{"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-005-2021"]
[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-005-2021 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",62117113.430000007,null,"Tasa SWAP",6.8599999999999994E-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":1649673.2057566717},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":63766786.635756679},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.2599999999999998E-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":-623196.69040943705}]
[null,3987.7948706572529]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-12-03",{"$f":"+E6","v":63766786.635756679}]
[null,null,null,1,"2022-01-05",{"$f":"+F28","v":63766786.635756679},{"$f":"+I29-H29","v":202816.51487065724},{"$f":"+ROUND(F29*$H$6*(E29-E28)/360,2)","v":424367.97},{"$f":"+ROUND(-$B$10,2)+B11","v":627184.48487065721},{"$f":"+F29-G29","v":63563970.12088602}]
[null,null,null,2,"2022-02-08",{"$f":"+J29","v":63563970.12088602},191347.52487065719,435836.96,{"$f":"+I29","v":627184.48487065721},63372622.596015364]
[null,null,null,3,"2022-03-07",{"$f":"+J30","v":63372622.596015364},282120.55487065722,345063.93,{"$f":"+I30","v":627184.48487065721},63090502.041144706]
[null,null,null,4,"2022-04-05",63090502.041144706,258210.19487065723,368974.29,627184.48487065721,62832291.846274048]
[null,null,null,5,"2022-05-05",62832291.846274048,247049.11487065721,380135.37,627184.48487065721,62585242.731403388]
[null,null,null,6,"2022-06-06",62585242.731403388,223301.05487065722,403883.43,627184.48487065721,62361941.67653273]
[null,null,null,7,"2022-07-05",62361941.67653273,262471.06487065722,364713.42,627184.48487065721,62099470.611662075]
[null,null,null,8,"2022-08-05",62099470.611662075,238959.29487065721,388225.19,627184.48487065721,61860511.316791415]
[null,null,null,9,"2022-09-05",61860511.316791415,240453.18487065722,386731.3,627184.48487065721,61620058.131920755]
[null,null,null,10,"2022-10-05",61620058.131920755,254383.13487065723,372801.35,627184.48487065721,61365674.997050099]
[null,null,null,11,"2022-11-07",61365674.997050099,218795.9148706572,408388.57,627184.48487065721,61146879.082179442]
[null,null,null,12,"2022-12-05",61146879.082179442,281908.44487065723,345276.04,627184.48487065721,60864970.637308784]
[null,null,null,13,"2023-01-05",60864970.637308784,246676.9748706572,380507.51,627184.48487065721,60618293.662438124]
[null,null,null,14,"2023-02-07",60618293.662438124,223769.74487065722,403414.74,627184.48487065721,60394523.917567469]
[null,null,null,15,"2023-03-06",60394523.917567469,298336.30487065722,328848.18,627184.48487065721,60096187.612696812]
[null,null,null,16,"2023-04-05",60096187.612696812,263602.54487065721,363581.94,627184.48487065721,59832585.067826152]
[null,null,null,17,"2023-05-05",59832585.067826152,265197.34487065719,361987.14,627184.48487065721,59567387.722955495]
[null,null,null,18,"2023-06-05",59567387.722955495,254789.0348706572,372395.45,627184.48487065721,59312598.688084841]
[null,null,null,19,"2023-07-05",59312598.688084841,268343.26487065724,358841.22,627184.48487065721,59044255.423214182]
[null,null,null,20,"2023-08-07",59044255.423214182,234244.96487065719,392939.52000000002,627184.48487065721,58810010.458343528]
[null,null,null,21,"2023-09-05",58810010.458343528,283243.94487065723,343940.54,627184.48487065721,58526766.51347287]
[null,null,null,22,"2023-10-05",58526766.51347287,273097.54487065721,354086.94,627184.48487065721,58253668.96860221]
[null,null,null,23,"2023-11-06",58253668.96860221,251254.14487065718,375930.34,627184.48487065721,58002414.823731557]
[null,null,null,24,"2023-12-05",58002414.823731557,287967.02487065719,339217.46,627184.48487065721,57714447.7988609]
[null,null,null,25,"2024-01-05",57714447.7988609,266372.99487065722,360811.49,627184.48487065721,57448074.803990245]
[null,null,null,26,"2024-02-06",57448074.803990245,256452.90487065719,370731.58,627184.48487065721,57191621.899119586]
[null,null,null,27,"2024-03-05",57191621.899119586,304242.46487065719,322942.02,627184.48487065721,56887379.434248932]
[null,null,null,28,"2024-04-05",56887379.434248932,271543.55487065722,355640.93,627184.48487065721,56615835.879378274]
[null,null,null,29,"2024-05-06",56615835.879378274,273241.15487065719,353943.33,627184.48487065721,56342594.724507615]
[null,null,null,30,"2024-06-05",56342594.724507615,286311.7848706572,340872.7,627184.48487065721,56056282.939636961]
[null,null,null,31,"2024-07-05",56056282.939636961,288043.9748706572,339140.51,627184.48487065721,55768238.964766301]
[null,null,null,32,"2024-08-05",55768238.964766301,278540.04487065721,348644.44,627184.48487065721,55489698.919895642]
[null,null,null,33,"2024-09-05",55489698.919895642,280281.38487065723,346903.1,627184.48487065721,55209417.535024986]
[null,null,null,34,"2024-10-07",55209417.535024986,270899.71487065719,356284.77,627184.48487065721,54938517.820154332]
[null,null,null,35,"2024-11-05",54938517.820154332,305885.71487065719,321298.77,627184.48487065721,54632632.105283678]
[null,null,null,36,"2024-12-05",54632632.105283678,296657.06487065722,330527.42,627184.48487065721,54335975.040413022]
[null,null,null,37,"2025-01-06",54335975.040413022,276536.32487065723,350648.16,627184.48487065721,54059438.715542361]
[null,null,null,38,"2025-02-05",54059438.715542361,300124.88487065723,327059.59999999998,627184.48487065721,53759313.830671705]
[null,null,null,39,"2025-03-05",53759313.830671705,323623.55487065722,303560.93,627184.48487065721,53435690.275801048]
[null,null,null,40,"2025-04-07",53435690.275801048,271569.96487065719,355614.52,627184.48487065721,53164120.310930394]
[null,null,null,41,"2025-05-05",53164120.310930394,326984.4148706572,300200.07,627184.48487065721,52837135.896059737]
[null,null,null,42,"2025-06-05",52837135.896059737,296864.32487065723,330320.15999999997,627184.48487065721,52540271.571189076]
[null,null,null,43,"2025-07-07",52540271.571189076,288124.59487065719,339059.89,627184.48487065721,52252146.976318419]
[null,null,null,44,"2025-08-05",52252146.976318419,321596.51487065724,305587.96999999997,627184.48487065721,51930550.46144776]
[null,null,null,45,"2025-09-05",51930550.46144776,302531.99487065722,324652.49,627184.48487065721,51628018.466577105]
[null,null,null,46,"2025-10-06",51628018.466577105,304423.32487065723,322761.15999999997,627184.48487065721,51323595.141706444]
[null,null,null,47,"2025-11-05",51323595.141706444,316676.73487065721,310507.75,627184.48487065721,{"$f":"+F75-G75","v":51006918.406835787}]
[null,null,null,48,"2025-12-05",{"$f":"+J75","v":51006918.406835787},318592.62487065722,308591.86,{"$f":"+I75","v":627184.48487065721},50688325.781965129]
[null,null,null,49,"2026-01-05",50688325.781965129,310297.96487065719,316886.52,627184.48487065721,50378027.817094475]
[null,null,null,50,"2026-02-05",50378027.817094475,312237.84487065719,314946.64,627184.48487065721,50065789.972223818]
[null,null,null,51,"2026-03-05",50065789.972223818,{"$f":"+I79-H79","v":344479.65487065719},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":282704.83},627184.48487065721,49721310.317353159]
[null,null,null,52,"2026-04-06",49721310.317353159,306316.29487065721,320868.19,627184.48487065721,49414994.022482499]
[null,null,null,53,"2026-05-05",49414994.022482499,338189.12487065722,288995.36,627184.48487065721,49076804.897611842]
[null,null,null,54,"2026-06-05",49076804.897611842,320372.65487065719,306811.83,627184.48487065721,48756432.242741182]
[null,null,null,55,"2026-07-06",48756432.242741182,322375.52487065719,304808.96000000002,627184.48487065721,48434056.717870526]
[null,null,null,56,"2026-08-05",48434056.717870526,334158.44487065723,293026.03999999998,627184.48487065721,48099898.272999868]
[null,null,null,57,"2026-09-07",48099898.272999868,307079.6648706572,320104.82,627184.48487065721,47792818.608129211]
[null,null,null,58,"2026-10-05",47792818.608129211,357314.36487065721,269870.12,627184.48487065721,47435504.243258551]
[null,null,null,59,"2026-11-05",47435504.243258551,330633.52487065719,296550.96000000002,627184.48487065721,47104870.718387894]
[null,null,null,60,"2026-12-07",47104870.718387894,323201.05487065722,303983.43,627184.48487065721,46781669.663517237]
[null,null,null,61,"2027-01-05",46781669.663517237,353589.68487065722,273594.8,627184.48487065721,46428079.978646576]
[null,null,null,62,"2027-02-05",46428079.978646576,336931.6048706572,290252.88,627184.48487065721,46091148.373775922]
[null,null,null,63,"2027-03-05",46091148.373775922,366923.13487065723,260261.35,627184.48487065721,45724225.238905266]
[null,null,null,64,"2027-04-05",45724225.238905266,341331.87487065722,285852.61,627184.48487065721,45382893.364034608]
[null,null,null,65,"2027-05-05",45382893.364034608,352617.98487065721,274566.5,627184.48487065721,45030275.379163951]
[null,null,null,66,"2027-06-07",45030275.379163951,327508.00487065723,299676.48,627184.48487065721,44702767.37429329]
[null,null,null,67,"2027-07-05",44702767.37429329,374762.8548706572,252421.63,627184.48487065721,44328004.519422635]
[null,null,null,68,"2027-08-05",44328004.519422635,350060.57487065723,277123.90999999997,627184.48487065721,43977943.944551975]
[null,null,null,69,"2027-09-06",43977943.944551975,343380.15487065719,283804.33,627184.48487065721,43634563.789681315]
[null,null,null,70,"2027-10-05",43634563.789681315,371995.01487065724,255189.47,627184.48487065721,43262568.774810657]
[null,null,null,71,"2027-11-05",43262568.774810657,356721.32487065723,270463.15999999997,627184.48487065721,42905847.449939996]
[null,null,null,72,"2027-12-06",42905847.449939996,358951.42487065721,268233.06,627184.48487065721,42546896.025069341]
[null,null,null,73,"2028-01-05",42546896.025069341,369775.76487065724,257408.72,627184.48487065721,42177120.260198683]
[null,null,null,74,"2028-02-08",42177120.260198683,337990.0348706572,289194.45,627184.48487065721,41839130.225328028]
[null,null,null,75,"2028-03-06",41839130.225328028,399370.42487065721,227814.06,627184.48487065721,41439759.800457373]
[null,null,null,76,"2028-04-05",41439759.800457373,376473.93487065722,250710.55,627184.48487065721,41063285.865586713]
[null,null,null,77,"2028-05-05",41063285.865586713,378751.6048706572,248432.88,627184.48487065721,40684534.260716058]
[null,null,null,78,"2028-06-05",40684534.260716058,372838.33487065719,254346.15,627184.48487065721,40311695.925845399]
[null,null,null,79,"2028-07-05",40311695.925845399,383298.7248706572,243885.76,627184.48487065721,39928397.20097474]
[null,null,null,80,"2028-08-07",39928397.20097474,361461.00487065723,265723.48,627184.48487065721,39566936.196104079]
[null,null,null,81,"2028-09-05",39566936.196104079,395783.8548706572,231400.63,627184.48487065721,39171152.341233425]
[null,null,null,82,"2028-10-05",39171152.341233425,390199.01487065724,236985.47,627184.48487065721,38780953.326362766]
[null,null,null,83,"2028-11-06",38780953.326362766,376918.06487065717,250266.42,627184.48487065721,38404035.261492111]
[null,null,null,84,"2028-12-05",38404035.261492111,402584.88487065723,224599.6,627184.48487065721,38001450.376621455]
[null,null,null,85,"2029-01-05",38001450.376621455,389612.08487065719,237572.4,627184.48487065721,37611838.291750796]
[null,null,null,86,"2029-02-06",37611838.291750796,384462.75487065723,242721.73,627184.48487065721,37227375.536880136]
[null,null,null,87,"2029-03-05",37227375.536880136,424481.42487065721,202703.06,627184.48487065721,36802894.112009481]
[null,null,null,88,"2029-04-05",36802894.112009481,397105.05487065722,230079.43,627184.48487065721,36405789.057138823]
[null,null,null,89,"2029-05-07",36405789.057138823,392245.79487065721,234938.69,627184.48487065721,36013543.262268163]
[null,null,null,90,"2029-06-05",36013543.262268163,416565.27487065725,210619.21,627184.48487065721,35596977.987397507]
[null,null,null,91,"2029-07-05",35596977.987397507,411822.76487065724,215361.72,627184.48487065721,35185155.222526848]
[null,null,null,92,"2029-08-06",35185155.222526848,400122.94487065717,227061.54,627184.48487065721,34785032.27765619]
[null,null,null,93,"2029-09-05",34785032.27765619,416735.0348706572,210449.45,627184.48487065721,34368297.242785536]
[null,null,null,94,"2029-10-05",34368297.242785536,419256.2848706572,207928.2,627184.48487065721,33949040.957914881]
[null,null,null,95,"2029-11-05",33949040.957914881,414946.39487065724,212238.09,627184.48487065721,33534094.563044224]
[null,null,null,96,"2029-12-05",33534094.563044224,424303.21487065719,202881.27,627184.48487065721,33109791.348173566]
[null,null,null,97,"2030-01-07",33109791.348173566,406838.82487065718,220345.66,627184.48487065721,32702952.523302909]
[null,null,null,98,"2030-02-05",32702952.523302909,435926.71487065719,191257.77,627184.48487065721,32267025.808432251]
[null,null,null,99,"2030-03-05",32267025.808432251,444983.34487065719,182201.14,627184.48487065721,31822042.463561594]
[null,null,null,100,"2030-04-05",31822042.463561594,428243.68487065722,198940.79999999999,627184.48487065721,31393798.778690938]
[null,null,null,101,"2030-05-06",31393798.778690938,430920.9148706572,196263.57,627184.48487065721,30962877.863820281]
[null,null,null,102,"2030-06-05",30962877.863820281,439859.07487065718,187325.41,627184.48487065721,30523018.788949624]
[null,null,null,103,"2030-07-05",30523018.788949624,442520.2248706572,184664.26,627184.48487065721,30080498.564078968]
[null,null,null,104,"2030-08-05",30080498.564078968,439131.23487065721,188053.25,627184.48487065721,29641367.329208311]
[null,null,null,105,"2030-09-05",29641367.329208311,441876.5348706572,185307.95,627184.48487065721,29199490.794337653]
[null,null,null,106,"2030-10-07",29199490.794337653,438750.43487065722,188434.05,627184.48487065721,28760740.359466996]
[null,null,null,107,"2030-11-05",28760740.359466996,458982.08487065719,168202.4,627184.48487065721,28301758.274596337]
[null,null,null,108,"2030-12-05",28301758.274596337,455958.84487065719,171225.64,627184.48487065721,27845799.429725681]
[null,null,null,109,"2031-01-06",27845799.429725681,447486.25487065723,179698.23,627184.48487065721,27398313.174855024]
[null,null,null,110,"2031-02-05",27398313.174855024,461424.69487065717,165759.79,627184.48487065721,26936888.479984365]
[null,null,null,111,"2031-03-05",26936888.479984365,475080.8548706572,152103.63,627184.48487065721,{"$f":"+F139-G139","v":26461807.625113707}]
[null,null,null,112,"2031-04-07",{"$f":"+J139","v":26461807.625113707},451081.15487065725,176103.33,{"$f":"+I139","v":627184.48487065721},26010726.470243052]
[null,null,null,113,"2031-05-05",26010726.470243052,480310.58487065719,146873.9,627184.48487065721,25530415.885372393]
[null,null,null,114,"2031-06-05",25530415.885372393,467576.83487065719,159607.65,627184.48487065721,25062839.050501734]
[null,null,null,115,"2031-07-07",25062839.050501734,{"$f":"+I143-H143","v":465445.63487065723},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":161738.85},627184.48487065721,24597393.415631078]
[null,null,null,116,"2031-08-05",24597393.415631078,483330.7248706572,143853.76000000001,627184.48487065721,24114062.690760422]
[null,null,null,117,"2031-09-05",24114062.690760422,476431.40487065725,150753.07999999999,627184.48487065721,23637631.285889767]
[null,null,null,118,"2031-10-06",23637631.285889767,479409.89487065724,147774.59,627184.48487065721,23158221.39101911]
[null,null,null,119,"2031-11-05",23158221.39101911,487077.24487065722,140107.24,627184.48487065721,22671144.146148451]
[null,null,null,120,"2031-12-05",22671144.146148451,490024.06487065717,137160.42000000001,627184.48487065721,22181120.081277795]
[null,null,null,121,"2032-01-06",22181120.081277795,484042.32487065718,143142.16,627184.48487065721,21697077.756407138]
[null,null,null,122,"2032-02-05",21697077.756407138,495917.1648706572,131267.32,627184.48487065721,21201160.591536481]
[null,null,null,123,"2032-03-05",21201160.591536481,503193.0348706572,123991.45,627184.48487065721,20697967.556665823]
[null,null,null,124,"2032-04-05",20697967.556665823,497787.69487065723,129396.79,627184.48487065721,20200179.861795165]
[null,null,null,125,"2032-05-05",20200179.861795165,504973.39487065724,122211.09,627184.48487065721,19695206.466924507]
[null,null,null,126,"2032-06-07",19695206.466924507,496112.88487065723,131071.6,627184.48487065721,19199093.582053851]
[null,null,null,127,"2032-07-05",19199093.582053851,518773.6048706572,108410.88,627184.48487065721,18680319.977183193]
[null,null,null,128,"2032-08-05",18680319.977183193,510401.3548706572,116783.13,627184.48487065721,18169918.622312535]
[null,null,null,129,"2032-09-06",18169918.622312535,509927.94487065723,117256.54,627184.48487065721,17659990.677441876]
[null,null,null,130,"2032-10-05",17659990.677441876,523902.9748706572,103281.51,627184.48487065721,17136087.702571221]
[null,null,null,131,"2032-11-05",17136087.702571221,520055.37487065722,107129.11,627184.48487065721,16616032.327700563]
[null,null,null,132,"2032-12-06",16616032.327700563,523306.58487065719,103877.9,627184.48487065721,16092725.742829906]
[null,null,null,133,"2033-01-05",16092725.742829906,529823.49487065722,97360.99,627184.48487065721,15562902.247959249]
[null,null,null,134,"2033-02-08",15562902.247959249,520474.8548706572,106709.63,627184.48487065721,15042427.393088592]
[null,null,null,135,"2033-03-07",15042427.393088592,545278.46487065719,81906.02,627184.48487065721,14497148.928217934]
[null,null,null,136,"2033-04-05",14497148.928217934,542400.32487065718,84784.16,627184.48487065721,13954748.603347277]
[null,null,null,137,"2033-05-05",13954748.603347277,542758.25487065723,84426.23,627184.48487065721,13411990.34847662]
[null,null,null,138,"2033-06-06",13411990.34847662,540632.44487065717,86552.04,627184.48487065721,12871357.903605964]
[null,null,null,139,"2033-07-05",12871357.903605964,551908.49487065722,75275.990000000005,627184.48487065721,12319449.408735307]
[null,null,null,140,"2033-08-05",12319449.408735307,550167.39487065724,77017.09,627184.48487065721,11769282.013864649]
[null,null,null,141,"2033-09-05",11769282.013864649,553606.8548706572,73577.63,627184.48487065721,11215675.158993993]
[null,null,null,142,"2033-10-05",11215675.158993993,559329.65487065725,67854.83,627184.48487065721,10656345.504123336]
[null,null,null,143,"2033-11-07",10656345.504123336,556266.50487065723,70917.98,627184.48487065721,10100078.999252679]
[null,null,null,144,"2033-12-05",10100078.999252679,570152.70487065718,57031.78,627184.48487065721,9529926.2943820208]
[null,null,null,145,"2034-01-05",9529926.2943820208,567606.56487065717,59577.919999999998,627184.48487065721,8962319.7295113634]
[null,null,null,146,"2034-02-07",8962319.7295113634,567540.24487065722,59644.24,627184.48487065721,8394779.4846407063]
[null,null,null,147,"2034-03-06",8394779.4846407063,581474.91487065726,45709.57,627184.48487065721,7813304.5697700493]
[null,null,null,148,"2034-04-05",7813304.5697700493,579913.99487065722,47270.49,627184.48487065721,7233390.5748993922]
[null,null,null,149,"2034-05-05",7233390.5748993922,583422.4748706572,43762.01,627184.48487065721,6649968.1000287347]
[null,null,null,150,"2034-06-05",6649968.1000287347,585611.1048706572,41573.379999999997,627184.48487065721,6064356.9951580772]
[null,null,null,151,"2034-07-05",6064356.9951580772,590495.12487065722,36689.360000000001,627184.48487065721,5473861.8702874202]
[null,null,null,152,"2034-08-07",5473861.8702874202,590755.93487065716,36428.550000000003,627184.48487065721,4883105.9354167627]
[null,null,null,153,"2034-09-05",4883105.9354167627,598626.45487065718,28558.03,627184.48487065721,4284479.4805461057]
[null,null,null,154,"2034-10-05",4284479.4805461057,601263.38487065723,25921.1,627184.48487065721,3683216.0956754484]
[null,null,null,155,"2034-11-06",3683216.0956754484,603415.46487065719,23769.02,627184.48487065721,3079800.6308047911]
[null,null,null,156,"2034-12-05",3079800.6308047911,609172.78487065725,18011.7,627184.48487065721,2470627.845934134]
[null,null,null,157,"2035-01-05",2470627.845934134,611738.94487065717,15445.54,627184.48487065721,1858888.9010634767]
[null,null,null,158,"2035-02-06",1858888.9010634767,615188.45487065718,11996.03,627184.48487065721,1243700.4461928196]
[null,null,null,159,"2035-03-05",1243700.4461928196,620412.53487065725,6771.95,627184.48487065721,623287.91132216237]
[null,null,null,160,"2035-04-05",623287.91132216237,623287.89487065724,3896.59,627184.48487065721,{"$f":"+ROUND(F188-G188,1)","v":0}]