{"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-005-2022"]
[null,"Convocatoria para la Contratación de un Instrumento Derivado"]
[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-005-2022 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",231277778.38,null,"Tasa SWAP",8.6800000000000002E-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":6142152.0231487043},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":237419930.40314871},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.0300000000000005E-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":-2591208.4043156561}]
[null,6799.4356063709183]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-06-23",{"$f":"+E6","v":237419930.40314871},null,null,null,{"$f":"+F32-G32","v":237419930.40314871}]
[null,null,null,1,"2022-07-05",{"$f":"+J32","v":237419930.40314871},{"$f":"+I33-H33","v":1883373.8456063711},{"$f":"+ROUND(F33*$H$6*(E33-E32)/360,2)","v":714633.99},{"$f":"+ROUND(-$B$10,2)+B11","v":2598007.8356063711},235536556.55754235]
[null,null,null,2,"2022-08-05",235536556.55754235,766514.82560637104,1831493.01,{"$f":"+I33","v":2598007.8356063711},234770041.73193598]
[null,null,null,3,"2022-09-05",234770041.73193598,772475.11560637108,1825532.72,2598007.8356063711,233997566.61632961]
[null,null,null,4,"2022-10-05",233997566.61632961,837176.14560637111,1760831.69,2598007.8356063711,233160390.47072324]
[null,null,null,5,"2022-11-07",233160390.47072324,668022.70560637116,1929985.13,2598007.8356063711,232492367.76511687]
[null,null,null,6,"2022-12-05",232492367.76511687,965136.43560637115,1632871.4,2598007.8356063711,231527231.32951051]
[null,null,null,7,"2023-01-05",231527231.32951051,797690.67560637114,1800317.16,2598007.8356063711,230729540.65390414]
[null,null,null,8,"2023-02-07",230729540.65390414,688144.06560637103,1909863.77,2598007.8356063711,230041396.58829775]
[null,null,null,9,"2023-03-06",230041396.58829775,1040052.475606371,1557955.36,2598007.8356063711,229001344.11269137]
[null,null,null,10,"2023-04-05",229001344.11269137,874772.72560637095,1723235.11,2598007.8356063711,228126571.38708499]
[null,null,null,11,"2023-05-05",228126571.38708499,881355.3856063711,1716652.45,2598007.8356063711,227245216.00147861]
[null,null,null,12,"2023-06-05",227245216.00147861,830986.90560637112,1767020.93,2598007.8356063711,226414229.09587225]
[null,null,null,13,"2023-07-05",226414229.09587225,894240.76560637099,1703767.07,2598007.8356063711,225519988.33026588]
[null,null,null,14,"2023-08-07",225519988.33026588,731266.1356063711,1866741.7,2598007.8356063711,224788722.1946595]
[null,null,null,15,"2023-09-05",224788722.1946595,962857.20560637116,1635150.63,2598007.8356063711,223825864.98905313]
[null,null,null,16,"2023-10-05",223825864.98905313,913718.20560637116,1684289.63,2598007.8356063711,222912146.78344676]
[null,null,null,17,"2023-11-06",222912146.78344676,808766.33560637105,1789241.5,2598007.8356063711,222103380.44784039]
[null,null,null,18,"2023-12-05",222103380.44784039,982390.82560637104,1615617.01,2598007.8356063711,221120989.62223402]
[null,null,null,19,"2024-01-05",221120989.62223402,878607.87560637109,1719399.96,2598007.8356063711,220242381.74662766]
[null,null,null,20,"2024-02-06",220242381.74662766,830195.65560637112,1767812.18,2598007.8356063711,219412186.0910213]
[null,null,null,21,"2024-03-05",219412186.0910213,1057002.9156063711,1541004.92,2598007.8356063711,218355183.17541492]
[null,null,null,22,"2024-04-05",218355183.17541492,900114.32560637104,1697893.51,2598007.8356063711,217455068.84980854]
[null,null,null,23,"2024-05-06",217455068.84980854,907113.46560637094,1690894.37,2598007.8356063711,216547955.38420218]
[null,null,null,24,"2024-06-05",216547955.38420218,968484.47560637095,1629523.36,2598007.8356063711,215579470.9085958]
[null,null,null,25,"2024-07-05",215579470.9085958,975772.31560637103,1622235.52,2598007.8356063711,214603698.59298941]
[null,null,null,26,"2024-08-05",214603698.59298941,929285.24560637097,1668722.59,2598007.8356063711,213674413.34738305]
[null,null,null,27,"2024-09-05",213674413.34738305,936511.20560637116,1661496.63,2598007.8356063711,212737902.14177668]
[null,null,null,28,"2024-10-07",212737902.14177668,890431.60560637107,1707576.23,2598007.8356063711,211847470.5361703]
[null,null,null,29,"2024-11-05",211847470.5361703,1056994.025606371,1541013.81,2598007.8356063711,210790476.51056394]
[null,null,null,30,"2024-12-05",210790476.51056394,1011809.495606371,1586198.34,2598007.8356063711,209778667.01495758]
[null,null,null,31,"2025-01-06",209778667.01495758,914184.40560637112,1683823.43,2598007.8356063711,208864482.60935122]
[null,null,null,32,"2025-02-05",208864482.60935122,1026302.6056063711,1571705.23,2598007.8356063711,207838180.00374484]
[null,null,null,33,"2025-03-05",207838180.00374484,1138291.015606371,1459716.82,2598007.8356063711,206699888.98813847]
[null,null,null,34,"2025-04-07",206699888.98813847,887049.50560637098,1710958.33,2598007.8356063711,205812839.48253208]
[null,null,null,35,"2025-05-05",205812839.48253208,1152515.6556063711,1445492.18,2598007.8356063711,204660323.82692572]
[null,null,null,36,"2025-06-05",204660323.82692572,1006603.265606371,1591404.57,2598007.8356063711,203653720.56131935]
[null,null,null,37,"2025-07-07",203653720.56131935,963347.30560637102,1634660.53,2598007.8356063711,202690373.25571299]
[null,null,null,38,"2025-08-05",202690373.25571299,1123604.275606371,1474403.56,2598007.8356063711,201566768.98010662]
[null,null,null,39,"2025-09-05",201566768.98010662,1030658.235606371,1567349.6,2598007.8356063711,200536110.74450025]
[null,null,null,40,"2025-10-06",200536110.74450025,1038672.4656063709,1559335.37,2598007.8356063711,199497438.27889389]
[null,null,null,41,"2025-11-05",199497438.27889389,1096789.6156063711,1501218.22,2598007.8356063711,198400648.66328752]
[null,null,null,42,"2025-12-05",198400648.66328752,1105042.9556063712,1492964.88,2598007.8356063711,197295605.70768115]
[null,null,null,43,"2026-01-05",197295605.70768115,1063870.0856063711,1534137.75,2598007.8356063711,{"$f":"+F75-G75","v":196231735.62207478}]
[null,null,null,44,"2026-02-05",{"$f":"+J75","v":196231735.62207478},1072142.565606371,1525865.27,{"$f":"+I75","v":2598007.8356063711},195159593.0564684]
[null,null,null,45,"2026-03-05",195159593.0564684,1227336.9556063712,1370670.88,2598007.8356063711,193932256.10086203]
[null,null,null,46,"2026-04-06",193932256.10086203,1041378.255606371,1556629.58,2598007.8356063711,192890877.84525564]
[null,null,null,47,"2026-05-05",192890877.84525564,{"$f":"+I79-H79","v":1194887.4456063712},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":1403120.39},2598007.8356063711,191695990.39964926]
[null,null,null,48,"2026-06-05",191695990.39964926,1107411.765606371,1490596.07,2598007.8356063711,190588578.63404289]
[null,null,null,49,"2026-07-06",190588578.63404289,1116022.815606371,1481985.02,2598007.8356063711,189472555.8184365]
[null,null,null,50,"2026-08-05",189472555.8184365,1172226.8556063711,1425780.98,2598007.8356063711,188300328.96283013]
[null,null,null,51,"2026-09-07",188300328.96283013,1039351.8656063711,1558655.97,2598007.8356063711,187260977.09722376]
[null,null,null,52,"2026-10-05",187260977.09722376,1282811.575606371,1315196.26,2598007.8356063711,185978165.52161738]
[null,null,null,53,"2026-11-05",185978165.52161738,1151872.6156063711,1446135.22,2598007.8356063711,184826292.90601102]
[null,null,null,54,"2026-12-07",184826292.90601102,1114468.795606371,1483539.04,2598007.8356063711,183711824.11040464]
[null,null,null,55,"2027-01-05",183711824.11040464,1261657.4056063711,1336350.43,2598007.8356063711,182450166.70479828]
[null,null,null,56,"2027-02-05",182450166.70479828,1179305.745606371,1418702.09,2598007.8356063711,181270860.95919192]
[null,null,null,57,"2027-03-05",181270860.95919192,1324882.1556063711,1273125.68,2598007.8356063711,179945978.80358556]
[null,null,null,58,"2027-04-05",179945978.80358556,1198777.8956063711,1399229.94,2598007.8356063711,178747200.90797919]
[null,null,null,59,"2027-05-05",178747200.90797919,1252935.1456063711,1345072.69,2598007.8356063711,177494265.76237282]
[null,null,null,60,"2027-06-07",177494265.76237282,1128799.055606371,1469208.78,2598007.8356063711,176365466.70676646]
[null,null,null,61,"2027-07-05",176365466.70676646,1359334.3756063711,1238673.46,2598007.8356063711,175006132.3311601]
[null,null,null,62,"2027-08-05",175006132.3311601,1237189.315606371,1360818.52,2598007.8356063711,173768943.01555371]
[null,null,null,63,"2027-09-06",173768943.01555371,1203222.4556063712,1394785.38,2598007.8356063711,172565720.55994734]
[null,null,null,64,"2027-10-05",172565720.55994734,1342736.025606371,1255271.81,2598007.8356063711,171222984.53434098]
[null,null,null,65,"2027-11-05",171222984.53434098,1266606.4456063712,1331401.3899999999,2598007.8356063711,169956378.0887346]
[null,null,null,66,"2027-12-06",169956378.0887346,1276455.3656063711,1321552.47,2598007.8356063711,168679922.72312823]
[null,null,null,67,"2028-01-05",168679922.72312823,1328691.4156063711,1269316.42,2598007.8356063711,167351231.30752185]
[null,null,null,68,"2028-02-08",167351231.30752185,1170780.755606371,1427227.08,2598007.8356063711,166180450.55191547]
[null,null,null,69,"2028-03-06",166180450.55191547,1472550.735606371,1125457.1000000001,2598007.8356063711,164707899.81630909]
[null,null,null,70,"2028-04-05",164707899.81630909,1358580.8856063711,1239426.95,2598007.8356063711,163349318.93070272]
[null,null,null,71,"2028-05-05",163349318.93070272,1368804.2156063709,1229203.6200000001,2598007.8356063711,161980514.71509635]
[null,null,null,72,"2028-06-05",161980514.71509635,1338474.3456063711,1259533.49,2598007.8356063711,160642040.36949]
[null,null,null,73,"2028-07-05",160642040.36949,1389176.485606371,1208831.3500000001,2598007.8356063711,159252863.88388363]
[null,null,null,74,"2028-08-07",159252863.88388363,1279792.255606371,1318215.58,2598007.8356063711,157973071.62827724]
[null,null,null,75,"2028-09-05",157973071.62827724,1448885.3856063711,1149122.45,2598007.8356063711,156524186.24267086]
[null,null,null,76,"2028-10-05",156524186.24267086,1420163.3356063711,1177844.5,2598007.8356063711,155104022.9070645]
[null,null,null,77,"2028-11-06",155104022.9070645,1353039.545606371,1244968.29,2598007.8356063711,153750983.36145812]
[null,null,null,78,"2028-12-05",153750983.36145812,1479597.555606371,1118410.28,2598007.8356063711,152271385.80585176]
[null,null,null,79,"2029-01-05",152271385.80585176,1413970.9156063711,1184036.92,2598007.8356063711,150857414.89024538]
[null,null,null,80,"2029-02-06",150857414.89024538,1387125.6556063711,1210882.18,2598007.8356063711,149470289.23463902]
[null,null,null,81,"2029-03-05",149470289.23463902,1585720.305606371,1012287.53,2598007.8356063711,147884568.92903265]
[null,null,null,82,"2029-04-05",147884568.92903265,1448082.075606371,1149925.76,2598007.8356063711,146436486.85342628]
[null,null,null,83,"2029-05-07",146436486.85342628,1422610.9656063709,1175396.8700000001,2598007.8356063711,145013875.88781992]
[null,null,null,84,"2029-06-05",145013875.88781992,1543152.735606371,1054855.1000000001,2598007.8356063711,143470723.15221354]
[null,null,null,85,"2029-07-05",143470723.15221354,1518390.6456063711,1079617.19,2598007.8356063711,141952332.50660717]
[null,null,null,86,"2029-08-06",141952332.50660717,1458603.775606371,1139404.06,2598007.8356063711,140493728.73100081]
[null,null,null,87,"2029-09-05",140493728.73100081,1540792.525606371,1057215.31,2598007.8356063711,138952936.20539445]
[null,null,null,88,"2029-10-05",138952936.20539445,1552386.9956063712,1045620.84,2598007.8356063711,137400549.20978808]
[null,null,null,89,"2029-11-05",137400549.20978808,1529604.065606371,1068403.77,2598007.8356063711,135870945.1441817]
[null,null,null,90,"2029-12-05",135870945.1441817,1575578.9756063712,1022428.86,2598007.8356063711,134295366.16857532]
[null,null,null,91,"2030-01-07",134295366.16857532,1486377.9456063712,1111629.8899999999,2598007.8356063711,132808988.22296895]
[null,null,null,92,"2030-02-05",132808988.22296895,1631933.1156063711,966074.72,2598007.8356063711,131177055.10736258]
[null,null,null,93,"2030-03-05",131177055.10736258,1676707.6556063709,921300.18,2598007.8356063711,129500347.45175621]
[null,null,null,94,"2030-04-05",129500347.45175621,1591034.7156063709,1006973.12,2598007.8356063711,127909312.73614983]
[null,null,null,95,"2030-05-06",127909312.73614983,1603406.3356063711,994601.5,2598007.8356063711,126305906.40054347]
[null,null,null,96,"2030-06-05",126305906.40054347,1647555.8856063711,950451.95,2598007.8356063711,124658350.51493709]
[null,null,null,97,"2030-07-05",124658350.51493709,1659953.7456063712,938054.09,2598007.8356063711,122998396.76933071]
[null,null,null,98,"2030-08-05",122998396.76933071,1641592.805606371,956415.03,2598007.8356063711,121356803.96372434]
[null,null,null,99,"2030-09-05",121356803.96372434,1654357.555606371,943650.28,2598007.8356063711,119702446.40811798]
[null,null,null,100,"2030-10-07",119702446.40811798,1637196.1956063709,960811.64,2598007.8356063711,118065250.21251161]
[null,null,null,101,"2030-11-05",118065250.21251161,1739181.525606371,858826.31,2598007.8356063711,116326068.68690525]
[null,null,null,102,"2030-12-05",116326068.68690525,1722654.1656063711,875353.67,2598007.8356063711,114603414.52129889]
[null,null,null,103,"2031-01-06",114603414.52129889,1678124.4256063709,919883.41,2598007.8356063711,112925290.09569252]
[null,null,null,104,"2031-02-05",112925290.09569252,1748245.025606371,849762.81,2598007.8356063711,111177045.07008615]
[null,null,null,105,"2031-03-05",111177045.07008615,1817174.3856063711,780833.45,2598007.8356063711,109359870.68447977]
[null,null,null,106,"2031-04-07",109359870.68447977,1692781.505606371,905226.33,2598007.8356063711,107667089.1788734]
[null,null,null,107,"2031-05-05",107667089.1788734,1841825.9756063712,756181.86,2598007.8356063711,{"$f":"+F139-G139","v":105825263.20326704}]
[null,null,null,108,"2031-06-05",{"$f":"+J139","v":105825263.20326704},1775128.2256063712,822879.61,{"$f":"+I139","v":2598007.8356063711},104050134.97766067]
[null,null,null,109,"2031-07-07",104050134.97766067,1762832.0856063711,835175.75,2598007.8356063711,102287302.8920543]
[null,null,null,110,"2031-08-05",102287302.8920543,1853952.9456063709,744054.89,2598007.8356063711,100433349.94644794]
[null,null,null,111,"2031-09-05",100433349.94644794,{"$f":"+I143-H143","v":1817054.8456063711},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":780952.99},2598007.8356063711,98616295.100841567]
[null,null,null,112,"2031-10-06",98616295.100841567,1831183.9656063709,766823.87,2598007.8356063711,96785111.13523519]
[null,null,null,113,"2031-11-05",96785111.13523519,1869699.8756063711,728307.96,2598007.8356063711,94915411.259628817]
[null,null,null,114,"2031-12-05",94915411.259628817,1883769.3656063711,714238.47,2598007.8356063711,93031641.89402245]
[null,null,null,115,"2032-01-05",93031641.89402245,1874609.295606371,723398.54,2598007.8356063711,91157032.598416075]
[null,null,null,116,"2032-02-05",91157032.598416075,1889185.9456063709,708821.89,2598007.8356063711,89267846.652809709]
[null,null,null,117,"2032-03-05",89267846.652809709,1948658.6456063711,649349.18999999994,2598007.8356063711,87319188.007203341]
[null,null,null,118,"2032-04-05",87319188.007203341,1919028.3856063711,678979.45,2598007.8356063711,85400159.621596962]
[null,null,null,119,"2032-05-05",85400159.621596962,1955371.6356063711,642636.19999999995,2598007.8356063711,83444787.985990584]
[null,null,null,120,"2032-06-07",83444787.985990584,1907293.6056063711,690714.23,2598007.8356063711,81537494.380384207]
[null,null,null,121,"2032-07-05",81537494.380384207,2025342.8356063711,572665,2598007.8356063711,79512151.54477784]
[null,null,null,122,"2032-08-05",79512151.54477784,1979734.5956063711,618273.24,2598007.8356063711,77532416.949171469]
[null,null,null,123,"2032-09-06",77532416.949171469,1975680.9656063709,622326.87,2598007.8356063711,75556735.983565092]
[null,null,null,124,"2032-10-05",75556735.983565092,2048395.545606371,549612.29,2598007.8356063711,73508340.437958717]
[null,null,null,125,"2032-11-05",73508340.437958717,2026419.235606371,571588.6,2598007.8356063711,71481921.202352345]
[null,null,null,126,"2032-12-06",71481921.202352345,2042176.325606371,555831.51,2598007.8356063711,69439744.876745969]
[null,null,null,127,"2033-01-05",69439744.876745969,2075473.755606371,522534.08,2598007.8356063711,67364271.121139601]
[null,null,null,128,"2033-02-08",67364271.121139601,2023502.8756063711,574504.95999999996,2598007.8356063711,65340768.245533228]
[null,null,null,129,"2033-03-07",65340768.245533228,2155487.485606371,442520.35,2598007.8356063711,63185280.759926856]
[null,null,null,130,"2033-04-05",63185280.759926856,2138387.5756063713,459620.26,2598007.8356063711,61046893.184320487]
[null,null,null,131,"2033-05-05",61046893.184320487,2138629.9656063709,459377.87,2598007.8356063711,58908263.218714118]
[null,null,null,132,"2033-06-06",58908263.218714118,2125170.8456063708,472836.99,2598007.8356063711,56783092.373107746]
[null,null,null,133,"2033-07-05",56783092.373107746,2184958.1556063709,413049.68,2598007.8356063711,54598134.217501372]
[null,null,null,134,"2033-08-05",54598134.217501372,2173461.8456063708,424545.99,2598007.8356063711,52424672.371895]
[null,null,null,135,"2033-09-05",52424672.371895,2190362.3256063713,407645.51,2598007.8356063711,50234310.046288632]
[null,null,null,136,"2033-10-05",50234310.046288632,2219994.6556063709,378013.18,2598007.8356063711,48014315.390682258]
[null,null,null,137,"2033-11-07",48014315.390682258,2200569.3356063711,397438.5,2598007.8356063711,45813746.055075884]
[null,null,null,138,"2033-12-05",45813746.055075884,2276242.6256063711,321765.21000000002,2598007.8356063711,43537503.429469511]
[null,null,null,139,"2034-01-05",43537503.429469511,2259467.4656063709,338540.37,2598007.8356063711,41278035.963863142]
[null,null,null,140,"2034-02-07",41278035.963863142,2256328.8956063711,341678.94,2598007.8356063711,39021707.068256773]
[null,null,null,141,"2034-03-06",39021707.068256773,2333733.3256063713,264274.51,2598007.8356063711,36687973.742650405]
[null,null,null,142,"2034-04-05",36687973.742650405,2321930.8356063711,276077,2598007.8356063711,34366042.907044031]
[null,null,null,143,"2034-05-05",34366042.907044031,2339403.3656063708,258604.47,2598007.8356063711,32026639.541437659]
[null,null,null,144,"2034-06-05",32026639.541437659,2348974.025606371,249033.81,2598007.8356063711,29677665.515831288]
[null,null,null,145,"2034-07-05",29677665.515831288,2374683.4056063709,223324.43,2598007.8356063711,27302982.110224918]
[null,null,null,146,"2034-08-07",27302982.110224918,2372007.4056063709,226000.43,2598007.8356063711,24930974.704618547]
[null,null,null,147,"2034-09-05",24930974.704618547,2416655.7656063712,181352.07,2598007.8356063711,22514318.939012177]
[null,null,null,148,"2034-10-05",22514318.939012177,2428587.5856063711,169420.25,2598007.8356063711,20085731.353405807]
[null,null,null,149,"2034-11-06",20085731.353405807,2436786.3656063708,161221.47,2598007.8356063711,17648944.987799436]
[null,null,null,150,"2034-12-05",17648944.987799436,2469626.4656063709,128381.37,2598007.8356063711,15179318.522193065]
[null,null,null,151,"2035-01-05",15179318.522193065,2479975.985606371,118031.85,2598007.8356063711,12699342.536586694]
[null,null,null,152,"2035-02-06",12699342.536586694,2496074.4456063709,101933.39,2598007.8356063711,10203268.090980323]
[null,null,null,153,"2035-03-05",10203268.090980323,2528906.2056063712,69101.63,2598007.8356063711,7674361.8853739519]
[null,null,null,154,"2035-04-05",7674361.8853739519,2538333.275606371,59674.559999999998,2598007.8356063711,5136028.6097675804]
[null,null,null,155,"2035-05-07",5136028.6097675804,2556782.6456063711,41225.19,2598007.8356063711,2579245.9641612093]
[null,null,null,156,"2035-06-05",2579245.9641612093,2579245.9656063709,18761.87,2598007.8356063711,{"$f":"+ROUND(F188-G188,1)","v":0}]