{"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-009-2022"]
[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-009-2022 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",109344802.69,null,"Tasa SWAP",8.7599999999999997E-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":2903921.015531762},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":112248723.70553176},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.11E-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":-1242905.106997157}]
[null,1050.2545841842993]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-09-29",{"$f":"+E6","v":112248723.70553176},null,null,null,{"$f":"+F35-G35","v":112248723.70553176}]
[null,null,null,1,"2022-10-05",{"$f":"+J35","v":112248723.70553176},{"$f":"+I36-H36","v":1073524.3845841845},{"$f":"+ROUND(F36*$H$6*(E36-E35)/360,2)","v":170430.98},{"$f":"+ROUND(-$B$10,2)+B11","v":1243955.3645841845},111175199.32094757]
[null,null,null,2,"2022-11-07",111175199.32094757,315549.80458418443,928405.56,{"$f":"+I36","v":1243955.3645841845},110859649.51636338]
[null,null,null,3,"2022-12-05",110859649.51636338,458453.15458418452,785502.21,1243955.3645841845,110401196.3617792]
[null,null,null,4,"2023-01-05",110401196.3617792,377888.64458418451,866066.72,1243955.3645841845,110023307.71719502]
[null,null,null,5,"2023-02-07",110023307.71719502,325169.05458418443,918786.31,1243955.3645841845,109698138.66261083]
[null,null,null,6,"2023-03-06",109698138.66261083,494442.83458418446,749512.53,1243955.3645841845,109203695.82802664]
[null,null,null,7,"2023-04-05",109203695.82802664,414917.30458418443,829038.06,1243955.3645841845,108788778.52344245]
[null,null,null,8,"2023-05-05",108788778.52344245,418067.22458418447,825888.14,1243955.3645841845,108370711.29885827]
[null,null,null,9,"2023-06-05",108370711.29885827,393817.23458418448,850138.13,1243955.3645841845,107976894.06427409]
[null,null,null,10,"2023-07-05",107976894.06427409,424230.77458418452,819724.59,1243955.3645841845,107552663.2896899]
[null,null,null,11,"2023-08-07",107552663.2896899,345800.99458418449,898154.37,1243955.3645841845,107206862.29510571]
[null,null,null,12,"2023-09-05",107206862.29510571,457205.89458418451,786749.47,1243955.3645841845,106749656.40052153]
[null,null,null,13,"2023-10-05",106749656.40052153,433547.55458418443,810407.81,1243955.3645841845,106316108.84593734]
[null,null,null,14,"2023-11-06",106316108.84593734,383031.14458418451,860924.22,1243955.3645841845,105933077.70135316]
[null,null,null,15,"2023-12-05",105933077.70135316,466553.70458418445,777401.66,1243955.3645841845,105466523.99676898]
[null,null,null,16,"2024-01-05",105466523.99676898,416599.78458418453,827355.58,1243955.3645841845,105049924.2121848]
[null,null,null,17,"2024-02-06",105049924.2121848,393284.42458418454,850670.94,1243955.3645841845,104656639.78760062]
[null,null,null,18,"2024-03-05",104656639.78760062,502404.92458418454,741550.44,1243955.3645841845,104154234.86301644]
[null,null,null,19,"2024-04-05",104154234.86301644,426894.32458418445,817061.04,1243955.3645841845,103727340.53843226]
[null,null,null,20,"2024-05-06",103727340.53843226,430243.19458418444,813712.17,1243955.3645841845,103297097.34384806]
[null,null,null,21,"2024-06-05",103297097.34384806,459758.23458418448,784197.13,1243955.3645841845,102837339.10926388]
[null,null,null,22,"2024-07-05",102837339.10926388,463248.56458418444,780706.8,1243955.3645841845,102374090.5446797]
[null,null,null,23,"2024-08-05",102374090.5446797,440859.06458418444,803096.3,1243955.3645841845,101933231.48009552]
[null,null,null,24,"2024-09-05",101933231.48009552,444317.47458418447,799637.89,1243955.3645841845,101488914.00551134]
[null,null,null,25,"2024-10-07",101488914.00551134,422120.69458418444,821834.67,1243955.3645841845,101066793.31092715]
[null,null,null,26,"2024-11-05",101066793.31092715,502265.47458418447,741689.89,1243955.3645841845,100564527.83634298]
[null,null,null,27,"2024-12-05",100564527.83634298,480502.99458418449,763452.37,1243955.3645841845,100084024.84175879]
[null,null,null,28,"2025-01-06",100084024.84175879,433497.17458418454,810458.19,1243955.3645841845,99650527.667174608]
[null,null,null,29,"2025-02-05",99650527.667174608,487441.77458418452,756513.59,1243955.3645841845,99163085.892590418]
[null,null,null,30,"2025-03-05",99163085.892590418,541329.81458418444,702625.55,1243955.3645841845,98621756.078006238]
[null,null,null,31,"2025-04-07",98621756.078006238,420381.51458418451,823573.85,1243955.3645841845,98201374.563422054]
[null,null,null,32,"2025-05-05",98201374.563422054,548144.06458418444,695811.3,1243955.3645841845,97653230.498837873]
[null,null,null,33,"2025-06-05",97653230.498837873,477892.89458418451,766062.47,1243955.3645841845,97175337.604253694]
[null,null,null,34,"2025-07-07",97175337.604253694,457051.07458418445,786904.29,1243955.3645841845,96718286.529669508]
[null,null,null,35,"2025-08-05",96718286.529669508,534177.47458418447,709777.89,1243955.3645841845,96184109.055085331]
[null,null,null,36,"2025-09-05",96184109.055085331,489417.74458418449,754537.62,1243955.3645841845,95694691.310501143]
[null,null,null,37,"2025-10-06",95694691.310501143,493257.09458418447,750698.27,1243955.3645841845,95201434.215916961]
[null,null,null,38,"2025-11-05",95201434.215916961,521217.81458418444,722737.55,1243955.3645841845,94680216.401332781]
[null,null,null,39,"2025-12-05",94680216.401332781,525174.72458418447,718780.64,1243955.3645841845,94155041.676748604]
[null,null,null,40,"2026-01-05",94155041.676748604,505335.21458418446,738620.15,1243955.3645841845,{"$f":"+F75-G75","v":93649706.462164417}]
[null,null,null,41,"2026-02-05",{"$f":"+J75","v":93649706.462164417},509299.43458418443,734655.93,{"$f":"+I75","v":1243955.3645841845},93140407.027580231]
[null,null,null,42,"2026-03-05",93140407.027580231,584003.83458418446,659951.53,1243955.3645841845,92556403.19299604]
[null,null,null,43,"2026-04-06",92556403.19299604,494454.18458418443,749501.18,1243955.3645841845,92061949.008411855]
[null,null,null,44,"2026-05-05",92061949.008411855,{"$f":"+I79-H79","v":568348.52458418452},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":675606.84},1243955.3645841845,91493600.483827665]
[null,null,null,45,"2026-06-05",91493600.483827665,526213.48458418448,717741.88,1243955.3645841845,90967386.999243483]
[null,null,null,46,"2026-07-06",90967386.999243483,530341.48458418448,713613.88,1243955.3645841845,90437045.5146593]
[null,null,null,47,"2026-08-05",90437045.5146593,557387.46458418446,686567.9,1243955.3645841845,89879658.050075114]
[null,null,null,48,"2026-09-07",89879658.050075114,493385.32458418445,750570.04,1243955.3645841845,89386272.725490928]
[null,null,null,49,"2026-10-05",89386272.725490928,610603.96458418446,633351.4,1243955.3645841845,88775668.760906741]
[null,null,null,50,"2026-11-05",88775668.760906741,547534.90458418452,696420.46,1243955.3645841845,88228133.856322557]
[null,null,null,51,"2026-12-07",88228133.856322557,529503.54458418454,714451.82,1243955.3645841845,87698630.311738372]
[null,null,null,52,"2027-01-05",87698630.311738372,600369.22458418447,643586.14,1243955.3645841845,87098261.087154195]
[null,null,null,53,"2027-02-05",87098261.087154195,560693.70458418445,683261.66,1243955.3645841845,86537567.382570013]
[null,null,null,54,"2027-03-05",86537567.382570013,630788.62458418449,613166.74,1243955.3645841845,85906778.75798583]
[null,null,null,55,"2027-04-05",85906778.75798583,570040.54458418454,673914.82,1243955.3645841845,85336738.213401645]
[null,null,null,56,"2027-05-05",85336738.213401645,596107.29458418454,647848.06999999995,1243955.3645841845,84740630.918817461]
[null,null,null,57,"2027-06-07",84740630.918817461,536300.47458418447,707654.89,1243955.3645841845,84204330.444233283]
[null,null,null,58,"2027-07-05",84204330.444233283,647320.90458418452,596634.46,1243955.3645841845,83557009.539649099]
[null,null,null,59,"2027-08-05",83557009.539649099,588473.83458418446,655481.53,1243955.3645841845,82968535.705064908]
[null,null,null,60,"2027-09-06",82968535.705064908,572094.60458418448,671860.76,1243955.3645841845,82396441.10048072]
[null,null,null,61,"2027-10-05",82396441.10048072,639279.92458418454,604675.43999999994,1243955.3645841845,81757161.17589654]
[null,null,null,62,"2027-11-05",81757161.17589654,602593.14458418451,641362.22,1243955.3645841845,81154568.031312361]
[null,null,null,63,"2027-12-06",81154568.031312361,607320.32458418445,636635.04,1243955.3645841845,80547247.706728175]
[null,null,null,64,"2028-01-05",80547247.706728175,632467.5045841845,611487.86,1243955.3645841845,79914780.202143997]
[null,null,null,65,"2028-02-08",79914780.202143997,556377.47458418447,687577.89,1243955.3645841845,79358402.72755982]
[null,null,null,66,"2028-03-06",79358402.72755982,701739.07458418445,542216.29,1243955.3645841845,78656663.652975634]
[null,null,null,67,"2028-04-05",78656663.652975634,646820.19458418444,597135.17000000004,1243955.3645841845,78009843.458391443]
[null,null,null,68,"2028-05-05",78009843.458391443,651730.6345841845,592224.73,1243955.3645841845,77358112.823807254]
[null,null,null,69,"2028-06-05",77358112.823807254,637102.45458418445,606852.91,1243955.3645841845,76721010.369223073]
[null,null,null,70,"2028-07-05",76721010.369223073,661515.02458418452,582440.34,1243955.3645841845,76059495.344638884]
[null,null,null,71,"2028-08-07",76059495.344638884,608795.19458418444,635160.17000000004,1243955.3645841845,75450700.150054693]
[null,null,null,72,"2028-09-05",75450700.150054693,690252.01458418451,553703.35,1243955.3645841845,74760448.13547051]
[null,null,null,73,"2028-10-05",74760448.13547051,676398.96458418446,567556.4,1243955.3645841845,74084049.170886323]
[null,null,null,74,"2028-11-06",74084049.170886323,644039.19458418444,599916.17000000004,1243955.3645841845,73440009.976302132]
[null,null,null,75,"2028-12-05",73440009.976302132,705007.69458418444,538947.67000000004,1243955.3645841845,72735002.281717941]
[null,null,null,76,"2029-01-05",72735002.281717941,673369.47458418447,570585.89,1243955.3645841845,72061632.807133764]
[null,null,null,77,"2029-02-06",72061632.807133764,660416.27458418452,583539.09,1243955.3645841845,71401216.532549575]
[null,null,null,78,"2029-03-05",71401216.532549575,756106.55458418443,487848.81,1243955.3645841845,70645109.977965385]
[null,null,null,79,"2029-04-05",70645109.977965385,689764.10458418448,554191.26,1243955.3645841845,69955345.873381197]
[null,null,null,80,"2029-05-07",69955345.873381197,677472.51458418451,566482.85,1243955.3645841845,69277873.358797014]
[null,null,null,81,"2029-06-05",69277873.358797014,735551.99458418449,508403.37,1243955.3645841845,68542321.364212826]
[null,null,null,82,"2029-07-05",68542321.364212826,723604.90458418452,520350.46,1243955.3645841845,67818716.459628642]
[null,null,null,83,"2029-08-06",67818716.459628642,694774.46458418446,549180.9,1243955.3645841845,67123941.995044455]
[null,null,null,84,"2029-09-05",67123941.995044455,734372.7745841844,509582.59,1243955.3645841845,66389569.220460273]
[null,null,null,85,"2029-10-05",66389569.220460273,739947.8845841845,504007.48,1243955.3645841845,65649621.335876092]
[null,null,null,86,"2029-11-05",65649621.335876092,728952.32458418445,515003.04,1243955.3645841845,64920669.011291906]
[null,null,null,87,"2029-12-05",64920669.011291906,751099.28458418441,492856.08,1243955.3645841845,64169569.726707719]
[null,null,null,88,"2030-01-07",64169569.726707719,708085.98458418448,535869.38,1243955.3645841845,63461483.742123537]
[null,null,null,89,"2030-02-05",63461483.742123537,778236.21458418446,465719.15,1243955.3645841845,62683247.52753935]
[null,null,null,90,"2030-03-05",62683247.52753935,799809.73458418448,444145.63,1243955.3645841845,61883437.792955168]
[null,null,null,91,"2030-04-05",61883437.792955168,758496.98458418448,485458.38,1243955.3645841845,61124940.808370985]
[null,null,null,92,"2030-05-06",61124940.808370985,764447.18458418455,479508.18,1243955.3645841845,60360493.6237868]
[null,null,null,93,"2030-06-05",60360493.6237868,785718.61458418448,458236.75,1243955.3645841845,59574775.009202614]
[null,null,null,94,"2030-07-05",59574775.009202614,791683.53458418441,452271.83,1243955.3645841845,58783091.474618427]
[null,null,null,95,"2030-08-05",58783091.474618427,782818.34458418447,461137.02,1243955.3645841845,58000273.130034246]
[null,null,null,96,"2030-09-05",58000273.130034246,788959.33458418446,454996.03,1243955.3645841845,57211313.795450062]
[null,null,null,97,"2030-10-07",57211313.795450062,780670.85458418448,463284.51,1243955.3645841845,56430642.940865874]
[null,null,null,98,"2030-11-05",56430642.940865874,829832.82458418445,414122.54,1243955.3645841845,55600810.116281688]
[null,null,null,99,"2030-12-05",55600810.116281688,821852.54458418442,422102.82,1243955.3645841845,54778957.571697503]
[null,null,null,100,"2031-01-06",54778957.571697503,800367.53458418441,443587.83,1243955.3645841845,53978590.037113316]
[null,null,null,101,"2031-02-05",53978590.037113316,834167.90458418452,409787.46,1243955.3645841845,53144422.132529132]
[null,null,null,102,"2031-03-05",53144422.132529132,867397.60458418448,376557.76,1243955.3645841845,52277024.527944945]
[null,null,null,103,"2031-04-07",52277024.527944945,807398.64458418451,436556.72,1243955.3645841845,51469625.883360758]
[null,null,null,104,"2031-05-05",51469625.883360758,879264.47458418447,364690.89,1243955.3645841845,{"$f":"+F139-G139","v":50590361.408776574}]
[null,null,null,105,"2031-06-05",{"$f":"+J139","v":50590361.408776574},847088.03458418441,396867.33,{"$f":"+I139","v":1243955.3645841845},49743273.374192387]
[null,null,null,106,"2031-07-07",49743273.374192387,841145.39458418451,402809.97,1243955.3645841845,48902127.9796082]
[null,null,null,107,"2031-08-05",48902127.9796082,885081.66458418453,358873.7,1243955.3645841845,48017046.315024018]
[null,null,null,108,"2031-09-05",48017046.315024018,{"$f":"+I143-H143","v":867274.97458418447},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":376680.39},1243955.3645841845,47149771.340439834]
[null,null,null,109,"2031-10-06",47149771.340439834,874078.5045841845,369876.86,1243955.3645841845,46275692.835855648]
[null,null,null,110,"2031-11-05",46275692.835855648,892645.73458418448,351309.63,1243955.3645841845,45383047.101271465]
[null,null,null,111,"2031-12-05",45383047.101271465,899422.39458418451,344532.97,1243955.3645841845,44483624.706687279]
[null,null,null,112,"2032-01-05",44483624.706687279,894993.68458418455,348961.68,1243955.3645841845,43588631.022103094]
[null,null,null,113,"2032-02-05",43588631.022103094,902014.66458418453,341940.7,1243955.3645841845,42686616.357518911]
[null,null,null,114,"2032-03-05",42686616.357518911,930694.8845841845,313260.48,1243955.3645841845,41755921.47293473]
[null,null,null,115,"2032-04-05",41755921.47293473,916391.7545841845,327563.61,1243955.3645841845,40839529.718350545]
[null,null,null,116,"2032-05-05",40839529.718350545,933915.26458418451,310040.09999999998,1243955.3645841845,39905614.453766361]
[null,null,null,117,"2032-06-07",39905614.453766361,910710.22458418447,333245.14,1243955.3645841845,38994904.229182176]
[null,null,null,118,"2032-07-05",38994904.229182176,967654.80458418443,276300.56,1243955.3645841845,38027249.424597993]
[null,null,null,119,"2032-08-05",38027249.424597993,945642.15458418452,298313.21000000002,1243955.3645841845,37081607.270013809]
[null,null,null,120,"2032-09-06",37081607.270013809,943676.74458418449,300278.62,1243955.3645841845,36137930.525429621]
[null,null,null,121,"2032-10-05",36137930.525429621,978753.14458418451,265202.21999999997,1243955.3645841845,35159177.380845435]
[null,null,null,122,"2032-11-05",35159177.380845435,968141.3845841845,275813.98,1243955.3645841845,34191035.996261254]
[null,null,null,123,"2032-12-06",34191035.996261254,975736.18458418455,268219.18,1243955.3645841845,33215299.811677068]
[null,null,null,124,"2033-01-05",33215299.811677068,991795.8845841845,252159.48,1243955.3645841845,32223503.927092884]
[null,null,null,125,"2033-02-08",32223503.927092884,966707.91458418453,277247.45,1243955.3645841845,31256796.012508698]
[null,null,null,126,"2033-03-07",31256796.012508698,1030393.3045841844,213562.06,1243955.3645841845,30226402.707924515]
[null,null,null,127,"2033-04-05",30226402.707924515,1022135.5545841844,221819.81,1243955.3645841845,29204267.153340332]
[null,null,null,128,"2033-05-05",29204267.153340332,1022246.3045841844,221709.06,1243955.3645841845,28182020.848756149]
[null,null,null,129,"2033-06-06",28182020.848756149,1015743.6245841845,228211.74,1243955.3645841845,27166277.224171966]
[null,null,null,130,"2033-07-05",27166277.224171966,1044592.6245841845,199362.74,1243955.3645841845,26121684.599587783]
[null,null,null,131,"2033-08-05",26121684.599587783,1039038.0045841845,204917.36,1243955.3645841845,25082646.595003597]
[null,null,null,132,"2033-09-05",25082646.595003597,1047188.9645841845,196766.4,1243955.3645841845,24035457.630419414]
[null,null,null,133,"2033-10-05",24035457.630419414,1061486.1845841845,182469.18,1243955.3645841845,22973971.445835229]
[null,null,null,134,"2033-11-07",22973971.445835229,1052103.5545841844,191851.81,1243955.3645841845,21921867.891251046]
[null,null,null,135,"2033-12-05",21921867.891251046,1088626.7545841844,155328.60999999999,1243955.3645841845,20833241.13666686]
[null,null,null,136,"2034-01-05",20833241.13666686,1080524.3745841845,163430.99,1243955.3645841845,19752716.762082677]
[null,null,null,137,"2034-02-07",19752716.762082677,1079003.7145841846,164951.65,1243955.3645841845,18673713.047498494]
[null,null,null,138,"2034-03-06",18673713.047498494,1116367.2245841846,127588.14,1243955.3645841845,17557345.82291431]
[null,null,null,139,"2034-04-05",17557345.82291431,1110665.8445841845,133289.51999999999,1243955.3645841845,16446679.978330126]
[null,null,null,140,"2034-05-05",16446679.978330126,1119097.6545841845,124857.71,1243955.3645841845,15327582.323745942]
[null,null,null,141,"2034-06-05",15327582.323745942,1123714.7345841844,120240.63,1243955.3645841845,14203867.589161757]
[null,null,null,142,"2034-07-05",14203867.589161757,1136124.3345841845,107831.03,1243955.3645841845,13067743.254577573]
[null,null,null,143,"2034-08-07",13067743.254577573,1134828.8145841844,109126.55,1243955.3645841845,11932914.439993389]
[null,null,null,144,"2034-09-05",11932914.439993389,1156384.3445841845,87571.02,1243955.3645841845,10776530.095409205]
[null,null,null,145,"2034-10-05",10776530.095409205,1162143.5445841844,81811.820000000007,1243955.3645841845,9614386.5508250203]
[null,null,null,146,"2034-11-06",9614386.5508250203,1166100.1945841846,77855.17,1243955.3645841845,8448286.356240835]
[null,null,null,147,"2034-12-05",8448286.356240835,1181956.6745841845,61998.69,1243955.3645841845,7266329.6816566503]
[null,null,null,148,"2035-01-05",7266329.6816566503,1186953.0245841844,57002.34,1243955.3645841845,6079376.6570724659]
[null,null,null,149,"2035-02-06",6079376.6570724659,1194725.9245841845,49229.440000000002,1243955.3645841845,4884650.7324882811]
[null,null,null,150,"2035-03-05",4884650.7324882811,1210580.9845841846,33374.379999999997,1243955.3645841845,3674069.7479040967]
[null,null,null,151,"2035-04-05",3674069.7479040967,1215133.3045841844,28822.06,1243955.3645841845,2458936.4433199121]
[null,null,null,152,"2035-05-07",2458936.4433199121,1224043.4445841846,19911.919999999998,1243955.3645841845,1234892.9987357275]
[null,null,null,153,"2035-06-05",1234892.9987357275,1234892.9645841846,9062.4,1243955.3645841845,{"$f":"+ROUND(F188-G188,1)","v":0}]