{"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 2"]
[]
[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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",64546841.780000001,null,"Tasa SWAP",5.5E-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":1714200.6361522987},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":66261042.416152298},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":5.8500000000000003E-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":-567840.4552006853}]
[null,745.09449189206805]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[null,null,null,null,"2021-01-29",{"$f":"+E6","v":66261042.416152298}]
[null,null,null,1,"2021-02-05",{"$f":"+F15","v":66261042.416152298},{"$f":"+I16-H16","v":493213.61449189199},{"$f":"+ROUND(F16*$H$6*(E16-E15)/360,2)","v":75371.94},{"$f":"+ROUND(-$B$10,2)+B11","v":568585.55449189199},{"$f":"+F16-G16","v":65767828.801660404}]
[null,null,null,2,"2021-03-05",{"$f":"+J16","v":65767828.801660404},{"$f":"+I17-H17","v":269341.934491892},299243.62,{"$f":"+I16","v":568585.55449189199},65498486.867168508]
[null,null,null,3,"2021-04-05",{"$f":"+J17","v":65498486.867168508},{"$f":"+I18-H18","v":238636.92449189199},{"$f":"+ROUND(F18*$H$6*(E18-E17)/360,2)","v":329948.63},{"$f":"+I17","v":568585.55449189199},{"$f":"+F18-G18","v":65259849.942676619}]
[null,null,null,4,"2021-05-05",65259849.942676619,250443.78449189197,318141.77,{"$f":"+I18","v":568585.55449189199},65009406.15818473]
[null,null,null,5,"2021-06-07",65009406.15818473,219972.61449189199,348612.94,568585.55449189199,64789433.543692835]
[null,null,null,6,"2021-07-05",64789433.543692835,273793.63449189201,294791.92,568585.55449189199,64515639.909200944]
[null,null,null,7,"2021-08-05",64515639.909200944,243588.01449189201,324997.53999999998,568585.55449189199,64272051.894709051]
[null,null,null,8,"2021-09-06",64272051.894709051,234370.88449189201,334214.67,568585.55449189199,64037681.01021716]
[null,null,null,9,"2021-10-05",64037681.01021716,266807.98449189198,301777.57,568585.55449189199,63770873.025725268]
[null,null,null,10,"2021-11-05",63770873.025725268,247339.78449189197,321245.77,568585.55449189199,63523533.241233379]
[null,null,null,11,"2021-12-06",63523533.241233379,248585.754491892,319999.8,568585.55449189199,63274947.486741483]
[null,null,null,12,"2022-01-05",63274947.486741483,260120.184491892,308465.37,568585.55449189199,63014827.302249588]
[null,null,null,13,"2022-02-08",63014827.302249588,220428.63449189201,348156.92,568585.55449189199,62794398.667757697]
[null,null,null,14,"2022-03-07",62794398.667757697,293075.13449189201,275510.42,568585.55449189199,62501323.533265807]
[null,null,null,15,"2022-04-05",62501323.533265807,274048.064491892,294537.49,568585.55449189199,62227275.468773916]
[null,null,null,16,"2022-05-05",62227275.468773916,265227.58449189202,303357.96999999997,568585.55449189199,61962047.884282023]
[null,null,null,17,"2022-06-06",61962047.884282023,246382.90449189197,322202.65000000002,568585.55449189199,61715664.979790129]
[null,null,null,18,"2022-07-05",61715664.979790129,277750.48449189198,290835.07,568585.55449189199,61437914.495298237]
[null,null,null,19,"2022-08-05",61437914.495298237,259092.064491892,309493.49,568585.55449189199,61178822.430806346]
[null,null,null,20,"2022-09-05",61178822.430806346,260397.23449189198,308188.32,568585.55449189199,60918425.196314454]
[null,null,null,21,"2022-10-05",60918425.196314454,271608.23449189198,296977.32,568585.55449189199,60646816.961822562]
[null,null,null,22,"2022-11-07",60646816.961822562,243366.99449189199,325218.56,568585.55449189199,60403449.967330672]
[null,null,null,23,"2022-12-05",60403449.967330672,293749.85449189198,274835.7,568585.55449189199,60109700.112838782]
[null,null,null,24,"2023-01-05",60109700.112838782,265782.94449189201,302802.61,568585.55449189199,59843917.168346889]
[null,null,null,25,"2023-02-07",59843917.168346889,247672.54449189198,320913.01,568585.55449189199,59596244.623854995]
[null,null,null,26,"2023-03-06",59596244.623854995,307107.03449189197,261478.52,568585.55449189199,59289137.589363106]
[null,null,null,27,"2023-04-05",59289137.589363106,279551.004491892,289034.55,568585.55449189199,59009586.58487121]
[null,null,null,28,"2023-05-05",59009586.58487121,280913.82449189201,287671.73,568585.55449189199,58728672.760379314]
[null,null,null,29,"2023-06-05",58728672.760379314,272739.86449189199,295845.69,568585.55449189199,58455932.89588742]
[null,null,null,30,"2023-07-05",58455932.89588742,283612.88449189201,284972.67,568585.55449189199,58172320.011395529]
[null,null,null,31,"2023-08-07",58172320.011395529,256636.48449189198,311949.07,568585.55449189199,57915683.526903637]
[null,null,null,32,"2023-09-05",57915683.526903637,295657.89449189202,272927.65999999997,568585.55449189199,57620025.632411748]
[null,null,null,33,"2023-10-05",57620025.632411748,287687.934491892,280897.62,568585.55449189199,57332337.697919853]
[null,null,null,34,"2023-11-06",57332337.697919853,270457.39449189202,298128.15999999997,568585.55449189199,57061880.303427964]
[null,null,null,35,"2023-12-05",57061880.303427964,299681.44449189201,268904.11,568585.55449189199,56762198.858936071]
[null,null,null,36,"2024-01-05",56762198.858936071,282645.97449189198,285939.58,568585.55449189199,56479552.884444177]
[null,null,null,37,"2024-02-06",56479552.884444177,274891.88449189201,293693.67,568585.55449189199,56204660.999952286]
[null,null,null,38,"2024-03-05",56204660.999952286,312854.34449189203,255731.21,568585.55449189199,55891806.655460395]
[null,null,null,39,"2024-04-05",55891806.655460395,287030.57449189201,281554.98,568585.55449189199,55604776.080968499]
[null,null,null,40,"2024-05-06",55604776.080968499,288476.49449189199,280109.06,568585.55449189199,55316299.586476609]
[null,null,null,41,"2024-06-05",55316299.586476609,298918.59449189197,269666.96000000002,568585.55449189199,55017380.991984718]
[null,null,null,42,"2024-07-05",55017380.991984718,300375.82449189201,268209.73,568585.55449189199,54717005.167492822]
[null,null,null,43,"2024-08-05",54717005.167492822,292948.64449189202,275636.90999999997,568585.55449189199,54424056.523000933]
[null,null,null,44,"2024-09-05",54424056.523000933,294424.374491892,274161.18,568585.55449189199,54129632.14850904]
[null,null,null,45,"2024-10-07",54129632.14850904,287111.46449189197,281474.09000000003,568585.55449189199,53842520.684017152]
[null,null,null,46,"2024-11-05",53842520.684017152,314852.67449189199,253732.88,568585.55449189199,53527668.009525262]
[null,null,null,47,"2024-12-05",53527668.009525262,307638.17449189199,260947.38,568585.55449189199,53220029.835033372]
[null,null,null,48,"2025-01-06",53220029.835033372,291841.39449189202,276744.15999999997,568585.55449189199,52928188.440541483]
[null,null,null,49,"2025-02-05",52928188.440541483,310560.63449189195,258024.92,568585.55449189199,52617627.806049593]
[null,null,null,50,"2025-03-05",52617627.806049593,329175.34449189203,239410.21,568585.55449189199,52288452.461557701]
[null,null,null,51,"2025-04-07",52288452.461557701,288188.72449189198,280396.83,568585.55449189199,52000263.737065807]
[null,null,null,52,"2025-05-05",52000263.737065807,331984.35449189198,236601.2,568585.55449189199,51668279.382573918]
[null,null,null,53,"2025-06-05",51668279.382573918,308306.59449189203,260278.96,568585.55449189199,51359972.788082026]
[null,null,null,54,"2025-07-07",51359972.788082026,301513.69449189201,267071.86,568585.55449189199,51058459.093590133]
[null,null,null,55,"2025-08-05",51058459.093590133,327972.564491892,240612.99,568585.55449189199,50730486.529098243]
[null,null,null,56,"2025-09-05",50730486.529098243,313030.72449189203,255554.83,568585.55449189199,50417455.804606348]
[null,null,null,57,"2025-10-06",50417455.804606348,314607.624491892,253977.93,568585.55449189199,50102848.180114456]
[null,null,null,58,"2025-11-05",50102848.180114456,324334.17449189199,244251.38,568585.55449189199,49778514.005622566]
[null,null,null,59,"2025-12-05",49778514.005622566,325915.29449189198,242670.26,568585.55449189199,49452598.711130671]
[null,null,null,60,"2026-01-05",49452598.711130671,319468.08449189202,249117.47,568585.55449189199,{"$f":"+F75-G75","v":49133130.626638778}]
[null,null,null,61,"2026-02-05",{"$f":"+J75","v":49133130.626638778},321077.40449189197,247508.15,{"$f":"+I75","v":568585.55449189199},48812053.222146884]
[null,null,null,62,"2026-03-05",48812053.222146884,346490.71449189202,222094.84,568585.55449189199,48465562.507654995]
[null,null,null,63,"2026-04-06",48465562.507654995,316564.624491892,252020.93,568585.55449189199,48148997.883163102]
[null,null,null,64,"2026-05-05",48148997.883163102,{"$f":"+I79-H79","v":341683.40449189197},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":226902.15},568585.55449189199,47807314.478671208]
[null,null,null,65,"2026-06-05",47807314.478671208,327756.20449189201,240829.35,568585.55449189199,47479558.274179317]
[null,null,null,66,"2026-07-06",47479558.274179317,329407.28449189197,239178.27,568585.55449189199,47150150.989687428]
[null,null,null,67,"2026-08-05",47150150.989687428,338728.564491892,229856.99,568585.55449189199,46811422.425195538]
[null,null,null,68,"2026-09-07",46811422.425195538,317559.30449189199,251026.25,568585.55449189199,46493863.120703645]
[null,null,null,69,"2026-10-05",46493863.120703645,357038.47449189203,211547.08,568585.55449189199,46136824.646211751]
[null,null,null,70,"2026-11-05",46136824.646211751,336171.30449189199,232414.25,568585.55449189199,45800653.341719858]
[null,null,null,71,"2026-12-07",45800653.341719858,330422.15449189197,238163.4,568585.55449189199,45470231.187227964]
[null,null,null,72,"2027-01-05",45470231.187227964,354307.09449189203,214278.46,568585.55449189199,45115924.092736073]
[null,null,null,73,"2027-02-05",45115924.092736073,341314.08449189202,227271.47,568585.55449189199,44774610.008244179]
[null,null,null,74,"2027-03-05",44774610.008244179,364861.07449189201,203724.48,568585.55449189199,44409748.933752283]
[null,null,null,75,"2027-04-05",44409748.933752283,344871.44449189201,223714.11,568585.55449189199,44064877.48926039]
[null,null,null,76,"2027-05-05",44064877.48926039,353769.27449189196,214816.28,568585.55449189199,43711108.214768499]
[null,null,null,77,"2027-06-07",43711108.214768499,334184.73449189198,234400.82,568585.55449189199,43376923.480276607]
[null,null,null,78,"2027-07-05",43376923.480276607,371220.55449189199,197365,568585.55449189199,43005702.925784715]
[null,null,null,79,"2027-08-05",43005702.925784715,351944.32449189201,216641.23,568585.55449189199,42653758.601292819]
[null,null,null,80,"2027-09-06",42653758.601292819,346786.01449189195,221799.54,568585.55449189199,42306972.586800925]
[null,null,null,81,"2027-10-05",42306972.586800925,369213.94449189201,199371.61,568585.55449189199,41937758.642309032]
[null,null,null,82,"2027-11-05",41937758.642309032,357324.09449189203,211261.46,568585.55449189199,41580434.547817141]
[null,null,null,83,"2027-12-06",41580434.547817141,359124.11449189199,209461.44,568585.55449189199,41221310.433325246]
[null,null,null,84,"2028-01-05",41221310.433325246,367631.66449189198,200953.89,568585.55449189199,40853678.768833354]
[null,null,null,85,"2028-02-08",40853678.768833354,342868.97449189203,225716.58,568585.55449189199,40510809.79434146]
[null,null,null,86,"2028-03-06",40510809.79434146,390844.374491892,177741.18,568585.55449189199,40119965.419849567]
[null,null,null,87,"2028-04-05",40119965.419849567,373000.72449189203,195584.83,568585.55449189199,39746964.695357673]
[null,null,null,88,"2028-05-05",39746964.695357673,374819.10449189198,193766.45,568585.55449189199,39372145.590865783]
[null,null,null,89,"2028-06-05",39372145.590865783,370248.374491892,198337.18,568585.55449189199,39001897.216373891]
[null,null,null,90,"2028-07-05",39001897.216373891,378451.30449189199,190134.25,568585.55449189199,38623445.911881998]
[null,null,null,91,"2028-08-07",38623445.911881998,361467.32449189201,207118.23,568585.55449189199,38261978.58739011]
[null,null,null,92,"2028-09-05",38261978.58739011,388275.98449189198,180309.57,568585.55449189199,37873702.602898218]
[null,null,null,93,"2028-10-05",37873702.602898218,383951.254491892,184634.3,568585.55449189199,37489751.348406322]
[null,null,null,94,"2028-11-06",37489751.348406322,373638.84449189203,194946.71,568585.55449189199,37116112.503914431]
[null,null,null,95,"2028-12-05",37116112.503914431,393675.874491892,174909.68,568585.55449189199,36722436.629422538]
[null,null,null,96,"2029-01-05",36722436.629422538,383596.28449189197,184989.27,568585.55449189199,36338840.344930649]
[null,null,null,97,"2029-02-06",36338840.344930649,379623.58449189202,188961.97,568585.55449189199,35959216.760438755]
[null,null,null,98,"2029-03-05",35959216.760438755,410814.49449189199,157771.06,568585.55449189199,35548402.265946865]
[null,null,null,99,"2029-04-05",35548402.265946865,389510.47449189203,179075.08,568585.55449189199,35158891.791454971]
[null,null,null,100,"2029-05-07",35158891.791454971,385759.314491892,182826.23999999999,568585.55449189199,34773132.47696308]
[null,null,null,101,"2029-06-05",34773132.47696308,404717.16449189198,163868.39000000001,568585.55449189199,34368415.312471189]
[null,null,null,102,"2029-07-05",34368415.312471189,401039.53449189197,167546.01999999999,568585.55449189199,33967375.777979299]
[null,null,null,103,"2029-08-06",33967375.777979299,391955.20449189201,176630.35,568585.55449189199,33575420.573487408]
[null,null,null,104,"2029-09-05",33575420.573487408,404905.374491892,163680.18,568585.55449189199,33170515.198995516]
[null,null,null,105,"2029-10-05",33170515.198995516,406879.29449189198,161706.26,568585.55449189199,32763635.904503625]
[null,null,null,106,"2029-11-05",32763635.904503625,403538.73449189198,165046.82,568585.55449189199,32360097.170011733]
[null,null,null,107,"2029-12-05",32360097.170011733,410830.08449189202,157755.47,568585.55449189199,31949267.085519839]
[null,null,null,108,"2030-01-07",31949267.085519839,397257.61449189199,171327.94,568585.55449189199,31552009.471027948]
[null,null,null,109,"2030-02-05",31552009.471027948,419896.71449189202,148688.84,568585.55449189199,31132112.756536055]
[null,null,null,110,"2030-03-05",31132112.756536055,426934.44449189201,141651.10999999999,568585.55449189199,30705178.312044162]
[null,null,null,111,"2030-04-05",30705178.312044162,413908.21449189202,154677.34,568585.55449189199,30291270.09755227]
[null,null,null,112,"2030-05-06",30291270.09755227,415993.28449189197,152592.26999999999,568585.55449189199,29875276.813060377]
[null,null,null,113,"2030-06-05",29875276.813060377,422943.58449189202,145641.97,568585.55449189199,29452333.228568483]
[null,null,null,114,"2030-07-05",29452333.228568483,425005.434491892,143580.12,568585.55449189199,29027327.794076592]
[null,null,null,115,"2030-08-05",29027327.794076592,422360.39449189196,146225.16,568585.55449189199,28604967.399584699]
[null,null,null,116,"2030-09-05",28604967.399584699,424488.03449189197,144097.51999999999,568585.55449189199,28180479.365092807]
[null,null,null,117,"2030-10-07",28180479.365092807,422047.064491892,146538.49,568585.55449189199,27758432.300600916]
[null,null,null,118,"2030-11-05",27758432.300600916,437773.94449189201,130811.61,568585.55449189199,27320658.356109023]
[null,null,null,119,"2030-12-05",27320658.356109023,435397.34449189203,133188.21,568585.55449189199,26885261.011617132]
[null,null,null,120,"2031-01-06",26885261.011617132,428782.19449189201,139803.35999999999,568585.55449189199,26456478.817125238]
[null,null,null,121,"2031-02-05",26456478.817125238,439610.22449189198,128975.33,568585.55449189199,26016868.592633348]
[null,null,null,122,"2031-03-05",26016868.592633348,450208.80449189199,118376.75,568585.55449189199,25566659.788141456]
[null,null,null,123,"2031-04-07",25566659.788141456,431484.34449189203,137101.21,568585.55449189199,25135175.443649564]
[null,null,null,124,"2031-05-05",25135175.443649564,454220.504491892,114365.05,568585.55449189199,{"$f":"+F139-G139","v":24680954.939157672}]
[null,null,null,125,"2031-06-05",{"$f":"+J139","v":24680954.939157672},444255.24449189199,124330.31,{"$f":"+I139","v":568585.55449189199},24236699.694665778]
[null,null,null,126,"2031-07-07",24236699.694665778,442554.71449189202,126030.84,568585.55449189199,23794144.980173886]
[null,null,null,127,"2031-08-05",23794144.980173886,456455.64449189196,112129.91,568585.55449189199,23337689.335681994]
[null,null,null,128,"2031-09-05",23337689.335681994,{"$f":"+I143-H143","v":451021.94449189201},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":117563.61},568585.55449189199,22886667.3911901]
[null,null,null,129,"2031-10-06",22886667.3911901,453293.96449189202,115291.59,568585.55449189199,22433373.426698208]
[null,null,null,130,"2031-11-05",22433373.426698208,459222.85449189198,109362.7,568585.55449189199,21974150.572206315]
[null,null,null,131,"2031-12-05",21974150.572206315,461461.57449189201,107123.98,568585.55449189199,21512688.997714423]
[null,null,null,132,"2032-01-06",21512688.997714423,456719.57449189201,111865.98,568585.55449189199,21055969.423222531]
[null,null,null,133,"2032-02-05",21055969.423222531,465937.70449189201,102647.85,568585.55449189199,20590031.71873064]
[null,null,null,134,"2032-03-05",20590031.71873064,471555.03449189197,97030.52,568585.55449189199,20118476.684238747]
[null,null,null,135,"2032-04-05",20118476.684238747,467238.72449189198,101346.83,568585.55449189199,19651237.959746856]
[null,null,null,136,"2032-05-05",19651237.959746856,472785.76449189201,95799.79,568585.55449189199,19178452.195254963]
[null,null,null,137,"2032-06-07",19178452.195254963,465741.10449189198,102844.45,568585.55449189199,18712711.09076307]
[null,null,null,138,"2032-07-05",18712711.09076307,483442.71449189202,85142.84,568585.55449189199,18229268.376271177]
[null,null,null,139,"2032-08-05",18229268.376271177,476755.61449189199,91829.94,568585.55449189199,17752512.761779286]
[null,null,null,140,"2032-09-06",17752512.761779286,476272.48449189198,92313.07,568585.55449189199,17276240.277287394]
[null,null,null,141,"2032-10-05",17276240.277287394,487171.27449189196,81414.28,568585.55449189199,16789069.002795503]
[null,null,null,142,"2032-11-05",16789069.002795503,484010.61449189199,84574.94,568585.55449189199,16305058.388303611]
[null,null,null,143,"2032-12-06",16305058.388303611,486448.82449189201,82136.73,568585.55449189199,15818609.563811719]
[null,null,null,144,"2033-01-05",15818609.563811719,491469.83449189202,77115.72,568585.55449189199,15327139.729319828]
[null,null,null,145,"2033-02-08",15327139.729319828,483903.10449189198,84682.45,568585.55449189199,14843236.624827936]
[null,null,null,146,"2033-03-07",14843236.624827936,503460.85449189198,65124.7,568585.55449189199,14339775.770336045]
[null,null,null,147,"2033-04-05",14339775.770336045,501009.36449189199,67576.19,568585.55449189199,13838766.405844154]
[null,null,null,148,"2033-05-05",13838766.405844154,501121.564491892,67463.990000000005,568585.55449189199,13337644.841352262]
[null,null,null,149,"2033-06-06",13337644.841352262,499229.80449189199,69355.75,568585.55449189199,12838415.036860369]
[null,null,null,150,"2033-07-05",12838415.036860369,508084.52449189196,60501.03,568585.55449189199,12330330.512368478]
[null,null,null,151,"2033-08-05",12330330.512368478,506471.51449189201,62114.04,568585.55449189199,11823858.997876586]
[null,null,null,152,"2033-09-05",11823858.997876586,509022.86449189199,59562.69,568585.55449189199,11314836.133384695]
[null,null,null,153,"2033-10-05",11314836.133384695,513425.72449189198,55159.83,568585.55449189199,10801410.408892803]
[null,null,null,154,"2033-11-07",10801410.408892803,510662.99449189199,57922.559999999998,568585.55449189199,10290747.414400911]
[null,null,null,155,"2033-12-05",10290747.414400911,521762.65449189197,46822.9,568585.55449189199,9768984.7599090189]
[null,null,null,156,"2034-01-05",9768984.7599090189,519374.29449189198,49211.26,568585.55449189199,9249610.4654171262]
[null,null,null,157,"2034-02-07",9249610.4654171262,518984.51449189201,49601.04,568585.55449189199,8730625.9509252347]
[null,null,null,158,"2034-03-06",8730625.9509252347,530279.934491892,38305.620000000003,568585.55449189199,8200346.0164333424]
[null,null,null,159,"2034-04-05",8200346.0164333424,528608.86449189205,39976.69,568585.55449189199,7671737.1519414503]
[null,null,null,160,"2034-05-05",7671737.1519414503,531185.83449189202,37399.72,568585.55449189199,7140551.3174495585]
[null,null,null,161,"2034-06-05",7140551.3174495585,532615.02449189196,35970.53,568585.55449189199,6607936.2929576663]
[null,null,null,162,"2034-07-05",6607936.2929576663,536371.86449189205,32213.69,568585.55449189199,6071564.4284657743]
[null,null,null,163,"2034-08-07",6071564.4284657743,536026.79449189198,32558.76,568585.55449189199,5535537.6339738825]
[null,null,null,164,"2034-09-05",5535537.6339738825,542499.33449189202,26086.22,568585.55449189199,4993038.2994819907]
[null,null,null,165,"2034-10-05",4993038.2994819907,544244.49449189194,24341.06,568585.55449189199,4448793.8049900988]
[null,null,null,166,"2034-11-06",4448793.8049900988,545451.82449189201,23133.73,568585.55449189199,3903341.9804982068]
[null,null,null,167,"2034-12-05",3903341.9804982068,550191.05449189199,18394.5,568585.55449189199,3353150.9260063148]
[null,null,null,168,"2035-01-05",3353150.9260063148,551694.05449189199,16891.5,568585.55449189199,2801456.8715144228]
[null,null,null,169,"2035-02-06",2801456.8715144228,554017.97449189203,14567.58,568585.55449189199,2247438.8970225309]
[null,null,null,170,"2035-03-05",2247438.8970225309,558724.91449189198,9860.64,568585.55449189199,1688713.982530639]
[null,null,null,171,"2035-04-05",1688713.982530639,560078.65449189197,8506.9,568585.55449189199,1128635.328038747]
[null,null,null,172,"2035-05-07",1128635.328038747,562716.65449189197,5868.9,568585.55449189199,565918.67354685499]
[null,null,null,173,"2035-06-05",565918.67354685499,565918.66449189198,2666.89,568585.55449189199,{"$f":"+ROUND(F188-G188,1)","v":0}]