{"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-004-2021"]
[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-004-2021 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",63059182.009999998,null,"Tasa SWAP",6.7824999999999996E-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":1674692.1612199282},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":64733874.171219923},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.1825E-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":-620735.19423799613}]
[null,3796.6711711684557]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-06-02"]
[null,null,null,null,"2021-07-05"]
[null,null,null,null,"2021-08-05",{"$f":"+E6","v":64733874.171219923}]
[null,null,null,1,"2021-09-06",{"$f":"+F24","v":64733874.171219923},{"$f":"+I25-H25","v":211242.04117116838},{"$f":"+ROUND(F25*$H$6*(E25-E24)/360,2)","v":413289.82},{"$f":"+ROUND(-$B$10,2)+B11","v":624531.86117116839},{"$f":"+F25-G25","v":64522632.130048752}]
[null,null,null,2,"2021-10-05",{"$f":"+J25","v":64522632.130048752},{"$f":"+I26-H26","v":251210.1811711684},373321.68,{"$f":"+I25","v":624531.86117116839},64271421.94887758]
[null,null,null,3,"2021-11-05",64271421.94887758,227017.58117116836,397514.28,{"$f":"+I26","v":624531.86117116839},64044404.367706411]
[null,null,null,4,"2021-12-06",64044404.367706411,228421.67117116839,396110.19,624531.86117116839,63815982.696535245]
[null,null,null,5,"2022-01-05",63815982.696535245,242566.61117116839,381965.25,624531.86117116839,63573416.085364074]
[null,null,null,6,"2022-02-08",63573416.085364074,193283.36117116839,431248.5,624531.86117116839,63380132.724192902]
[null,null,null,7,"2022-03-07",63380132.724192902,283111.01117116841,341420.85,624531.86117116839,63097021.713021733]
[null,null,null,8,"2022-04-05",63097021.713021733,259458.63117116841,365073.23,624531.86117116839,62837563.081850566]
[null,null,null,9,"2022-05-05",62837563.081850566,248422.86117116839,376109,624531.86117116839,62589140.220679395]
[null,null,null,10,"2022-06-06",62589140.220679395,224934.97117116838,399596.89,624531.86117116839,62364205.249508224]
[null,null,null,11,"2022-07-05",62364205.249508224,263698.63117116841,360833.23,624531.86117116839,62100506.618337058]
[null,null,null,12,"2022-08-05",62100506.618337058,240444.54117116838,384087.32,624531.86117116839,61860062.077165887]
[null,null,null,13,"2022-09-05",61860062.077165887,241931.67117116839,382600.19,624531.86117116839,61618130.405994721]
[null,null,null,14,"2022-10-05",61618130.405994721,255721.6811711684,368810.18,624531.86117116839,61362408.724823549]
[null,null,null,15,"2022-11-07",61362408.724823549,220524.32117116841,404007.54,624531.86117116839,61141884.403652377]
[null,null,null,16,"2022-12-05",61141884.403652377,282969.52117116837,341562.34,624531.86117116839,60858914.88248121]
[null,null,null,17,"2023-01-05",60858914.88248121,248123.70117116842,376408.16,624531.86117116839,60610791.181310043]
[null,null,null,18,"2023-02-07",60610791.181310043,225472.94117116841,399058.92,624531.86117116839,60385318.240138873]
[null,null,null,19,"2023-03-06",60385318.240138873,299243.70117116842,325288.15999999997,624531.86117116839,60086074.538967706]
[null,null,null,20,"2023-04-05",60086074.538967706,264891.67117116839,359640.19,624531.86117116839,59821182.86779654]
[null,null,null,21,"2023-05-05",59821182.86779654,266477.16117116838,358054.7,624531.86117116839,59554705.706625372]
[null,null,null,22,"2023-06-05",59554705.706625372,256190.14117116842,368341.72,624531.86117116839,59298515.565454207]
[null,null,null,23,"2023-07-05",59298515.565454207,269605.54117116838,354926.32,624531.86117116839,59028910.024283037]
[null,null,null,24,"2023-08-07",59028910.024283037,235887.98117116839,388643.88,624531.86117116839,58793022.043111868]
[null,null,null,25,"2023-09-05",58793022.043111868,284361.15117116837,340170.71,624531.86117116839,58508660.891940698]
[null,null,null,26,"2023-10-05",58508660.891940698,274333.15117116837,350198.71,624531.86117116839,58234327.740769528]
[null,null,null,27,"2023-11-06",58234327.740769528,252738.03117116838,371793.83,624531.86117116839,57981589.709598362]
[null,null,null,28,"2023-12-05",57981589.709598362,289056.02117116837,335475.84000000003,624531.86117116839,57692533.688427195]
[null,null,null,29,"2024-01-05",57692533.688427195,267707.55117116839,356824.31,624531.86117116839,57424826.137256026]
[null,null,null,30,"2024-02-06",57424826.137256026,257906.25117116841,366625.61,624531.86117116839,57166919.886084855]
[null,null,null,31,"2024-03-05",57166919.886084855,305175.21117116837,319356.65000000002,624531.86117116839,56861744.674913689]
[null,null,null,32,"2024-04-05",56861744.674913689,272845.92117116839,351685.94,624531.86117116839,56588898.753742523]
[null,null,null,33,"2024-05-06",56588898.753742523,274533.45117116842,349998.41,624531.86117116839,56314365.302571356]
[null,null,null,34,"2024-06-05",56314365.302571356,287466.92117116839,337064.94,624531.86117116839,56026898.38140019]
[null,null,null,35,"2024-07-05",56026898.38140019,289187.53117116838,335344.33,624531.86117116839,55737710.850229025]
[null,null,null,36,"2024-08-05",55737710.850229025,279797.9911711684,344733.87,624531.86117116839,55457912.859057859]
[null,null,null,37,"2024-09-05",55457912.859057859,281528.52117116837,343003.34,624531.86117116839,55176384.337886691]
[null,null,null,38,"2024-10-07",55176384.337886691,272261.30117116839,352270.56,624531.86117116839,54904123.036715522]
[null,null,null,39,"2024-11-05",54904123.036715522,306861.94117116841,317669.92,624531.86117116839,54597261.095544353]
[null,null,null,40,"2024-12-05",54597261.095544353,297744.50117116841,326787.36,624531.86117116839,54299516.594373181]
[null,null,null,41,"2025-01-06",54299516.594373181,277859.61117116839,346672.25,624531.86117116839,54021656.98320201]
[null,null,null,42,"2025-02-05",54021656.98320201,301189.73117116839,323342.13,624531.86117116839,53720467.252030842]
[null,null,null,43,"2025-03-05",53720467.252030842,324428.44117116841,300103.42,624531.86117116839,53396038.810859673]
[null,null,null,44,"2025-04-07",53396038.810859673,272974.57117116841,351557.29,624531.86117116839,53123064.239688501]
[null,null,null,45,"2025-05-05",53123064.239688501,327765.76117116841,296766.09999999998,624531.86117116839,52795298.478517331]
[null,null,null,46,"2025-06-05",52795298.478517331,297996.61117116839,326535.25,624531.86117116839,52497301.86734616]
[null,null,null,47,"2025-07-07",52497301.86734616,289365.75117116841,335166.11,624531.86117116839,52207936.116174988]
[null,null,null,48,"2025-08-05",52207936.116174988,322461.82117116841,302070.03999999998,624531.86117116839,51885474.295003816]
[null,null,null,49,"2025-09-05",51885474.295003816,303623.80117116839,320908.06,624531.86117116839,51581850.493832648]
[null,null,null,50,"2025-10-06",51581850.493832648,305501.70117116842,319030.15999999997,624531.86117116839,51276348.792661481]
[null,null,null,51,"2025-11-05",51276348.792661481,317621.55117116839,306910.31,624531.86117116839,{"$f":"+F75-G75","v":50958727.241490312}]
[null,null,null,52,"2025-12-05",{"$f":"+J75","v":50958727.241490312},319522.64117116842,305009.21999999997,{"$f":"+I75","v":624531.86117116839},50639204.600319147]
[null,null,null,53,"2026-01-05",50639204.600319147,311331.90117116837,313199.96000000002,624531.86117116839,50327872.699147977]
[null,null,null,54,"2026-02-05",50327872.699147977,313257.46117116837,311274.40000000002,624531.86117116839,50014615.237976812]
[null,null,null,55,"2026-03-05",50014615.237976812,{"$f":"+I79-H79","v":345130.77117116837},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":279401.09000000003},624531.86117116839,49669484.466805644]
[null,null,null,56,"2026-04-06",49669484.466805644,307419.80117116839,317112.06,624531.86117116839,49362064.665634476]
[null,null,null,57,"2026-05-05",49362064.665634476,338927.75117116841,285604.11,624531.86117116839,49023136.914463304]
[null,null,null,58,"2026-06-05",49023136.914463304,321327.16117116838,303204.7,624531.86117116839,48701809.753292136]
[null,null,null,59,"2026-07-06",48701809.753292136,323314.55117116839,301217.31,624531.86117116839,48378495.202120967]
[null,null,null,60,"2026-08-05",48378495.202120967,334966.41117116838,289565.45,624531.86117116839,48043528.790949799]
[null,null,null,61,"2026-09-07",48043528.790949799,308215.27117116837,316316.59000000003,624531.86117116839,47735313.519778632]
[null,null,null,62,"2026-10-05",47735313.519778632,357863.83117116836,266668.03000000003,624531.86117116839,47377449.688607462]
[null,null,null,63,"2026-11-05",47377449.688607462,331505.6211711684,293026.24,624531.86117116839,47045944.067436293]
[null,null,null,64,"2026-12-07",47045944.067436293,324169.64117116842,300362.21999999997,624531.86117116839,46721774.426265128]
[null,null,null,65,"2027-01-05",46721774.426265128,354204.22117116838,270327.64,624531.86117116839,46367570.205093957]
[null,null,null,66,"2027-02-05",46367570.205093957,337751.66117116838,286780.2,624531.86117116839,46029818.543922789]
[null,null,null,67,"2027-03-05",46029818.543922789,367391.39117116842,257140.47,624531.86117116839,45662427.152751625]
[null,null,null,68,"2027-04-05",45662427.152751625,342112.92117116839,282418.94,624531.86117116839,45320314.231580459]
[null,null,null,69,"2027-05-05",45320314.231580459,353270.90117116837,271260.96000000002,624531.86117116839,44967043.330409288]
[null,null,null,70,"2027-06-07",44967043.330409288,328470.72117116838,296061.14,624531.86117116839,44638572.609238118]
[null,null,null,71,"2027-07-05",44638572.609238118,375163.4311711684,249368.43,624531.86117116839,44263409.178066947]
[null,null,null,72,"2027-08-05",44263409.178066947,350765.75117116841,273766.11,624531.86117116839,43912643.426895775]
[null,null,null,73,"2027-09-06",43912643.426895775,344174.03117116838,280357.83,624531.86117116839,43568469.395724609]
[null,null,null,74,"2027-10-05",43568469.395724609,372448.9311711684,252082.93,624531.86117116839,43196020.464553438]
[null,null,null,75,"2027-11-05",43196020.464553438,357367.47117116838,267164.39,624531.86117116839,42838652.993382268]
[null,null,null,76,"2027-12-06",42838652.993382268,359577.77117116837,264954.09000000003,624531.86117116839,42479075.2222111]
[null,null,null,77,"2028-01-05",42479075.2222111,370276.90117116843,254254.96,624531.86117116839,42108798.32103993]
[null,null,null,78,"2028-02-08",42108798.32103993,338888.00117116841,285643.86,624531.86117116839,41769910.319868758]
[null,null,null,79,"2028-03-06",41769910.319868758,399522.57117116835,225009.29,624531.86117116839,41370387.748697586]
[null,null,null,80,"2028-04-05",41370387.748697586,376912.85117116838,247619.01,624531.86117116839,40993474.897526421]
[null,null,null,81,"2028-05-05",40993474.897526421,379168.83117116836,245363.03,624531.86117116839,40614306.066355251]
[null,null,null,82,"2028-06-05",40614306.066355251,373335.20117116836,251196.66,624531.86117116839,40240970.865184084]
[null,null,null,83,"2028-07-05",40240970.865184084,383672.88117116841,240858.98,624531.86117116839,39857297.984012917]
[null,null,null,84,"2028-08-07",39857297.984012917,362113.07117116841,262418.78999999998,624531.86117116839,39495184.912841745]
[null,null,null,85,"2028-09-05",39495184.912841745,396016.5611711684,228515.3,624531.86117116839,39099168.351670578]
[null,null,null,86,"2028-10-05",39099168.351670578,390507.05117116839,234024.81,624531.86117116839,38708661.300499409]
[null,null,null,87,"2028-11-06",38708661.300499409,377398.5611711684,247133.3,624531.86117116839,38331262.739328243]
[null,null,null,88,"2028-12-05",38331262.739328243,402750.90117116843,221780.96,624531.86117116839,37928511.838157073]
[null,null,null,89,"2029-01-05",37928511.838157073,389946.65117116843,234585.21,624531.86117116839,37538565.186985902]
[null,null,null,90,"2029-02-06",37538565.186985902,384868.98117116839,239662.88,624531.86117116839,37153696.205814734]
[null,null,null,91,"2029-03-05",37153696.205814734,424389.54117116838,200142.32,624531.86117116839,36729306.664643563]
[null,null,null,92,"2029-04-05",36729306.664643563,397363.65117116843,227168.21,624531.86117116839,36331943.013472393]
[null,null,null,93,"2029-05-07",36331943.013472393,392572.59117116837,231959.27,624531.86117116839,35939370.422301225]
[null,null,null,94,"2029-06-05",35939370.422301225,416590.16117116838,207941.7,624531.86117116839,35522780.261130057]
[null,null,null,95,"2029-07-05",35522780.261130057,411913.22117116838,212618.64,624531.86117116839,35110867.039958887]
[null,null,null,96,"2029-08-06",35110867.039958887,400368.48117116839,224163.38,624531.86117116839,34710498.558787718]
[null,null,null,97,"2029-09-05",34710498.558787718,416775.0611711684,207756.79999999999,624531.86117116839,34293723.497616552]
[null,null,null,98,"2029-10-05",34293723.497616552,419269.64117116842,205262.22,624531.86117116839,33874453.856445387]
[null,null,null,99,"2029-11-05",33874453.856445387,415020.72117116838,209511.14,624531.86117116839,33459433.13527422]
[null,null,null,100,"2029-12-05",33459433.13527422,424263.21117116837,200268.65,624531.86117116839,33035169.924103051]
[null,null,null,101,"2030-01-07",33035169.924103051,407029.6811711684,217502.18,624531.86117116839,32628140.242931884]
[null,null,null,102,"2030-02-05",32628140.242931884,435748.61117116839,188783.25,624531.86117116839,32192391.631760716]
[null,null,null,103,"2030-03-05",32192391.631760716,444692.64117116842,179839.22,624531.86117116839,31747698.990589548]
[null,null,null,104,"2030-04-05",31747698.990589548,428174.55117116839,196357.31,624531.86117116839,31319524.439418379]
[null,null,null,105,"2030-05-06",31319524.439418379,430822.78117116843,193709.08,624531.86117116839,30888701.65824721]
[null,null,null,106,"2030-06-05",30888701.65824721,439650.11117116839,184881.75,624531.86117116839,30449051.547076043]
[null,null,null,107,"2030-07-05",30449051.547076043,442281.60117116838,182250.26,624531.86117116839,30006769.945904873]
[null,null,null,108,"2030-08-05",30006769.945904873,438942.07117116835,185589.79,624531.86117116839,29567827.874733705]
[null,null,null,109,"2030-09-05",29567827.874733705,441656.90117116843,182874.96,624531.86117116839,29126170.973562535]
[null,null,null,110,"2030-10-07",29126170.973562535,438577.44117116835,185954.42,624531.86117116839,28687593.532391366]
[null,null,null,111,"2030-11-05",28687593.532391366,458548.23117116839,165983.63,624531.86117116839,28229045.301220197]
[null,null,null,112,"2030-12-05",28229045.301220197,455569.26117116841,168962.6,624531.86117116839,27773476.040049028]
[null,null,null,113,"2031-01-06",27773476.040049028,447213.65117116843,177318.21,624531.86117116839,27326262.388877857]
[null,null,null,114,"2031-02-05",27326262.388877857,460972.79117116838,163559.07,624531.86117116839,26865289.59770669]
[null,null,null,115,"2031-03-05",26865289.59770669,474451.90117116843,150079.96,624531.86117116839,{"$f":"+F139-G139","v":26390837.69653552}]
[null,null,null,116,"2031-04-07",{"$f":"+J139","v":26390837.69653552},450775.6811711684,173756.18,{"$f":"+I139","v":624531.86117116839},25940062.015364353]
[null,null,null,117,"2031-05-05",25940062.015364353,479620.59117116837,144911.26999999999,624531.86117116839,25460441.424193185]
[null,null,null,118,"2031-06-05",25460441.424193185,467060.80117116839,157471.06,624531.86117116839,24993380.623022016]
[null,null,null,119,"2031-07-07",24993380.623022016,{"$f":"+I143-H143","v":464963.01117116841},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":159568.85},624531.86117116839,24528417.611850847]
[null,null,null,120,"2031-08-05",24528417.611850847,482612.82117116835,141919.04000000001,624531.86117116839,24045804.790679678]
[null,null,null,121,"2031-09-05",24045804.790679678,475810.23117116839,148721.63,624531.86117116839,23569994.55950851]
[null,null,null,122,"2031-10-06",23569994.55950851,478753.08117116836,145778.78,624531.86117116839,23091241.47833734]
[null,null,null,123,"2031-11-05",23091241.47833734,486321.16117116838,138210.70000000001,624531.86117116839,22604920.317166172]
[null,null,null,124,"2031-12-05",22604920.317166172,489231.9911711684,135299.87,624531.86117116839,22115688.325995002]
[null,null,null,125,"2032-01-06",22115688.325995002,483335.48117116839,141196.38,624531.86117116839,21632352.844823834]
[null,null,null,126,"2032-02-05",21632352.844823834,495053.21117116837,129478.65,624531.86117116839,21137299.633652665]
[null,null,null,127,"2032-03-05",21137299.633652665,502233.50117116841,122298.36,624531.86117116839,20635066.132481497]
[null,null,null,128,"2032-04-05",20635066.132481497,496905.41117116838,127626.45,624531.86117116839,20138160.721310329]
[null,null,null,129,"2032-05-05",20138160.721310329,503996.58117116836,120535.28,624531.86117116839,19634164.140139159]
[null,null,null,130,"2032-06-07",19634164.140139159,495261.34117116837,129270.52,624531.86117116839,19138902.798967991]
[null,null,null,131,"2032-07-05",19138902.798967991,517614.51117116841,106917.35,624531.86117116839,18621288.287796821]
[null,null,null,132,"2032-08-05",18621288.287796821,509360.4911711684,115171.37,624531.86117116839,18111927.796625651]
[null,null,null,133,"2032-09-06",18111927.796625651,508897.26117116841,115634.6,624531.86117116839,17603030.535454482]
[null,null,null,134,"2032-10-05",17603030.535454482,522682.44117116841,101849.42,624531.86117116839,17080348.094283313]
[null,null,null,135,"2032-11-05",17080348.094283313,518891.09117116837,105640.77,624531.86117116839,16561457.003112145]
[null,null,null,136,"2032-12-06",16561457.003112145,522100.40117116837,102431.46,624531.86117116839,16039356.601940976]
[null,null,null,137,"2033-01-05",16039356.601940976,528529.63117116841,96002.23,624531.86117116839,15510826.970769808]
[null,null,null,138,"2033-02-08",15510826.970769808,519314.60117116838,105217.26,624531.86117116839,14991512.36959864]
[null,null,null,139,"2033-03-07",14991512.36959864,543774.46117116837,80757.399999999994,624531.86117116839,14447737.908427471]
[null,null,null,140,"2033-04-05",14447737.908427471,540938.65117116843,83593.210000000006,624531.86117116839,13906799.257256303]
[null,null,null,141,"2033-05-05",13906799.257256303,541293.8711711684,83237.990000000005,624531.86117116839,13365505.386085134]
[null,null,null,142,"2033-06-06",13365505.386085134,539200.53117116843,85331.33,624531.86117116839,12826304.854913965]
[null,null,null,143,"2033-07-05",12826304.854913965,550320.11117116839,74211.75,624531.86117116839,12275984.743742796]
[null,null,null,144,"2033-08-05",12275984.743742796,548605.75117116841,75926.11,624531.86117116839,11727378.992571628]
[null,null,null,145,"2033-09-05",11727378.992571628,551998.84117116837,72533.02,624531.86117116839,11175380.15140046]
[null,null,null,146,"2033-10-05",11175380.15140046,557642.55117116845,66889.31,624531.86117116839,10617737.600229291]
[null,null,null,147,"2033-11-07",10617737.600229291,554625.1211711684,69906.740000000005,624531.86117116839,10063112.479058122]
[null,null,null,148,"2033-12-05",10063112.479058122,568315.40117116843,56216.46,624531.86117116839,9494797.0778869539]
[null,null,null,149,"2034-01-05",9494797.0778869539,565807.20117116836,58724.66,624531.86117116839,8928989.8767157849]
[null,null,null,150,"2034-02-07",8928989.8767157849,565743.76117116841,58788.1,624531.86117116839,8363246.1155446162]
[null,null,null,151,"2034-03-06",8363246.1155446162,579480.10117116838,45051.76,624531.86117116839,7783766.0143734477]
[null,null,null,152,"2034-04-05",7783766.0143734477,577942.78117116843,46589.08,624531.86117116839,7205823.2332022795]
[null,null,null,153,"2034-05-05",7205823.2332022795,581402.01117116841,43129.85,624531.86117116839,6624421.2220311109]
[null,null,null,154,"2034-06-05",6624421.2220311109,583560.27117116842,40971.589999999997,624531.86117116839,6040860.9508599425]
[null,null,null,155,"2034-07-05",6040860.9508599425,588374.79117116844,36157.07,624531.86117116839,5452486.1596887745]
[null,null,null,156,"2034-08-07",5452486.1596887745,588632.92117116833,35898.94,624531.86117116839,4863853.2385176066]
[null,null,null,157,"2034-09-05",4863853.2385176066,596390.08117116836,28141.78,624531.86117116839,4267463.1573464386]
[null,null,null,158,"2034-10-05",4267463.1573464386,598989.31117116835,25542.55,624531.86117116839,3668473.8461752702]
[null,null,null,159,"2034-11-06",3668473.8461752702,601110.69117116835,23421.17,624531.86117116839,3067363.1550041018]
[null,null,null,160,"2034-12-05",3067363.1550041018,606784.40117116843,17747.46,624531.86117116839,2460578.7538329335]
[null,null,null,161,"2035-01-05",2460578.7538329335,609313.35117116838,15218.51,624531.86117116839,1851265.402661765]
[null,null,null,162,"2035-02-06",1851265.402661765,612712.56117116835,11819.3,624531.86117116839,1238552.8414905965]
[null,null,null,163,"2035-03-05",1238552.8414905965,617859.93117116834,6671.93,624531.86117116839,620692.91031942819]
[null,null,null,164,"2035-04-05",620692.91031942819,620692.92117116845,3838.94,624531.86117116839,{"$f":"+ROUND(F188-G188,1)","v":0}]