{"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 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: 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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",119157961.38,null,"Tasa SWAP",7.5999999999999998E-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":3164533.6559828045},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":122322495.0359828},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":7.9500000000000001E-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":-1251158.2646889996}]
[null,7358.1638634009532]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-04-08",{"$f":"+E6","v":122322495.0359828}]
[null,null,null,1,"2022-05-05",{"$f":"+F30","v":122322495.0359828},{"$f":"+I31-H31","v":529168.54386340093},{"$f":"+ROUND(F31*$H$6*(E31-E30)/360,2)","v":729347.88},{"$f":"+ROUND(-$B$10,2)+B11","v":1258516.4238634009},{"$f":"+F31-G31","v":121793326.4921194}]
[null,null,null,2,"2022-06-06",{"$f":"+J31","v":121793326.4921194},397843.58386340097,860672.84,{"$f":"+I31","v":1258516.4238634009},121395482.90825599]
[null,null,null,3,"2022-07-05",121395482.90825599,481079.51386340091,777436.91,1258516.4238634009,120914403.39439259]
[null,null,null,4,"2022-08-05",120914403.39439259,430756.57386340096,827759.85,1258516.4238634009,120483646.82052919]
[null,null,null,5,"2022-09-05",120483646.82052919,433705.45386340097,824810.97,1258516.4238634009,120049941.3666658]
[null,null,null,6,"2022-10-05",120049941.3666658,463185.56386340095,795330.86,1258516.4238634009,119586755.8028024]
[null,null,null,7,"2022-11-07",119586755.8028024,387027.94386340096,871488.48,1258516.4238634009,119199727.85893899]
[null,null,null,8,"2022-12-05",119199727.85893899,521464.77386340091,737051.65,1258516.4238634009,118678263.08507559]
[null,null,null,9,"2023-01-05",118678263.08507559,446064.81386340095,812451.61,1258516.4238634009,118232198.27121219]
[null,null,null,10,"2023-02-07",118232198.27121219,396899.28386340092,861617.14,1258516.4238634009,117835298.98734879]
[null,null,null,11,"2023-03-06",117835298.98734879,555923.45386340097,702592.97,1258516.4238634009,117279375.5334854]
[null,null,null,12,"2023-04-05",117279375.5334854,481540.56386340095,776975.86,1258516.4238634009,116797834.969622]
[null,null,null,13,"2023-05-05",116797834.969622,484730.76386340091,773785.66,1258516.4238634009,116313104.2057586]
[null,null,null,14,"2023-06-05",116313104.2057586,462256.29386340093,796260.13,1258516.4238634009,115850847.9118952]
[null,null,null,15,"2023-07-05",115850847.9118952,491004.55386340094,767511.87,1258516.4238634009,115359843.35803179]
[null,null,null,16,"2023-08-07",115359843.35803179,417831.56386340095,840684.86,1258516.4238634009,114942011.7941684]
[null,null,null,17,"2023-09-05",114942011.7941684,522408.62386340089,736107.8,1258516.4238634009,114419603.170305]
[null,null,null,18,"2023-10-05",114419603.170305,500486.55386340094,758029.87,1258516.4238634009,113919116.61644159]
[null,null,null,19,"2023-11-06",113919116.61644159,453488.0038634009,805028.42,1258516.4238634009,113465628.6125782]
[null,null,null,20,"2023-12-05",113465628.6125782,531863.62386340089,726652.8,1258516.4238634009,112933764.9887148]
[null,null,null,21,"2024-01-05",112933764.9887148,485390.69386340096,773125.73,1258516.4238634009,112448374.29485139]
[null,null,null,22,"2024-02-06",112448374.29485139,463881.24386340089,794635.18,1258516.4238634009,111984493.05098799]
[null,null,null,23,"2024-03-05",111984493.05098799,566078.97386340098,692437.45,1258516.4238634009,111418414.07712458]
[null,null,null,24,"2024-04-05",111418414.07712458,495764.53386340092,762751.89,1258516.4238634009,110922649.54326119]
[null,null,null,25,"2024-05-06",110922649.54326119,499158.45386340097,759357.97,1258516.4238634009,110423491.08939779]
[null,null,null,26,"2024-06-05",110423491.08939779,526960.79386340093,731555.63,1258516.4238634009,109896530.29553439]
[null,null,null,27,"2024-07-05",109896530.29553439,530451.91386340093,728064.51,1258516.4238634009,109366078.38167098]
[null,null,null,28,"2024-08-05",109366078.38167098,509814.48386340099,748701.94,1258516.4238634009,108856263.89780758]
[null,null,null,29,"2024-09-05",108856263.89780758,513304.58386340097,745211.84,1258516.4238634009,108342959.31394418]
[null,null,null,30,"2024-10-07",108342959.31394418,492892.84386340098,765623.58,1258516.4238634009,107850066.47008078]
[null,null,null,31,"2024-11-05",107850066.47008078,567826.62386340089,690689.8,1258516.4238634009,107282239.84621738]
[null,null,null,32,"2024-12-05",107282239.84621738,547771.58386340097,710744.84,1258516.4238634009,106734468.26235397]
[null,null,null,33,"2025-01-06",106734468.26235397,504259.51386340091,754256.91,1258516.4238634009,106230208.74849057]
[null,null,null,34,"2025-02-05",106230208.74849057,554741.29386340093,703775.13,1258516.4238634009,105675467.45462717]
[null,null,null,35,"2025-03-05",105675467.45462717,605089.78386340092,653426.64,1258516.4238634009,105070377.67076378]
[null,null,null,36,"2025-04-07",105070377.67076378,492816.04386340093,765700.38,1258516.4238634009,104577561.62690037]
[null,null,null,37,"2025-05-05",104577561.62690037,611878.5038634009,646637.92000000004,1258516.4238634009,103965683.12303698]
[null,null,null,38,"2025-06-05",103965683.12303698,546784.68386340095,711731.74,1258516.4238634009,103418898.43917358]
[null,null,null,39,"2025-07-07",103418898.43917358,527689.54386340093,730826.88,1258516.4238634009,102891208.89531018]
[null,null,null,40,"2025-08-05",102891208.89531018,599583.97386340098,658932.44999999995,1258516.4238634009,102291624.92144677]
[null,null,null,41,"2025-09-05",102291624.92144677,558245.0038634009,700271.42,1258516.4238634009,101733379.91758338]
[null,null,null,42,"2025-10-06",101733379.91758338,562066.66386340093,696449.76,1258516.4238634009,101171313.25371997]
[null,null,null,43,"2025-11-05",101171313.25371997,588256.47386340098,670259.94999999995,1258516.4238634009,100583056.77985656]
[null,null,null,44,"2025-12-05",100583056.77985656,592153.67386340094,666362.75,1258516.4238634009,99990903.105993167]
[null,null,null,45,"2026-01-05",99990903.105993167,573995.36386340088,684521.06,1258516.4238634009,{"$f":"+F75-G75","v":99416907.742129773}]
[null,null,null,46,"2026-02-05",{"$f":"+J75","v":99416907.742129773},577924.84386340098,680591.58,{"$f":"+I75","v":1258516.4238634009},98838982.898266375]
[null,null,null,47,"2026-03-05",98838982.898266375,647362.04386340093,611154.38,1258516.4238634009,98191620.854402974]
[null,null,null,48,"2026-04-06",98191620.854402974,564628.97386340098,693887.45,1258516.4238634009,97626991.880539566]
[null,null,null,49,"2026-05-05",97626991.880539566,{"$f":"+I79-H79","v":633296.89386340091},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":625219.53},1258516.4238634009,96993694.986676171]
[null,null,null,50,"2026-06-05",96993694.986676171,594513.7538634009,664002.67000000004,1258516.4238634009,96399181.232812777]
[null,null,null,51,"2026-07-06",96399181.232812777,598583.69386340096,659932.73,1258516.4238634009,95800597.53894937]
[null,null,null,52,"2026-08-05",95800597.53894937,623837.46386340098,634678.96,1258516.4238634009,95176760.075085968]
[null,null,null,53,"2026-09-07",95176760.075085968,564915.78386340092,693600.64,1258516.4238634009,94611844.291222572]
[null,null,null,54,"2026-10-05",94611844.291222572,673499.85386340099,585016.56999999995,1258516.4238634009,93938344.437359169]
[null,null,null,55,"2026-11-05",93938344.437359169,615430.17386340094,643086.25,1258516.4238634009,93322914.263495773]
[null,null,null,56,"2026-12-07",93322914.263495773,599034.49386340089,659481.93000000005,1258516.4238634009,92723879.769632369]
[null,null,null,57,"2027-01-05",92723879.769632369,664697.24386340089,593819.18000000005,1258516.4238634009,92059182.525768965]
[null,null,null,58,"2027-02-05",92059182.525768965,628294.60386340099,630221.81999999995,1258516.4238634009,91430887.921905562]
[null,null,null,59,"2027-03-05",91430887.921905562,693168.76386340091,565347.66,1258516.4238634009,90737719.158042163]
[null,null,null,60,"2027-04-05",90737719.158042163,637341.12386340089,621175.30000000005,1258516.4238634009,90100378.034178764]
[null,null,null,61,"2027-05-05",90100378.034178764,661601.42386340094,596915,1258516.4238634009,89438776.610315368]
[null,null,null,62,"2027-06-07",89438776.610315368,606731.34386340098,651785.07999999996,1258516.4238634009,88832045.26645197]
[null,null,null,63,"2027-07-05",88832045.26645197,709238.27386340091,549278.15,1258516.4238634009,88122806.992588565]
[null,null,null,64,"2027-08-05",88122806.992588565,655242.37386340089,603274.05000000005,1258516.4238634009,87467564.618725166]
[null,null,null,65,"2027-09-06",87467564.618725166,640412.30386340094,618104.12,1258516.4238634009,86827152.31486176]
[null,null,null,66,"2027-10-05",86827152.31486176,702460.87386340089,556055.55000000005,1258516.4238634009,86124691.440998361]
[null,null,null,67,"2027-11-05",86124691.440998361,668921.14386340091,589595.28,1258516.4238634009,85455770.297134966]
[null,null,null,68,"2027-12-06",85455770.297134966,673500.46386340098,585015.96,1258516.4238634009,84782269.833271563]
[null,null,null,69,"2028-01-05",84782269.833271563,696833.8838634009,561682.54,1258516.4238634009,84085435.949408159]
[null,null,null,70,"2028-02-08",84085435.949408159,627174.94386340096,631341.48,1258516.4238634009,83458261.005544752]
[null,null,null,71,"2028-03-06",83458261.005544752,760896.54386340093,497619.88,1258516.4238634009,82697364.461681351]
[null,null,null,72,"2028-04-05",82697364.461681351,710646.3838634009,547870.04,1258516.4238634009,81986718.077817947]
[null,null,null,73,"2028-05-05",81986718.077817947,715354.41386340093,543162.01,1258516.4238634009,81271363.663954541]
[null,null,null,74,"2028-06-05",81271363.663954541,702146.21386340098,556370.21,1258516.4238634009,80569217.450091138]
[null,null,null,75,"2028-07-05",80569217.450091138,724745.35386340099,533771.06999999995,1258516.4238634009,79844472.096227735]
[null,null,null,76,"2028-08-07",79844472.096227735,676649.83386340097,581866.59,1258516.4238634009,79167822.262364328]
[null,null,null,77,"2028-09-05",79167822.262364328,751512.493863401,507003.93,1258516.4238634009,78416309.768500924]
[null,null,null,78,"2028-10-05",78416309.768500924,739008.37386340089,519508.05,1258516.4238634009,77677301.394637525]
[null,null,null,79,"2028-11-06",77677301.394637525,709596.82386340096,548919.6,1258516.4238634009,76967704.570774123]
[null,null,null,80,"2028-12-05",76967704.570774123,765602.41386340093,492914.01,1258516.4238634009,76202102.156910717]
[null,null,null,81,"2029-01-05",76202102.156910717,736849.53386340092,521666.89,1258516.4238634009,75465252.623047322]
[null,null,null,82,"2029-02-06",75465252.623047322,725228.6338634009,533287.79,1258516.4238634009,74740023.989183918]
[null,null,null,83,"2029-03-05",74740023.989183918,812879.03386340092,445637.39,1258516.4238634009,73927144.955320522]
[null,null,null,84,"2029-04-05",73927144.955320522,752423.51386340102,506092.91,1258516.4238634009,73174721.441457123]
[null,null,null,85,"2029-05-07",73174721.441457123,741415.06386340095,517101.36,1258516.4238634009,72433306.377593726]
[null,null,null,86,"2029-06-05",72433306.377593726,794641.45386340097,463874.97,1258516.4238634009,71638664.923730329]
[null,null,null,87,"2029-07-05",71638664.923730329,783910.26386340102,474606.16,1258516.4238634009,70854754.659866929]
[null,null,null,88,"2029-08-06",70854754.659866929,757809.493863401,500706.93,1258516.4238634009,70096945.166003525]
[null,null,null,89,"2029-09-05",70096945.166003525,794124.16386340093,464392.26,1258516.4238634009,69302821.00214012]
[null,null,null,90,"2029-10-05",69302821.00214012,799385.23386340099,459131.19,1258516.4238634009,68503435.768276721]
[null,null,null,91,"2029-11-05",68503435.768276721,789553.32386340096,468963.1,1258516.4238634009,67713882.444413319]
[null,null,null,92,"2029-12-05",67713882.444413319,809911.95386340097,448604.47,1258516.4238634009,66903970.490549922]
[null,null,null,93,"2030-01-07",66903970.490549922,770953.743863401,487562.68,1258516.4238634009,66133016.746686518]
[null,null,null,94,"2030-02-05",66133016.746686518,834989.56386340095,423526.86,1258516.4238634009,65298027.182823114]
[null,null,null,95,"2030-03-05",65298027.182823114,854756.95386340097,403759.47,1258516.4238634009,64443270.228959709]
[null,null,null,96,"2030-04-05",64443270.228959709,817348.53386340092,441167.89,1258516.4238634009,63625921.695096307]
[null,null,null,97,"2030-05-06",63625921.695096307,822943.96386340098,435572.46,1258516.4238634009,62802977.731232904]
[null,null,null,98,"2030-06-05",62802977.731232904,842446.69386340096,416069.73,1258516.4238634009,61960531.037369505]
[null,null,null,99,"2030-07-05",61960531.037369505,848027.90386340092,410488.52,1258516.4238634009,61112503.133506104]
[null,null,null,100,"2030-08-05",61112503.133506104,840150.41386340093,418366.01,1258516.4238634009,60272352.719642706]
[null,null,null,101,"2030-09-05",60272352.719642706,845901.94386340096,412614.48,1258516.4238634009,59426450.775779307]
[null,null,null,102,"2030-10-07",59426450.775779307,838569.50386340101,419946.92,1258516.4238634009,58587881.271915905]
[null,null,null,103,"2030-11-05",58587881.271915905,883309.86386340088,375206.56,1258516.4238634009,57704571.408052504]
[null,null,null,104,"2030-12-05",57704571.408052504,876223.6338634009,382292.79,1258516.4238634009,56828347.7741891]
[null,null,null,105,"2031-01-06",56828347.7741891,856929.43386340095,401586.99,1258516.4238634009,55971418.340325698]
[null,null,null,106,"2031-02-05",55971418.340325698,887705.77386340091,370810.65,1258516.4238634009,55083712.566462301]
[null,null,null,107,"2031-03-05",55083712.566462301,917915.46386340098,340600.96,1258516.4238634009,54165797.102598898]
[null,null,null,108,"2031-04-07",54165797.102598898,863783.17386340094,394733.25,1258516.4238634009,53302013.928735495]
[null,null,null,109,"2031-05-05",53302013.928735495,928932.30386340094,329584.12,1258516.4238634009,{"$f":"+F139-G139","v":52373081.624872096}]
[null,null,null,110,"2031-06-05",{"$f":"+J139","v":52373081.624872096},899979.03386340092,358537.39,{"$f":"+I139","v":1258516.4238634009},51473102.591008693]
[null,null,null,111,"2031-07-07",51473102.591008693,894773.16386340093,363743.26,1258516.4238634009,50578329.427145295]
[null,null,null,112,"2031-08-05",50578329.427145295,934604.37386340089,323912.05,1258516.4238634009,49643725.053281896]
[null,null,null,113,"2031-09-05",49643725.053281896,{"$f":"+I143-H143","v":918663.75386340101},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":339852.67},1258516.4238634009,48725061.299418494]
[null,null,null,114,"2031-10-06",48725061.299418494,924952.77386340091,333563.65000000002,1258516.4238634009,47800108.525555097]
[null,null,null,115,"2031-11-05",47800108.525555097,941840.70386340097,316675.71999999997,1258516.4238634009,46858267.821691692]
[null,null,null,116,"2031-12-05",46858267.821691692,948080.40386340092,310436.02,1258516.4238634009,45910187.417828292]
[null,null,null,117,"2032-01-06",45910187.417828292,934084.43386340095,324431.99,1258516.4238634009,44976102.98396489]
[null,null,null,118,"2032-02-05",44976102.98396489,960549.743863401,297966.68,1258516.4238634009,44015553.240101486]
[null,null,null,119,"2032-03-05",44015553.240101486,976633.48386340099,281882.94,1258516.4238634009,43038919.756238088]
[null,null,null,120,"2032-04-05",43038919.756238088,963879.15386340092,294637.27,1258516.4238634009,42075040.602374688]
[null,null,null,121,"2032-05-05",42075040.602374688,979769.28386340092,278747.14,1258516.4238634009,41095271.318511285]
[null,null,null,122,"2032-06-07",41095271.318511285,959034.6338634009,299481.78999999998,1258516.4238634009,40136236.68464788]
[null,null,null,123,"2032-07-05",40136236.68464788,1010340.693863401,248175.73,1258516.4238634009,39125895.990784481]
[null,null,null,124,"2032-08-05",39125895.990784481,990667.06386340095,267849.36,1258516.4238634009,38135228.926921077]
[null,null,null,125,"2032-09-06",38135228.926921077,989027.47386340098,269488.95,1258516.4238634009,37146201.453057677]
[null,null,null,126,"2032-10-05",37146201.453057677,1020625.953863401,237890.47,1258516.4238634009,36125575.499194279]
[null,null,null,127,"2032-11-05",36125575.499194279,1011206.7538634009,247309.67,1258516.4238634009,35114368.745330878]
[null,null,null,128,"2032-12-06",35114368.745330878,1018129.3038634009,240387.12,1258516.4238634009,34096239.441467479]
[null,null,null,129,"2033-01-05",34096239.441467479,1032628.833863401,225887.59,1258516.4238634009,33063610.607604079]
[null,null,null,130,"2033-02-08",33063610.607604079,1010263.813863401,248252.61,1258516.4238634009,32053346.793740679]
[null,null,null,131,"2033-03-07",32053346.793740679,1067398.3438634009,191118.07999999999,1258516.4238634009,30985948.449877277]
[null,null,null,132,"2033-04-05",30985948.449877277,1060077.243863401,198439.18,1258516.4238634009,29925871.206013877]
[null,null,null,133,"2033-05-05",29925871.206013877,1060257.523863401,198258.9,1258516.4238634009,28865613.682150476]
[null,null,null,134,"2033-06-06",28865613.682150476,1054532.753863401,203983.67,1258516.4238634009,27811080.928287074]
[null,null,null,135,"2033-07-05",27811080.928287074,1080409.6238634009,178106.8,1258516.4238634009,26730671.304423675]
[null,null,null,136,"2033-08-05",26730671.304423675,1075522.703863401,182993.72,1258516.4238634009,25655148.600560274]
[null,null,null,137,"2033-09-05",25655148.600560274,1082885.5538634011,175630.87,1258516.4238634009,24572263.046696872]
[null,null,null,138,"2033-10-05",24572263.046696872,1095725.1838634009,162791.24,1258516.4238634009,23476537.86283347]
[null,null,null,139,"2033-11-07",23476537.86283347,1087431.1538634009,171085.27,1258516.4238634009,22389106.70897007]
[null,null,null,140,"2033-12-05",22389106.70897007,1120077.1138634009,138439.31,1258516.4238634009,21269029.595106669]
[null,null,null,141,"2034-01-05",21269029.595106669,1112912.193863401,145604.23000000001,1258516.4238634009,20156117.401243269]
[null,null,null,142,"2034-02-07",20156117.401243269,1111628.713863401,146887.71,1258516.4238634009,19044488.687379867]
[null,null,null,143,"2034-03-06",19044488.687379867,1144963.6638634009,113552.76,1258516.4238634009,17899525.023516465]
[null,null,null,144,"2034-04-05",17899525.023516465,1139932.0738634008,118584.35,1258516.4238634009,16759592.949653065]
[null,null,null,145,"2034-05-05",16759592.949653065,1147484.1238634009,111032.3,1258516.4238634009,15612108.825789664]
[null,null,null,146,"2034-06-05",15612108.825789664,1151638.523863401,106877.9,1258516.4238634009,14460470.301926263]
[null,null,null,147,"2034-07-05",14460470.301926263,1162715.8038634011,95800.62,1258516.4238634009,13297754.498062862]
[null,null,null,148,"2034-08-07",13297754.498062862,1161609.033863401,96907.39,1258516.4238634009,12136145.464199461]
[null,null,null,149,"2034-09-05",12136145.464199461,1180794.523863401,77721.899999999994,1258516.4238634009,10955350.94033606]
[null,null,null,150,"2034-10-05",10955350.94033606,1185937.223863401,72579.199999999997,1258516.4238634009,9769413.7164726593]
[null,null,null,151,"2034-11-06",9769413.7164726593,1189479.233863401,69037.19,1258516.4238634009,8579934.482609259]
[null,null,null,152,"2034-12-05",8579934.482609259,1203569.0938634009,54947.33,1258516.4238634009,7376365.3887458583]
[null,null,null,153,"2035-01-05",7376365.3887458583,1208019.0538634008,50497.37,1258516.4238634009,6168346.3348824577]
[null,null,null,154,"2035-02-06",6168346.3348824577,1214926.773863401,43589.65,1258516.4238634009,4953419.5610190565]
[null,null,null,155,"2035-03-05",4953419.5610190565,1228981.6638634009,29534.76,1258516.4238634009,3724437.8971556555]
[null,null,null,156,"2035-04-05",3724437.8971556555,1233019.543863401,25496.880000000001,1258516.4238634009,2491418.3532922547]
[null,null,null,157,"2035-05-07",2491418.3532922547,1240910.4038634009,17606.02,1258516.4238634009,1250507.9494288538]
[null,null,null,158,"2035-06-05",1250507.9494288538,1250507.963863401,8008.46,1258516.4238634009,{"$f":"+ROUND(F188-G188,1)","v":0}]