{"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-003-2021"]
[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-003-2021 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",47604241.920000002,null,"Tasa SWAP",6.5548999999999996E-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":1264248.0951237881},null,"Sobretasa",2.8999999999999998E-3,null,25870414.550000001,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":48868490.015123792},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.8448999999999996E-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":-454574.42343699199}]
[null,2940.0720618361934]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-06-02",{"$f":"+E6","v":48868490.015123792}]
[null,null,null,1,"2021-07-05",{"$f":"+F21","v":48868490.015123792},{"$f":"+I22-H22","v":150889.56206183619},{"$f":"+ROUND(F22*$H$6*(E22-E21)/360,2)","v":306624.93},{"$f":"+ROUND(-$B$10,2)+B11","v":457514.49206183618},{"$f":"+F22-G22","v":48717600.453061953}]
[null,null,null,2,"2021-08-05",{"$f":"+J22","v":48717600.453061953},{"$f":"+I23-H23","v":170362.2620618362},287152.23,{"$f":"+I22","v":457514.49206183618},48547238.191000119]
[null,null,null,3,"2021-09-05",48547238.191000119,171366.41206183616,286148.08,{"$f":"+I23","v":457514.49206183618},48375871.778938286]
[null,null,null,4,"2021-10-05",48375871.778938286,181574.49206183618,275940,457514.49206183618,48194297.286876447]
[null,null,null,5,"2021-11-05",48194297.286876447,173446.73206183617,284067.76,457514.49206183618,48020850.554814614]
[null,null,null,6,"2021-12-05",48020850.554814614,183599.56206183619,273914.93,457514.49206183618,47837250.992752776]
[null,null,null,7,"2022-01-05",47837250.992752776,175551.24206183618,281963.25,457514.49206183618,47661699.750690937]
[null,null,null,8,"2022-02-05",47661699.750690937,176585.97206183616,280928.52,457514.49206183618,47485113.778629102]
[null,null,null,9,"2022-03-05",47485113.778629102,204712.71206183618,252801.78,457514.49206183618,47280401.066567264]
[null,null,null,10,"2022-04-05",47280401.066567264,178833.43206183618,278681.06,457514.49206183618,47101567.634505428]
[null,null,null,11,"2022-05-05",47101567.634505428,188843.22206183616,268671.27,457514.49206183618,46912724.412443593]
[null,null,null,12,"2022-06-05",46912724.412443593,181000.60206183617,276513.89,457514.49206183618,46731723.810381755]
[null,null,null,13,"2022-07-05",46731723.810381755,190952.84206183616,266561.65000000002,457514.49206183618,46540770.968319923]
[null,null,null,14,"2022-08-05",46540770.968319923,183192.97206183616,274321.52,457514.49206183618,46357577.996258087]
[null,null,null,15,"2022-09-05",46357577.996258087,184272.75206183619,273241.74,457514.49206183618,46173305.244196251]
[null,null,null,16,"2022-10-05",46173305.244196251,194138.11206183617,263376.38,457514.49206183618,45979167.132134415]
[null,null,null,17,"2022-11-05",45979167.132134415,186503.19206183619,271011.3,457514.49206183618,45792663.940072581]
[null,null,null,18,"2022-12-05",45792663.940072581,196309.32206183617,261205.17,457514.49206183618,45596354.618010744]
[null,null,null,19,"2023-01-05",45596354.618010744,188759.5720618362,268754.92,457514.49206183618,45407595.045948908]
[null,null,null,20,"2023-02-05",45407595.045948908,189872.16206183616,267642.33,457514.49206183618,45217722.883887075]
[null,null,null,21,"2023-03-05",45217722.883887075,216783.87206183618,{"$f":"+ROUND(F42*$H$6*(E42-E41)/360,2)","v":240730.62},457514.49206183618,45000939.011825241]
[null,null,null,22,"2023-04-05",45000939.011825241,192269.0820618362,265245.40999999997,457514.49206183618,44808669.929763407]
[null,null,null,23,"2023-05-05",44808669.929763407,201922.10206183617,255592.39,457514.49206183618,44606747.827701569]
[null,null,null,24,"2023-06-05",44606747.827701569,194592.53206183616,262921.96000000002,457514.49206183618,44412155.295639731]
[null,null,null,25,"2023-07-05",44412155.295639731,204183.86206183617,253330.63,457514.49206183618,44207971.433577895]
[null,null,null,26,"2023-08-05",44207971.433577895,196943.01206183617,260571.48,457514.49206183618,44011028.421516061]
[null,null,null,27,"2023-09-05",44011028.421516061,198103.83206183618,259410.66,457514.49206183618,43812924.589454226]
[null,null,null,28,"2023-10-05",43812924.589454226,207601.92206183617,249912.57,457514.49206183618,43605322.667392388]
[null,null,null,29,"2023-11-05",43605322.667392388,200495.15206183618,257019.34,457514.49206183618,43404827.515330553]
[null,null,null,30,"2023-12-05",43404827.515330553,209929.74206183618,247584.75,457514.49206183618,43194897.773268715]
[null,null,null,31,"2024-01-05",43194897.773268715,202914.28206183619,254600.21,457514.49206183618,42991983.491206877]
[null,null,null,32,"2024-02-05",42991983.491206877,204110.30206183618,253404.19,457514.49206183618,42787873.189145043]
[null,null,null,33,"2024-03-05",42787873.189145043,221584.42206183617,235930.07,457514.49206183618,42566288.767083205]
[null,null,null,34,"2024-04-05",42566288.767083205,206619.44206183619,250895.05,457514.49206183618,42359669.325021371]
[null,null,null,35,"2024-05-05",42359669.325021371,215891.41206183619,241623.08,457514.49206183618,42143777.912959538]
[null,null,null,36,"2024-06-05",42143777.912959538,209109.81206183619,248404.68,457514.49206183618,41934668.1008977]
[null,null,null,37,"2024-07-05",41934668.1008977,218315.65206183618,239198.84,457514.49206183618,41716352.448835865]
[null,null,null,38,"2024-08-05",41716352.448835865,211629.15206183618,245885.34,457514.49206183618,41504723.29677403]
[null,null,null,39,"2024-09-05",41504723.29677403,212876.54206183617,244637.95,457514.49206183618,41291846.754712194]
[null,null,null,40,"2024-10-05",41291846.754712194,221982.36206183617,235532.13,457514.49206183618,41069864.392650358]
[null,null,null,41,"2024-11-05",41069864.392650358,215439.70206183617,242074.79,457514.49206183618,40854424.690588519]
[null,null,null,42,"2024-12-05",40854424.690588519,224477.45206183617,233037.04,457514.49206183618,40629947.23852668]
[null,null,null,43,"2025-01-05",40629947.23852668,218032.66206183619,239481.83,457514.49206183618,40411914.576464847]
[null,null,null,44,"2025-02-05",40411914.576464847,219317.80206183618,238196.69,457514.49206183618,40192596.774403013]
[null,null,null,45,"2025-03-05",40192596.774403013,243536.70206183617,213977.79,457514.49206183618,39949060.072341174]
[null,null,null,46,"2025-04-05",39949060.072341174,222045.96206183618,235468.53,457514.49206183618,39727014.110279337]
[null,null,null,47,"2025-05-05",39727014.110279337,230908.29206183617,226606.2,457514.49206183618,39496105.818217501]
[null,null,null,48,"2025-06-05",39496105.818217501,224715.78206183619,232798.71,457514.49206183618,39271390.036155663]
[null,null,null,49,"2025-07-05",39271390.036155663,233507.21206183618,224007.28,457514.49206183618,39037882.824093826]
[null,null,null,50,"2025-08-05",39037882.824093826,227416.64206183617,230097.85,457514.49206183618,38810466.182031989]
[null,null,null,51,"2025-09-05",38810466.182031989,228757.09206183619,228757.4,457514.49206183618,38581709.089970157]
[null,null,null,52,"2025-10-05",38581709.089970157,237441.21206183618,220073.28,457514.49206183618,38344267.877908319]
[null,null,null,53,"2025-11-05",38344267.877908319,231504.96206183618,{"$f":"+ROUND(F74*$H$6*(E74-E73)/360,2)","v":226009.53},457514.49206183618,38112762.915846482]
[null,null,null,54,"2025-12-05",38112762.915846482,{"$f":"+I75-H75","v":240116.11206183617},217398.38,457514.49206183618,{"$f":"+F75-G75","v":37872646.803784646}]
[null,null,null,55,"2026-01-05",{"$f":"+J75","v":37872646.803784646},234284.80206183618,223229.69,{"$f":"+I75","v":457514.49206183618},37638362.001722813]
[null,null,null,56,"2026-02-05",37638362.001722813,235665.72206183619,221848.77,457514.49206183618,37402696.279660977]
[null,null,null,57,"2026-03-05",37402696.279660977,258389.60206183617,199124.89,457514.49206183618,37144306.67759914]
[null,null,null,58,"2026-04-05",37144306.67759914,238577.80206183618,218936.69,457514.49206183618,36905728.875537306]
[null,null,null,59,"2026-05-05",36905728.875537306,247001.14206183617,210513.35,457514.49206183618,36658727.733475469]
[null,null,null,60,"2026-06-05",36658727.733475469,241439.90206183618,216074.59,457514.49206183618,36417287.831413634]
[null,null,null,61,"2026-07-05",36417287.831413634,249787.25206183619,207727.24,457514.49206183618,36167500.579351798]
[null,null,null,62,"2026-08-05",36167500.579351798,244335.30206183618,213179.19,457514.49206183618,35923165.277289964]
[null,null,null,63,"2026-09-05",35923165.277289964,245775.47206183619,211739.02,457514.49206183618,35677389.805228129]
[null,null,null,64,"2026-10-05",35677389.805228129,254007.69206183619,203506.8,457514.49206183618,35423382.113166295]
[null,null,null,65,"2026-11-05",35423382.113166295,248721.30206183618,208793.19,457514.49206183618,35174660.811104462]
[null,null,null,66,"2026-12-05",35174660.811104462,256875.29206183617,200639.2,457514.49206183618,34917785.519042626]
[null,null,null,67,"2027-01-05",34917785.519042626,251701.40206183618,205813.09,457514.49206183618,34666084.116980791]
[null,null,null,68,"2027-02-05",34666084.116980791,253184.98206183617,204329.51,457514.49206183618,34412899.134918958]
[null,null,null,69,"2027-03-05",34412899.134918958,274306.72206183616,183207.77,457514.49206183618,34138592.412857123]
[null,null,null,70,"2027-04-05",34138592.412857123,256294.13206183619,201220.36,457514.49206183618,33882298.280795284]
[null,null,null,71,"2027-05-05",33882298.280795284,264247.04206183617,193267.45,457514.49206183618,33618051.238733448]
[null,null,null,72,"2027-06-05",33618051.238733448,259362.32206183617,198152.17,457514.49206183618,33358688.916671611]
[null,null,null,73,"2027-07-05",33358688.916671611,267233.75206183619,190280.74,457514.49206183618,33091455.164609775]
[null,null,null,74,"2027-08-05",33091455.164609775,262466.19206183619,195048.3,457514.49206183618,32828988.972547937]
[null,null,null,75,"2027-09-05",32828988.972547937,264013.22206183616,193501.27,457514.49206183618,32564975.750486102]
[null,null,null,76,"2027-10-05",32564975.750486102,271761.15206183621,185753.34,457514.49206183618,32293214.598424267]
[null,null,null,77,"2027-11-05",32293214.598424267,267171.20206183614,190343.29,457514.49206183618,32026043.396362431]
[null,null,null,78,"2027-12-05",32026043.396362431,274835.27206183621,182679.22,457514.49206183618,31751208.124300595]
[null,null,null,79,"2028-01-05",31751208.124300595,270365.90206183621,187148.59,457514.49206183618,31480842.22223876]
[null,null,null,80,"2028-02-05",31480842.22223876,271959.50206183619,185554.99,457514.49206183618,31208882.720176924]
[null,null,null,81,"2028-03-05",31208882.720176924,285430.36206183617,172084.13,457514.49206183618,30923452.358115088]
[null,null,null,82,"2028-04-05",30923452.358115088,275244.88206183619,182269.61,457514.49206183618,30648207.476053253]
[null,null,null,83,"2028-05-05",30648207.476053253,282694.56206183619,174819.93,457514.49206183618,30365512.913991418]
[null,null,null,84,"2028-06-05",30365512.913991418,278533.49206183618,178981,457514.49206183618,30086979.421929583]
[null,null,null,85,"2028-07-05",30086979.421929583,285895.85206183617,{"$f":"+ROUND(F106*$H$6*(E106-E105)/360,2)","v":171618.64},457514.49206183618,29801083.569867745]
[null,null,null,86,"2028-08-05",29801083.569867745,281860.36206183617,175654.13,457514.49206183618,29519223.207805909]
[null,null,null,87,"2028-09-05",29519223.207805909,283521.71206183615,173992.78,457514.49206183618,29235701.495744072]
[null,null,null,88,"2028-10-05",29235701.495744072,290751.61206183617,166762.88,457514.49206183618,28944949.883682236]
[null,null,null,89,"2028-11-05",28944949.883682236,286906.60206183617,170607.89,457514.49206183618,28658043.281620398]
[null,null,null,90,"2028-12-05",28658043.281620398,294046.62206183618,163467.87,457514.49206183618,28363996.659558561]
[null,null,null,91,"2029-01-05",28363996.659558561,290330.87206183618,167183.62,457514.49206183618,28073665.787496723]
[null,null,null,92,"2029-02-05",28073665.787496723,292042.1420618362,165472.35,457514.49206183618,27781623.645434886]
[null,null,null,93,"2029-03-05",27781623.645434886,309610.37206183618,147904.12,457514.49206183618,27472013.273373049]
[null,null,null,94,"2029-04-05",27472013.273373049,295588.42206183617,161926.07,457514.49206183618,27176424.851311214]
[null,null,null,95,"2029-05-05",27176424.851311214,302497.90206183621,155016.59,457514.49206183618,26873926.949249379]
[null,null,null,96,"2029-06-05",26873926.949249379,299113.67206183617,158400.82,457514.49206183618,26574813.277187545]
[null,null,null,97,"2029-07-05",26574813.277187545,305929.54206183617,151584.95000000001,457514.49206183618,26268883.735125709]
[null,null,null,98,"2029-08-05",26268883.735125709,302679.92206183617,154834.57,457514.49206183618,25966203.813063875]
[null,null,null,99,"2029-09-05",25966203.813063875,304463.99206183618,153050.5,457514.49206183618,25661739.82100204]
[null,null,null,100,"2029-10-05",25661739.82100204,311137.79206183617,146376.70000000001,457514.49206183618,25350602.028940205]
[null,null,null,101,"2029-11-05",25350602.028940205,308092.48206183617,149422.01,457514.49206183618,25042509.546878368]
[null,null,null,102,"2029-12-05",25042509.546878368,314669.93206183618,142844.56,457514.49206183618,24727839.614816532]
[null,null,null,103,"2030-01-05",24727839.614816532,311763.18206183618,145751.31,457514.49206183618,24416076.432754695]
[null,null,null,104,"2030-02-05",24416076.432754695,313600.78206183622,143913.71,457514.49206183618,24102475.650692858]
[null,null,null,105,"2030-03-05",24102475.650692858,329197.46206183615,128317.03,457514.49206183618,23773278.18863102]
[null,null,null,106,"2030-04-05",23773278.18863102,317389.57206183614,140124.92000000001,457514.49206183618,23455888.616569184]
[null,null,null,107,"2030-05-05",23455888.616569184,323720.15206183621,133794.34,457514.49206183618,23132168.464507349]
[null,null,null,108,"2030-06-05",23132168.464507349,321168.41206183622,136346.07999999999,457514.49206183618,22811000.052445512]
[null,null,null,109,"2030-07-05",22811000.052445512,327398.6420618362,130115.85,457514.49206183618,22483601.410383675]
[null,null,null,110,"2030-08-05",22483601.410383675,324991.21206183615,132523.28,457514.49206183618,22158610.198321838]
[null,null,null,111,"2030-09-05",22158610.198321838,326906.78206183616,130607.71,457514.49206183618,21831703.41626]
[null,null,null,112,"2030-10-05",21831703.41626,332984.63206183619,124529.86,457514.49206183618,21498718.784198165]
[null,null,null,113,"2030-11-05",21498718.784198165,330796.3220618362,126718.17,457514.49206183618,21167922.462136328]
[null,null,null,114,"2030-12-05",21167922.462136328,336770.90206183621,120743.59,457514.49206183618,20831151.560074493]
[null,null,null,115,"2031-01-05",20831151.560074493,334731.11206183617,122783.38,457514.49206183618,20496420.448012657]
[null,null,null,116,"2031-02-05",20496420.448012657,336704.09206183616,120810.4,457514.49206183618,20159716.355950821]
[null,null,null,117,"2031-03-05",20159716.355950821,350187.97206183616,{"$f":"+ROUND(F138*$H$6*(E138-E137)/360,2)","v":107326.52},457514.49206183618,19809528.383888986]
[null,null,null,118,"2031-04-05",19809528.383888986,{"$f":"+I139-H139","v":340752.78206183616},116761.71,457514.49206183618,{"$f":"+F139-G139","v":19468775.601827148}]
[null,null,null,119,"2031-05-05",{"$f":"+J139","v":19468775.601827148},346462.97206183616,111051.52,{"$f":"+I139","v":457514.49206183618},19122312.629765313]
[null,null,null,120,"2031-06-05",19122312.629765313,344803.38206183619,112711.11,457514.49206183618,18777509.247703478]
[null,null,null,121,"2031-07-05",18777509.247703478,350406.0120618362,107108.48,457514.49206183618,18427103.235641643]
[null,null,null,122,"2031-08-05",18427103.235641643,348901.10206183617,108613.39,457514.49206183618,18078202.133579805]
[null,null,null,123,"2031-09-05",18078202.133579805,350957.60206183617,106556.89,457514.49206183618,17727244.531517968]
[null,null,null,124,"2031-10-05",17727244.531517968,356396.81206183619,101117.68,457514.49206183618,17370847.719456133]
[null,null,null,125,"2031-11-05",17370847.719456133,355126.90206183621,102387.59,457514.49206183618,17015720.817394298]
[null,null,null,126,"2031-12-05",17015720.817394298,360455.40206183621,97059.09,457514.49206183618,16655265.415332461]
[null,null,null,127,"2032-01-05",16655265.415332461,359344.7020618362,98169.79,457514.49206183618,16295920.713270625]
[null,null,null,128,"2032-02-05",16295920.713270625,361462.7620618362,96051.73,457514.49206183618,15934457.951208789]
[null,null,null,129,"2032-03-05",15934457.951208789,369652.73206183617,87861.759999999995,457514.49206183618,15564805.219146952]
[null,null,null,130,"2032-04-05",15564805.219146952,365772.11206183617,91742.38,457514.49206183618,15199033.107085116]
[null,null,null,131,"2032-05-05",15199033.107085116,370817.94206183619,86696.55,457514.49206183618,14828215.16502328]
[null,null,null,132,"2032-06-05",14828215.16502328,370113.74206183618,87400.75,457514.49206183618,14458101.422961444]
[null,null,null,133,"2032-07-05",14458101.422961444,375044.27206183621,82470.22,457514.49206183618,14083057.150899608]
[null,null,null,134,"2032-08-05",14083057.150899608,374505.86206183617,83008.63,457514.49206183618,13708551.288837772]
[null,null,null,135,"2032-09-05",13708551.288837772,376713.28206183616,80801.210000000006,457514.49206183618,13331838.006775936]
[null,null,null,136,"2032-10-05",13331838.006775936,381468.58206183615,76045.91,457514.49206183618,12950369.4247141]
[null,null,null,137,"2032-11-05",12950369.4247141,381182.17206183617,76332.320000000007,457514.49206183618,12569187.252652263]
[null,null,null,138,"2032-12-05",12569187.252652263,385818.80206183618,71695.69,457514.49206183618,12183368.450590428]
[null,null,null,139,"2033-01-05",12183368.450590428,385703.04206183617,71811.45,457514.49206183618,11797665.408528592]
[null,null,null,140,"2033-02-05",11797665.408528592,387976.46206183615,69538.03,457514.49206183618,11409688.946466757]
[null,null,null,141,"2033-03-05",11409688.946466757,396771.46206183615,60743.03,457514.49206183618,11012917.484404922]
[null,null,null,142,"2033-04-05",11012917.484404922,392601.94206183619,64912.55,457514.49206183618,10620315.542343086]
[null,null,null,143,"2033-05-05",10620315.542343086,396935.33206183615,60579.16,457514.49206183618,10223380.210281249]
[null,null,null,144,"2033-06-05",10223380.210281249,397255.6420618362,60258.85,457514.49206183618,9826124.5682194121]
[null,null,null,145,"2033-07-05",9826124.5682194121,401465.46206183615,56049.03,457514.49206183618,9424659.1061575767]
[null,null,null,146,"2033-08-05",9424659.1061575767,401963.48206183617,55551.01,457514.49206183618,9022695.6240957398]
[null,null,null,147,"2033-09-05",9022695.6240957398,404332.74206183618,53181.75,457514.49206183618,8618362.8820339032]
[null,null,null,148,"2033-10-05",8618362.8820339032,408354.63206183619,49159.86,457514.49206183618,8210008.2499720668]
[null,null,null,149,"2033-11-05",8210008.2499720668,409122.90206183621,{"$f":"+ROUND(F170*$H$6*(E170-E169)/360,2)","v":48391.59},457514.49206183618,7800885.347910231]
[null,null,null,150,"2033-12-05",7800885.347910231,413017.59206183616,44496.9,457514.49206183618,7387867.7558483947]
[null,null,null,151,"2034-01-05",7387867.7558483947,413968.78206183616,43545.71,457514.49206183618,6973898.973786559]
[null,null,null,152,"2034-02-05",6973898.973786559,416408.80206183618,41105.69,457514.49206183618,6557490.1717247227]
[null,null,null,153,"2034-03-05",6557490.1717247227,422603.65206183621,34910.839999999997,457514.49206183618,6134886.5196628869]
[null,null,null,154,"2034-04-05",6134886.5196628869,421354.12206183618,36160.370000000003,457514.49206183618,5713532.3976010503]
[null,null,null,155,"2034-05-05",5713532.3976010503,424924.03206183616,32590.46,457514.49206183618,5288608.3655392146]
[null,null,null,156,"2034-06-05",5288608.3655392146,426342.27206183621,31172.22,457514.49206183618,4862266.0934773786]
[null,null,null,157,"2034-07-05",4862266.0934773786,429779.72206183616,27734.77,457514.49206183618,4432486.3714155424]
[null,null,null,158,"2034-08-05",4432486.3714155424,431388.44206183619,26126.05,457514.49206183618,4001097.9293537061]
[null,null,null,159,"2034-09-05",4001097.9293537061,433931.1420618362,23583.35,457514.49206183618,3567166.78729187]
[null,null,null,160,"2034-10-05",3567166.78729187,437167.0720618362,20347.419999999998,457514.49206183618,3129999.7152300337]
[null,null,null,161,"2034-11-05",3129999.7152300337,439065.5820618362,18448.91,457514.49206183618,2690934.1331681977]
[null,null,null,162,"2034-12-05",2690934.1331681977,442165.18206183618,15349.31,457514.49206183618,2248768.9511063616]
[null,null,null,163,"2035-01-05",2248768.9511063616,444259.75206183619,13254.74,457514.49206183618,1804509.1990445254]
[null,null,null,164,"2035-02-05",1804509.1990445254,446878.3220618362,10636.17,457514.49206183618,1357630.8769826891]
[null,null,null,165,"2035-03-05",1357630.8769826891,450286.72206183616,7227.77,457514.49206183618,907344.15492085298]
[null,null,null,166,"2035-04-05",907344.15492085298,452166.40206183615,5348.09,457514.49206183618,455177.75285901682]
[null,null,null,167,"2035-05-02",455177.75285901682,455177.7620618362,2336.73,457514.49206183618,{"$f":"+ROUND(F188-G188,1)","v":0}]