{"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-007-2022"]
[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-007-2022 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",124827215.34,null,"Tasa SWAP",9.1406000000000001E-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":3315094.682312557},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":128142310.02231257},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.4906000000000004E-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":-1437365.8872796493}]
[null,2070.3514553170048]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-07-28",{"$f":"+E6","v":128142310.02231257},null,null,null,{"$f":"+F33-G33","v":128142310.02231257}]
[null,null,null,1,"2022-08-05",{"$f":"+J33","v":128142310.02231257},{"$f":"+I34-H34","v":1169181.261455317},{"$f":"+ROUND(F34*$H$6*(E34-E33)/360,2)","v":270254.98},{"$f":"+ROUND(-$B$10,2)+B11","v":1439436.241455317},126973128.76085725]
[null,null,null,2,"2022-09-05",126973128.76085725,401753.28145531705,1037682.96,{"$f":"+I34","v":1439436.241455317},126571375.47940193]
[null,null,null,3,"2022-10-05",126571375.47940193,438404.33145531698,1001031.91,1439436.241455317,126132971.14794661]
[null,null,null,4,"2022-11-07",126132971.14794661,342115.13145531691,1097321.1100000001,1439436.241455317,125790856.01649129]
[null,null,null,5,"2022-12-05",125790856.01649129,510901.25145531702,928534.99,1439436.241455317,125279954.76503597]
[null,null,null,6,"2023-01-05",125279954.76503597,415590.68145531695,1023845.56,1439436.241455317,124864364.08358066]
[null,null,null,7,"2023-02-07",124864364.08358066,353151.65145531693,1086284.5900000001,1439436.241455317,124511212.43212534]
[null,null,null,8,"2023-03-06",124511212.43212534,553171.66145531705,886264.58,1439436.241455317,123958040.77067003]
[null,null,null,9,"2023-04-05",123958040.77067003,459072.76145531703,980363.48,1439436.241455317,123498968.00921471]
[null,null,null,10,"2023-05-05",123498968.00921471,462703.49145531701,976732.75,1439436.241455317,123036264.5177594]
[null,null,null,11,"2023-06-05",123036264.5177594,433927.15145531704,1005509.09,1439436.241455317,122602337.36630408]
[null,null,null,12,"2023-07-05",122602337.36630408,469794.79145531706,969641.45,1439436.241455317,122132542.57484877]
[null,null,null,13,"2023-08-07",122132542.57484877,376917.72145531699,1062518.52,1439436.241455317,121755624.85339345]
[null,null,null,14,"2023-09-05",121755624.85339345,508589.46145531698,930846.78,1439436.241455317,121247035.39193814]
[null,null,null,15,"2023-10-05",121247035.39193814,480513.64145531703,958922.6,1439436.241455317,120766521.75048281]
[null,null,null,16,"2023-11-06",120766521.75048281,420639.13145531702,1018797.11,1439436.241455317,120345882.6190275]
[null,null,null,17,"2023-12-05",120345882.6190275,519367.231455317,920069.01,1439436.241455317,119826515.38757218]
[null,null,null,18,"2024-01-05",119826515.38757218,460158.70145531697,979277.54,1439436.241455317,119366356.68611687]
[null,null,null,19,"2024-02-06",119366356.68611687,432451.04145531706,1006985.2,1439436.241455317,118933905.64466156]
[null,null,null,20,"2024-03-05",118933905.64466156,561516.37145531701,877919.87,1439436.241455317,118372389.27320625]
[null,null,null,21,"2024-04-05",118372389.27320625,472042.49145531701,967393.75,1439436.241455317,117900346.78175093]
[null,null,null,22,"2024-05-06",117900346.78175093,475900.24145531701,963536,1439436.241455317,117424446.54029562]
[null,null,null,23,"2024-06-05",117424446.54029562,510745.861455317,928690.38,1439436.241455317,116913700.67884029]
[null,null,null,24,"2024-07-05",116913700.67884029,514785.27145531704,924650.97,1439436.241455317,116398915.40738498]
[null,null,null,25,"2024-08-05",116398915.40738498,488170.63145531702,951265.61,1439436.241455317,115910744.77592966]
[null,null,null,26,"2024-09-05",115910744.77592966,492160.19145531696,947276.05,1439436.241455317,115418584.58447434]
[null,null,null,27,"2024-10-07",115418584.58447434,465754.80145531707,973681.44,1439436.241455317,114952829.78301902]
[null,null,null,28,"2024-11-05",114952829.78301902,560598.231455317,878838.01,1439436.241455317,114392231.55156371]
[null,null,null,29,"2024-12-05",114392231.55156371,534727.15145531704,904709.09,1439436.241455317,113857504.4001084]
[null,null,null,30,"2025-01-06",113857504.4001084,478924.21145531698,960512.03,1439436.241455317,113378580.18865308]
[null,null,null,31,"2025-02-05",113378580.18865308,542743.95145531697,896692.29,1439436.241455317,112835836.23719777]
[null,null,null,32,"2025-03-05",112835836.23719777,606529.74145531701,832906.5,1439436.241455317,112229306.49574246]
[null,null,null,33,"2025-04-07",112229306.49574246,463073.07145531697,976363.17,1439436.241455317,111766233.42428714]
[null,null,null,34,"2025-05-05",111766233.42428714,614425.101455317,825011.14,1439436.241455317,111151808.32283182]
[null,null,null,35,"2025-06-05",111151808.32283182,531052.41145531705,908383.83,1439436.241455317,110620755.91137651]
[null,null,null,36,"2025-07-07",110620755.91137651,506229.71145531698,933206.53,1439436.241455317,110114526.19992119]
[null,null,null,37,"2025-08-05",110114526.19992119,597588.05145531707,841848.19,1439436.241455317,109516938.14846587]
[null,null,null,38,"2025-09-05",109516938.14846587,544413.32145531697,895022.92,1439436.241455317,108972524.82701056]
[null,null,null,39,"2025-10-06",108972524.82701056,548862.52145531704,890573.72,1439436.241455317,108423662.30555524]
[null,null,null,40,"2025-11-05",108423662.30555524,581931.57145531697,857504.67,1439436.241455317,107841730.73409992]
[null,null,null,41,"2025-12-05",107841730.73409992,586533.97145531699,852902.27,1439436.241455317,107255196.7626446]
[null,null,null,42,"2026-01-05",107255196.7626446,562897.32145531697,876538.92,1439436.241455317,{"$f":"+F75-G75","v":106692299.44118929}]
[null,null,null,43,"2026-02-05",{"$f":"+J75","v":106692299.44118929},567497.57145531697,871938.67,{"$f":"+I75","v":1439436.241455317},106124801.86973397]
[null,null,null,44,"2026-03-05",106124801.86973397,656067.76145531703,783368.48,1439436.241455317,105468734.10827866]
[null,null,null,45,"2026-04-06",105468734.10827866,549692.62145531701,889743.62,1439436.241455317,104919041.48682335]
[null,null,null,46,"2026-05-05",104919041.48682335,{"$f":"+I79-H79","v":637308.601455317},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":802127.64},1439436.241455317,104281732.88536803]
[null,null,null,47,"2026-06-05",104281732.88536803,587197.83145531698,852238.41,1439436.241455317,103694535.05391271]
[null,null,null,48,"2026-07-06",103694535.05391271,591996.68145531695,847439.56,1439436.241455317,103102538.3724574]
[null,null,null,49,"2026-08-05",103102538.3724574,624015.45145531697,815420.79,1439436.241455317,102478522.92100209]
[null,null,null,50,"2026-09-07",102478522.92100209,547902.13145531702,891534.11,1439436.241455317,101930620.78954677]
[null,null,null,51,"2026-10-05",101930620.78954677,687027.43145531695,752408.81,1439436.241455317,101243593.35809146]
[null,null,null,52,"2026-11-05",101243593.35809146,612026.91145531705,827409.33,1439436.241455317,100631566.44663614]
[null,null,null,53,"2026-12-07",100631566.44663614,590499.40145531704,848936.84,1439436.241455317,100041067.04518083]
[null,null,null,54,"2027-01-05",100041067.04518083,674601.72145531699,764834.52,1439436.241455317,99366465.323725507]
[null,null,null,55,"2027-02-05",99366465.323725507,627367.67145531706,812068.57,1439436.241455317,98739097.652270183]
[null,null,null,56,"2027-03-05",98739097.652270183,710585.91145531705,728850.33,1439436.241455317,98028511.740814865]
[null,null,null,57,"2027-04-05",98028511.740814865,638302.04145531706,801134.2,1439436.241455317,97390209.699359551]
[null,null,null,58,"2027-05-05",97390209.699359551,669193.30145531707,770242.94,1439436.241455317,96721016.397904232]
[null,null,null,59,"2027-06-07",96721016.397904232,597990.80145531707,841445.44,1439436.241455317,96123025.596448913]
[null,null,null,60,"2027-07-05",96123025.596448913,729896.65145531704,709539.59,1439436.241455317,95393128.9449936]
[null,null,null,61,"2027-08-05",95393128.9449936,659839.601455317,779596.64,1439436.241455317,94733289.343538284]
[null,null,null,62,"2027-09-06",94733289.343538284,640257.79145531706,799178.45,1439436.241455317,94093031.552082971]
[null,null,null,63,"2027-10-05",94093031.552082971,720075.67145531706,719360.57,1439436.241455317,93372955.880627647]
[null,null,null,64,"2027-11-05",93372955.880627647,676349.39145531703,763086.85,1439436.241455317,92696606.489172325]
[null,null,null,65,"2027-12-06",92696606.489172325,681876.83145531698,757559.41,1439436.241455317,92014729.657717004]
[null,null,null,66,"2028-01-05",92014729.657717004,711707.08145531698,727729.16,1439436.241455317,91303022.576261684]
[null,null,null,67,"2028-02-08",91303022.576261684,621055.80145531707,818380.44,1439436.241455317,90681966.774806365]
[null,null,null,68,"2028-03-06",90681966.774806365,793966.53145531705,645469.71,1439436.241455317,89888000.243351042]
[null,null,null,69,"2028-04-05",89888000.243351042,728527.03145531705,710909.21,1439436.241455317,89159473.211895719]
[null,null,null,70,"2028-05-05",89159473.211895719,734288.83145531698,705147.41,1439436.241455317,88425184.380440399]
[null,null,null,71,"2028-06-05",88425184.380440399,716784.861455317,722651.38,1439436.241455317,87708399.518985078]
[null,null,null,72,"2028-07-05",87708399.518985078,745765.13145531702,693671.11,1439436.241455317,86962634.387529761]
[null,null,null,73,"2028-08-07",86962634.387529761,682885.96145531698,756550.28,1439436.241455317,86279748.426074445]
[null,null,null,74,"2028-09-05",86279748.426074445,779809.83145531698,659626.41,1439436.241455317,85499938.594619125]
[null,null,null,75,"2028-10-05",85499938.594619125,763231.481455317,676204.76,1439436.241455317,84736707.113163814]
[null,null,null,76,"2028-11-06",84736707.113163814,724589.851455317,714846.39,1439436.241455317,84012117.261708498]
[null,null,null,77,"2028-12-05",84012117.261708498,797146.33145531698,642289.91,1439436.241455317,83214970.930253178]
[null,null,null,78,"2029-01-05",83214970.930253178,759365.13145531702,680071.11,1439436.241455317,82455605.798797861]
[null,null,null,79,"2029-02-06",82455605.798797861,743833.42145531706,695602.82,1439436.241455317,81711772.377342537]
[null,null,null,80,"2029-03-05",81711772.377342537,857815.93145531695,581620.31000000006,1439436.241455317,80853956.445887223]
[null,null,null,81,"2029-04-05",80853956.445887223,778660.43145531695,660775.81000000006,1439436.241455317,80075296.014431909]
[null,null,null,82,"2029-05-07",80075296.014431909,763913.93145531695,675522.31,1439436.241455317,79311382.082976595]
[null,null,null,83,"2029-06-05",79311382.082976595,833084.42145531706,606351.81999999995,1439436.241455317,78478297.661521271]
[null,null,null,84,"2029-07-05",78478297.661521271,818764.46145531698,620671.78,1439436.241455317,77659533.200065956]
[null,null,null,85,"2029-08-06",77659533.200065956,784293.51145531703,655142.73,1439436.241455317,76875239.688610643]
[null,null,null,86,"2029-09-05",76875239.688610643,831442.78145531705,607993.46,1439436.241455317,76043796.90715532]
[null,null,null,87,"2029-10-05",76043796.90715532,838018.52145531704,601417.72,1439436.241455317,75205778.385700002]
[null,null,null,88,"2029-11-05",75205778.385700002,824819.94145531696,614616.30000000005,1439436.241455317,74380958.444244683]
[null,null,null,89,"2029-12-05",74380958.444244683,851169.64145531703,588266.6,1439436.241455317,73529788.80278936]
[null,null,null,90,"2030-01-07",73529788.80278936,799747.91145531705,639688.32999999996,1439436.241455317,72730040.891334042]
[null,null,null,91,"2030-02-05",72730040.891334042,883400.13145531702,556036.11,1439436.241455317,71846640.759878725]
[null,null,null,92,"2030-03-05",71846640.759878725,909094.67145531706,530341.56999999995,1439436.241455317,70937546.088423401]
[null,null,null,93,"2030-04-05",70937546.088423401,859701.90145531704,579734.34,1439436.241455317,70077844.186968088]
[null,null,null,94,"2030-05-06",70077844.186968088,866727.78145531705,572708.46,1439436.241455317,69211116.405512765]
[null,null,null,95,"2030-06-05",69211116.405512765,892057.06145531696,547379.18000000005,1439436.241455317,68319059.344057441]
[null,null,null,96,"2030-07-05",68319059.344057441,899112.19145531696,540324.05000000005,1439436.241455317,67419947.152602121]
[null,null,null,97,"2030-08-05",67419947.152602121,888449.34145531699,550986.9,1439436.241455317,66531497.811146803]
[null,null,null,98,"2030-09-05",66531497.811146803,895710.16145531705,543726.07999999996,1439436.241455317,65635787.649691485]
[null,null,null,99,"2030-10-07",65635787.649691485,885726.90145531704,553709.34,1439436.241455317,64750060.748236164]
[null,null,null,100,"2030-11-05",64750060.748236164,944408.72145531699,495027.52,1439436.241455317,63805652.026780844]
[null,null,null,101,"2030-12-05",63805652.026780844,934807.97145531699,504628.27,1439436.241455317,62870844.055325523]
[null,null,null,102,"2031-01-06",62870844.055325523,909052.21145531698,530384.03,1439436.241455317,61961791.843870208]
[null,null,null,103,"2031-02-05",61961791.843870208,949390.76145531703,490045.48,1439436.241455317,61012401.082414888]
[null,null,null,104,"2031-03-05",61012401.082414888,989068.46145531698,450367.78,1439436.241455317,60023332.620959572]
[null,null,null,105,"2031-04-07",60023332.620959572,917250.25145531702,522185.99,1439436.241455317,59106082.369504258]
[null,null,null,106,"2031-05-05",59106082.369504258,1003140.101455317,436296.14,1439436.241455317,{"$f":"+F139-G139","v":58102942.268048942}]
[null,null,null,107,"2031-06-05",{"$f":"+J139","v":58102942.268048942},964592.20145531697,474844.04,{"$f":"+I139","v":1439436.241455317},57138350.066593625]
[null,null,null,108,"2031-07-07",57138350.066593625,957412.04145531706,482024.2,1439436.241455317,56180938.025138311]
[null,null,null,109,"2031-08-05",56180938.025138311,1009921.4214553169,429514.82,1439436.241455317,55171016.603682995]
[null,null,null,110,"2031-09-05",55171016.603682995,{"$f":"+I143-H143","v":988553.25145531702},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":450882.99},1439436.241455317,54182463.35222768]
[null,null,null,111,"2031-10-06",54182463.35222768,996632.17145531694,442804.07,1439436.241455317,53185831.180772364]
[null,null,null,112,"2031-11-05",53185831.180772364,1018798.371455317,420637.87,1439436.241455317,52167032.809317045]
[null,null,null,113,"2031-12-05",52167032.809317045,1026855.871455317,412580.37,1439436.241455317,51140176.937861726]
[null,null,null,114,"2032-01-05",51140176.937861726,1021495.131455317,417941.11,1439436.241455317,50118681.806406409]
[null,null,null,115,"2032-02-05",50118681.806406409,1029843.261455317,409592.98,1439436.241455317,49088838.544951089]
[null,null,null,116,"2032-03-05",49088838.544951089,1064141.981455317,375294.26,1439436.241455317,48024696.56349577]
[null,null,null,117,"2032-04-05",48024696.56349577,1046956.271455317,392479.97,1439436.241455317,46977740.292040452]
[null,null,null,118,"2032-05-05",46977740.292040452,1067897.1214553169,371539.12,1439436.241455317,45909843.170585133]
[null,null,null,119,"2032-06-07",45909843.170585133,1040033.611455317,399402.63,1439436.241455317,44869809.559129819]
[null,null,null,120,"2032-07-05",44869809.559129819,1108226.251455317,331209.99,1439436.241455317,43761583.307674505]
[null,null,null,121,"2032-08-05",43761583.307674505,1081796.4014553169,357639.84,1439436.241455317,42679786.906219184]
[null,null,null,122,"2032-09-06",42679786.906219184,1079385.761455317,360050.48,1439436.241455317,41600401.144763865]
[null,null,null,123,"2032-10-05",41600401.144763865,1121392.6214553169,318043.62,1439436.241455317,40479008.523308545]
[null,null,null,124,"2032-11-05",40479008.523308545,1108623.1214553169,330813.12,1439436.241455317,39370385.401853226]
[null,null,null,125,"2032-12-06",39370385.401853226,1117683.3014553171,321752.94,1439436.241455317,38252702.100397907]
[null,null,null,126,"2033-01-05",38252702.100397907,1136901.991455317,302534.25,1439436.241455317,37115800.108942591]
[null,null,null,127,"2033-02-08",37115800.108942591,1106754.5414553171,332681.7,1439436.241455317,36009045.567487277]
[null,null,null,128,"2033-03-07",36009045.567487277,1183125.6514553169,256310.59,1439436.241455317,34825919.916031957]
[null,null,null,129,"2033-04-05",34825919.916031957,1173184.9214553169,266251.32,1439436.241455317,33652734.99457664]
[null,null,null,130,"2033-05-05",33652734.99457664,1173282.3714553169,266153.87,1439436.241455317,32479452.623121325]
[null,null,null,131,"2033-06-06",32479452.623121325,1165436.691455317,273999.55,1439436.241455317,31314015.931666009]
[null,null,null,132,"2033-07-05",31314015.931666009,1200034.1514553169,239402.09,1439436.241455317,30113981.780210692]
[null,null,null,133,"2033-08-05",30113981.780210692,1193330.9014553169,246105.34,1439436.241455317,28920650.878755376]
[null,null,null,134,"2033-09-05",28920650.878755376,1203083.3514553169,236352.89,1439436.241455317,27717567.52730006]
[null,null,null,135,"2033-10-05",27717567.52730006,1220222.6214553169,219213.62,1439436.241455317,26497344.905844744]
[null,null,null,136,"2033-11-07",26497344.905844744,1208916.8514553169,230519.39,1439436.241455317,25288428.054389428]
[null,null,null,137,"2033-12-05",25288428.054389428,1252767.741455317,186668.5,1439436.241455317,24035660.312934112]
[null,null,null,138,"2034-01-05",24035660.312934112,1243005.741455317,196430.5,1439436.241455317,22792654.571478795]
[null,null,null,139,"2034-02-07",22792654.571478795,1241146.6014553169,198289.64,1439436.241455317,21551507.970023479]
[null,null,null,140,"2034-03-06",21551507.970023479,1286033.681455317,153402.56,1439436.241455317,20265474.288568161]
[null,null,null,141,"2034-04-05",20265474.288568161,1279159.981455317,160276.26,1439436.241455317,18986314.307112843]
[null,null,null,142,"2034-05-05",18986314.307112843,1289276.6414553169,150159.6,1439436.241455317,17697037.665657528]
[null,null,null,143,"2034-06-05",17697037.665657528,1294807.8914553169,144628.35,1439436.241455317,16402229.774202211]
[null,null,null,144,"2034-07-05",16402229.774202211,1309713.741455317,129722.5,1439436.241455317,15092516.032746894]
[null,null,null,145,"2034-08-07",15092516.032746894,1308135.6314553171,131300.60999999999,1439436.241455317,13784380.401291577]
[null,null,null,146,"2034-09-05",13784380.401291577,1334051.8214553171,105384.42,1439436.241455317,12450328.579836261]
[null,null,null,147,"2034-10-05",12450328.579836261,1340968.6714553169,98467.57,1439436.241455317,11109359.908380944]
[null,null,null,148,"2034-11-06",11109359.908380944,1345716.691455317,93719.55,1439436.241455317,9763643.2169256266]
[null,null,null,149,"2034-12-05",9763643.2169256266,1364791.181455317,74645.06,1439436.241455317,8398852.0354703106]
[null,null,null,150,"2035-01-05",8398852.0354703106,1370796.951455317,68639.289999999994,1439436.241455317,7028055.0840149932]
[null,null,null,151,"2035-02-06",7028055.0840149932,1380146.941455317,59289.3,1439436.241455317,5647908.1425596764]
[null,null,null,152,"2035-03-05",5647908.1425596764,1399234.711455317,40201.53,1439436.241455317,4248673.4311043592]
[null,null,null,153,"2035-04-05",4248673.4311043592,1404714.1214553169,34722.120000000003,1439436.241455317,2843959.3096490423]
[null,null,null,154,"2035-05-07",2843959.3096490423,1415444.3514553171,23991.89,1439436.241455317,1428514.9581937252]
[null,null,null,155,"2035-06-05",1428514.9581937252,1428514.951455317,10921.29,1439436.241455317,{"$f":"+ROUND(F188-G188,1)","v":0}]