{"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-002-2021"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Santander"]
[]
[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-002-2021 para la Contratación de SWAP del Estado de Oaxaca"]
["Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Santander"]
[]
[null,"Indicador",null,"Monto para Inversión",90738040.189999998,null,"Tasa SWAP",5.4859999999999999E-2,null,974129585.45000005]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":2409772.5294786762},null,"Sobretasa",2.8999999999999998E-3,null,25870414.550000001,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":93147812.719478667},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":5.7759999999999999E-2},null,{"$f":"+SUM(J4:J5)","v":1000000000}]
[]
[]
[null,null,null,"Periodo","Fecha","Saldo inicial","Amortización","Intereses","Servicio de la deuda","Saldo final"]
[null,{"$f":"+PMT(H6*30/360,D188,E6)","v":-806663.84126652672}]
[null,2114.3619264831805]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-04-21",{"$f":"+E6","v":93147812.719478667}]
[null,null,null,1,"2021-05-05",{"$f":"+F19","v":93147812.719478667},{"$f":"+I20-H20","v":599547.51192648313},{"$f":"+ROUND(F20*$H$6*(E20-E19)/360,2)","v":209230.69},{"$f":"+ROUND(-$B$10,2)+B11","v":808778.20192648319},{"$f":"+F20-G20","v":92548265.20755218}]
[null,null,null,2,"2021-06-05",{"$f":"+J20","v":92548265.20755218},{"$f":"+I21-H21","v":348463.70192648319},460314.5,{"$f":"+I20","v":808778.20192648319},92199801.505625695]
[null,null,null,3,"2021-07-05",92199801.505625695,364989.82192648319,443788.38,{"$f":"+I21","v":808778.20192648319},91834811.683699206]
[null,null,null,4,"2021-08-05",91834811.683699206,352012.25192648318,456765.95,808778.20192648319,91482799.431772724]
[null,null,null,5,"2021-09-05",91482799.431772724,353763.0919264832,455015.11,808778.20192648319,91129036.339846238]
[null,null,null,6,"2021-10-05",91129036.339846238,370143.7719264832,438634.43,808778.20192648319,90758892.567919761]
[null,null,null,7,"2021-11-05",90758892.567919761,357363.64192648319,451414.56,808778.20192648319,90401528.925993279]
[null,null,null,8,"2021-12-05",90401528.925993279,373645.51192648319,435132.69,808778.20192648319,90027883.414066792]
[null,null,null,9,"2022-01-05",90027883.414066792,360999.51192648319,447778.69,808778.20192648319,89666883.902140304]
[null,null,null,10,"2022-02-05",89666883.902140304,362795.05192648317,445983.15,808778.20192648319,89304088.850213826]
[null,null,null,11,"2022-03-05",89304088.850213826,407584.54192648322,401193.66,808778.20192648319,88896504.308287337]
[null,null,null,12,"2022-04-05",88896504.308287337,366626.74192648317,442151.46,808778.20192648319,88529877.566360861]
[null,null,null,13,"2022-05-05",88529877.566360861,382654.39192648319,426123.81,808778.20192648319,88147223.174434379]
[null,null,null,14,"2022-06-05",88147223.174434379,370353.50192648318,438424.7,808778.20192648319,87776869.672507897]
[null,null,null,15,"2022-07-05",87776869.672507897,386278.87192648317,422499.33,808778.20192648319,87390590.800581411]
[null,null,null,16,"2022-08-05",87390590.800581411,374116.82192648319,434661.38,808778.20192648319,87016473.978654921]
[null,null,null,17,"2022-09-05",87016473.978654921,375977.60192648321,432800.6,808778.20192648319,86640496.376728445]
[null,null,null,18,"2022-10-05",86640496.376728445,391748.61192648317,417029.59,808778.20192648319,86248747.764801964]
[null,null,null,19,"2022-11-05",86248747.764801964,379796.10192648321,428982.1,808778.20192648319,85868951.662875473]
[null,null,null,20,"2022-12-05",85868951.662875473,395462.31192648318,413315.89,808778.20192648319,85473489.350948989]
[null,null,null,21,"2023-01-05",85473489.350948989,383652.06192648318,425126.14,808778.20192648319,85089837.289022505]
[null,null,null,22,"2023-02-05",85089837.289022505,385560.26192648319,423217.94,808778.20192648319,84704277.027096018]
[null,null,null,23,"2023-03-05",84704277.027096018,428248.94192648318,{"$f":"+ROUND(F42*$H$6*(E42-E41)/360,2)","v":380529.26},808778.20192648319,84276028.085169539]
[null,null,null,24,"2023-04-05",84276028.085169539,389607.9619264832,419170.24,808778.20192648319,83886420.123243049]
[null,null,null,25,"2023-05-05",83886420.123243049,405004.9019264832,403773.3,808778.20192648319,83481415.221316561]
[null,null,null,26,"2023-06-05",83481415.221316561,393560.19192648318,415218.01,808778.20192648319,83087855.029390082]
[null,null,null,27,"2023-07-05",83087855.029390082,408848.66192648321,399929.54,808778.20192648319,82679006.367463604]
[null,null,null,28,"2023-08-05",82679006.367463604,397551.20192648319,411227,808778.20192648319,82281455.165537119]
[null,null,null,29,"2023-09-05",82281455.165537119,399528.53192648321,409249.67,808778.20192648319,81881926.633610636]
[null,null,null,30,"2023-10-05",81881926.633610636,414653.19192648318,394125.01,808778.20192648319,81467273.441684157]
[null,null,null,31,"2023-11-05",81467273.441684157,403578.0919264832,405200.11,808778.20192648319,81063695.349757671]
[null,null,null,32,"2023-12-05",81063695.349757671,418591.61192648317,390186.59,808778.20192648319,80645103.73783119]
[null,null,null,33,"2024-01-05",80645103.73783119,407667.38192648318,401110.82,808778.20192648319,80237436.355904713]
[null,null,null,34,"2024-02-05",80237436.355904713,409695.0219264832,399083.18,808778.20192648319,79827741.333978236]
[null,null,null,35,"2024-03-05",79827741.333978236,437348.5919264832,371429.61,808778.20192648319,79390392.74205175]
[null,null,null,36,"2024-04-05",79390392.74205175,413908.03192648321,394870.17,808778.20192648319,78976484.710125268]
[null,null,null,37,"2024-05-05",78976484.710125268,428638.05192648317,380140.15,808778.20192648319,78547846.658198789]
[null,null,null,38,"2024-06-05",78547846.658198789,418098.67192648316,390679.53,808778.20192648319,78129747.986272305]
[null,null,null,39,"2024-07-05",78129747.986272305,432713.68192648317,376064.52,808778.20192648319,77697034.304345816]
[null,null,null,40,"2024-08-05",77697034.304345816,422330.42192648316,386447.78,808778.20192648319,77274703.882419333]
[null,null,null,41,"2024-09-05",77274703.882419333,424431.00192648318,384347.2,808778.20192648319,76850272.880492851]
[null,null,null,42,"2024-10-05",76850272.880492851,438872.22192648321,369905.98,808778.20192648319,76411400.658566371]
[null,null,null,43,"2024-11-05",76411400.658566371,428724.87192648317,380053.33,808778.20192648319,75982675.786639884]
[null,null,null,44,"2024-12-05",75982675.786639884,443048.25192648318,365729.95,808778.20192648319,75539627.534713402]
[null,null,null,45,"2025-01-05",75539627.534713402,433060.88192648318,375717.32,808778.20192648319,75106566.652786925]
[null,null,null,46,"2025-02-05",75106566.652786925,435214.8319264832,373563.37,808778.20192648319,74671351.820860445]
[null,null,null,47,"2025-03-05",74671351.820860445,473321.30192648317,335456.90000000002,808778.20192648319,74198030.518933967]
[null,null,null,48,"2025-04-05",74198030.518933967,439733.68192648317,369044.52,808778.20192648319,73758296.837007478]
[null,null,null,49,"2025-05-05",73758296.837007478,453754.93192648317,355023.27,808778.20192648319,73304541.905080989]
[null,null,null,50,"2025-06-05",73304541.905080989,444177.70192648319,364600.5,808778.20192648319,72860364.203154504]
[null,null,null,51,"2025-07-05",72860364.203154504,458076.98192648322,350701.22,808778.20192648319,72402287.221228018]
[null,null,null,52,"2025-08-05",72402287.221228018,448665.31192648318,360112.89,808778.20192648319,71953621.909301534]
[null,null,null,53,"2025-09-05",71953621.909301534,450896.87192648317,357881.33,808778.20192648319,71502725.037375048]
[null,null,null,54,"2025-10-05",71502725.037375048,464611.75192648318,344166.45,808778.20192648319,71038113.285448566]
[null,null,null,55,"2025-11-05",71038113.285448566,455450.41192648321,{"$f":"+ROUND(F74*$H$6*(E74-E73)/360,2)","v":353327.79},808778.20192648319,70582662.873522088]
[null,null,null,56,"2025-12-05",70582662.873522088,{"$f":"+I75-H75","v":469040.32192648319},339737.88,808778.20192648319,{"$f":"+F75-G75","v":70113622.551595598}]
[null,null,null,57,"2026-01-05",{"$f":"+J75","v":70113622.551595598},460048.62192648317,348729.58,{"$f":"+I75","v":808778.20192648319},69653573.929669112]
[null,null,null,58,"2026-02-05",69653573.929669112,462336.80192648317,346441.4,808778.20192648319,69191237.127742633]
[null,null,null,59,"2026-03-05",69191237.127742633,497940.41192648321,310837.78999999998,808778.20192648319,68693296.715816155]
[null,null,null,60,"2026-04-05",68693296.715816155,467113.01192648319,341665.19,808778.20192648319,68226183.703889668]
[null,null,null,61,"2026-05-05",68226183.703889668,480382.8419264832,328395.36,808778.20192648319,67745800.861963183]
[null,null,null,62,"2026-06-05",67745800.861963183,471825.64192648319,336952.56,808778.20192648319,67273975.2200367]
[null,null,null,63,"2026-07-05",67273975.2200367,484966.13192648318,323812.07,808778.20192648319,66789009.088110216]
[null,null,null,64,"2026-08-05",66789009.088110216,476584.51192648319,332193.69,808778.20192648319,66312424.576183736]
[null,null,null,65,"2026-09-05",66312424.576183736,478954.94192648318,329823.26,808778.20192648319,65833469.63425725]
[null,null,null,66,"2026-10-05",65833469.63425725,491899.7719264832,316878.43,808778.20192648319,65341569.862330765]
[null,null,null,67,"2026-11-05",65341569.862330765,483783.75192648318,324994.45,808778.20192648319,64857786.110404283]
[null,null,null,68,"2026-12-05",64857786.110404283,496596.06192648318,312182.14,808778.20192648319,64361190.048477799]
[null,null,null,69,"2027-01-05",64361190.048477799,488659.94192648318,320118.26,808778.20192648319,63872530.106551312]
[null,null,null,70,"2027-02-05",63872530.106551312,491090.43192648317,317687.77,808778.20192648319,63381439.67462483]
[null,null,null,71,"2027-03-05",63381439.67462483,524040.60192648321,284737.59999999998,808778.20192648319,62857399.072698347]
[null,null,null,72,"2027-04-05",62857399.072698347,496139.47192648321,312638.73,808778.20192648319,62361259.600771867]
[null,null,null,73,"2027-05-05",62361259.600771867,508612.67192648316,300165.53000000003,808778.20192648319,61852646.928845383]
[null,null,null,74,"2027-06-05",61852646.928845383,501136.88192648318,307641.32,808778.20192648319,61351510.046918899]
[null,null,null,75,"2027-07-05",61351510.046918899,513472.93192648317,295305.27,808778.20192648319,60838037.114992417]
[null,null,null,76,"2027-08-05",60838037.114992417,506183.32192648319,302594.88,808778.20192648319,60331853.793065935]
[null,null,null,77,"2027-09-05",60331853.793065935,508700.97192648321,300077.23,808778.20192648319,59823152.821139455]
[null,null,null,78,"2027-10-05",59823152.821139455,520829.42192648316,287948.78000000003,808778.20192648319,59302323.399212971]
[null,null,null,79,"2027-11-05",59302323.399212971,513821.62192648317,294956.58,808778.20192648319,58788501.777286485]
[null,null,null,80,"2027-12-05",58788501.777286485,525809.54192648316,282968.65999999997,808778.20192648319,58262692.235360004]
[null,null,null,81,"2028-01-05",58262692.235360004,518992.5219264832,289785.68,808778.20192648319,57743699.713433519]
[null,null,null,82,"2028-02-05",57743699.713433519,521573.87192648317,287204.33,808778.20192648319,57222125.841507033]
[null,null,null,83,"2028-03-05",57222125.841507033,542530.01192648313,266248.19,808778.20192648319,56679595.829580553]
[null,null,null,84,"2028-04-05",56679595.829580553,526866.49192648311,281911.71000000002,808778.20192648319,56152729.337654069]
[null,null,null,85,"2028-05-05",56152729.337654069,538496.40192648326,270281.8,808778.20192648319,55614232.935727589]
[null,null,null,86,"2028-06-05",55614232.935727589,532165.36192648322,276612.84000000003,808778.20192648319,55082067.573801108]
[null,null,null,87,"2028-07-05",55082067.573801108,543649.85192648321,{"$f":"+ROUND(F106*$H$6*(E106-E105)/360,2)","v":265128.34999999998},808778.20192648319,54538417.721874624]
[null,null,null,88,"2028-08-05",54538417.721874624,537516.23192648322,271261.96999999997,808778.20192648319,54000901.489948139]
[null,null,null,89,"2028-09-05",54000901.489948139,540189.72192648321,268588.48,808778.20192648319,53460711.768021658]
[null,null,null,90,"2028-10-05",53460711.768021658,551453.97192648321,257324.23,808778.20192648319,52909257.796095178]
[null,null,null,91,"2028-11-05",52909257.796095178,545619.31192648318,263158.89,808778.20192648319,52363638.484168693]
[null,null,null,92,"2028-12-05",52363638.484168693,556734.55192648317,252043.65,808778.20192648319,51806903.932242207]
[null,null,null,93,"2029-01-05",51806903.932242207,551102.17192648316,257676.03,808778.20192648319,51255801.760315724]
[null,null,null,94,"2029-02-05",51255801.760315724,553843.23192648322,254934.97,808778.20192648319,50701958.528389238]
[null,null,null,95,"2029-03-05",50701958.528389238,581002.47192648321,227775.73,808778.20192648319,50120956.056462757]
[null,null,null,96,"2029-04-05",50120956.056462757,559487.70192648319,249290.5,808778.20192648319,49561468.354536273]
[null,null,null,97,"2029-05-05",49561468.354536273,570222.3319264832,238555.87,808778.20192648319,48991246.022609793]
[null,null,null,98,"2029-06-05",48991246.022609793,565106.63192648324,243671.57,808778.20192648319,48426139.390683308]
[null,null,null,99,"2029-07-05",48426139.390683308,575687.05192648317,233091.15,808778.20192648319,47850452.338756822]
[null,null,null,100,"2029-08-05",47850452.338756822,570780.68192648317,237997.52,808778.20192648319,47279671.656830341]
[null,null,null,101,"2029-09-05",47279671.656830341,573619.62192648323,235158.58,808778.20192648319,46706052.034903854]
[null,null,null,102,"2029-10-05",46706052.034903854,583966.40192648326,224811.8,808778.20192648319,46122085.632977374]
[null,null,null,103,"2029-11-05",46122085.632977374,579377.20192648319,229401,808778.20192648319,45542708.431050889]
[null,null,null,104,"2029-12-05",45542708.431050889,589565.9619264832,219212.24,808778.20192648319,44953142.469124407]
[null,null,null,105,"2030-01-05",44953142.469124407,585191.26192648313,223586.94,808778.20192648319,44367951.207197927]
[null,null,null,106,"2030-02-05",44367951.207197927,588101.87192648323,220676.33,808778.20192648319,43779849.33527144]
[null,null,null,107,"2030-03-05",43779849.33527144,612099.66192648315,196678.54,808778.20192648319,43167749.673344955]
[null,null,null,108,"2030-04-05",43167749.673344955,594071.41192648315,214706.79,808778.20192648319,42573678.261418469]
[null,null,null,109,"2030-05-05",42573678.261418469,603856.90192648326,204921.3,808778.20192648319,41969821.359491989]
[null,null,null,110,"2030-06-05",41969821.359491989,600029.64192648325,208748.56,808778.20192648319,41369791.717565507]
[null,null,null,111,"2030-07-05",41369791.717565507,609651.60192648321,199126.6,808778.20192648319,40760140.115639023]
[null,null,null,112,"2030-08-05",40760140.115639023,606046.32192648319,202731.88,808778.20192648319,40154093.793712541]
[null,null,null,113,"2030-09-05",40154093.793712541,609060.66192648315,199717.54,808778.20192648319,39545033.131786056]
[null,null,null,114,"2030-10-05",39545033.131786056,618434.77192648314,190343.43,808778.20192648319,38926598.359859571]
[null,null,null,115,"2030-11-05",38926598.359859571,615165.95192648319,193612.25,808778.20192648319,38311432.407933086]
[null,null,null,116,"2030-12-05",38311432.407933086,624372.51192648313,184405.69,808778.20192648319,37687059.896006607]
[null,null,null,117,"2031-01-05",37687059.896006607,621331.14192648325,187447.06,808778.20192648319,37065728.754080124]
[null,null,null,118,"2031-02-05",37065728.754080124,624421.50192648312,184356.7,808778.20192648319,36441307.252153642]
[null,null,null,119,"2031-03-05",36441307.252153642,645067.65192648326,{"$f":"+ROUND(F138*$H$6*(E138-E137)/360,2)","v":163710.54999999999},808778.20192648319,35796239.600227162]
[null,null,null,120,"2031-04-05",35796239.600227162,{"$f":"+I139-H139","v":630735.66192648315},178042.54,808778.20192648319,{"$f":"+F139-G139","v":35165503.938300677}]
[null,null,null,121,"2031-05-05",{"$f":"+J139","v":35165503.938300677},639514.91192648315,169263.29,{"$f":"+I139","v":808778.20192648319},34525989.026374191]
[null,null,null,122,"2031-06-05",34525989.026374191,637053.60192648321,171724.6,808778.20192648319,33888935.424447708]
[null,null,null,123,"2031-07-05",33888935.424447708,645659.4619264832,163118.74,808778.20192648319,33243275.962521225]
[null,null,null,124,"2031-08-05",33243275.962521225,643433.53192648315,165344.67000000001,808778.20192648319,32599842.430594742]
[null,null,null,125,"2031-09-05",32599842.430594742,646633.8319264832,162144.37,808778.20192648319,31953208.598668259]
[null,null,null,126,"2031-10-05",31953208.598668259,654976.76192648313,153801.44,808778.20192648319,31298231.836741775]
[null,null,null,127,"2031-11-05",31298231.836741775,653107.75192648312,155670.45000000001,808778.20192648319,30645124.084815294]
[null,null,null,128,"2031-12-05",30645124.084815294,661273.00192648312,147505.20000000001,808778.20192648319,29983851.082888812]
[null,null,null,129,"2032-01-05",29983851.082888812,659645.19192648318,149133.01,808778.20192648319,29324205.890962329]
[null,null,null,130,"2032-02-05",29324205.890962329,662926.12192648323,145852.07999999999,808778.20192648319,28661279.769035846]
[null,null,null,131,"2032-03-05",28661279.769035846,675420.45192648319,133357.75,808778.20192648319,27985859.317109361]
[null,null,null,132,"2032-04-05",27985859.317109361,669582.75192648312,139195.45000000001,808778.20192648319,27316276.56518288]
[null,null,null,133,"2032-05-05",27316276.56518288,677295.86192648322,131482.34,808778.20192648319,26638980.703256395]
[null,null,null,134,"2032-06-05",26638980.703256395,676281.8319264832,132496.37,808778.20192648319,25962698.871329911]
[null,null,null,135,"2032-07-05",25962698.871329911,683811.0819264832,124967.12,808778.20192648319,25278887.789403427]
[null,null,null,136,"2032-08-05",25278887.789403427,683046.63192648324,125731.57,808778.20192648319,24595841.157476943]
[null,null,null,137,"2032-09-05",24595841.157476943,686443.95192648319,122334.25,808778.20192648319,23909397.205550458]
[null,null,null,138,"2032-10-05",23909397.205550458,693694.30192648317,115083.9,808778.20192648319,23215702.903623976]
[null,null,null,139,"2032-11-05",23215702.903623976,693308.45192648319,115469.75,808778.20192648319,22522394.451697491]
[null,null,null,140,"2032-12-05",22522394.451697491,700370.41192648315,108407.79,808778.20192648319,21822024.039771009]
[null,null,null,141,"2033-01-05",21822024.039771009,700240.30192648317,108537.9,808778.20192648319,21121783.737844527]
[null,null,null,142,"2033-02-05",21121783.737844527,703723.14192648325,105055.06,808778.20192648319,20418060.595918044]
[null,null,null,143,"2033-03-05",20418060.595918044,717051.20192648319,91727,808778.20192648319,19701009.39399156]
[null,null,null,144,"2033-04-05",19701009.39399156,710789.76192648313,97988.44,808778.20192648319,18990219.632065076]
[null,null,null,145,"2033-05-05",18990219.632065076,717371.94192648318,91406.26,808778.20192648319,18272847.690138593]
[null,null,null,146,"2033-06-05",18272847.690138593,717893.12192648323,90885.08,808778.20192648319,17554954.568212111]
[null,null,null,147,"2033-07-05",17554954.568212111,724280.35192648321,84497.85,808778.20192648319,16830674.216285627]
[null,null,null,148,"2033-08-05",16830674.216285627,725066.17192648316,83712.03,808778.20192648319,16105608.044359144]
[null,null,null,149,"2033-09-05",16105608.044359144,728672.48192648322,80105.72,808778.20192648319,15376935.56243266]
[null,null,null,150,"2033-10-05",15376935.56243266,734763.88192648324,74014.320000000007,808778.20192648319,14642171.680506177]
[null,null,null,151,"2033-11-05",14642171.680506177,735951.29192648316,{"$f":"+ROUND(F170*$H$6*(E170-E169)/360,2)","v":72826.91},808778.20192648319,13906220.388579695]
[null,null,null,152,"2033-12-05",13906220.388579695,741842.93192648317,66935.27,808778.20192648319,13164377.456653211]
[null,null,null,153,"2034-01-05",13164377.456653211,743301.51192648313,65476.69,808778.20192648319,12421075.944726728]
[null,null,null,154,"2034-02-05",12421075.944726728,746998.53192648315,61779.67,808778.20192648319,11674077.412800245]
[null,null,null,155,"2034-03-05",11674077.412800245,756333.06192648318,52445.14,808778.20192648319,10917744.350873761]
[null,null,null,156,"2034-04-05",10917744.350873761,754475.77192648314,54302.43,808778.20192648319,10163268.578947278]
[null,null,null,157,"2034-05-05",10163268.578947278,759859.00192648324,48919.199999999997,808778.20192648319,9403409.5770207942]
[null,null,null,158,"2034-06-05",9403409.5770207942,762007.73192648322,46770.47,808778.20192648319,8641401.8450943101]
[null,null,null,159,"2034-07-05",8641401.8450943101,767184.25192648324,41593.949999999997,808778.20192648319,7874217.5931678265]
[null,null,null,160,"2034-08-05",7874217.5931678265,769613.5919264832,39164.61,808778.20192648319,7104604.0012413431]
[null,null,null,161,"2034-09-05",7104604.0012413431,773441.48192648322,35336.720000000001,808778.20192648319,6331162.51931486]
[null,null,null,162,"2034-10-05",6331162.51931486,778304.20192648319,30474,808778.20192648319,5552858.3173883772]
[null,null,null,163,"2034-11-05",5552858.3173883772,781159.52192648314,27618.68,808778.20192648319,4771698.795461894]
[null,null,null,164,"2034-12-05",4771698.795461894,785810.42192648316,22967.78,808778.20192648319,3985888.373535411]
[null,null,null,165,"2035-01-05",3985888.373535411,788953.28192648315,19824.919999999998,808778.20192648319,3196935.0916089276]
[null,null,null,166,"2035-02-05",3196935.0916089276,792877.36192648322,15900.84,808778.20192648319,2404057.7296824446]
[null,null,null,167,"2035-03-05",2404057.7296824446,797978.10192648321,10800.1,808778.20192648319,1606079.6277559614]
[null,null,null,168,"2035-04-05",1606079.6277559614,800789.92192648316,7988.28,808778.20192648319,805289.70582947822]
[null,null,null,169,"2035-05-02",805289.70582947822,805289.68192648317,3488.52,808778.20192648319,{"$f":"+ROUND(F188-G188,1)","v":0}]