{"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 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-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 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":-1650939.9178400687}]
[null,13395.33911225498]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-06-01",{"$f":"+E6","v":151571444.53481588},null,null,null,{"$f":"+F32-G32","v":151571444.53481588}]
[null,null,null,1,"2022-07-05",{"$f":"+J32","v":151571444.53481588},{"$f":"+I33-H33","v":377137.49911225494},{"$f":"+ROUND(F33*$H$6*(E33-E32)/360,2)","v":1287197.76},{"$f":"+ROUND(-$B$10,2)+B11","v":1664335.2591122549},151194307.03570363]
[null,null,null,2,"2022-08-05",151194307.03570363,493633.9591122549,1170701.3,{"$f":"+I33","v":1664335.2591122549},150700673.07659137]
[null,null,null,3,"2022-09-05",150700673.07659137,497456.17911225487,1166879.08,1664335.2591122549,150203216.89747912]
[null,null,null,4,"2022-10-05",150203216.89747912,538824.99911225494,1125510.26,1664335.2591122549,149664391.89836687]
[null,null,null,5,"2022-11-07",149664391.89836687,430715.27911225497,1233619.98,1664335.2591122549,149233676.61925462]
[null,null,null,6,"2022-12-05",149233676.61925462,620639.69911225489,1043695.56,1664335.2591122549,148613036.92014235]
[null,null,null,7,"2023-01-05",148613036.92014235,513620.79911225499,1150714.46,1664335.2591122549,148099416.12103009]
[null,null,null,8,"2023-02-07",148099416.12103009,443614.71911225491,1220720.54,1664335.2591122549,147655801.40191785]
[null,null,null,9,"2023-03-06",147655801.40191785,668555.60911225493,995779.65,1664335.2591122549,146987245.79280558]
[null,null,null,10,"2023-04-05",146987245.79280558,562923.07911225501,1101412.18,1664335.2591122549,146424322.71369332]
[null,null,null,11,"2023-05-05",146424322.71369332,567141.19911225489,1097194.06,1664335.2591122549,145857181.51458105]
[null,null,null,12,"2023-06-05",145857181.51458105,534959.4591122549,1129375.8,1664335.2591122549,145322222.0554688]
[null,null,null,13,"2023-07-05",145322222.0554688,575399.51911225496,1088935.74,1664335.2591122549,144746822.53635654]
[null,null,null,14,"2023-08-07",144746822.53635654,471248.71911225491,1193086.54,1664335.2591122549,144275573.81724429]
[null,null,null,15,"2023-09-05",144275573.81724429,619278.74911225494,1045056.51,1664335.2591122549,143656295.06813204]
[null,null,null,16,"2023-10-05",143656295.06813204,587882.72911225492,1076452.53,1664335.2591122549,143068412.33901978]
[null,null,null,17,"2023-11-06",143068412.33901978,520818.04911225499,1143517.21,1664335.2591122549,142547594.28990752]
[null,null,null,18,"2023-12-05",142547594.28990752,631795.31911225501,1032539.94,1664335.2591122549,141915798.97079527]
[null,null,null,19,"2024-01-05",141915798.97079527,565477.67911225487,1098857.58,1664335.2591122549,141350321.29168302]
[null,null,null,20,"2024-02-06",141350321.29168302,534550.40911225486,1129784.8500000001,1664335.2591122549,140815770.88257077]
[null,null,null,21,"2024-03-05",140815770.88257077,679511.99911225494,984823.26,1664335.2591122549,140136258.88345852]
[null,null,null,22,"2024-04-05",140136258.88345852,579256.69911225489,1085078.56,1664335.2591122549,139557002.18434626]
[null,null,null,23,"2024-05-06",139557002.18434626,583741.89911225485,1080593.3600000001,1664335.2591122549,138973260.285234]
[null,null,null,24,"2024-06-05",138973260.285234,622973.87911225494,1041361.38,1664335.2591122549,138350286.40612176]
[null,null,null,25,"2024-07-05",138350286.40612176,627641.97911225492,1036693.28,1664335.2591122549,137722644.42700949]
[null,null,null,26,"2024-08-05",137722644.42700949,597945.37911225506,1066389.8799999999,1664335.2591122549,137124699.04789725]
[null,null,null,27,"2024-09-05",137124699.04789725,602575.28911225498,1061759.97,1664335.2591122549,136522123.75878501]
[null,null,null,28,"2024-10-07",136522123.75878501,573141.22911225492,1091194.03,1664335.2591122549,135948982.52967274]
[null,null,null,29,"2024-11-05",135948982.52967274,679592.19911225489,984743.06,1664335.2591122549,135269390.33056048]
[null,null,null,30,"2024-12-05",135269390.33056048,650727.89911225496,1013607.36,1664335.2591122549,134618662.43144822]
[null,null,null,31,"2025-01-06",134618662.43144822,588355.2091122549,1075980.05,1664335.2591122549,134030307.22233596]
[null,null,null,32,"2025-02-05",134030307.22233596,660012.65911225497,1004322.6,1664335.2591122549,133370294.5632237]
[null,null,null,33,"2025-03-05",133370294.5632237,731583.42911225499,932751.83,1664335.2591122549,132638711.13411145]
[null,null,null,34,"2025-04-07",132638711.13411145,571050.73911225493,1093284.52,1664335.2591122549,132067660.39499919]
[null,null,null,35,"2025-05-05",132067660.39499919,740693.65911225497,923641.6,1664335.2591122549,131326966.73588693]
[null,null,null,36,"2025-06-05",131326966.73588693,647467.26911225496,1016867.99,1664335.2591122549,130679499.46677467]
[null,null,null,37,"2025-07-07",130679499.46677467,619840.15911225497,1044495.1,1664335.2591122549,130059659.30766241]
[null,null,null,38,"2025-08-05",130059659.30766241,722251.36911225494,942083.89,1664335.2591122549,129337407.93855016]
[null,null,null,39,"2025-09-05",129337407.93855016,662872.47911225492,1001462.78,1664335.2591122549,128674535.45943791]
[null,null,null,40,"2025-10-06",128674535.45943791,668005.11911225494,996330.14,1664335.2591122549,128006530.34032565]
[null,null,null,41,"2025-11-05",128006530.34032565,705150.3291122549,959184.93,1664335.2591122549,127301380.01121339]
[null,null,null,42,"2025-12-05",127301380.01121339,710434.189112255,953901.07,1664335.2591122549,126590945.82210113]
[null,null,null,43,"2026-01-05",126590945.82210113,684138.39911225496,980196.86,1664335.2591122549,{"$f":"+F75-G75","v":125906807.42298888}]
[null,null,null,44,"2026-02-05",{"$f":"+J75","v":125906807.42298888},689435.69911225489,974899.56,{"$f":"+I75","v":1664335.2591122549},125217371.72387663]
[null,null,null,45,"2026-03-05",125217371.72387663,788602.52911225497,875732.73,1664335.2591122549,124428769.19476438]
[null,null,null,46,"2026-04-06",124428769.19476438,669800.98911225493,994534.27,1664335.2591122549,123758968.20565212]
[null,null,null,47,"2026-05-05",123758968.20565212,{"$f":"+I79-H79","v":767890.26911225496},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":896444.99},1664335.2591122549,122991077.93653986]
[null,null,null,48,"2026-06-05",122991077.93653986,712012.26911225496,952322.99,1664335.2591122549,122279065.6674276]
[null,null,null,49,"2026-07-06",122279065.6674276,717525.39911225496,946809.86,1664335.2591122549,121561540.26831535]
[null,null,null,50,"2026-08-05",121561540.26831535,753444.24911225494,910891.01,1664335.2591122549,120808096.0192031]
[null,null,null,51,"2026-09-07",120808096.0192031,668565.46911225491,995769.79,1664335.2591122549,120139530.55009083]
[null,null,null,52,"2026-10-05",120139530.55009083,824115.42911225499,840219.83,1664335.2591122549,119315415.12097858]
[null,null,null,53,"2026-11-05",119315415.12097858,740473.01911225496,923862.24,1664335.2591122549,118574942.10186632]
[null,null,null,54,"2026-12-07",118574942.10186632,716589.4591122549,947745.8,1664335.2591122549,117858352.64275406]
[null,null,null,55,"2027-01-05",117858352.64275406,810631.22911225492,853704.03,1664335.2591122549,117047721.41364181]
[null,null,null,56,"2027-02-05",117047721.41364181,758031.8291122549,906303.43,1664335.2591122549,116289689.58452955]
[null,null,null,57,"2027-03-05",116289689.58452955,851040.059112255,813295.2,1664335.2591122549,115438649.5254173]
[null,null,null,58,"2027-04-05",115438649.5254173,770490.90911225497,893844.35,1664335.2591122549,114668158.61630504]
[null,null,null,59,"2027-05-05",114668158.61630504,805098.0791122549,859237.18,1664335.2591122549,113863060.53719278]
[null,null,null,60,"2027-06-07",113863060.53719278,725810.439112255,938524.82,1664335.2591122549,113137250.09808052]
[null,null,null,61,"2027-07-05",113137250.09808052,873087.26911225496,791247.99,1664335.2591122549,112264162.82896826]
[null,null,null,62,"2027-08-05",112264162.82896826,795071.03911225498,869264.22,1664335.2591122549,111469091.789856]
[null,null,null,63,"2027-09-06",111469091.789856,773385.09911225492,890950.16,1664335.2591122549,110695706.69074374]
[null,null,null,64,"2027-10-05",110695706.69074374,862513.67911225499,801821.58,1664335.2591122549,109833193.01163149]
[null,null,null,65,"2027-11-05",109833193.01163149,813894.09911225492,850441.16,1664335.2591122549,109019298.91251923]
[null,null,null,66,"2027-12-06",109019298.91251923,820196.09911225492,844139.16,1664335.2591122549,108199102.81340697]
[null,null,null,67,"2028-01-05",108199102.81340697,853572.3291122549,810762.93,1664335.2591122549,107345530.48429471]
[null,null,null,68,"2028-02-08",107345530.48429471,752719.439112255,911615.82,1664335.2591122549,106592811.04518245]
[null,null,null,69,"2028-03-06",106592811.04518245,945481.33911225491,718853.92,1664335.2591122549,105647329.7060702]
[null,null,null,70,"2028-04-05",105647329.7060702,872693.40911225497,791641.85,1664335.2591122549,104774636.29695794]
[null,null,null,71,"2028-05-05",104774636.29695794,879232.71911225491,785102.54,1664335.2591122549,103895403.57784568]
[null,null,null,72,"2028-06-05",103895403.57784568,859870.54911225499,804464.71,1664335.2591122549,103035533.02873342]
[null,null,null,73,"2028-07-05",103035533.02873342,892264.24911225494,772071.01,1664335.2591122549,102143268.77962117]
[null,null,null,74,"2028-08-07",102143268.77962117,822411.7091122549,841923.55,1664335.2591122549,101320857.07050891]
[null,null,null,75,"2028-09-05",101320857.07050891,930420.15911225497,733915.1,1664335.2591122549,100390436.91139665]
[null,null,null,76,"2028-10-05",100390436.91139665,912084.61911225494,752250.64,1664335.2591122549,99478352.292284399]
[null,null,null,77,"2028-11-06",99478352.292284399,869224.689112255,795110.57,1664335.2591122549,98609127.603172138]
[null,null,null,78,"2028-12-05",98609127.603172138,950062.50911225495,714272.75,1664335.2591122549,97659065.094059885]
[null,null,null,79,"2029-01-05",97659065.094059885,908158.67911225499,756176.58,1664335.2591122549,96750906.414947629]
[null,null,null,80,"2029-02-06",96750906.414947629,891024.61911225494,773310.64,1664335.2591122549,95859881.795835376]
[null,null,null,81,"2029-03-05",95859881.795835376,1017863.409112255,646471.85,1664335.2591122549,94842018.386723116]
[null,null,null,82,"2029-04-05",94842018.386723116,929971.13911225495,734364.12,1664335.2591122549,93912047.247610867]
[null,null,null,83,"2029-05-07",93912047.247610867,913715.04911225499,750620.21,1664335.2591122549,92998332.198498607]
[null,null,null,84,"2029-06-05",92998332.198498607,990704.16911225498,673631.09,1664335.2591122549,92007628.029386356]
[null,null,null,85,"2029-07-05",92007628.029386356,974899.09911225492,689436.16000000003,1664335.2591122549,91032728.930274099]
[null,null,null,86,"2029-08-06",91032728.930274099,936728.85911225493,727606.4,1664335.2591122549,90096000.071161851]
[null,null,null,87,"2029-09-05",90096000.071161851,989223.40911225497,675111.85,1664335.2591122549,89106776.662049592]
[null,null,null,88,"2029-10-05",89106776.662049592,996635.90911225497,667699.35,1664335.2591122549,88110140.752937332]
[null,null,null,89,"2029-11-05",88110140.752937332,982096.23911225493,682239.02,1664335.2591122549,87128044.513825074]
[null,null,null,90,"2029-12-05",87128044.513825074,1011463.039112255,652872.22,1664335.2591122549,86116581.474712819]
[null,null,null,91,"2030-01-07",86116581.474712819,954512.87911225494,709822.38,1664335.2591122549,85162068.59560056]
[null,null,null,92,"2030-02-05",85162068.59560056,1047465.9491122549,616869.31000000006,1664335.2591122549,84114602.646488309]
[null,null,null,93,"2030-03-05",84114602.646488309,1076062.9591122549,588272.30000000005,1664335.2591122549,83038539.687376052]
[null,null,null,94,"2030-04-05",83038539.687376052,1021365.769112255,642969.49,1664335.2591122549,82017173.918263793]
[null,null,null,95,"2030-05-06",82017173.918263793,1029274.2291122549,635061.03,1664335.2591122549,80987899.68915154]
[null,null,null,96,"2030-06-05",80987899.68915154,1057472.6791122551,606862.57999999996,1664335.2591122549,79930427.010039285]
[null,null,null,97,"2030-07-05",79930427.010039285,1065396.5891122548,598938.67000000004,1664335.2591122549,78865030.420927033]
[null,null,null,98,"2030-08-05",78865030.420927033,1053681.3591122548,610653.9,1664335.2591122549,77811349.061814785]
[null,null,null,99,"2030-09-05",77811349.061814785,1061840.039112255,602495.22,1664335.2591122549,76749509.02270253]
[null,null,null,100,"2030-10-07",76749509.02270253,1050891.779112255,613443.48,1664335.2591122549,75698617.24359028]
[null,null,null,101,"2030-11-05",75698617.24359028,1116014.2191122549,548321.04,1664335.2591122549,74582603.024478018]
[null,null,null,102,"2030-12-05",74582603.024478018,1105469.1691122549,558866.09,1664335.2591122549,73477133.855365768]
[null,null,null,103,"2031-01-06",73477133.855365768,1077047.2191122549,587288.04,1664335.2591122549,72400086.636253506]
[null,null,null,104,"2031-02-05",72400086.636253506,1121823.309112255,542511.94999999995,1664335.2591122549,71278263.327141255]
[null,null,null,105,"2031-03-05",71278263.327141255,1165836.4691122549,498498.79,1664335.2591122549,70112426.858028993]
[null,null,null,106,"2031-04-07",70112426.858028993,1086428.319112255,577906.93999999994,1664335.2591122549,69025998.538916737]
[null,null,null,107,"2031-05-05",69025998.538916737,1181588.1291122548,482747.13,1664335.2591122549,{"$f":"+F139-G139","v":67844410.409804478}]
[null,null,null,108,"2031-06-05",{"$f":"+J139","v":67844410.409804478},1139014.289112255,525320.97,{"$f":"+I139","v":1664335.2591122549},66705396.120692223]
[null,null,null,109,"2031-07-07",66705396.120692223,1131172.3691122551,533162.89,1664335.2591122549,65574223.75157997]
[null,null,null,110,"2031-08-05",65574223.75157997,1189350.0091122549,474985.25,1664335.2591122549,64384873.742467716]
[null,null,null,111,"2031-09-05",64384873.742467716,{"$f":"+I143-H143","v":1165801.569112255},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":498533.69},1664335.2591122549,63219072.17335546]
[null,null,null,112,"2031-10-06",63219072.17335546,1174828.3991122548,489506.86,1664335.2591122549,62044243.774243206]
[null,null,null,113,"2031-11-05",62044243.774243206,1199422.2291122549,464913.03,1664335.2591122549,60844821.545130953]
[null,null,null,114,"2031-12-05",60844821.545130953,1208409.799112255,455925.46,1664335.2591122549,59636411.7460187]
[null,null,null,115,"2032-01-06",59636411.7460187,1187673.349112255,476661.91,1664335.2591122549,58448738.396906443]
[null,null,null,116,"2032-02-05",58448738.396906443,1226364.2491122549,437971.01,1664335.2591122549,57222374.147794187]
[null,null,null,117,"2032-03-05",57222374.147794187,1249846.4191122549,414488.84,1664335.2591122549,55972527.728681929]
[null,null,null,118,"2032-04-05",55972527.728681929,1230938.579112255,433396.68,1664335.2591122549,54741589.149569675]
[null,null,null,119,"2032-05-05",54741589.149569675,1254142.849112255,410192.41,1664335.2591122549,53487446.300457418]
[null,null,null,120,"2032-06-07",53487446.300457418,1223460.9691122549,440874.29,1664335.2591122549,52263985.331345163]
[null,null,null,121,"2032-07-05",52263985.331345163,1298816.6291122548,365518.63,1664335.2591122549,50965168.702232912]
[null,null,null,122,"2032-08-05",50965168.702232912,1269710.6791122549,394624.58,1664335.2591122549,49695458.023120657]
[null,null,null,123,"2032-09-06",49695458.023120657,1267129.3991122548,397205.86,1664335.2591122549,48428328.624008402]
[null,null,null,124,"2032-10-05",48428328.624008402,1313545.8691122551,350789.39,1664335.2591122549,47114782.754896149]
[null,null,null,125,"2032-11-05",47114782.754896149,1299524.319112255,364810.94,1664335.2591122549,45815258.435783893]
[null,null,null,126,"2032-12-06",45815258.435783893,1309586.569112255,354748.69,1664335.2591122549,44505671.866671637]
[null,null,null,127,"2033-01-05",44505671.866671637,1330843.1291122548,333492.13,1664335.2591122549,43174828.737559378]
[null,null,null,128,"2033-02-08",43174828.737559378,1297679.4991122549,366655.76,1664335.2591122549,41877149.238447122]
[null,null,null,129,"2033-03-07",41877149.238447122,1381918.9091122551,282416.34999999998,1664335.2591122549,40495230.32933487]
[null,null,null,130,"2033-04-05",40495230.32933487,1371009.069112255,293326.19,1664335.2591122549,39124221.260222614]
[null,null,null,131,"2033-05-05",39124221.260222614,1371167.6891122549,293167.57,1664335.2591122549,37753053.57111036]
[null,null,null,132,"2033-06-06",37753053.57111036,1362582.6491122548,301752.61,1664335.2591122549,36390470.921998106]
[null,null,null,133,"2033-07-05",36390470.921998106,1400741.789112255,263593.46999999997,1664335.2591122549,34989729.132885851]
[null,null,null,134,"2033-08-05",34989729.132885851,1393408.9091122551,270926.34999999998,1664335.2591122549,33596320.223773599]
[null,null,null,135,"2033-09-05",33596320.223773599,1404198.109112255,260137.15,1664335.2591122549,32192122.114661343]
[null,null,null,136,"2033-10-05",32192122.114661343,1423111.6391122551,241223.62,1664335.2591122549,30769010.475549087]
[null,null,null,137,"2033-11-07",30769010.475549087,1410719.3791122548,253615.88,1664335.2591122549,29358291.096436832]
[null,null,null,138,"2033-12-05",29358291.096436832,1459012.1791122549,205323.08,1664335.2591122549,27899278.917324577]
[null,null,null,139,"2034-01-05",27899278.917324577,1448310.4491122549,216024.81,1664335.2591122549,26450968.468212321]
[null,null,null,140,"2034-02-07",26450968.468212321,1446311.1691122549,218024.09,1664335.2591122549,25004657.299100067]
[null,null,null,141,"2034-03-06",25004657.299100067,1495705.7291122549,168629.53,1664335.2591122549,23508951.569987811]
[null,null,null,142,"2034-04-05",23508951.569987811,1488176.809112255,176158.45,1664335.2591122549,22020774.760875557]
[null,null,null,143,"2034-05-05",22020774.760875557,1499328.089112255,165007.17000000001,1664335.2591122549,20521446.671763301]
[null,null,null,144,"2034-06-05",20521446.671763301,1505437.1891122549,158898.07,1664335.2591122549,19016009.482651047]
[null,null,null,145,"2034-07-05",19016009.482651047,1521843.549112255,142491.71,1664335.2591122549,17494165.933538791]
[null,null,null,146,"2034-08-07",17494165.933538791,1520138.289112255,144196.97,1664335.2591122549,15974027.644426536]
[null,null,null,147,"2034-09-05",15974027.644426536,1548627.789112255,115707.47,1664335.2591122549,14425399.855314281]
[null,null,null,148,"2034-10-05",14425399.855314281,1556242.1291122548,108093.13,1664335.2591122549,12869157.726202026]
[null,null,null,149,"2034-11-06",12869157.726202026,1561474.6591122549,102860.6,1664335.2591122549,11307683.067089772]
[null,null,null,150,"2034-12-05",11307683.067089772,1582428.339112255,81906.92,1664335.2591122549,9725254.7279775161]
[null,null,null,151,"2035-01-05",9725254.7279775161,1589032.3691122551,75302.89,1664335.2591122549,8136222.3588652611]
[null,null,null,152,"2035-02-06",8136222.3588652611,1599304.059112255,65031.199999999997,1664335.2591122549,6536918.2997530065]
[null,null,null,153,"2035-03-05",6536918.2997530065,1620250.769112255,44084.49,1664335.2591122549,4916667.5306407511]
[null,null,null,154,"2035-04-05",4916667.5306407511,1626265.3791122551,38069.879999999997,1664335.2591122549,3290402.1515284963]
[null,null,null,155,"2035-05-07",3290402.1515284963,1638035.7291122549,26299.53,1664335.2591122549,1652366.4224162414]
[null,null,null,156,"2035-06-05",1652366.4224162414,1652366.3891122548,11968.87,1664335.2591122549,{"$f":"+ROUND(F188-G188,1)","v":0}]