{"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-010-2022"]
[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-010-2022 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",175811129.71000001,null,"Tasa SWAP",9.3844999999999998E-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":4669098.3180670235},null,"Sobretasa",3.5000000000000001E-3,null,51740829.109999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":180480228.02806702},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.7345000000000001E-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":-2070409.844786552}]
[null,2936.979305315313]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-10-27",{"$f":"+E6","v":180480228.02806702},null,null,null,{"$f":"+F36-G36","v":180480228.02806702}]
[null,null,null,1,"2022-11-07",{"$f":"+J36","v":180480228.02806702},{"$f":"+I37-H37","v":1536520.9193053152},{"$f":"+ROUND(F37*$H$6*(E37-E36)/360,2)","v":536825.9},{"$f":"+ROUND(-$B$10,2)+B11","v":2073346.8193053154},178943707.1087617]
[null,null,null,2,"2022-12-05",178943707.1087617,718514.30930531537,1354832.51,{"$f":"+I37","v":2073346.8193053154},178225192.79945639]
[null,null,null,3,"2023-01-05",178225192.79945639,579376.61930531543,1493970.2,2073346.8193053154,177645816.18015108]
[null,null,null,4,"2023-02-07",177645816.18015108,488161.38930531545,1585185.43,2073346.8193053154,177157654.79084575]
[null,null,null,5,"2023-03-06",177157654.79084575,779940.92930531548,1293405.8899999999,2073346.8193053154,176377713.86154044]
[null,null,null,6,"2023-04-05",176377713.86154044,642556.10930531542,1430790.71,2073346.8193053154,175735157.75223511]
[null,null,null,7,"2023-05-05",175735157.75223511,647768.57930531539,1425578.24,2073346.8193053154,175087389.17292979]
[null,null,null,8,"2023-06-05",175087389.17292979,605679.20930531528,1467667.61,2073346.8193053154,174481709.96362448]
[null,null,null,9,"2023-07-05",174481709.96362448,657936.64930531546,1415410.17,2073346.8193053154,173823773.31431916]
[null,null,null,10,"2023-08-07",173823773.31431916,522266.5893053154,1551080.23,2073346.8193053154,173301506.72501385]
[null,null,null,11,"2023-09-05",173301506.72501385,714371.75930531533,1358975.06,2073346.8193053154,172587134.96570852]
[null,null,null,12,"2023-10-05",172587134.96570852,673305.59930531541,1400041.22,2073346.8193053154,171913829.36640322]
[null,null,null,13,"2023-11-06",171913829.36640322,585795.55930531537,1487551.26,2073346.8193053154,171328033.80709791]
[null,null,null,14,"2023-12-05",171328033.80709791,729847.10930531542,1343499.71,2073346.8193053154,170598186.69779259]
[null,null,null,15,"2024-01-05",170598186.69779259,643309.88930531545,1430036.93,2073346.8193053154,169954876.80848727]
[null,null,null,16,"2024-02-06",169954876.80848727,602746.14930531546,1470600.67,2073346.8193053154,169352130.65918195]
[null,null,null,17,"2024-03-05",169352130.65918195,791134.79930531536,1282212.02,2073346.8193053154,168560995.85987663]
[null,null,null,18,"2024-04-05",168560995.85987663,660386.60930531542,1412960.21,2073346.8193053154,167900609.25057131]
[null,null,null,19,"2024-05-06",167900609.25057131,665922.28930531535,1407424.53,2073346.8193053154,167234686.96126598]
[null,null,null,20,"2024-06-05",167234686.96126598,716725.09930531541,1356621.72,2073346.8193053154,166517961.86196068]
[null,null,null,21,"2024-07-05",166517961.86196068,722539.23930531531,1350807.58,2073346.8193053154,165795422.62265536]
[null,null,null,22,"2024-08-05",165795422.62265536,683568.98930531531,1389777.83,2073346.8193053154,165111853.63335004]
[null,null,null,23,"2024-09-05",165111853.63335004,689298.99930531532,1384047.82,2073346.8193053154,164422554.63404474]
[null,null,null,24,"2024-10-07",164422554.63404474,650616.71930531529,1422730.1,2073346.8193053154,163771937.91473943]
[null,null,null,25,"2024-11-05",163771937.91473943,789099.59930531541,1284247.22,2073346.8193053154,162982838.31543413]
[null,null,null,26,"2024-12-05",162982838.31543413,751216.44930531527,1322130.3700000001,2073346.8193053154,162231621.8661288]
[null,null,null,27,"2025-01-06",162231621.8661288,669574.61930531543,1403772.2,2073346.8193053154,161562047.24682349]
[null,null,null,28,"2025-02-05",161562047.24682349,762742.02930531534,1310604.79,2073346.8193053154,160799305.21751818]
[null,null,null,29,"2025-03-05",160799305.21751818,855890.60930531542,1217456.21,2073346.8193053154,159943414.60821286]
[null,null,null,30,"2025-04-07",159943414.60821286,646125.07930531539,1427221.74,2073346.8193053154,159297289.52890754]
[null,null,null,31,"2025-05-05",159297289.52890754,867262.78930531535,1206084.03,2073346.8193053154,158430026.73960221]
[null,null,null,32,"2025-06-05",158430026.73960221,745309.31930531538,1328037.5,2073346.8193053154,157684717.42029691]
[null,null,null,33,"2025-07-07",157684717.42029691,708918.4793053153,1364428.34,2073346.8193053154,156975798.94099158]
[null,null,null,34,"2025-08-05",156975798.94099158,842392.74930531532,1230954.07,2073346.8193053154,156133406.19168627]
[null,null,null,35,"2025-09-05",156133406.19168627,764560.70930531528,1308786.1100000001,2073346.8193053154,155368845.48238096]
[null,null,null,36,"2025-10-06",155368845.48238096,770969.62930531544,1302377.19,2073346.8193053154,154597875.85307565]
[null,null,null,37,"2025-11-05",154597875.85307565,819235.96930531529,1254110.8500000001,2073346.8193053154,153778639.88377035]
[null,null,null,38,"2025-12-05",153778639.88377035,825881.67930531548,1247465.1399999999,2073346.8193053154,152952758.20446503]
[null,null,null,39,"2026-01-05",152952758.20446503,791222.44930531527,1282124.3700000001,2073346.8193053154,{"$f":"+F75-G75","v":152161535.75515971}]
[null,null,null,40,"2026-02-05",{"$f":"+J75","v":152161535.75515971},797854.85930531542,1275491.96,{"$f":"+I75","v":2073346.8193053154},151363680.89585438]
[null,null,null,41,"2026-03-05",151363680.89585438,927330.34930531541,1146016.47,2073346.8193053154,150436350.54654908]
[null,null,null,42,"2026-04-06",150436350.54654908,771637.78930531535,1301709.03,2073346.8193053154,149664712.75724375]
[null,null,null,43,"2026-05-05",149664712.75724375,{"$f":"+I79-H79","v":899723.94930531527},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":1173622.8700000001},2073346.8193053154,148764988.80793843]
[null,null,null,44,"2026-06-05",148764988.80793843,826326.36930531543,1247020.45,2073346.8193053154,147938662.43863311]
[null,null,null,45,"2026-07-06",147938662.43863311,833253.03930531535,1240093.78,2073346.8193053154,147105409.39932778]
[null,null,null,46,"2026-08-05",147105409.39932778,880015.4793053153,1193331.3400000001,2073346.8193053154,146225393.92002246]
[null,null,null,47,"2026-09-07",146225393.92002246,768534.9793053153,1304811.8400000001,2073346.8193053154,145456858.94071713]
[null,null,null,48,"2026-10-05",145456858.94071713,972052.53930531535,1101294.28,2073346.8193053154,144484806.4014118]
[null,null,null,49,"2026-11-05",144484806.4014118,862204.93930531549,1211141.8799999999,2073346.8193053154,143622601.4621065]
[null,null,null,50,"2026-12-07",143622601.4621065,830596.40930531546,1242750.4099999999,2073346.8193053154,142792005.05280119]
[null,null,null,51,"2027-01-05",142792005.05280119,953617.52930531534,1119729.29,2073346.8193053154,141838387.52349588]
[null,null,null,52,"2027-02-05",141838387.52349588,884388.50930531533,1188958.31,2073346.8193053154,140953999.01419055]
[null,null,null,53,"2027-03-05",140953999.01419055,1006144.9393053155,1067201.8799999999,2073346.8193053154,139947854.07488525]
[null,null,null,54,"2027-04-05",139947854.07488525,900235.87930531544,1173110.94,2073346.8193053154,139047618.19557995]
[null,null,null,55,"2027-05-05",139047618.19557995,945380.94930531527,1127965.8700000001,2073346.8193053154,138102237.24627462]
[null,null,null,56,"2027-06-07",138102237.24627462,841020.27930531534,1232326.54,2073346.8193053154,137261216.96696931]
[null,null,null,57,"2027-07-05",137261216.96696931,1034104.0193053153,1039242.8,2073346.8193053154,136227112.94766399]
[null,null,null,58,"2027-08-05",136227112.94766399,931424.93930531549,1141921.8799999999,2073346.8193053154,135295688.00835869]
[null,null,null,59,"2027-09-06",135295688.00835869,902648.25930531533,1170698.56,2073346.8193053154,134393039.74905336]
[null,null,null,60,"2027-10-05",134393039.74905336,1019479.5293053153,1053867.29,2073346.8193053154,133373560.21974805]
[null,null,null,61,"2027-11-05",133373560.21974805,955344.79930531536,1118002.02,2073346.8193053154,132418215.42044273]
[null,null,null,62,"2027-12-06",132418215.42044273,963352.96930531529,1109993.8500000001,2073346.8193053154,131454862.45113741]
[null,null,null,63,"2028-01-05",131454862.45113741,1006974.0193053153,1066372.8,2073346.8193053154,130447888.43183209]
[null,null,null,64,"2028-02-08",130447888.43183209,874048.78930531535,1199298.03,2073346.8193053154,129573839.64252678]
[null,null,null,65,"2028-03-06",129573839.64252678,1127344.4093053155,946002.41,2073346.8193053154,128446495.23322146]
[null,null,null,66,"2028-04-05",128446495.23322146,1031378.1493053153,1041968.67,2073346.8193053154,127415117.08391614]
[null,null,null,67,"2028-05-05",127415117.08391614,1039744.7693053153,1033602.05,2073346.8193053154,126375372.31461082]
[null,null,null,68,"2028-06-05",126375372.31461082,1014007.0193053153,1059339.8,2073346.8193053154,125361365.29530551]
[null,null,null,69,"2028-07-05",125361365.29530551,1056404.9793053153,1016941.84,2073346.8193053154,124304960.31600019]
[null,null,null,70,"2028-08-07",124304960.31600019,964137.39930531546,1109209.42,2073346.8193053154,123340822.91669488]
[null,null,null,71,"2028-09-05",123340822.91669488,1106147.4893053155,967199.33,2073346.8193053154,122234675.42738956]
[null,null,null,72,"2028-10-05",122234675.42738956,1081768.9493053155,991577.87,2073346.8193053154,121152906.47808425]
[null,null,null,73,"2028-11-06",121152906.47808425,1025024.1793053154,1048322.64,2073346.8193053154,120127882.29877894]
[null,null,null,74,"2028-12-05",120127882.29877894,1131342.3393053154,942004.48,2073346.8193053154,118996539.95947362]
[null,null,null,75,"2029-01-05",118996539.95947362,1075859.9793053153,997486.84,2073346.8193053154,117920679.98016831]
[null,null,null,76,"2029-02-06",117920679.98016831,1052992.2793053153,1020354.54,2073346.8193053154,116867687.700863]
[null,null,null,77,"2029-03-05",116867687.700863,1220110.4393053153,853236.38,2073346.8193053154,115647577.26155768]
[null,null,null,78,"2029-04-05",115647577.26155768,1103932.6093053154,969414.21,2073346.8193053154,114543644.65225236]
[null,null,null,79,"2029-05-07",114543644.65225236,1082213.3893053154,991133.43,2073346.8193053154,113461431.26294705]
[null,null,null,80,"2029-06-05",113461431.26294705,1183618.5193053153,889728.3,2073346.8193053154,112277812.74364173]
[null,null,null,81,"2029-07-05",112277812.74364173,1162539.8493053154,910806.97,2073346.8193053154,111115272.89433642]
[null,null,null,82,"2029-08-06",111115272.89433642,1111878.7093053153,961468.11,2073346.8193053154,110003394.1850311]
[null,null,null,83,"2029-09-05",110003394.1850311,1180990.1193053154,892356.7,2073346.8193053154,108822404.06572579]
[null,null,null,84,"2029-10-05",108822404.06572579,1190570.4093053155,882776.41,2073346.8193053154,107631833.65642047]
[null,null,null,85,"2029-11-05",107631833.65642047,1171124.4693053155,902222.35,2073346.8193053154,106460709.18711515]
[null,null,null,86,"2029-12-05",106460709.18711515,1209728.6793053155,863618.14,2073346.8193053154,105250980.50780983]
[null,null,null,87,"2030-01-07",105250980.50780983,1134161.6193053154,939185.2,2073346.8193053154,104116818.88850452]
[null,null,null,88,"2030-02-05",104116818.88850452,1256895.9893053155,816450.83,2073346.8193053154,102859922.8991992]
[null,null,null,89,"2030-03-05",102859922.8991992,1294565.7693053153,778781.05,2073346.8193053154,101565357.12989388]
[null,null,null,90,"2030-04-05",101565357.12989388,1221976.6193053154,851370.2,2073346.8193053154,100343380.51058857]
[null,null,null,91,"2030-05-06",100343380.51058857,1232219.8293053154,841126.99,2073346.8193053154,99111160.68128325]
[null,null,null,92,"2030-06-05",99111160.68128325,1269348.8293053154,803997.99,2073346.8193053154,97841811.851977929]
[null,null,null,93,"2030-07-05",97841811.851977929,1279645.8893053154,793700.93,2073346.8193053154,96562165.962672621]
[null,null,null,94,"2030-08-05",96562165.962672621,1263915.7993053154,809431.02,2073346.8193053154,95298250.163367301]
[null,null,null,95,"2030-09-05",95298250.163367301,1274510.5593053154,798836.26,2073346.8193053154,94023739.604061991]
[null,null,null,96,"2030-10-07",94023739.604061991,1259769.8493053154,813576.97,2073346.8193053154,92763969.754756674]
[null,null,null,97,"2030-11-05",92763969.754756674,1345921.3993053152,727425.42,2073346.8193053154,91418048.35545136]
[null,null,null,98,"2030-12-05",91418048.35545136,1331755.9893053155,741590.83,2073346.8193053154,90086292.366146043]
[null,null,null,99,"2031-01-06",90086292.366146043,1293840.1393053154,779506.68,2073346.8193053154,88792452.226840734]
[null,null,null,100,"2031-02-05",88792452.226840734,1353055.0493053154,720291.77,2073346.8193053154,87439397.177535415]
[null,null,null,101,"2031-03-05",87439397.177535415,1411318.8593053154,662027.96,2073346.8193053154,86028078.318230093]
[null,null,null,102,"2031-04-07",86028078.318230093,1305693.1893053153,767653.63,2073346.8193053154,84722385.128924772]
[null,null,null,103,"2031-05-05",84722385.128924772,1431890.1093053154,641456.71,2073346.8193053154,{"$f":"+F139-G139","v":83290495.01961945}]
[null,null,null,104,"2031-06-05",{"$f":"+J139","v":83290495.01961945},1375165.3993053152,698181.42,{"$f":"+I139","v":2073346.8193053154},81915329.620314136]
[null,null,null,105,"2031-07-07",81915329.620314136,1364542.5693053154,708804.25,2073346.8193053154,80550787.051008821]
[null,null,null,106,"2031-08-05",80550787.051008821,1441693.2793053153,631653.54,2073346.8193053154,79109093.771703511]
[null,null,null,107,"2031-09-05",79109093.771703511,{"$f":"+I143-H143","v":1410215.9393053153},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":663130.88},2073346.8193053154,77698877.832398191]
[null,null,null,108,"2031-10-06",77698877.832398191,1422037.0593053154,651309.76,2073346.8193053154,76276840.773092881]
[null,null,null,109,"2031-11-05",76276840.773092881,1454582.7293053153,618764.09,2073346.8193053154,74822258.043787569]
[null,null,null,110,"2031-12-05",74822258.043787569,1466382.4293053155,606964.39,2073346.8193053154,73355875.614482254]
[null,null,null,111,"2032-01-05",73355875.614482254,1458442.2093053153,614904.61,2073346.8193053154,71897433.405176938]
[null,null,null,112,"2032-02-05",71897433.405176938,1470667.5793053154,602679.24,2073346.8193053154,70426765.825871617]
[null,null,null,113,"2032-03-05",70426765.825871617,1521082.6193053154,552264.19999999995,2073346.8193053154,68905683.206566304]
[null,null,null,114,"2032-04-05",68905683.206566304,1495745.8893053154,577600.93000000005,2073346.8193053154,67409937.317260996]
[null,null,null,115,"2032-05-05",67409937.317260996,1526511.7893053154,546835.03,2073346.8193053154,65883425.527955681]
[null,null,null,116,"2032-06-07",65883425.527955681,1485449.7993053154,587897.02,2073346.8193053154,64397975.728650369]
[null,null,null,117,"2032-07-05",64397975.728650369,1585771.8593053154,487574.96,2073346.8193053154,62812203.869345054]
[null,null,null,118,"2032-08-05",62812203.869345054,1546824.3893053154,526522.43000000005,2073346.8193053154,61265379.480039738]
[null,null,null,119,"2032-09-06",61265379.480039738,1543224.2993053154,530122.52,2073346.8193053154,59722155.180734426]
[null,null,null,120,"2032-10-05",59722155.180734426,1605024.7593053153,468322.06,2073346.8193053154,58117130.421429113]
[null,null,null,121,"2032-11-05",58117130.421429113,1586180.7793053153,487166.04,2073346.8193053154,56530949.642123796]
[null,null,null,122,"2032-12-06",56530949.642123796,1599476.9193053152,473869.9,2073346.8193053154,54931472.722818479]
[null,null,null,123,"2033-01-05",54931472.722818479,1627738.1393053154,445608.68,2073346.8193053154,53303734.583513163]
[null,null,null,124,"2033-02-08",53303734.583513163,1583288.5693053154,490058.25,2073346.8193053154,51720446.014207847]
[null,null,null,125,"2033-03-07",51720446.014207847,1695742.3093053154,377604.51,2073346.8193053154,50024703.70490253]
[null,null,null,126,"2033-04-05",50024703.70490253,1681069.0693053154,392277.75,2073346.8193053154,48343634.635597214]
[null,null,null,127,"2033-05-05",48343634.635597214,1681179.2293053153,392167.59,2073346.8193053154,46662455.406291902]
[null,null,null,128,"2033-06-06",46662455.406291902,1669581.7793053153,403765.04,2073346.8193053154,44992873.626986586]
[null,null,null,129,"2033-07-05",44992873.626986586,1720527.0793053154,352819.74,2073346.8193053154,43272346.547681272]
[null,null,null,130,"2033-08-05",43272346.547681272,1710616.9793053153,362729.84,2073346.8193053154,41561729.56837596]
[null,null,null,131,"2033-09-05",41561729.56837596,1724956.1993053155,348390.62,2073346.8193053154,39836773.369070642]
[null,null,null,132,"2033-10-05",39836773.369070642,1750187.5893053154,323159.23,2073346.8193053154,38086585.779765323]
[null,null,null,133,"2033-11-07",38086585.779765323,1733489.1093053154,339857.71,2073346.8193053154,36353096.670460008]
[null,null,null,134,"2033-12-05",36353096.670460008,1798107.4293053155,275239.39,2073346.8193053154,34554989.241154693]
[null,null,null,135,"2034-01-05",34554989.241154693,1783690.0993053154,289656.71999999997,2073346.8193053154,32771299.141849376]
[null,null,null,136,"2034-02-07",32771299.141849376,1780918.9593053153,292427.86,2073346.8193053154,30990380.18254406]
[null,null,null,137,"2034-03-06",30990380.18254406,1847089.9293053155,226256.89,2073346.8193053154,29143290.253238745]
[null,null,null,138,"2034-04-05",29143290.253238745,1836934.0193053153,236412.79999999999,2073346.8193053154,27306356.23393343]
[null,null,null,139,"2034-05-05",27306356.23393343,1851835.3793053154,221511.44,2073346.8193053154,25454520.854628116]
[null,null,null,140,"2034-06-05",25454520.854628116,1859974.6493053155,213372.17,2073346.8193053154,23594546.205322802]
[null,null,null,141,"2034-07-05",23594546.205322802,1881945.8893053154,191400.93,2073346.8193053154,21712600.316017486]
[null,null,null,142,"2034-08-07",21712600.316017486,1879598.9493053155,193747.87,2073346.8193053154,19833001.366712172]
[null,null,null,143,"2034-09-05",19833001.366712172,1917822.7593053153,155524.06,2073346.8193053154,17915178.607406855]
[null,null,null,144,"2034-10-05",17915178.607406855,1928017.3993053155,145329.42000000001,2073346.8193053154,15987161.208101539]
[null,null,null,145,"2034-11-06",15987161.208101539,1935011.6893053153,138335.13,2073346.8193053154,14052149.518796224]
[null,null,null,146,"2034-12-05",14052149.518796224,1963154.3493053154,110192.47,2073346.8193053154,12088995.169490909]
[null,null,null,147,"2035-01-05",12088995.169490909,1972010.9893053153,101335.83,2073346.8193053154,10116984.180185594]
[null,null,null,148,"2035-02-06",10116984.180185594,1985805.6793053155,87541.14,2073346.8193053154,8131178.5008802786]
[null,null,null,149,"2035-03-05",8131178.5008802786,2013982.0993053154,59364.72,2073346.8193053154,6117196.4015749637]
[null,null,null,150,"2035-04-05",6117196.4015749637,2022069.5093053153,51277.31,2073346.8193053154,4095126.8922696486]
[null,null,null,151,"2035-05-07",4095126.8922696486,2037912.1393053154,35434.68,2073346.8193053154,2057214.7529643332]
[null,null,null,152,"2035-06-05",2057214.7529643332,2057214.7993053154,16132.02,2073346.8193053154,{"$f":"+ROUND(F188-G188,1)","v":0}]