{"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-008-2022"]
[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-008-2022 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",212783219.84999999,null,"Tasa SWAP",8.6699999999999999E-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":5650983.3908314332},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":218434203.24083143},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.0200000000000002E-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":-2399077.7232419294}]
[null,4266.7336490539101]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-08-26",{"$f":"+E6","v":218434203.24083143},null,null,null,{"$f":"+F34-G34","v":218434203.24083143}]
[null,null,null,1,"2022-09-05",{"$f":"+J34","v":218434203.24083143},{"$f":"+I35-H35","v":1856045.4236490543},{"$f":"+ROUND(F35*$H$6*(E35-E34)/360,2)","v":547299.03},{"$f":"+ROUND(-$B$10,2)+B11","v":2403344.4536490543},216578157.81718239]
[null,null,null,2,"2022-10-05",216578157.81718239,775398.63364905422,1627945.82,{"$f":"+I35","v":2403344.4536490543},215802759.18353334]
[null,null,null,3,"2022-11-07",215802759.18353334,619015.30364905437,1784329.15,2403344.4536490543,215183743.87988427]
[null,null,null,4,"2022-12-05",215183743.87988427,893710.94364905427,1509633.51,2403344.4536490543,214290032.93623522]
[null,null,null,5,"2023-01-05",214290032.93623522,738906.14364905423,1664438.31,2403344.4536490543,213551126.79258618]
[null,null,null,6,"2023-02-07",213551126.79258618,637632.55364905437,1765711.9,2403344.4536490543,212913494.23893711]
[null,null,null,7,"2023-03-06",212913494.23893711,962984.66364905424,1440359.79,2403344.4536490543,211950509.57528806]
[null,null,null,8,"2023-04-05",211950509.57528806,810183.12364905421,1593161.33,2403344.4536490543,211140326.451639]
[null,null,null,9,"2023-05-05",211140326.451639,816273.00364905433,1587071.45,2403344.4536490543,210324053.44798994]
[null,null,null,10,"2023-06-05",210324053.44798994,769710.79364905437,1633633.66,2403344.4536490543,209554342.65434089]
[null,null,null,11,"2023-07-05",209554342.65434089,828194.31364905438,1575150.14,2403344.4536490543,208726148.34069183]
[null,null,null,12,"2023-08-07",208726148.34069183,677527.08364905417,1725817.37,2403344.4536490543,208048621.25704277]
[null,null,null,13,"2023-09-05",208048621.25704277,891640.05364905437,1511704.4,2403344.4536490543,207156981.2033937]
[null,null,null,14,"2023-10-05",207156981.2033937,846214.4736490543,1557129.98,2403344.4536490543,206310766.72974464]
[null,null,null,15,"2023-11-06",206310766.72974464,749190.57364905439,1654153.88,2403344.4536490543,205561576.15609559]
[null,null,null,16,"2023-12-05",205561576.15609559,909711.20364905428,1493633.25,2403344.4536490543,204651864.95244655]
[null,null,null,17,"2024-01-05",204651864.95244655,813767.94364905427,1589576.51,2403344.4536490543,203838097.0087975]
[null,null,null,18,"2024-02-06",203838097.0087975,769015.89364905423,1634328.56,2403344.4536490543,203069081.11514845]
[null,null,null,19,"2024-03-05",203069081.11514845,978702.03364905436,1424642.42,2403344.4536490543,202090379.0814994]
[null,null,null,20,"2024-04-05",202090379.0814994,833663.57364905439,1569680.88,2403344.4536490543,201256715.50785035]
[null,null,null,21,"2024-05-06",201256715.50785035,840138.82364905439,1563205.63,2403344.4536490543,200416576.6842013]
[null,null,null,22,"2024-06-05",200416576.6842013,896879.85364905419,1506464.6,2403344.4536490543,199519696.83055225]
[null,null,null,23,"2024-07-05",199519696.83055225,903621.40364905423,1499723.05,2403344.4536490543,198616075.42690319]
[null,null,null,24,"2024-08-05",198616075.42690319,860649.26364905434,1542695.19,2403344.4536490543,197755426.16325414]
[null,null,null,25,"2024-09-05",197755426.16325414,867334.1136490542,1536010.34,2403344.4536490543,196888092.0496051]
[null,null,null,26,"2024-10-07",196888092.0496051,824739.48364905431,1578604.97,2403344.4536490543,196063352.56595606]
[null,null,null,27,"2024-11-05",196063352.56595606,978726.35364905419,1424618.1,2403344.4536490543,195084626.21230701]
[null,null,null,28,"2024-12-05",195084626.21230701,936958.34364905418,1466386.11,2403344.4536490543,194147667.86865795]
[null,null,null,29,"2025-01-06",194147667.86865795,846711.59364905418,1556632.86,2403344.4536490543,193300956.27500889]
[null,null,null,30,"2025-02-05",193300956.27500889,950365.60364905419,1452978.85,2403344.4536490543,192350590.67135984]
[null,null,null,31,"2025-03-05",192350590.67135984,1053898.2036490543,1349446.25,2403344.4536490543,191296692.46771079]
[null,null,null,32,"2025-04-07",191296692.46771079,821639.63364905422,1581704.82,2403344.4536490543,190475052.83406174]
[null,null,null,33,"2025-05-05",190475052.83406174,1067056.1336490542,1336288.32,2403344.4536490543,189407996.70041269]
[null,null,null,34,"2025-06-05",189407996.70041269,932170.45364905428,1471174,2403344.4536490543,188475826.24676365]
[null,null,null,35,"2025-07-07",188475826.24676365,892187.16364905424,1511157.29,2403344.4536490543,187583639.08311459]
[null,null,null,36,"2025-08-05",187583639.08311459,1040340.8936490542,1363003.56,2403344.4536490543,186543298.18946555]
[null,null,null,37,"2025-09-05",186543298.18946555,954421.20364905428,1448923.25,2403344.4536490543,185588876.98581651]
[null,null,null,38,"2025-10-06",185588876.98581651,961834.40364905423,1441510.05,2403344.4536490543,184627042.58216745]
[null,null,null,39,"2025-11-05",184627042.58216745,1015564.5136490543,1387779.94,2403344.4536490543,183611478.0685184]
[null,null,null,40,"2025-12-05",183611478.0685184,1023198.1736490543,1380146.28,2403344.4536490543,182588279.89486936]
[null,null,null,41,"2026-01-05",182588279.89486936,985140.70364905428,1418203.75,2403344.4536490543,{"$f":"+F75-G75","v":181603139.19122031}]
[null,null,null,42,"2026-02-05",{"$f":"+J75","v":181603139.19122031},992792.51364905434,1410551.94,{"$f":"+I75","v":2403344.4536490543},180610346.67757127]
[null,null,null,43,"2026-03-05",180610346.67757127,1136262.5336490544,1267081.92,2403344.4536490543,179474084.14392221]
[null,null,null,44,"2026-04-06",179474084.14392221,964361.13364905422,1438983.32,2403344.4536490543,178509723.01027316]
[null,null,null,45,"2026-05-05",178509723.01027316,{"$f":"+I79-H79","v":1106272.9736490543},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":1297071.48},2403344.4536490543,177403450.0366241]
[null,null,null,46,"2026-06-05",177403450.0366241,1025412.4336490543,1377932.02,2403344.4536490543,176378037.60297504]
[null,null,null,47,"2026-07-06",176378037.60297504,1033377.0436490544,1369967.41,2403344.4536490543,175344660.55932599]
[null,null,null,48,"2026-08-05",175344660.55932599,1085337.0836490542,1318007.3700000001,2403344.4536490543,174259323.47567695]
[null,null,null,49,"2026-09-07",174259323.47567695,962510.28364905436,1440834.17,2403344.4536490543,173296813.1920279]
[null,null,null,50,"2026-10-05",173296813.1920279,1187571.0336490544,1215773.42,2403344.4536490543,172109242.15837884]
[null,null,null,51,"2026-11-05",172109242.15837884,1066533.7236490543,1336810.73,2403344.4536490543,171042708.43472978]
[null,null,null,52,"2026-12-07",171042708.43472978,1031962.0236490543,1371382.43,2403344.4536490543,170010746.41108072]
[null,null,null,53,"2027-01-05",170010746.41108072,1168027.4836490543,1235316.97,2403344.4536490543,168842718.92743167]
[null,null,null,54,"2027-02-05",168842718.92743167,1091905.5336490544,1311438.92,2403344.4536490543,167750813.39378262]
[null,null,null,55,"2027-03-05",167750813.39378262,1226479.3036490544,1176865.1499999999,2403344.4536490543,166524334.09013355]
[null,null,null,56,"2027-04-05",166524334.09013355,1109912.9436490543,1293431.51,2403344.4536490543,165414421.14648449]
[null,null,null,57,"2027-05-05",165414421.14648449,1159979.3836490542,1243365.07,2403344.4536490543,164254441.76283544]
[null,null,null,58,"2027-06-07",164254441.76283544,1045233.9736490543,1358110.48,2403344.4536490543,163209207.78918639]
[null,null,null,59,"2027-07-05",163209207.78918639,1258341.1936490543,1145003.26,2403344.4536490543,161950866.59553733]
[null,null,null,60,"2027-08-05",161950866.59553733,1145436.0836490542,1257908.3700000001,2403344.4536490543,160805430.51188827]
[null,null,null,61,"2027-09-06",160805430.51188827,1114042.2436490543,1289302.21,2403344.4536490543,159691388.2682392]
[null,null,null,62,"2027-10-05",159691388.2682392,1243009.0836490542,1160335.3700000001,2403344.4536490543,158448379.18459016]
[null,null,null,63,"2027-11-05",158448379.18459016,1172640.6836490543,1230703.77,2403344.4536490543,157275738.5009411]
[null,null,null,64,"2027-12-06",157275738.5009411,1181748.8436490542,1221595.6100000001,2403344.4536490543,156093989.65729204]
[null,null,null,65,"2028-01-05",156093989.65729204,1230037.9636490543,1173306.49,2403344.4536490543,154863951.69364297]
[null,null,null,66,"2028-02-08",154863951.69364297,1084075.6536490542,1319268.8,2403344.4536490543,153779876.03999391]
[null,null,null,67,"2028-03-06",153779876.03999391,1363023.5936490544,1040320.86,2403344.4536490543,152416852.44634485]
[null,null,null,68,"2028-04-05",152416852.44634485,1257677.7836490544,1145666.67,2403344.4536490543,151159174.6626958]
[null,null,null,69,"2028-05-05",151159174.6626958,1267131.3236490544,1136213.1299999999,2403344.4536490543,149892043.33904675]
[null,null,null,70,"2028-06-05",149892043.33904675,1239099.6436490542,1164244.81,2403344.4536490543,148652943.6953977]
[null,null,null,71,"2028-07-05",148652943.6953977,1285969.8236490544,1117374.6299999999,2403344.4536490543,147366973.87174866]
[null,null,null,72,"2028-08-07",147366973.87174866,1184865.1936490543,1218479.26,2403344.4536490543,146182108.6780996]
[null,null,null,73,"2028-09-05",146182108.6780996,1341169.0136490543,1062175.44,2403344.4536490543,144840939.66445056]
[null,null,null,74,"2028-10-05",144840939.66445056,1314623.3936490542,1088721.06,2403344.4536490543,143526316.27080151]
[null,null,null,75,"2028-11-06",143526316.27080151,1252582.3436490542,1150762.1100000001,2403344.4536490543,142273733.92715245]
[null,null,null,76,"2028-12-05",142273733.92715245,1369567.6936490543,1033776.76,2403344.4536490543,140904166.2335034]
[null,null,null,77,"2029-01-05",140904166.2335034,1308910.4836490543,1094433.97,2403344.4536490543,139595255.74985436]
[null,null,null,78,"2029-02-06",139595255.74985436,1284100.7136490543,1119243.74,2403344.4536490543,138311155.03620529]
[null,null,null,79,"2029-03-05",138311155.03620529,1467669.4936490543,935674.96,2403344.4536490543,136843485.54255623]
[null,null,null,80,"2029-04-05",136843485.54255623,1340450.6936490543,1062893.76,2403344.4536490543,135503034.84890717]
[null,null,null,81,"2029-05-07",135503034.84890717,1316911.2336490543,1086433.22,2403344.4536490543,134186123.61525811]
[null,null,null,82,"2029-06-05",134186123.61525811,1428333.1736490543,975011.28,2403344.4536490543,132757790.44160905]
[null,null,null,83,"2029-07-05",132757790.44160905,1405448.3936490542,997896.06,2403344.4536490543,131352342.04796]
[null,null,null,84,"2029-08-06",131352342.04796,1350190.5636490544,1053153.8899999999,2403344.4536490543,130002151.48431094]
[null,null,null,85,"2029-09-05",130002151.48431094,1426161.6136490544,977182.84,2403344.4536490543,128575989.87066188]
[null,null,null,86,"2029-10-05",128575989.87066188,1436881.5936490544,966462.86,2403344.4536490543,127139108.27701283]
[null,null,null,87,"2029-11-05",127139108.27701283,1415826.7436490543,987517.71,2403344.4536490543,125723281.53336377]
[null,null,null,88,"2029-12-05",125723281.53336377,1458324.4536490543,945020,2403344.4536490543,124264957.07971472]
[null,null,null,89,"2030-01-07",124264957.07971472,1375880.3636490544,1027464.09,2403344.4536490543,122889076.71606566]
[null,null,null,90,"2030-02-05",122889076.71606566,1510418.7636490543,892925.69,2403344.4536490543,121378657.9524166]
[null,null,null,91,"2030-03-05",121378657.9524166,1551805.7336490543,851538.72,2403344.4536490543,119826852.21876754]
[null,null,null,92,"2030-04-05",119826852.21876754,1472622.6636490542,930721.79,2403344.4536490543,118354229.55511849]
[null,null,null,93,"2030-05-06",118354229.55511849,1484060.8536490542,919283.6,2403344.4536490543,116870168.70146944]
[null,null,null,94,"2030-06-05",116870168.70146944,1524870.3536490542,878474.1,2403344.4536490543,115345298.34782039]
[null,null,null,95,"2030-07-05",115345298.34782039,1536332.2936490541,867012.16,2403344.4536490543,113808966.05417134]
[null,null,null,96,"2030-08-05",113808966.05417134,1519364.9236490543,883979.53,2403344.4536490543,112289601.13052228]
[null,null,null,97,"2030-09-05",112289601.13052228,1531166.1636490542,872178.29,2403344.4536490543,110758434.96687323]
[null,null,null,98,"2030-10-07",110758434.96687323,1515307.9336490543,888036.52,2403344.4536490543,109243127.03322418]
[null,null,null,99,"2030-11-05",109243127.03322418,1609571.7536490543,793772.7,2403344.4536490543,107633555.27957512]
[null,null,null,100,"2030-12-05",107633555.27957512,1594298.8936490542,809045.56,2403344.4536490543,106039256.38592607]
[null,null,null,101,"2031-01-06",106039256.38592607,1553145.2636490543,850199.19,2403344.4536490543,104486111.12227701]
[null,null,null,102,"2031-02-05",104486111.12227701,1617957.1836490543,785387.27,2403344.4536490543,102868153.93862796]
[null,null,null,103,"2031-03-05",102868153.93862796,1681667.2036490543,721677.25,2403344.4536490543,101186486.7349789]
[null,null,null,104,"2031-04-07",101186486.7349789,1566700.8536490542,836643.6,2403344.4536490543,99619785.881329849]
[null,null,null,105,"2031-05-05",99619785.881329849,1704456.3136490542,698888.14,2403344.4536490543,{"$f":"+F139-G139","v":97915329.567680791}]
[null,null,null,106,"2031-06-05",{"$f":"+J139","v":97915329.567680791},1642814.3336490542,760530.12,{"$f":"+I139","v":2403344.4536490543},96272515.234031737]
[null,null,null,107,"2031-07-07",96272515.234031737,1631452.8236490544,771891.63,2403344.4536490543,94641062.410382688]
[null,null,null,108,"2031-08-05",94641062.410382688,1715671.9736490543,687672.48,2403344.4536490543,92925390.436733633]
[null,null,null,109,"2031-09-05",92925390.436733633,{"$f":"+I143-H143","v":1681572.2936490541},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":721772.16},2403344.4536490543,91243818.143084586]
[null,null,null,110,"2031-10-06",91243818.143084586,1694633.4436490543,708711.01,2403344.4536490543,89549184.699435532]
[null,null,null,111,"2031-11-05",89549184.699435532,1730233.0836490542,673111.37,2403344.4536490543,87818951.615786478]
[null,null,null,112,"2031-12-05",87818951.615786478,1743238.6636490542,660105.79,2403344.4536490543,86075712.952137426]
[null,null,null,113,"2032-01-05",86075712.952137426,1734775.2636490543,668569.18999999994,2403344.4536490543,84340937.688488364]
[null,null,null,114,"2032-02-05",84340937.688488364,1748249.6436490542,655094.81000000006,2403344.4536490543,82592688.044839308]
[null,null,null,115,"2032-03-05",82592688.044839308,1803216.8036490544,600127.65,2403344.4536490543,80789471.241190255]
[null,null,null,116,"2032-04-05",80789471.241190255,1775834.6736490543,627509.78,2403344.4536490543,79013636.567541197]
[null,null,null,117,"2032-05-05",79013636.567541197,1809425.2836490544,593919.17000000004,2403344.4536490543,77204211.28389214]
[null,null,null,118,"2032-06-07",77204211.28389214,1764994.3036490544,638350.15,2403344.4536490543,75439216.980243087]
[null,null,null,119,"2032-07-05",75439216.980243087,1874096.4336490543,529248.02,2403344.4536490543,73565120.546594039]
[null,null,null,120,"2032-08-05",73565120.546594039,1831947.8136490542,571396.64,2403344.4536490543,71733172.73294498]
[null,null,null,121,"2032-09-06",71733172.73294498,1828203.8136490542,575140.64,2403344.4536490543,69904968.919295922]
[null,null,null,122,"2032-10-05",69904968.919295922,1895407.1836490543,507937.27,2403344.4536490543,68009561.735646874]
[null,null,null,123,"2032-11-05",68009561.735646874,1875099.0736490544,528245.38,2403344.4536490543,66134462.661997817]
[null,null,null,124,"2032-12-06",66134462.661997817,1889663.3836490542,513681.07,2403344.4536490543,64244799.278348766]
[null,null,null,125,"2033-01-05",64244799.278348766,1920437.7136490543,482906.74,2403344.4536490543,62324361.564699709]
[null,null,null,126,"2033-02-08",62324361.564699709,1872410.1436490542,530934.31000000006,2403344.4536490543,60451951.421050653]
[null,null,null,127,"2033-03-07",60451951.421050653,1994387.0036490543,408957.45,2403344.4536490543,58457564.417401597]
[null,null,null,128,"2033-04-05",58457564.417401597,1978585.2936490544,424759.16,2403344.4536490543,56478979.123752542]
[null,null,null,129,"2033-05-05",56478979.123752542,1978810.7936490544,424533.66,2403344.4536490543,54500168.330103487]
[null,null,null,130,"2033-06-06",54500168.330103487,1966374.2136490543,436970.23999999999,2403344.4536490543,52533794.11645443]
[null,null,null,131,"2033-07-05",52533794.11645443,2021628.0636490542,381716.39,2403344.4536490543,50512166.052805379]
[null,null,null,132,"2033-08-05",50512166.052805379,2011005.2336490543,392339.22,2403344.4536490543,48501160.819156326]
[null,null,null,133,"2033-09-05",48501160.819156326,2026625.1636490542,376719.29,2403344.4536490543,46474535.655507274]
[null,null,null,134,"2033-10-05",46474535.655507274,2054010.8636490542,349333.59,2403344.4536490543,44420524.791858219]
[null,null,null,135,"2033-11-07",44420524.791858219,2036060.7436490543,367283.71,2403344.4536490543,42384464.048209161]
[null,null,null,136,"2033-12-05",42384464.048209161,2105993.8936490542,297350.56,2403344.4536490543,40278470.154560104]
[null,null,null,137,"2034-01-05",40278470.154560104,2090492.6236490542,312851.83,2403344.4536490543,38187977.530911051]
[null,null,null,138,"2034-02-07",38187977.530911051,2087593.5236490543,315750.93,2403344.4536490543,36100384.007261999]
[null,null,null,139,"2034-03-06",36100384.007261999,2159125.3536490542,244219.1,2403344.4536490543,33941258.653612942]
[null,null,null,140,"2034-04-05",33941258.653612942,2148219.3236490544,255125.13,2403344.4536490543,31793039.329963885]
[null,null,null,141,"2034-05-05",31793039.329963885,2164366.7736490541,238977.68,2403344.4536490543,29628672.55631483]
[null,null,null,142,"2034-06-05",29628672.55631483,2173211.9736490543,230132.48000000001,2403344.4536490543,27455460.582665775]
[null,null,null,143,"2034-07-05",27455460.582665775,2196970.9036490545,206373.55,2403344.4536490543,25258489.679016721]
[null,null,null,144,"2034-08-07",25258489.679016721,2194498.8436490544,208845.61,2403344.4536490543,23063990.835367665]
[null,null,null,145,"2034-09-05",23063990.835367665,2235758.9336490543,167585.51999999999,2403344.4536490543,20828231.901718609]
[null,null,null,146,"2034-10-05",20828231.901718609,2246785.5736490544,156558.88,2403344.4536490543,18581446.328069553]
[null,null,null,147,"2034-11-06",18581446.328069553,2254362.5436490541,148981.91,2403344.4536490543,16327083.784420498]
[null,null,null,148,"2034-12-05",16327083.784420498,2284710.0536490544,118634.4,2403344.4536490543,14042373.730771443]
[null,null,null,149,"2035-01-05",14042373.730771443,2294274.2136490541,109070.24,2403344.4536490543,11748099.517122388]
[null,null,null,150,"2035-02-06",11748099.517122388,2309150.8036490544,94193.65,2403344.4536490543,9438948.713473333]
[null,null,null,151,"2035-03-05",9438948.713473333,2339489.9636490541,63854.49,2403344.4536490543,7099458.749824279]
[null,null,null,152,"2035-04-05",7099458.749824279,2348201.3836490544,55143.07,2403344.4536490543,4751257.366175225]
[null,null,null,153,"2035-05-07",4751257.366175225,2365249.9236490545,38094.53,2403344.4536490543,2386007.4425261705]
[null,null,null,154,"2035-06-05",2386007.4425261705,2386007.4536490543,17337,2403344.4536490543,{"$f":"+ROUND(F188-G188,1)","v":0}]