{"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-001-2022"]
[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-001-2022 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",4394917.6899999995,null,"Tasa SWAP",7.3800000000000004E-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":116717.88263099598},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":4511635.5726309959},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.7800000000000008E-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":-45719.010270037623}]
[null,285.34595044737534]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+ROUND(F29*$H$6*(E29-E28)/360,2)","v":0},null,{"$f":"+F29-G29","v":0}]
[null,null,null,null,"2022-02-04",{"$f":"+E6","v":4511635.5726309959}]
[null,null,null,1,"2022-03-07",{"$f":"+F30","v":4511635.5726309959},{"$f":"+I31-H31","v":15778.905950447373},30225.45,{"$f":"+ROUND(-$B$10,2)+B11","v":46004.355950447374},4495856.6666805483]
[null,null,null,2,"2022-04-05",{"$f":"+J31","v":4495856.6666805483},{"$f":"+I32-H32","v":17827.825950447375},28176.53,{"$f":"+I31","v":46004.355950447374},4478028.8407301009]
[null,null,null,3,"2022-05-05",4478028.8407301009,16971.805950447375,29032.55,{"$f":"+I32","v":46004.355950447374},4461057.0347796539]
[null,null,null,4,"2022-06-06",4461057.0347796539,15153.665950447376,30850.69,46004.355950447374,4445903.3688292066]
[null,null,null,5,"2022-07-05",4445903.3688292066,18140.895950447375,27863.46,46004.355950447374,4427762.4728787588]
[null,null,null,6,"2022-08-05",4427762.4728787588,16340.805950447375,29663.55,46004.355950447374,4411421.6669283118]
[null,null,null,7,"2022-09-05",4411421.6669283118,16450.285950447374,29554.07,46004.355950447374,4394971.3809778644]
[null,null,null,8,"2022-10-05",4394971.3809778644,17510.295950447373,28494.06,46004.355950447374,4377461.0850274172]
[null,null,null,9,"2022-11-07",4377461.0850274172,14785.765950447374,31218.59,46004.355950447374,4362675.3190769702]
[null,null,null,10,"2022-12-05",4362675.3190769702,19605.325950447375,26399.03,46004.355950447374,4343069.9931265227]
[null,null,null,11,"2023-01-05",4343069.9931265227,16908.195950447374,29096.16,46004.355950447374,4326161.7971760752]
[null,null,null,12,"2023-02-07",4326161.7971760752,15151.615950447373,30852.74,46004.355950447374,4311010.1812256277]
[null,null,null,13,"2023-03-06",4311010.1812256277,20849.615950447373,25154.74,46004.355950447374,4290160.5652751802]
[null,null,null,14,"2023-04-05",4290160.5652751802,18189.815950447373,27814.54,46004.355950447374,4271970.7493247325]
[null,null,null,15,"2023-05-05",4271970.7493247325,18307.745950447374,27696.61,46004.355950447374,4253663.0033742851]
[null,null,null,16,"2023-06-05",4253663.0033742851,17507.175950447374,28497.18,46004.355950447374,4236155.827423838]
[null,null,null,17,"2023-07-05",4236155.827423838,18539.945950447374,27464.41,46004.355950447374,4217615.8814733904]
[null,null,null,18,"2023-08-07",4217615.8814733904,15925.725950447373,30078.63,46004.355950447374,4201690.1555229435]
[null,null,null,19,"2023-09-05",4201690.1555229435,19671.425950447374,26332.93,46004.355950447374,4182018.7295724959]
[null,null,null,20,"2023-10-05",4182018.7295724959,18890.935950447376,27113.42,46004.355950447374,4163127.7936220486]
[null,null,null,21,"2023-11-06",4163127.7936220486,17214.015950447374,28790.34,46004.355950447374,4145913.7776716012]
[null,null,null,22,"2023-12-05",4145913.7776716012,20020.995950447374,25983.360000000001,46004.355950447374,4125892.7817211538]
[null,null,null,23,"2024-01-05",4125892.7817211538,18363.165950447376,27641.19,46004.355950447374,4107529.6157707064]
[null,null,null,24,"2024-02-06",4107529.6157707064,17598.505950447376,28405.85,46004.355950447374,4089931.1098202593]
[null,null,null,25,"2024-03-05",4089931.1098202593,21255.725950447373,24748.63,46004.355950447374,4068675.3838698119]
[null,null,null,26,"2024-04-05",4068675.3838698119,18746.495950447374,27257.86,46004.355950447374,4049928.8879193645]
[null,null,null,27,"2024-05-06",4049928.8879193645,18872.085950447374,27132.27,46004.355950447374,4031056.8019689173]
[null,null,null,28,"2024-06-05",4031056.8019689173,19869.675950447374,26134.68,46004.355950447374,4011187.1260184697]
[null,null,null,29,"2024-07-05",4011187.1260184697,19998.495950447374,26005.86,46004.355950447374,3991188.6300680223]
[null,null,null,30,"2024-08-05",3991188.6300680223,19265.605950447374,26738.75,46004.355950447374,3971923.024117575]
[null,null,null,31,"2024-09-05",3971923.024117575,19394.675950447374,26609.68,46004.355950447374,3952528.3481671275]
[null,null,null,32,"2024-10-07",3952528.3481671275,18670.425950447374,27333.93,46004.355950447374,3933857.9222166799]
[null,null,null,33,"2024-11-05",3933857.9222166799,21349.995950447374,24654.36,46004.355950447374,3912507.9262662325]
[null,null,null,34,"2024-12-05",3912507.9262662325,20638.265950447374,25366.09,46004.355950447374,3891869.6603157851]
[null,null,null,35,"2025-01-06",3891869.6603157851,19089.915950447376,26914.44,46004.355950447374,3872779.7443653378]
[null,null,null,36,"2025-02-05",3872779.7443653378,20895.835950447374,25108.52,46004.355950447374,3851883.9084148905]
[null,null,null,37,"2025-03-05",3851883.9084148905,22696.175950447374,23308.18,46004.355950447374,3829187.732464443]
[null,null,null,38,"2025-04-07",3829187.732464443,18695.865950447373,27308.49,46004.355950447374,3810491.8665139955]
[null,null,null,39,"2025-05-05",3810491.8665139955,22946.645950447375,23057.71,46004.355950447374,3787545.2205635482]
[null,null,null,40,"2025-06-05",3787545.2205635482,20629.905950447373,25374.45,46004.355950447374,3766915.3146131006]
[null,null,null,41,"2025-07-07",3766915.3146131006,19954.045950447373,26050.31,46004.355950447374,3746961.2686626534]
[null,null,null,42,"2025-08-05",3746961.2686626534,22521.315950447373,23483.040000000001,46004.355950447374,3724439.9527122062]
[null,null,null,43,"2025-09-05",3724439.9527122062,21052.675950447374,24951.68,46004.355950447374,3703387.2767617586]
[null,null,null,44,"2025-10-06",3703387.2767617586,21193.715950447375,24810.639999999999,46004.355950447374,3682193.560811311]
[null,null,null,45,"2025-11-05",3682193.560811311,22131.465950447375,23872.89,46004.355950447374,{"$f":"+F75-G75","v":3660062.0948608634}]
[null,null,null,46,"2025-12-05",{"$f":"+J75","v":3660062.0948608634},22274.955950447373,23729.4,{"$f":"+I75","v":46004.355950447374},3637787.138910416]
[null,null,null,47,"2026-01-05",3637787.138910416,21633.205950447373,24371.15,46004.355950447374,3616153.9329599687]
[null,null,null,48,"2026-02-05",3616153.9329599687,21778.135950447373,24226.22,46004.355950447374,3594375.7970095212]
[null,null,null,49,"2026-03-05",3594375.7970095212,{"$f":"+I79-H79","v":24254.385950447373},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":21749.97},46004.355950447374,3570121.4110590736]
[null,null,null,50,"2026-04-06",3570121.4110590736,21314.985950447375,24689.37,46004.355950447374,3548806.4251086265]
[null,null,null,51,"2026-05-05",3548806.4251086265,23763.195950447374,22241.16,46004.355950447374,3525043.2291581789]
[null,null,null,52,"2026-06-05",3525043.2291581789,22388.525950447372,23615.83,46004.355950447374,3502654.7032077317]
[null,null,null,53,"2026-07-06",3502654.7032077317,22538.515950447374,23465.84,46004.355950447374,3480116.1872572843]
[null,null,null,54,"2026-08-05",3480116.1872572843,23441.605950447374,22562.75,46004.355950447374,3456674.581306837]
[null,null,null,55,"2026-09-07",3456674.581306837,21352.505950447376,24651.85,46004.355950447374,3435322.0753563899]
[null,null,null,56,"2026-10-05",3435322.0753563899,25216.835950447374,20787.52,46004.355950447374,3410105.2394059426]
[null,null,null,57,"2026-11-05",3410105.2394059426,23158.545950447373,22845.81,46004.355950447374,3386946.6934554954]
[null,null,null,58,"2026-12-07",3386946.6934554954,22581.735950447375,23422.62,46004.355950447374,3364364.9575050483]
[null,null,null,59,"2027-01-05",3364364.9575050483,24919.135950447373,21085.22,46004.355950447374,3339445.8215546007]
[null,null,null,60,"2027-02-05",3339445.8215546007,23631.925950447374,22372.43,46004.355950447374,3315813.8956041532]
[null,null,null,61,"2027-03-05",3315813.8956041532,25939.995950447374,20064.36,46004.355950447374,3289873.8996537058]
[null,null,null,62,"2027-04-05",3289873.8996537058,23964.025950447372,22040.33,46004.355950447374,3265909.8737032586]
[null,null,null,63,"2027-05-05",3265909.8737032586,24830.375950447375,21173.98,46004.355950447374,3241079.4977528113]
[null,null,null,64,"2027-06-07",3241079.4977528113,22890.055950447375,23114.3,46004.355950447374,3218189.4418023638]
[null,null,null,65,"2027-07-05",3218189.4418023638,26530.735950447375,19473.62,46004.355950447374,3191658.7058519167]
[null,null,null,66,"2027-08-05",3191658.7058519167,24622.015950447374,21382.34,46004.355950447374,3167036.6899014693]
[null,null,null,67,"2027-09-06",3167036.6899014693,24102.535950447374,21901.82,46004.355950447374,3142934.1539510218]
[null,null,null,68,"2027-10-05",3142934.1539510218,26306.885950447373,19697.47,46004.355950447374,3116627.2680005743]
[null,null,null,69,"2027-11-05",3116627.2680005743,25124.685950447376,20879.669999999998,46004.355950447374,3091502.582050127]
[null,null,null,70,"2027-12-06",3091502.582050127,25293.005950447376,20711.349999999999,46004.355950447374,3066209.5760996798]
[null,null,null,71,"2028-01-05",3066209.5760996798,26125.095950447376,19879.259999999998,46004.355950447374,3040084.4801492323]
[null,null,null,72,"2028-02-08",3040084.4801492323,23666.485950447375,22337.87,46004.355950447374,3016417.9941987852]
[null,null,null,73,"2028-03-06",3016417.9941987852,28403.555950447375,17600.8,46004.355950447374,2988014.4382483377]
[null,null,null,74,"2028-04-05",2988014.4382483377,26632.065950447373,19372.29,46004.355950447374,2961382.3722978905]
[null,null,null,75,"2028-05-05",2961382.3722978905,26804.725950447373,19199.63,46004.355950447374,2934577.6463474431]
[null,null,null,76,"2028-06-05",2934577.6463474431,26344.315950447373,19660.04,46004.355950447374,2908233.3303969959]
[null,null,null,77,"2028-07-05",2908233.3303969959,27149.305950447375,18855.05,46004.355950447374,2881084.0244465484]
[null,null,null,78,"2028-08-07",2881084.0244465484,25457.425950447374,20546.93,46004.355950447374,2855626.5984961009]
[null,null,null,79,"2028-09-05",2855626.5984961009,28107.505950447376,17896.849999999999,46004.355950447374,2827519.0925456537]
[null,null,null,80,"2028-10-05",2827519.0925456537,27672.605950447374,18331.75,46004.355950447374,2799846.4865952064]
[null,null,null,81,"2028-11-06",2799846.4865952064,26641.865950447373,19362.490000000002,46004.355950447374,2773204.6206447589]
[null,null,null,82,"2028-12-05",2773204.6206447589,28624.065950447373,17380.29,46004.355950447374,2744580.5546943117]
[null,null,null,83,"2029-01-05",2744580.5546943117,27617.195950447374,18387.16,46004.355950447374,2716963.3587438641]
[null,null,null,84,"2029-02-06",2716963.3587438641,27215.045950447373,18789.310000000001,46004.355950447374,2689748.3127934169]
[null,null,null,85,"2029-03-05",2689748.3127934169,30309.675950447374,15694.68,46004.355950447374,2659438.6368429693]
[null,null,null,86,"2029-04-05",2659438.6368429693,28187.595950447376,17816.759999999998,46004.355950447374,2631251.0408925219]
[null,null,null,87,"2029-05-07",2631251.0408925219,27807.795950447373,18196.560000000001,46004.355950447374,2603443.2449420746]
[null,null,null,88,"2029-06-05",2603443.2449420746,29687.995950447374,16316.36,46004.355950447374,2573755.2489916272]
[null,null,null,89,"2029-07-05",2573755.2489916272,29317.845950447376,16686.509999999998,46004.355950447374,2544437.4030411798]
[null,null,null,90,"2029-08-06",2544437.4030411798,28408.155950447373,17596.2,46004.355950447374,2516029.2470907322]
[null,null,null,91,"2029-09-05",2516029.2470907322,29692.095950447372,16312.26,46004.355950447374,2486337.1511402847]
[null,null,null,92,"2029-10-05",2486337.1511402847,29884.605950447374,16119.75,46004.355950447374,2456452.5451898375]
[null,null,null,93,"2029-11-05",2456452.5451898375,29547.485950447375,16456.87,46004.355950447374,2426905.0592393903]
[null,null,null,94,"2029-12-05",2426905.0592393903,30269.925950447374,15734.43,46004.355950447374,2396635.1332889427]
[null,null,null,95,"2030-01-07",2396635.1332889427,28912.355950447374,17092,46004.355950447374,2367722.7773384955]
[null,null,null,96,"2030-02-05",2367722.7773384955,31165.315950447373,14839.04,46004.355950447374,2336557.4613880483]
[null,null,null,97,"2030-03-05",2336557.4613880483,31865.585950447374,14138.77,46004.355950447374,2304691.875437601]
[null,null,null,98,"2030-04-05",2304691.875437601,30564.195950447374,15440.16,46004.355950447374,2274127.6794871534]
[null,null,null,99,"2030-05-06",2274127.6794871534,30768.965950447375,15235.39,46004.355950447374,2243358.7135367058]
[null,null,null,100,"2030-06-05",2243358.7135367058,31459.915950447372,14544.44,46004.355950447374,2211898.7975862585]
[null,null,null,101,"2030-07-05",2211898.7975862585,31663.875950447375,14340.48,46004.355950447374,2180234.9216358112]
[null,null,null,102,"2030-08-05",2180234.9216358112,31397.995950447374,14606.36,46004.355950447374,2148836.9256853638]
[null,null,null,103,"2030-09-05",2148836.9256853638,31608.345950447372,14396.01,46004.355950447374,2117228.5797349163]
[null,null,null,104,"2030-10-07",2117228.5797349163,31362.545950447377,14641.81,46004.355950447374,2085866.0337844689]
[null,null,null,105,"2030-11-05",2085866.0337844689,32931.76595044737,13072.59,46004.355950447374,2052934.2678340215]
[null,null,null,106,"2030-12-05",2052934.2678340215,32694.495950447374,13309.86,46004.355950447374,2020239.7718835741]
[null,null,null,107,"2031-01-06",2020239.7718835741,32033.275950447372,13971.08,46004.355950447374,1988206.4959331267]
[null,null,null,108,"2031-02-05",1988206.4959331267,33114.145950447375,12890.21,46004.355950447374,1955092.3499826794]
[null,null,null,109,"2031-03-05",1955092.3499826794,34173.875950447371,11830.48,46004.355950447374,{"$f":"+F139-G139","v":1920918.4740322321}]
[null,null,null,110,"2031-04-07",{"$f":"+J139","v":1920918.4740322321},32305.005950447376,13699.35,{"$f":"+I139","v":46004.355950447374},1888613.4680817847]
[null,null,null,111,"2031-05-05",1888613.4680817847,34576.145950447375,11428.21,46004.355950447374,1854037.3221313374]
[null,null,null,112,"2031-06-05",1854037.3221313374,33583.335950447377,12421.02,46004.355950447374,1820453.9861808899]
[null,null,null,113,"2031-07-07",1820453.9861808899,{"$f":"+I143-H143","v":33414.90595044737},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":12589.45},46004.355950447374,1787039.0802304426]
[null,null,null,114,"2031-08-05",1787039.0802304426,34804.585950447377,11199.77,46004.355950447374,1752234.4942799951]
[null,null,null,115,"2031-09-05",1752234.4942799951,34265.355950447374,11739,46004.355950447374,1717969.1383295478]
[null,null,null,116,"2031-10-06",1717969.1383295478,34494.915950447372,11509.44,46004.355950447374,1683474.2223791005]
[null,null,null,117,"2031-11-05",1683474.2223791005,35089.835950447377,10914.52,46004.355950447374,1648384.386428653]
[null,null,null,118,"2031-12-05",1648384.386428653,35317.325950447375,10687.03,46004.355950447374,1613067.0604782056]
[null,null,null,119,"2032-01-06",1613067.0604782056,34849.105950447374,11155.25,46004.355950447374,1578217.9545277583]
[null,null,null,120,"2032-02-05",1578217.9545277583,35772.245950447374,10232.11,46004.355950447374,1542445.7085773109]
[null,null,null,121,"2032-03-05",1542445.7085773109,36337.505950447376,9666.85,46004.355950447374,1506108.2026268635]
[null,null,null,122,"2032-04-05",1506108.2026268635,35914.26595044737,10090.09,46004.355950447374,1470193.9366764161]
[null,null,null,123,"2032-05-05",1470193.9366764161,36472.595950447372,9531.76,46004.355950447374,1433721.3407259686]
[null,null,null,124,"2032-06-07",1433721.3407259686,35779.535950447374,10224.82,46004.355950447374,1397941.8047755212]
[null,null,null,125,"2032-07-05",1397941.8047755212,37545.255950447376,8459.1,46004.355950447374,1360396.5488250738]
[null,null,null,126,"2032-08-05",1360396.5488250738,36890.455950447373,9113.9,46004.355950447374,1323506.0928746264]
[null,null,null,127,"2032-09-06",1323506.0928746264,36851.575950447375,9152.7800000000007,46004.355950447374,1286654.5169241789]
[null,null,null,128,"2032-10-05",1286654.5169241789,37940.605950447374,8063.75,46004.355950447374,1248713.9109737317]
[null,null,null,129,"2032-11-05",1248713.9109737317,37638.665950447372,8365.69,46004.355950447374,1211075.2450232843]
[null,null,null,130,"2032-12-06",1211075.2450232843,37890.825950447375,8113.53,46004.355950447374,1173184.4190728369]
[null,null,null,131,"2033-01-05",1173184.4190728369,38398.205950447373,7606.15,46004.355950447374,1134786.2131223895]
[null,null,null,132,"2033-02-08",1134786.2131223895,37666.195950447378,8338.16,46004.355950447374,1097120.0171719422]
[null,null,null,133,"2033-03-07",1097120.0171719422,39602.655950447377,6401.7,46004.355950447374,1057517.3612214949]
[null,null,null,134,"2033-04-05",1057517.3612214949,39376.655950447377,6627.7,46004.355950447374,1018140.7052710474]
[null,null,null,135,"2033-05-05",1018140.7052710474,39403.405950447377,6600.95,46004.355950447374,978737.2993206]
[null,null,null,136,"2033-06-06",978737.2993206,39235.845950447372,6768.51,46004.355950447374,939501.45337015262]
[null,null,null,137,"2033-07-05",939501.45337015262,40116.295950447377,5888.06,46004.355950447374,899385.1574197053]
[null,null,null,138,"2033-08-05",899385.1574197053,39978.975950447377,6025.38,46004.355950447374,859406.18146925792]
[null,null,null,139,"2033-09-05",859406.18146925792,40246.815950447373,5757.54,46004.355950447374,819159.36551881058]
[null,null,null,140,"2033-10-05",819159.36551881058,40693.475950447377,5310.88,46004.355950447374,778465.8895683632]
[null,null,null,141,"2033-11-07",778465.8895683632,40452.595950447372,5551.76,46004.355950447374,738013.29361791583]
[null,null,null,142,"2033-12-05",738013.29361791583,41538.555950447371,4465.8,46004.355950447374,696474.73766746849]
[null,null,null,143,"2034-01-05",696474.73766746849,41338.365950447376,4665.99,46004.355950447374,655136.3717170211]
[null,null,null,144,"2034-02-07",655136.3717170211,41332.145950447375,4672.21,46004.355950447374,613804.22576657368]
[null,null,null,145,"2034-03-06",613804.22576657368,42422.805950447371,3581.55,46004.355950447374,571381.41981612635]
[null,null,null,146,"2034-04-05",571381.41981612635,42299.895950447375,3704.46,46004.355950447374,529081.52386567893]
[null,null,null,147,"2034-05-05",529081.52386567893,42574.145950447375,3430.21,46004.355950447374,486507.37791523157]
[null,null,null,148,"2034-06-05",486507.37791523157,42745.025950447372,3259.33,46004.355950447374,443762.3519647842]
[null,null,null,149,"2034-07-05",443762.3519647842,43127.295950447377,2877.06,46004.355950447374,400635.05601433682]
[null,null,null,150,"2034-08-07",400635.05601433682,43147.155950447377,2857.2,46004.355950447374,357487.90006388945]
[null,null,null,151,"2034-09-05",357487.90006388945,43763.895950447375,2240.46,46004.355950447374,313724.00411344209]
[null,null,null,152,"2034-10-05",313724.00411344209,43970.375950447371,2033.98,46004.355950447374,269753.62816299475]
[null,null,null,153,"2034-11-06",269753.62816299475,44138.855950447374,1865.5,46004.355950447374,225614.77221254737]
[null,null,null,154,"2034-12-05",225614.77221254737,44590.375950447371,1413.98,46004.355950447374,181024.3962621]
[null,null,null,155,"2035-01-05",181024.3962621,44791.595950447372,1212.76,46004.355950447374,136232.80031165262]
[null,null,null,156,"2035-02-06",136232.80031165262,45062.225950447377,942.13,46004.355950447374,91170.574361205247]
[null,null,null,157,"2035-03-05",91170.574361205247,45472.375950447371,531.98,46004.355950447374,45698.198410757876]
[null,null,null,158,"2035-04-05",45698.198410757876,45698.205950447373,306.14999999999998,46004.355950447374,{"$f":"+ROUND(F188-G188,1)","v":0}]