{"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":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Licitación Pública No. LA-OAX-DID-006-2021"]
[null,"(En Segunda Convocatoria a la 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-006-2021 (En Segunda Convocatoria a la 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",7.0000000000000007E-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":7.400000000000001E-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":-628109.00945272809}]
[null,3308.5897399486721]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-12-09",{"$f":"+E6","v":63766786.635756679}]
[null,null,null,1,"2022-01-05",{"$f":"+F28","v":63766786.635756679},{"$f":"+I29-H29","v":277511.92973994865},{"$f":"+ROUND(F29*$H$6*(E29-E28)/360,2)","v":353905.67},{"$f":"+ROUND(-$B$10,2)+B11","v":631417.59973994864},{"$f":"+F29-G29","v":63489274.706016727}]
[null,null,null,2,"2022-02-08",{"$f":"+J29","v":63489274.706016727},187698.10973994865,443719.49,{"$f":"+I29","v":631417.59973994864},63301576.596276775]
[null,null,null,3,"2022-03-07",{"$f":"+J30","v":63301576.596276775},280093.84973994864,351323.75,{"$f":"+I30","v":631417.59973994864},63021482.746536829]
[null,null,null,4,"2022-04-05",63021482.746536829,255739.53973994864,375678.06,631417.59973994864,62765743.206796877]
[null,null,null,5,"2022-05-05",62765743.206796877,244362.17973994865,387055.42,631417.59973994864,62521381.027056925]
[null,null,null,6,"2022-06-06",62521381.027056925,220165.84973994864,411251.75,631417.59973994864,62301215.177316979]
[null,null,null,7,"2022-07-05",62301215.177316979,260033.12973994866,371384.47,631417.59973994864,62041182.047577031]
[null,null,null,8,"2022-08-05",62041182.047577031,236077.39973994863,395340.2,631417.59973994864,61805104.64783708]
[null,null,null,9,"2022-09-05",61805104.64783708,237581.73973994865,393835.86,631417.59973994864,61567522.908097133]
[null,null,null,10,"2022-10-05",61567522.908097133,251751.20973994862,379666.39,631417.59973994864,61315771.698357187]
[null,null,null,11,"2022-11-07",61315771.698357187,215492.27973994863,415925.32,631417.59973994864,61100279.418617241]
[null,null,null,12,"2022-12-05",61100279.418617241,279751.54973994865,351666.05,631417.59973994864,60820527.868877292]
[null,null,null,13,"2023-01-05",60820527.868877292,243855.67973994865,387561.92,631417.59973994864,60576672.18913734]
[null,null,null,14,"2023-02-07",60576672.18913734,220505.83973994863,410911.76,631417.59973994864,60356166.349397391]
[null,null,null,15,"2023-03-06",60356166.349397391,296440.87973994866,334976.71999999997,631417.59973994864,60059725.469657443]
[null,null,null,16,"2023-04-05",60059725.469657443,261049.28973994864,370368.31,631417.59973994864,59798676.179917492]
[null,null,null,17,"2023-05-05",59798676.179917492,262659.09973994864,368758.5,631417.59973994864,59536017.080177546]
[null,null,null,18,"2023-06-05",59536017.080177546,252040.86973994866,379376.73,631417.59973994864,59283976.210437596]
[null,null,null,19,"2023-07-05",59283976.210437596,265833.07973994862,365584.52,631417.59973994864,59018143.130697645]
[null,null,null,20,"2023-08-07",59018143.130697645,231077.85973994865,400339.74,631417.59973994864,58787065.270957693]
[null,null,null,21,"2023-09-05",58787065.270957693,280981.36973994866,350436.23,631417.59973994864,58506083.901217744]
[null,null,null,22,"2023-10-05",58506083.901217744,270630.07973994862,360787.52,631417.59973994864,58235453.821477793]
[null,null,null,23,"2023-11-06",58235453.821477793,248357.72973994864,383059.87,631417.59973994864,57987096.091737844]
[null,null,null,24,"2023-12-05",57987096.091737844,285750.07973994862,345667.52,631417.59973994864,57701346.011997893]
[null,null,null,25,"2024-01-05",57701346.011997893,263731.79973994865,367685.8,631417.59973994864,57437614.212257944]
[null,null,null,26,"2024-02-06",57437614.212257944,253605.73973994865,377811.86,631417.59973994864,57184008.472517997]
[null,null,null,27,"2024-03-05",57184008.472517997,302291.85973994865,329125.74,631417.59973994864,56881716.612778045]
[null,null,null,28,"2024-04-05",56881716.612778045,268954.65973994863,362462.94,631417.59973994864,56612761.953038096]
[null,null,null,29,"2024-05-06",56612761.953038096,270668.49973994866,360749.1,631417.59973994864,56342093.453298151]
[null,null,null,30,"2024-06-05",56342093.453298151,283974.68973994866,347442.91,631417.59973994864,56058118.763558201]
[null,null,null,31,"2024-07-05",56058118.763558201,285725.86973994866,345691.73,631417.59973994864,55772392.893818252]
[null,null,null,32,"2024-08-05",55772392.893818252,276023.51973994862,355394.08,631417.59973994864,55496369.374078304]
[null,null,null,33,"2024-09-05",55496369.374078304,277782.39973994863,353635.2,631417.59973994864,55218586.974338353]
[null,null,null,34,"2024-10-07",55218586.974338353,268202.00973994861,363215.59,631417.59973994864,54950384.964598402]
[null,null,null,35,"2024-11-05",54950384.964598402,303852.24973994866,327565.34999999998,631417.59973994864,54646532.714858457]
[null,null,null,36,"2024-12-05",54646532.714858457,294430.64973994863,336986.95,631417.59973994864,54352102.065118507]
[null,null,null,37,"2025-01-06",54352102.065118507,273901.54973994865,357516.05,631417.59973994864,54078200.515378557]
[null,null,null,38,"2025-02-05",54078200.515378557,297935.35973994865,333482.23999999999,631417.59973994864,53780265.155638605]
[null,null,null,39,"2025-03-05",53780265.155638605,321882.29973994865,309535.3,631417.59973994864,53458382.855898656]
[null,null,null,40,"2025-04-07",53458382.855898656,268791.56973994861,362626.03,631417.59973994864,53189591.286158711]
[null,null,null,41,"2025-05-05",53189591.286158711,325281.94973994861,306135.65000000002,631417.59973994864,52864309.336418763]
[null,null,null,42,"2025-06-05",52864309.336418763,294554.46973994863,336863.13,631417.59973994864,52569754.866678812]
[null,null,null,43,"2025-07-07",52569754.866678812,285625.42973994865,345792.17,631417.59973994864,52284129.43693886]
[null,null,null,44,"2025-08-05",52284129.43693886,319746.09973994864,311671.5,631417.59973994864,51964383.337198913]
[null,null,null,45,"2025-09-05",51964383.337198913,300288.99973994866,331128.59999999998,631417.59973994864,51664094.337458968]
[null,null,null,46,"2025-10-06",51664094.337458968,302202.50973994861,329215.09000000003,631417.59973994864,51361891.827719018]
[null,null,null,47,"2025-11-05",51361891.827719018,314685.92973994865,316731.67,631417.59973994864,{"$f":"+F75-G75","v":51047205.897979066}]
[null,null,null,48,"2025-12-05",{"$f":"+J75","v":51047205.897979066},316626.49973994866,314791.09999999998,{"$f":"+I75","v":631417.59973994864},50730579.398239121]
[null,null,null,49,"2026-01-05",50730579.398239121,308151.06973994861,323266.53000000003,631417.59973994864,50422428.328499176]
[null,null,null,50,"2026-02-05",50422428.328499176,310114.67973994865,321302.92,631417.59973994864,50112313.648759224]
[null,null,null,51,"2026-03-05",50112313.648759224,{"$f":"+I79-H79","v":342993.38973994862},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":288424.21000000002},631417.59973994864,49769320.259019278]
[null,null,null,52,"2026-04-06",49769320.259019278,304046.06973994861,327371.53000000003,631417.59973994864,49465274.189279333]
[null,null,null,53,"2026-05-05",49465274.189279333,336549.59973994864,294868,631417.59973994864,49128724.589539386]
[null,null,null,54,"2026-06-05",49128724.589539386,318358.44973994861,313059.15000000002,631417.59973994864,48810366.139799438]
[null,null,null,55,"2026-07-06",48810366.139799438,320387.09973994864,311030.5,631417.59973994864,48489979.040059492]
[null,null,null,56,"2026-08-05",48489979.040059492,332396.05973994866,299021.53999999998,631417.59973994864,48157582.980319545]
[null,null,null,57,"2026-09-07",48157582.980319545,304748.65973994863,326668.94,631417.59973994864,47852834.320579596]
[null,null,null,58,"2026-10-05",47852834.320579596,355997.94973994861,275419.65000000002,631417.59973994864,47496836.370839648]
[null,null,null,59,"2026-11-05",47496836.370839648,328757.19973994861,302660.40000000002,631417.59973994864,47168079.1710997]
[null,null,null,60,"2026-12-07",47168079.1710997,321156.45973994862,310261.14,631417.59973994864,46846922.711359754]
[null,null,null,61,"2027-01-05",46846922.711359754,352157.88973994862,279259.71000000002,631417.59973994864,46494764.821619809]
[null,null,null,62,"2027-02-05",46494764.821619809,335142.62973994866,296274.96999999997,631417.59973994864,46159622.191879861]
[null,null,null,63,"2027-03-05",46159622.191879861,365743.32973994862,265674.27,631417.59973994864,45793878.86213991]
[null,null,null,64,"2027-04-05",45793878.86213991,339608.82973994862,291808.77,631417.59973994864,45454270.03239996]
[null,null,null,65,"2027-05-05",45454270.03239996,351116.26973994862,280301.33,631417.59973994864,45103153.762660012]
[null,null,null,66,"2027-06-07",45103153.762660012,325467.86973994866,305949.73,631417.59973994864,44777685.892920062]
[null,null,null,67,"2027-07-05",44777685.892920062,373697.13973994867,257720.46,631417.59973994864,44403988.753180116]
[null,null,null,68,"2027-08-05",44403988.753180116,348465.51973994862,282952.08,631417.59973994864,44055523.233440168]
[null,null,null,69,"2027-09-06",44055523.233440168,341630.15973994863,289787.44,631417.59973994864,43713893.073700219]
[null,null,null,70,"2027-10-05",43713893.073700219,370834.22973994864,260583.37,631417.59973994864,43343058.84396027]
[null,null,null,71,"2027-11-05",43343058.84396027,355225.99973994866,276191.59999999998,631417.59973994864,42987832.844220325]
[null,null,null,72,"2027-12-06",42987832.844220325,357489.57973994862,273928.02,631417.59973994864,42630343.264480375]
[null,null,null,73,"2028-01-05",42630343.264480375,368530.47973994864,262887.12,631417.59973994864,42261812.784740426]
[null,null,null,74,"2028-02-08",42261812.784740426,336054.48973994865,295363.11,631417.59973994864,41925758.295000479]
[null,null,null,75,"2028-03-06",41925758.295000479,398729.63973994867,232687.96,631417.59973994864,41527028.655260533]
[null,null,null,76,"2028-04-05",41527028.655260533,375334.25973994867,256083.34,631417.59973994864,41151694.395520583]
[null,null,null,77,"2028-05-05",41151694.395520583,377648.81973994861,253768.78,631417.59973994864,40774045.575780638]
[null,null,null,78,"2028-06-05",40774045.575780638,371596.31973994861,259821.28,631417.59973994864,40402449.256040692]
[null,null,null,79,"2028-07-05",40402449.256040692,382269.15973994863,249148.44,631417.59973994864,40020180.096300744]
[null,null,null,80,"2028-08-07",40020180.096300744,359947.37973994866,271470.21999999997,631417.59973994864,39660232.716560796]
[null,null,null,81,"2028-09-05",39660232.716560796,394998.54973994865,236419.05,631417.59973994864,39265234.166820846]
[null,null,null,82,"2028-10-05",39265234.166820846,389281.98973994865,242135.61,631417.59973994864,38875952.177080899]
[null,null,null,83,"2028-11-06",38875952.177080899,375700.22973994864,255717.37,631417.59973994864,38500251.94734095]
[null,null,null,84,"2028-12-05",38500251.94734095,401913.31973994861,229504.28,631417.59973994864,38098338.627601005]
[null,null,null,85,"2029-01-05",38098338.627601005,388646.51973994868,242771.08,631417.59973994864,37709692.107861057]
[null,null,null,86,"2029-02-06",37709692.107861057,383371.62973994866,248045.97,631417.59973994864,37326320.478121109]
[null,null,null,87,"2029-03-05",37326320.478121109,424256.51973994868,207161.08,631417.59973994864,36902063.958381161]
[null,null,null,88,"2029-04-05",36902063.958381161,396269.44973994861,235148.15,631417.59973994864,36505794.508641213]
[null,null,null,89,"2029-05-07",36505794.508641213,391290.59973994864,240127,631417.59973994864,36114503.908901267]
[null,null,null,90,"2029-06-05",36114503.908901267,416135.02973994863,215282.57,631417.59973994864,35698368.879161321]
[null,null,null,91,"2029-07-05",35698368.879161321,411277.65973994863,220139.94,631417.59973994864,35287091.219421372]
[null,null,null,92,"2029-08-06",35287091.219421372,399306.95973994862,232110.64,631417.59973994864,34887784.259681426]
[null,null,null,93,"2029-09-05",34887784.259681426,416276.25973994867,215141.34,631417.59973994864,34471507.999941476]
[null,null,null,94,"2029-10-05",34471507.999941476,418843.29973994865,212574.3,631417.59973994864,34052664.700201526]
[null,null,null,95,"2029-11-05",34052664.700201526,414426.44973994861,216991.15,631417.59973994864,33638238.250461578]
[null,null,null,96,"2029-12-05",33638238.250461578,423981.79973994865,207435.8,631417.59973994864,33214256.450721629]
[null,null,null,97,"2030-01-07",33214256.450721629,406114.22973994864,225303.37,631417.59973994864,32808142.22098168]
[null,null,null,98,"2030-02-05",32808142.22098168,435844.61973994866,195572.98,631417.59973994864,32372297.60124173]
[null,null,null,99,"2030-03-05",32372297.60124173,445097.03973994864,186320.56,631417.59973994864,31927200.561501782]
[null,null,null,100,"2030-04-05",31927200.561501782,427970.37973994866,203447.22,631417.59973994864,31499230.181761835]
[null,null,null,101,"2030-05-06",31499230.181761835,430697.50973994867,200720.09,631417.59973994864,31068532.672021884]
[null,null,null,102,"2030-06-05",31068532.672021884,439828.31973994861,191589.28,631417.59973994864,30628704.352281936]
[null,null,null,103,"2030-07-05",30628704.352281936,442540.58973994863,188877.01,631417.59973994864,30186163.762541987]
[null,null,null,104,"2030-08-05",30186163.762541987,439064.65973994863,192352.94,631417.59973994864,29747099.102802038]
[null,null,null,105,"2030-09-05",29747099.102802038,441862.46973994863,189555.13,631417.59973994864,29305236.633062091]
[null,null,null,106,"2030-10-07",29305236.633062091,438654.26973994868,192763.33,631417.59973994864,28866582.363322143]
[null,null,null,107,"2030-11-05",28866582.363322143,459340.69973994861,172076.9,631417.59973994864,28407241.663582195]
[null,null,null,108,"2030-12-05",28407241.663582195,456239.60973994865,175177.99,631417.59973994864,27951002.053842247]
[null,null,null,109,"2031-01-06",27951002.053842247,447562.11973994866,183855.48,631417.59973994864,27503439.934102297]
[null,null,null,110,"2031-02-05",27503439.934102297,461813.04973994865,169604.55,631417.59973994864,27041626.884362347]
[null,null,null,111,"2031-03-05",27041626.884362347,475778.00973994867,155639.59,631417.59973994864,{"$f":"+F139-G139","v":26565848.874622397}]
[null,null,null,112,"2031-04-07",{"$f":"+J139","v":26565848.874622397},451212.58973994863,180205.01,{"$f":"+I139","v":631417.59973994864},26114636.284882449]
[null,null,null,113,"2031-05-05",26114636.284882449,481113.35973994865,150304.24,631417.59973994864,25633522.925142501]
[null,null,null,114,"2031-06-05",25633522.925142501,468075.09973994864,163342.5,631417.59973994864,25165447.82540255]
[null,null,null,115,"2031-07-07",25165447.82540255,{"$f":"+I143-H143","v":465884.87973994866},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":165532.72},631417.59973994864,24699562.945662603]
[null,null,null,116,"2031-08-05",24699562.945662603,484180.75973994867,147236.84,631417.59973994864,24215382.185922652]
[null,null,null,117,"2031-09-05",24215382.185922652,477111.79973994865,154305.79999999999,631417.59973994864,23738270.386182703]
[null,null,null,118,"2031-10-06",23738270.386182703,480152.06973994861,151265.53,631417.59973994864,23258118.316442754]
[null,null,null,119,"2031-11-05",23258118.316442754,487992.53973994864,143425.06,631417.59973994864,22770125.776702806]
[null,null,null,120,"2031-12-05",22770125.776702806,491001.81973994861,140415.78,631417.59973994864,22279123.956962857]
[null,null,null,121,"2032-01-06",22279123.956962857,484870.46973994863,146547.13,631417.59973994864,21794253.48722291]
[null,null,null,122,"2032-02-05",21794253.48722291,497019.69973994861,134397.9,631417.59973994864,21297233.787482962]
[null,null,null,123,"2032-03-05",21297233.787482962,504462.41973994864,126955.18,631417.59973994864,20792771.367743012]
[null,null,null,124,"2032-04-05",20792771.367743012,498921.4397399486,132496.16,631417.59973994864,20293849.928003062]
[null,null,null,125,"2032-05-05",20293849.928003062,506272.1897399486,125145.41,631417.59973994864,19787577.738263112]
[null,null,null,126,"2032-06-07",19787577.738263112,497191.85973994865,134225.74,631417.59973994864,19290385.878523163]
[null,null,null,127,"2032-07-05",19290385.878523163,520390.70973994862,111026.89,631417.59973994864,18769995.168783214]
[null,null,null,128,"2032-08-05",18769995.168783214,511811.01973994862,119606.58,631417.59973994864,18258184.149043266]
[null,null,null,129,"2032-09-06",18258184.149043266,511319.31973994861,120098.28,631417.59973994864,17746864.829303317]
[null,null,null,130,"2032-10-05",17746864.829303317,525626.56973994861,105791.03,631417.59973994864,17221238.259563368]
[null,null,null,131,"2032-11-05",17221238.259563368,521680.03973994864,109737.56,631417.59973994864,16699558.21982342]
[null,null,null,132,"2032-12-06",16699558.21982342,525004.29973994859,106413.3,631417.59973994864,16174553.920083471]
[null,null,null,133,"2033-01-05",16174553.920083471,531674.51973994868,99743.08,631417.59973994864,15642879.400343522]
[null,null,null,134,"2033-02-08",15642879.400343522,522091.24973994866,109326.35,631417.59973994864,15120788.150603574]
[null,null,null,135,"2033-03-07",15120788.150603574,547497.22973994864,83920.37,631417.59973994864,14573290.920863625]
[null,null,null,136,"2033-04-05",14573290.920863625,544544.58973994863,86873.01,631417.59973994864,14028746.331123676]
[null,null,null,137,"2033-05-05",14028746.331123676,544906.99973994866,86510.6,631417.59973994864,13483839.331383727]
[null,null,null,138,"2033-06-06",13483839.331383727,542723.89973994868,88693.7,631417.59973994864,12941115.431643778]
[null,null,null,139,"2033-07-05",12941115.431643778,554274.16973994859,77143.429999999993,631417.59973994864,12386841.26190383]
[null,null,null,140,"2033-08-05",12386841.26190383,552485.88973994867,78931.710000000006,631417.59973994864,11834355.372163881]
[null,null,null,141,"2033-09-05",11834355.372163881,556006.45973994862,75411.14,631417.59973994864,11278348.912423931]
[null,null,null,142,"2033-10-05",11278348.912423931,561867.77973994869,69549.820000000007,631417.59973994864,10716481.132683983]
[null,null,null,143,"2033-11-07",10716481.132683983,558724.13973994867,72693.460000000006,631417.59973994864,10157756.992944034]
[null,null,null,144,"2033-12-05",10157756.992944034,572954.06973994861,58463.53,631417.59973994864,9584802.9232040849]
[null,null,null,145,"2034-01-05",9584802.9232040849,570341.10973994865,61076.49,631417.59973994864,9014461.8134641368]
[null,null,null,146,"2034-02-07",9014461.8134641368,570269.49973994866,61148.1,631417.59973994864,8444192.3137241881]
[null,null,null,147,"2034-03-06",8444192.3137241881,584552.32973994862,46865.27,631417.59973994864,7859639.9839842394]
[null,null,null,148,"2034-04-05",7859639.9839842394,582949.81973994861,48467.78,631417.59973994864,7276690.1642442904]
[null,null,null,149,"2034-05-05",7276690.1642442904,586544.67973994859,44872.92,631417.59973994864,6690145.4845043421]
[null,null,null,150,"2034-06-05",6690145.4845043421,588786.50973994867,42631.09,631417.59973994864,6101358.9747643936]
[null,null,null,151,"2034-07-05",6101358.9747643936,593792.54973994859,37625.050000000003,631417.59973994864,5507566.4250244452]
[null,null,null,152,"2034-08-07",5507566.4250244452,594057.9397399486,37359.660000000003,631417.59973994864,4913508.4852844961]
[null,null,null,153,"2034-09-05",4913508.4852844961,602127.62973994866,29289.97,631417.59973994864,4311380.8555445476]
[null,null,null,154,"2034-10-05",4311380.8555445476,604830.74973994866,26586.85,631417.59973994864,3706550.1058045989]
[null,null,null,155,"2034-11-06",3706550.1058045989,607036.73973994865,24380.86,631417.59973994864,3099513.36606465]
[null,null,null,156,"2034-12-05",3099513.36606465,612941.0597399486,18476.54,631417.59973994864,2486572.3063247013]
[null,null,null,157,"2035-01-05",2486572.3063247013,615572.60973994865,15844.99,631417.59973994864,1870999.6965847528]
[null,null,null,158,"2035-02-06",1870999.6965847528,619110.57973994862,12307.02,631417.59973994864,1251889.116844804]
[null,null,null,159,"2035-03-05",1251889.116844804,624469.61973994866,6947.98,631417.59973994864,627419.49710485537]
[null,null,null,160,"2035-04-05",627419.49710485537,627419.53973994858,3998.06,631417.59973994864,{"$f":"+ROUND(F188-G188,1)","v":0}]