{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",76518586.930000007,null,"Tasa SWAP",6.8699999999999997E-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":2032139.8658039963},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":78550726.795804009},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.22E-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":-760328.88011781848}]
[null,4888.4470576252916]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-12-03",{"$f":"+E6","v":78550726.795804009}]
[null,null,null,1,"2022-01-05",{"$f":"+F26","v":78550726.795804009},{"$f":"+I27-H27","v":245342.43705762527},{"$f":"+ROUND(F27*$H$6*(E27-E26)/360,2)","v":519874.89},{"$f":"+ROUND(-$B$10,2)+B11","v":765217.32705762528},{"$f":"+F27-G27","v":78305384.35874638}]
[null,null,null,2,"2022-02-08",{"$f":"+J27","v":78305384.35874638},231261.60705762531,533955.72,{"$f":"+I27","v":765217.32705762528},78074122.751688749]
[null,null,null,3,"2022-03-07",78074122.751688749,342445.95705762529,422771.37,{"$f":"+I28","v":765217.32705762528},77731676.794631124]
[null,null,null,4,"2022-04-05",77731676.794631124,313121.25705762528,452096.07,765217.32705762528,77418555.537573501]
[null,null,null,5,"2022-05-05",77418555.537573501,299415.68705762527,465801.64,765217.32705762528,77119139.850515872]
[null,null,null,6,"2022-06-06",77119139.850515872,270283.82705762528,494933.5,765217.32705762528,76848856.023458242]
[null,null,null,7,"2022-07-05",76848856.023458242,318255.83705762529,446961.49,765217.32705762528,76530600.186400622]
[null,null,null,8,"2022-08-05",76530600.186400622,289409.57705762528,475807.75,765217.32705762528,76241190.609342992]
[null,null,null,9,"2022-09-05",76241190.609342992,291208.9070576253,474008.42,765217.32705762528,75949981.702285364]
[null,null,null,10,"2022-10-05",75949981.702285364,308251.60705762531,456965.72,765217.32705762528,75641730.095227733]
[null,null,null,11,"2022-11-07",75641730.095227733,264595.14705762529,500622.18,765217.32705762528,75377134.948170111]
[null,null,null,12,"2022-12-05",75377134.948170111,341932.83705762529,423284.49,765217.32705762528,75035202.11111249]
[null,null,null,13,"2023-01-05",75035202.11111249,298706.79705762526,466510.53,765217.32705762528,74736495.314054862]
[null,null,null,14,"2023-02-07",74736495.314054862,270586.2870576253,494631.04,765217.32705762528,74465909.026997238]
[null,null,null,15,"2023-03-06",74465909.026997238,361984.42705762526,403232.9,765217.32705762528,74103924.599939615]
[null,null,null,16,"2023-04-05",74103924.599939615,319358.7170576253,445858.61,765217.32705762528,73784565.882881984]
[null,null,null,17,"2023-05-05",73784565.882881984,321280.18705762527,443937.14,765217.32705762528,73463285.695824355]
[null,null,null,18,"2023-06-05",73463285.695824355,308479.75705762528,456737.57,765217.32705762528,73154805.938766733]
[null,null,null,19,"2023-07-05",73154805.938766733,325069.24705762527,440148.08,765217.32705762528,72829736.691709101]
[null,null,null,20,"2023-08-07",72829736.691709101,283205.85705762531,482011.47,765217.32705762528,72546530.83465147]
[null,null,null,21,"2023-09-05",72546530.83465147,343278.64705762529,421938.68,765217.32705762528,72203252.187593848]
[null,null,null,22,"2023-10-05",72203252.187593848,330794.42705762526,434422.9,765217.32705762528,71872457.760536224]
[null,null,null,23,"2023-11-06",71872457.760536224,303955.86705762526,461261.46,765217.32705762528,71568501.893478602]
[null,null,null,24,"2023-12-05",71568501.893478602,348966.9670576253,416250.36,765217.32705762528,71219534.926420972]
[null,null,null,25,"2024-01-05",71219534.926420972,322429.64705762529,442787.68,765217.32705762528,70897105.279363349]
[null,null,null,26,"2024-02-06",70897105.279363349,310215.45705762529,455001.87,765217.32705762528,70586889.822305724]
[null,null,null,27,"2024-03-05",70586889.822305724,368832.72705762531,396384.6,765217.32705762528,70218057.095248103]
[null,null,null,28,"2024-04-05",70218057.095248103,328656.06705762527,436561.26,765217.32705762528,69889401.028190479]
[null,null,null,29,"2024-05-06",69889401.028190479,330699.38705762528,434517.94,765217.32705762528,69558701.641132846]
[null,null,null,30,"2024-06-05",69558701.641132846,346705.80705762526,418511.52,765217.32705762528,69211995.834075227]
[null,null,null,31,"2024-07-05",69211995.834075227,348791.81705762527,416425.51,765217.32705762528,68863204.017017603]
[null,null,null,32,"2024-08-05",68863204.017017603,337079.48705762526,428137.84,765217.32705762528,68526124.529959977]
[null,null,null,33,"2024-09-05",68526124.529959977,339175.18705762527,426042.14,765217.32705762528,68186949.342902347]
[null,null,null,34,"2024-10-07",68186949.342902347,327608.63705762528,437608.69,765217.32705762528,67859340.705844715]
[null,null,null,35,"2024-11-05",67859340.705844715,370539.85705762531,394677.47,765217.32705762528,67488800.848787084]
[null,null,null,36,"2024-12-05",67488800.848787084,359159.70705762529,406057.62,765217.32705762528,67129641.141729459]
[null,null,null,37,"2025-01-06",67129641.141729459,334394.20705762529,430823.12,765217.32705762528,66795246.934671834]
[null,null,null,38,"2025-02-05",66795246.934671834,363332.58705762529,401884.74,765217.32705762528,66431914.347614206]
[null,null,null,39,"2025-03-05",66431914.347614206,392165.2170576253,373052.11,765217.32705762528,66039749.130556583]
[null,null,null,40,"2025-04-07",66039749.130556583,328144.25705762528,437073.07,765217.32705762528,65711604.873498961]
[null,null,null,41,"2025-05-05",65711604.873498961,396210.1570576253,369007.17,765217.32705762528,65315394.716441333]
[null,null,null,42,"2025-06-05",65315394.716441333,359137.00705762528,406080.32,765217.32705762528,64956257.709383711]
[null,null,null,43,"2025-07-07",64956257.709383711,348342.49705762527,416874.83,765217.32705762528,64607915.212326087]
[null,null,null,44,"2025-08-05",64607915.212326087,389450.51705762529,375766.81,765217.32705762528,64218464.69526846]
[null,null,null,45,"2025-09-05",64218464.69526846,365956.85705762531,399260.47,765217.32705762528,63852507.838210836]
[null,null,null,46,"2025-10-06",63852507.838210836,368232.0970576253,396985.23,765217.32705762528,63484275.74115321]
[null,null,null,47,"2025-11-05",63484275.74115321,383253.5970576253,381963.73,765217.32705762528,63101022.144095585]
[null,null,null,48,"2025-12-05",63101022.144095585,385559.50705762528,379657.82,765217.32705762528,62715462.637037963]
[null,null,null,49,"2026-01-05",62715462.637037963,375301.35705762531,389915.97,765217.32705762528,{"$f":"+F75-G75","v":62340161.279980339}]
[null,null,null,50,"2026-02-05",{"$f":"+J75","v":62340161.279980339},377634.68705762527,387582.64,{"$f":"+I75","v":765217.32705762528},61962526.592922717]
[null,null,null,51,"2026-03-05",61962526.592922717,417263.31705762527,347954.01,765217.32705762528,61545263.275865093]
[null,null,null,52,"2026-04-06",61545263.275865093,370233.50705762528,394983.82,765217.32705762528,61175029.768807471]
[null,null,null,53,"2026-05-05",61175029.768807471,{"$f":"+I79-H79","v":409416.55705762526},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":355800.77},765217.32705762528,60765613.211749844]
[null,null,null,54,"2026-06-05",60765613.211749844,387424.00705762528,377793.32,765217.32705762528,60378189.204692222]
[null,null,null,55,"2026-07-06",60378189.204692222,389832.70705762529,375384.62,765217.32705762528,59988356.497634597]
[null,null,null,56,"2026-08-05",59988356.497634597,404287.38705762528,360929.94,765217.32705762528,59584069.110576972]
[null,null,null,57,"2026-09-07",59584069.110576972,370870.0970576253,394347.23,765217.32705762528,59213199.013519347]
[null,null,null,58,"2026-10-05",59213199.013519347,432702.31705762527,332515.01,765217.32705762528,58780496.696461722]
[null,null,null,59,"2026-11-05",58780496.696461722,399765.91705762531,365451.41,765217.32705762528,58380730.779404096]
[null,null,null,60,"2026-12-07",58380730.779404096,390542.76705762529,374674.56,765217.32705762528,57990188.012346469]
[null,null,null,61,"2027-01-05",57990188.012346469,427939.94705762528,337277.38,765217.32705762528,57562248.065288842]
[null,null,null,62,"2027-02-05",57562248.065288842,407340.0370576253,357877.29,765217.32705762528,57154908.028231218]
[null,null,null,63,"2027-03-05",57154908.028231218,444260.76705762529,320956.56,765217.32705762528,56710647.261173591]
[null,null,null,64,"2027-04-05",56710647.261173591,412634.62705762527,352582.7,765217.32705762528,56298012.634115964]
[null,null,null,65,"2027-05-05",56298012.634115964,426490.94705762528,338726.38,765217.32705762528,55871521.687058337]
[null,null,null,66,"2027-06-07",55871521.687058337,395440.97705762531,369776.35,765217.32705762528,55476080.710000709]
[null,null,null,67,"2027-07-05",55476080.710000709,453688.31705762527,311529.01,765217.32705762528,55022392.392943084]
[null,null,null,68,"2027-08-05",55022392.392943084,423130.88705762528,342086.44,765217.32705762528,54599261.505885459]
[null,null,null,69,"2027-09-06",54599261.505885459,414811.39705762529,350405.93,765217.32705762528,54184450.108827837]
[null,null,null,70,"2027-10-05",54184450.108827837,450074.54705762526,315142.78000000003,765217.32705762528,53734375.561770208]
[null,null,null,71,"2027-11-05",53734375.561770208,431138.7770576253,334078.55,765217.32705762528,53303236.784712583]
[null,null,null,72,"2027-12-06",53303236.784712583,433819.25705762528,331398.07,765217.32705762528,52869417.527654961]
[null,null,null,73,"2028-01-05",52869417.527654961,447119.66705762531,318097.65999999997,765217.32705762528,52422297.860597335]
[null,null,null,74,"2028-02-08",52422297.860597335,407755.50705762528,357461.82,765217.32705762528,52014542.353539713]
[null,null,null,75,"2028-03-06",52014542.353539713,483558.57705762528,281658.75,765217.32705762528,51530983.77648209]
[null,null,null,76,"2028-04-05",51530983.77648209,455172.57705762528,310044.75,765217.32705762528,51075811.199424468]
[null,null,null,77,"2028-05-05",51075811.199424468,457911.19705762528,307306.13,765217.32705762528,50617900.002366841]
[null,null,null,78,"2028-06-05",50617900.002366841,450514.5970576253,314702.73,765217.32705762528,50167385.405309215]
[null,null,null,79,"2028-07-05",50167385.405309215,463376.88705762528,301840.44,765217.32705762528,49704008.51825159]
[null,null,null,80,"2028-08-07",49704008.51825159,436259.62705762527,328957.7,765217.32705762528,49267748.891193964]
[null,null,null,81,"2028-09-05",49267748.891193964,478670.62705762527,286546.7,765217.32705762528,48789078.264136337]
[null,null,null,82,"2028-10-05",48789078.264136337,471669.70705762529,293547.62,765217.32705762528,48317408.557078712]
[null,null,null,83,"2028-11-06",48317408.557078712,455126.93705762527,310090.39,765217.32705762528,47862281.62002109]
[null,null,null,84,"2028-12-05",47862281.62002109,486844.97705762531,278372.34999999998,765217.32705762528,47375436.642963462]
[null,null,null,85,"2029-01-05",47375436.642963462,470673.70705762529,294543.62,765217.32705762528,46904762.935905837]
[null,null,null,86,"2029-02-06",46904762.935905837,464192.97705762531,301024.34999999998,765217.32705762528,46440569.958848208]
[null,null,null,87,"2029-03-05",46440569.958848208,513741.63705762528,251475.69,765217.32705762528,45926828.321790583]
[null,null,null,88,"2029-04-05",45926828.321790583,479680.0270576253,285537.3,765217.32705762528,45447148.294732958]
[null,null,null,89,"2029-05-07",45447148.294732958,473547.62705762527,291669.7,765217.32705762528,44973600.667675331]
[null,null,null,90,"2029-06-05",44973600.667675331,503645.86705762532,261571.46,765217.32705762528,44469954.800617702]
[null,null,null,91,"2029-07-05",44469954.800617702,497656.43705762527,267560.89,765217.32705762528,43972298.363560081]
[null,null,null,92,"2029-08-06",43972298.363560081,483012.88705762528,282204.44,765217.32705762528,43489285.476502456]
[null,null,null,93,"2029-09-05",43489285.476502456,503556.79705762526,261660.53,765217.32705762528,42985728.679444827]
[null,null,null,94,"2029-10-05",42985728.679444827,506586.5270576253,258630.8,765217.32705762528,42479142.152387202]
[null,null,null,95,"2029-11-05",42479142.152387202,501115.05705762526,264102.27,765217.32705762528,41978027.095329575]
[null,null,null,96,"2029-12-05",41978027.095329575,512649.5270576253,252567.8,765217.32705762528,41465377.56827195]
[null,null,null,97,"2030-01-07",41465377.56827195,490785.63705762528,274431.69,765217.32705762528,40974591.931214325]
[null,null,null,98,"2030-02-05",40974591.931214325,526904.54705762526,238312.78,765217.32705762528,40447687.384156696]
[null,null,null,99,"2030-03-05",40447687.384156696,538081.08705762529,227136.24,765217.32705762528,39909606.297099069]
[null,null,null,100,"2030-04-05",39909606.297099069,517090.43705762527,248126.89,765217.32705762528,39392515.860041447]
[null,null,null,101,"2030-05-06",39392515.860041447,520305.30705762526,244912.02,765217.32705762528,38872210.55298382]
[null,null,null,102,"2030-06-05",38872210.55298382,531336.19705762528,233881.13,765217.32705762528,38340874.355926193]
[null,null,null,103,"2030-07-05",38340874.355926193,534533.06705762527,230684.26,765217.32705762528,37806341.288868569]
[null,null,null,104,"2030-08-05",37806341.288868569,530166.89705762523,235050.43,765217.32705762528,37276174.391810946]
[null,null,null,105,"2030-09-05",37276174.391810946,533463.06705762527,231754.26,765217.32705762528,36742711.324753322]
[null,null,null,106,"2030-10-07",36742711.324753322,529410.76705762534,235806.56,765217.32705762528,36213300.557695694]
[null,null,null,107,"2030-11-05",36213300.557695694,554596.74705762533,210620.58,765217.32705762528,35658703.81063807]
[null,null,null,108,"2030-12-05",35658703.81063807,550670.79705762526,214546.53,765217.32705762528,35108033.013580441]
[null,null,null,109,"2031-01-06",35108033.013580441,539901.77705762535,225315.55,765217.32705762528,34568131.236522816]
[null,null,null,110,"2031-02-05",34568131.236522816,557232.40705762524,207984.92,765217.32705762528,34010898.829465188]
[null,null,null,111,"2031-03-05",34010898.829465188,574227.23705762532,190990.09,765217.32705762528,33436671.592407562]
[null,null,null,112,"2031-04-07",33436671.592407562,543922.28705762525,221295.04,765217.32705762528,32892749.305349935]
[null,null,null,113,"2031-05-05",32892749.305349935,580506.26705762534,184711.06,765217.32705762528,{"$f":"+F139-G139","v":32312243.038292311}]
[null,null,null,114,"2031-06-05",{"$f":"+J139","v":32312243.038292311},564324.92705762526,200892.4,{"$f":"+I139","v":765217.32705762528},31747918.111234687]
[null,null,null,115,"2031-07-07",31747918.111234687,561466.24705762533,203751.08,765217.32705762528,31186451.864177063]
[null,null,null,116,"2031-08-05",31186451.864177063,583833.45705762529,181383.87,765217.32705762528,30602618.407119438]
[null,null,null,117,"2031-09-05",30602618.407119438,{"$f":"+I143-H143","v":574954.04705762526},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":190263.28},765217.32705762528,30027664.360061813]
[null,null,null,118,"2031-10-06",30027664.360061813,578528.66705762525,186688.66,765217.32705762528,29449135.693004187]
[null,null,null,119,"2031-11-05",29449135.693004187,588031.69705762528,177185.63,765217.32705762528,28861103.995946564]
[null,null,null,120,"2031-12-05",28861103.995946564,591569.68705762527,173647.64,765217.32705762528,28269534.308888938]
[null,null,null,121,"2032-01-06",28269534.308888938,583789.73705762532,181427.59,765217.32705762528,27685744.571831312]
[null,null,null,122,"2032-02-05",27685744.571831312,598641.42705762526,166575.9,765217.32705762528,27087103.144773688]
[null,null,null,123,"2032-03-05",27087103.144773688,607675.72705762531,157541.6,765217.32705762528,26479427.417716064]
[null,null,null,124,"2032-04-05",26479427.417716064,600588.8470576253,164628.48000000001,765217.32705762528,25878838.570658438]
[null,null,null,125,"2032-05-05",25878838.570658438,609512.97705762531,155704.35,765217.32705762528,25269325.593600813]
[null,null,null,126,"2032-06-07",25269325.593600813,597976.50705762533,167240.82,765217.32705762528,24671349.086543187]
[null,null,null,127,"2032-07-05",24671349.086543187,626673.99705762533,138543.32999999999,765217.32705762528,24044675.089485563]
[null,null,null,128,"2032-08-05",24044675.089485563,615726.23705762532,149491.09,765217.32705762528,23428948.852427937]
[null,null,null,129,"2032-09-06",23428948.852427937,614855.53705762525,150361.79,765217.32705762528,22814093.31537031]
[null,null,null,130,"2032-10-05",22814093.31537031,632528.02705762535,132689.29999999999,765217.32705762528,22181565.288312685]
[null,null,null,131,"2032-11-05",22181565.288312685,627309.60705762531,137907.72,765217.32705762528,21554255.681255061]
[null,null,null,132,"2032-12-06",21554255.681255061,631209.72705762531,134007.6,765217.32705762528,20923045.954197437]
[null,null,null,133,"2033-01-05",20923045.954197437,639330.33705762529,125886.99,765217.32705762528,20283715.617139813]
[null,null,null,134,"2033-02-08",20283715.617139813,626904.92705762526,138312.4,765217.32705762528,19656810.690082189]
[null,null,null,135,"2033-03-07",19656810.690082189,658775.69705762528,106441.63,765217.32705762528,18998034.993024565]
[null,null,null,136,"2033-04-05",18998034.993024565,654722.64705762523,110494.68,765217.32705762528,18343312.345966939]
[null,null,null,137,"2033-05-05",18343312.345966939,654851.72705762531,110365.6,765217.32705762528,17688460.618909314]
[null,null,null,138,"2033-06-06",17688460.618909314,651696.7170576253,113520.61,765217.32705762528,17036763.901851688]
[null,null,null,139,"2033-07-05",17036763.901851688,666129.61705762532,99087.71,765217.32705762528,16370634.284794062]
[null,null,null,140,"2033-08-05",16370634.284794062,663437.45705762529,101779.87,765217.32705762528,15707196.827736437]
[null,null,null,141,"2033-09-05",15707196.827736437,667562.19705762528,97655.13,765217.32705762528,15039634.630678812]
[null,null,null,142,"2033-10-05",15039634.630678812,674728.85705762531,90488.47,765217.32705762528,14364905.773621187]
[null,null,null,143,"2033-11-07",14364905.773621187,670145.5970576253,95071.73,765217.32705762528,13694760.176563561]
[null,null,null,144,"2033-12-05",13694760.176563561,688313.63705762522,76903.69,765217.32705762528,13006446.539505936]
[null,null,null,145,"2034-01-05",13006446.539505936,684353.35705762531,80863.97,765217.32705762528,12322093.182448311]
[null,null,null,146,"2034-02-07",12322093.182448311,683665.60705762531,81551.72,765217.32705762528,11638427.575390685]
[null,null,null,147,"2034-03-06",11638427.575390685,702195.23705762532,63022.09,765217.32705762528,10936232.338333059]
[null,null,null,148,"2034-04-05",10936232.338333059,699417.66705762525,65799.66,765217.32705762528,10236814.671275433]
[null,null,null,149,"2034-05-05",10236814.671275433,703625.82705762528,61591.5,765217.32705762528,9533188.8442178071]
[null,null,null,150,"2034-06-05",9533188.8442178071,705947.37705762533,59269.95,765217.32705762528,8827241.4671601821]
[null,null,null,151,"2034-07-05",8827241.4671601821,712106.75705762533,53110.57,765217.32705762528,8115134.7101025563]
[null,null,null,152,"2034-08-07",8115134.7101025563,711508.65705762524,53708.67,765217.32705762528,7403626.053044931]
[null,null,null,153,"2034-09-05",7403626.053044931,722157.01705762534,43060.31,765217.32705762528,6681469.0359873055]
[null,null,null,154,"2034-10-05",6681469.0359873055,725017.15705762524,40200.17,765217.32705762528,5956451.8789296802]
[null,null,null,155,"2034-11-06",5956451.8789296802,726990.14705762523,38227.18,765217.32705762528,5229461.7318720547]
[null,null,null,156,"2034-12-05",5229461.7318720547,734802.19705762528,30415.13,765217.32705762528,4494659.5348144295]
[null,null,null,157,"2035-01-05",4494659.5348144295,737273.02705762524,27944.3,765217.32705762528,3757386.5077568041]
[null,null,null,158,"2035-02-06",3757386.5077568041,741103.25705762533,24114.07,765217.32705762528,3016283.2506991788]
[null,null,null,159,"2035-03-05",3016283.2506991788,748884.15705762524,16333.17,765217.32705762528,2267399.0936415535]
[null,null,null,160,"2035-04-05",2267399.0936415535,751120.40705762524,14096.92,765217.32705762528,1516278.6865839283]
[null,null,null,161,"2035-05-07",1516278.6865839283,755486.18705762527,9731.14,765217.32705762528,760792.49952630303]
[null,null,null,162,"2035-06-05",760792.49952630303,760792.47705762531,4424.8500000000004,765217.32705762528,{"$f":"+ROUND(F188-G188,1)","v":0}]