{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",163649699.77000001,null,"Tasa SWAP",7.3849999999999999E-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":4346121.5408185804},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":167995821.31081858},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.7350000000000002E-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":-1685965.0792014424}]
[null,10578.836557418645]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-02-04",{"$f":"+E6","v":167995821.31081858}]
[null,null,null,1,"2022-03-07",{"$f":"+F28","v":167995821.31081858},{"$f":"+I29-H29","v":577575.08655741857},{"$f":"+ROUND(F29*$H$6*(E29-E28)/360,2)","v":1118968.83},{"$f":"+ROUND(-$B$10,2)+B11","v":1696543.9165574186},{"$f":"+F29-G29","v":167418246.22426116}]
[null,null,null,2,"2022-04-05",{"$f":"+J29","v":167418246.22426116},{"$f":"+I30-H30","v":653365.4765574187},1043178.44,{"$f":"+I29","v":1696543.9165574186},166764880.74770373]
[null,null,null,3,"2022-05-05",166764880.74770373,621605.28655741876,1074938.6299999999,{"$f":"+I30","v":1696543.9165574186},166143275.46114632]
[null,null,null,4,"2022-06-06",166143275.46114632,554216.59655741858,1142327.32,1696543.9165574186,165589058.86458892]
[null,null,null,5,"2022-07-05",165589058.86458892,664763.08655741869,1031780.83,1696543.9165574186,164924295.7780315]
[null,null,null,6,"2022-08-05",164924295.7780315,598033.57655741856,1098510.3400000001,1696543.9165574186,164326262.20147407]
[null,null,null,7,"2022-09-05",164326262.20147407,602016.89655741863,1094527.02,1696543.9165574186,163724245.30491665]
[null,null,null,8,"2022-10-05",163724245.30491665,641204.71655741869,1055339.2,1696543.9165574186,163083040.58835924]
[null,null,null,9,"2022-11-07",163083040.58835924,540217.20655741869,1156326.71,1696543.9165574186,162542823.38180181]
[null,null,null,10,"2022-12-05",162542823.38180181,718668.2265574187,977875.69,1696543.9165574186,161824155.15524441]
[null,null,null,11,"2023-01-05",161824155.15524441,618682.66655741865,1077861.25,1696543.9165574186,161205472.48868698]
[null,null,null,12,"2023-02-07",161205472.48868698,553529.94655741868,1143013.97,1696543.9165574186,160651942.54212955]
[null,null,null,13,"2023-03-06",160651942.54212955,764561.83655741869,931982.08,1696543.9165574186,159887380.70557213]
[null,null,null,14,"2023-04-05",159887380.70557213,665936.50655741862,1030607.41,1696543.9165574186,159221444.19901472]
[null,null,null,15,"2023-05-05",159221444.19901472,670229.02655741863,1026314.89,1696543.9165574186,158551215.17245731]
[null,null,null,16,"2023-06-05",158551215.17245731,640482.71655741869,1056061.2,1696543.9165574186,157910732.45589989]
[null,null,null,17,"2023-07-05",157910732.45589989,678677.65655741864,1017866.26,1696543.9165574186,157232054.79934248]
[null,null,null,18,"2023-08-07",157232054.79934248,581703.13655741862,1114840.78,1696543.9165574186,156650351.66278505]
[null,null,null,19,"2023-09-05",156650351.66278505,720459.92655741866,976083.99,1696543.9165574186,155929891.73622763]
[null,null,null,20,"2023-10-05",155929891.73622763,691445.82655741868,1005098.09,1696543.9165574186,155238445.9096702]
[null,null,null,21,"2023-11-06",155238445.9096702,629193.35655741859,1067350.56,1696543.9165574186,154609252.55311278]
[null,null,null,22,"2023-12-05",154609252.55311278,733177.95655741869,963365.96,1696543.9165574186,153876074.59655535]
[null,null,null,23,"2024-01-05",153876074.59655535,671622.39655741863,1024921.52,1696543.9165574186,153204452.19999793]
[null,null,null,24,"2024-02-06",153204452.19999793,643178.19655741868,1053365.72,1696543.9165574186,152561274.0034405]
[null,null,null,25,"2024-03-05",152561274.0034405,778718.33655741869,917825.58,1696543.9165574186,151782555.66688308]
[null,null,null,26,"2024-04-05",151782555.66688308,685566.68655741867,1010977.23,1696543.9165574186,151096988.98032567]
[null,null,null,27,"2024-05-06",151096988.98032567,690133.03655741864,1006410.88,1696543.9165574186,150406855.94376826]
[null,null,null,28,"2024-06-05",150406855.94376826,727046.38655741862,969497.53,1696543.9165574186,149679809.55721083]
[null,null,null,29,"2024-07-05",149679809.55721083,731732.80655741866,964811.11,1696543.9165574186,148948076.75065342]
[null,null,null,30,"2024-08-05",148948076.75065342,704446.28655741864,992097.63,1696543.9165574186,148243630.46409601]
[null,null,null,31,"2024-09-05",148243630.46409601,709138.38655741862,987405.53,1696543.9165574186,147534492.07753858]
[null,null,null,32,"2024-10-07",147534492.07753858,682162.31655741867,1014381.6,1696543.9165574186,146852329.76098117]
[null,null,null,33,"2024-11-05",146852329.76098117,781511.12655741861,915032.79,1696543.9165574186,146070818.63442376]
[null,null,null,34,"2024-12-05",146070818.63442376,754995.76655741862,941548.15,1696543.9165574186,145315822.86786634]
[null,null,null,35,"2025-01-06",145315822.86786634,697416.90655741864,999127.01,1696543.9165574186,144618405.96130893]
[null,null,null,36,"2025-02-05",144618405.96130893,764357.77655741863,932186.14,1696543.9165574186,143854048.18475151]
[null,null,null,37,"2025-03-05",143854048.18475151,831101.9765574187,865441.94,1696543.9165574186,143022946.20819408]
[null,null,null,38,"2025-04-07",143022946.20819408,682451.63655741862,1014092.28,1696543.9165574186,142340494.57163665]
[null,null,null,39,"2025-05-05",142340494.57163665,840207.68655741867,856336.23,1696543.9165574186,141500286.88507923]
[null,null,null,40,"2025-06-05",141500286.88507923,754053.74655741861,942490.17,1696543.9165574186,140746233.13852182]
[null,null,null,41,"2025-07-07",140746233.13852182,728835.3665574186,967708.55,1696543.9165574186,140017397.7719644]
[null,null,null,42,"2025-08-05",140017397.7719644,824099.39655741863,872444.52,1696543.9165574186,139193298.37540698]
[null,null,null,43,"2025-09-05",139193298.37540698,769419.88655741862,927124.03,1696543.9165574186,138423878.48884955]
[null,null,null,44,"2025-10-06",138423878.48884955,774544.75655741862,921999.16,1696543.9165574186,137649333.73229215]
[null,null,null,45,"2025-11-05",137649333.73229215,809279.25655741862,887264.66,1696543.9165574186,136840054.47573474]
[null,null,null,46,"2025-12-05",136840054.47573474,814495.7365574186,882048.18,1696543.9165574186,136025558.73917732]
[null,null,null,47,"2026-01-05",136025558.73917732,790519.2365574186,906024.68,1696543.9165574186,{"$f":"+F75-G75","v":135235039.50261989}]
[null,null,null,48,"2026-02-05",{"$f":"+J75","v":135235039.50261989},795784.63655741862,900759.28,{"$f":"+I75","v":1696543.9165574186},134439254.86606246]
[null,null,null,49,"2026-03-05",134439254.86606246,887742.42655741866,808801.49,1696543.9165574186,133551512.43950504]
[null,null,null,50,"2026-04-06",133551512.43950504,778303.07655741868,918240.84,1696543.9165574186,132773209.36294763]
[null,null,null,51,"2026-05-05",132773209.36294763,{"$f":"+I79-H79","v":869237.7365574186},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":827306.18},1696543.9165574186,131903971.6263902]
[null,null,null,52,"2026-06-05",131903971.6263902,817971.8665574186,878572.05,1696543.9165574186,131085999.75983278]
[null,null,null,53,"2026-07-06",131085999.75983278,823420.12655741861,873123.79,1696543.9165574186,130262579.63327536]
[null,null,null,54,"2026-08-05",130262579.63327536,856893.03655741864,839650.88,1696543.9165574186,129405686.59671794]
[null,null,null,55,"2026-09-07",129405686.59671794,779003.67655741866,917540.24,1696543.9165574186,128626682.92016052]
[null,null,null,56,"2026-10-05",128626682.92016052,922711.49655741861,773832.42,1696543.9165574186,127703971.4236031]
[null,null,null,57,"2026-11-05",127703971.4236031,845946.78655741864,850597.13,1696543.9165574186,126858024.63704568]
[null,null,null,58,"2026-12-07",126858024.63704568,824324.51655741862,872219.4,1696543.9165574186,126033700.12048826]
[null,null,null,59,"2027-01-05",126033700.12048826,911231.43655741867,785312.48,1696543.9165574186,125122468.68393084]
[null,null,null,60,"2027-02-05",125122468.68393084,863141.38655741862,833402.53,1696543.9165574186,124259327.29737343]
[null,null,null,61,"2027-03-05",124259327.29737343,948985.99655741861,747557.92,1696543.9165574186,123310341.30081601]
[null,null,null,62,"2027-04-05",123310341.30081601,875211.40655741864,821332.51,1696543.9165574186,122435129.89425859]
[null,null,null,63,"2027-05-05",122435129.89425859,907347.4765574187,789196.44,1696543.9165574186,121527782.41770117]
[null,null,null,64,"2027-06-07",121527782.41770117,834861.30655741866,861682.61,1696543.9165574186,120692921.11114375]
[null,null,null,65,"2027-07-05",120692921.11114375,970441.89655741863,726102.02,1696543.9165574186,119722479.21458633]
[null,null,null,66,"2027-08-05",119722479.21458633,899109.06655741867,797434.85,1696543.9165574186,118823370.14802891]
[null,null,null,67,"2027-09-06",118823370.14802891,879567.2365574186,816976.68,1696543.9165574186,117943802.91147149]
[null,null,null,68,"2027-10-05",117943802.91147149,961639.35655741859,734904.56,1696543.9165574186,116982163.55491407]
[null,null,null,69,"2027-11-05",116982163.55491407,917361.46655741869,779182.45,1696543.9165574186,116064802.08835666]
[null,null,null,70,"2027-12-06",116064802.08835666,923471.7365574186,773072.18,1696543.9165574186,115141330.35179923]
[null,null,null,71,"2028-01-05",115141330.35179923,954362.08655741869,742181.83,1696543.9165574186,114186968.26524182]
[null,null,null,72,"2028-02-08",114186968.26524182,862376.39655741863,834167.52,1696543.9165574186,113324591.8686844]
[null,null,null,73,"2028-03-06",113324591.8686844,1039119.6265574186,657424.29,1696543.9165574186,112285472.24212697]
[null,null,null,74,"2028-04-05",112285472.24212697,972770.4765574187,723773.43999999994,1696543.9165574186,111312701.76556955]
[null,null,null,75,"2028-05-05",111312701.76556955,979040.79655741865,717503.12,1696543.9165574186,110333660.96901214]
[null,null,null,76,"2028-06-05",110333660.96901214,961645.1165574186,734898.8,1696543.9165574186,109372015.85245472]
[null,null,null,77,"2028-07-05",109372015.85245472,991550.12655741861,704993.79,1696543.9165574186,108380465.7258973]
[null,null,null,78,"2028-08-07",108380465.7258973,928081.25655741862,768462.66,1696543.9165574186,107452384.46933988]
[null,null,null,79,"2028-09-05",107452384.46933988,1027011.0965574187,669532.81999999995,1696543.9165574186,106425373.37278245]
[null,null,null,80,"2028-10-05",106425373.37278245,1010543.6965574187,686000.22,1696543.9165574186,105414829.67622504]
[null,null,null,81,"2028-11-06",105414829.67622504,971758.39655741863,724785.52,1696543.9165574186,104443071.27966762]
[null,null,null,82,"2028-12-05",104443071.27966762,1045762.0365574186,650781.88,1696543.9165574186,103397309.24311019]
[null,null,null,83,"2029-01-05",103397309.24311019,1007846.0365574186,688697.88,1696543.9165574186,102389463.20655277]
[null,null,null,84,"2029-02-06",102389463.20655277,992559.4765574187,703984.44,1696543.9165574186,101396903.72999536]
[null,null,null,85,"2029-03-05",101396903.72999536,1108315.1265574186,588228.79,1696543.9165574186,100288588.60343793]
[null,null,null,86,"2029-04-05",100288588.60343793,1028552.2765574186,667991.64,1696543.9165574186,99260036.326880515]
[null,null,null,87,"2029-05-07",99260036.326880515,1014076.0265574186,682467.89,1696543.9165574186,98245960.300323099]
[null,null,null,88,"2029-06-05",98245960.300323099,1084376.0665574186,612167.85,1696543.9165574186,97161584.233765677]
[null,null,null,89,"2029-07-05",97161584.233765677,1070256.5365574188,626287.38,1696543.9165574186,96091327.697208256]
[null,null,null,90,"2029-08-06",96091327.697208256,1035862.6565574186,660681.26,1696543.9165574186,95055465.04065083]
[null,null,null,91,"2029-09-05",95055465.04065083,1083832.2265574187,612711.68999999994,1696543.9165574186,93971632.814093411]
[null,null,null,92,"2029-10-05",93971632.814093411,1090818.4365574187,605725.48,1696543.9165574186,92880814.377535999]
[null,null,null,93,"2029-11-05",92880814.377535999,1077893.1965574187,618650.72,1696543.9165574186,91802921.180978581]
[null,null,null,94,"2029-12-05",91802921.180978581,1104797.5865574186,591746.32999999996,1696543.9165574186,90698123.594421163]
[null,null,null,95,"2030-01-07",90698123.594421163,1053456.4265574187,643087.49,1696543.9165574186,89644667.167863742]
[null,null,null,96,"2030-02-05",89644667.167863742,1137970.4865574185,558573.43000000005,1696543.9165574186,88506696.681306317]
[null,null,null,97,"2030-03-05",88506696.681306317,1164077.7965574185,532466.12,1696543.9165574186,87342618.884748906]
[null,null,null,98,"2030-04-05",87342618.884748906,1114781.4165574186,581762.5,1696543.9165574186,86227837.46819149]
[null,null,null,99,"2030-05-06",86227837.46819149,1122206.6365574186,574337.28000000003,1696543.9165574186,85105630.831634074]
[null,null,null,100,"2030-06-05",85105630.831634074,1147967.2065574187,548576.71,1696543.9165574186,83957663.625076652]
[null,null,null,101,"2030-07-05",83957663.625076652,1155366.8065574188,541177.11,1696543.9165574186,82802296.818519235]
[null,null,null,102,"2030-08-05",82802296.818519235,1145023.1165574186,551520.80000000005,1696543.9165574186,81657273.701961815]
[null,null,null,103,"2030-09-05",81657273.701961815,1152649.7665574187,543894.15,1696543.9165574186,80504623.93540439]
[null,null,null,104,"2030-10-07",80504623.93540439,1143029.9065574186,553514.01,1696543.9165574186,79361594.028846964]
[null,null,null,105,"2030-11-05",79361594.028846964,1202044.0265574185,494499.89,1696543.9165574186,78159550.002289549]
[null,null,null,106,"2030-12-05",78159550.002289549,1192740.4865574187,503803.43,1696543.9165574186,76966809.515732124]
[null,null,null,107,"2031-01-06",76966809.515732124,1167354.3465574188,529189.56999999995,1696543.9165574186,75799455.169174701]
[null,null,null,108,"2031-02-05",75799455.169174701,1207953.2665574187,488590.65,1696543.9165574186,74591501.902617276]
[null,null,null,109,"2031-03-05",74591501.902617276,1247793.1565574186,448750.76,1696543.9165574186,73343708.74605985]
[null,null,null,110,"2031-04-07",73343708.74605985,1176506.4665574187,520037.45,1696543.9165574186,72167202.279502437]
[null,null,null,111,"2031-05-05",72167202.279502437,1262378.0065574187,434165.91,1696543.9165574186,{"$f":"+F139-G139","v":70904824.272945017}]
[null,null,null,112,"2031-06-05",{"$f":"+J139","v":70904824.272945017},1224268.5465574185,472275.37,{"$f":"+I139","v":1696543.9165574186},69680555.726387605]
[null,null,null,113,"2031-07-07",69680555.726387605,1217451.3865574186,479092.53,1696543.9165574186,68463104.33983019]
[null,null,null,114,"2031-08-05",68463104.33983019,1269952.2165574187,426591.7,1696543.9165574186,67193152.123272777]
[null,null,null,115,"2031-09-05",67193152.123272777,{"$f":"+I143-H143","v":1248990.8565574186},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":447553.06},1696543.9165574186,65944161.266715355]
[null,null,null,116,"2031-10-06",65944161.266715355,1257310.0065574187,439233.91,1696543.9165574186,64686851.260157935]
[null,null,null,117,"2031-11-05",64686851.260157935,1279583.2565574187,416960.66,1696543.9165574186,63407268.003600515]
[null,null,null,118,"2031-12-05",63407268.003600515,1287831.2365574187,408712.68,1696543.9165574186,62119436.767043099]
[null,null,null,119,"2032-01-06",62119436.767043099,1269438.2765574185,427105.64,1696543.9165574186,60849998.490485683]
[null,null,null,120,"2032-02-05",60849998.490485683,1304314.9665574187,392228.95,1696543.9165574186,59545683.523928262]
[null,null,null,121,"2032-03-05",59545683.523928262,1325516.4165574186,371027.5,1696543.9165574186,58220167.107370846]
[null,null,null,122,"2032-04-05",58220167.107370846,1308757.1765574187,387786.74,1696543.9165574186,56911409.930813424]
[null,null,null,123,"2032-05-05",56911409.930813424,1329702.4565574187,366841.46,1696543.9165574186,55581707.474256009]
[null,null,null,124,"2032-06-07",55581707.474256009,1302446.4465574187,394097.47,1696543.9165574186,54279261.027698591]
[null,null,null,125,"2032-07-05",54279261.027698591,1369993.8465574186,326550.07,1696543.9165574186,52909267.181141175]
[null,null,null,126,"2032-08-05",52909267.181141175,1344131.4565574187,352412.46,1696543.9165574186,51565135.72458376]
[null,null,null,127,"2032-09-06",51565135.72458376,1342004.9565574187,354538.96,1696543.9165574186,50223130.768026344]
[null,null,null,128,"2032-10-05",50223130.768026344,1383604.9865574187,312938.93,1696543.9165574186,48839525.781468928]
[null,null,null,129,"2032-11-05",48839525.781468928,1371238.7565574187,325305.15999999997,1696543.9165574186,47468287.024911508]
[null,null,null,130,"2032-12-06",47468287.024911508,1380372.1565574186,316171.76,1696543.9165574186,46087914.86835409]
[null,null,null,131,"2033-01-05",46087914.86835409,1399468.8965574186,297075.02,1696543.9165574186,44688445.971796669]
[null,null,null,132,"2033-02-08",44688445.971796669,1370082.4065574186,326461.51,1696543.9165574186,43318363.565239251]
[null,null,null,133,"2033-03-07",43318363.565239251,1445243.2565574187,251300.66,1696543.9165574186,41873120.308681831]
[null,null,null,134,"2033-04-05",41873120.308681831,1435633.6665574186,260910.25,1696543.9165574186,40437486.642124414]
[null,null,null,135,"2033-05-05",40437486.642124414,1435890.6165574186,260653.3,1696543.9165574186,39001596.025566995]
[null,null,null,136,"2033-06-06",39001596.025566995,1428386.2765574185,268157.64,1696543.9165574186,37573209.749009579]
[null,null,null,137,"2033-07-05",37573209.749009579,1462426.2865574188,234117.63,1696543.9165574186,36110783.462452158]
[null,null,null,138,"2033-08-05",36110783.462452158,1456021.0265574185,240522.89,1696543.9165574186,34654762.435894743]
[null,null,null,139,"2033-09-05",34654762.435894743,1465719.1365574186,230824.78,1696543.9165574186,33189043.299337324]
[null,null,null,140,"2033-10-05",33189043.299337324,1482612.8765574186,213931.04,1696543.9165574186,31706430.422779907]
[null,null,null,141,"2033-11-07",31706430.422779907,1471732.1165574186,224811.8,1696543.9165574186,30234698.306222487]
[null,null,null,142,"2033-12-05",30234698.306222487,1514648.6165574186,181895.3,1696543.9165574186,28720049.689665068]
[null,null,null,143,"2034-01-05",28720049.689665068,1505248.4365574187,191295.48,1696543.9165574186,27214801.253107648]
[null,null,null,144,"2034-02-07",27214801.253107648,1503579.6365574186,192964.28,1696543.9165574186,25711221.616550229]
[null,null,null,145,"2034-03-06",25711221.616550229,1547386.6965574187,149157.22,1696543.9165574186,24163834.919992812]
[null,null,null,146,"2034-04-05",24163834.919992812,1540787.8665574186,155756.04999999999,1696543.9165574186,22623047.053435393]
[null,null,null,147,"2034-05-05",22623047.053435393,1550719.5265574185,145824.39000000001,1696543.9165574186,21072327.526877973]
[null,null,null,148,"2034-06-05",21072327.526877973,1556187.5865574186,140356.32999999999,1696543.9165574186,19516139.940320555]
[null,null,null,149,"2034-07-05",19516139.940320555,1570746.1265574186,125797.79,1696543.9165574186,17945393.813763138]
[null,null,null,150,"2034-08-07",17945393.813763138,1569303.5965574186,127240.32000000001,1696543.9165574186,16376090.21720572]
[null,null,null,151,"2034-09-05",16376090.21720572,1594504.9565574187,102038.96,1696543.9165574186,14781585.260648301]
[null,null,null,152,"2034-10-05",14781585.260648301,1601264.2865574188,95279.63,1696543.9165574186,13180320.974090882]
[null,null,null,153,"2034-11-06",13180320.974090882,1605921.8865574186,90622.03,1696543.9165574186,11574399.087533463]
[null,null,null,154,"2034-12-05",11574399.087533463,1624424.1565574186,72119.759999999995,1696543.9165574186,9949974.9309760444]
[null,null,null,155,"2035-01-05",9949974.9309760444,1630270.1765574187,66273.740000000005,1696543.9165574186,8319704.7544186255]
[null,null,null,156,"2035-02-06",8319704.7544186255,1639341.3265574186,57202.59,1696543.9165574186,6680363.4278612072]
[null,null,null,157,"2035-03-05",6680363.4278612072,1657789.4565574187,38754.46,1696543.9165574186,5022573.9713037889]
[null,null,null,158,"2035-04-05",5022573.9713037889,1663090.0865574186,33453.83,1696543.9165574186,3359483.8847463704]
[null,null,null,159,"2035-05-07",3359483.8847463704,1673445.5965574186,23098.32,1696543.9165574186,1686038.2881889518]
[null,null,null,160,"2035-06-05",1686038.2881889518,1686038.2565574187,10505.66,1696543.9165574186,{"$f":"+ROUND(F188-G188,1)","v":0}]