{"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-002-2022"]
[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: 5535577085"]

{"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-002-2022 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",6714574.3600000003,null,"Tasa SWAP",7.5266E-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":178322.08868229683},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":6892896.448682297},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.9266000000000003E-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":-70926.64443304055}]
[null,411.66822232237359]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-04-08",{"$f":"+E6","v":6892896.448682297}]
[null,null,null,1,"2022-05-05",{"$f":"+F32","v":6892896.448682297},{"$f":"+I33-H33","v":30360.388222322377},{"$f":"+ROUND(F33*$H$6*(E33-E32)/360,2)","v":40977.919999999998},{"$f":"+ROUND(-$B$10,2)+B11","v":71338.308222322376},{"$f":"+F33-G33","v":6862536.0604599742}]
[null,null,null,2,"2022-06-06",{"$f":"+J33","v":6862536.0604599742},22985.798222322373,48352.51,{"$f":"+I33","v":71338.308222322376},6839550.2622376522]
[null,null,null,3,"2022-07-05",6839550.2622376522,27665.618222322373,43672.69,71338.308222322376,6811884.6440153299]
[null,null,null,4,"2022-08-05",6811884.6440153299,24842.538222322379,46495.77,71338.308222322376,6787042.1057930076]
[null,null,null,5,"2022-09-05",6787042.1057930076,25012.108222322378,46326.2,71338.308222322376,6762029.9975706851]
[null,null,null,6,"2022-10-05",6762029.9975706851,26671.718222322379,44666.59,71338.308222322376,6735358.2793483632]
[null,null,null,7,"2022-11-07",6735358.2793483632,22398.858222322378,48939.45,71338.308222322376,6712959.4211260406]
[null,null,null,8,"2022-12-05",6712959.4211260406,29952.018222322375,41386.29,71338.308222322376,6683007.4029037179]
[null,null,null,9,"2023-01-05",6683007.4029037179,25722.218222322379,45616.09,71338.308222322376,6657285.184681396]
[null,null,null,10,"2023-02-07",6657285.184681396,22966.138222322377,48372.17,71338.308222322376,6634319.0464590732]
[null,null,null,11,"2023-03-06",6634319.0464590732,31897.608222322378,39440.699999999997,71338.308222322376,6602421.4382367507]
[null,null,null,12,"2023-04-05",6602421.4382367507,27726.018222322375,43612.29,71338.308222322376,6574695.420014428]
[null,null,null,13,"2023-05-05",6574695.420014428,27909.158222322374,43429.15,71338.308222322376,6546786.2617921056]
[null,null,null,14,"2023-06-05",6546786.2617921056,26652.018222322375,44686.29,71338.308222322376,6520134.2435697829]
[null,null,null,15,"2023-07-05",6520134.2435697829,28269.558222322376,43068.75,71338.308222322376,6491864.6853474602]
[null,null,null,16,"2023-08-07",6491864.6853474602,24168.098222322376,47170.21,71338.308222322376,6467696.5871251374]
[null,null,null,17,"2023-09-05",6467696.5871251374,30040.018222322375,41298.29,71338.308222322376,6437656.5689028148]
[null,null,null,18,"2023-10-05",6437656.5689028148,28814.368222322373,42523.94,71338.308222322376,6408842.2006804924]
[null,null,null,19,"2023-11-06",6408842.2006804924,26182.458222322377,45155.85,71338.308222322376,6382659.7424581703]
[null,null,null,20,"2023-12-05",6382659.7424581703,30583.008222322373,40755.300000000003,71338.308222322376,6352076.7342358483]
[null,null,null,21,"2024-01-05",6352076.7342358483,27981.048222322373,43357.26,71338.308222322376,6324095.6860135263]
[null,null,null,22,"2024-02-06",6324095.6860135263,26779.578222322372,44558.73,71338.308222322376,6297316.107791204]
[null,null,null,23,"2024-03-05",6297316.107791204,32514.518222322375,38823.79,71338.308222322376,6264801.5895688813]
[null,null,null,24,"2024-04-05",6264801.5895688813,28576.758222322373,42761.55,71338.308222322376,6236224.8313465593]
[null,null,null,25,"2024-05-06",6236224.8313465593,28771.808222322376,42566.5,71338.308222322376,6207453.0231242366]
[null,null,null,26,"2024-06-05",6207453.0231242366,30334.978222322374,41003.33,71338.308222322376,6177118.044901914]
[null,null,null,27,"2024-07-05",6177118.044901914,30535.358222322378,40802.949999999997,71338.308222322376,6146582.6866795914]
[null,null,null,28,"2024-08-05",6146582.6866795914,29383.678222322378,41954.63,71338.308222322376,6117199.0084572686]
[null,null,null,29,"2024-09-05",6117199.0084572686,29584.248222322378,41754.06,71338.308222322376,6087614.7602349464]
[null,null,null,30,"2024-10-07",6087614.7602349464,28445.788222322379,42892.52,71338.308222322376,6059168.9720126241]
[null,null,null,31,"2024-11-05",6059168.9720126241,32648.598222322376,38689.71,71338.308222322376,6026520.3737903014]
[null,null,null,32,"2024-12-05",6026520.3737903014,31530.128222322375,39808.18,71338.308222322376,5994990.2455679793]
[null,null,null,33,"2025-01-06",5994990.2455679793,29098.408222322374,42239.9,71338.308222322376,5965891.8373456569]
[null,null,null,34,"2025-02-05",5965891.8373456569,31930.608222322378,39407.699999999997,71338.308222322376,5933961.2291233344]
[null,null,null,35,"2025-03-05",5933961.2291233344,34754.648222322372,36583.660000000003,71338.308222322376,5899206.5809010118]
[null,null,null,36,"2025-04-07",5899206.5809010118,28474.378222322375,42863.93,71338.308222322376,5870732.2026786897]
[null,null,null,37,"2025-05-05",5870732.2026786897,35144.458222322377,36193.85,71338.308222322376,5835587.7444563676]
[null,null,null,38,"2025-06-05",5835587.7444563676,31506.438222322373,39831.870000000003,71338.308222322376,5804081.306234045]
[null,null,null,39,"2025-07-07",5804081.306234045,30443.528222322377,40894.78,71338.308222322376,5773637.7780117225]
[null,null,null,40,"2025-08-05",5773637.7780117225,34471.798222322373,36866.51,71338.308222322376,5739165.9797894005]
[null,null,null,41,"2025-09-05",5739165.9797894005,32164.578222322372,39173.730000000003,71338.308222322376,5707001.4015670782]
[null,null,null,42,"2025-10-06",5707001.4015670782,32384.128222322375,38954.18,71338.308222322376,5674617.2733447561]
[null,null,null,43,"2025-11-05",5674617.2733447561,33854.628222322375,37483.68,71338.308222322376,{"$f":"+F75-G75","v":5640762.645122434}]
[null,null,null,44,"2025-12-05",{"$f":"+J75","v":5640762.645122434},34078.248222322378,37260.06,{"$f":"+I75","v":71338.308222322376},5606684.3969001118]
[null,null,null,45,"2026-01-05",5606684.3969001118,33068.858222322378,38269.449999999997,71338.308222322376,5573615.5386777893]
[null,null,null,46,"2026-02-05",5573615.5386777893,33294.578222322372,38043.730000000003,71338.308222322376,5540320.960455467]
[null,null,null,47,"2026-03-05",5540320.960455467,{"$f":"+I79-H79","v":37181.488222322376},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":34156.82},71338.308222322376,5503139.4722331446]
[null,null,null,48,"2026-04-06",5503139.4722331446,32563.918222322376,38774.39,71338.308222322376,5470575.5540108224]
[null,null,null,49,"2026-05-05",5470575.5540108224,36406.948222322375,34931.360000000001,71338.308222322376,5434168.6057885]
[null,null,null,50,"2026-06-05",5434168.6057885,34246.398222322372,37091.910000000003,71338.308222322376,5399922.2075661775]
[null,null,null,51,"2026-07-06",5399922.2075661775,34480.148222322372,36858.160000000003,71338.308222322376,5365442.0593438549]
[null,null,null,52,"2026-08-05",5365442.0593438549,35896.878222322375,35441.43,71338.308222322376,5329545.1811215328]
[null,null,null,53,"2026-09-07",5329545.1811215328,32613.568222322378,38724.74,71338.308222322376,5296931.6128992103]
[null,null,null,54,"2026-10-05",5296931.6128992103,38682.018222322375,32656.29,71338.308222322376,5258249.5946768876]
[null,null,null,55,"2026-11-05",5258249.5946768876,35447.158222322374,35891.15,71338.308222322376,5222802.4364545653]
[null,null,null,56,"2026-12-07",5222802.4364545653,34539.138222322377,36799.17,71338.308222322376,5188263.2982322425]
[null,null,null,57,"2027-01-05",5188263.2982322425,38209.608222322378,33128.699999999997,71338.308222322376,5150053.6900099199]
[null,null,null,58,"2027-02-05",5150053.6900099199,36185.668222322376,35152.639999999999,71338.308222322376,5113868.0217875978]
[null,null,null,59,"2027-03-05",5113868.0217875978,39810.628222322375,31527.68,71338.308222322376,5074057.3935652757]
[null,null,null,60,"2027-04-05",5074057.3935652757,36704.398222322372,34633.910000000003,71338.308222322376,5037352.9953429531]
[null,null,null,61,"2027-05-05",5037352.9953429531,38064.068222322378,33274.239999999998,71338.308222322376,4999288.9271206306]
[null,null,null,62,"2027-06-07",4999288.9271206306,35013.228222322374,36325.08,71338.308222322376,4964275.698898308]
[null,null,null,63,"2027-07-05",4964275.698898308,40732.888222322377,30605.42,71338.308222322376,4923542.8106759852]
[null,null,null,64,"2027-08-05",4923542.8106759852,37731.768222322375,33606.54,71338.308222322376,4885811.0424536625]
[null,null,null,65,"2027-09-06",4885811.0424536625,36913.538222322379,34424.769999999997,71338.308222322376,4848897.5042313403]
[null,null,null,66,"2027-10-05",4848897.5042313403,40376.558222322376,30961.75,71338.308222322376,4808520.9460090175]
[null,null,null,67,"2027-11-05",4808520.9460090175,38516.868222322373,32821.440000000002,71338.308222322376,4770004.0777866952]
[null,null,null,68,"2027-12-06",4770004.0777866952,38779.768222322375,32558.54,71338.308222322376,4731224.3095643725]
[null,null,null,69,"2028-01-05",4731224.3095643725,40086.208222322377,31252.1,71338.308222322376,4691138.1013420504]
[null,null,null,70,"2028-02-08",4691138.1013420504,36219.358222322378,35118.949999999997,71338.308222322376,4654918.7431197278]
[null,null,null,71,"2028-03-06",4654918.7431197278,43665.048222322381,27673.26,71338.308222322376,4611253.6948974058]
[null,null,null,72,"2028-04-05",4611253.6948974058,40878.668222322376,30459.64,71338.308222322376,4570375.0266750837]
[null,null,null,73,"2028-05-05",4570375.0266750837,41148.698222322375,30189.61,71338.308222322376,4529226.3284527613]
[null,null,null,74,"2028-06-05",4529226.3284527613,40423.248222322378,30915.06,71338.308222322376,4488803.0802304391]
[null,null,null,75,"2028-07-05",4488803.0802304391,41687.518222322375,29650.79,71338.308222322376,4447115.5620081164]
[null,null,null,76,"2028-08-07",4447115.5620081164,39025.348222322376,32312.959999999999,71338.308222322376,4408090.2137857936]
[null,null,null,77,"2028-09-05",4408090.2137857936,43191.258222322373,28147.05,71338.308222322376,4364898.9555634717]
[null,null,null,78,"2028-10-05",4364898.9555634717,42505.968222322379,28832.34,71338.308222322376,4322392.9873411497]
[null,null,null,79,"2028-11-06",4322392.9873411497,40883.308222322376,30455,71338.308222322376,4281509.679118827]
[null,null,null,80,"2028-12-05",4281509.679118827,43999.508222322373,27338.799999999999,71338.308222322376,4237510.170896505]
[null,null,null,81,"2029-01-05",4237510.170896505,42414.408222322374,28923.9,71338.308222322376,4195095.7626741827]
[null,null,null,82,"2029-02-06",4195095.7626741827,41780.218222322379,29558.09,71338.308222322376,4153315.5444518602]
[null,null,null,83,"2029-03-05",4153315.5444518602,46647.058222322376,24691.25,71338.308222322376,4106668.486229538]
[null,null,null,84,"2029-04-05",4106668.486229538,43307.488222322376,28030.82,71338.308222322376,4063360.9980072156]
[null,null,null,85,"2029-05-07",4063360.9980072156,42708.408222322374,28629.9,71338.308222322376,4020652.5897848932]
[null,null,null,86,"2029-06-05",4020652.5897848932,45665.168222322376,25673.14,71338.308222322376,3974987.4215625706]
[null,null,null,87,"2029-07-05",3974987.4215625706,45081.528222322377,26256.78,71338.308222322376,3929905.8933402481]
[null,null,null,88,"2029-08-06",3929905.8933402481,43648.718222322379,27689.59,71338.308222322376,3886257.1751179257]
[null,null,null,89,"2029-09-05",3886257.1751179257,45667.638222322377,25670.67,71338.308222322376,3840589.5368956034]
[null,null,null,90,"2029-10-05",3840589.5368956034,45969.298222322381,25369.01,71338.308222322376,3794620.2386732809]
[null,null,null,91,"2029-11-05",3794620.2386732809,45437.428222322371,25900.880000000001,71338.308222322376,3749182.8104509586]
[null,null,null,92,"2029-12-05",3749182.8104509586,46573.07822232238,24765.23,71338.308222322376,3702609.7322286363]
[null,null,null,93,"2030-01-07",3702609.7322286363,44434.958222322377,26903.35,71338.308222322376,3658174.7740063141]
[null,null,null,94,"2030-02-05",3658174.7740063141,47979.708222322377,23358.6,71338.308222322376,3610195.0657839919]
[null,null,null,95,"2030-03-05",3610195.0657839919,49080.978222322374,22257.33,71338.308222322376,3561114.0875616698]
[null,null,null,96,"2030-04-05",3561114.0875616698,47031.268222322375,24307.040000000001,71338.308222322376,3514082.8193393475]
[null,null,null,97,"2030-05-06",3514082.8193393475,47352.288222322371,23986.02,71338.308222322376,3466730.5311170253]
[null,null,null,98,"2030-06-05",3466730.5311170253,48438.81822232237,22899.49,71338.308222322376,3418291.7128947028]
[null,null,null,99,"2030-07-05",3418291.7128947028,48758.778222322377,22579.53,71338.308222322376,3369532.9346723803]
[null,null,null,100,"2030-08-05",3369532.9346723803,48338.948222322375,22999.360000000001,71338.308222322376,3321193.9864500579]
[null,null,null,101,"2030-09-05",3321193.9864500579,48668.888222322377,22669.42,71338.308222322376,3272525.0982277356]
[null,null,null,102,"2030-10-07",3272525.0982277356,48280.528222322377,23057.78,71338.308222322376,3224244.5700054131]
[null,null,null,103,"2030-11-05",3224244.5700054131,50750.488222322376,20587.82,71338.308222322376,3173494.0817830907]
[null,null,null,104,"2030-12-05",3173494.0817830907,50375.788222322371,20962.52,71338.308222322376,3123118.2935607685]
[null,null,null,105,"2031-01-06",3123118.2935607685,49333.228222322374,22005.08,71338.308222322376,3073785.0653384463]
[null,null,null,106,"2031-02-05",3073785.0653384463,51034.418222322376,20303.89,71338.308222322376,3022750.6471161237]
[null,null,null,107,"2031-03-05",3022750.6471161237,52702.648222322372,18635.66,71338.308222322376,{"$f":"+F139-G139","v":2970047.9988938011}]
[null,null,null,108,"2031-04-07",{"$f":"+J139","v":2970047.9988938011},49757.788222322371,21580.52,{"$f":"+I139","v":71338.308222322376},2920290.2106714789]
[null,null,null,109,"2031-05-05",2920290.2106714789,53334.32822232238,18003.98,71338.308222322376,2866955.8824491566]
[null,null,null,110,"2031-06-05",2866955.8824491566,51769.378222322375,19568.93,71338.308222322376,2815186.504226834]
[null,null,null,111,"2031-07-07",2815186.504226834,{"$f":"+I143-H143","v":51502.878222322375},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":19835.43},71338.308222322376,2763683.6260045115]
[null,null,null,112,"2031-08-05",2763683.6260045115,53691.308222322376,17647,71338.308222322376,2709992.3177821892]
[null,null,null,113,"2031-09-05",2709992.3177821892,52840.758222322373,18497.55,71338.308222322376,2657151.5595598668]
[null,null,null,114,"2031-10-06",2657151.5595598668,53201.428222322371,18136.88,71338.308222322376,2603950.1313375444]
[null,null,null,115,"2031-11-05",2603950.1313375444,54137.918222322376,17200.39,71338.308222322376,2549812.2131152218]
[null,null,null,116,"2031-12-05",2549812.2131152218,54495.528222322377,16842.78,71338.308222322376,2495316.6848928994]
[null,null,null,117,"2032-01-06",2495316.6848928994,53756.638222322377,17581.669999999998,71338.308222322376,2441560.046670577]
[null,null,null,118,"2032-02-05",2441560.046670577,55210.588222322374,16127.72,71338.308222322376,2386349.4584482545]
[null,null,null,119,"2032-03-05",2386349.4584482545,56100.708222322377,15237.6,71338.308222322376,2330248.7502259323]
[null,null,null,120,"2032-04-05",2330248.7502259323,55432.768222322375,15905.54,71338.308222322376,2274815.9820036101]
[null,null,null,121,"2032-05-05",2274815.9820036101,56312.008222322373,15026.3,71338.308222322376,2218503.9737812877]
[null,null,null,122,"2032-06-07",2218503.9737812877,55218.548222322373,16119.76,71338.308222322376,2163285.4255589652]
[null,null,null,123,"2032-07-05",2163285.4255589652,58001.368222322373,13336.94,71338.308222322376,2105284.0573366429]
[null,null,null,124,"2032-08-05",2105284.0573366429,56968.308222322376,14370,71338.308222322376,2048315.7491143206]
[null,null,null,125,"2032-09-06",2048315.7491143206,56906.148222322372,14432.16,71338.308222322376,1991409.6008919983]
[null,null,null,126,"2032-10-05",1991409.6008919983,58622.528222322377,12715.78,71338.308222322376,1932787.0726696758]
[null,null,null,127,"2032-11-05",1932787.0726696758,58145.718222322379,13192.59,71338.308222322376,1874641.3544473534]
[null,null,null,128,"2032-12-06",1874641.3544473534,58542.598222322376,12795.71,71338.308222322376,1816098.7562250311]
[null,null,null,129,"2033-01-05",1816098.7562250311,59342.068222322378,11996.24,71338.308222322376,1756756.6880027088]
[null,null,null,130,"2033-02-08",1756756.6880027088,58186.818222322378,13151.49,71338.308222322376,1698569.8697803866]
[null,null,null,131,"2033-03-07",1698569.8697803866,61240.398222322372,10097.91,71338.308222322376,1637329.4715580642]
[null,null,null,132,"2033-04-05",1637329.4715580642,60883.438222322373,10454.870000000001,71338.308222322376,1576446.0333357418]
[null,null,null,133,"2033-05-05",1576446.0333357418,60925.098222322376,10413.209999999999,71338.308222322376,1515520.9351134195]
[null,null,null,134,"2033-06-06",1515520.9351134195,60660.148222322372,10678.16,71338.308222322376,1454860.7868910972]
[null,null,null,135,"2033-07-05",1454860.7868910972,62048.558222322376,9289.75,71338.308222322376,1392812.2286687749]
[null,null,null,136,"2033-08-05",1392812.2286687749,61831.408222322374,9506.9,71338.308222322376,1330980.8204464526]
[null,null,null,137,"2033-09-05",1330980.8204464526,62253.458222322377,9084.85,71338.308222322376,1268727.3622241302]
[null,null,null,138,"2033-10-05",1268727.3622241302,62957.728222322374,8380.58,71338.308222322376,1205769.6340018078]
[null,null,null,139,"2033-11-07",1205769.6340018078,62577.128222322375,8761.18,71338.308222322376,1143192.5057794855]
[null,null,null,140,"2033-12-05",1143192.5057794855,64290.378222322375,7047.93,71338.308222322376,1078902.1275571631]
[null,null,null,141,"2034-01-05",1078902.1275571631,63974.068222322378,7364.24,71338.308222322376,1014928.0593348407]
[null,null,null,142,"2034-02-07",1014928.0593348407,63963.788222322371,7374.52,71338.308222322376,950964.27111251839]
[null,null,null,143,"2034-03-06",950964.27111251839,65684.868222322373,5653.44,71338.308222322376,885279.40289019607]
[null,null,null,144,"2034-04-05",885279.40289019607,65490.598222322376,5847.71,71338.308222322376,819788.80466787366]
[null,null,null,145,"2034-05-05",819788.80466787366,65923.198222322375,5415.11,71338.308222322376,753865.60644555127]
[null,null,null,146,"2034-06-05",753865.60644555127,66192.658222322381,5145.6499999999996,71338.308222322376,687672.94822322892]
[null,null,null,147,"2034-07-05",687672.94822322892,66795.888222322377,4542.42,71338.308222322376,620877.06000090658]
[null,null,null,148,"2034-08-07",620877.06000090658,66826.988222322369,4511.32,71338.308222322376,554050.07177858427]
[null,null,null,149,"2034-09-05",554050.07177858427,67800.518222322382,3537.79,71338.308222322376,486249.55355626188]
[null,null,null,150,"2034-10-05",486249.55355626188,68126.388222322377,3211.92,71338.308222322376,418123.16533393948]
[null,null,null,151,"2034-11-06",418123.16533393948,68392.268222322382,2946.04,71338.308222322376,349730.89711161709]
[null,null,null,152,"2034-12-05",349730.89711161709,69105.168222322376,2233.14,71338.308222322376,280625.72888929473]
[null,null,null,153,"2035-01-05",280625.72888929473,69422.848222322369,1915.46,71338.308222322376,211202.88066697237]
[null,null,null,154,"2035-02-06",211202.88066697237,69850.198222322375,1488.11,71338.308222322376,141352.68244464998]
[null,null,null,155,"2035-03-05",141352.68244464998,70497.978222322374,840.33,71338.308222322376,70854.704222327608]
[null,null,null,156,"2035-04-05",70854.704222327608,70854.678222322371,483.63,71338.308222322376,{"$f":"+ROUND(F188-G188,1)","v":0}]