{"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 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-002-2021 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",40147732.850000001,null,"Tasa SWAP",5.4815000000000003E-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":1066222.1004386735},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":41213954.950438678},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":5.8815000000000006E-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":-360595.65415726363}]
[null,976.29921609226176]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-04-21",{"$f":"+E6","v":41213954.950438678}]
[null,null,null,1,"2021-05-05",{"$f":"+F20","v":41213954.950438678},{"$f":"+I21-H21","v":267305.3292160923},{"$f":"+ROUND(F21*$H$6*(E21-E20)/360,2)","v":94266.62},{"$f":"+ROUND(-$B$10,2)+B11","v":361571.9492160923},{"$f":"+F21-G21","v":40946649.621222585}]
[null,null,null,2,"2021-06-07",{"$f":"+J21","v":40946649.621222585},{"$f":"+I22-H22","v":140813.20921609231},220758.74,{"$f":"+I21","v":361571.9492160923},40805836.41200649]
[null,null,null,3,"2021-07-05",40805836.41200649,174905.64921609231,186666.3,{"$f":"+I22","v":361571.9492160923},40630930.762790397]
[null,null,null,4,"2021-08-05",40630930.762790397,155791.5192160923,205780.43,361571.9492160923,40475139.243574306]
[null,null,null,5,"2021-09-06",40475139.243574306,149967.9192160923,211604.03,361571.9492160923,40325171.324358217]
[null,null,null,6,"2021-10-05",40325171.324358217,170516.3292160923,191055.62,361571.9492160923,40154654.995142125]
[null,null,null,7,"2021-11-05",40154654.995142125,158203.67921609231,203368.27,361571.9492160923,39996451.31592603]
[null,null,null,8,"2021-12-06",39996451.31592603,159004.9192160923,202567.03,361571.9492160923,39837446.396709941]
[null,null,null,9,"2022-01-05",39837446.396709941,166318.6692160923,195253.28,361571.9492160923,39671127.727493852]
[null,null,null,10,"2022-02-08",39671127.727493852,141208.74921609228,220363.2,361571.9492160923,39529918.978277758]
[null,null,null,11,"2022-03-07",39529918.978277758,187200.53921609229,174371.41,361571.9492160923,39342718.439061664]
[null,null,null,12,"2022-04-05",39342718.439061664,175171.06921609229,186400.88,361571.9492160923,39167547.369845569]
[null,null,null,13,"2022-05-05",39167547.369845569,169602.00921609229,191969.94,361571.9492160923,38997945.360629477]
[null,null,null,14,"2022-06-06",38997945.360629477,157690.68921609229,203881.26,361571.9492160923,38840254.671413384]
[null,null,null,15,"2022-07-05",38840254.671413384,177551.67921609231,184020.27,361571.9492160923,38662702.99219729]
[null,null,null,16,"2022-08-05",38662702.99219729,165759.8592160923,195812.09,361571.9492160923,38496943.132981196]
[null,null,null,17,"2022-09-05",38496943.132981196,166599.36921609231,194972.58,361571.9492160923,38330343.763765104]
[null,null,null,18,"2022-10-05",38330343.763765104,173705.34921609229,187866.6,361571.9492160923,38156638.414549015]
[null,null,null,19,"2022-11-07",38156638.414549015,155855.1992160923,205716.75,361571.9492160923,38000783.215332925]
[null,null,null,20,"2022-12-05",38000783.215332925,187737.36921609231,173834.58,361571.9492160923,37813045.846116833]
[null,null,null,21,"2023-01-05",37813045.846116833,170063.0492160923,191508.9,361571.9492160923,37642982.796900742]
[null,null,null,22,"2023-02-07",37642982.796900742,158624.50921609229,202947.44,361571.9492160923,37484358.287684649]
[null,null,null,23,"2023-03-06",37484358.287684649,196223.75921609229,165348.19,361571.9492160923,37288134.528468557]
[null,null,null,24,"2023-04-05",37288134.528468557,178813.4792160923,182758.47,361571.9492160923,37109321.049252465]
[null,null,null,25,"2023-05-05",37109321.049252465,179689.8892160923,181882.06,361571.9492160923,36929631.16003637]
[null,null,null,26,"2023-06-05",36929631.16003637,174537.21921609229,187034.73,361571.9492160923,36755093.940820277]
[null,null,null,27,"2023-07-05",36755093.940820277,181426.0492160923,180145.9,361571.9492160923,36573667.891604185]
[null,null,null,28,"2023-08-07",36573667.891604185,164389.58921609231,197182.36,361571.9492160923,36409278.302388094]
[null,null,null,29,"2023-09-05",36409278.302388094,189069.33921609231,172502.61,361571.9492160923,36220208.963172004]
[null,null,null,30,"2023-10-05",36220208.963172004,184047.64921609231,177524.3,361571.9492160923,36036161.313955911]
[null,null,null,31,"2023-11-06",36036161.313955911,173174.89921609231,188397.05,361571.9492160923,35862986.414739817]
[null,null,null,32,"2023-12-05",35862986.414739817,191657.59921609229,169914.35,361571.9492160923,35671328.815523729]
[null,null,null,33,"2024-01-05",35671328.815523729,180910.0492160923,180661.9,361571.9492160923,35490418.766307637]
[null,null,null,34,"2024-02-06",35490418.766307637,176028.03921609229,185543.91,361571.9492160923,35314390.727091543]
[null,null,null,35,"2024-03-05",35314390.727091543,200026.2692160923,161545.68,361571.9492160923,35114364.457875453]
[null,null,null,36,"2024-04-05",35114364.457875453,183730.8592160923,177841.09,361571.9492160923,34930633.598659359]
[null,null,null,37,"2024-05-06",34930633.598659359,184661.3892160923,176910.56,361571.9492160923,34745972.209443264]
[null,null,null,38,"2024-06-05",34745972.209443264,191273.24921609228,170298.7,361571.9492160923,34554698.960227169]
[null,null,null,39,"2024-07-05",34554698.960227169,192210.7292160923,169361.22,361571.9492160923,34362488.231011078]
[null,null,null,40,"2024-08-05",34362488.231011078,187538.8292160923,174033.12,361571.9492160923,34174949.401794985]
[null,null,null,41,"2024-09-05",34174949.401794985,188488.64921609231,173083.3,361571.9492160923,33986460.752578892]
[null,null,null,42,"2024-10-07",33986460.752578892,183890.7292160923,177681.22,361571.9492160923,33802570.0233628]
[null,null,null,43,"2024-11-05",33802570.0233628,201419.59921609229,160152.35,361571.9492160923,33601150.424146712]
[null,null,null,44,"2024-12-05",33601150.424146712,196884.30921609228,164687.64000000001,361571.9492160923,33404266.114930619]
[null,null,null,45,"2025-01-06",33404266.114930619,186934.4492160923,174637.5,361571.9492160923,33217331.665714525]
[null,null,null,46,"2025-02-05",33217331.665714525,198765.49921609228,162806.45000000001,361571.9492160923,33018566.166498434]
[null,null,null,47,"2025-03-05",33018566.166498434,210528.5192160923,151043.43,361571.9492160923,32808037.64728234]
[null,null,null,48,"2025-04-07",32808037.64728234,184691.5192160923,176880.43,361571.9492160923,32623346.128066249]
[null,null,null,49,"2025-05-05",32623346.128066249,212336.4492160923,149235.5,361571.9492160923,32411009.678850155]
[null,null,null,50,"2025-06-05",32411009.678850155,197422.33921609231,164149.60999999999,361571.9492160923,32213587.339634065]
[null,null,null,51,"2025-07-07",32213587.339634065,193159.31921609229,168412.63,361571.9492160923,32020428.020417973]
[null,null,null,52,"2025-08-05",32020428.020417973,209863.15921609229,151708.79,361571.9492160923,31810564.861201882]
[null,null,null,53,"2025-09-05",31810564.861201882,200463.36921609231,161108.57999999999,361571.9492160923,31610101.49198579]
[null,null,null,54,"2025-10-06",31610101.49198579,201478.6392160923,160093.31,361571.9492160923,31408622.852769699]
[null,null,null,55,"2025-11-05",31408622.852769699,207630.43921609229,153941.51,361571.9492160923,{"$f":"+F75-G75","v":31200992.413553607}]
[null,null,null,56,"2025-12-05",{"$f":"+J75","v":31200992.413553607},208648.08921609231,152923.85999999999,{"$f":"+I75","v":361571.9492160923},30992344.324337516]
[null,null,null,57,"2026-01-05",30992344.324337516,204607.34921609229,156964.6,361571.9492160923,30787736.975121424]
[null,null,null,58,"2026-02-05",30787736.975121424,205643.6092160923,155928.34,361571.9492160923,30582093.36590533]
[null,null,null,59,"2026-03-05",30582093.36590533,{"$f":"+I79-H79","v":221674.15921609229},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":139897.79},361571.9492160923,30360419.206689239]
[null,null,null,60,"2026-04-06",30360419.206689239,202847.67921609231,158724.26999999999,361571.9492160923,30157571.527473148]
[null,null,null,61,"2026-05-05",30157571.527473148,218689.14921609231,142882.79999999999,361571.9492160923,29938882.378257055]
[null,null,null,62,"2026-06-05",29938882.378257055,209942.7392160923,151629.21,361571.9492160923,29728939.639040962]
[null,null,null,63,"2026-07-06",29728939.639040962,211006.0192160923,150565.93,361571.9492160923,29517933.619824871]
[null,null,null,64,"2026-08-05",29517933.619824871,216897.17921609231,144674.76999999999,361571.9492160923,29301036.440608781]
[null,null,null,65,"2026-09-07",29301036.440608781,203599.06921609229,157972.88,361571.9492160923,29097437.37139269]
[null,null,null,66,"2026-10-05",29097437.37139269,228465.71921609229,133106.23000000001,361571.9492160923,28868971.652176596]
[null,null,null,67,"2026-11-05",28868971.652176596,215361.42921609231,146210.51999999999,361571.9492160923,28653610.222960506]
[null,null,null,68,"2026-12-07",28653610.222960506,211770.87921609229,149801.07,361571.9492160923,28441839.343744412]
[null,null,null,69,"2027-01-05",28441839.343744412,226818.06921609229,134753.88,361571.9492160923,28215021.274528321]
[null,null,null,70,"2027-02-05",28215021.274528321,218673.4492160923,142898.5,361571.9492160923,27996347.825312227]
[null,null,null,71,"2027-03-05",27996347.825312227,233502.65921609232,128069.29,361571.9492160923,27762845.166096136]
[null,null,null,72,"2027-04-05",27762845.166096136,220963.5492160923,140608.4,361571.9492160923,27541881.616880044]
[null,null,null,73,"2027-05-05",27541881.616880044,226582.2992160923,134989.65,361571.9492160923,27315299.317663953]
[null,null,null,74,"2027-06-07",27315299.317663953,214304.92921609231,147267.01999999999,361571.9492160923,27100994.388447862]
[null,null,null,75,"2027-07-05",27100994.388447862,237598.4492160923,123973.5,361571.9492160923,26863395.939231768]
[null,null,null,76,"2027-08-05",26863395.939231768,225518.9192160923,136053.03,361571.9492160923,26637877.020015676]
[null,null,null,77,"2027-09-06",26637877.020015676,222309.12921609229,139262.82,361571.9492160923,26415567.890799582]
[null,null,null,78,"2027-10-05",26415567.890799582,236418.28921609229,125153.66,361571.9492160923,26179149.601583488]
[null,null,null,79,"2027-11-05",26179149.601583488,228984.36921609231,132587.57999999999,361571.9492160923,25950165.232367396]
[null,null,null,80,"2027-12-06",25950165.232367396,230144.08921609231,131427.85999999999,361571.9492160923,25720021.143151306]
[null,null,null,81,"2028-01-05",25720021.143151306,235511.6992160923,126060.25,361571.9492160923,25484509.443935212]
[null,null,null,82,"2028-02-08",25484509.443935212,220011.86921609231,141560.07999999999,361571.9492160923,25264497.57471912]
[null,null,null,83,"2028-03-06",25264497.57471912,250127.08921609231,111444.86,361571.9492160923,25014370.485503029]
[null,null,null,84,"2028-04-05",25014370.485503029,238970.2692160923,122601.68,361571.9492160923,24775400.216286935]
[null,null,null,85,"2028-05-05",24775400.216286935,240141.5192160923,121430.43,361571.9492160923,24535258.697070844]
[null,null,null,86,"2028-06-05",24535258.697070844,237310.06921609229,124261.88,361571.9492160923,24297948.627854753]
[null,null,null,87,"2028-07-05",24297948.627854753,242481.62921609229,119090.32,361571.9492160923,24055466.99863866]
[null,null,null,88,"2028-08-07",24055466.99863866,231879.90921609232,129692.04,361571.9492160923,23823587.089422569]
[null,null,null,89,"2028-09-05",23823587.089422569,248698.7692160923,112873.18,361571.9492160923,23574888.320206478]
[null,null,null,90,"2028-10-05",23574888.320206478,246025.52921609231,115546.42,361571.9492160923,23328862.790990386]
[null,null,null,91,"2028-11-06",23328862.790990386,239608.65921609232,121963.29,361571.9492160923,23089254.131774295]
[null,null,null,92,"2028-12-05",23089254.131774295,252177.9492160923,109394,361571.9492160923,22837076.182558201]
[null,null,null,93,"2029-01-05",22837076.182558201,245910.71921609232,115661.23,361571.9492160923,22591165.463342108]
[null,null,null,94,"2029-02-06",22591165.463342108,243465.33921609231,118106.61,361571.9492160923,22347700.124126017]
[null,null,null,95,"2029-03-05",22347700.124126017,262993.4492160923,98578.5,361571.9492160923,22084706.674909923]
[null,null,null,96,"2029-04-05",22084706.674909923,249721.18921609229,111850.76,361571.9492160923,21834985.485693831]
[null,null,null,97,"2029-05-07",21834985.485693831,247418.64921609231,114153.3,361571.9492160923,21587566.836477738]
[null,null,null,98,"2029-06-05",21587566.836477738,259292.75921609229,102279.19,361571.9492160923,21328274.077261645]
[null,null,null,99,"2029-07-05",21328274.077261645,257036.74921609228,104535.2,361571.9492160923,21071237.328045554]
[null,null,null,100,"2029-08-06",21071237.328045554,251411.5192160923,110160.43,361571.9492160923,20819825.808829464]
[null,null,null,101,"2029-09-05",20819825.808829464,259528.77921609231,102043.17,361571.9492160923,20560297.029613372]
[null,null,null,102,"2029-10-05",20560297.029613372,260800.78921609229,100771.16,361571.9492160923,20299496.240397278]
[null,null,null,103,"2029-11-05",20299496.240397278,258762.6092160923,102809.34,361571.9492160923,20040733.631181184]
[null,null,null,104,"2029-12-05",20040733.631181184,263347.29921609233,98224.65,361571.9492160923,19777386.331965093]
[null,null,null,105,"2030-01-07",19777386.331965093,254944.6392160923,106627.31,361571.9492160923,19522441.692749001]
[null,null,null,106,"2030-02-05",19522441.692749001,269077.05921609228,92494.89,361571.9492160923,19253364.633532908]
[null,null,null,107,"2030-03-05",19253364.633532908,273497.42921609228,88074.52,361571.9492160923,18979867.204316817]
[null,null,null,108,"2030-04-05",18979867.204316817,265446.03921609232,96125.91,361571.9492160923,18714421.165100724]
[null,null,null,109,"2030-05-06",18714421.165100724,266790.41921609233,94781.53,361571.9492160923,18447630.745884631]
[null,null,null,110,"2030-06-05",18447630.745884631,271155.49921609228,90416.45,361571.9492160923,18176475.24666854]
[null,null,null,111,"2030-07-05",18176475.24666854,272484.49921609228,89087.45,361571.9492160923,17903990.747452449]
[null,null,null,112,"2030-08-05",17903990.747452449,270894.9492160923,90677,361571.9492160923,17633095.798236355]
[null,null,null,113,"2030-09-05",17633095.798236355,272266.92921609228,89305.02,361571.9492160923,17360828.869020265]
[null,null,null,114,"2030-10-07",17360828.869020265,270809.53921609232,90762.41,361571.9492160923,17090019.329804171]
[null,null,null,115,"2030-11-05",17090019.329804171,280601.56921609229,80970.38,361571.9492160923,16809417.76058808]
[null,null,null,116,"2030-12-05",16809417.76058808,279184.78921609232,82387.16,361571.9492160923,16530232.971371988]
[null,null,null,117,"2031-01-06",16530232.971371988,275151.8892160923,86420.06,361571.9492160923,16255081.082155896]
[null,null,null,118,"2031-02-05",16255081.082155896,281901.72921609227,79670.22,361571.9492160923,15973179.352939803]
[null,null,null,119,"2031-03-05",15973179.352939803,288502.6392160923,73069.31,361571.9492160923,{"$f":"+F139-G139","v":15684676.713723712}]
[null,null,null,120,"2031-04-07",{"$f":"+J139","v":15684676.713723712},277009.97921609227,84561.97,{"$f":"+I139","v":361571.9492160923},15407666.73450762]
[null,null,null,121,"2031-05-05",15407666.73450762,291089.5792160923,70482.37,361571.9492160923,15116577.155291528]
[null,null,null,122,"2031-06-05",15116577.155291528,285012.15921609232,76559.789999999994,361571.9492160923,14831564.996075435]
[null,null,null,123,"2031-07-07",14831564.996075435,{"$f":"+I143-H143","v":284032.52921609231},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":77539.42},361571.9492160923,14547532.466859343]
[null,null,null,124,"2031-08-05",14547532.466859343,292647.55921609228,68924.39,361571.9492160923,14254884.907643251]
[null,null,null,125,"2031-09-05",14254884.907643251,289376.29921609233,72195.649999999994,361571.9492160923,13965508.608427159]
[null,null,null,126,"2031-10-06",13965508.608427159,290841.8892160923,70730.06,361571.9492160923,13674666.719211068]
[null,null,null,127,"2031-11-05",13674666.719211068,294548.98921609228,67022.960000000006,361571.9492160923,13380117.729994975]
[null,null,null,128,"2031-12-05",13380117.729994975,295992.64921609231,65579.3,361571.9492160923,13084125.080778882]
[null,null,null,129,"2032-01-06",13084125.080778882,293168.1392160923,68403.81,361571.9492160923,12790956.94156279]
[null,null,null,130,"2032-02-05",12790956.94156279,298880.2692160923,62691.68,361571.9492160923,12492076.672346698]
[null,null,null,131,"2032-03-05",12492076.672346698,302386.04921609227,59185.9,361571.9492160923,12189690.623130606]
[null,null,null,132,"2032-04-05",12189690.623130606,299835.73921609228,61736.21,361571.9492160923,11889854.883914514]
[null,null,null,133,"2032-05-05",11889854.883914514,303296.79921609227,58275.15,361571.9492160923,11586558.084698422]
[null,null,null,134,"2032-06-07",11586558.084698422,299104.46921609232,62467.48,361571.9492160923,11287453.61548233]
[null,null,null,135,"2032-07-05",11287453.61548233,309937.48921609228,51634.46,361571.9492160923,10977516.126266237]
[null,null,null,136,"2032-08-05",10977516.126266237,305974.9492160923,55597,361571.9492160923,10671541.177050145]
[null,null,null,137,"2032-09-06",10671541.177050145,305781.12921609229,55790.82,361571.9492160923,10365760.047834054]
[null,null,null,138,"2032-10-05",10365760.047834054,312460.2692160923,49111.68,361571.9492160923,10053299.778617961]
[null,null,null,139,"2032-11-05",10053299.778617961,310655.75921609229,50916.19,361571.9492160923,9742644.0194018688]
[null,null,null,140,"2032-12-06",9742644.0194018688,312229.10921609227,49342.84,361571.9492160923,9430414.9101857767]
[null,null,null,141,"2033-01-05",9430414.9101857767,315351.12921609229,46220.82,361571.9492160923,9115063.7809696849]
[null,null,null,142,"2033-02-08",9115063.7809696849,310940.04921609227,50631.9,361571.9492160923,8804123.7317535933]
[null,null,null,143,"2033-03-07",8804123.7317535933,322735.85921609227,38836.089999999997,361571.9492160923,8481387.8725375012]
[null,null,null,144,"2033-04-05",8481387.8725375012,321388.18921609229,40183.760000000002,361571.9492160923,8159999.6833214089]
[null,null,null,145,"2033-05-05",8159999.6833214089,321577.74921609228,39994.199999999997,361571.9492160923,7838421.9341053162]
[null,null,null,146,"2033-06-06",7838421.9341053162,320592.67921609228,40979.269999999997,361571.9492160923,7517829.2548892237]
[null,null,null,147,"2033-07-05",7517829.2548892237,325953.40921609232,35618.54,361571.9492160923,7191875.8456731318]
[null,null,null,148,"2033-08-05",7191875.8456731318,325147.79921609227,36424.15,361571.9492160923,6866728.0464570392]
[null,null,null,149,"2033-09-05",6866728.0464570392,326794.54921609227,34777.4,361571.9492160923,6539933.4972409466]
[null,null,null,150,"2033-10-05",6539933.4972409466,329518.09921609232,32053.85,361571.9492160923,6210415.3980248543]
[null,null,null,151,"2033-11-07",6210415.3980248543,328089.2692160923,33482.68,361571.9492160923,5882326.1288087619]
[null,null,null,152,"2033-12-05",5882326.1288087619,334663.24921609228,26908.7,361571.9492160923,5547662.8795926701]
[null,null,null,153,"2034-01-05",5547662.8795926701,333475.11921609228,28096.83,361571.9492160923,5214187.7603765782]
[null,null,null,154,"2034-02-07",5214187.7603765782,333460.30921609228,28111.64,361571.9492160923,4880727.4511604859]
[null,null,null,155,"2034-03-06",4880727.4511604859,340042.4492160923,21529.5,361571.9492160923,4540685.0019443939]
[null,null,null,156,"2034-04-05",4540685.0019443939,339316.91921609233,22255.03,361571.9492160923,4201368.0827283012]
[null,null,null,157,"2034-05-05",4201368.0827283012,340979.98921609228,20591.96,361571.9492160923,3860388.0935122091]
[null,null,null,158,"2034-06-05",3860388.0935122091,342020.52921609231,19551.419999999998,361571.9492160923,3518367.5642961171]
[null,null,null,159,"2034-07-05",3518367.5642961171,344327.54921609227,17244.400000000001,361571.9492160923,3174040.015080025]
[null,null,null,160,"2034-08-07",3174040.015080025,344459.50921609229,17112.439999999999,361571.9492160923,2829580.5058639329]
[null,null,null,161,"2034-09-05",2829580.5058639329,348165.74921609228,13406.2,361571.9492160923,2481414.7566478406]
[null,null,null,162,"2034-10-05",2481414.7566478406,349409.91921609227,12162.03,361571.9492160923,2132004.8374317484]
[null,null,null,163,"2034-11-06",2132004.8374317484,350425.8292160923,11146.12,361571.9492160923,1781579.008215656]
[null,null,null,164,"2034-12-05",1781579.008215656,353131.04921609227,8440.9,361571.9492160923,1428447.9589995637]
[null,null,null,165,"2035-01-05",1428447.9589995637,354337.39921609231,7234.55,361571.9492160923,1074110.5597834713]
[null,null,null,166,"2035-02-06",1074110.5597834713,355956.49921609228,5615.45,361571.9492160923,718154.060567379]
[null,null,null,167,"2035-03-05",718154.060567379,358404.0792160923,3167.87,361571.9492160923,359749.9813512867]
[null,null,null,168,"2035-04-05",359749.9813512867,359749.9492160923,1822,361571.9492160923,{"$f":"+ROUND(F188-G188,1)","v":0}]