{"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 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-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 2"]
[]
[null,"Indicador",null,"Monto para Inversión",147650228.43000001,null,"Tasa SWAP",8.6418999999999996E-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":3921216.1048158756},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":151571444.53481588},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":8.9918999999999999E-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":-1645388.9887604031}]
[null,6656.0508920549046]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-05-18",{"$f":"+E6","v":151571444.53481588},null,null,null,{"$f":"+F31-G31","v":151571444.53481588}]
[null,null,null,1,"2022-06-06",{"$f":"+J31","v":151571444.53481588},{"$f":"+I32-H32","v":932728.65089205478},{"$f":"+ROUND(F32*$H$6*(E32-E31)/360,2)","v":719316.39},{"$f":"+ROUND(-$B$10,2)+B11","v":1652045.0408920548},150638715.88392383]
[null,null,null,2,"2022-07-05",150638715.88392383,560897.27089205477,1091147.77,{"$f":"+I32","v":1652045.0408920548},150077818.61303177]
[null,null,null,3,"2022-08-05",150077818.61303177,489988.74089205475,1162056.3,1652045.0408920548,149587829.87213972]
[null,null,null,4,"2022-09-05",149587829.87213972,493782.73089205474,1158262.31,1652045.0408920548,149094047.14124766]
[null,null,null,5,"2022-10-05",149094047.14124766,534846.07089205482,1117198.97,1652045.0408920548,148559201.07035559]
[null,null,null,6,"2022-11-07",148559201.07035559,427534.68089205469,1224510.3600000001,1652045.0408920548,148131666.38946354]
[null,null,null,7,"2022-12-05",148131666.38946354,616056.60089205485,1035988.44,1652045.0408920548,147515609.78857148]
[null,null,null,8,"2023-01-05",147515609.78857148,509827.99089205475,1142217.05,1652045.0408920548,147005781.79767942]
[null,null,null,9,"2023-02-07",147005781.79767942,440338.86089205486,1211706.18,1652045.0408920548,146565442.93678737]
[null,null,null,10,"2023-03-06",146565442.93678737,663618.69089205482,988426.35,1652045.0408920548,145901824.24589533]
[null,null,null,11,"2023-04-05",145901824.24589533,558766.20089205471,1093278.8400000001,1652045.0408920548,145343058.04500327]
[null,null,null,12,"2023-05-05",145343058.04500327,562953.17089205468,1089091.8700000001,1652045.0408920548,144780104.87411121]
[null,null,null,13,"2023-06-05",144780104.87411121,531009.07089205482,1121035.97,1652045.0408920548,144249095.80321914]
[null,null,null,14,"2023-07-05",144249095.80321914,571150.50089205476,1080894.54,1652045.0408920548,143677945.3023271]
[null,null,null,15,"2023-08-07",143677945.3023271,467768.8008920548,1184276.24,1652045.0408920548,143210176.50143504]
[null,null,null,16,"2023-09-05",143210176.50143504,614705.71089205483,1037339.33,1652045.0408920548,142595470.79054299]
[null,null,null,17,"2023-10-05",142595470.79054299,583541.53089205478,1068503.51,1652045.0408920548,142011929.25965095]
[null,null,null,18,"2023-11-06",142011929.25965095,516972.09089205484,1135072.95,1652045.0408920548,141494957.1687589]
[null,null,null,19,"2023-12-05",141494957.1687589,627129.86089205474,1024915.18,1652045.0408920548,140867827.30786684]
[null,null,null,20,"2024-01-05",140867827.30786684,561301.93089205469,1090743.1100000001,1652045.0408920548,140306525.37697479]
[null,null,null,21,"2024-02-06",140306525.37697479,530603.04089205479,1121442,1652045.0408920548,139775922.33608273]
[null,null,null,22,"2024-03-05",139775922.33608273,674494.1708920548,977550.87,1652045.0408920548,139101428.16519067]
[null,null,null,23,"2024-04-05",139101428.16519067,574979.20089205471,1077065.8400000001,1652045.0408920548,138526448.96429861]
[null,null,null,24,"2024-05-06",138526448.96429861,579431.28089205478,1072613.76,1652045.0408920548,137947017.68340656]
[null,null,null,25,"2024-06-05",137947017.68340656,618373.5508920548,1033671.49,1652045.0408920548,137328644.13251451]
[null,null,null,26,"2024-07-05",137328644.13251451,623007.18089205481,1029037.86,1652045.0408920548,136705636.95162246]
[null,null,null,27,"2024-08-05",136705636.95162246,593529.88089205488,1058515.1599999999,1652045.0408920548,136112107.07073039]
[null,null,null,28,"2024-09-05",136112107.07073039,598125.59089205484,1053919.45,1652045.0408920548,135513981.47983834]
[null,null,null,29,"2024-10-07",135513981.47983834,568908.89089205489,1083136.1499999999,1652045.0408920548,134945072.58894628]
[null,null,null,30,"2024-11-05",134945072.58894628,674573.78089205478,977471.26,1652045.0408920548,134270498.80805424]
[null,null,null,31,"2024-12-05",134270498.80805424,645922.62089205475,1006122.42,1652045.0408920548,133624576.18716219]
[null,null,null,32,"2025-01-06",133624576.18716219,584010.53089205478,1068034.51,1652045.0408920548,133040565.65627013]
[null,null,null,33,"2025-02-05",133040565.65627013,655138.82089205482,996906.22,1652045.0408920548,132385426.83537808]
[null,null,null,34,"2025-03-05",132385426.83537808,726181.08089205483,925863.96,1652045.0408920548,131659245.75448602]
[null,null,null,35,"2025-04-07",131659245.75448602,566833.83089205483,1085211.21,1652045.0408920548,131092411.92359397]
[null,null,null,36,"2025-05-05",131092411.92359397,735224.04089205479,916821,1652045.0408920548,130357187.88270192]
[null,null,null,37,"2025-06-05",130357187.88270192,642686.08089205483,1009358.96,1652045.0408920548,129714501.80180986]
[null,null,null,38,"2025-07-07",129714501.80180986,615262.97089205484,1036782.07,1652045.0408920548,129099238.83091781]
[null,null,null,39,"2025-08-05",129099238.83091781,716917.93089205481,935127.11,1652045.0408920548,128382320.90002576]
[null,null,null,40,"2025-09-05",128382320.90002576,657977.52089205477,994067.52,1652045.0408920548,127724343.3791337]
[null,null,null,41,"2025-10-06",127724343.3791337,663072.26089205476,988972.78,1652045.0408920548,127061271.11824165]
[null,null,null,42,"2025-11-05",127061271.11824165,699943.1708920548,952101.87,1652045.0408920548,126361327.94734959]
[null,null,null,43,"2025-12-05",126361327.94734959,705188.02089205477,946857.02,1652045.0408920548,125656139.92645754]
[null,null,null,44,"2026-01-05",125656139.92645754,679086.41089205479,972958.63,1652045.0408920548,{"$f":"+F75-G75","v":124977053.51556548}]
[null,null,null,45,"2026-02-05",{"$f":"+J75","v":124977053.51556548},684344.59089205484,967700.45,{"$f":"+I75","v":1652045.0408920548},124292708.92467342]
[null,null,null,46,"2026-03-05",124292708.92467342,782779.12089205475,869265.92000000004,1652045.0408920548,123509929.80378138]
[null,null,null,47,"2026-04-06",123509929.80378138,664854.87089205475,987190.17,1652045.0408920548,122845074.93288933]
[null,null,null,48,"2026-05-05",122845074.93288933,{"$f":"+I79-H79","v":762219.81089205481},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":889825.23},1652045.0408920548,122082855.12199727]
[null,null,null,49,"2026-06-05",122082855.12199727,706754.44089205482,945290.6,1652045.0408920548,121376100.68110521]
[null,null,null,50,"2026-07-06",121376100.68110521,712226.86089205474,939818.18,1652045.0408920548,120663873.82021315]
[null,null,null,51,"2026-08-05",120663873.82021315,747880.47089205484,904164.57,1652045.0408920548,119915993.3493211]
[null,null,null,52,"2026-09-07",119915993.3493211,663628.47089205484,988416.57,1652045.0408920548,119252364.87842904]
[null,null,null,53,"2026-10-05",119252364.87842904,818029.78089205478,834015.26,1652045.0408920548,118434335.09753698]
[null,null,null,54,"2026-11-05",118434335.09753698,735005.02089205477,917040.02,1652045.0408920548,117699330.07664493]
[null,null,null,55,"2026-12-07",117699330.07664493,711297.83089205483,940747.21,1652045.0408920548,116988032.24575287]
[null,null,null,56,"2027-01-05",116988032.24575287,804645.15089205478,847399.89,1652045.0408920548,116183387.09486082]
[null,null,null,57,"2027-02-05",116183387.09486082,752434.1708920548,899610.87,1652045.0408920548,115430952.92396876]
[null,null,null,58,"2027-03-05",115430952.92396876,844755.58089205483,807289.46,1652045.0408920548,114586197.34307671]
[null,null,null,59,"2027-04-05",114586197.34307671,764801.25089205476,887243.79,1652045.0408920548,113821396.09218465]
[null,null,null,60,"2027-05-05",113821396.09218465,799152.86089205474,852892.18,1652045.0408920548,113022243.23129259]
[null,null,null,61,"2027-06-07",113022243.23129259,720450.72089205484,931594.32,1652045.0408920548,112301792.51040053]
[null,null,null,62,"2027-07-05",112301792.51040053,866639.99089205475,785405.05,1652045.0408920548,111435152.51950848]
[null,null,null,63,"2027-08-05",111435152.51950848,789199.87089205475,862845.17,1652045.0408920548,110645952.64861643]
[null,null,null,64,"2027-09-06",110645952.64861643,767674.07089205482,884370.97,1652045.0408920548,109878278.57772438]
[null,null,null,65,"2027-10-05",109878278.57772438,856144.48089205474,795900.56,1652045.0408920548,109022134.09683233]
[null,null,null,66,"2027-11-05",109022134.09683233,807883.93089205481,844161.11,1652045.0408920548,108214250.16594028]
[null,null,null,67,"2027-12-06",108214250.16594028,814139.40089205478,837905.64,1652045.0408920548,107400110.76504824]
[null,null,null,68,"2028-01-05",107400110.76504824,847269.16089205479,804775.88,1652045.0408920548,106552841.60415618]
[null,null,null,69,"2028-02-08",106552841.60415618,747161.02089205477,904884.02,1652045.0408920548,105805680.58326413]
[null,null,null,70,"2028-03-06",105805680.58326413,938499.47089205484,713545.57,1652045.0408920548,104867181.11237207]
[null,null,null,71,"2028-04-05",104867181.11237207,866249.04089205479,785796,1652045.0408920548,104000932.07148002]
[null,null,null,72,"2028-05-05",104000932.07148002,872740.06089205481,779304.98,1652045.0408920548,103128192.01058796]
[null,null,null,73,"2028-06-05",103128192.01058796,853520.87089205475,798524.17,1652045.0408920548,102274671.13969591]
[null,null,null,74,"2028-07-05",102274671.13969591,885675.36089205474,766369.68,1652045.0408920548,101388995.77880386]
[null,null,null,75,"2028-08-07",101388995.77880386,816338.64089205477,835706.4,1652045.0408920548,100572657.1379118]
[null,null,null,76,"2028-09-05",100572657.1379118,923549.51089205476,728495.53,1652045.0408920548,99649107.627019748]
[null,null,null,77,"2028-10-05",99649107.627019748,905349.36089205474,746695.68000000005,1652045.0408920548,98743758.266127691]
[null,null,null,78,"2028-11-06",98743758.266127691,862805.93089205481,789239.11,1652045.0408920548,97880952.33523564]
[null,null,null,79,"2028-12-05",97880952.33523564,943046.81089205481,708998.23,1652045.0408920548,96937905.52434358]
[null,null,null,80,"2029-01-05",96937905.52434358,901452.41089205479,750592.63,1652045.0408920548,96036453.113451526]
[null,null,null,81,"2029-02-06",96036453.113451526,884444.88089205476,767600.16,1652045.0408920548,95152008.232559472]
[null,null,null,82,"2029-03-05",95152008.232559472,1010347.0308920548,641698.01,1652045.0408920548,94141661.201667413]
[null,null,null,83,"2029-04-05",94141661.201667413,923103.8008920548,728941.24,1652045.0408920548,93218557.400775358]
[null,null,null,84,"2029-05-07",93218557.400775358,906967.75089205476,745077.29,1652045.0408920548,92311589.6498833]
[null,null,null,85,"2029-06-05",92311589.6498833,983388.35089205485,668656.68999999994,1652045.0408920548,91328201.298991248]
[null,null,null,86,"2029-07-05",91328201.298991248,967700.00089205476,684345.04,1652045.0408920548,90360501.29809919]
[null,null,null,87,"2029-08-06",90360501.29809919,929811.63089205476,722233.41,1652045.0408920548,89430689.667207137]
[null,null,null,88,"2029-09-05",89430689.667207137,981918.52089205477,670126.52,1652045.0408920548,88448771.146315083]
[null,null,null,89,"2029-10-05",88448771.146315083,989276.29089205479,662768.75,1652045.0408920548,87459494.855423033]
[null,null,null,90,"2029-11-05",87459494.855423033,974843.98089205474,677201.06,1652045.0408920548,86484650.874530971]
[null,null,null,91,"2029-12-05",86484650.874530971,1003993.9308920548,648051.11,1652045.0408920548,85480656.943638921]
[null,null,null,92,"2030-01-07",85480656.943638921,947464.31089205481,704580.73,1652045.0408920548,84533192.63274686]
[null,null,null,93,"2030-02-05",84533192.63274686,1039730.9708920548,612314.06999999995,1652045.0408920548,83493461.661854804]
[null,null,null,94,"2030-03-05",83493461.661854804,1068116.8208920548,583928.22,1652045.0408920548,82425344.840962753]
[null,null,null,95,"2030-04-05",82425344.840962753,1013823.5308920548,638221.51,1652045.0408920548,81411521.310070693]
[null,null,null,96,"2030-05-06",81411521.310070693,1021673.6008920548,630371.43999999994,1652045.0408920548,80389847.709178641]
[null,null,null,97,"2030-06-05",80389847.709178641,1049663.8108920548,602381.23,1652045.0408920548,79340183.898286581]
[null,null,null,98,"2030-07-05",79340183.898286581,1057529.2108920547,594515.82999999996,1652045.0408920548,78282654.68739453]
[null,null,null,99,"2030-08-05",78282654.68739453,1045900.4908920547,606144.55000000005,1652045.0408920548,77236754.196502477]
[null,null,null,100,"2030-09-05",77236754.196502477,1053998.9208920547,598046.12,1652045.0408920548,76182755.275610417]
[null,null,null,101,"2030-10-07",76182755.275610417,1043131.5108920548,608913.53,1652045.0408920548,75139623.764718369]
[null,null,null,102,"2030-11-05",75139623.764718369,1107773.0508920548,544271.99,1652045.0408920548,74031850.713826314]
[null,null,null,103,"2030-12-05",74031850.713826314,1097305.8708920549,554739.17000000004,1652045.0408920548,72934544.842934266]
[null,null,null,104,"2031-01-06",72934544.842934266,1069093.8108920548,582951.23,1652045.0408920548,71865451.032042205]
[null,null,null,105,"2031-02-05",71865451.032042205,1113539.2508920548,538505.79,1652045.0408920548,70751911.781150147]
[null,null,null,106,"2031-03-05",70751911.781150147,1157227.3908920549,494817.65,1652045.0408920548,69594684.390258089]
[null,null,null,107,"2031-04-07",69594684.390258089,1078405.6308920546,573639.41,1652045.0408920548,68516278.759366035]
[null,null,null,108,"2031-05-05",68516278.759366035,1172862.7408920547,479182.3,1652045.0408920548,{"$f":"+F139-G139","v":67343416.018473983}]
[null,null,null,109,"2031-06-05",{"$f":"+J139","v":67343416.018473983},1130603.2908920548,521441.75,{"$f":"+I139","v":1652045.0408920548},66212812.727581926]
[null,null,null,110,"2031-07-07",66212812.727581926,1122819.2708920548,529225.77,1652045.0408920548,65089993.456689872]
[null,null,null,111,"2031-08-05",65089993.456689872,1180567.3008920548,471477.74,1652045.0408920548,63909426.155797817]
[null,null,null,112,"2031-09-05",63909426.155797817,{"$f":"+I143-H143","v":1157192.7608920548},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":494852.28},1652045.0408920548,62752233.394905761]
[null,null,null,113,"2031-10-06",62752233.394905761,1166152.9308920549,485892.11,1652045.0408920548,61586080.464013703]
[null,null,null,114,"2031-11-05",61586080.464013703,1190565.1408920549,461479.9,1652045.0408920548,60395515.323121652]
[null,null,null,115,"2031-12-05",60395515.323121652,1199486.3408920548,452558.7,1652045.0408920548,59196028.982229598]
[null,null,null,116,"2032-01-06",59196028.982229598,1178903.0208920548,473142.02,1652045.0408920548,58017125.961337544]
[null,null,null,117,"2032-02-05",58017125.961337544,1217308.2108920547,434736.83,1652045.0408920548,56799817.750445493]
[null,null,null,118,"2032-03-05",56799817.750445493,1240616.9808920547,411428.06,1652045.0408920548,55559200.769553438]
[null,null,null,119,"2032-04-05",55559200.769553438,1221848.7608920548,430196.28,1652045.0408920548,54337352.008661382]
[null,null,null,120,"2032-05-05",54337352.008661382,1244881.6808920549,407163.36,1652045.0408920548,53092470.327769324]
[null,null,null,121,"2032-06-07",53092470.327769324,1214426.3708920549,437618.67,1652045.0408920548,51878043.956877269]
[null,null,null,122,"2032-07-05",51878043.956877269,1289225.5608920548,362819.48,1652045.0408920548,50588818.395985216]
[null,null,null,123,"2032-08-05",50588818.395985216,1260334.5508920548,391710.49,1652045.0408920548,49328483.845093161]
[null,null,null,124,"2032-09-06",49328483.845093161,1257772.3308920548,394272.71,1652045.0408920548,48070711.514201105]
[null,null,null,125,"2032-10-05",48070711.514201105,1303846.0408920548,348199,1652045.0408920548,46766865.473309048]
[null,null,null,126,"2032-11-05",46766865.473309048,1289928.0308920548,362117.01,1652045.0408920548,45476937.442416996]
[null,null,null,127,"2032-12-06",45476937.442416996,1299915.9808920547,352129.06,1652045.0408920548,44177021.461524941]
[null,null,null,128,"2033-01-05",44177021.461524941,1321015.5708920548,331029.46999999997,1652045.0408920548,42856005.890632883]
[null,null,null,129,"2033-02-08",42856005.890632883,1288096.8408920548,363948.2,1652045.0408920548,41567909.049740829]
[null,null,null,130,"2033-03-07",41567909.049740829,1371714.1808920549,280330.86,1652045.0408920548,40196194.868848771]
[null,null,null,131,"2033-04-05",40196194.868848771,1360884.9108920549,291160.13,1652045.0408920548,38835309.957956716]
[null,null,null,132,"2033-05-05",38835309.957956716,1361042.3508920548,291002.69,1652045.0408920548,37474267.607064664]
[null,null,null,133,"2033-06-06",37474267.607064664,1352520.7108920547,299524.33,1652045.0408920548,36121746.896172613]
[null,null,null,134,"2033-07-05",36121746.896172613,1390398.0708920548,261646.97,1652045.0408920548,34731348.825280555]
[null,null,null,135,"2033-08-05",34731348.825280555,1383119.3408920548,268925.7,1652045.0408920548,33348229.4843885]
[null,null,null,136,"2033-09-05",33348229.4843885,1393828.8708920549,258216.17,1652045.0408920548,31954400.613496445]
[null,null,null,137,"2033-10-05",31954400.613496445,1412602.7308920547,239442.31,1652045.0408920548,30541797.88260439]
[null,null,null,138,"2033-11-07",30541797.88260439,1400301.9808920547,251743.06,1652045.0408920548,29141495.901712336]
[null,null,null,139,"2033-12-05",29141495.901712336,1448238.1608920549,203806.88,1652045.0408920548,27693257.740820281]
[null,null,null,140,"2034-01-05",27693257.740820281,1437615.4508920547,214429.59,1652045.0408920548,26255642.289928228]
[null,null,null,141,"2034-02-07",26255642.289928228,1435630.9408920547,216414.1,1652045.0408920548,24820011.349036172]
[null,null,null,142,"2034-03-06",24820011.349036172,1484660.7408920547,167384.29999999999,1652045.0408920548,23335350.608144116]
[null,null,null,143,"2034-04-05",23335350.608144116,1477187.4208920547,174857.62,1652045.0408920548,21858163.18725206]
[null,null,null,144,"2034-05-05",21858163.18725206,1488256.3608920549,163788.68,1652045.0408920548,20369906.826360006]
[null,null,null,145,"2034-06-05",20369906.826360006,1494320.3408920548,157724.70000000001,1652045.0408920548,18875586.485467952]
[null,null,null,146,"2034-07-05",18875586.485467952,1510605.5508920548,141439.49,1652045.0408920548,17364980.934575897]
[null,null,null,147,"2034-08-07",17364980.934575897,1508912.8808920549,143132.16,1652045.0408920548,15856068.053683842]
[null,null,null,148,"2034-09-05",15856068.053683842,1537192.0108920548,114853.03,1652045.0408920548,14318876.042791788]
[null,null,null,149,"2034-10-05",14318876.042791788,1544750.1208920549,107294.92,1652045.0408920548,12774125.921899732]
[null,null,null,150,"2034-11-06",12774125.921899732,1549944.0108920548,102101.03,1652045.0408920548,11224181.911007678]
[null,null,null,151,"2034-12-05",11224181.911007678,1570742.9608920547,81302.080000000002,1652045.0408920548,9653438.950115623]
[null,null,null,152,"2035-01-05",9653438.950115623,1577298.2208920547,74746.820000000007,1652045.0408920548,8076140.729223568]
[null,null,null,153,"2035-02-06",8076140.729223568,1587494.0608920548,64550.98,1652045.0408920548,6488646.6683315132]
[null,null,null,154,"2035-03-05",6488646.6683315132,1608286.0908920548,43758.95,1652045.0408920548,4880360.5774394581]
[null,null,null,155,"2035-04-05",4880360.5774394581,1614256.2908920548,37788.75,1652045.0408920548,3266104.2865474033]
[null,null,null,156,"2035-05-07",3266104.2865474033,1625939.7208920547,26105.32,1652045.0408920548,1640164.5656553486]
[null,null,null,157,"2035-06-05",1640164.5656553486,1640164.5508920548,11880.49,1652045.0408920548,{"$f":"+ROUND(F188-G188,1)","v":0}]