{"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-004-2022"]
[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-004-2022 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":-63661.342437847008}]
[null,514.13963414688055]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-06-01",{"$f":"+E6","v":5792059.1822303813},null,null,null,{"$f":"+F34-G34","v":5792059.1822303813}]
[null,null,null,1,"2022-07-05",{"$f":"+J34","v":5792059.1822303813},{"$f":"+I35-H35","v":14756.439634146875},{"$f":"+ROUND(F35*$H$6*(E35-E34)/360,2)","v":49419.040000000001},{"$f":"+ROUND(-$B$10,2)+B11","v":64175.479634146875},5777302.7425962342]
[null,null,null,2,"2022-08-05",5777302.7425962342,19231.739634146878,44943.74,{"$f":"+I35","v":64175.479634146875},5758071.0029620873]
[null,null,null,3,"2022-09-05",5758071.0029620873,19381.349634146878,44794.13,64175.479634146875,5738689.65332794]
[null,null,null,4,"2022-10-05",5738689.65332794,20972.229634146875,43203.25,64175.479634146875,5717717.4236937929]
[null,null,null,5,"2022-11-07",5717717.4236937929,16825.579634146874,47349.9,64175.479634146875,5700891.8440596461]
[null,null,null,6,"2022-12-05",5700891.8440596461,24118.039634146873,40057.440000000002,64175.479634146875,5676773.8044254994]
[null,null,null,7,"2023-01-05",5676773.8044254994,20013.789634146873,44161.69,64175.479634146875,5656760.0147913527]
[null,null,null,8,"2023-02-07",5656760.0147913527,17330.389634146879,46845.09,64175.479634146875,5639429.6251572054]
[null,null,null,9,"2023-03-06",5639429.6251572054,25965.099634146878,38210.379999999997,64175.479634146875,5613464.5255230581]
[null,null,null,10,"2023-04-05",5613464.5255230581,21914.979634146875,42260.5,64175.479634146875,5591549.545888911]
[null,null,null,11,"2023-05-05",5591549.545888911,22079.969634146873,42095.51,64175.479634146875,5569469.5762547646]
[null,null,null,12,"2023-06-05",5569469.5762547646,20848.549634146875,43326.93,64175.479634146875,5548621.0266206181]
[null,null,null,13,"2023-07-05",5548621.0266206181,22403.149634146874,41772.33,64175.479634146875,5526217.876986471]
[null,null,null,14,"2023-08-07",5526217.876986471,18411.439634146875,45764.04,64175.479634146875,5507806.4373523239]
[null,null,null,15,"2023-09-05",5507806.4373523239,24092.589634146876,40082.89,64175.479634146875,5483713.8477181774]
[null,null,null,16,"2023-10-05",5483713.8477181774,22891.799634146875,41283.68,64175.479634146875,5460822.0480840309]
[null,null,null,17,"2023-11-06",5460822.0480840309,20323.379634146877,43852.1,64175.479634146875,5440498.6684498843]
[null,null,null,18,"2023-12-05",5440498.6684498843,24582.419634146878,39593.06,64175.479634146875,5415916.2488157377]
[null,null,null,19,"2024-01-05",5415916.2488157377,22043.099634146878,42132.38,64175.479634146875,5393873.1491815904]
[null,null,null,20,"2024-02-06",5393873.1491815904,20860.999634146872,43314.48,64175.479634146875,5373012.1495474437]
[null,null,null,21,"2024-03-05",5373012.1495474437,26421.889634146879,37753.589999999997,64175.479634146875,5346590.2599132964]
[null,null,null,22,"2024-04-05",5346590.2599132964,22582.409634146876,41593.07,64175.479634146875,5324007.8502791496]
[null,null,null,23,"2024-05-06",5324007.8502791496,22758.089634146876,41417.39,64175.479634146875,5301249.7606450031]
[null,null,null,24,"2024-06-05",5301249.7606450031,24265.459634146879,39910.019999999997,64175.479634146875,5276984.3010108564]
[null,null,null,25,"2024-07-05",5276984.3010108564,24448.139634146879,39727.339999999997,64175.479634146875,5252536.1613767091]
[null,null,null,26,"2024-08-05",5252536.1613767091,23314.089634146876,40861.39,64175.479634146875,5229222.0717425626]
[null,null,null,27,"2024-09-05",5229222.0717425626,23495.459634146879,40680.019999999997,64175.479634146875,5205726.6121084159]
[null,null,null,28,"2024-10-07",5205726.6121084159,22371.879634146877,41803.599999999999,64175.479634146875,5183354.7324742693]
[null,null,null,29,"2024-11-05",5183354.7324742693,26453.769634146876,37721.71,64175.479634146875,5156900.9628401222]
[null,null,null,30,"2024-12-05",5156900.9628401222,25352.179634146873,38823.300000000003,64175.479634146875,5131548.7832059748]
[null,null,null,31,"2025-01-06",5131548.7832059748,22967.549634146875,41207.93,64175.479634146875,5108581.2335718283]
[null,null,null,32,"2025-02-05",5108581.2335718283,25715.949634146877,38459.53,64175.479634146875,5082865.2839376815]
[null,null,null,33,"2025-03-05",5082865.2839376815,28460.609634146873,35714.870000000003,64175.479634146875,5054404.6743035344]
[null,null,null,34,"2025-04-07",5054404.6743035344,22318.649634146874,41856.83,64175.479634146875,5032086.0246693874]
[null,null,null,35,"2025-05-05",5032086.0246693874,28817.419634146878,35358.06,64175.479634146875,5003268.6050352408]
[null,null,null,36,"2025-06-05",5003268.6050352408,25253.229634146875,38922.25,64175.479634146875,4978015.3754010936]
[null,null,null,37,"2025-07-07",4978015.3754010936,24200.469634146873,39975.01,64175.479634146875,4953814.9057669472]
[null,null,null,38,"2025-08-05",4953814.9057669472,28124.239634146878,36051.24,64175.479634146875,4925690.6661328003]
[null,null,null,39,"2025-09-05",4925690.6661328003,25856.739634146878,38318.74,64175.479634146875,4899833.9264986534]
[null,null,null,40,"2025-10-06",4899833.9264986534,26057.889634146879,38117.589999999997,64175.479634146875,4873776.0368645061]
[null,null,null,41,"2025-11-05",4873776.0368645061,27483.659634146876,36691.82,64175.479634146875,{"$f":"+F75-G75","v":4846292.3772303592}]
[null,null,null,42,"2025-12-05",{"$f":"+J75","v":4846292.3772303592},27690.569634146872,36484.910000000003,{"$f":"+I75","v":64175.479634146875},4818601.8075962123]
[null,null,null,43,"2026-01-05",4818601.8075962123,26689.819634146872,37485.660000000003,64175.479634146875,4791911.9879620653]
[null,null,null,44,"2026-02-05",4791911.9879620653,26897.449634146877,37278.03,64175.479634146875,4765014.5383279184]
[null,null,null,45,"2026-03-05",4765014.5383279184,{"$f":"+I79-H79","v":30693.999634146872},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":33481.480000000003},64175.479634146875,4734320.5386937717]
[null,null,null,46,"2026-04-06",4734320.5386937717,26157.409634146876,38018.07,64175.479634146875,4708163.1290596249]
[null,null,null,47,"2026-05-05",4708163.1290596249,29911.969634146873,34263.51,64175.479634146875,4678251.1594254784]
[null,null,null,48,"2026-06-05",4678251.1594254784,27781.659634146876,36393.82,64175.479634146875,4650469.4997913316]
[null,null,null,49,"2026-07-06",4650469.4997913316,27997.789634146873,36177.69,64175.479634146875,4622471.7101571849]
[null,null,null,50,"2026-08-05",4622471.7101571849,29375.589634146876,34799.89,64175.479634146875,4593096.1205230383]
[null,null,null,51,"2026-09-07",4593096.1205230383,26138.859634146873,38036.620000000003,64175.479634146875,4566957.2608888913]
[null,null,null,52,"2026-10-05",4566957.2608888913,32085.649634146874,32089.83,64175.479634146875,4534871.6112547442]
[null,null,null,53,"2026-11-05",4534871.6112547442,28897.059634146877,35278.42,64175.479634146875,4505974.551620597]
[null,null,null,54,"2026-12-07",4505974.551620597,27991.099634146878,36184.379999999997,64175.479634146875,4477983.4519864498]
[null,null,null,55,"2027-01-05",4477983.4519864498,31587.089634146876,32588.39,64175.479634146875,4446396.3623523032]
[null,null,null,56,"2027-02-05",4446396.3623523032,29585.339634146876,34590.14,64175.479634146875,4416811.0227181567]
[null,null,null,57,"2027-03-05",4416811.0227181567,33140.659634146876,31034.82,64175.479634146875,4383670.3630840098]
[null,null,null,58,"2027-04-05",4383670.3630840098,30073.309634146877,34102.17,64175.479634146875,4353597.0534498626]
[null,null,null,59,"2027-05-05",4353597.0534498626,31399.789634146873,32775.69,64175.479634146875,4322197.2638157159]
[null,null,null,60,"2027-06-07",4322197.2638157159,28382.249634146872,35793.230000000003,64175.479634146875,4293815.0141815692]
[null,null,null,61,"2027-07-05",4293815.0141815692,34004.889634146879,30170.59,64175.479634146875,4259810.1245474219]
[null,null,null,62,"2027-08-05",4259810.1245474219,31036.869634146875,33138.61,64175.479634146875,4228773.2549132751]
[null,null,null,63,"2027-09-06",4228773.2549132751,30217.119634146875,33958.36,64175.479634146875,4198556.1352791283]
[null,null,null,64,"2027-10-05",4198556.1352791283,33620.619634146875,30554.86,64175.479634146875,4164935.5156449815]
[null,null,null,65,"2027-11-05",4164935.5156449815,31774.929634146876,32400.55,64175.479634146875,4133160.5860108347]
[null,null,null,66,"2027-12-06",4133160.5860108347,32022.119634146875,32153.360000000001,64175.479634146875,4101138.4663766879]
[null,null,null,67,"2028-01-05",4101138.4663766879,33300.399634146874,30875.08,64175.479634146875,4067838.0667425408]
[null,null,null,68,"2028-02-08",4067838.0667425408,29467.849634146878,34707.629999999997,64175.479634146875,4038370.217108394]
[null,null,null,69,"2028-03-06",4038370.217108394,36813.199634146877,27362.28,64175.479634146875,4001557.0174742471]
[null,null,null,70,"2028-04-05",4001557.0174742471,34050.089634146876,30125.39,64175.479634146875,3967506.9278401001]
[null,null,null,71,"2028-05-05",3967506.9278401001,34306.429634146873,29869.05,64175.479634146875,3933200.4982059533]
[null,null,null,72,"2028-06-05",3933200.4982059533,33577.679634146873,30597.8,64175.479634146875,3899622.8185718064]
[null,null,null,73,"2028-07-05",3899622.8185718064,34817.48963414687,29357.99,64175.479634146875,3864805.3289376595]
[null,null,null,74,"2028-08-07",3864805.3289376595,32170.029634146875,32005.45,64175.479634146875,3832635.2993035126]
[null,null,null,75,"2028-09-05",3832635.2993035126,36283.589634146876,27891.89,64175.479634146875,3796351.7096693655]
[null,null,null,76,"2028-10-05",3796351.7096693655,35594.959634146871,28580.52,64175.479634146875,3760756.7500352189]
[null,null,null,77,"2028-11-06",3760756.7500352189,33975.429634146873,30200.05,64175.479634146875,3726781.320401072]
[null,null,null,78,"2028-12-05",3726781.320401072,37053.939634146875,27121.54,64175.479634146875,3689727.3807669249]
[null,null,null,79,"2029-01-05",3689727.3807669249,35471.74963414688,28703.73,64175.479634146875,3654255.6311327782]
[null,null,null,80,"2029-02-06",3654255.6311327782,34830.669634146878,29344.81,64175.479634146875,3619424.9614986312]
[null,null,null,81,"2029-03-05",3619424.9614986312,39651.789634146873,24523.69,64175.479634146875,3579773.1718644844]
[null,null,null,82,"2029-04-05",3579773.1718644844,36327.119634146875,27848.36,64175.479634146875,3543446.0522303376]
[null,null,null,83,"2029-05-07",3543446.0522303376,35720.509634146874,28454.97,64175.479634146875,3507725.5425961907]
[null,null,null,84,"2029-06-05",3507725.5425961907,38648.10963414688,25527.37,64175.479634146875,3469077.4329620437]
[null,null,null,85,"2029-07-05",3469077.4329620437,38058.819634146872,26116.66,64175.479634146875,3431018.6133278967]
[null,null,null,86,"2029-08-06",3431018.6133278967,36623.329634146874,27552.15,64175.479634146875,3394395.2836937499]
[null,null,null,87,"2029-09-05",3394395.2836937499,38621.059634146877,25554.42,64175.479634146875,3355774.2240596032]
[null,null,null,88,"2029-10-05",3355774.2240596032,38911.809634146877,25263.67,64175.479634146875,3316862.4144254564]
[null,null,null,89,"2029-11-05",3316862.4144254564,38372.399634146874,25803.08,64175.479634146875,3278490.0147913094]
[null,null,null,90,"2029-12-05",3278490.0147913094,39493.639634146879,24681.84,64175.479634146875,3238996.3751571625]
[null,null,null,91,"2030-01-07",3238996.3751571625,37352.509634146874,26822.97,64175.479634146875,3201643.8655230156]
[null,null,null,92,"2030-02-05",3201643.8655230156,40875.60963414688,23299.87,64175.479634146875,3160768.2558888686]
[null,null,null,93,"2030-03-05",3160768.2558888686,41966.269634146876,22209.21,64175.479634146875,3118801.9862547219]
[null,null,null,94,"2030-04-05",3118801.9862547219,39913.179634146873,24262.3,64175.479634146875,3078888.806620575]
[null,null,null,95,"2030-05-06",3078888.806620575,40223.679634146873,23951.8,64175.479634146875,3038665.1269864282]
[null,null,null,96,"2030-06-05",3038665.1269864282,41299.139634146879,22876.34,64175.479634146875,2997365.9873522813]
[null,null,null,97,"2030-07-05",2997365.9873522813,41610.059634146877,22565.42,64175.479634146875,2955755.9277181346]
[null,null,null,98,"2030-08-05",2955755.9277181346,41181.579634146874,22993.9,64175.479634146875,2914574.3480839878]
[null,null,null,99,"2030-09-05",2914574.3480839878,41501.949634146877,22673.53,64175.479634146875,2873072.398449841]
[null,null,null,100,"2030-10-07",2873072.398449841,41103.809634146877,23071.67,64175.479634146875,2831968.5888156942]
[null,null,null,101,"2030-11-05",2831968.5888156942,43565.919634146878,20609.560000000001,64175.479634146875,2788402.6691815471]
[null,null,null,102,"2030-12-05",2788402.6691815471,43183.219634146881,20992.26,64175.479634146875,2745219.4495474002]
[null,null,null,103,"2031-01-06",2745219.4495474002,42130.509634146874,22044.97,64175.479634146875,2703088.9399132533]
[null,null,null,104,"2031-02-05",2703088.9399132533,43825.49963414688,20349.98,64175.479634146875,2659263.4402791066]
[null,null,null,105,"2031-03-05",2659263.4402791066,45490.10963414688,18685.37,64175.479634146875,{"$f":"+F139-G139","v":2613773.3306449596}]
[null,null,null,106,"2031-04-07",{"$f":"+J139","v":2613773.3306449596},42530.149634146874,21645.33,{"$f":"+I139","v":64175.479634146875},2571243.1810108125]
[null,null,null,107,"2031-05-05",2571243.1810108125,46108.579634146874,18066.900000000001,64175.479634146875,2525134.6013766658]
[null,null,null,108,"2031-06-05",2525134.6013766658,44531.539634146873,19643.939999999999,64175.479634146875,2480603.061742519]
[null,null,null,109,"2031-07-07",2480603.061742519,{"$f":"+I143-H143","v":44255.469634146881},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":19920.009999999998},64175.479634146875,2436347.5921083721]
[null,null,null,110,"2031-08-05",2436347.5921083721,46445.029634146878,17730.45,64175.479634146875,2389902.5624742252]
[null,null,null,111,"2031-09-05",2389902.5624742252,45583.559634146877,18591.919999999998,64175.479634146875,2344319.0028400784]
[null,null,null,112,"2031-10-06",2344319.0028400784,45938.169634146878,18237.310000000001,64175.479634146875,2298380.8332059314]
[null,null,null,113,"2031-11-05",2298380.8332059314,46872.309634146877,17303.169999999998,64175.479634146875,2251508.5235717846]
[null,null,null,114,"2031-12-05",2251508.5235717846,47225.189634146875,16950.29,64175.479634146875,2204283.3339376375]
[null,null,null,115,"2032-01-06",2204283.3339376375,46474.399634146874,17701.080000000002,64175.479634146875,2157808.9343034904]
[null,null,null,116,"2032-02-05",2157808.9343034904,47930.599634146878,16244.88,64175.479634146875,2109878.3346693437]
[null,null,null,117,"2032-03-05",2109878.3346693437,48820.899634146874,15354.58,64175.479634146875,2061057.4350351968]
[null,null,null,118,"2032-04-05",2061057.4350351968,48141.759634146874,16033.72,64175.479634146875,2012915.6754010499]
[null,null,null,119,"2032-05-05",2012915.6754010499,49021.409634146876,15154.07,64175.479634146875,1963894.2657669031]
[null,null,null,120,"2032-06-07",1963894.2657669031,47911.959634146871,16263.52,64175.479634146875,1915982.3061327562]
[null,null,null,121,"2032-07-05",1915982.3061327562,50712.789634146873,13462.69,64175.479634146875,1865269.5164986092]
[null,null,null,122,"2032-08-05",1865269.5164986092,49664.869634146875,14510.61,64175.479634146875,1815604.6468644624]
[null,null,null,123,"2032-09-06",1815604.6468644624,49595.609634146873,14579.87,64175.479634146875,1766009.0372303156]
[null,null,null,124,"2032-10-05",1766009.0372303156,51323.399634146874,12852.08,64175.479634146875,1714685.6375961688]
[null,null,null,125,"2032-11-05",1714685.6375961688,50836.319634146872,13339.16,64175.479634146875,1663849.317962022]
[null,null,null,126,"2032-12-06",1663849.317962022,51231.789634146873,12943.69,64175.479634146875,1612617.5283278751]
[null,null,null,127,"2033-01-05",1612617.5283278751,52035.019634146876,12140.46,64175.479634146875,1560582.5086937281]
[null,null,null,128,"2033-02-08",1560582.5086937281,50860.269634146876,13315.21,64175.479634146875,1509722.2390595812]
[null,null,null,129,"2033-03-07",1509722.2390595812,53946.239634146878,10229.24,64175.479634146875,1455775.9994254343]
[null,null,null,130,"2033-04-05",1455775.9994254343,53581.109634146873,10594.37,64175.479634146875,1402194.8897912875]
[null,null,null,131,"2033-05-05",1402194.8897912875,53619.169634146878,10556.31,64175.479634146875,1348575.7201571406]
[null,null,null,132,"2033-06-06",1348575.7201571406,53345.99963414688,10829.48,64175.479634146875,1295229.7205229937]
[null,null,null,133,"2033-07-05",1295229.7205229937,54749.489634146878,9425.99,64175.479634146875,1240480.2308888468]
[null,null,null,134,"2033-08-05",1240480.2308888468,54525.329634146874,9650.15,64175.479634146875,1185954.9012547]
[null,null,null,135,"2033-09-05",1185954.9012547,54949.509634146874,9225.9699999999993,64175.479634146875,1131005.3916205531]
[null,null,null,136,"2033-10-05",1131005.3916205531,55660.799634146875,8514.68,64175.479634146875,1075344.5919864061]
[null,null,null,137,"2033-11-07",1075344.5919864061,55270.269634146876,8905.2099999999991,64175.479634146875,1020074.3223522593]
[null,null,null,138,"2033-12-05",1020074.3223522593,57007.909634146876,7167.57,64175.479634146875,963066.41271811246]
[null,null,null,139,"2034-01-05",963066.41271811246,56683.439634146875,7492.04,64175.479634146875,906382.9730839656]
[null,null,null,140,"2034-02-07",906382.9730839656,56669.489634146878,7505.99,64175.479634146875,849713.48344981868]
[null,null,null,141,"2034-03-06",849713.48344981868,58418.179634146873,5757.3,64175.479634146875,791295.30381567182]
[null,null,null,142,"2034-04-05",791295.30381567182,58218.279634146878,5957.2,64175.479634146875,733077.02418152499]
[null,null,null,143,"2034-05-05",733077.02418152499,58656.569634146872,5518.91,64175.479634146875,674420.45454737812]
[null,null,null,144,"2034-06-05",674420.45454737812,58928.919634146878,5246.56,64175.479634146875,615491.53491323127]
[null,null,null,145,"2034-07-05",615491.53491323127,59541.799634146875,4633.68,64175.479634146875,555949.73527908442]
[null,null,null,146,"2034-08-07",555949.73527908442,59571.519634146876,4603.96,64175.479634146875,496378.21564493753]
[null,null,null,147,"2034-09-05",496378.21564493753,60563.099634146878,3612.38,64175.479634146875,435815.11601079063]
[null,null,null,148,"2034-10-05",435815.11601079063,60894.479634146875,3281,64175.479634146875,374920.63637664379]
[null,null,null,149,"2034-11-06",374920.63637664379,61164.749634146872,3010.73,64175.479634146875,313755.88674249692]
[null,null,null,150,"2034-12-05",313755.88674249692,61892.129634146877,2283.35,64175.479634146875,251863.75710835005]
[null,null,null,151,"2035-01-05",251863.75710835005,62216.139634146879,1959.34,64175.479634146875,189647.61747420317]
[null,null,null,152,"2035-02-06",189647.61747420317,62652.549634146875,1522.93,64175.479634146875,126995.06784005629]
[null,null,null,153,"2035-03-05",126995.06784005629,63315.019634146876,860.46,64175.479634146875,63680.048205909414]
[null,null,null,154,"2035-04-05",63680.048205909414,63680.089634146876,495.39,64175.479634146875,{"$f":"+ROUND(F188-G188,1)","v":0}]