{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",74925792.819999993,null,"Tasa SWAP",6.5615000000000007E-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":1989839.2884042873},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":76915632.108404279},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.911500000000001E-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":-715727.30098888057}]
[null,4752.2886860221861]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-06-02",{"$f":"+E6","v":76915632.108404279}]
[null,null,null,1,"2021-07-05",{"$f":"+F20","v":76915632.108404279},{"$f":"+I21-H21","v":233177.39868602221},{"$f":"+ROUND(F21*$H$6*(E21-E20)/360,2)","v":487302.19},{"$f":"+ROUND(-$B$10,2)+B11","v":720479.58868602221},{"$f":"+F21-G21","v":76682454.709718257}]
[null,null,null,2,"2021-08-05",{"$f":"+J21","v":76682454.709718257},{"$f":"+I22-H22","v":264098.6386860222},456380.95,{"$f":"+I21","v":720479.58868602221},76418356.071032241]
[null,null,null,3,"2021-09-06",76418356.071032241,250999.16868602223,469480.42,{"$f":"+I22","v":720479.58868602221},76167356.902346224]
[null,null,null,4,"2021-10-05",76167356.902346224,296410.42868602223,424069.16,720479.58868602221,75870946.473660201]
[null,null,null,5,"2021-11-05",75870946.473660201,268928.37868602219,451551.21,720479.58868602221,75602018.094974175]
[null,null,null,6,"2021-12-06",75602018.094974175,270528.92868602223,449950.66,720479.58868602221,75331489.166288152]
[null,null,null,7,"2022-01-05",75331489.166288152,286601.59868602222,433877.99,720479.58868602221,75044887.567602128]
[null,null,null,8,"2022-02-08",75044887.567602128,230621.99868602218,489857.59,720479.58868602221,74814265.568916112]
[null,null,null,9,"2022-03-07",74814265.568916112,332670.48868602223,387809.1,720479.58868602221,74481595.080230087]
[null,null,null,10,"2022-04-05",74481595.080230087,305796.06868602219,414683.52,720479.58868602221,74175799.011544064]
[null,null,null,11,"2022-05-05",74175799.011544064,293257.8886860222,427221.7,720479.58868602221,73882541.122858047]
[null,null,null,12,"2022-06-06",73882541.122858047,266578.08868602221,453901.5,720479.58868602221,73615963.034172028]
[null,null,null,13,"2022-07-05",73615963.034172028,310615.55868602218,409864.03,720479.58868602221,73305347.47548601]
[null,null,null,14,"2022-08-05",73305347.47548601,284197.71868602221,436281.87,720479.58868602221,73021149.756799981]
[null,null,null,15,"2022-09-05",73021149.756799981,285889.14868602221,434590.44,720479.58868602221,72735260.608113959]
[null,null,null,16,"2022-10-05",72735260.608113959,301554.79868602223,418924.79,720479.58868602221,72433705.809427932]
[null,null,null,17,"2022-11-07",72433705.809427932,261572.8286860222,458906.76,720479.58868602221,72172132.980741903]
[null,null,null,18,"2022-12-05",72172132.980741903,332510.2686860222,387969.32,720479.58868602221,71839622.712055877]
[null,null,null,19,"2023-01-05",71839622.712055877,292921.08868602221,427558.5,720479.58868602221,71546701.623369858]
[null,null,null,20,"2023-02-07",71546701.623369858,267192.47868602222,453287.11,720479.58868602221,71279509.144683838]
[null,null,null,21,"2023-03-06",71279509.144683838,350993.33868602221,369486.25,720479.58868602221,70928515.805997819]
[null,null,null,22,"2023-04-05",70928515.805997819,311960.8886860222,408518.7,720479.58868602221,70616554.917311803]
[null,null,null,23,"2023-05-05",70616554.917311803,313757.65868602222,406721.93,720479.58868602221,70302797.258625776]
[null,null,null,24,"2023-06-05",70302797.258625776,302067.60868602223,418411.98,720479.58868602221,70000729.649939761]
[null,null,null,25,"2023-07-05",70000729.649939761,317304.54868602223,403175.04,720479.58868602221,69683425.101253733]
[null,null,null,26,"2023-08-07",69683425.101253733,278997.34868602222,441482.23999999999,720479.58868602221,69404427.752567708]
[null,null,null,27,"2023-09-05",69404427.752567708,334063.68868602219,386415.9,720479.58868602221,69070364.06388168]
[null,null,null,28,"2023-10-05",69070364.06388168,322663.06868602219,397816.52,720479.58868602221,68747700.995195657]
[null,null,null,29,"2023-11-06",68747700.995195657,298124.2686860222,422355.32,720479.58868602221,68449576.726509631]
[null,null,null,30,"2023-12-05",68449576.726509631,339379.91868602223,381099.67,720479.58868602221,68110196.807823613]
[null,null,null,31,"2024-01-05",68110196.807823613,315117.0186860222,405362.57,720479.58868602221,67795079.789137587]
[null,null,null,32,"2024-02-06",67795079.789137587,303976.74868602218,416502.84,720479.58868602221,67491103.040451571]
[null,null,null,33,"2024-03-05",67491103.040451571,357673.66868602223,362805.92,720479.58868602221,67133429.371765554]
[null,null,null,34,"2024-04-05",67133429.371765554,320930.31868602219,399549.27,720479.58868602221,66812499.053079531]
[null,null,null,35,"2024-05-06",66812499.053079531,322840.35868602223,397639.23,720479.58868602221,66489658.694393508]
[null,null,null,36,"2024-06-05",66489658.694393508,337526.85868602223,382952.73,720479.58868602221,66152131.835707486]
[null,null,null,37,"2024-07-05",66152131.835707486,339470.86868602224,381008.72,720479.58868602221,65812660.967021465]
[null,null,null,38,"2024-08-05",65812660.967021465,328790.96868602221,391688.62,720479.58868602221,65483869.998335443]
[null,null,null,39,"2024-09-05",65483869.998335443,330747.78868602222,389731.8,720479.58868602221,65153122.209649421]
[null,null,null,40,"2024-10-07",65153122.209649421,320207.75868602219,400271.83,720479.58868602221,64832914.4509634]
[null,null,null,41,"2024-11-05",64832914.4509634,359516.03868602222,360963.55,720479.58868602221,64473398.412277378]
[null,null,null,42,"2024-12-05",64473398.412277378,349139.67868602223,371339.91,720479.58868602221,64124258.733591355]
[null,null,null,43,"2025-01-06",64124258.733591355,326528.6386860222,393950.95,720479.58868602221,63797730.094905332]
[null,null,null,44,"2025-02-05",63797730.094905332,353031.24868602218,367448.34,720479.58868602221,63444698.846219309]
[null,null,null,45,"2025-03-05",63444698.846219309,379425.55868602218,341054.03,720479.58868602221,63065273.287533283]
[null,null,null,46,"2025-04-07",63065273.287533283,320926.91868602223,399552.67,720479.58868602221,62744346.368847258]
[null,null,null,47,"2025-05-05",62744346.368847258,383190.37868602219,337289.21,720479.58868602221,62361155.990161233]
[null,null,null,48,"2025-06-05",62361155.990161233,349332.83868602221,371146.75,720479.58868602221,62011823.151475213]
[null,null,null,49,"2025-07-07",62011823.151475213,339506.50868602219,380973.08,720479.58868602221,61672316.642789192]
[null,null,null,50,"2025-08-05",61672316.642789192,377112.96868602221,343366.62,720479.58868602221,61295203.674103171]
[null,null,null,51,"2025-09-05",61295203.674103171,355676.92868602223,364802.66,720479.58868602221,60939526.745417148]
[null,null,null,52,"2025-10-06",60939526.745417148,357793.75868602219,362685.83,720479.58868602221,60581732.986731127]
[null,null,null,53,"2025-11-05",60581732.986731127,371554.04868602223,348925.54,720479.58868602221,60210178.938045107]
[null,null,null,54,"2025-12-05",60210178.938045107,373694.04868602223,346785.54,720479.58868602221,59836484.889359087]
[null,null,null,55,"2026-01-05",59836484.889359087,364358.58868602221,356121,720479.58868602221,{"$f":"+F75-G75","v":59472126.300673068}]
[null,null,null,56,"2026-02-05",{"$f":"+J75","v":59472126.300673068},366527.09868602222,353952.49,{"$f":"+I75","v":720479.58868602221},59105599.201987043]
[null,null,null,57,"2026-03-05",59105599.201987043,402750.86868602224,317728.71999999997,720479.58868602221,58702848.333301023]
[null,null,null,58,"2026-04-06",58702848.333301023,359835.37868602219,360644.21,720479.58868602221,58343012.954614997]
[null,null,null,59,"2026-05-05",58343012.954614997,{"$f":"+I79-H79","v":395649.18868602219},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":324830.40000000002},720479.58868602221,57947363.765928976]
[null,null,null,60,"2026-06-05",57947363.765928976,375601.8286860222,344877.76,720479.58868602221,57571761.937242955]
[null,null,null,61,"2026-07-06",57571761.937242955,377837.24868602218,342642.34,720479.58868602221,57193924.688556932]
[null,null,null,62,"2026-08-05",57193924.688556932,391066.40868602222,329413.18,720479.58868602221,56802858.279870912]
[null,null,null,63,"2026-09-07",56802858.279870912,360602.7086860222,359876.88,720479.58868602221,56442255.571184888]
[null,null,null,64,"2026-10-05",56442255.571184888,417067.96868602221,303411.62,720479.58868602221,56025187.602498867]
[null,null,null,65,"2026-11-05",56025187.602498867,387041.79868602223,333437.78999999998,720479.58868602221,55638145.803812847]
[null,null,null,66,"2026-12-07",55638145.803812847,378663.54868602223,341816.04,720479.58868602221,55259482.255126826]
[null,null,null,67,"2027-01-05",55259482.255126826,412817.04868602223,307662.53999999998,720479.58868602221,54846665.206440806]
[null,null,null,68,"2027-02-05",54846665.206440806,394055.84868602222,326423.74,720479.58868602221,54452609.357754782]
[null,null,null,69,"2027-03-05",54452609.357754782,427763.53868602222,292716.05,720479.58868602221,54024845.81906876]
[null,null,null,70,"2027-04-05",54024845.81906876,398946.96868602221,321532.62,720479.58868602221,53625898.850382738]
[null,null,null,71,"2027-05-05",53625898.850382738,411616.75868602219,308862.83,720479.58868602221,53214282.091696717]
[null,null,null,72,"2027-06-07",53214282.091696717,383338.28868602222,337141.3,720479.58868602221,52830943.803010695]
[null,null,null,73,"2027-07-05",52830943.803010695,436480.97868602222,283998.61,720479.58868602221,52394462.824324675]
[null,null,null,74,"2027-08-05",52394462.824324675,408650.30868602218,311829.28000000003,720479.58868602221,51985812.515638649]
[null,null,null,75,"2027-09-06",51985812.515638649,401101.85868602223,319377.73,720479.58868602221,51584710.656952627]
[null,null,null,76,"2027-10-05",51584710.656952627,433276.6986860222,287202.89,720479.58868602221,51151433.958266608]
[null,null,null,77,"2027-11-05",51151433.958266608,416048.27868602221,304431.31,720479.58868602221,50735385.679580584]
[null,null,null,78,"2027-12-06",50735385.679580584,418524.41868602223,301955.17,720479.58868602221,50316861.260894559]
[null,null,null,79,"2028-01-05",50316861.260894559,430675.42868602223,289804.15999999997,720479.58868602221,49886185.832208537]
[null,null,null,80,"2028-02-08",49886185.832208537,394846.12868602219,325633.46000000002,720479.58868602221,49491339.703522511]
[null,null,null,81,"2028-03-06",49491339.703522511,463935.03868602222,256544.55,720479.58868602221,49027404.664836489]
[null,null,null,82,"2028-04-05",49027404.664836489,438102.16868602223,282377.42,720479.58868602221,48589302.496150464]
[null,null,null,83,"2028-05-05",48589302.496150464,440625.4486860222,279854.14,720479.58868602221,48148677.047464445]
[null,null,null,84,"2028-06-05",48148677.047464445,433919.3886860222,286560.2,720479.58868602221,47714757.658778422]
[null,null,null,85,"2028-07-05",47714757.658778422,445662.46868602221,274817.12,720479.58868602221,47269095.1900924]
[null,null,null,86,"2028-08-07",47269095.1900924,421004.2686860222,299475.32,720479.58868602221,46848090.921406381]
[null,null,null,87,"2028-09-05",46848090.921406381,459648.28868602222,260831.3,720479.58868602221,46388442.632720359]
[null,null,null,88,"2028-10-05",46388442.632720359,453301.48868602223,267178.09999999998,720479.58868602221,45935141.144034334]
[null,null,null,89,"2028-11-06",45935141.144034334,438274.49868602218,282205.09000000003,720479.58868602221,45496866.64534831]
[null,null,null,90,"2028-12-05",45496866.64534831,467171.35868602223,253308.23,720479.58868602221,45029695.286662288]
[null,null,null,91,"2029-01-05",45029695.286662288,452482.22868602222,267997.36,720479.58868602221,44577213.057976268]
[null,null,null,92,"2029-02-06",44577213.057976268,446617.00868602219,273862.58,720479.58868602221,44130596.049290247]
[null,null,null,93,"2029-03-05",44130596.049290247,491723.12868602225,228756.46,720479.58868602221,43638872.920604222]
[null,null,null,94,"2029-04-05",43638872.920604222,460759.80868602218,259719.78,720479.58868602221,43178113.111918196]
[null,null,null,95,"2029-05-07",43178113.111918196,455212.4486860222,265267.14,720479.58868602221,42722900.663232177]
[null,null,null,96,"2029-06-05",42722900.663232177,482615.68868602219,237863.9,720479.58868602221,42240284.974546157]
[null,null,null,97,"2029-07-05",42240284.974546157,477193.14868602221,243286.44,720479.58868602221,41763091.825860135]
[null,null,null,98,"2029-08-06",41763091.825860135,463905.71868602221,256573.87,720479.58868602221,41299186.107174113]
[null,null,null,99,"2029-09-05",41299186.107174113,482613.48868602223,237866.1,720479.58868602221,40816572.618488088]
[null,null,null,100,"2029-10-05",40816572.618488088,485393.1386860222,235086.45,720479.58868602221,40331179.479802065]
[null,null,null,101,"2029-11-05",40331179.479802065,480445.7686860222,240033.82,720479.58868602221,39850733.711116046]
[null,null,null,102,"2029-12-05",39850733.711116046,490955.96868602221,229523.62,720479.58868602221,39359777.742430024]
[null,null,null,103,"2030-01-07",39359777.742430024,471114.0786860222,249365.51,720479.58868602221,38888663.663744003]
[null,null,null,104,"2030-02-05",38888663.663744003,503963.16868602217,216516.42,720479.58868602221,38384700.495057978]
[null,null,null,105,"2030-03-05",38384700.495057978,514138.36868602224,206341.22,720479.58868602221,37870562.126371957]
[null,null,null,106,"2030-04-05",37870562.126371957,495090.30868602218,225389.28,720479.58868602221,37375471.817685932]
[null,null,null,107,"2030-05-06",37375471.817685932,498036.86868602224,222442.72,720479.58868602221,36877434.948999912]
[null,null,null,108,"2030-06-05",36877434.948999912,508080.92868602218,212398.66,720479.58868602221,36369354.020313889]
[null,null,null,109,"2030-07-05",36369354.020313889,511007.25868602225,209472.33,720479.58868602221,35858346.761627868]
[null,null,null,110,"2030-08-05",35858346.761627868,507066.14868602221,213413.44,720479.58868602221,35351280.612941846]
[null,null,null,111,"2030-09-05",35351280.612941846,510083.98868602223,210395.6,720479.58868602221,34841196.624255821]
[null,null,null,112,"2030-10-07",34841196.624255821,506430.75868602225,214048.83,720479.58868602221,34334765.8655698]
[null,null,null,113,"2030-11-05",34334765.8655698,529317.43868602219,191162.15,720479.58868602221,33805448.426883779]
[null,null,null,114,"2030-12-05",33805448.426883779,525774.28868602216,194705.3,720479.58868602221,33279674.138197757]
[null,null,null,115,"2031-01-06",33279674.138197757,516024.05868602218,204455.53,720479.58868602221,32763650.079511736]
[null,null,null,116,"2031-02-05",32763650.079511736,531774.61868602224,188704.97,720479.58868602221,32231875.460825711]
[null,null,null,117,"2031-03-05",32231875.460825711,547213.55868602218,173266.03,720479.58868602221,31684661.90213969]
[null,null,null,118,"2031-04-07",31684661.90213969,519740.08868602221,200739.5,720479.58868602221,31164921.813453667]
[null,null,null,119,"2031-05-05",31164921.813453667,552949.08868602221,167530.5,720479.58868602221,{"$f":"+F139-G139","v":30611972.724767644}]
[null,null,null,120,"2031-06-05",{"$f":"+J139","v":30611972.724767644},538290.30868602218,182189.28,{"$f":"+I139","v":720479.58868602221},30073682.416081622]
[null,null,null,121,"2031-07-07",30073682.416081622,535720.24868602224,184759.34,720479.58868602221,29537962.167395599]
[null,null,null,122,"2031-08-05",29537962.167395599,556024.10868602223,164455.48000000001,720479.58868602221,28981938.058709577]
[null,null,null,123,"2031-09-05",28981938.058709577,{"$f":"+I143-H143","v":547991.56868602219},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":172488.02},720479.58868602221,28433946.490023553]
[null,null,null,124,"2031-10-06",28433946.490023553,551252.97868602222,169226.61,720479.58868602221,27882693.51133753]
[null,null,null,125,"2031-11-05",27882693.51133753,559886.88868602226,160592.70000000001,720479.58868602221,27322806.622651506]
[null,null,null,126,"2031-12-05",27322806.622651506,563111.60868602223,157367.98000000001,720479.58868602221,26759695.013965484]
[null,null,null,127,"2032-01-06",26759695.013965484,556079.91868602217,164399.67000000001,720479.58868602221,26203615.095279463]
[null,null,null,128,"2032-02-05",26203615.095279463,569557.68868602219,150921.9,720479.58868602221,25634057.406593442]
[null,null,null,129,"2032-03-05",25634057.406593442,577759.47868602222,142720.10999999999,720479.58868602221,25056297.927907418]
[null,null,null,130,"2032-04-05",25056297.927907418,571355.28868602216,149124.29999999999,720479.58868602221,24484942.639221396]
[null,null,null,131,"2032-05-05",24484942.639221396,579456.51868602214,141023.07,720479.58868602221,23905486.120535374]
[null,null,null,132,"2032-06-07",23905486.120535374,569025.38868602226,151454.20000000001,720479.58868602221,23336460.73184935]
[null,null,null,133,"2032-07-05",23336460.73184935,595031.84868602222,125447.74,720479.58868602221,22741428.883163329]
[null,null,null,134,"2032-08-05",22741428.883163329,585132.39868602226,135347.19,720479.58868602221,22156296.484477308]
[null,null,null,135,"2032-09-06",22156296.484477308,584361.14868602226,136118.44,720479.58868602221,21571935.335791286]
[null,null,null,136,"2032-10-05",21571935.335791286,600375.73868602223,120103.85,720479.58868602221,20971559.597105265]
[null,null,null,137,"2032-11-05",20971559.597105265,595665.89868602226,124813.69,720479.58868602221,20375893.698419243]
[null,null,null,138,"2032-12-06",20375893.698419243,599211.03868602216,121268.55,720479.58868602221,19776682.659733221]
[null,null,null,139,"2033-01-05",19776682.659733221,606574.13868602226,113905.45,720479.58868602221,19170108.521047197]
[null,null,null,140,"2033-02-08",19170108.521047197,595346.16868602217,125133.42,720479.58868602221,18574762.352361176]
[null,null,null,141,"2033-03-07",18574762.352361176,624194.98868602223,96284.6,720479.58868602221,17950567.363675155]
[null,null,null,142,"2033-04-05",17950567.363675155,620538.05868602218,99941.53,720479.58868602221,17330029.304989133]
[null,null,null,143,"2033-05-05",17330029.304989133,620665.83868602221,99813.75,720479.58868602221,16709363.46630311]
[null,null,null,144,"2033-06-06",16709363.46630311,617824.68868602219,102654.9,720479.58868602221,16091538.777617088]
[null,null,null,145,"2033-07-05",16091538.777617088,630888.37868602225,89591.21,720479.58868602221,15460650.398931066]
[null,null,null,146,"2033-08-05",15460650.398931066,628464.4586860222,92015.13,720479.58868602221,14832185.940245043]
[null,null,null,147,"2033-09-05",14832185.940245043,632204.80868602218,88274.78,720479.58868602221,14199981.131559022]
[null,null,null,148,"2033-10-05",14199981.131559022,638693.61868602224,81785.97,720479.58868602221,13561287.512873]
[null,null,null,149,"2033-11-07",13561287.512873,634561.48868602223,85918.1,720479.58868602221,12926726.024186978]
[null,null,null,150,"2033-12-05",12926726.024186978,650990.53868602216,69489.05,720479.58868602221,12275735.485500956]
[null,null,null,151,"2034-01-05",12275735.485500956,647419.6986860222,73059.89,720479.58868602221,11628315.786814934]
[null,null,null,152,"2034-02-07",11628315.786814934,646807.90868602227,73671.679999999993,720479.58868602221,10981507.878128912]
[null,null,null,153,"2034-03-06",10981507.878128912,663555.56868602219,56924.02,720479.58868602221,10317952.309442891]
[null,null,null,154,"2034-04-05",10317952.309442891,661052.47868602222,59427.11,720479.58868602221,9656899.8307568692]
[null,null,null,155,"2034-05-05",9656899.8307568692,664859.86868602224,55619.72,720479.58868602221,8992039.9620708469]
[null,null,null,156,"2034-06-05",8992039.9620708469,666962.83868602221,53516.75,720479.58868602221,8325077.123384825]
[null,null,null,157,"2034-07-05",8325077.123384825,672530.60868602223,47948.98,720479.58868602221,7652546.5146988025]
[null,null,null,158,"2034-08-07",7652546.5146988025,671996.55868602218,48483.03,720479.58868602221,6980549.9560127798]
[null,null,null,159,"2034-09-05",6980549.9560127798,681614.6986860222,38864.89,720479.58868602221,6298935.2573267575]
[null,null,null,160,"2034-10-05",6298935.2573267575,684200.34868602222,36279.24,720479.58868602221,5614734.9086407349]
[null,null,null,161,"2034-11-06",5614734.9086407349,685985.14868602226,34494.44,720479.58868602221,4928749.7599547124]
[null,null,null,162,"2034-12-05",4928749.7599547124,693038.29868602217,27441.29,720479.58868602221,4235711.4612686904]
[null,null,null,163,"2035-01-05",4235711.4612686904,695270.4586860222,25209.13,720479.58868602221,3540441.0025826683]
[null,null,null,164,"2035-02-06",3540441.0025826683,698728.68868602219,21750.9,720479.58868602221,2841712.3138966463]
[null,null,null,165,"2035-03-05",2841712.3138966463,705749.21868602221,14730.37,720479.58868602221,2135963.0952106239]
[null,null,null,166,"2035-04-05",2135963.0952106239,707767.25868602225,12712.33,720479.58868602221,1428195.8365246016]
[null,null,null,167,"2035-05-07",1428195.8365246016,711705.38868602226,8774.2000000000007,720479.58868602221,716490.4478385793]
[null,null,null,168,"2035-06-05",716490.4478385793,716490.4586860222,3989.13,720479.58868602221,{"$f":"+ROUND(F188-G188,1)","v":0}]