{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",76518586.930000007,null,"Tasa SWAP",7.0999999999999994E-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":7.4499999999999997E-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":-770298.83090835775}]
[null,4125.6622654310395]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2021-12-09",{"$f":"+E6","v":78550726.795804009}]
[null,null,null,1,"2022-01-05",{"$f":"+F26","v":78550726.795804009},{"$f":"+I27-H27","v":335522.30226543098},{"$f":"+ROUND(F27*$H$6*(E27-E26)/360,2)","v":438902.19},{"$f":"+ROUND(-$B$10,2)+B11","v":774424.49226543098},{"$f":"+F27-G27","v":78215204.493538573}]
[null,null,null,2,"2022-02-08",{"$f":"+J27","v":78215204.493538573},224093.62226543098,550330.87,{"$f":"+I27","v":774424.49226543098},77991110.871273145]
[null,null,null,3,"2022-03-07",77991110.871273145,338649.16226543096,435775.33,{"$f":"+I28","v":774424.49226543098},77652461.70900771]
[null,null,null,4,"2022-04-05",77652461.70900771,308401.87226543098,466022.62,774424.49226543098,77344059.836742282]
[null,null,null,5,"2022-05-05",77344059.836742282,294246.79226543097,480177.7,774424.49226543098,77049813.044476852]
[null,null,null,6,"2022-06-06",77049813.044476852,264183.512265431,510240.98,774424.49226543098,76785629.532211423]
[null,null,null,7,"2022-07-05",76785629.532211423,313604.07226543099,460820.42,774424.49226543098,76472025.459945992]
[null,null,null,8,"2022-08-05",76472025.459945992,283835.202265431,490589.29,774424.49226543098,76188190.257680565]
[null,null,null,9,"2022-09-05",76188190.257680565,285656.09226543095,488768.4,774424.49226543098,75902534.165415138]
[null,null,null,10,"2022-10-05",75902534.165415138,303196.262265431,471228.23,774424.49226543098,75599337.903149709]
[null,null,null,11,"2022-11-07",75599337.903149709,258144.012265431,516280.48,774424.49226543098,75341193.89088428]
[null,null,null,12,"2022-12-05",75341193.89088428,337864.13226543099,436560.36,774424.49226543098,75003329.758618847]
[null,null,null,13,"2023-01-05",75003329.758618847,293257.30226543098,481167.19,774424.49226543098,74710072.456353411]
[null,null,null,14,"2023-02-07",74710072.456353411,264216.952265431,510207.54,774424.49226543098,74445855.504087985]
[null,null,null,15,"2023-03-06",74445855.504087985,358458.27226543101,415966.22,774424.49226543098,74087397.23182255]
[null,null,null,16,"2023-04-05",74087397.23182255,314465.23226543097,459959.26,774424.49226543098,73772931.999557123]
[null,null,null,17,"2023-05-05",73772931.999557123,316417.54226543097,458006.95,774424.49226543098,73456514.457291692]
[null,null,null,18,"2023-06-05",73456514.457291692,303180.55226543098,471243.94,774424.49226543098,73153333.905026257]
[null,null,null,19,"2023-07-05",73153333.905026257,320264.21226543095,454160.28,774424.49226543098,72833069.692760825]
[null,null,null,20,"2023-08-07",72833069.692760825,277035.32226543099,497389.17,774424.49226543098,72556034.370495394]
[null,null,null,21,"2023-09-05",72556034.370495394,338987.512265431,435436.98,774424.49226543098,72217046.858229965]
[null,null,null,22,"2023-10-05",72217046.858229965,326076.99226543098,448347.5,774424.49226543098,71890969.865964532]
[null,null,null,23,"2023-11-06",71890969.865964532,298346.512265431,476077.98,774424.49226543098,71592623.353699103]
[null,null,null,24,"2023-12-05",71592623.353699103,344769.32226543099,429655.17,774424.49226543098,71247854.031433672]
[null,null,null,25,"2024-01-05",71247854.031433672,317349.72226543096,457074.77,774424.49226543098,70930504.309168234]
[null,null,null,26,"2024-02-06",70930504.309168234,304706.93226543098,469717.56,774424.49226543098,70625797.376902804]
[null,null,null,27,"2024-03-05",70625797.376902804,365187.23226543097,409237.26,774424.49226543098,70260610.144637376]
[null,null,null,28,"2024-04-05",70260610.144637376,323683.16226543096,450741.33,774424.49226543098,69936926.982371941]
[null,null,null,29,"2024-05-06",69936926.982371941,325759.68226543098,448664.81,774424.49226543098,69611167.300106511]
[null,null,null,30,"2024-06-05",69611167.300106511,342255.16226543096,432169.33,774424.49226543098,69268912.137841076]
[null,null,null,31,"2024-07-05",69268912.137841076,344379.99226543098,430044.5,774424.49226543098,68924532.145575643]
[null,null,null,32,"2024-08-05",68924532.145575643,332254.47226543096,442170.02,774424.49226543098,68592277.673310205]
[null,null,null,33,"2024-09-05",68592277.673310205,334385.98226543097,440038.51,774424.49226543098,68257891.691044778]
[null,null,null,34,"2024-10-07",68257891.691044778,322405.56226543098,452018.93,774424.49226543098,67935486.128779352]
[null,null,null,35,"2024-11-05",67935486.128779352,366717.22226543096,407707.27,774424.49226543098,67568768.906513914]
[null,null,null,36,"2024-12-05",67568768.906513914,354935.05226543098,419489.44,774424.49226543098,67213833.854248479]
[null,null,null,37,"2025-01-06",67213833.854248479,329319.55226543098,445104.94,774424.49226543098,66884514.301983051]
[null,null,null,38,"2025-02-05",66884514.301983051,359183.13226543099,415241.36,774424.49226543098,66525331.169717617]
[null,null,null,39,"2025-03-05",66525331.169717617,388947.15226543095,385477.34,774424.49226543098,66136384.017452188]
[null,null,null,40,"2025-04-07",66136384.017452188,322768.10226543096,451656.39,774424.49226543098,65813615.915186755]
[null,null,null,41,"2025-05-05",65813615.915186755,393071.15226543095,381353.34,774424.49226543098,65420544.762921326]
[null,null,null,42,"2025-06-05",65420544.762921326,354733.52226543101,419690.97,774424.49226543098,65065811.240655892]
[null,null,null,43,"2025-07-07",65065811.240655892,343544.23226543097,430880.26,774424.49226543098,64722267.008390464]
[null,null,null,44,"2025-08-05",64722267.008390464,386001.00226543099,388423.49,774424.49226543098,64336266.006125033]
[null,null,null,45,"2025-09-05",64336266.006125033,361689.47226543096,412735.02,774424.49226543098,63974576.533859603]
[null,null,null,46,"2025-10-06",63974576.533859603,364009.81226543098,410414.68,774424.49226543098,63610566.72159417]
[null,null,null,47,"2025-11-05",63610566.72159417,379508.892265431,394915.6,774424.49226543098,63231057.829328738]
[null,null,null,48,"2025-12-05",63231057.829328738,381865.012265431,392559.48,774424.49226543098,62849192.817063309]
[null,null,null,49,"2026-01-05",62849192.817063309,371229.46226543095,403195.03,774424.49226543098,{"$f":"+F75-G75","v":62477963.354797877}]
[null,null,null,50,"2026-02-05",{"$f":"+J75","v":62477963.354797877},373611.00226543099,400813.49,{"$f":"+I75","v":774424.49226543098},62104352.352532446]
[null,null,null,51,"2026-03-05",62104352.352532446,414564.27226543101,359860.22,774424.49226543098,61689788.080267012]
[null,null,null,52,"2026-04-06",61689788.080267012,365901.00226543099,408523.49,774424.49226543098,61323887.078001581]
[null,null,null,53,"2026-05-05",61323887.078001581,{"$f":"+I79-H79","v":406396.00226543099},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":368028.49},774424.49226543098,60917491.07573615]
[null,null,null,54,"2026-06-05",60917491.07573615,383621.86226543097,390802.63,774424.49226543098,60533869.21347072]
[null,null,null,55,"2026-07-06",60533869.21347072,386082.90226543095,388341.59,774424.49226543098,60147786.31120529]
[null,null,null,56,"2026-08-05",60147786.31120529,401006.98226543097,373417.51,774424.49226543098,59746779.328939863]
[null,null,null,57,"2026-09-07",59746779.328939863,366403.78226543096,408020.71,774424.49226543098,59380375.54667443]
[null,null,null,58,"2026-10-05",59380375.54667443,430348.202265431,344076.29,774424.49226543098,58950027.344408996]
[null,null,null,59,"2026-11-05",58950027.344408996,396243.69226543099,378180.8,774424.49226543098,58553783.652143568]
[null,null,null,60,"2026-12-07",58553783.652143568,386668.32226543099,387756.17,774424.49226543098,58167115.329878137]
[null,null,null,61,"2027-01-05",58167115.329878137,425341.012265431,349083.48,774424.49226543098,57741774.317612708]
[null,null,null,62,"2027-02-05",57741774.317612708,403994.97226543096,370429.52,774424.49226543098,57337779.345347278]
[null,null,null,63,"2027-03-05",57337779.345347278,442183.91226543096,332240.58,774424.49226543098,56895595.43308185]
[null,null,null,64,"2027-04-05",56895595.43308185,409423.44226543099,365001.05,774424.49226543098,56486171.990816422]
[null,null,null,65,"2027-05-05",56486171.990816422,423739.512265431,350684.98,774424.49226543098,56062432.478550993]
[null,null,null,66,"2027-06-07",56062432.478550993,391564.79226543097,382859.7,774424.49226543098,55670867.686285563]
[null,null,null,67,"2027-07-05",55670867.686285563,451842.74226543098,322581.75,774424.49226543098,55219024.94402013]
[null,null,null,68,"2027-08-05",55219024.94402013,420179.11226543097,354245.38,774424.49226543098,54798845.831754699]
[null,null,null,69,"2027-09-06",54798845.831754699,411534.36226543097,362890.13,774424.49226543098,54387311.469489269]
[null,null,null,70,"2027-10-05",54387311.469489269,448025.082265431,326399.40999999997,774424.49226543098,53939286.38722384]
[null,null,null,71,"2027-11-05",53939286.38722384,428388.98226543097,346035.51,774424.49226543098,53510897.404958412]
[null,null,null,72,"2027-12-06",53510897.404958412,431137.22226543096,343287.27,774424.49226543098,53079760.182692982]
[null,null,null,73,"2028-01-05",53079760.182692982,444887.65226543095,329536.84000000003,774424.49226543098,52634872.530427553]
[null,null,null,74,"2028-02-08",52634872.530427553,404079.68226543098,370344.81,774424.49226543098,52230792.848162122]
[null,null,null,75,"2028-03-06",52230792.848162122,482584.93226543098,291839.56,774424.49226543098,51748207.915896691]
[null,null,null,76,"2028-04-05",51748207.915896691,453154.37226543098,321270.12,774424.49226543098,51295053.543631263]
[null,null,null,77,"2028-05-05",51295053.543631263,455967.702265431,318456.78999999998,774424.49226543098,50839085.841365829]
[null,null,null,78,"2028-06-05",50839085.841365829,448277.63226543099,326146.86,774424.49226543098,50390808.209100395]
[null,null,null,79,"2028-07-05",50390808.209100395,461581.56226543098,312842.93,774424.49226543098,49929226.646834962]
[null,null,null,80,"2028-08-07",49929226.646834962,433449.48226543097,340975.01,774424.49226543098,49495777.164569534]
[null,null,null,81,"2028-09-05",49495777.164569534,477381.082265431,297043.40999999997,774424.49226543098,49018396.082304105]
[null,null,null,82,"2028-10-05",49018396.082304105,470101.952265431,304322.53999999998,774424.49226543098,48548294.130038671]
[null,null,null,83,"2028-11-06",48548294.130038671,452926.90226543095,321497.59000000003,774424.49226543098,48095367.227773242]
[null,null,null,84,"2028-12-05",48095367.227773242,485785.49226543098,288639,774424.49226543098,47609581.735507809]
[null,null,null,85,"2029-01-05",47609581.735507809,468995.80226543098,305428.69,774424.49226543098,47140585.933242381]
[null,null,null,86,"2029-02-06",47140585.933242381,462249.05226543098,312175.44,774424.49226543098,46678336.880976953]
[null,null,null,87,"2029-03-05",46678336.880976953,513609.28226543101,260815.21,774424.49226543098,46164727.59871152]
[null,null,null,88,"2029-04-05",46164727.59871152,478264.94226543099,296159.55,774424.49226543098,45686462.656446092]
[null,null,null,89,"2029-05-07",45686462.656446092,471878.582265431,302545.90999999997,774424.49226543098,45214584.074180663]
[null,null,null,90,"2029-06-05",45214584.074180663,503074.19226543099,271350.3,774424.49226543098,44711509.881915234]
[null,null,null,91,"2029-07-05",44711509.881915234,496840.53226543096,277583.96000000002,774424.49226543098,44214669.349649802]
[null,null,null,92,"2029-08-06",44214669.349649802,481625.12226543098,292799.37,774424.49226543098,43733044.227384374]
[null,null,null,93,"2029-09-05",43733044.227384374,502915.17226543097,271509.32,774424.49226543098,43230129.055118941]
[null,null,null,94,"2029-10-05",43230129.055118941,506037.44226543099,268387.05,774424.49226543098,42724091.612853512]
[null,null,null,95,"2029-11-05",42724091.612853512,500337.57226543099,274086.92,774424.49226543098,42223754.040588081]
[null,null,null,96,"2029-12-05",42223754.040588081,512285.35226543096,262139.14,774424.49226543098,41711468.688322648]
[null,null,null,97,"2030-01-07",41711468.688322648,489569.92226543097,284854.57,774424.49226543098,41221898.766057216]
[null,null,null,98,"2030-02-05",41221898.766057216,527035.84226543095,247388.65,774424.49226543098,40694862.923791781]
[null,null,null,99,"2030-03-05",40694862.923791781,538620.37226543098,235804.12,774424.49226543098,40156242.551526353]
[null,null,null,100,"2030-04-05",40156242.551526353,516811.04226543097,257613.45,774424.49226543098,39639431.509260923]
[null,null,null,101,"2030-05-06",39639431.509260923,520126.53226543101,254297.96,774424.49226543098,39119304.97699549]
[null,null,null,102,"2030-06-05",39119304.97699549,531558.80226543103,242865.69,774424.49226543098,38587746.174730062]
[null,null,null,103,"2030-07-05",38587746.174730062,534858.90226543101,239565.59,774424.49226543098,38052887.272464633]
[null,null,null,104,"2030-08-05",38052887.272464633,530304.65226543101,244119.84,774424.49226543098,37522582.620199203]
[null,null,null,105,"2030-09-05",37522582.620199203,533706.70226543094,240717.79,774424.49226543098,36988875.91793377]
[null,null,null,106,"2030-10-07",36988875.91793377,529475.93226543092,244948.56,774424.49226543098,36459399.985668339]
[null,null,null,107,"2030-11-05",36459399.985668339,555617.45226543094,218807.04000000001,774424.49226543098,35903782.533402905]
[null,null,null,108,"2030-12-05",35903782.533402905,551521.84226543095,222902.65,774424.49226543098,35352260.69113747]
[null,null,null,109,"2031-01-06",35352260.69113747,540313.96226543095,234110.53,774424.49226543098,34811946.728872038]
[null,null,null,110,"2031-02-05",34811946.728872038,558300.32226543094,216124.17,774424.49226543098,34253646.406606607]
[null,null,null,111,"2031-03-05",34253646.406606607,575943.642265431,198480.85,774424.49226543098,33677702.764341176]
[null,null,null,112,"2031-04-07",33677702.764341176,544433.84226543095,229990.65,774424.49226543098,33133268.922075745]
[null,null,null,113,"2031-05-05",33133268.922075745,582435.60226543096,191988.89,774424.49226543098,{"$f":"+F139-G139","v":32550833.319810312}]
[null,null,null,114,"2031-06-05",{"$f":"+J139","v":32550833.319810312},565601.85226543096,208822.64,{"$f":"+I139","v":774424.49226543098},31985231.46754488]
[null,null,null,115,"2031-07-07",31985231.46754488,562611.18226543092,211813.31,774424.49226543098,31422620.285279449]
[null,null,null,116,"2031-08-05",31422620.285279449,585845.13226543099,188579.36,774424.49226543098,30836775.153014019]
[null,null,null,117,"2031-09-05",30836775.153014019,{"$f":"+I143-H143","v":576598.012265431},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":197826.48},774424.49226543098,30260177.140748587]
[null,null,null,118,"2031-10-06",30260177.140748587,580297.05226543103,194127.44,774424.49226543098,29679880.088483155]
[null,null,null,119,"2031-11-05",29679880.088483155,590161.90226543101,184262.59,774424.49226543098,29089718.186217725]
[null,null,null,120,"2031-12-05",29089718.186217725,593825.82226543094,180598.67,774424.49226543098,28495892.363952294]
[null,null,null,121,"2032-01-06",28495892.363952294,585718.36226543097,188706.13,774424.49226543098,27910174.001686864]
[null,null,null,122,"2032-02-05",27910174.001686864,601148.83226543094,173275.66,774424.49226543098,27309025.169421434]
[null,null,null,123,"2032-03-05",27309025.169421434,610532.41226543102,163892.07999999999,774424.49226543098,26698492.757156003]
[null,null,null,124,"2032-04-05",26698492.757156003,603146.24226543098,171278.25,774424.49226543098,26095346.514890574]
[null,null,null,125,"2032-05-05",26095346.514890574,612415.88226543099,162008.60999999999,774424.49226543098,25482930.632625144]
[null,null,null,126,"2032-06-07",25482930.632625144,600397.31226543104,174027.18,774424.49226543098,24882533.320359714]
[null,null,null,127,"2032-07-05",24882533.320359714,630244.03226543101,144180.46,774424.49226543098,24252289.288094282]
[null,null,null,128,"2032-08-05",24252289.288094282,618839.32226543094,155585.17000000001,774424.49226543098,23633449.965828851]
[null,null,null,129,"2032-09-06",23633449.965828851,617918.53226543101,156505.96,774424.49226543098,23015531.433563419]
[null,null,null,130,"2032-10-05",23015531.433563419,636299.34226543095,138125.15,774424.49226543098,22379232.091297988]
[null,null,null,131,"2032-11-05",22379232.091297988,630855.50226543099,143568.99,774424.49226543098,21748376.589032557]
[null,null,null,132,"2032-12-06",21748376.589032557,634902.61226543097,139521.88,774424.49226543098,21113473.976767126]
[null,null,null,133,"2033-01-05",21113473.976767126,643345.012265431,131079.48000000001,774424.49226543098,20470128.964501694]
[null,null,null,134,"2033-02-08",20470128.964501694,630394.392265431,144030.1,774424.49226543098,19839734.572236262]
[null,null,null,135,"2033-03-07",19839734.572236262,663569.97226543096,110854.52,774424.49226543098,19176164.599970832]
[null,null,null,136,"2033-04-05",19176164.599970832,659340.87226543098,115083.62,774424.49226543098,18516823.7277054]
[null,null,null,137,"2033-05-05",18516823.7277054,659465.88226543099,114958.61,774424.49226543098,17857357.84543997]
[null,null,null,138,"2033-06-06",17857357.84543997,656169.10226543096,118255.39,774424.49226543098,17201188.743174538]
[null,null,null,139,"2033-07-05",17201188.743174538,671193.47226543096,103231.02,774424.49226543098,16529995.270909106]
[null,null,null,140,"2033-08-05",16529995.270909106,668379.98226543097,106044.51,774424.49226543098,15861615.288643675]
[null,null,null,141,"2033-09-05",15861615.288643675,672667.82226543094,101756.67,774424.49226543098,15188947.466378244]
[null,null,null,142,"2033-10-05",15188947.466378244,680126.44226543093,94298.05,774424.49226543098,14508821.024112813]
[null,null,null,143,"2033-11-07",14508821.024112813,675341.33226543094,99083.16,774424.49226543098,13833479.691847382]
[null,null,null,144,"2033-12-05",13833479.691847382,694267.16226543102,80157.33,774424.49226543098,13139212.529581951]
[null,null,null,145,"2034-01-05",13139212.529581951,690132.79226543102,84291.7,774424.49226543098,12449079.737316519]
[null,null,null,146,"2034-02-07",12449079.737316519,689407.65226543101,85016.84,774424.49226543098,11759672.085051088]
[null,null,null,147,"2034-03-06",11759672.085051088,708717.32226543094,65707.17,774424.49226543098,11050954.762785656]
[null,null,null,148,"2034-04-05",11050954.762785656,705816.48226543097,68608.009999999995,774424.49226543098,10345138.280520225]
[null,null,null,149,"2034-05-05",10345138.280520225,710198.42226543103,64226.07,774424.49226543098,9634939.858254794]
[null,null,null,150,"2034-06-05",9634939.858254794,712613.67226543103,61810.82,774424.49226543098,8922326.1859893631]
[null,null,null,151,"2034-07-05",8922326.1859893631,719031.71226543095,55392.78,774424.49226543098,8203294.4737239322]
[null,null,null,152,"2034-08-07",8203294.4737239322,718402.82226543094,56021.67,774424.49226543098,7484891.6514585009]
[null,null,null,153,"2034-09-05",7484891.6514585009,729504.74226543098,44919.75,774424.49226543098,6755386.9091930697]
[null,null,null,154,"2034-10-05",6755386.9091930697,732484.80226543103,41939.69,774424.49226543098,6022902.1069276389]
[null,null,null,155,"2034-11-06",6022902.1069276389,734539.49226543098,39885,774424.49226543098,5288362.6146622077]
[null,null,null,156,"2034-12-05",5288362.6146622077,742686.97226543096,31737.52,774424.49226543098,4545675.6423967769]
[null,null,null,157,"2035-01-05",4545675.6423967769,745262.72226543096,29161.77,774424.49226543098,3800412.9201313462]
[null,null,null,158,"2035-02-06",3800412.9201313462,749257.31226543093,25167.18,774424.49226543098,3051155.6078659152]
[null,null,null,159,"2035-03-05",3051155.6078659152,757376.16226543102,17048.330000000002,774424.49226543098,2293779.445600484]
[null,null,null,160,"2035-04-05",2293779.445600484,759709.262265431,14715.23,774424.49226543098,1534070.183335053]
[null,null,null,161,"2035-05-07",1534070.183335053,764265.54226543102,10158.950000000001,774424.49226543098,769804.64106962201]
[null,null,null,162,"2035-06-05",769804.64106962201,769804.59226543095,4619.8999999999996,774424.49226543098,{"$f":"+ROUND(F188-G188,1)","v":0}]