{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",51829471.979999997,null,"Tasa SWAP",5.4934999999999998E-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":1376459.5042833362},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":53205931.484283336},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":5.8435000000000001E-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":-460913.60613215703}]
[null,1265.8789136639507]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[null,null,null,null,"2021-04-21",{"$f":"+E6","v":53205931.484283336}]
[null,null,null,1,"2021-05-05",{"$f":"+F18","v":53205931.484283336},{"$f":"+I19-H19","v":341270.48891366395},{"$f":"+ROUND(F19*$H$6*(E19-E18)/360,2)","v":120909},{"$f":"+ROUND(-$B$10,2)+B11","v":462179.48891366395},{"$f":"+F19-G19","v":52864660.995369673}]
[null,null,null,2,"2021-06-07",{"$f":"+J19","v":52864660.995369673},{"$f":"+I20-H20","v":179007.72891366394},283171.76,{"$f":"+I19","v":462179.48891366395},52685653.266456008]
[null,null,null,3,"2021-07-05",52685653.266456008,222726.11891366396,239453.37,{"$f":"+I20","v":462179.48891366395},52462927.147542343]
[null,null,null,4,"2021-08-05",52462927.147542343,198191.13891366398,263988.34999999998,462179.48891366395,52264736.008628681]
[null,null,null,5,"2021-09-06",52264736.008628681,190704.83891366393,271474.65000000002,462179.48891366395,52074031.169715017]
[null,null,null,6,"2021-10-05",52074031.169715017,217053.27891366396,245126.21,462179.48891366395,51856977.890801355]
[null,null,null,7,"2021-11-05",51856977.890801355,201240.21891366396,260939.27,462179.48891366395,51655737.671887688]
[null,null,null,8,"2021-12-06",51655737.671887688,202252.83891366396,259926.65,462179.48891366395,51453484.832974024]
[null,null,null,9,"2022-01-05",51453484.832974024,211622.45891366396,250557.03,462179.48891366395,51241862.374060363]
[null,null,null,10,"2022-02-08",51241862.374060363,179382.76891366398,282796.71999999997,462179.48891366395,51062479.605146699]
[null,null,null,11,"2022-03-07",51062479.605146699,238391.78891366394,223787.7,462179.48891366395,50824087.816233031]
[null,null,null,12,"2022-04-05",50824087.816233031,222937.09891366394,239242.39,462179.48891366395,50601150.717319369]
[null,null,null,13,"2022-05-05",50601150.717319369,215772.96891366396,246406.52,462179.48891366395,50385377.748405702]
[null,null,null,14,"2022-06-06",50385377.748405702,200466.63891366395,261712.85,462179.48891366395,50184911.109492041]
[null,null,null,15,"2022-07-05",50184911.109492041,225945.86891366396,236233.62,462179.48891366395,49958965.240578376]
[null,null,null,16,"2022-08-05",49958965.240578376,210790.82891366395,251388.66,462179.48891366395,49748174.411664709]
[null,null,null,17,"2022-09-05",49748174.411664709,211851.50891366394,250327.98,462179.48891366395,49536322.902751043]
[null,null,null,18,"2022-10-05",49536322.902751043,220958.23891366395,241221.25,462179.48891366395,49315364.663837381]
[null,null,null,19,"2022-11-07",49315364.663837381,198019.67891366396,264159.81,462179.48891366395,49117344.98492372]
[null,null,null,20,"2022-12-05",49117344.98492372,238943.88891366395,223235.6,462179.48891366395,48878401.096010059]
[null,null,null,21,"2023-01-05",48878401.096010059,216228.12891366397,245951.35999999999,462179.48891366395,48662172.967096396]
[null,null,null,22,"2023-02-07",48662172.967096396,201518.52891366396,260660.96,462179.48891366395,48460654.438182734]
[null,null,null,23,"2023-03-06",48460654.438182734,249794.60891366395,212384.88,462179.48891366395,48210859.829269066]
[null,null,null,24,"2023-04-05",48210859.829269066,227412.68891366397,234766.8,462179.48891366395,47983447.140355401]
[null,null,null,25,"2023-05-05",47983447.140355401,228520.09891366394,233659.39,462179.48891366395,47754927.041441739]
[null,null,null,26,"2023-06-05",47754927.041441739,221881.33891366396,240298.15,462179.48891366395,47533045.702528074]
[null,null,null,27,"2023-07-05",47533045.702528074,230713.35891366395,231466.13,462179.48891366395,47302332.343614407]
[null,null,null,28,"2023-08-07",47302332.343614407,208802.57891366395,253376.91,462179.48891366395,47093529.764700741]
[null,null,null,29,"2023-09-05",47093529.764700741,240497.81891366394,221681.67,462179.48891366395,46853031.94578708]
[null,null,null,30,"2023-10-05",46853031.94578708,234024.74891366396,228154.74,462179.48891366395,46619007.196873419]
[null,null,null,31,"2023-11-06",46619007.196873419,220030.00891366394,242149.48,462179.48891366395,46398977.187959753]
[null,null,null,32,"2023-12-05",46398977.187959753,243767.25891366394,218412.23,462179.48891366395,46155209.929046087]
[null,null,null,33,"2024-01-05",46155209.929046087,229930.95891366396,232248.53,462179.48891366395,45925278.970132425]
[null,null,null,34,"2024-02-06",45925278.970132425,223633.38891366395,238546.1,462179.48891366395,45701645.581218764]
[null,null,null,35,"2024-03-05",45701645.581218764,254468.04891366395,207711.44,462179.48891366395,45447177.532305099]
[null,null,null,36,"2024-04-05",45447177.532305099,233493.70891366396,228685.78,462179.48891366395,45213683.823391438]
[null,null,null,37,"2024-05-06",45213683.823391438,234668.62891366397,227510.86,462179.48891366395,44979015.194477774]
[null,null,null,38,"2024-06-05",44979015.194477774,243150.42891366396,219029.06,462179.48891366395,44735864.765564114]
[null,null,null,39,"2024-07-05",44735864.765564114,244334.46891366396,217845.02,462179.48891366395,44491530.296650447]
[null,null,null,40,"2024-08-05",44491530.296650447,238302.43891366397,223877.05,462179.48891366395,44253227.857736781]
[null,null,null,41,"2024-09-05",44253227.857736781,239501.54891366395,222677.94,462179.48891366395,44013726.308823116]
[null,null,null,42,"2024-10-07",44013726.308823116,233562.40891366397,228617.08,462179.48891366395,43780163.899909452]
[null,null,null,43,"2024-11-05",43780163.899909452,256094.70891366396,206084.78,462179.48891366395,43524069.19099579]
[null,null,null,44,"2024-12-05",43524069.19099579,250235.40891366397,211944.08,462179.48891366395,43273833.782082126]
[null,null,null,45,"2025-01-06",43273833.782082126,237405.57891366395,224773.91,462179.48891366395,43036428.203168459]
[null,null,null,46,"2025-02-05",43036428.203168459,252610.01891366395,209569.47,462179.48891366395,42783818.184254795]
[null,null,null,47,"2025-03-05",42783818.184254795,267729.40891366394,194450.08,462179.48891366395,42516088.775341131]
[null,null,null,48,"2025-04-07",42516088.775341131,234440.28891366394,227739.2,462179.48891366395,42281648.486427464]
[null,null,null,49,"2025-05-05",42281648.486427464,270011.74891366396,192167.74,462179.48891366395,42011636.737513803]
[null,null,null,50,"2025-06-05",42011636.737513803,250781.01891366395,211398.47,462179.48891366395,41760855.718600139]
[null,null,null,51,"2025-07-07",41760855.718600139,245264.32891366395,216915.16,462179.48891366395,41515591.389686473]
[null,null,null,52,"2025-08-05",41515591.389686473,266754.64891366393,195424.84,462179.48891366395,41248836.740772806]
[null,null,null,53,"2025-09-05",41248836.740772806,254619.34891366394,207560.14,462179.48891366395,40994217.391859144]
[null,null,null,54,"2025-10-06",40994217.391859144,255900.56891366394,206278.92,462179.48891366395,40738316.822945483]
[null,null,null,55,"2025-11-05",40738316.822945483,263800.85891366395,198378.63,462179.48891366395,40474515.964031816]
[null,null,null,56,"2025-12-05",40474515.964031816,265085.45891366398,197094.03,462179.48891366395,40209430.505118154]
[null,null,null,57,"2026-01-05",40209430.505118154,259849.53891366394,202329.95,462179.48891366395,{"$f":"+F75-G75","v":39949580.966204487}]
[null,null,null,58,"2026-02-05",{"$f":"+J75","v":39949580.966204487},261157.07891366395,201022.41,{"$f":"+I75","v":462179.48891366395},39688423.88729082]
[null,null,null,59,"2026-03-05",39688423.88729082,281797.80891366396,180381.68,462179.48891366395,39406626.078377157]
[null,null,null,60,"2026-04-06",39406626.078377157,257492.71891366396,204686.77,462179.48891366395,39149133.359463491]
[null,null,null,61,"2026-05-05",39149133.359463491,{"$f":"+I79-H79","v":277894.18891366397},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":184285.3},462179.48891366395,38871239.170549825]
[null,null,null,62,"2026-06-05",38871239.170549825,266583.18891366397,195596.3,462179.48891366395,38604655.981636159]
[null,null,null,63,"2026-07-06",38604655.981636159,267924.60891366395,194254.88,462179.48891366395,38336731.372722492]
[null,null,null,64,"2026-08-05",38336731.372722492,275495.57891366398,186683.91,462179.48891366395,38061235.793808825]
[null,null,null,65,"2026-09-07",38061235.793808825,258302.88891366395,203876.6,462179.48891366395,37802932.904895164]
[null,null,null,66,"2026-10-05",37802932.904895164,290367.25891366391,171812.23,462179.48891366395,37512565.645981498]
[null,null,null,67,"2026-11-05",37512565.645981498,273419.90891366394,188759.58,462179.48891366395,37239145.737067834]
[null,null,null,68,"2026-12-07",37239145.737067834,268751.08891366399,193428.4,462179.48891366395,36970394.648154169]
[null,null,null,69,"2027-01-05",36970394.648154169,288150.08891366399,174029.4,462179.48891366395,36682244.559240505]
[null,null,null,70,"2027-02-05",36682244.559240505,277597.99891366396,184581.49,462179.48891366395,36404646.560326844]
[null,null,null,71,"2027-03-05",36404646.560326844,296722.38891366392,165457.1,462179.48891366395,36107924.171413183]
[null,null,null,72,"2027-04-05",36107924.171413183,280487.92891366396,181691.56,462179.48891366395,35827436.242499523]
[null,null,null,73,"2027-05-05",35827436.242499523,287714.79891366395,174464.69,462179.48891366395,35539721.443585858]
[null,null,null,74,"2027-06-07",35539721.443585858,271809.48891366395,190370,462179.48891366395,35267911.954672195]
[null,null,null,75,"2027-07-05",35267911.954672195,301888.78891366394,160290.70000000001,462179.48891366395,34966023.165758528]
[null,null,null,76,"2027-08-05",34966023.165758528,286233.85891366395,175945.63,462179.48891366395,34679789.30684486]
[null,null,null,77,"2027-09-06",34679789.30684486,282044.95891366398,180134.53,462179.48891366395,34397744.347931199]
[null,null,null,78,"2027-10-05",34397744.347931199,300260.22891366394,161919.26,462179.48891366395,34097484.119017534]
[null,null,null,79,"2027-11-05",34097484.119017534,290604.25891366391,171575.23,462179.48891366395,33806879.860103868]
[null,null,null,80,"2027-12-06",33806879.860103868,292066.55891366396,170112.93,462179.48891366395,33514813.301190205]
[null,null,null,81,"2028-01-05",33514813.301190205,298976.30891366396,163203.18,462179.48891366395,33215836.992276542]
[null,null,null,82,"2028-02-08",33215836.992276542,278865.89891366393,183313.59,462179.48891366395,32936971.093362879]
[null,null,null,83,"2028-03-06",32936971.093362879,317829.09891366394,144350.39000000001,462179.48891366395,32619141.994449217]
[null,null,null,84,"2028-04-05",32619141.994449217,303337.85891366395,158841.63,462179.48891366395,32315804.135535553]
[null,null,null,85,"2028-05-05",32315804.135535553,304814.98891366395,157364.5,462179.48891366395,32010989.14662189]
[null,null,null,86,"2028-06-05",32010989.14662189,301103.29891366395,161076.19,462179.48891366395,31709885.847708225]
[null,null,null,87,"2028-07-05",31709885.847708225,307765.55891366396,154413.93,462179.48891366395,31402120.288794562]
[null,null,null,88,"2028-08-07",31402120.288794562,293972.71891366399,168206.77,462179.48891366395,31108147.569880899]
[null,null,null,89,"2028-09-05",31108147.569880899,315745.22891366394,146434.26,462179.48891366395,30792402.340967234]
[null,null,null,90,"2028-10-05",30792402.340967234,312233.31891366397,149946.17000000001,462179.48891366395,30480169.02205357]
[null,null,null,91,"2028-11-06",30480169.02205357,303858.71891366399,158320.76999999999,462179.48891366395,30176310.303139906]
[null,null,null,92,"2028-12-05",30176310.303139906,320131.62891366397,142047.85999999999,462179.48891366395,29856178.674226243]
[null,null,null,93,"2029-01-05",29856178.674226243,311946.09891366394,150233.39000000001,462179.48891366395,29544232.575312581]
[null,null,null,94,"2029-02-06",29544232.575312581,308720.17891366396,153459.31,462179.48891366395,29235512.396398917]
[null,null,null,95,"2029-03-05",29235512.396398917,334051.19891366397,128128.29,462179.48891366395,28901461.197485253]
[null,null,null,96,"2029-04-05",28901461.197485253,316750.14891366393,145429.34,462179.48891366395,28584711.04857159]
[null,null,null,97,"2029-05-07",28584711.04857159,313704.14891366393,148475.34,462179.48891366395,28271006.899657927]
[null,null,null,98,"2029-06-05",28271006.899657927,329100.39891366393,133079.09,462179.48891366395,27941906.500744265]
[null,null,null,99,"2029-07-05",27941906.500744265,326114.04891366395,136065.44,462179.48891366395,27615792.451830599]
[null,null,null,100,"2029-08-06",27615792.451830599,318736.92891366396,143442.56,462179.48891366395,27297055.522916935]
[null,null,null,101,"2029-09-05",27297055.522916935,329254.19891366397,132925.29,462179.48891366395,26967801.324003272]
[null,null,null,102,"2029-10-05",26967801.324003272,330857.52891366393,131321.96,462179.48891366395,26636943.795089606]
[null,null,null,103,"2029-11-05",26636943.795089606,328144.97891366394,134034.51,462179.48891366395,26308798.816175941]
[null,null,null,104,"2029-12-05",26308798.816175941,334066.59891366394,128112.89,462179.48891366395,25974732.217262279]
[null,null,null,105,"2030-01-07",25974732.217262279,323044.74891366396,139134.74,462179.48891366395,25651687.468348615]
[null,null,null,106,"2030-02-05",25651687.468348615,341430.22891366394,120749.26,462179.48891366395,25310257.23943495]
[null,null,null,107,"2030-03-05",25310257.23943495,347145.77891366393,115033.71,462179.48891366395,24963111.460521284]
[null,null,null,108,"2030-04-05",24963111.460521284,336567.53891366394,125611.95,462179.48891366395,24626543.921607621]
[null,null,null,109,"2030-05-06",24626543.921607621,338261.11891366396,123918.37,462179.48891366395,24288282.802693956]
[null,null,null,110,"2030-06-05",24288282.802693956,343905.66891366395,118273.82,462179.48891366395,23944377.133780293]
[null,null,null,111,"2030-07-05",23944377.133780293,345580.34891366394,116599.14,462179.48891366395,23598796.784866631]
[null,null,null,112,"2030-08-05",23598796.784866631,343432.63891366392,118746.85,462179.48891366395,23255364.145952966]
[null,null,null,113,"2030-09-05",23255364.145952966,345160.75891366397,117018.73,462179.48891366395,22910203.387039304]
[null,null,null,114,"2030-10-07",22910203.387039304,343178.79891366395,119000.69,462179.48891366395,22567024.588125639]
[null,null,null,115,"2030-11-05",22567024.588125639,355950.54891366395,106228.94,462179.48891366395,22211074.039211974]
[null,null,null,116,"2030-12-05",22211074.039211974,354020.80891366396,108158.68,462179.48891366395,21857053.230298311]
[null,null,null,117,"2031-01-06",21857053.230298311,348649.09891366394,113530.39,462179.48891366395,21508404.131384648]
[null,null,null,118,"2031-02-05",21508404.131384648,357442.51891366392,104736.97,462179.48891366395,21150961.612470984]
[null,null,null,119,"2031-03-05",21150961.612470984,366049.53891366394,96129.95,462179.48891366395,20784912.073557321]
[null,null,null,120,"2031-04-07",20784912.073557321,350844.23891366395,111335.25,462179.48891366395,20434067.834643658]
[null,null,null,121,"2031-05-05",20434067.834643658,369307.78891366394,92871.7,462179.48891366395,{"$f":"+F139-G139","v":20064760.045729995}]
[null,null,null,122,"2031-06-05",{"$f":"+J139","v":20064760.045729995},361215.56891366397,100963.92,{"$f":"+I139","v":462179.48891366395},19703544.47681633]
[null,null,null,123,"2031-07-07",19703544.47681633,359834.89891366393,102344.59,462179.48891366395,19343709.577902667]
[null,null,null,124,"2031-08-05",19343709.577902667,371123.53891366394,91055.95,462179.48891366395,18972586.038989004]
[null,null,null,125,"2031-09-05",18972586.038989004,{"$f":"+I143-H143","v":366711.27891366393},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":95468.21},462179.48891366395,18605874.760075338]
[null,null,null,126,"2031-10-06",18605874.760075338,368556.53891366394,93622.95,462179.48891366395,18237318.221161675]
[null,null,null,127,"2031-11-05",18237318.221161675,373371.34891366394,88808.14,462179.48891366395,17863946.872248013]
[null,null,null,128,"2031-12-05",17863946.872248013,375189.50891366397,86989.98,462179.48891366395,17488757.36333435]
[null,null,null,129,"2032-01-06",17488757.36333435,371338.99891366396,90840.49,462179.48891366395,17117418.364420686]
[null,null,null,130,"2032-02-05",17117418.364420686,378824.78891366394,83354.7,462179.48891366395,16738593.575507022]
[null,null,null,131,"2032-03-05",16738593.575507022,383386.50891366397,78792.98,462179.48891366395,16355207.066593358]
[null,null,null,132,"2032-04-05",16355207.066593358,379881.67891366396,82297.81,462179.48891366395,15975325.387679694]
[null,null,null,133,"2032-05-05",15975325.387679694,384386.30891366396,77793.179999999993,462179.48891366395,15590939.078766029]
[null,null,null,134,"2032-06-07",15590939.078766029,378665.97891366394,83513.509999999995,462179.48891366395,15212273.099852365]
[null,null,null,135,"2032-07-05",15212273.099852365,393040.54891366395,69138.94,462179.48891366395,14819232.550938701]
[null,null,null,136,"2032-08-05",14819232.550938701,387610.54891366395,74568.94,462179.48891366395,14431622.002025038]
[null,null,null,137,"2032-09-06",14431622.002025038,387218.43891366397,74961.05,462179.48891366395,14044403.563111374]
[null,null,null,138,"2032-10-05",14044403.563111374,396068.77891366393,66110.710000000006,462179.48891366395,13648334.78419771]
[null,null,null,139,"2032-11-05",13648334.78419771,393502.39891366393,68677.09,462179.48891366395,13254832.385284046]
[null,null,null,140,"2032-12-06",13254832.385284046,395482.45891366398,66697.03,462179.48891366395,12859349.926370382]
[null,null,null,141,"2033-01-05",12859349.926370382,399559.80891366396,62619.68,462179.48891366395,12459790.117456719]
[null,null,null,142,"2033-02-08",12459790.117456719,393415.63891366392,68763.850000000006,462179.48891366395,12066374.478543056]
[null,null,null,143,"2033-03-07",12066374.478543056,409297.09891366394,52882.39,462179.48891366395,11657077.379629392]
[null,null,null,144,"2033-04-05",11657077.379629392,407306.54891366395,54872.94,462179.48891366395,11249770.830715729]
[null,null,null,145,"2033-05-05",11249770.830715729,407397.78891366394,54781.7,462179.48891366395,10842373.041802065]
[null,null,null,146,"2033-06-06",10842373.041802065,405861.79891366395,56317.69,462179.48891366395,10436511.242888402]
[null,null,null,147,"2033-07-05",10436511.242888402,413052.07891366398,49127.41,462179.48891366395,10023459.163974738]
[null,null,null,148,"2033-08-05",10023459.163974738,411742.41891366395,50437.07,462179.48891366395,9611716.7450610735]
[null,null,null,149,"2033-09-05",9611716.7450610735,413814.26891366392,48365.22,462179.48891366395,9197902.4761474095]
[null,null,null,150,"2033-10-05",9197902.4761474095,417389.53891366394,44789.95,462179.48891366395,8780512.9372337461]
[null,null,null,151,"2033-11-07",8780512.9372337461,415146.30891366396,47033.18,462179.48891366395,8365366.6283200821]
[null,null,null,152,"2033-12-05",8365366.6283200821,424159.35891366395,38020.129999999997,462179.48891366395,7941207.2694064183]
[null,null,null,153,"2034-01-05",7941207.2694064183,422220.10891366395,39959.379999999997,462179.48891366395,7518987.1604927545]
[null,null,null,154,"2034-02-07",7518987.1604927545,421903.71891366394,40275.769999999997,462179.48891366395,7097083.4415790904]
[null,null,null,155,"2034-03-06",7097083.4415790904,431075.62891366397,31103.86,462179.48891366395,6666007.8126654262]
[null,null,null,156,"2034-04-05",6666007.8126654262,429718.80891366396,32460.68,462179.48891366395,6236289.0037517622]
[null,null,null,157,"2034-05-05",6236289.0037517622,431811.35891366395,30368.13,462179.48891366395,5804477.6448380984]
[null,null,null,158,"2034-06-05",5804477.6448380984,432971.91891366395,29207.57,462179.48891366395,5371505.7259244341]
[null,null,null,159,"2034-07-05",5371505.7259244341,436022.49891366396,26156.99,462179.48891366395,4935483.2270107698]
[null,null,null,160,"2034-08-07",4935483.2270107698,435742.36891366396,26437.119999999999,462179.48891366395,4499740.8580971062]
[null,null,null,161,"2034-09-05",4499740.8580971062,440998.01891366392,21181.47,462179.48891366395,4058742.8391834423]
[null,null,null,162,"2034-10-05",4058742.8391834423,442415.09891366394,19764.39,462179.48891366395,3616327.7402697783]
[null,null,null,163,"2034-11-06",3616327.7402697783,443395.47891366394,18784.009999999998,462179.48891366395,3172932.2613561144]
[null,null,null,164,"2034-12-05",3172932.2613561144,447243.65891366394,14935.83,462179.48891366395,2725688.6024424504]
[null,null,null,165,"2035-01-05",2725688.6024424504,448464.08891366393,13715.4,462179.48891366395,2277224.5135287866]
[null,null,null,166,"2035-02-06",2277224.5135287866,450351.07891366398,11828.41,462179.48891366395,1826873.4346151226]
[null,null,null,167,"2035-03-05",1826873.4346151226,454172.98891366395,8006.5,462179.48891366395,1372700.4457014587]
[null,null,null,168,"2035-04-05",1372700.4457014587,455272.18891366397,6907.3,462179.48891366395,917428.25678779476]
[null,null,null,169,"2035-05-07",917428.25678779476,457414.15891366394,4765.33,462179.48891366395,460014.09787413082]
[null,null,null,170,"2035-06-05",460014.09787413082,460014.07891366398,2165.41,462179.48891366395,{"$f":"+ROUND(F188-G188,1)","v":0}]