515388,88359.56,199037.86142515388,18480462.14917938]
[null,null,null,47,"2024-12-05",18480462.14917938,108175.59142515388,90862.27,199037.86142515388,18372286.557754226]
[null,null,null,48,"2025-01-06",18372286.557754226,102685.42142515388,96352.44,199037.86142515388,18269601.136329073]
[null,null,null,49,"2025-02-05",18269601.136329073,109212.32142515389,89825.54,199037.86142515388,18160388.814903919]
[null,null,null,50,"2025-03-05",18160388.814903919,115701.85142515389,83336.009999999995,199037.86142515388,18044686.963478766]
[null,null,null,51,"2025-04-07",18044686.963478766,101446.18142515389,97591.679999999993,199037.86142515388,17943240.782053612]
[null,null,null,52,"2025-05-05",17943240.782053612,116698.32142515389,82339.539999999994,199037.86142515388,17826542.460628457]
[null,null,null,53,"2025-06-05",17826542.460628457,108469.12142515388,90568.74,199037.86142515388,17718073.339203302]
[null,null,null,54,"2025-07-07",17718073.339203302,106116.41142515388,92921.45,199037.86142515388,17611956.927778147]
[null,null,null,55,"2025-08-05",17611956.927778147,115332.14142515388,83705.72,199037.86142515388,17496624.786352992]
[null,null,null,56,"2025-09-05",17496624.786352992,110145.29142515388,88892.57,199037.86142515388,17386479.494927838]
[null,null,null,57,"2025-10-06",17386479.494927838,110704.89142515388,88332.97,199037.86142515388,17275774.603502683]
[null,null,null,58,"2025-11-05",17275774.603502683,114098.63142515389,84939.23,199037.86142515388,{"$f":"+F75-G75","v":17161675.97207753}]
[null,null,null,59,"2025-12-05",{"$f":"+J75","v":17161675.97207753},114659.62142515388,84378.240000000005,{"$f":"+I75","v":199037.86142515388},17047016.350652374]
[null,null,null,60,"2026-01-05",17047016.350652374,112429.55142515388,86608.31,199037.86142515388,16934586.799227219]
[null,null,null,61,"2026-02-05",16934586.799227219,113000.75142515388,86037.11,199037.86142515388,16821586.047802065]
[null,null,null,62,"2026-03-05",16821586.047802065,{"$f":"+I79-H79","v":121845.47142515388},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":77192.39},199037.86142515388,16699740.576376911]
[null,null,null,63,"2026-04-06",16699740.576376911,111457.00142515388,87580.86,199037.86142515388,16588283.574951757]
[null,null,null,64,"2026-05-05",16588283.574951757,120197.43142515389,78840.429999999993,199037.86142515388,16468086.143526603]
[null,null,null,65,"2026-06-05",16468086.143526603,115370.83142515388,83667.03,199037.86142515388,16352715.312101448]
[null,null,null,66,"2026-07-06",16352715.312101448,115956.98142515388,83080.88,199037.86142515388,16236758.330676295]
[null,null,null,67,"2026-08-05",16236758.330676295,119207.13142515389,79830.73,199037.86142515388,16117551.199251141]
[null,null,null,68,"2026-09-07",16117551.199251141,111868.77142515389,87169.09,199037.86142515388,16005682.427825987]
[null,null,null,69,"2026-10-05",16005682.427825987,125589.56142515388,73448.3,199037.86142515388,15880092.866400834]
[null,null,null,70,"2026-11-05",15880092.866400834,118358.17142515388,80679.69,199037.86142515388,15761734.69497568]
[null,null,null,71,"2026-12-07",15761734.69497568,116376.32142515389,82661.539999999994,199037.86142515388,15645358.373550525]
[null,null,null,72,"2027-01-05",15645358.373550525,124678.95142515388,74358.91,199037.86142515388,15520679.422125371]
[null,null,null,73,"2027-02-05",15520679.422125371,120184.19142515388,78853.67,199037.86142515388,15400495.230700217]
[null,null,null,74,"2027-03-05",15400495.230700217,128366.70142515388,70671.16,199037.86142515388,15272128.529275063]
[null,null,null,75,"2027-04-05",15272128.529275063,121446.96142515389,77590.899999999994,199037.86142515388,15150681.56784991]
[null,null,null,76,"2027-05-05",15150681.56784991,124547.01142515388,74490.850000000006,199037.86142515388,15026134.556424756]
[null,null,null,77,"2027-06-07",15026134.556424756,117771.52142515389,81266.34,199037.86142515388,14908363.034999602]
[null,null,null,78,"2027-07-05",14908363.034999602,130625.04142515388,68412.820000000007,199037.86142515388,14777737.993574448]
[null,null,null,79,"2027-08-05",14777737.993574448,123958.74142515389,75079.12,199037.86142515388,14653779.252149293]
[null,null,null,80,"2027-09-06",14653779.252149293,122186.93142515389,76850.929999999993,199037.86142515388,14531592.320724139]
[null,null,null,81,"2027-10-05",14531592.320724139,129972.43142515389,69065.429999999993,199037.86142515388,14401619.889298985]
[null,null,null,82,"2027-11-05",14401619.889298985,125869.63142515389,73168.23,199037.86142515388,14275750.257873831]
[null,null,null,83,"2027-12-06",14275750.257873831,126509.12142515388,72528.740000000005,199037.86142515388,14149241.136448678]
[null,null,null,84,"2028-01-05",14149241.136448678,129470.76142515388,69567.100000000006,199037.86142515388,14019770.375023523]
[null,null,null,85,"2028-02-08",14019770.375023523,120916.58142515388,78121.279999999999,199037.86142515388,13898853.793598369]
[null,null,null,86,"2028-03-06",13898853.793598369,137535.43142515389,61502.43,199037.86142515388,13761318.362173215]
[null,null,null,87,"2028-04-05",13761318.362173215,131378.04142515388,67659.820000000007,199037.86142515388,13629940.320748061]
[null,null,null,88,"2028-05-05",13629940.320748061,132023.99142515389,67013.87,199037.86142515388,13497916.329322906]
[null,null,null,89,"2028-06-05",13497916.329322906,130460.95142515388,68576.91,199037.86142515388,13367455.377897752]
[null,null,null,90,"2028-07-05",13367455.377897752,133314.54142515388,65723.320000000007,199037.86142515388,13234140.836472599]
[null,null,null,91,"2028-08-07",13234140.836472599,127463.21142515389,71574.649999999994,199037.86142515388,13106677.625047445]
[null,null,null,92,"2028-09-05",13106677.625047445,136744.73142515388,62293.13,199037.86142515388,12969932.893622292]
[null,null,null,93,"2028-10-05",12969932.893622292,135269.02142515389,63768.84,199037.86142515388,12834663.872197138]
[null,null,null,94,"2028-11-06",12834663.872197138,131727.18142515389,67310.679999999993,199037.86142515388,12702936.690771984]
[null,null,null,95,"2028-12-05",12702936.690771984,138663.62142515389,60374.239999999998,199037.86142515388,12564273.06934683]
[null,null,null,96,"2029-01-05",12564273.06934683,135204.37142515389,63833.49,199037.86142515388,12429068.697921677]
[null,null,null,97,"2029-02-06",12429068.697921677,133854.30142515388,65183.56,199037.86142515388,12295214.396496523]
[null,null,null,98,"2029-03-05",12295214.396496523,144631.54142515388,54406.32,199037.86142515388,12150582.85507137]
[null,null,null,99,"2029-04-05",12150582.85507137,137306.15142515389,61731.71,199037.86142515388,12013276.703646217]
[null,null,null,100,"2029-05-07",12013276.703646217,136034.90142515389,63002.96,199037.86142515388,11877241.802221064]
[null,null,null,101,"2029-06-05",11877241.802221064,142587.9714251539,56449.89,199037.86142515388,11734653.83079591]
[null,null,null,102,"2029-07-05",11734653.83079591,141342.48142515388,57695.38,199037.86142515388,11593311.349370757]
[null,null,null,103,"2029-08-06",11593311.349370757,138237.38142515387,60800.480000000003,199037.86142515388,11455073.967945604]
[null,null,null,104,"2029-09-05",11455073.967945604,142717.08142515388,56320.78,199037.86142515388,11312356.886520449]
[null,null,null,105,"2029-10-05",11312356.886520449,143418.77142515389,55619.09,199037.86142515388,11168938.115095295]
[null,null,null,106,"2029-11-05",11168938.115095295,142293.45142515388,56744.41,199037.86142515388,11026644.663670141]
[null,null,null,107,"2029-12-05",11026644.663670141,144823.52142515389,54214.34,199037.86142515388,10881821.142244987]
[null,null,null,108,"2030-01-07",10881821.142244987,140185.34142515389,58852.52,199037.86142515388,10741635.800819833]
[null,null,null,109,"2030-02-05",10741635.800819833,147985.25142515387,51052.61,199037.86142515388,10593650.549394678]
[null,null,null,110,"2030-03-05",10593650.549394678,150424.77142515389,48613.09,199037.86142515388,10443225.777969524]
[null,null,null,111,"2030-04-05",10443225.777969524,145980.4714251539,53057.39,199037.86142515388,10297245.306544371]
[null,null,null,112,"2030-05-06",10297245.306544371,146722.13142515387,52315.73,199037.86142515388,10150523.175119217]
[null,null,null,113,"2030-06-05",10150523.175119217,149131.12142515389,49906.74,199037.86142515388,10001392.053694064]
[null,null,null,114,"2030-07-05",10001392.053694064,149864.35142515387,49173.51,199037.86142515388,9851527.7022689097]
[null,null,null,115,"2030-08-05",9851527.7022689097,148986.63142515387,50051.23,199037.86142515388,9702541.0708437562]
[null,null,null,116,"2030-09-05",9702541.0708437562,149743.56142515386,49294.3,199037.86142515388,9552797.509418603]
[null,null,null,117,"2030-10-07",9552797.509418603,148938.74142515389,50099.12,199037.86142515388,9403858.7679934483]
[null,null,null,118,"2030-11-05",9403858.7679934483,154343.4114251539,44694.45,199037.86142515388,9249515.3565682936]
[null,null,null,119,"2030-12-05",9249515.3565682936,153561.08142515388,45476.78,199037.86142515388,9095954.2751431391]
[null,null,null,120,"2031-01-06",9095954.2751431391,151334.63142515387,47703.23,199037.86142515388,8944619.6437179856]
[null,null,null,121,"2031-02-05",8944619.6437179856,155060.15142515389,43977.71,199037.86142515388,8789559.4922928326]
[null,null,null,122,"2031-03-05",8789559.4922928326,158703.55142515388,40334.31,199037.86142515388,{"$f":"+F139-G139","v":8630855.9408676792}]
[null,null,null,123,"2031-04-07",{"$f":"+J139","v":8630855.9408676792},152359.31142515386,46678.55,{"$f":"+I139","v":199037.86142515388},8478496.629442526]
[null,null,null,124,"2031-05-05",8478496.629442526,160130.98142515388,38906.879999999997,199037.86142515388,8318365.648017372]
[null,null,null,125,"2031-06-05",8318365.648017372,156775.94142515387,42261.919999999998,199037.86142515388,8161589.706592218]
[null,null,null,126,"2031-07-07",8161589.706592218,{"$f":"+I143-H143","v":156234.86142515388},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":42803},199037.86142515388,8005354.8451670641]
[null,null,null,127,"2031-08-05",8005354.8451670641,160990.19142515387,38047.67,199037.86142515388,7844364.6537419101]
[null,null,null,128,"2031-09-05",7844364.6537419101,159184.13142515387,39853.730000000003,199037.86142515388,7685180.5223167567]
[null,null,null,129,"2031-10-06",7685180.5223167567,159992.87142515389,39044.99,199037.86142515388,7525187.650891603]
[null,null,null,130,"2031-11-05",7525187.650891603,162039.02142515389,36998.839999999997,199037.86142515388,7363148.6294664489]
[null,null,null,131,"2031-12-05",7363148.6294664489,162835.71142515389,36202.15,199037.86142515388,7200312.9180412954]
[null,null,null,132,"2032-01-06",7200312.9180412954,161276.2214251539,37761.64,199037.86142515388,7039036.6966161411]
[null,null,null,133,"2032-02-05",7039036.6966161411,164429.26142515388,34608.6,199037.86142515388,6874607.4351909868]
[null,null,null,134,"2032-03-05",6874607.4351909868,166364.38142515387,32673.48,199037.86142515388,6708243.0537658334]
[null,null,null,135,"2032-04-05",6708243.0537658334,164956.26142515388,34081.599999999999,199037.86142515388,6543286.7923406791]
[null,null,null,136,"2032-05-05",6543286.7923406791,166866.70142515388,32171.16,199037.86142515388,6376420.0909155253]
[null,null,null,137,"2032-06-07",6376420.0909155253,164552.05142515388,34485.81,199037.86142515388,6211868.039490371]
[null,null,null,138,"2032-07-05",6211868.039490371,170532.29142515388,28505.57,199037.86142515388,6041335.7480652174]
[null,null,null,139,"2032-08-05",6041335.7480652174,168344.52142515389,30693.34,199037.86142515388,5872991.2266400633]
[null,null,null,140,"2032-09-06",5872991.2266400633,168237.28142515389,30800.58,199037.86142515388,5704753.9452149095]
[null,null,null,141,"2032-10-05",5704753.9452149095,171924.43142515389,27113.43,199037.86142515388,5532829.5137897553]
[null,null,null,142,"2032-11-05",5532829.5137897553,170928.01142515388,28109.85,199037.86142515388,5361901.502364601]
[null,null,null,143,"2032-12-06",5361901.502364601,171796.42142515388,27241.439999999999,199037.86142515388,5190105.0809394475]
[null,null,null,144,"2033-01-05",5190105.0809394475,173519.84142515389,25518.02,199037.86142515388,5016585.2395142931]
[null,null,null,145,"2033-02-08",5016585.2395142931,171084.33142515388,27953.53,199037.86142515388,4845500.9080891395]
[null,null,null,146,"2033-03-07",4845500.9080891395,177596.52142515389,21441.34,199037.86142515388,4667904.3866639854]
[null,null,null,147,"2033-04-05",4667904.3866639854,176852.35142515387,22185.51,199037.86142515388,4491052.0352388313]
[null,null,null,148,"2033-05-05",4491052.0352388313,176956.85142515387,22081.01,199037.86142515388,4314095.1838136772]
[null,null,null,149,"2033-06-06",4314095.1838136772,176412.83142515388,22625.03,199037.86142515388,4137682.3523885235]
[null,null,null,150,"2033-07-05",4137682.3523885235,179372.38142515387,19665.48,199037.86142515388,3958309.9709633696]
[null,null,null,151,"2033-08-05",3958309.9709633696,178927.45142515388,20110.41,199037.86142515388,3779382.5195382158]
[null,null,null,152,"2033-09-05",3779382.5195382158,179836.50142515387,19201.36,199037.86142515388,3599546.0181130618]
[null,null,null,153,"2033-10-05",3599546.0181130618,181340.09142515389,17697.77,199037.86142515388,3418205.9266879079]
[null,null,null,154,"2033-11-07",3418205.9266879079,180551.06142515389,18486.8,199037.86142515388,3237654.8652627538]
[null,null,null,155,"2033-12-05",3237654.8652627538,184180.62142515389,14857.24,199037.86142515388,3053474.2438376001]
[null,null,null,156,"2034-01-05",3053474.2438376001,183524.51142515388,15513.35,199037.86142515388,2869949.7324124463]
[null,null,null,157,"2034-02-07",2869949.7324124463,183516.2214251539,15521.64,199037.86142515388,2686433.5109872925]
[null,null,null,158,"2034-03-06",2686433.5109872925,187150.39142515388,11887.47,199037.86142515388,2499283.1195621388]
[null,null,null,159,"2034-04-05",2499283.1195621388,186749.7214251539,12288.14,199037.86142515388,2312533.398136985]
[null,null,null,160,"2034-05-05",2312533.398136985,187667.90142515389,11369.96,199037.86142515388,2124865.4967118311]
[null,null,null,161,"2034-06-05",2124865.4967118311,188242.36142515388,10795.5,199037.86142515388,1936623.1352866772]
[null,null,null,162,"2034-07-05",1936623.1352866772,189516.13142515387,9521.73,199037.86142515388,1747107.0038615232]
[null,null,null,163,"2034-08-07",1747107.0038615232,189588.92142515388,9448.94,199037.86142515388,1557518.0824363693]
[null,null,null,164,"2034-09-05",1557518.0824363693,191635.32142515387,7402.54,199037.86142515388,1365882.7610112154]
[null,null,null,165,"2034-10-05",1365882.7610112154,192322.27142515389,6715.59,199037.86142515388,1173560.4895860616]
[null,null,null,166,"2034-11-06",1173560.4895860616,192883.19142515387,6154.67,199037.86142515388,980677.2981609077]
[null,null,null,167,"2034-12-05",980677.2981609077,194376.92142515388,4660.9399999999996,199037.86142515388,786300.37673575385]
[null,null,null,168,"2035-01-05",786300.37673575385,195043.02142515389,3994.84,199037.86142515388,591257.35531060002]
[null,null,null,169,"2035-02-06",591257.35531060002,195937.04142515388,3100.82,199037.86142515388,395320.31388544617]
[null,null,null,170,"2035-03-05",395320.31388544617,197288.57142515387,1749.29,199037.86142515388,198031.7424602923]
[null,null,null,171,"2035-04-05",198031.7424602923,198031.7514251539,1006.11,199037.86142515388,{"$f":"+ROUND(F188-G188,1)","v":0}]