{"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 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-003-2021 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",34474299.490000002,null,"Tasa SWAP",6.5529000000000004E-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":915550.07976944058},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":35389849.569769442},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.9529000000000007E-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":-332476.69945659535}]
[null,2199.4726316685819]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-06-02",{"$f":"+E6","v":35389849.569769442}]
[null,null,null,1,"2021-07-05",{"$f":"+F22","v":35389849.569769442},{"$f":"+I23-H23","v":109119.26263166856},{"$f":"+ROUND(F23*$H$6*(E23-E22)/360,2)","v":225556.91},{"$f":"+ROUND(-$B$10,2)+B11","v":334676.17263166857},{"$f":"+F23-G23","v":35280730.307137772}]
[null,null,null,2,"2021-08-05",{"$f":"+J23","v":35280730.307137772},{"$f":"+I24-H24","v":123442.70263166857},211233.47,{"$f":"+I23","v":334676.17263166857},35157287.604506105]
[null,null,null,3,"2021-09-06",35157287.604506105,117391.63263166856,217284.54,{"$f":"+I24","v":334676.17263166857},35039895.971874438]
[null,null,null,4,"2021-10-05",35039895.971874438,138419.56263166858,196256.61,334676.17263166857,34901476.409242772]
[null,null,null,5,"2021-11-05",34901476.409242772,125713.37263166858,208962.8,334676.17263166857,34775763.036611103]
[null,null,null,6,"2021-12-06",34775763.036611103,126466.05263166857,208210.12,334676.17263166857,34649296.983979434]
[null,null,null,7,"2022-01-05",34649296.983979434,133915.26263166856,200760.91,334676.17263166857,34515381.721347764]
[null,null,null,8,"2022-02-08",34515381.721347764,108026.51263166856,226649.66,334676.17263166857,34407355.208716094]
[null,null,null,9,"2022-03-07",34407355.208716094,155252.99263166857,179423.18,334676.17263166857,34252102.216084428]
[null,null,null,10,"2022-04-05",34252102.216084428,142831.95263166857,191844.22,334676.17263166857,34109270.263452761]
[null,null,null,11,"2022-05-05",34109270.263452761,137044.22263166856,197631.95,334676.17263166857,33972226.04082109]
[null,null,null,12,"2022-06-06",33972226.04082109,124715.73263166856,209960.44,334676.17263166857,33847510.308189422]
[null,null,null,13,"2022-07-05",33847510.308189422,145098.05263166857,189578.12,334676.17263166857,33702412.255557753]
[null,null,null,14,"2022-08-05",33702412.255557753,132892.43263166858,201783.74,334676.17263166857,33569519.822926082]
[null,null,null,15,"2022-09-05",33569519.822926082,133688.09263166858,200988.08,334676.17263166857,33435831.730294414]
[null,null,null,16,"2022-10-05",33435831.730294414,140946.17263166857,193730,334676.17263166857,33294885.557662744]
[null,null,null,17,"2022-11-07",33294885.557662744,122471.49263166857,212204.68,334676.17263166857,33172414.065031074]
[null,null,null,18,"2022-12-05",33172414.065031074,155286.02263166857,179390.15,334676.17263166857,33017128.042399406]
[null,null,null,19,"2023-01-05",33017128.042399406,136995.38263166856,197680.79,334676.17263166857,32880132.659767739]
[null,null,null,20,"2023-02-07",32880132.659767739,125114.92263166857,209561.25,334676.17263166857,32755017.73713607]
[null,null,null,21,"2023-03-06",32755017.73713607,163869.40263166858,170806.77,334676.17263166857,32591148.334504399]
[null,null,null,22,"2023-04-05",32591148.334504399,145840.34263166858,188835.83,334676.17263166857,32445307.991872732]
[null,null,null,23,"2023-05-05",32445307.991872732,146685.35263166856,187990.82,334676.17263166857,32298622.639241062]
[null,null,null,24,"2023-06-05",32298622.639241062,141297.23263166856,193378.94,334676.17263166857,32157325.406609394]
[null,null,null,25,"2023-07-05",32157325.406609394,148353.95263166857,186322.22,334676.17263166857,32008971.453977726]
[null,null,null,26,"2023-08-07",32008971.453977726,130667.26263166856,204008.91,334676.17263166857,31878304.191346057]
[null,null,null,27,"2023-09-05",31878304.191346057,156127.47263166856,178548.7,334676.17263166857,31722176.71871439]
[null,null,null,28,"2023-10-05",31722176.71871439,150875.23263166856,183800.94,334676.17263166857,31571301.486082722]
[null,null,null,29,"2023-11-06",31571301.486082722,139554.30263166857,195121.87,334676.17263166857,31431747.183451053]
[null,null,null,30,"2023-12-05",31431747.183451053,158628.61263166857,176047.56,334676.17263166857,31273118.570819385]
[null,null,null,31,"2024-01-05",31273118.570819385,147437.15263166858,187239.02,334676.17263166857,31125681.418187715]
[null,null,null,32,"2024-02-06",31125681.418187715,142308.39263166857,192367.78,334676.17263166857,30983373.025556047]
[null,null,null,33,"2024-03-05",30983373.025556047,167123.94263166856,167552.23000000001,334676.17263166857,30816249.082924377]
[null,null,null,34,"2024-04-05",30816249.082924377,150172.52263166857,184503.65,334676.17263166857,30666076.56029271]
[null,null,null,35,"2024-05-06",30666076.56029271,151071.64263166857,183604.53,334676.17263166857,30515004.917661041]
[null,null,null,36,"2024-06-05",30515004.917661041,157869.69263166856,176806.48,334676.17263166857,30357135.225029372]
[null,null,null,37,"2024-07-05",30357135.225029372,158784.40263166858,175891.77,334676.17263166857,30198350.822397701]
[null,null,null,38,"2024-08-05",30198350.822397701,153872.02263166857,180804.15,334676.17263166857,30044478.799766034]
[null,null,null,39,"2024-09-05",30044478.799766034,154793.28263166855,179882.89,334676.17263166857,29889685.517134365]
[null,null,null,40,"2024-10-07",29889685.517134365,149947.29263166856,184728.88,334676.17263166857,29739738.224502698]
[null,null,null,41,"2024-11-05",29739738.224502698,168105.47263166856,166570.70000000001,334676.17263166857,29571632.751871031]
[null,null,null,42,"2024-12-05",29571632.751871031,163335.67263166857,171340.5,334676.17263166857,29408297.079239361]
[null,null,null,43,"2025-01-06",29408297.079239361,152922.44263166856,181753.73,334676.17263166857,29255374.636607692]
[null,null,null,44,"2025-02-05",29255374.636607692,165168.09263166858,169508.08,334676.17263166857,29090206.543976024]
[null,null,null,45,"2025-03-05",29090206.543976024,177361.83263166857,157314.34,334676.17263166857,28912844.711344354]
[null,null,null,46,"2025-04-07",28912844.711344354,150400.40263166858,184275.77,334676.17263166857,28762444.308712684]
[null,null,null,47,"2025-05-05",28762444.308712684,179134.30263166857,155541.87,334676.17263166857,28583310.006081015]
[null,null,null,48,"2025-06-05",28583310.006081015,163541.62263166858,171134.55,334676.17263166857,28419768.383449346]
[null,null,null,49,"2025-07-07",28419768.383449346,159031.90263166858,175644.27,334676.17263166857,28260736.480817676]
[null,null,null,50,"2025-08-05",28260736.480817676,176389.28263166855,158286.89000000001,334676.17263166857,28084347.198186006]
[null,null,null,51,"2025-09-05",28084347.198186006,166529.02263166857,168147.15,334676.17263166857,27917818.175554339]
[null,null,null,52,"2025-10-06",27917818.175554339,167526.07263166856,167150.1,334676.17263166857,27750292.102922671]
[null,null,null,53,"2025-11-05",27750292.102922671,173888.67263166857,160787.5,334676.17263166857,{"$f":"+F75-G75","v":27576403.430291001}]
[null,null,null,54,"2025-12-05",{"$f":"+J75","v":27576403.430291001},174896.19263166856,159779.98000000001,{"$f":"+I75","v":334676.17263166857},27401507.237659331]
[null,null,null,55,"2026-01-05",27401507.237659331,170617.33263166857,164058.84,334676.17263166857,27230889.905027661]
[null,null,null,56,"2026-02-05",27230889.905027661,171638.86263166857,163037.31,334676.17263166857,27059251.042395994]
[null,null,null,57,"2026-03-05",27059251.042395994,{"$f":"+I79-H79","v":188344.85263166856},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":146331.32},334676.17263166857,26870906.189764325]
[null,null,null,58,"2026-04-06",26870906.189764325,168604.42263166857,166071.75,334676.17263166857,26702301.767132655]
[null,null,null,59,"2026-05-05",26702301.767132655,185117.99263166857,149558.18,334676.17263166857,26517183.774500985]
[null,null,null,60,"2026-06-05",26517183.774500985,175911.97263166856,158764.20000000001,334676.17263166857,26341271.801869318]
[null,null,null,61,"2026-07-06",26341271.801869318,176965.20263166857,157710.97,334676.17263166857,26164306.599237651]
[null,null,null,62,"2026-08-05",26164306.599237651,183078.00263166855,151598.17000000001,334676.17263166857,25981228.596605983]
[null,null,null,63,"2026-09-07",25981228.596605983,169085.03263166855,165591.14000000001,334676.17263166857,25812143.563974313]
[null,null,null,64,"2026-10-05",25812143.563974313,195088.97263166856,139587.20000000001,334676.17263166857,25617054.591342647]
[null,null,null,65,"2026-11-05",25617054.591342647,181301.24263166857,153374.93,334676.17263166857,25435753.348710977]
[null,null,null,66,"2026-12-07",25435753.348710977,177474.17263166857,157202,334676.17263166857,25258279.176079307]
[null,null,null,67,"2027-01-05",25258279.176079307,193205.88263166856,141470.29,334676.17263166857,25065073.29344764]
[null,null,null,68,"2027-02-05",25065073.29344764,184606.08263166857,150070.09,334676.17263166857,24880467.21081597]
[null,null,null,69,"2027-03-05",24880467.21081597,200127.30263166857,134548.87,334676.17263166857,24680339.908184301]
[null,null,null,70,"2027-04-05",24680339.908184301,186909.56263166858,147766.60999999999,334676.17263166857,24493430.345552631]
[null,null,null,71,"2027-05-05",24493430.345552631,192759.19263166856,141916.98000000001,334676.17263166857,24300671.152920961]
[null,null,null,72,"2027-06-07",24300671.152920961,179796.04263166856,154880.13,334676.17263166857,24120875.110289294]
[null,null,null,73,"2027-07-05",24120875.110289294,204235.03263166855,130441.14,334676.17263166857,23916640.077657625]
[null,null,null,74,"2027-08-05",23916640.077657625,191482.00263166855,143194.17000000001,334676.17263166857,23725158.075025957]
[null,null,null,75,"2027-09-06",23725158.075025957,188046.26263166856,146629.91,334676.17263166857,23537111.812394287]
[null,null,null,76,"2027-10-05",23537111.812394287,202846.05263166857,131830.12,334676.17263166857,23334265.759762619]
[null,null,null,77,"2027-11-05",23334265.759762619,194968.80263166857,139707.37,334676.17263166857,23139296.95713095]
[null,null,null,78,"2027-12-06",23139296.95713095,196136.12263166858,138540.04999999999,334676.17263166857,22943160.834499281]
[null,null,null,79,"2028-01-05",22943160.834499281,201741.58263166857,132934.59,334676.17263166857,22741419.251867611]
[null,null,null,80,"2028-02-08",22741419.251867611,185341.73263166856,149334.44,334676.17263166857,22556077.519235943]
[null,null,null,81,"2028-03-06",22556077.519235943,217053.56263166858,117622.61,334676.17263166857,22339023.956604272]
[null,null,null,82,"2028-04-05",22339023.956604272,205242.00263166858,129434.17,334676.17263166857,22133781.953972604]
[null,null,null,83,"2028-05-05",22133781.953972604,206431.19263166859,128244.98,334676.17263166857,21927350.761340935]
[null,null,null,84,"2028-06-05",21927350.761340935,203392.31263166858,131283.85999999999,334676.17263166857,21723958.448709264]
[null,null,null,85,"2028-07-05",21723958.448709264,208805.74263166857,125870.43,334676.17263166857,21515152.706077594]
[null,null,null,86,"2028-08-07",21515152.706077594,197549.52263166857,137126.65,334676.17263166857,21317603.183445927]
[null,null,null,87,"2028-09-05",21317603.183445927,215277.40263166855,119398.77,334676.17263166857,21102325.780814257]
[null,null,null,88,"2028-10-05",21102325.780814257,212407.54263166856,122268.63,334676.17263166857,20889918.238182589]
[null,null,null,89,"2028-11-06",20889918.238182589,205569.05263166857,129107.12,334676.17263166857,20684349.185550921]
[null,null,null,90,"2028-12-05",20684349.185550921,218824.22263166856,115851.95,334676.17263166857,20465524.962919254]
[null,null,null,91,"2029-01-05",20465524.962919254,212144.58263166857,122531.59,334676.17263166857,20253380.380287584]
[null,null,null,92,"2029-02-06",20253380.380287584,209503.08263166857,125173.09,334676.17263166857,20043877.297655914]
[null,null,null,93,"2029-03-05",20043877.297655914,230153.86263166857,104522.31,334676.17263166857,19813723.435024247]
[null,null,null,94,"2029-04-05",19813723.435024247,216047.06263166858,118629.11,334676.17263166857,19597676.372392576]
[null,null,null,95,"2029-05-07",19597676.372392576,213555.56263166858,121120.61,334676.17263166857,19384120.809760906]
[null,null,null,96,"2029-06-05",19384120.809760906,226106.73263166856,108569.44,334676.17263166857,19158014.077129237]
[null,null,null,97,"2029-07-05",19158014.077129237,223673.04263166856,111003.13,334676.17263166857,18934341.03449757]
[null,null,null,98,"2029-08-06",18934341.03449757,217655.21263166855,117020.96,334676.17263166857,18716685.821865901]
[null,null,null,99,"2029-09-05",18716685.821865901,226230.13263166859,108446.04,334676.17263166857,18490455.689234234]
[null,null,null,100,"2029-10-05",18490455.689234234,227540.93263166858,107135.24,334676.17263166857,18262914.756602567]
[null,null,null,101,"2029-11-05",18262914.756602567,225332.09263166855,109344.08,334676.17263166857,18037582.663970899]
[null,null,null,102,"2029-12-05",18037582.663970899,230164.91263166856,104511.26,334676.17263166857,17807417.751339231]
[null,null,null,103,"2030-01-07",17807417.751339231,221180.74263166857,113495.43,334676.17263166857,17586237.008707561]
[null,null,null,104,"2030-02-05",17586237.008707561,236176.58263166857,98499.59,334676.17263166857,17350060.426075891]
[null,null,null,105,"2030-03-05",17350060.426075891,240850.32263166856,93825.85,334676.17263166857,17109210.103444222]
[null,null,null,106,"2030-04-05",17109210.103444222,232239.57263166856,102436.6,334676.17263166857,16876970.530812554]
[null,null,null,107,"2030-05-06",16876970.530812554,233630.04263166856,101046.13,334676.17263166857,16643340.488180885]
[null,null,null,108,"2030-06-05",16643340.488180885,238243.27263166857,96432.9,334676.17263166857,16405097.215549216]
[null,null,null,109,"2030-07-05",16405097.215549216,239623.67263166857,95052.5,334676.17263166857,16165473.542917548]
[null,null,null,110,"2030-08-05",16165473.542917548,237889.93263166858,96786.240000000005,334676.17263166857,15927583.61028588]
[null,null,null,111,"2030-09-05",15927583.61028588,239314.23263166856,95361.94,334676.17263166857,15688269.377654212]
[null,null,null,112,"2030-10-07",15688269.377654212,237717.09263166855,96959.08,334676.17263166857,15450552.285022544]
[null,null,null,113,"2030-11-05",15450552.285022544,248138.44263166859,86537.73,334676.17263166857,15202413.842390874]
[null,null,null,114,"2030-12-05",15202413.842390874,246592.12263166858,88084.05,334676.17263166857,14955821.719759205]
[null,null,null,115,"2031-01-06",14955821.719759205,242243.87263166858,92432.3,334676.17263166857,14713577.847127536]
[null,null,null,116,"2031-02-05",14713577.847127536,249424.47263166856,85251.7,334676.17263166857,14464153.374495868]
[null,null,null,117,"2031-03-05",14464153.374495868,256456.76263166856,78219.41,334676.17263166857,{"$f":"+F139-G139","v":14207696.6118642}]
[null,null,null,118,"2031-04-07",{"$f":"+J139","v":14207696.6118642},244123.53263166855,90552.639999999999,{"$f":"+I139","v":334676.17263166857},13963573.079232531]
[null,null,null,119,"2031-05-05",13963573.079232531,259163.80263166857,75512.37,334676.17263166857,13704409.276600862]
[null,null,null,120,"2031-06-05",13704409.276600862,252624.86263166857,82051.31,334676.17263166857,13451784.413969193]
[null,null,null,121,"2031-07-07",13451784.413969193,{"$f":"+I143-H143","v":251539.36263166857},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":83136.81},334676.17263166857,13200245.051337523]
[null,null,null,122,"2031-08-05",13200245.051337523,260742.29263166856,73933.88,334676.17263166857,12939502.758705854]
[null,null,null,123,"2031-09-05",12939502.758705854,257204.53263166855,77471.64,334676.17263166857,12682298.226074185]
[null,null,null,124,"2031-10-06",12682298.226074185,258744.47263166856,75931.7,334676.17263166857,12423553.753442517]
[null,null,null,125,"2031-11-05",12423553.753442517,262693.06263166858,71983.11,334676.17263166857,12160860.690810848]
[null,null,null,126,"2031-12-05",12160860.690810848,264215.13263166859,70461.039999999994,334676.17263166857,11896645.558179179]
[null,null,null,127,"2032-01-06",11896645.558179179,261150.67263166857,73525.5,334676.17263166857,11635494.885547511]
[null,null,null,128,"2032-02-05",11635494.885547511,267259.1426316686,67417.03,334676.17263166857,11368235.742915843]
[null,null,null,129,"2032-03-05",11368235.742915843,271003.28263166855,63672.89,334676.17263166857,11097232.460284173]
[null,null,null,130,"2032-04-05",11097232.460284173,268234.60263166856,66441.570000000007,334676.17263166857,10828997.857652504]
[null,null,null,131,"2032-05-05",10828997.857652504,271932.05263166857,62744.12,334676.17263166857,10557065.805020835]
[null,null,null,132,"2032-06-07",10557065.805020835,267390.80263166857,67285.37,334676.17263166857,10289675.002389167]
[null,null,null,133,"2032-07-05",10289675.002389167,279031.55263166857,55644.62,334676.17263166857,10010643.449757498]
[null,null,null,134,"2032-08-05",10010643.449757498,274740.25263166858,59935.92,334676.17263166857,9735903.1971258298]
[null,null,null,135,"2032-09-06",9735903.1971258298,274504.83263166854,60171.34,334676.17263166857,9461398.3644941617]
[null,null,null,136,"2032-10-05",9461398.3644941617,281683.38263166859,52992.79,334676.17263166857,9179714.9818624929]
[null,null,null,137,"2032-11-05",9179714.9818624929,279715.20263166854,54960.97,334676.17263166857,8899999.7792308237]
[null,null,null,138,"2032-12-06",8899999.7792308237,281389.92263166857,53286.25,334676.17263166857,8618609.8565991558]
[null,null,null,139,"2033-01-05",8618609.8565991558,284739.23263166856,49936.94,334676.17263166857,8333870.6239674874]
[null,null,null,140,"2033-02-08",8333870.6239674874,279950.74263166857,54725.43,334676.17263166857,8053919.8813358191]
[null,null,null,141,"2033-03-07",8053919.8813358191,292677.60263166856,41998.57,334676.17263166857,7761242.2787041506]
[null,null,null,142,"2033-04-05",7761242.2787041506,291205.86263166857,43470.31,334676.17263166857,7470036.4160724822]
[null,null,null,143,"2033-05-05",7470036.4160724822,291394.16263166856,43282.01,334676.17263166857,7178642.2534408141]
[null,null,null,144,"2033-06-06",7178642.2534408141,290309.61263166857,44366.559999999998,334676.17263166857,6888332.6408091458]
[null,null,null,145,"2033-07-05",6888332.6408091458,296094.98263166856,38581.19,334676.17263166857,6592237.6581774773]
[null,null,null,146,"2033-08-05",6592237.6581774773,295207.00263166858,39469.17,334676.17263166857,6297030.6555458084]
[null,null,null,147,"2033-09-05",6297030.6555458084,296974.47263166856,37701.699999999997,334676.17263166857,6000056.1829141397]
[null,null,null,148,"2033-10-05",6000056.1829141397,299911.34263166855,34764.83,334676.17263166857,5700144.8402824709]
[null,null,null,149,"2033-11-07",5700144.8402824709,298346.34263166855,36329.83,334676.17263166857,5401798.4976508021]
[null,null,null,150,"2033-12-05",5401798.4976508021,305464.26263166859,29211.91,334676.17263166857,5096334.2350191334]
[null,null,null,151,"2034-01-05",5096334.2350191334,304163.30263166857,30512.87,334676.17263166857,4792170.9323874647]
[null,null,null,152,"2034-02-07",4792170.9323874647,304133.31263166858,30542.86,334676.17263166857,4488037.6197557962]
[null,null,null,153,"2034-03-06",4488037.6197557962,311272.51263166859,23403.66,334676.17263166857,4176765.1071241274]
[null,null,null,154,"2034-04-05",4176765.1071241274,310475.6426316686,24200.53,334676.17263166857,3866289.4644924589]
[null,null,null,155,"2034-05-05",3866289.4644924589,312274.57263166859,22401.599999999999,334676.17263166857,3554014.8918607901]
[null,null,null,156,"2034-06-05",3554014.8918607901,313397.50263166858,21278.67,334676.17263166857,3240617.3892291216]
[null,null,null,157,"2034-07-05",3240617.3892291216,315899.76263166859,18776.41,334676.17263166857,2924717.6265974529]
[null,null,null,158,"2034-08-07",2924717.6265974529,316035.51263166859,18640.66,334676.17263166857,2608682.1139657842]
[null,null,null,159,"2034-09-05",2608682.1139657842,320065.08263166854,14611.09,334676.17263166857,2288617.0313341157]
[null,null,null,160,"2034-10-05",2288617.0313341157,321415.73263166856,13260.44,334676.17263166857,1967201.2987024472]
[null,null,null,161,"2034-11-06",1967201.2987024472,322518.17263166857,12158,334676.17263166857,1644683.1260707786]
[null,null,null,162,"2034-12-05",1644683.1260707786,325464.39263166854,9211.7800000000007,334676.17263166857,1319218.73343911]
[null,null,null,163,"2035-01-05",1319218.73343911,326777.72263166856,7898.45,334676.17263166857,992441.01080744143]
[null,null,null,164,"2035-02-06",992441.01080744143,328542.53263166855,6133.64,334676.17263166857,663898.47817577282]
[null,null,null,165,"2035-03-05",663898.47817577282,331214.16263166856,3462.01,334676.17263166857,332684.31554410426]
[null,null,null,166,"2035-04-05",332684.31554410426,332684.32263166859,1991.85,334676.17263166857,{"$f":"+ROUND(F188-G188,1)","v":0}]