{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",158922740.75999999,null,"Tasa SWAP",6.7924999999999999E-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":4220585.4817558331},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":163143326.24175581},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.1425000000000002E-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":-1549690.0196344277}]
[null,9526.330316880978]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-08-05",{"$f":"+E6","v":163143326.24175581}]
[null,null,null,1,"2021-09-06",{"$f":"+F22","v":163143326.24175581},{"$f":"+I23-H23","v":523437.50031688099},{"$f":"+ROUND(F23*$H$6*(E23-E22)/360,2)","v":1035778.85},{"$f":"+ROUND(-$B$10,2)+B11","v":1559216.350316881},{"$f":"+F23-G23","v":162619888.74143893}]
[null,null,null,2,"2021-10-05",{"$f":"+J23","v":162619888.74143893},{"$f":"+I24-H24","v":623553.46031688096},935662.89,{"$f":"+I23","v":1559216.350316881},161996335.28112206]
[null,null,null,3,"2021-11-05",161996335.28112206,562860.14031688101,996356.21,{"$f":"+I24","v":1559216.350316881},161433475.14080518]
[null,null,null,4,"2021-12-06",161433475.14080518,566322.00031688099,992894.35,1559216.350316881,160867153.1404883]
[null,null,null,5,"2022-01-05",160867153.1404883,601721.65031688102,957494.7,1559216.350316881,160265431.4901714]
[null,null,null,6,"2022-02-08",160265431.4901714,478114.72031688108,1081101.6299999999,1559216.350316881,159787316.76985452]
[null,null,null,7,"2022-03-07",159787316.76985452,703255.67031688092,855960.68,1559216.350316881,159084061.09953764]
[null,null,null,8,"2022-04-05",159084061.09953764,643897.48031688097,915318.87,1559216.350316881,158440163.61922076]
[null,null,null,9,"2022-05-05",158440163.61922076,616167.29031688091,943049.06,1559216.350316881,157823996.32890388]
[null,null,null,10,"2022-06-06",157823996.32890388,557209.33031688095,1002007.02,1559216.350316881,157266786.99858701]
[null,null,null,11,"2022-07-05",157266786.99858701,654353.50031688099,904862.85,1559216.350316881,156612433.49827012]
[null,null,null,12,"2022-08-05",156612433.49827012,595973.75031688099,963242.6,1559216.350316881,156016459.74795324]
[null,null,null,13,"2022-09-05",156016459.74795324,599639.28031688102,959577.07,1559216.350316881,155416820.46763635]
[null,null,null,14,"2022-10-05",155416820.46763635,634162.48031688097,925053.87,1559216.350316881,154782657.98731947]
[null,null,null,15,"2022-11-07",154782657.98731947,545809.14031688101,1013407.21,1559216.350316881,154236848.8470026]
[null,null,null,16,"2022-12-05",154236848.8470026,702387.81031688093,856828.54,1559216.350316881,153534461.03668571]
[null,null,null,17,"2023-01-05",153534461.03668571,614904.78031688102,944311.57,1559216.350316881,152919556.25636882]
[null,null,null,18,"2023-02-07",152919556.25636882,558007.41031688103,1001208.94,1559216.350316881,152361548.84605193]
[null,null,null,19,"2023-03-06",152361548.84605193,743034.58031688095,816181.77,1559216.350316881,151618514.26573506]
[null,null,null,20,"2023-04-05",151618514.26573506,656770.32031688094,902446.03,1559216.350316881,150961743.94541818]
[null,null,null,21,"2023-05-05",150961743.94541818,660679.47031688096,898536.88,1559216.350316881,150301064.47510129]
[null,null,null,22,"2023-06-05",150301064.47510129,634791.74031688098,924424.61,1559216.350316881,149666272.73478442]
[null,null,null,23,"2023-07-05",149666272.73478442,668390.22031688096,890826.13,1559216.350316881,148997882.51446754]
[null,null,null,24,"2023-08-07",148997882.51446754,583683.760316881,975532.59,1559216.350316881,148414198.75415066]
[null,null,null,25,"2023-09-05",148414198.75415066,705288.46031688096,853927.89,1559216.350316881,147708910.29383379]
[null,null,null,26,"2023-10-05",147708910.29383379,680040.61031688098,879175.74,1559216.350316881,147028869.68351692]
[null,null,null,27,"2023-11-06",147028869.68351692,625746.39031688101,933469.96,1559216.350316881,146403123.29320005]
[null,null,null,28,"2023-12-05",146403123.29320005,716859.55031688092,842356.8,1559216.350316881,145686263.74288318]
[null,null,null,29,"2024-01-05",145686263.74288318,663175.010316881,896041.34,1559216.350316881,145023088.7325663]
[null,null,null,30,"2024-02-06",145023088.7325663,638480.87031688099,920735.48,1559216.350316881,144384607.8622494]
[null,null,null,31,"2024-03-05",144384607.8622494,757119.75031688099,802096.6,1559216.350316881,143627488.11193252]
[null,null,null,32,"2024-04-05",143627488.11193252,675837.48031688097,883378.87,1559216.350316881,142951650.63161564]
[null,null,null,33,"2024-05-06",142951650.63161564,679994.21031688096,879222.14,1559216.350316881,142271656.42129877]
[null,null,null,34,"2024-06-05",142271656.42129877,712403.60031688097,846812.75,1559216.350316881,141559252.82098189]
[null,null,null,35,"2024-07-05",141559252.82098189,716643.880316881,842572.47,1559216.350316881,140842608.94066501]
[null,null,null,36,"2024-08-05",140842608.94066501,692965.84031688096,866250.51,1559216.350316881,140149643.10034811]
[null,null,null,37,"2024-09-05",140149643.10034811,697227.92031688092,861988.43,1559216.350316881,139452415.18003124]
[null,null,null,38,"2024-10-07",139452415.18003124,673848.46031688096,885367.89,1559216.350316881,138778566.71971437]
[null,null,null,39,"2024-11-05",138778566.71971437,760728.81031688093,798487.54,1559216.350316881,138017837.90939748]
[null,null,null,40,"2024-12-05",138017837.90939748,737722.68031688093,821493.67,1559216.350316881,137280115.22908059]
[null,null,null,41,"2025-01-06",137280115.22908059,687640.15031688102,871576.2,1559216.350316881,136592475.07876369]
[null,null,null,42,"2025-02-05",136592475.07876369,746206.56031688093,813009.79,1559216.350316881,135846268.5184468]
[null,null,null,43,"2025-03-05",135846268.5184468,804552.59031688096,754663.76,1559216.350316881,135041715.92812991]
[null,null,null,44,"2025-04-07",135041715.92812991,675058.85031688097,884157.5,1559216.350316881,134366657.07781303]
[null,null,null,45,"2025-05-05",134366657.07781303,812772.25031688099,746444.1,1559216.350316881,133553884.82749614]
[null,null,null,46,"2025-06-05",133553884.82749614,737795.04031688091,821421.31,1559216.350316881,132816089.78717926]
[null,null,null,47,"2025-07-07",132816089.78717926,715981.75031688099,843234.6,1559216.350316881,132100108.03686237]
[null,null,null,48,"2025-08-05",132100108.03686237,799154.53031688102,760061.82,1559216.350316881,131300953.5065455]
[null,null,null,49,"2025-09-05",131300953.5065455,751651.66031688103,807564.69,1559216.350316881,130549301.84622861]
[null,null,null,50,"2025-10-06",130549301.84622861,756274.68031688093,802941.67,1559216.350316881,129793027.16591173]
[null,null,null,51,"2025-11-05",129793027.16591173,786677.44031688094,772538.91,1559216.350316881,129006349.72559485]
[null,null,null,52,"2025-12-05",129006349.72559485,791359.81031688093,767856.54,1559216.350316881,128214989.91527797]
[null,null,null,53,"2026-01-05",128214989.91527797,770631.84031688096,788584.51,1559216.350316881,{"$f":"+F75-G75","v":127444358.0749611}]
[null,null,null,54,"2026-02-05",{"$f":"+J75","v":127444358.0749611},775371.60031688097,783844.75,{"$f":"+I75","v":1559216.350316881},126668986.47464421]
[null,null,null,55,"2026-03-05",126668986.47464421,855534.94031688094,703681.41,1559216.350316881,125813451.53432733]
[null,null,null,56,"2026-04-06",125813451.53432733,760440.73031688097,798775.62,1559216.350316881,125053010.80401045]
[null,null,null,57,"2026-05-05",125053010.80401045,{"$f":"+I79-H79","v":839701.27031688101},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":719515.08},1559216.350316881,124213309.53369357]
[null,null,null,58,"2026-06-05",124213309.53369357,795244.11031688098,763972.24,1559216.350316881,123418065.42337668]
[null,null,null,59,"2026-07-06",123418065.42337668,800135.25031688099,759081.1,1559216.350316881,122617930.17305979]
[null,null,null,60,"2026-08-05",122617930.17305979,829384.21031688096,729832.14,1559216.350316881,121788545.96274291]
[null,null,null,61,"2026-09-07",121788545.96274291,761831.22031688096,797385.13,1559216.350316881,121026714.74242602]
[null,null,null,62,"2026-10-05",121026714.74242602,886879.33031688095,672337.02,1559216.350316881,120139835.41210914]
[null,null,null,63,"2026-11-05",120139835.41210914,820297.96031688096,738918.39,1559216.350316881,119319537.45179226]
[null,null,null,64,"2026-12-07",119319537.45179226,801669.86031688098,757546.49,1559216.350316881,118517867.59147537]
[null,null,null,65,"2027-01-05",118517867.59147537,877302.40031688102,681913.95,1559216.350316881,117640565.19115849]
[null,null,null,66,"2027-02-05",117640565.19115849,835669.69031688094,723546.66,1559216.350316881,116804895.5008416]
[null,null,null,67,"2027-03-05",116804895.5008416,910332.71031688096,648883.64,1559216.350316881,115894562.79052472]
[null,null,null,68,"2027-04-05",115894562.79052472,846408.45031688095,712807.9,1559216.350316881,115048154.34020784]
[null,null,null,69,"2027-05-05",115048154.34020784,874440.15031688102,684776.2,1559216.350316881,114173714.18989097]
[null,null,null,70,"2027-06-07",114173714.18989097,811687.74031688098,747528.61,1559216.350316881,113362026.44957408]
[null,null,null,71,"2027-07-05",113362026.44957408,929458.80031688092,629757.55000000005,1559216.350316881,112432567.6492572]
[null,null,null,72,"2027-08-05",112432567.6492572,867701.40031688102,691514.95,1559216.350316881,111564866.24894032]
[null,null,null,73,"2027-09-06",111564866.24894032,850903.41031688103,708312.94,1559216.350316881,110713962.83862343]
[null,null,null,74,"2027-10-05",110713962.83862343,922203.57031688094,637012.78,1559216.350316881,109791759.26830655]
[null,null,null,75,"2027-11-05",109791759.26830655,883943.66031688103,675272.69,1559216.350316881,108907815.60798967]
[null,null,null,76,"2027-12-06",108907815.60798967,889380.34031688096,669836.01,1559216.350316881,108018435.26767279]
[null,null,null,77,"2028-01-05",108018435.26767279,916281.62031688099,642934.73,1559216.350316881,107102153.64735591]
[null,null,null,78,"2028-02-08",107102153.64735591,836737.95031688095,722478.4,1559216.350316881,106265415.69703904]
[null,null,null,79,"2028-03-06",106265415.69703904,989965.80031688092,569250.55000000005,1559216.350316881,105275449.89672215]
[null,null,null,80,"2028-04-05",105275449.89672215,932608.10031688097,626608.25,1559216.350316881,104342841.79640527]
[null,null,null,81,"2028-05-05",104342841.79640527,938159.06031688093,621057.29,1559216.350316881,103404682.7360884]
[null,null,null,82,"2028-06-05",103404682.7360884,923227.29031688091,635989.06000000006,1559216.350316881,102481455.44577152]
[null,null,null,83,"2028-07-05",102481455.44577152,949238.19031688094,609978.16,1559216.350316881,101532217.25545463]
[null,null,null,84,"2028-08-07",101532217.25545463,894455.31031688093,664761.04,1559216.350316881,100637761.94513775]
[null,null,null,85,"2028-09-05",100637761.94513775,980178.82031688094,579037.53,1559216.350316881,99657583.124820873]
[null,null,null,86,"2028-10-05",99657583.124820873,966046.11031688098,593170.24,1559216.350316881,98691537.014503986]
[null,null,null,87,"2028-11-06",98691537.014503986,932634.75031688099,626581.6,1559216.350316881,97758902.264187098]
[null,null,null,88,"2028-12-05",97758902.264187098,996742.85031688097,562473.5,1559216.350316881,96762159.413870215]
[null,null,null,89,"2029-01-05",96762159.413870215,964082.03031688102,595134.31999999995,1559216.350316881,95798077.383553341]
[null,null,null,90,"2029-02-06",95798077.383553341,951005.00031688099,608211.35,1559216.350316881,94847072.383236453]
[null,null,null,91,"2029-03-05",94847072.383236453,1051132.4403168811,508083.91,1559216.350316881,93795939.942919567]
[null,null,null,92,"2029-04-05",93795939.942919567,982325.72031688096,576890.63,1559216.350316881,92813614.22260268]
[null,null,null,93,"2029-05-07",92813614.22260268,969953.03031688102,589263.31999999995,1559216.350316881,91843661.192285806]
[null,null,null,94,"2029-06-05",91843661.192285806,1030777.260316881,528439.09,1559216.350316881,90812883.931968927]
[null,null,null,95,"2029-07-05",90812883.931968927,1018690.500316881,540525.85,1559216.350316881,89794193.431652039]
[null,null,null,96,"2029-08-06",89794193.431652039,989122.99031688098,570093.36,1559216.350316881,88805070.441335157]
[null,null,null,97,"2029-09-05",88805070.441335157,1030641.1703168809,528575.18000000005,1559216.350316881,87774429.271018282]
[null,null,null,98,"2029-10-05",87774429.271018282,1036775.630316881,522440.72,1559216.350316881,86737653.640701398]
[null,null,null,99,"2029-11-05",86737653.640701398,1025737.620316881,533478.73,1559216.350316881,85711916.02038452]
[null,null,null,100,"2029-12-05",85711916.02038452,1049051.880316881,510164.47,1559216.350316881,84662864.140067637]
[null,null,null,101,"2030-01-07",84662864.140067637,1004903.890316881,554312.46,1559216.350316881,83657960.249750763]
[null,null,null,102,"2030-02-05",83657960.249750763,1077875.170316881,481341.18,1559216.350316881,82580085.079433888]
[null,null,null,103,"2030-03-05",82580085.079433888,1100461.0403168809,458755.31,1559216.350316881,81479624.039117008]
[null,null,null,104,"2030-04-05",81479624.039117008,1058077.0503168809,501139.3,1559216.350316881,80421546.988800123]
[null,null,null,105,"2030-05-06",80421546.988800123,1064584.7403168809,494631.61,1559216.350316881,79356962.248483241]
[null,null,null,106,"2030-06-05",79356962.248483241,1086877.100316881,472339.25,1559216.350316881,78270085.148166358]
[null,null,null,107,"2030-07-05",78270085.148166358,1093346.2803168809,465870.07,1559216.350316881,77176738.867849484]
[null,null,null,108,"2030-08-05",77176738.867849484,1084541.890316881,474674.46,1559216.350316881,76092196.97753261]
[null,null,null,109,"2030-09-05",76092196.97753261,1091212.350316881,468004,1559216.350316881,75000984.627215728]
[null,null,null,110,"2030-10-07",75000984.627215728,1083043.430316881,476172.92,1559216.350316881,73917941.196898848]
[null,null,null,111,"2030-11-05",73917941.196898848,1133916.130316881,425300.22,1559216.350316881,72784025.066581964]
[null,null,null,112,"2030-12-05",72784025.066581964,1125999.7703168809,433216.58,1559216.350316881,71658025.296265081]
[null,null,null,113,"2031-01-06",71658025.296265081,1104267.5103168809,454948.84,1559216.350316881,70553757.785948202]
[null,null,null,114,"2031-02-05",70553757.785948202,1139274.5003168811,419941.85,1559216.350316881,69414483.285631314]
[null,null,null,115,"2031-03-05",69414483.285631314,1173599.610316881,385616.74,1559216.350316881,68240883.675314426]
[null,null,null,116,"2031-04-07",68240883.675314426,1112423.380316881,446792.97,1559216.350316881,67128460.294997543]
[null,null,null,117,"2031-05-05",67128460.294997543,1186299.110316881,372917.24,1559216.350316881,{"$f":"+F139-G139","v":65942161.184680663}]
[null,null,null,118,"2031-06-05",{"$f":"+J139","v":65942161.184680663},1153640.0003168811,405576.35,{"$f":"+I139","v":1559216.350316881},64788521.184363782]
[null,null,null,119,"2031-07-07",64788521.184363782,1147881.2303168811,411335.12,1559216.350316881,63640639.954046905]
[null,null,null,120,"2031-08-05",63640639.954046905,1193048.4403168811,366167.91,1559216.350316881,62447591.513730027]
[null,null,null,121,"2031-09-05",62447591.513730027,{"$f":"+I143-H143","v":1175133.3103168809},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":384083.04},1559216.350316881,61272458.203413144]
[null,null,null,122,"2031-10-06",61272458.203413144,1182360.9503168808,376855.4,1559216.350316881,60090097.25309626]
[null,null,null,123,"2031-11-05",60090097.25309626,1201555.080316881,357661.27,1559216.350316881,58888542.172779381]
[null,null,null,124,"2031-12-05",58888542.172779381,1208706.840316881,350509.51,1559216.350316881,57679835.332462497]
[null,null,null,125,"2032-01-06",57679835.332462497,1193013.4803168811,366202.87,1559216.350316881,56486821.852145612]
[null,null,null,126,"2032-02-05",56486821.852145612,1223002.080316881,336214.27,1559216.350316881,55263819.771828733]
[null,null,null,127,"2032-03-05",55263819.771828733,1241245.9803168811,317970.37,1559216.350316881,54022573.791511849]
[null,null,null,128,"2032-04-05",54022573.791511849,1226951.2603168809,332265.09000000003,1559216.350316881,52795622.53119497]
[null,null,null,129,"2032-05-05",52795622.53119497,1244972.410316881,314243.94,1559216.350316881,51550650.120878085]
[null,null,null,130,"2032-06-07",51550650.120878085,1221699.2103168811,337517.14,1559216.350316881,50328950.910561204]
[null,null,null,131,"2032-07-05",50328950.910561204,1279625.0503168809,279591.3,1559216.350316881,49049325.860244326]
[null,null,null,132,"2032-08-05",49049325.860244326,1257539.150316881,301677.2,1559216.350316881,47791786.709927447]
[null,null,null,133,"2032-09-06",47791786.709927447,1255791.610316881,303424.74,1559216.350316881,46535995.099610567]
[null,null,null,134,"2032-10-05",46535995.099610567,1291463.100316881,267753.25,1559216.350316881,45244531.999293685]
[null,null,null,135,"2032-11-05",45244531.999293685,1280940.4803168811,278275.87,1559216.350316881,43963591.518976808]
[null,null,null,136,"2032-12-06",43963591.518976808,1288818.890316881,270397.46000000002,1559216.350316881,42674772.628659926]
[null,null,null,137,"2033-01-05",42674772.628659926,1305212.5503168809,254003.8,1559216.350316881,41369560.078343049]
[null,null,null,138,"2033-02-08",41369560.078343049,1280149.9403168811,279066.40999999997,1559216.350316881,40089410.13802617]
[null,null,null,139,"2033-03-07",40089410.13802617,1344462.390316881,214753.96,1559216.350316881,38744947.747709289]
[null,null,null,140,"2033-04-05",38744947.747709289,1336290.3003168809,222926.05,1559216.350316881,37408657.447392412]
[null,null,null,141,"2033-05-05",37408657.447392412,1336556.900316881,222659.45,1559216.350316881,36072100.547075532]
[null,null,null,142,"2033-06-06",36072100.547075532,1330198.590316881,229017.76,1559216.350316881,34741901.956758648]
[null,null,null,143,"2033-07-05",34741901.956758648,1359322.5403168809,199893.81,1559216.350316881,33382579.416441768]
[null,null,null,144,"2033-08-05",33382579.416441768,1353897.2603168809,205319.09,1559216.350316881,32028682.156124886]
[null,null,null,145,"2033-09-05",32028682.156124886,1362224.390316881,196991.96,1559216.350316881,30666457.765808005]
[null,null,null,146,"2033-10-05",30666457.765808005,1376687.0403168809,182529.31,1559216.350316881,29289770.725491125]
[null,null,null,147,"2033-11-07",29289770.725491125,1367447.680316881,191768.67,1559216.350316881,27922323.045174245]
[null,null,null,148,"2033-12-05",27922323.045174245,1404100.090316881,155116.26,1559216.350316881,26518222.954857364]
[null,null,null,149,"2034-01-05",26518222.954857364,1396116.390316881,163099.96,1559216.350316881,25122106.564540483]
[null,null,null,150,"2034-02-07",25122106.564540483,1394734.590316881,164481.76,1559216.350316881,23727371.974223603]
[null,null,null,151,"2034-03-06",23727371.974223603,1432111.7803168809,127104.57,1559216.350316881,22295260.193906721]
[null,null,null,152,"2034-04-05",22295260.193906721,1426513.100316881,132703.25,1559216.350316881,20868747.093589839]
[null,null,null,153,"2034-05-05",20868747.093589839,1435003.830316881,124212.52,1559216.350316881,19433743.263272956]
[null,null,null,154,"2034-06-05",19433743.263272956,1439689.380316881,119526.97,1559216.350316881,17994053.882956076]
[null,null,null,155,"2034-07-05",17994053.882956076,1452114.2403168809,107102.11,1559216.350316881,16541939.642639196]
[null,null,null,156,"2034-08-07",16541939.642639196,1450911.4503168811,108304.9,1559216.350316881,15091028.192322314]
[null,null,null,157,"2034-09-05",15091028.192322314,1472387.390316881,86828.96,1559216.350316881,13618640.802005433]
[null,null,null,158,"2034-10-05",13618640.802005433,1478157.0703168809,81059.28,1559216.350316881,12140483.731688552]
[null,null,null,159,"2034-11-06",12140483.731688552,1482137.7703168809,77078.58,1559216.350316881,10658345.961371671]
[null,null,null,160,"2034-12-05",10658345.961371671,1497891.630316881,61324.72,1559216.350316881,9160454.3310547899]
[null,null,null,161,"2035-01-05",9160454.3310547899,1502875.100316881,56341.25,1559216.350316881,7657579.2307379087]
[null,null,null,162,"2035-02-06",7657579.2307379087,1510599.2303168809,48617.120000000003,1559216.350316881,6146980.0004210277]
[null,null,null,163,"2035-03-05",6146980.0004210277,1526287.7503168809,32928.6,1559216.350316881,4620692.250104147]
[null,null,null,164,"2035-04-05",4620692.250104147,1530796.850316881,28419.5,1559216.350316881,3089895.3997872658]
[null,null,null,165,"2035-05-07",3089895.3997872658,1539598.9503168811,19617.400000000001,1559216.350316881,1550296.4494703847]
[null,null,null,166,"2035-06-05",1550296.4494703847,1550296.4403168811,8919.91,1559216.350316881,{"$f":"+ROUND(F188-G188,1)","v":0}]