{"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-003-2022"]
[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-003-2022 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",5642216.21,null,"Tasa SWAP",8.6341000000000001E-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":149842.97223038165},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":5792059.1822303813},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.0341000000000005E-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":-63443.297287299945}]
[null,253.07330090435948]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-05-18",{"$f":"+E6","v":5792059.1822303813},null,null,null,{"$f":"+F33-G33","v":5792059.1822303813}]
[null,null,null,1,"2022-06-06",{"$f":"+F33","v":5792059.1822303813},{"$f":"+I34-H34","v":36079.85330090436},{"$f":"+ROUND(F34*$H$6*(E34-E33)/360,2)","v":27616.52},{"$f":"+ROUND(-$B$10,2)+B11","v":63696.373300904364},5755979.3289294774]
[null,null,null,2,"2022-07-05",{"$f":"+J34","v":5755979.3289294774},21807.413300904365,41888.959999999999,{"$f":"+I34","v":63696.373300904364},5734171.9156285729]
[null,null,null,3,"2022-08-05",5734171.9156285729,19088.163300904365,44608.21,63696.373300904364,5715083.7523276685]
[null,null,null,4,"2022-09-05",5715083.7523276685,19236.653300904363,44459.72,63696.373300904364,5695847.0990267638]
[null,null,null,5,"2022-10-05",5695847.0990267638,20815.663300904365,42880.71,63696.373300904364,5675031.4357258594]
[null,null,null,6,"2022-11-07",5675031.4357258594,16699.973300904363,46996.4,63696.373300904364,5658331.4624249553]
[null,null,null,7,"2022-12-05",5658331.4624249553,23937.983300904365,39758.39,63696.373300904364,5634393.4791240506]
[null,null,null,8,"2023-01-05",5634393.4791240506,19864.373300904364,43832,63696.373300904364,5614529.1058231462]
[null,null,null,9,"2023-02-07",5614529.1058231462,17201.003300904362,46495.37,63696.373300904364,5597328.1025222419]
[null,null,null,10,"2023-03-06",5597328.1025222419,25771.253300904362,37925.120000000003,63696.373300904364,5571556.8492213376]
[null,null,null,11,"2023-04-05",5571556.8492213376,21751.373300904364,41945,63696.373300904364,5549805.4759204332]
[null,null,null,12,"2023-05-05",5549805.4759204332,21915.123300904364,41781.25,63696.373300904364,5527890.3526195288]
[null,null,null,13,"2023-06-05",5527890.3526195288,20692.903300904363,43003.47,63696.373300904364,5507197.4493186241]
[null,null,null,14,"2023-07-05",5507197.4493186241,22235.893300904361,41460.480000000003,63696.373300904364,5484961.5560177201]
[null,null,null,15,"2023-08-07",5484961.5560177201,18273.993300904367,45422.38,63696.373300904364,5466687.5627168156]
[null,null,null,16,"2023-09-05",5466687.5627168156,23912.723300904363,39783.65,63696.373300904364,5442774.8394159116]
[null,null,null,17,"2023-10-05",5442774.8394159116,22720.893300904361,40975.480000000003,63696.373300904364,5420053.9461150076]
[null,null,null,18,"2023-11-06",5420053.9461150076,20171.653300904363,43524.72,63696.373300904364,5399882.292814103]
[null,null,null,19,"2023-12-05",5399882.292814103,24398.893300904361,39297.480000000003,63696.373300904364,5375483.399513199]
[null,null,null,20,"2024-01-05",5375483.399513199,21878.533300904368,41817.839999999997,63696.373300904364,5353604.8662122944]
[null,null,null,21,"2024-02-06",5353604.8662122944,20705.263300904364,42991.11,63696.373300904364,5332899.6029113904]
[null,null,null,22,"2024-03-05",5332899.6029113904,26224.633300904366,37471.74,63696.373300904364,5306674.9696104862]
[null,null,null,23,"2024-04-05",5306674.9696104862,22413.813300904367,41282.559999999998,63696.373300904364,5284261.1563095814]
[null,null,null,24,"2024-05-06",5284261.1563095814,22588.183300904362,41108.19,63696.373300904364,5261672.9730086774]
[null,null,null,25,"2024-06-05",5261672.9730086774,24084.303300904365,39612.07,63696.373300904364,5237588.6697077733]
[null,null,null,26,"2024-07-05",5237588.6697077733,24265.623300904364,39430.75,63696.373300904364,5213323.0464068688]
[null,null,null,27,"2024-08-05",5213323.0464068688,23140.033300904368,40556.339999999997,63696.373300904364,5190183.0131059643]
[null,null,null,28,"2024-09-05",5190183.0131059643,23320.053300904365,40376.32,63696.373300904364,5166862.9598050602]
[null,null,null,29,"2024-10-07",5166862.9598050602,22204.853300904368,41491.519999999997,63696.373300904364,5144658.1065041563]
[null,null,null,30,"2024-11-05",5144658.1065041563,26256.283300904368,37440.089999999997,63696.373300904364,5118401.8232032517]
[null,null,null,31,"2024-12-05",5118401.8232032517,25162.913300904365,38533.46,63696.373300904364,5093238.9099023473]
[null,null,null,32,"2025-01-06",5093238.9099023473,22796.083300904364,40900.29,63696.373300904364,5070442.8266014429]
[null,null,null,33,"2025-02-05",5070442.8266014429,25523.963300904361,38172.410000000003,63696.373300904364,5044918.8633005386]
[null,null,null,34,"2025-03-05",5044918.8633005386,28248.143300904361,35448.230000000003,63696.373300904364,5016670.7199996347]
[null,null,null,35,"2025-04-07",5016670.7199996347,22152.023300904366,41544.35,63696.373300904364,4994518.6966987299]
[null,null,null,36,"2025-05-05",4994518.6966987299,28602.273300904366,35094.1,63696.373300904364,4965916.4233978251]
[null,null,null,37,"2025-06-05",4965916.4233978251,25064.703300904366,38631.67,63696.373300904364,4940851.7200969206]
[null,null,null,38,"2025-07-07",4940851.7200969206,24019.793300904363,39676.58,63696.373300904364,4916831.9267960163]
[null,null,null,39,"2025-08-05",4916831.9267960163,27914.283300904368,35782.089999999997,63696.373300904364,4888917.6434951117]
[null,null,null,40,"2025-09-05",4888917.6434951117,25663.703300904366,38032.67,63696.373300904364,4863253.9401942072]
[null,null,null,41,"2025-10-06",4863253.9401942072,25863.353300904368,37833.019999999997,63696.373300904364,4837390.5868933033]
[null,null,null,42,"2025-11-05",4837390.5868933033,27278.483300904365,36417.89,63696.373300904364,{"$f":"+F75-G75","v":4810112.1035923986}]
[null,null,null,43,"2025-12-05",{"$f":"+J75","v":4810112.1035923986},27483.843300904366,36212.53,{"$f":"+I75","v":63696.373300904364},4782628.2602914944]
[null,null,null,44,"2026-01-05",4782628.2602914944,26490.563300904367,37205.81,63696.373300904364,4756137.6969905896]
[null,null,null,45,"2026-02-05",4756137.6969905896,26696.643300904361,36999.730000000003,63696.373300904364,4729441.0536896857]
[null,null,null,46,"2026-03-05",4729441.0536896857,{"$f":"+I79-H79","v":30464.853300904368},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":33231.519999999997},63696.373300904364,4698976.2003887817]
[null,null,null,47,"2026-04-06",4698976.2003887817,25962.133300904366,37734.239999999998,63696.373300904364,4673014.0670878775]
[null,null,null,48,"2026-05-05",4673014.0670878775,29688.653300904363,34007.72,63696.373300904364,4643325.4137869729]
[null,null,null,49,"2026-06-05",4643325.4137869729,27574.253300904362,36122.120000000003,63696.373300904364,4615751.1604860686]
[null,null,null,50,"2026-07-06",4615751.1604860686,27788.763300904364,35907.61,63696.373300904364,4587962.3971851645]
[null,null,null,51,"2026-08-05",4587962.3971851645,29156.283300904368,34540.089999999997,63696.373300904364,4558806.1138842599]
[null,null,null,52,"2026-09-07",4558806.1138842599,25943.723300904363,37752.65,63696.373300904364,4532862.3905833559]
[null,null,null,53,"2026-10-05",4532862.3905833559,31846.113300904366,31850.26,63696.373300904364,4501016.2772824513]
[null,null,null,54,"2026-11-05",4501016.2772824513,28681.333300904364,35015.040000000001,63696.373300904364,4472334.9439815469]
[null,null,null,55,"2026-12-07",4472334.9439815469,27782.133300904366,35914.239999999998,63696.373300904364,4444552.8106806427]
[null,null,null,56,"2027-01-05",4444552.8106806427,31351.273300904366,32345.1,63696.373300904364,4413201.5373797379]
[null,null,null,57,"2027-02-05",4413201.5373797379,29364.473300904363,34331.9,63696.373300904364,4383837.0640788339]
[null,null,null,58,"2027-03-05",4383837.0640788339,32893.24330090436,30803.13,63696.373300904364,4350943.8207779294]
[null,null,null,59,"2027-04-05",4350943.8207779294,29848.793300904363,33847.58,63696.373300904364,4321095.0274770251]
[null,null,null,60,"2027-05-05",4321095.0274770251,31165.373300904364,32531,63696.373300904364,4289929.6541761206]
[null,null,null,61,"2027-06-07",4289929.6541761206,28170.353300904368,35526.019999999997,63696.373300904364,4261759.3008752167]
[null,null,null,62,"2027-07-05",4261759.3008752167,33751.023300904366,29945.35,63696.373300904364,4228008.2775743119]
[null,null,null,63,"2027-08-05",4228008.2775743119,30805.163300904365,32891.21,63696.373300904364,4197203.1142734075]
[null,null,null,64,"2027-09-06",4197203.1142734075,29991.523300904366,33704.85,63696.373300904364,4167211.5909725032]
[null,null,null,65,"2027-10-05",4167211.5909725032,33369.61330090437,30326.76,63696.373300904364,4133841.977671599]
[null,null,null,66,"2027-11-05",4133841.977671599,31537.713300904365,32158.66,63696.373300904364,4102304.2643706948]
[null,null,null,67,"2027-12-06",4102304.2643706948,31783.053300904365,31913.32,63696.373300904364,4070521.2110697902]
[null,null,null,68,"2028-01-05",4070521.2110697902,33051.793300904363,30644.58,63696.373300904364,4037469.4177688858]
[null,null,null,69,"2028-02-08",4037469.4177688858,29247.853300904368,34448.519999999997,63696.373300904364,4008221.5644679815]
[null,null,null,70,"2028-03-06",4008221.5644679815,36538.36330090437,27158.01,63696.373300904364,3971683.2011670773]
[null,null,null,71,"2028-04-05",3971683.2011670773,33795.883300904359,29900.49,63696.373300904364,3937887.3178661731]
[null,null,null,72,"2028-05-05",3937887.3178661731,34050.313300904367,29646.06,63696.373300904364,3903837.0045652688]
[null,null,null,73,"2028-06-05",3903837.0045652688,33327.003300904369,30369.37,63696.373300904364,3870510.0012643645]
[null,null,null,74,"2028-07-05",3870510.0012643645,34557.563300904367,29138.81,63696.373300904364,3835952.4379634601]
[null,null,null,75,"2028-08-07",3835952.4379634601,31929.863300904366,31766.51,63696.373300904364,3804022.5746625559]
[null,null,null,76,"2028-09-05",3804022.5746625559,36012.713300904361,27683.66,63696.373300904364,3768009.8613616517]
[null,null,null,77,"2028-10-05",3768009.8613616517,35329.223300904363,28367.15,63696.373300904364,3732680.6380607472]
[null,null,null,78,"2028-11-06",3732680.6380607472,33721.783300904368,29974.59,63696.373300904364,3698958.8547598426]
[null,null,null,79,"2028-12-05",3698958.8547598426,36777.313300904367,26919.06,63696.373300904364,3662181.5414589383]
[null,null,null,80,"2029-01-05",3662181.5414589383,35206.933300904362,28489.439999999999,63696.373300904364,3626974.6081580338]
[null,null,null,81,"2029-02-06",3626974.6081580338,34570.643300904369,29125.73,63696.373300904364,3592403.9648571294]
[null,null,null,82,"2029-03-05",3592403.9648571294,39355.773300904366,24340.6,63696.373300904364,3553048.1915562251]
[null,null,null,83,"2029-04-05",3553048.1915562251,36055.923300904367,27640.45,63696.373300904364,3516992.2682553208]
[null,null,null,84,"2029-05-07",3516992.2682553208,35453.833300904364,28242.54,63696.373300904364,3481538.4349544165]
[null,null,null,85,"2029-06-05",3481538.4349544165,38359.583300904364,25336.79,63696.373300904364,3443178.8516535121]
[null,null,null,86,"2029-07-05",3443178.8516535121,37774.683300904362,25921.69,63696.373300904364,3405404.1683526076]
[null,null,null,87,"2029-08-06",3405404.1683526076,36349.923300904367,27346.45,63696.373300904364,3369054.2450517034]
[null,null,null,88,"2029-09-05",3369054.2450517034,38332.733300904365,25363.64,63696.373300904364,3330721.5117507991]
[null,null,null,89,"2029-10-05",3330721.5117507991,38621.313300904367,25075.06,63696.373300904364,3292100.1984498948]
[null,null,null,90,"2029-11-05",3292100.1984498948,38085.923300904367,25610.45,63696.373300904364,3254014.2751489906]
[null,null,null,91,"2029-12-05",3254014.2751489906,39198.793300904363,24497.58,63696.373300904364,3214815.4818480862]
[null,null,null,92,"2030-01-07",3214815.4818480862,37073.653300904363,26622.720000000001,63696.373300904364,3177741.828547182]
[null,null,null,93,"2030-02-05",3177741.828547182,40570.453300904366,23125.919999999998,63696.373300904364,3137171.3752462775]
[null,null,null,94,"2030-03-05",3137171.3752462775,41652.973300904363,22043.4,63696.373300904364,3095518.401945373]
[null,null,null,95,"2030-04-05",3095518.401945373,39615.213300904361,24081.16,63696.373300904364,3055903.1886444688]
[null,null,null,96,"2030-05-06",3055903.1886444688,39923.393300904369,23772.98,63696.373300904364,3015979.7953435644]
[null,null,null,97,"2030-06-05",3015979.7953435644,40990.823300904362,22705.55,63696.373300904364,2974988.9720426602]
[null,null,null,98,"2030-07-05",2974988.9720426602,41299.413300904365,22396.959999999999,63696.373300904364,2933689.5587417558]
[null,null,null,99,"2030-08-05",2933689.5587417558,40874.133300904359,22822.240000000002,63696.373300904364,2892815.4254408516]
[null,null,null,100,"2030-09-05",2892815.4254408516,41192.11330090437,22504.26,63696.373300904364,2851623.3121399474]
[null,null,null,101,"2030-10-07",2851623.3121399474,40796.953300904366,22899.42,63696.373300904364,2810826.358839043]
[null,null,null,102,"2030-11-05",2810826.358839043,43240.673300904367,20455.7,63696.373300904364,2767585.6855381387]
[null,null,null,103,"2030-12-05",2767585.6855381387,42860.833300904364,20835.54,63696.373300904364,2724724.8522372344]
[null,null,null,104,"2031-01-06",2724724.8522372344,41815.983300904365,21880.39,63696.373300904364,2682908.8689363301]
[null,null,null,105,"2031-02-05",2682908.8689363301,43498.313300904367,20198.060000000001,63696.373300904364,2639410.5556354257]
[null,null,null,106,"2031-03-05",2639410.5556354257,45150.49330090436,18545.88,63696.373300904364,{"$f":"+F139-G139","v":2594260.0623345212}]
[null,null,null,107,"2031-04-07",{"$f":"+J139","v":2594260.0623345212},42212.633300904359,21483.74,{"$f":"+I139","v":63696.373300904364},2552047.429033617]
[null,null,null,108,"2031-05-05",2552047.429033617,45764.35330090436,17932.02,63696.373300904364,2506283.0757327126]
[null,null,null,109,"2031-06-05",2506283.0757327126,44199.083300904364,19497.29,63696.373300904364,2462083.9924318083]
[null,null,null,110,"2031-07-07",2462083.9924318083,{"$f":"+I143-H143","v":43925.073300904362},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":19771.3},63696.373300904364,2418158.9191309037]
[null,null,null,111,"2031-08-05",2418158.9191309037,46098.293300904363,17598.080000000002,63696.373300904364,2372060.6258299993]
[null,null,null,112,"2031-09-05",2372060.6258299993,45243.253300904369,18453.12,63696.373300904364,2326817.372529095]
[null,null,null,113,"2031-10-06",2326817.372529095,45595.213300904361,18101.16,63696.373300904364,2281222.1592281908]
[null,null,null,114,"2031-11-05",2281222.1592281908,46522.383300904359,17173.990000000002,63696.373300904364,2234699.7759272866]
[null,null,null,115,"2031-12-05",2234699.7759272866,46872.623300904364,16823.75,63696.373300904364,2187827.1526263822]
[null,null,null,116,"2032-01-06",2187827.1526263822,46127.443300904364,17568.93,63696.373300904364,2141699.7093254779]
[null,null,null,117,"2032-02-05",2141699.7093254779,47572.763300904364,16123.61,63696.373300904364,2094126.9460245736]
[null,null,null,118,"2032-03-05",2094126.9460245736,48456.433300904362,15239.94,63696.373300904364,2045670.5127236692]
[null,null,null,119,"2032-04-05",2045670.5127236692,47782.35330090436,15914.02,63696.373300904364,1997888.1594227648]
[null,null,null,120,"2032-05-05",1997888.1594227648,48655.443300904364,15040.93,63696.373300904364,1949232.7161218603]
[null,null,null,121,"2032-06-07",1949232.7161218603,47554.273300904366,16142.1,63696.373300904364,1901678.442820956]
[null,null,null,122,"2032-07-05",1901678.442820956,50334.183300904362,13362.19,63696.373300904364,1851344.2595200515]
[null,null,null,123,"2032-08-05",1851344.2595200515,49294.093300904366,14402.28,63696.373300904364,1802050.1662191472]
[null,null,null,124,"2032-09-06",1802050.1662191472,49225.35330090436,14471.02,63696.373300904364,1752824.8129182428]
[null,null,null,125,"2032-10-05",1752824.8129182428,50940.243300904367,12756.13,63696.373300904364,1701884.5696173385]
[null,null,null,126,"2032-11-05",1701884.5696173385,50456.793300904363,13239.58,63696.373300904364,1651427.7763164341]
[null,null,null,127,"2032-12-06",1651427.7763164341,50849.313300904367,12847.06,63696.373300904364,1600578.4630155298]
[null,null,null,128,"2033-01-05",1600578.4630155298,51646.553300904365,12049.82,63696.373300904364,1548931.9097146254]
[null,null,null,129,"2033-02-08",1548931.9097146254,50480.563300904367,13215.81,63696.373300904364,1498451.3464137211]
[null,null,null,130,"2033-03-07",1498451.3464137211,53543.503300904362,10152.870000000001,63696.373300904364,1444907.8431128168]
[null,null,null,131,"2033-04-05",1444907.8431128168,53181.10330090436,10515.27,63696.373300904364,1391726.7398119124]
[null,null,null,132,"2033-05-05",1391726.7398119124,53218.873300904364,10477.5,63696.373300904364,1338507.866511008]
[null,null,null,133,"2033-06-06",1338507.866511008,52947.743300904367,10748.63,63696.373300904364,1285560.1232101037]
[null,null,null,134,"2033-07-05",1285560.1232101037,54340.753300904362,9355.6200000000008,63696.373300904364,1231219.3699091994]
[null,null,null,135,"2033-08-05",1231219.3699091994,54118.273300904366,9578.1,63696.373300904364,1177101.0966082951]
[null,null,null,136,"2033-09-05",1177101.0966082951,54539.273300904366,9157.1,63696.373300904364,1122561.8233073908]
[null,null,null,137,"2033-10-05",1122561.8233073908,55245.263300904364,8451.11,63696.373300904364,1067316.5600064865]
[null,null,null,138,"2033-11-07",1067316.5600064865,54857.653300904363,8838.7199999999993,63696.373300904364,1012458.9067055822]
[null,null,null,139,"2033-12-05",1012458.9067055822,56582.303300904365,7114.07,63696.373300904364,955876.60340467782]
[null,null,null,140,"2034-01-05",955876.60340467782,56260.263300904364,7436.11,63696.373300904364,899616.3401037734]
[null,null,null,141,"2034-02-07",899616.3401037734,56246.413300904365,7449.96,63696.373300904364,843369.92680286907]
[null,null,null,142,"2034-03-06",843369.92680286907,57982.053300904365,5714.32,63696.373300904364,785387.87350196473]
[null,null,null,143,"2034-04-05",785387.87350196473,57783.643300904369,5912.73,63696.373300904364,727604.23020106042]
[null,null,null,144,"2034-05-05",727604.23020106042,58218.663300904365,5477.71,63696.373300904364,669385.56690015609]
[null,null,null,145,"2034-06-05",669385.56690015609,58488.983300904365,5207.3900000000003,63696.373300904364,610896.58359925169]
[null,null,null,146,"2034-07-05",610896.58359925169,59097.293300904363,4599.08,63696.373300904364,551799.29029834736]
[null,null,null,147,"2034-08-07",551799.29029834736,59126.783300904368,4569.59,63696.373300904364,492672.50699744298]
[null,null,null,148,"2034-09-05",492672.50699744298,60110.963300904361,3585.41,63696.373300904364,432561.5436965386]
[null,null,null,149,"2034-10-05",432561.5436965386,60439.873300904364,3256.5,63696.373300904364,372121.67039563425]
[null,null,null,150,"2034-11-06",372121.67039563425,60708.123300904364,2988.25,63696.373300904364,311413.5470947299]
[null,null,null,151,"2034-12-05",311413.5470947299,61430.073300904362,2266.3000000000002,63696.373300904364,249983.47379382554]
[null,null,null,152,"2035-01-05",249983.47379382554,61751.663300904365,1944.71,63696.373300904364,188231.81049292118]
[null,null,null,153,"2035-02-06",188231.81049292118,62184.813300904367,1511.56,63696.373300904364,126046.99719201682]
[null,null,null,154,"2035-03-05",126046.99719201682,62842.333300904364,854.04,63696.373300904364,63204.663891112454]
[null,null,null,155,"2035-04-05",63204.663891112454,63204.683300904362,491.69,63696.373300904364,{"$f":"+ROUND(F188-G188,1)","v":0}]