{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Resumen","Kd","SWAP","Rf","Prima Mkdo US","Beta","Riesgo Pais","Riesgo Remuneracion","Tx","Inflacion"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":43,"comments":1,"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":"Resumen","index":0,"n_rows":13,"n_cols":24,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,3,2,5],[5,3,5,5],[1,11,1,12],[1,15,2,16],[1,22,1,23]]}
[]
[null,null,null,"Fecha final",null,null,null,"Swap USD - COP",null,null,null,"Impuestos",null,null,null,"Estructura de Capital Regulatoria",null,null,null,null,null,null,"Inflación"]
[null,null,null,"2020-05-31",null,null,null,"SwapCOP",null,{"$f":"AVERAGE(SWAP!C4:C369)","v":5.5168076923076959E-2},null,"Año",2020,null,null,null,null,null,null,null,null,null,"PCOP",{"$f":"AVERAGE(Inflacion!S7:S257)","v":3.6032707794275864E-2}]
[null,null,null,null,null,null,null,"FDCOP",null,{"$f":"1/POWER(1+Swap_COP,10)","v":0.58449871964928679},null,"Tax",{"$f":"Tx","v":0.32},null,null,"Capital propio",0.6,null,null,null,null,null,"PUSD",{"$f":"AVERAGE(Inflacion!X7:X372)","v":1.5175841922189496E-2}]
[null,null,null,"Fecha inicial",null,null,null,"SwapUSD",null,{"$f":"AVERAGE(SWAP!D4:D369)","v":1.4712976923076923E-2},null,null,null,null,null,"Deuda",0.4]
[null,null,null,{"$f":"EOMONTH(D3,-12)+1","v":"2019-06-01"},null,null,null,"FDUSD",null,{"$f":"1/POWER(1+Swap_USD,10)","v":0.86410765999088346},null,"Rr","SISFV",null,null,"Tx",{"$f":"VLOOKUP(M3,Tx!B4:C6,2)","v":0.32},null,null,null,null,null,null,{"$f":"((1+Kd_COP)/(1+Inf_COP))-1","v":3.7227973073428622E-2}]
[]
[null,null,null,"Kd",null,"Rf",null,"RMH","RfH","RMkdo",null,"bU","bL",null,"CDS CO 10Y","CDS US 10Y","RPaís",null,"Rr",null,"Ke",null,"WACC","TD"]
[]
[null,"COP",null,{"$f":"SUMPRODUCT(Kd!B4:B55,Kd!C4:C55)/SUM(Kd!C4:C55)","v":7.4602105543232641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1+Ke_USD)*(1+Swap_COP)/(1+Swap_USD))-1","v":0.12088126933447807},null,{"$f":"(Deuda*Kd_COP)+(Equity*Ke_COP/(1-Tx))","v":0.1365007857477149},{"$f":"(WACC_COP-Inf_COP)/(1+Inf_COP)","v":9.6973847637818883E-2}]
[]
[null,"USD",null,{"$f":"((1+Kd_COP)*(1+Swap_USD)/(1+Swap_COP))-1","v":3.3401905697600487E-2},null,{"$f":"AVERAGE(Rf!C4:C369)","v":1.5240734615384615E-2},null,{"$f":"'Prima Mkdo US'!C108","v":0.11572285531911951},{"$f":"'Prima Mkdo US'!E108","v":5.1463635887600098E-2},{"$f":"'Prima Mkdo US'!H108","v":6.425921943151941E-2},null,{"$f":"Beta!B151","v":0.49292672783711894},{"$f":"Beta_U*(1+((1-Tx)*Deuda/Equity))","v":0.71638684445661283},null,{"$f":"AVERAGE('Riesgo Pais'!C4:C369)/10000","v":1.9036180384615395E-2},{"$f":"AVERAGE('Riesgo Pais'!D4:D369)/10000","v":2.4046461538461536E-3},{"$f":"O12-P12","v":1.663153423076924E-2},null,{"$f":"VLOOKUP(M6,'Riesgo Remuneracion'!B3:C3,2,FALSE)","v":0},null,{"$f":"F12+(PrimaMkdo*M12)+Q12+PrimaRemuneracion","v":7.7906728281945115E-2},null,{"$f":"(Deuda*Kd_USD)+(Equity*Ke_USD/(1-Tx))","v":8.2101993116050598E-2},{"$f":"(WACC_USD-Inf_USD)/(1+Inf_USD)","v":6.5925673592802866E-2}]
[null,null,null,{"$f":"(Kd_USD-Inf_USD)/(1+Inf_USD)","v":1.7953602738320452E-2},null,null,null,null,null,null,null,null,{"$f":"PrimaMkdo*M12","v":4.603445943579125E-2}]

{"sheet":"Kd","index":1,"n_rows":55,"n_cols":3,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Costo de deuda"]
[]
["Año - Semana","Tasa","Monto"]
[201923,8.6039533200000004E-2,896391.34413999994]
[201924,7.4577511299999996E-2,206628.75646999999]
[201925,7.4652178299999997E-2,267355.66901999997]
[201926,7.9525822400000001E-2,387397.73592000001]
[201927,8.2906343899999999E-2,48985.953500000003]
[201928,9.0178359499999999E-2,281608.84334999998]
[201929,7.8875971899999994E-2,188127.68356999999]
[201930,8.0979142599999998E-2,301924.70009]
[201931,5.2908821100000003E-2,258074.19407999999]
[201932,8.8839840500000003E-2,126493.26515000001]
[201933,9.6597884100000003E-2,210364.14217000001]
[201934,7.1940294900000007E-2,222462.58517999999]
[201935,7.3451093300000006E-2,250738.27677999999]
[201936,8.3991383700000005E-2,74190.011180000001]
[201937,8.0864644799999996E-2,257851.06847]
[201938,7.5496108100000001E-2,329807.73626999999]
[201939,7.2252243499999994E-2,336254.69738000003]
[201940,7.1344868399999997E-2,115637.95629]
[201941,7.2705355799999996E-2,439546.61443999998]
[201942,9.2133566099999994E-2,126551.44499]
[201943,7.15138414E-2,603329.27058000001]
[201944,7.4088631299999999E-2,88739.35699]
[201945,7.3139762499999997E-2,42442.500249999997]
[201946,8.64434231E-2,249800.48332999999]
[201947,7.5325249100000005E-2,488961.61158999999]
[201948,6.9102504100000003E-2,867735.78075000003]
[201949,6.5442718999999996E-2,476928.79658999998]
[201950,7.6051253999999999E-2,475330.15831000003]
[201951,7.1500613000000005E-2,487538.68566000002]
[201952,7.7912750599999997E-2,536023.29865000001]
[201953,7.9728808799999995E-2,178095.27747999999]
[202001,7.7923041700000001E-2,242575.48860000001]
[202002,8.7703273400000004E-2,201460.86053999999]
[202003,6.6397429600000002E-2,331200.11226000002]
[202004,6.7317887100000001E-2,702514.22213999997]
[202005,8.3267163500000005E-2,174908.41237000001]
[202006,7.1261462600000006E-2,584269.52650000004]
[202007,6.4662825199999996E-2,384524.36423000001]
[202008,7.2893623899999996E-2,689595.54483999999]
[202009,7.9516714399999994E-2,126356.63411]
[202010,7.2146885300000005E-2,447540.90500000003]
[202011,7.2989785200000004E-2,583006.36377000005]
[202012,7.4649705900000002E-2,254591.10904000001]
[202013,7.1884879600000007E-2,822013.41645999998]
[202014,8.9034831999999994E-2,51367.992619999997]
[202015,7.9083814099999997E-2,170744.35920000001]
[202016,6.3966245800000002E-2,224193.00109000001]
[202017,7.4859399399999998E-2,549457.01521999994]
[202018,6.7274072399999996E-2,107763.99385]
[202019,8.3491708400000003E-2,40677.962809999997]
[202020,6.8954349400000003E-2,357006.71717000002]
[202021,7.7206994200000004E-2,45193.93129]

{"sheet":"SWAP","index":2,"n_rows":369,"n_cols":4,"rows_kept":369,"cut":false,"hidden":false,"merged":[]}
[null,"Tasas equivalentes"]
[]
[null,"Fecha","CLSWU10  Curncy","USSWAP10 Curncy"]
[null,43617,null,""]
[null,43618]
[null,43619,5.9299999999999999E-2,2.027E-2]
[null,43620,5.8499999999999996E-2,2.1021999999999999E-2]
[null,43621,5.8600000000000006E-2,2.1172E-2]
[null,43622,5.7999999999999996E-2,2.1107999999999998E-2]
[null,43623,5.7699999999999994E-2,2.0749E-2]
[null,43624]
[null,43625]
[null,43626,5.6799999999999996E-2,2.1278000000000002E-2]
[null,43627,5.6500000000000002E-2,2.1135999999999999E-2]
[null,43628,5.6600000000000004E-2,2.0804999999999997E-2]
[null,43629,5.5500000000000001E-2,2.0390000000000002E-2]
[null,43630,5.5199999999999999E-2,2.0114999999999997E-2]
[null,43631]
[null,43632]
[null,43633,5.6500000000000002E-2,2.0415000000000003E-2]
[null,43634,5.5899999999999998E-2,2.0013999999999997E-2]
[null,43635,5.5800000000000002E-2,1.959E-2]
[null,43636,5.5E-2,1.9696999999999999E-2]
[null,43637,5.5199999999999999E-2,1.9879999999999998E-2]
[null,43638]
[null,43639]
[null,43640,5.5300000000000002E-2,1.9435999999999998E-2]
[null,43641,5.5099999999999996E-2,1.9085000000000001E-2]
[null,43642,5.5399999999999998E-2,1.9779999999999999E-2]
[null,43643,5.5600000000000004E-2,1.9547999999999999E-2]
[null,43644,5.5E-2,1.9640000000000001E-2]
[null,43645]
[null,43646]
[null,43647,5.5E-2,1.9865000000000001E-2]
[null,43648,5.5E-2,1.9327E-2]
[null,43649,5.3600000000000002E-2,1.9039999999999998E-2]
[null,43650,5.3600000000000002E-2,1.9030000000000002E-2]
[null,43651,5.3600000000000002E-2,1.9870000000000002E-2]
[null,43652]
[null,43653]
[null,43654,5.4199999999999998E-2,1.9909E-2]
[null,43655,5.4299999999999994E-2,2.0030000000000003E-2]
[null,43656,5.4100000000000002E-2,2.0097E-2]
[null,43657,5.45E-2,2.0863999999999997E-2]
[null,43658,5.4800000000000001E-2,2.0649999999999998E-2]
[null,43659]
[null,43660]
[null,43661,5.4600000000000003E-2,2.0250000000000001E-2]
[null,43662,5.4900000000000004E-2,2.0390000000000002E-2]
[null,43663,5.4900000000000004E-2,1.9791E-2]
[null,43664,5.45E-2,1.95E-2]
[null,43665,5.5099999999999996E-2,1.9887999999999999E-2]
[null,43666]
[null,43667]
[null,43668,5.5099999999999996E-2,1.9800999999999999E-2]
[null,43669,5.5099999999999996E-2,2.0119999999999999E-2]
[null,43670,5.4800000000000001E-2,1.9710000000000002E-2]
[null,43671,5.4900000000000004E-2,1.9969000000000001E-2]
[null,43672,5.4800000000000001E-2,1.9977999999999999E-2]
[null,43673]
[null,43674]
[null,43675,5.5399999999999998E-2,1.9833E-2]
[null,43676,5.57E-2,1.9729E-2]
[null,43677,5.57E-2,1.9455E-2]
[null,43678,5.57E-2,1.8168E-2]
[null,43679,5.5199999999999999E-2,1.7683000000000001E-2]
[null,43680]
[null,43681]
[null,43682,5.5999999999999994E-2,1.5893999999999998E-2]
[null,43683,5.5500000000000001E-2,1.6036999999999999E-2]
[null,43684,5.5600000000000004E-2,1.6057999999999999E-2]
[null,43685,5.5E-2,1.5939999999999999E-2]
[null,43686,5.5E-2,1.6303999999999999E-2]
[null,43687]
[null,43688]
[null,43689,5.5E-2,1.5362000000000001E-2]
[null,43690,5.45E-2,1.6040000000000002E-2]
[null,43691,5.3800000000000001E-2,1.4713E-2]
[null,43692,5.3499999999999999E-2,1.4138E-2]
[null,43693,5.3099999999999994E-2,1.4454E-2]
[null,43694]
[null,43695]
[null,43696,5.3099999999999994E-2,1.5049999999999999E-2]
[null,43697,5.3099999999999994E-2,1.4588999999999998E-2]
[null,43698,5.3200000000000004E-2,1.4954E-2]
[null,43699,5.3200000000000004E-2,1.5314999999999999E-2]
[null,43700,5.3499999999999999E-2,1.4504000000000001E-2]
[null,43701]
[null,43702]
[null,43703,5.3699999999999998E-2,1.4557E-2]
[null,43704,5.4199999999999998E-2,1.3847E-2]
[null,43705,5.45E-2,1.3793999999999999E-2]
[null,43706,5.4600000000000003E-2,1.3918E-2]
[null,43707,5.4800000000000001E-2,1.3816999999999999E-2]
[null,43708]
[null,43709]
[null,43710,5.4800000000000001E-2,1.3820000000000001E-2]
[null,43711,5.5E-2,1.3351999999999999E-2]
[null,43712,5.4400000000000004E-2,1.3524000000000001E-2]
[null,43713,5.4400000000000004E-2,1.4471000000000001E-2]
[null,43714,5.4199999999999998E-2,1.4458E-2]
[null,43715]
[null,43716]
[null,43717,5.45E-2,1.5335999999999999E-2]
[null,43718,5.4699999999999999E-2,1.6209999999999999E-2]
[null,43719,5.4600000000000003E-2,1.6227999999999999E-2]
[null,43720,5.4400000000000004E-2,1.6552000000000001E-2]
[null,43721,5.4800000000000001E-2,1.7854999999999999E-2]
[null,43722]
[null,43723]
[null,43724,5.4400000000000004E-2,1.7271999999999999E-2]
[null,43725,5.45E-2,1.6879999999999999E-2]
[null,43726,5.4299999999999994E-2,1.6695000000000002E-2]
[null,43727,5.3800000000000001E-2,1.6582E-2]
[null,43728,5.3899999999999997E-2,1.6078000000000002E-2]
[null,43729]
[null,43730]
[null,43731,5.3800000000000001E-2,1.6071999999999999E-2]
[null,43732,5.3800000000000001E-2,1.5169000000000002E-2]
[null,43733,5.3800000000000001E-2,1.6071999999999999E-2]
[null,43734,5.3899999999999997E-2,1.5697000000000003E-2]
[null,43735,5.4199999999999998E-2,1.5731000000000002E-2]
[null,43736]
[null,43737]
[null,43738,5.4299999999999994E-2,1.5637999999999999E-2]
[null,43739,5.45E-2,1.5413000000000001E-2]
[null,43740,5.4299999999999994E-2,1.5068000000000002E-2]
[null,43741,5.3800000000000001E-2,1.4378E-2]
[null,43742,5.3399999999999996E-2,1.4471000000000001E-2]
[null,43743]
[null,43744]
[null,43745,5.3800000000000001E-2,1.4792000000000001E-2]
[null,43746,5.3800000000000001E-2,1.4395E-2]
[null,43747,5.3699999999999998E-2,1.4948000000000001E-2]
[null,43748,5.3800000000000001E-2,1.5810000000000001E-2]
[null,43749,5.4100000000000002E-2,1.6535000000000001E-2]
[null,43750]
[null,43751]
[null,43752,5.4100000000000002E-2,1.6532999999999999E-2]
[null,43753,5.4400000000000004E-2,1.7004999999999999E-2]
[null,43754,5.5099999999999996E-2,1.6650000000000002E-2]
[null,43755,5.45E-2,1.678E-2]
[null,43756,5.4199999999999998E-2,1.6896000000000001E-2]
[null,43757]
[null,43758]
[null,43759,5.4600000000000003E-2,1.737E-2]
[null,43760,5.5199999999999999E-2,1.6929E-2]
[null,43761,5.5300000000000002E-2,1.6895E-2]
[null,43762,5.4900000000000004E-2,1.6893999999999999E-2]
[null,43763,5.5E-2,1.712E-2]
[null,43764]
[null,43765]
[null,43766,5.5199999999999999E-2,1.7602E-2]
[null,43767,5.5899999999999998E-2,1.7544999999999998E-2]
[null,43768,5.62E-2,1.6875999999999999E-2]
[null,43769,5.5500000000000001E-2,1.602E-2]
[null,43770,5.6299999999999996E-2,1.6278999999999998E-2]
[null,43771]
[null,43772]
[null,43773,5.6299999999999996E-2,1.6975000000000001E-2]
[null,43774,5.6299999999999996E-2,1.7749999999999998E-2]
[null,43775,5.7200000000000001E-2,1.7443E-2]
[null,43776,5.7200000000000001E-2,1.8336000000000002E-2]
[null,43777,5.7800000000000004E-2,1.8489999999999999E-2]
[null,43778]
[null,43779]
[null,43780,5.7800000000000004E-2,1.8489999999999999E-2]
[null,43781,5.9200000000000003E-2,1.8435E-2]
[null,43782,5.9900000000000002E-2,1.7890000000000003E-2]
[null,43783,5.91E-2,1.7228E-2]
[null,43784,5.91E-2,1.7364000000000001E-2]
[null,43785]
[null,43786]
[null,43787,5.8299999999999998E-2,1.7135999999999998E-2]
[null,43788,5.8799999999999998E-2,1.6771999999999999E-2]
[null,43789,5.8799999999999998E-2,1.6440999999999997E-2]
[null,43790,5.8600000000000006E-2,1.6631E-2]
[null,43791,5.9000000000000004E-2,1.6714E-2]
[null,43792]
[null,43793]
[null,43794,5.96E-2,1.6659999999999998E-2]
[null,43795,6.0299999999999999E-2,1.6553999999999999E-2]
[null,43796,5.9900000000000002E-2,1.6872000000000002E-2]
[null,43797,5.9900000000000002E-2,1.687E-2]
[null,43798,5.9900000000000002E-2,1.7006E-2]
[null,43799]
[null,43800]
[null,43801,5.9900000000000002E-2,1.7433999999999998E-2]
[null,43802,5.9500000000000004E-2,1.6410999999999999E-2]
[null,43803,5.8799999999999998E-2,1.7003000000000001E-2]
[null,43804,5.8299999999999998E-2,1.7412E-2]
[null,43805,5.8100000000000006E-2,1.7688000000000002E-2]
[null,43806]
[null,43807]
[null,43808,5.8100000000000006E-2,1.7523999999999998E-2]
[null,43809,5.8100000000000006E-2,1.7684999999999999E-2]
[null,43810,5.7500000000000002E-2,1.7204999999999998E-2]
[null,43811,5.7500000000000002E-2,1.8355E-2]
[null,43812,5.79E-2,1.7559999999999999E-2]
[null,43813]
[null,43814]
[null,43815,5.7800000000000004E-2,1.8180000000000002E-2]
[null,43816,5.7800000000000004E-2,1.8338999999999998E-2]
[null,43817,5.8100000000000006E-2,1.8657E-2]
[null,43818,5.79E-2,1.8713E-2]
[null,43819,5.7800000000000004E-2,1.8772999999999998E-2]
[null,43820]
[null,43821]
[null,43822,5.7800000000000004E-2,1.8870000000000001E-2]
[null,43823,5.7800000000000004E-2,1.8613000000000001E-2]
[null,43824,5.7800000000000004E-2,1.8643E-2]
[null,43825,5.7999999999999996E-2,1.8527999999999999E-2]
[null,43826,5.7999999999999996E-2,1.8399000000000002E-2]
[null,43827]
[null,43828]
[null,43829,5.79E-2,1.8481999999999998E-2]
[null,43830,5.79E-2,1.8950000000000002E-2]
[null,43831,5.79E-2,1.8929999999999999E-2]
[null,43832,5.7800000000000004E-2,1.8467999999999998E-2]
[null,43833,5.7999999999999996E-2,1.7520999999999998E-2]
[null,43834]
[null,43835]
[null,43836,5.7999999999999996E-2,1.7498E-2]
[null,43837,5.7800000000000004E-2,1.7650000000000002E-2]
[null,43838,5.7500000000000002E-2,1.8172000000000001E-2]
[null,43839,5.7300000000000004E-2,1.7995999999999998E-2]
[null,43840,5.7300000000000004E-2,1.7686999999999998E-2]
[null,43841]
[null,43842]
[null,43843,5.7599999999999998E-2,1.7944999999999999E-2]
[null,43844,5.7599999999999998E-2,1.7715000000000002E-2]
[null,43845,5.7300000000000004E-2,1.7464E-2]
[null,43846,5.7599999999999998E-2,1.7658E-2]
[null,43847,5.7699999999999994E-2,1.7804E-2]
[null,43848]
[null,43849]
[null,43850,5.7699999999999994E-2,1.78E-2]
[null,43851,5.7599999999999998E-2,1.737E-2]
[null,43852,5.7099999999999998E-2,1.7257000000000002E-2]
[null,43853,5.6799999999999996E-2,1.6834000000000002E-2]
[null,43854,5.6799999999999996E-2,1.6343E-2]
[null,43855]
[null,43856]
[null,43857,5.6899999999999992E-2,1.5507999999999999E-2]
[null,43858,5.6500000000000002E-2,1.6042000000000001E-2]
[null,43859,5.6299999999999996E-2,1.5362000000000001E-2]
[null,43860,5.62E-2,1.5361E-2]
[null,43861,5.5600000000000004E-2,1.4525000000000001E-2]
[null,43862]
[null,43863]
[null,43864,5.5600000000000004E-2,1.4835000000000001E-2]
[null,43865,5.5800000000000002E-2,1.5547999999999999E-2]
[null,43866,5.5600000000000004E-2,1.6115000000000001E-2]
[null,43867,5.5199999999999999E-2,1.6031E-2]
[null,43868,5.5E-2,1.54E-2]
[null,43869]
[null,43870]
[null,43871,5.45E-2,1.5169000000000002E-2]
[null,43872,5.3899999999999997E-2,1.5472999999999999E-2]
[null,43873,5.3899999999999997E-2,1.5893999999999998E-2]
[null,43874,5.4100000000000002E-2,1.5687E-2]
[null,43875,5.3899999999999997E-2,1.5318E-2]
[null,43876]
[null,43877]
[null,43878,5.3899999999999997E-2,1.5339E-2]
[null,43879,5.3899999999999997E-2,1.5011999999999999E-2]
[null,43880,5.4100000000000002E-2,1.5101E-2]
[null,43881,5.3899999999999997E-2,1.4539E-2]
[null,43882,5.2999999999999999E-2,1.3977999999999999E-2]
[null,43883]
[null,43884]
[null,43885,5.2400000000000002E-2,1.3021E-2]
[null,43886,5.1900000000000002E-2,1.2886E-2]
[null,43887,5.1799999999999999E-2,1.2872E-2]
[null,43888,5.2699999999999997E-2,1.2064999999999999E-2]
[null,43889,5.3800000000000001E-2,1.1174999999999999E-2]
[null,43890]
[null,43891]
[null,43892,5.3200000000000004E-2,1.154E-2]
[null,43893,5.2699999999999997E-2,9.8429999999999993E-3]
[null,43894,5.0700000000000002E-2,1.0470999999999999E-2]
[null,43895,5.1799999999999999E-2,9.1800000000000007E-3]
[null,43896,5.2600000000000001E-2,8.4080000000000005E-3]
[null,43897]
[null,43898]
[null,43899,5.7699999999999994E-2,6.2260000000000006E-3]
[null,43900,5.7999999999999996E-2,8.3330000000000001E-3]
[null,43901,6.1799999999999994E-2,8.7209999999999996E-3]
[null,43902,7.2000000000000008E-2,7.7200000000000003E-3]
[null,43903,7.0099999999999996E-2,9.6330000000000009E-3]
[null,43904]
[null,43905]
[null,43906,7.1199999999999999E-2,7.5180000000000004E-3]
[null,43907,6.2E-2,9.9399999999999992E-3]
[null,43908,6.3600000000000004E-2,1.072E-2]
[null,43909,6.2300000000000001E-2,1.0096000000000001E-2]
[null,43910,5.7999999999999996E-2,7.6610000000000003E-3]
[null,43911]
[null,43912]
[null,43913,5.7999999999999996E-2,7.1289999999999999E-3]
[null,43914,5.6600000000000004E-2,7.5549999999999992E-3]
[null,43915,5.28E-2,8.0739999999999996E-3]
[null,43916,5.2000000000000005E-2,7.6339999999999993E-3]
[null,43917,5.45E-2,6.4029999999999998E-3]
[null,43918]
[null,43919]
[null,43920,5.5300000000000002E-2,7.2850000000000007E-3]
[null,43921,5.7300000000000004E-2,7.1609999999999998E-3]
[null,43922,5.9000000000000004E-2,6.7930000000000004E-3]
[null,43923,5.8899999999999994E-2,6.5719999999999997E-3]
[null,43924,5.9500000000000004E-2,6.522E-3]
[null,43925]
[null,43926]
[null,43927,5.9000000000000004E-2,7.1630000000000001E-3]
[null,43928,5.8100000000000006E-2,7.6930000000000002E-3]
[null,43929,5.7500000000000002E-2,8.2529999999999999E-3]
[null,43930,5.7599999999999998E-2,8.0920000000000002E-3]
[null,43931,5.7599999999999998E-2,8.0800000000000004E-3]
[null,43932]
[null,43933]
[null,43934,5.6600000000000004E-2,8.4259999999999995E-3]
[null,43935,5.6600000000000004E-2,8.2360000000000003E-3]
[null,43936,5.4299999999999994E-2,6.999E-3]
[null,43937,5.3899999999999997E-2,7.0270000000000003E-3]
[null,43938,5.2400000000000002E-2,7.1279999999999998E-3]
[null,43939]
[null,43940]
[null,43941,5.2400000000000002E-2,6.7229999999999998E-3]
[null,43942,5.2400000000000002E-2,6.378E-3]
[null,43943,5.1900000000000002E-2,6.6300000000000005E-3]
[null,43944,5.1699999999999996E-2,6.3890000000000006E-3]
[null,43945,5.0599999999999999E-2,6.3229999999999996E-3]
[null,43946]
[null,43947]
[null,43948,5.16E-2,6.7859999999999995E-3]
[null,43949,5.1500000000000004E-2,6.235000000000001E-3]
[null,43950,5.0799999999999998E-2,6.3800000000000003E-3]
[null,43951,4.8499999999999995E-2,6.4520000000000003E-3]
[null,43952,4.8399999999999999E-2,6.1950000000000009E-3]
[null,43953]
[null,43954]
[null,43955,4.9100000000000005E-2,6.3060000000000008E-3]
[null,43956,4.7899999999999998E-2,6.5690000000000002E-3]
[null,43957,4.7899999999999998E-2,6.6669999999999993E-3]
[null,43958,4.6199999999999998E-2,6.0799999999999995E-3]
[null,43959,4.58E-2,6.4390000000000003E-3]
[null,43960]
[null,43961]
[null,43962,4.6600000000000003E-2,6.5849999999999997E-3]
[null,43963,4.7899999999999998E-2,6.2829999999999995E-3]
[null,43964,4.7699999999999992E-2,6.1619999999999999E-3]
[null,43965,4.7599999999999996E-2,5.914E-3]
[null,43966,4.7599999999999996E-2,6.2629999999999995E-3]
[null,43967]
[null,43968]
[null,43969,4.6899999999999997E-2,7.0799999999999995E-3]
[null,43970,4.6100000000000002E-2,6.7149999999999996E-3]
[null,43971,4.5400000000000003E-2,6.6559999999999996E-3]
[null,43972,4.5499999999999999E-2,6.6290000000000003E-3]
[null,43973,4.5899999999999996E-2,6.5959999999999994E-3]
[null,43974]
[null,43975]
[null,43976,4.5899999999999996E-2,6.6E-3]
[null,43977,4.4999999999999998E-2,6.9040000000000004E-3]
[null,43978,4.4600000000000001E-2,6.7320000000000001E-3]
[null,43979,4.3799999999999999E-2,6.855E-3]
[null,43980,4.4600000000000001E-2,6.5059999999999996E-3]
[null,43981]
[null,43982]

{"sheet":"Rf","index":3,"n_rows":369,"n_cols":3,"rows_kept":369,"cut":false,"hidden":false,"merged":[]}
[null,"Tasa libre de riesgo"]
[]
[null,"Fecha","USGG10YR Index"]
[null,43617,""]
[null,43618]
[null,43619,2.0710000000000003E-2]
[null,43620,2.1295999999999999E-2]
[null,43621,2.1347999999999999E-2]
[null,43622,2.1173999999999998E-2]
[null,43623,2.0809000000000001E-2]
[null,43624]
[null,43625]
[null,43626,2.1484E-2]
[null,43627,2.1430999999999999E-2]
[null,43628,2.1204999999999998E-2]
[null,43629,2.0945000000000002E-2]
[null,43630,2.0804E-2]
[null,43631]
[null,43632]
[null,43633,2.0941999999999999E-2]
[null,43634,2.0594999999999999E-2]
[null,43635,2.0232999999999998E-2]
[null,43636,2.0284E-2]
[null,43637,2.0539999999999999E-2]
[null,43638]
[null,43639]
[null,43640,2.0143000000000001E-2]
[null,43641,1.985E-2]
[null,43642,2.0468E-2]
[null,43643,2.0139999999999998E-2]
[null,43644,2.0050999999999999E-2]
[null,43645]
[null,43646]
[null,43647,2.0240000000000001E-2]
[null,43648,1.9740000000000001E-2]
[null,43649,1.9498000000000001E-2]
[null,43650,1.9498000000000001E-2]
[null,43651,2.0337999999999998E-2]
[null,43652]
[null,43653]
[null,43654,2.0476000000000001E-2]
[null,43655,2.0648E-2]
[null,43656,2.0613000000000003E-2]
[null,43657,2.1377999999999998E-2]
[null,43658,2.1219000000000002E-2]
[null,43659]
[null,43660]
[null,43661,2.0887000000000003E-2]
[null,43662,2.1026E-2]
[null,43663,2.0451E-2]
[null,43664,2.0242E-2]
[null,43665,2.0552000000000001E-2]
[null,43666]
[null,43667]
[null,43668,2.0464000000000003E-2]
[null,43669,2.0812000000000001E-2]
[null,43670,2.0428000000000002E-2]
[null,43671,2.0809999999999999E-2]
[null,43672,2.0702999999999999E-2]
[null,43673]
[null,43674]
[null,43675,2.0649999999999998E-2]
[null,43676,2.0579999999999998E-2]
[null,43677,2.0144000000000002E-2]
[null,43678,1.8935E-2]
[null,43679,1.8452E-2]
[null,43680]
[null,43681]
[null,43682,1.7075E-2]
[null,43683,1.7023E-2]
[null,43684,1.7342E-2]
[null,43685,1.7172E-2]
[null,43686,1.7447000000000001E-2]
[null,43687]
[null,43688]
[null,43689,1.6454E-2]
[null,43690,1.7035000000000002E-2]
[null,43691,1.5792E-2]
[null,43692,1.5269E-2]
[null,43693,1.5537999999999998E-2]
[null,43694]
[null,43695]
[null,43696,1.6063000000000001E-2]
[null,43697,1.5554999999999999E-2]
[null,43698,1.5893000000000001E-2]
[null,43699,1.6131E-2]
[null,43700,1.5350999999999998E-2]
[null,43701]
[null,43702]
[null,43703,1.5350999999999998E-2]
[null,43704,1.4711E-2]
[null,43705,1.4794E-2]
[null,43706,1.4945E-2]
[null,43707,1.4961E-2]
[null,43708]
[null,43709]
[null,43710,1.4961E-2]
[null,43711,1.4573000000000001E-2]
[null,43712,1.4657E-2]
[null,43713,1.5585999999999999E-2]
[null,43714,1.5602E-2]
[null,43715]
[null,43716]
[null,43717,1.6438000000000001E-2]
[null,43718,1.7316000000000002E-2]
[null,43719,1.7385000000000001E-2]
[null,43720,1.7715000000000002E-2]
[null,43721,1.8957999999999999E-2]
[null,43722]
[null,43723]
[null,43724,1.8467000000000001E-2]
[null,43725,1.8012999999999998E-2]
[null,43726,1.7961000000000001E-2]
[null,43727,1.7840000000000002E-2]
[null,43728,1.7215000000000001E-2]
[null,43729]
[null,43730]
[null,43731,1.7267000000000001E-2]
[null,43732,1.6455999999999998E-2]
[null,43733,1.7372000000000002E-2]
[null,43734,1.6920999999999999E-2]
[null,43735,1.6801E-2]
[null,43736]
[null,43737]
[null,43738,1.6646000000000001E-2]
[null,43739,1.6352999999999999E-2]
[null,43740,1.5991999999999999E-2]
[null,43741,1.5341E-2]
[null,43742,1.529E-2]
[null,43743]
[null,43744]
[null,43745,1.558E-2]
[null,43746,1.5289000000000002E-2]
[null,43747,1.5836000000000003E-2]
[null,43748,1.6680999999999998E-2]
[null,43749,1.729E-2]
[null,43750]
[null,43751]
[null,43752,1.729E-2]
[null,43753,1.771E-2]
[null,43754,1.7395000000000001E-2]
[null,43755,1.7517999999999999E-2]
[null,43756,1.7536E-2]
[null,43757]
[null,43758]
[null,43759,1.7993000000000002E-2]
[null,43760,1.7606999999999998E-2]
[null,43761,1.7642000000000001E-2]
[null,43762,1.7659999999999999E-2]
[null,43763,1.7943000000000001E-2]
[null,43764]
[null,43765]
[null,43766,1.8420000000000002E-2]
[null,43767,1.8384999999999999E-2]
[null,43768,1.7715000000000002E-2]
[null,43769,1.6909999999999998E-2]
[null,43770,1.7103E-2]
[null,43771]
[null,43772]
[null,43773,1.7770000000000001E-2]
[null,43774,1.8584E-2]
[null,43775,1.8283000000000001E-2]
[null,43776,1.9172999999999999E-2]
[null,43777,1.9417E-2]
[null,43778]
[null,43779]
[null,43780,1.9417E-2]
[null,43781,1.9347E-2]
[null,43782,1.8860000000000002E-2]
[null,43783,1.8186000000000001E-2]
[null,43784,1.8308000000000001E-2]
[null,43785]
[null,43786]
[null,43787,1.8153000000000002E-2]
[null,43788,1.7825999999999998E-2]
[null,43789,1.7448999999999999E-2]
[null,43790,1.7722999999999999E-2]
[null,43791,1.7706E-2]
[null,43792]
[null,43793]
[null,43794,1.7551000000000001E-2]
[null,43795,1.7413999999999999E-2]
[null,43796,1.7654E-2]
[null,43797,1.7654E-2]
[null,43798,1.7757999999999999E-2]
[null,43799]
[null,43800]
[null,43801,1.8189E-2]
[null,43802,1.7156999999999999E-2]
[null,43803,1.7739999999999999E-2]
[null,43804,1.8103000000000001E-2]
[null,43805,1.8363000000000001E-2]
[null,43806]
[null,43807]
[null,43808,1.8189999999999998E-2]
[null,43809,1.8416000000000002E-2]
[null,43810,1.7913999999999999E-2]
[null,43811,1.8921999999999998E-2]
[null,43812,1.8225999999999999E-2]
[null,43813]
[null,43814]
[null,43815,1.8713E-2]
[null,43816,1.8801000000000002E-2]
[null,43817,1.9169000000000002E-2]
[null,43818,1.9203999999999999E-2]
[null,43819,1.9171000000000001E-2]
[null,43820]
[null,43821]
[null,43822,1.9293999999999999E-2]
[null,43823,1.8995999999999999E-2]
[null,43824,1.8995999999999999E-2]
[null,43825,1.8944000000000003E-2]
[null,43826,1.8752000000000001E-2]
[null,43827]
[null,43828]
[null,43829,1.8787999999999999E-2]
[null,43830,1.9175000000000001E-2]
[null,43831,1.9175000000000001E-2]
[null,43832,1.8770999999999999E-2]
[null,43833,1.7881000000000001E-2]
[null,43834]
[null,43835]
[null,43836,1.8090000000000002E-2]
[null,43837,1.8176999999999999E-2]
[null,43838,1.8738000000000001E-2]
[null,43839,1.8544999999999999E-2]
[null,43840,1.8196E-2]
[null,43841]
[null,43842]
[null,43843,1.8459E-2]
[null,43844,1.8109E-2]
[null,43845,1.7829999999999999E-2]
[null,43846,1.8074E-2]
[null,43847,1.8214999999999999E-2]
[null,43848]
[null,43849]
[null,43850,1.8214999999999999E-2]
[null,43851,1.7742999999999998E-2]
[null,43852,1.7690999999999998E-2]
[null,43853,1.7325E-2]
[null,43854,1.6839E-2]
[null,43855]
[null,43856]
[null,43857,1.6080000000000001E-2]
[null,43858,1.6562E-2]
[null,43859,1.5838999999999999E-2]
[null,43860,1.5855999999999999E-2]
[null,43861,1.5068000000000002E-2]
[null,43862]
[null,43863]
[null,43864,1.5272000000000001E-2]
[null,43865,1.5990999999999998E-2]
[null,43866,1.6508000000000002E-2]
[null,43867,1.6421999999999999E-2]
[null,43868,1.5834000000000001E-2]
[null,43869]
[null,43870]
[null,43871,1.5695999999999998E-2]
[null,43872,1.6005999999999999E-2]
[null,43873,1.6333E-2]
[null,43874,1.6173E-2]
[null,43875,1.5848000000000001E-2]
[null,43876]
[null,43877]
[null,43878,1.5848000000000001E-2]
[null,43879,1.5609999999999999E-2]
[null,43880,1.5661000000000001E-2]
[null,43881,1.5152000000000001E-2]
[null,43882,1.4713E-2]
[null,43883]
[null,43884]
[null,43885,1.3705E-2]
[null,43886,1.3521E-2]
[null,43887,1.3370999999999999E-2]
[null,43888,1.2607E-2]
[null,43889,1.1486000000000001E-2]
[null,43890]
[null,43891]
[null,43892,1.1632E-2]
[null,43893,9.9900000000000006E-3]
[null,43894,1.0522E-2]
[null,43895,9.1199999999999996E-3]
[null,43896,7.6229999999999996E-3]
[null,43897]
[null,43898]
[null,43899,5.4069999999999995E-3]
[null,43900,8.0300000000000007E-3]
[null,43901,8.6950000000000013E-3]
[null,43902,8.0420000000000005E-3]
[null,43903,9.6030000000000004E-3]
[null,43904]
[null,43905]
[null,43906,7.1819999999999991E-3]
[null,43907,1.0784E-2]
[null,43908,1.1915E-2]
[null,43909,1.1404000000000001E-2]
[null,43910,8.4539999999999997E-3]
[null,43911]
[null,43912]
[null,43913,7.8630000000000002E-3]
[null,43914,8.4659999999999996E-3]
[null,43915,8.6730000000000002E-3]
[null,43916,8.4469999999999996E-3]
[null,43917,6.7459999999999994E-3]
[null,43918]
[null,43919]
[null,43920,7.2640000000000005E-3]
[null,43921,6.6949999999999996E-3]
[null,43922,5.8320000000000004E-3]
[null,43923,5.9699999999999996E-3]
[null,43924,5.9480000000000002E-3]
[null,43925]
[null,43926]
[null,43927,6.6979999999999991E-3]
[null,43928,7.1220000000000007E-3]
[null,43929,7.7219999999999997E-3]
[null,43930,7.1909999999999995E-3]
[null,43931,7.1909999999999995E-3]
[null,43932]
[null,43933]
[null,43934,7.7130000000000002E-3]
[null,43935,7.5199999999999998E-3]
[null,43936,6.3160000000000004E-3]
[null,43937,6.267E-3]
[null,43938,6.4170000000000008E-3]
[null,43939]
[null,43940]
[null,43941,6.0529999999999994E-3]
[null,43942,5.6910000000000007E-3]
[null,43943,6.1900000000000002E-3]
[null,43944,6.0150000000000004E-3]
[null,43945,6.0080000000000003E-3]
[null,43946]
[null,43947]
[null,43948,6.6049999999999998E-3]
[null,43949,6.1289999999999999E-3]
[null,43950,6.2690000000000003E-3]
[null,43951,6.3929999999999994E-3]
[null,43952,6.1180000000000002E-3]
[null,43953]
[null,43954]
[null,43955,6.3360000000000005E-3]
[null,43956,6.6190000000000008E-3]
[null,43957,7.0299999999999998E-3]
[null,43958,6.4090000000000006E-3]
[null,43959,6.8310000000000003E-3]
[null,43960]
[null,43961]
[null,43962,7.0989999999999994E-3]
[null,43963,6.6510000000000007E-3]
[null,43964,6.5249999999999996E-3]
[null,43965,6.2180000000000004E-3]
[null,43966,6.4280000000000006E-3]
[null,43967]
[null,43968]
[null,43969,7.2570000000000004E-3]
[null,43970,6.8820000000000001E-3]
[null,43971,6.8010000000000006E-3]
[null,43972,6.7200000000000003E-3]
[null,43973,6.5910000000000005E-3]
[null,43974]
[null,43975]
[null,43976,6.5910000000000005E-3]
[null,43977,6.9649999999999998E-3]
[null,43978,6.8189999999999995E-3]
[null,43979,6.8999999999999999E-3]
[null,43980,6.5259999999999997E-3]
[null,43981]
[null,43982]

{"sheet":"Prima Mkdo US","index":4,"n_rows":115,"n_cols":11,"rows_kept":115,"cut":false,"hidden":false,"merged":[[105,6,105,7],[105,8,105,9]]}
[null,"Updated on","2019-01-01"]
[null,"Customixed Geometric risk premium estimator"]
[null,"What is your riskfree rate?",null,"LT",null,null,"Estimates of risk premiums from 1928, over the last 40 years and over the last 10 years"]
[null,"Enter your starting year",null,1981,null,null,"are provided at the bottom of this table."]
[]
[null,"Value of stocks in starting year:",null,null,null,{"$f":"IF(D4=1928,100,VLOOKUP(D4-1,B13:H98,5))","v":7934.2637789341807}]
[null,"Value of T.Bills in starting year:",null,null,null,{"$f":"IF(D4=1928,100,VLOOKUP(D4-1,B13:H98,6))","v":453.46389244561374},null,"http://www.stern.nyu.edu/~adamodar/pc/datasets/histretSP.xls"]
[null,"Value of T.bonds in starting year:",null,null,null,{"$f":"IF(D4=1928,100,VLOOKUP(D4-1,B12:H98,7))","v":448.16699336164055}]
[null,"Estimate of risk premium based on your inputs:",null,null,null,{"$f":"IF(D3=\"ST\",(F104/F6)^(1/(B104-D4+1))-(G104/F7)^(1/(B104-D4+1)),(F104/F6)^(1/(B104-D4+1))-(H104/F8)^(1/(B104-D4+1)))","v":3.6713988822697052E-2}]
[]
[null,null,"Annual Returns on Investments in",null,null,"Compounded Value of $ 100"]
[null,"Year","S&P 500","3-month T.Bill","10-year T. Bond","Stocks","T.Bills","T.Bonds","Stocks - Bills","Stocks - Bonds","Historical risk premium"]
[null,1928,0.43811155152887893,3.0800000000000001E-2,8.354708589799302E-3,{"$f":"100*(1+C13)","v":143.81115515288789},{"$f":"100*(1+D13)","v":103.08},{"$f":"100*(1+E13)","v":100.83547085897993},{"$f":"C13-D13","v":0.40731155152887893},{"$f":"C13-E13","v":0.42975684293907962}]
[null,1929,-8.2979466119096595E-2,3.1600000000000003E-2,4.2038041563204259E-2,{"$f":"F13*(1+C14)","v":131.87778227633069},106.337328,105.074396573995,{"$f":"C14-D14","v":-0.1145794661190966},{"$f":"C14-E14","v":-0.12501750768230085}]
[null,1930,-0.25123636363636365,4.5499999999999999E-2,4.5409314348970366E-2,98.745287812797272,111.17567642400002,109.84575287805193,-0.29673636363636363,-0.29664567798533403]
[null,1931,-0.43837548891786188,2.3099999999999999E-2,-2.5588559619422531E-2,55.457773989527276,113.74383454939441,107.03495828159154,-0.46147548891786189,-0.41278692929843935]
[null,1932,-8.642364532019696E-2,1.0699999999999999E-2,8.7903069904773257E-2,50.664911000008722,114.96089357907292,116.44365970167279,-9.7123645320196961E-2,-0.17432671522497023]
[null,1933,0.49982225433526023,9.5999999999999992E-3,1.8552720891857361E-2,75.988361031728402,116.06451815743202,118.60400641974435,0.49022225433526023,0.48126953344340284]
[null,1934,-1.1885656970912803E-2,2.7833333333333334E-3,7.9634426179656104E-2,75.085189438723404,116.38756439963687,128.04896841358894,-1.4668990304246137E-2,-9.1520083150568907E-2]
[null,1935,0.46740421052631581,1.6750000000000001E-3,4.4720477296566127E-2,110.18032313054879,116.58251357000627,133.77537939837757,0.46572921052631583,0.42268373322974967]
[null,1936,0.31943410275502609,1.725E-3,5.0178754045450601E-2,145.37567579101449,116.78361840591452,140.4880612585456,0.31770910275502612,0.26925534870957551]
[null,1937,-0.35336728754365537,2.7583333333333331E-3,1.379146059646038E-2,94.004667561917856,117.10574655335085,142.42559681966594,-0.35612562087698868,-0.36715874814011573]
[null,1938,0.29282654028436017,6.4999999999999997E-4,4.2132485322046068E-2,121.53172913465568,117.18186528861054,148.42634118715418,0.29217654028436019,0.25069405496231412]
[null,1939,-1.0975646879756443E-2,4.5833333333333332E-4,4.4122613942060671E-2,120.19783979098749,117.23557364353447,154.97529933818757,-1.1433980213089777E-2,-5.509826082181711E-2]
[null,1940,-0.10672873194221515,3.5833333333333333E-4,5.4024815962845509E-2,107.36927676790187,117.27758305742339,163.34781136372007,-0.10708706527554848,-0.16075354790506066]
[null,1941,-0.12771455576559551,1.2916666666666669E-3,-2.0221975848580105E-2,93.656657282615996,117.42906660220589,160.0445958674045,-0.12900622243226217,-0.10749257991701541]
[null,1942,0.19173762945914843,3.4250000000000001E-3,2.2948682374484164E-2,111.61416273305268,117.83126115531844,163.71740846371824,0.18831262945914842,0.16878894708466427]
[null,1943,0.25061310133060394,3.8E-3,2.4899999999999999E-2,139.58613420800171,118.27901994770866,167.79397193446482,0.24681310133060394,0.22571310133060393]
[null,1944,0.19030676949443009,3.8E-3,2.5776111579070303E-2,166.15032047534245,118.72848022350996,172.11904807734297,0.1865067694944301,0.16453065791535978]
[null,1945,0.35821084337349401,3.8E-3,3.8044173419237229E-2,{"$f":"F29*(1+C30)","v":225.66716689959119},119.1796484483593,178.66717499115143,0.35441084337349399,0.3201666699542568]
[null,1946,-8.4291474654377807E-2,3.8E-3,3.1283745375695685E-2,206.64534862054904,119.63253111246307,184.25655340056949,-8.8091474654377805E-2,-0.11557522003007349]
[null,1947,5.1999999999999998E-2,6.0083333333333334E-3,9.1969680628322358E-3,217.3909067488176,120.35132323689713,185.95115503756207,4.5991666666666667E-2,4.2803031937167765E-2]
[null,1948,5.7045751633986834E-2,1.0449999999999999E-2,1.9510369413175046E-2,229.79213442269784,121.60899456472271,189.57913076515149,4.6595751633986833E-2,3.7535382220811792E-2]
[null,1949,0.18303223684210526,1.115E-2,4.6634851827973139E-2,271.85150279480598,122.96493485411936,198.42012543806027,0.17188223684210527,0.13639738501413212]
[null,1950,0.30805539011316263,1.2033333333333333E-2,4.2959574171096103E-3,355.59682354110947,124.4446129035306,199.2725298476397,0.29602205677982929,0.30375943269605304]
[null,1951,0.23678463044542339,1.5175000000000001E-2,-2.9531392208319886E-3,439.7966859908575,126.33305990434167,198.68405032411223,0.22160963044542339,0.23973776966625537]
[null,1952,0.18150988641144306,1.7225000000000001E-2,2.2679961918305656E-2,519.62413250918712,128.50914686119395,203.19019701923781,0.16428488641144307,0.1588299244931374]
[null,1953,-1.2082047421904465E-2,1.8908333333333333E-2,4.1438402589088513E-2,513.34600909864514,130.93904064642769,211.61007420547722,-3.0990380755237797E-2,-5.3520450010992981E-2]
[null,1954,0.52563321241434902,9.3833333333333338E-3,3.2898034558095555E-2,783.17772094125166,132.16768531116,218.57162973953018,0.51624987908101572,0.49273517785625348]
[null,1955,0.32597331851028349,1.7250000000000001E-2,-1.3364391288618781E-2,1038.4727616197922,134.44757788277749,215.65055295509998,0.30872331851028351,0.33933770979890227]
[null,1956,7.4395118733509347E-2,2.6275E-2,-2.2557738173154165E-2,1115.7300660220119,137.98018799164748,210.78596424464291,4.8120118733509347E-2,9.6952856906663512E-2]
[null,1957,-0.1045736018855796,3.2250000000000001E-2,6.7970128466249904E-2,999.05415428605454,142.43004905437809,225.11311331323367,-0.1368236018855796,-0.17254373035182952]
[null,1958,0.43719954988747184,1.7708333333333333E-2,-2.0990181755274694E-2,1435.8401808531264,144.95224783971605,220.38794814929315,0.41949121655413851,0.45818973164274651]
[null,1959,0.12056457163557326,3.3858333333333331E-2,-2.6466312591385065E-2,1608.9516371948275,149.86008936448911,214.55509182219998,8.6706238302239919E-2,0.14703088422695831]
[null,1960,3.36535314743695E-3,2.8833333333333332E-2,0.11639503690963365,1614.366327651135,154.18105527449853,239.52823965399477,-2.5467980185896383E-2,-0.1130296837621967,{"$f":"((F45/100)^(1/(B45-$B$13+1)))-((H45/100)^(1/(B45-$B$13+1)))","v":6.1119788031217315E-2}]
[null,1961,0.26637712958182752,2.3541666666666666E-2,2.0609208076323167E-2,{"$f":"F45*(1+C46)","v":2044.3965961044005},157.81073428408567,244.46472698517934,0.24283546291516087,0.24576792150550436,{"$f":"((F46/100)^(1/(B46-$B$13+1)))-((H46/100)^(1/(B46-$B$13+1)))","v":6.6173591829972622E-2}]
[null,1962,-8.8114605171208879E-2,2.7733333333333336E-2,5.693544054008462E-2,1864.2553972252979,162.18735198156432,258.38343391259201,-0.11584793850454221,-0.14505004571129348,5.9683465378989942E-2]
[null,1963,0.22611927099841514,3.1591666666666664E-2,1.6841620739546127E-2,2285.7994686007432,167.31112074291525,262.73502971192949,0.19452760433174848,0.20927765025886902,6.3618993911514821E-2]
[null,1964,0.16415455878432425,3.5466666666666667E-2,3.7280648911540815E-2,2661.0238718383412,173.24508849193066,272.52996211138321,0.12868789211765758,0.12687390987278344,6.5267777442658215E-2]
[null,1965,0.12399242477876114,3.9491666666666668E-2,7.1885509359262342E-3,2990.9706741017444,180.08682577829117,274.48905762558695,8.4500758112094482E-2,0.11680387384283492,6.6617941689874449E-2]
[null,1966,-9.9709542356377898E-2,4.8625000000000002E-2,2.9079409324299622E-2,2692.7423569857124,188.84354768176055,282.47103728732264,-0.14833454235637789,-0.12878895168067753,6.1123719679815336E-2]
[null,1967,0.23802966513133328,4.306666666666667E-2,-1.5806209932824666E-2,3333.6949185039784,196.9764098019217,278.0062407720165,0.19496299846466661,0.25383587506415795,6.5732838776739522E-2]
[null,1968,0.10814862651601535,5.3383333333333331E-2,3.2746196950768365E-2,3694.2294451636035,207.49166714518097,287.10988788587969,5.4765293182682022E-2,7.5402429565246981E-2,6.596627828748769E-2]
[null,1969,-8.2413710764490639E-2,6.6666666666666666E-2,-5.0140493209926106E-2,3389.7742881722256,221.3244449548597,272.7140565018351,-0.14908037743115732,-3.2273217554564533E-2,6.3333872734198771E-2]
[null,1970,3.5611449054964189E-2,6.3916666666666663E-2,0.16754737183412338,3510.4890625432981,235.47076572822448,318.40657993094021,-2.8305217611702474E-2,-0.13193592277915919,5.8972566666315007E-2]
[null,1971,0.14221150298426474,4.3324999999999995E-2,9.7868966197122972E-2,4009.720988337403,245.67253665339982,349.56870273914296,9.888650298426474E-2,4.434253678714177E-2,5.8660636809878541E-2]
[null,1972,0.18755362915074925,4.0724999999999997E-2,2.818449050444969E-2,4761.7587115820115,255.67755070860949,359.42111852214714,0.14682862915074923,0.15936913864629956,6.0804303728189568E-2]
[null,1973,-0.14308047437526472,7.0316666666666666E-2,3.6586646024150085E-2,4080.4440162683081,273.6559438159365,372.57113175912104,-0.21339714104193139,-0.17966712039941479,5.4960045718843054E-2]
[null,1974,-0.25901785750896972,7.8299999999999995E-2,1.9886086932378574E-2,3023.5361494891954,295.08320421672431,379.98011367377757,-0.3373178575089697,-0.27890394444134831,4.6417018581159875E-2]
[null,1975,0.36995137106184356,5.7750000000000003E-2,3.6052536026033838E-2,4142.0974934477708,312.12425926024014,393.67936041117781,0.31220137106184354,0.33389883503580975,5.1706756781676244E-2]
[null,1976,0.23830999002106662,4.974166666666667E-2,0.1598456074290921,5129.2007057775936,327.6498401229432,456.607276908399,0.18856832335439994,7.8464382591974524E-2,5.2196588038950109E-2]
[null,1977,-6.9797040759352322E-2,5.2691666666666671E-2,1.2899606071070449E-2,{"$f":"F61*(1+C62)","v":4771.1976750535359},344.91425628208793,462.49733090970153,-0.122488707426019,-8.2696646830422771E-2,4.9266761357046551E-2]
[null,1978,6.50928391167193E-2,7.1883333333333341E-2,-7.7758069075086478E-3,5081.7684777098611,369.70784273783198,458.90104096930958,-6.7904942166140403E-3,7.2868646024227948E-2,4.9741898913203242E-2]
[null,1979,0.18519490167516386,0.10069166666666667,6.7072031247235459E-3,6022.8860912752862,406.93434160284215,461.97898346523777,8.4503235008497199E-2,0.17848769855044033,5.2132252828986925E-2]
[null,1980,0.3173524550676301,0.11434166666666666,-2.989744251999403E-2,7934.2637789341807,453.46389244561374,448.16699336164055,0.20301078840096343,0.34724989758762415,5.7318705257589642E-2]
[null,1981,-4.7023902474955762E-2,0.14025000000000001,8.1992153358923542E-2,7561.1637327830058,517.06220336111107,484.91317021175587,-0.18727390247495579,-0.12901605583387932,5.3730990468644491E-2]
[null,1982,0.20419055079559353,0.10614166666666666,0.32814549486295586,9105.0819200356327,571.94404739619824,644.03524241645721,9.8048884128926872E-2,-0.12395494406736232,5.1038688692139678E-2]
[null,1983,0.22337155858930619,8.6108333333333342E-2,3.2002094451429264E-2,11138.898259597305,621.19319607740579,664.64571907431775,0.13726322525597284,0.19136946413787692,5.3402830654563971E-2]
[null,1984,6.14614199963621E-2,9.5225000000000004E-2,0.13733364344102345,11823.510763827162,680.34631817387685,755.92393727227272,-3.3763580003637904E-2,-7.5872223444661352E-2,5.1212126318051387E-2]
[null,1985,0.31235149485768948,7.4791666666666673E-2,0.2571248821260641,15516.602025374559,731.23055322063135,950.2907905396761,0.23755982819102281,5.522661273162538E-2,5.1284365102581608E-2]
[null,1986,0.18494578758046187,5.9783333333333334E-2,0.24284215141767618,18386.332207530046,774.94595312733804,1181.0614505867354,0.12516245424712855,-5.7896363837214304E-2,4.9663565599739057E-2]
[null,1987,5.8127216418218712E-2,5.7750000000000003E-2,-4.9605089379262279E-2,19455.07851889441,819.69908192044181,1122.4747917679792,3.7721641821870933E-4,0.107732305797481,5.0693590437507208E-2]
[null,1988,0.16537192812044688,6.6674999999999998E-2,8.2235958434841674E-2,22672.402365298665,874.35251820748726,1214.7825820879684,9.8696928120446878E-2,8.3135969685605202E-2,5.1199933578993884E-2]
[null,1989,0.31475183638196724,8.111666666666667E-2,0.17693647159446219,29808.582644967279,945.27707997608468,1429.7219259170236,0.23363516971530057,0.13781536478750506,5.240982169336883E-2]
[null,1990,-3.0644516129032118E-2,7.4933333333333338E-2,6.2353753335533363E-2,28895.113053319994,1016.1098425022926,1518.8704542240573,-0.10557784946236545,-9.2998269464565478E-2,4.9979953137364364E-2]
[null,1991,0.30234843134879757,5.3749999999999999E-2,0.15004510019517303,37631.505158637461,1070.7257465367909,1746.769523711594,0.24859843134879758,0.15230333115362454,5.13850639844049E-2]
[null,1992,7.493727972380064E-2,3.4316666666666669E-2,9.3616373162079422E-2,40451.507787137925,1107.4694850721119,1910.2957512715263,4.0620613057133971E-2,-1.8679093438278782E-2,5.0319857010869606E-2]
[null,1993,9.96705147919488E-2,2.9975000000000002E-2,0.14210957589263107,{"$f":"F77*(1+C78)","v":44483.33039239249},1140.6658828871484,2181.7670703142176,{"$f":"C78-D78","v":6.9695514791948798E-2},{"$f":"C78-E78","v":-4.2439061100682268E-2},4.8975937931758473E-2]
[null,1994,1.3259206774573897E-2,4.2466666666666673E-2,-8.0366555509985921E-2,45073.144068086905,1189.106160713756,2006.4259659479505,-2.9207459892092776E-2,9.3625762284559821E-2,4.9718636171719899E-2]
[null,1995,0.37195198902606308,5.4900000000000004E-2,0.23480780112538907,61838.189655870119,1254.3880889369411,2477.5504351330737,0.31705198902606307,0.13714418790067401,5.0791451119413633E-2]
[null,1996,0.22680966018865789,5.0058333333333337E-2,1.428607793401844E-2,75863.688438399797,1317.1806660223094,2512.9449137348461,0.17675132685532455,0.21252358225463946,5.304503967737495E-2]
[null,1997,0.33103653103653097,5.0608333333333332E-2,9.939130272977531E-2,100977.34069068384,1383.8409842285885,2762.7097823991153,0.28042819770319766,0.23164522830675566,5.5315584903303572E-2]
[null,1998,0.28337953278443584,4.7766666666666666E-2,0.14921431922606215,129592.25231742462,1449.9424552419075,3174.9456417989818,0.23561286611776916,0.13416521355837369,5.6306048135548625E-2]
[null,1999,0.20885350992084475,4.6383333333333339E-2,-8.2542147962685761E-2,156658.0490724665,1517.1956194575448,2912.8788088601259,0.16247017658751142,0.2913956578835305,5.9634694818320177E-2]
[null,2000,-9.0318189552492781E-2,5.8166666666666665E-2,0.16655267125397488,142508.97770141574,1605.4458313226587,3398.0265555148762,-0.14848485621915944,-0.25687086080646765,5.5111895842923087E-2]
[null,2001,-0.11849759142000185,3.3883333333333335E-2,5.5721811892492555E-2,125622.00708807123,1659.8436875739746,3587.3707520469702,-0.1523809247533352,-0.17421940331249441,5.1665345512908356E-2]
[null,2002,-0.21966047957912699,1.6025000000000001E-2,0.15116400378109285,98027.816765413008,1686.4426826673475,4129.6520779735802,-0.235685479579127,-0.37082448336021984,4.5325449773477855E-2]
[null,2003,0.28355800050010233,1.0108333333333332E-2,3.7531858817758529E-3,125824.38848080393,1703.4898074513101,4145.1514298492766,0.27344966716676899,0.27980481461832646,4.8237796117156506E-2]
[null,2004,0.10742775944096193,1.3716666666666665E-2,4.490683702274547E-2,139341.42061832585,1726.8560093101837,4331.2970695441181,9.3711092774295263E-2,6.2520922418216468E-2,4.842299846885445E-2]
[null,2005,4.8344775232688535E-2,3.1466666666666664E-2,2.8675329597779506E-2,146077.8502787223,1781.1944117364776,4455.4984405991927,1.6878108566021871E-2,1.9669445634909029E-2,4.8042189402255131E-2]
[null,2006,0.15612557979315703,4.7266666666666665E-2,1.9610012417568386E-2,168884.33934842583,1865.385534264555,4542.8708203458,0.10885891312649036,0.13651556737558865,4.9149036004805913E-2]
[null,2007,5.4847352464217694E-2,4.3533333333333334E-2,0.10209921930012807,178147.19823435548,1946.5919845228721,5006.6943844844382,1.131401913088436E-2,-4.7251866835910372E-2,4.7948712238125024E-2]
[null,2008,-0.36552344111798191,1.3650000000000001E-2,0.20101279926977011,113030.22131020659,1973.1629651116091,6013.1040377978934,-0.3791734411179819,-0.56653624038775208,3.8795868868689798E-2]
[null,2009,0.25935233877663982,1.5E-3,-0.11116695313259162,{"$f":"F93*(1+C94)","v":142344.87355944986},1976.1227095592767,5344.6455830466175,{"$f":"C94-D94","v":0.25785233877663982},{"$f":"C94-E94","v":0.37051929190923144},4.2868506133348472E-2]
[null,2010,0.14821092278719414,1.3666666666666666E-3,8.4629338803557719E-2,163441.93862372241,1978.8234105956744,{"$f":"H94*(1+E95)","v":5796.9594048792078},{"$f":"C95-D95","v":0.14684425612052748},{"$f":"C95-E95","v":6.3581583983636419E-2},{"$f":"((F95/100)^(1/(B95-$B$13+1)))-((H95/100)^(1/(B95-$B$13+1)))","v":4.3108516433475463E-2}]
[null,2011,2.09837473362805E-2,5.2499999999999997E-4,0.16035334999461354,166871.56296795449,1979.8622928862374,{"$f":"H95*(1+E96)","v":6726.5212652343698},{"$f":"C96-D96","v":2.0458747336280499E-2},{"$f":"C96-E96","v":-0.13936960265833304},{"$f":"((F96/100)^(1/(B96-$B$13+1)))-((H96/100)^(1/(B96-$B$13+1)))","v":4.0970429004248521E-2}]
[null,2012,0.15890585241730293,8.5833333333333334E-4,2.971571978018946E-2,{"$f":"F96*(1+C97)","v":193388.43092558492},{"$f":"G96*(1+D97)","v":1981.5616746876315},{"$f":"H96*(1+E97)","v":6926.4046862475598},{"$f":"C97-D97","v":0.15804751908396961},{"$f":"C97-E97","v":0.12919013263711346},{"$f":"((F97/100)^(1/(B97-$B$13+1)))-((H97/100)^(1/(B97-$B$13+1)))","v":4.1988275684727405E-2}]
[null,2013,0.32145085858125483,5.8333333333333338E-4,-9.104568794347262E-2,{"$f":"F97*(1+C98)","v":255553.30808629587},{"$f":"G97*(1+D98)","v":1982.7175856645326},{"$f":"H97*(1+E98)","v":6295.7854066132577},{"$f":"C98-D98","v":0.3208675252479215},{"$f":"C98-E98","v":0.41249654652472745},{"$f":"((F98/100)^(1/(B98-$B$13+1)))-((H98/100)^(1/(B98-$B$13+1)))","v":4.6176809418723153E-2}]
[null,2014,0.13524421649462237,3.2499999999999999E-4,0.10746180452004755,{"$f":"F98*(1+C99)","v":290115.4150110358},1983.3619688798735,{"$f":"H98*(1+E99)","v":6972.3418672788994},{"$f":"C99-D99","v":0.13491921649462238},{"$f":"C99-E99","v":2.7782411974574817E-2},{"$f":"((F99/100)^(1/(B99-$A$13+1)))-((H99/100)^(1/(B99-$A$13+1)))","v":1.8559048118889088E-3}]
[null,2015,1.3788916411676138E-2,5.2499999999999997E-4,1.2842996709792224E-2,{"$f":"F99*(1+C100)","v":294115.79221836175},{"$f":"G99*(1+D100)","v":1984.4032339135356},7061.8876309399093,{"$f":"C100-D100","v":1.3263916411676138E-2},{"$f":"C100-E100","v":9.4591970188391376E-4},{"$f":"((F100/100)^(1/(B100-$A$13+1)))-((H100/100)^(1/(B100-$A$13+1)))","v":1.8554580547764932E-3}]
[null,2016,0.11773080874798171,3.1749999999999999E-3,6.9055046987477921E-3,328742.28230178286,1990.7037141812109,{"$f":"H100*(1+E101)","v":7110.6535291573937},0.11455580874798171,0.11082530404923392,1.9065179545414424E-3]
[null,2017,0.2160548143449928,9.3083333333333334E-3,2.8017162707789457E-2,399768.63507184375,2009.2338479207142,7309.8738660425133,0.20674648101165946,0.18803765163720335,1.9891765525037464E-3]
[null,2018,-4.2268692890885438E-2,1.9391666666666668E-2,-1.6692385713402633E-4,{"$f":"F101*(1+C103)","v":314846.77573092002},2029.3067770387083,7109.4665914435627,{"$f":"C103-D103","v":-6.1660359557552107E-2},{"$f":"C103-E103","v":-4.2101769033751416E-2},{"$f":"((F103/100)^(1/(B103-$A$13+1)))-((H103/100)^(1/(B103-$A$13+1)))","v":1.8832299226230198E-3}]
[null,2019,0.31223647206653782,1.55E-2,9.6356307415483927E-2,524590.98332953139,2040.3769725634854,8014.2263194473171,0.2967364720665378,0.21588016465105389,2.0766460901693318E-3]
[]
[null,null,null,null,null,null,"Risk Premium",null,"Standard Error"]
[null,"Arithmetic Average",null,null,null,null,"Stocks - T.Bills","Stocks - T.Bonds","Stocks - T.Bills","Stocks - T.Bonds"]
[null,"1928-2019",{"$f":"AVERAGE(C13:C104)","v":0.11572285531911951},{"$f":"AVERAGE(D13:D104)","v":3.3970199275362323E-2},{"$f":"AVERAGE(E13:E104)","v":5.1463635887600098E-2},null,{"$f":"C108-D108","v":8.1752656043757185E-2},{"$f":"C108-E108","v":6.425921943151941E-2},{"$f":"STDEV(I13:I104)/(($B$104-$B$13+1)^0.5)","v":2.0757116793391941E-2},{"$f":"STDEV(J13:J104)/(($B$104-$B$13+1)^0.5)","v":2.2037846141545893E-2}]
[null,"1970-2019",{"$f":"AVERAGE(C55:C104)","v":0.11893053632111297},{"$f":"AVERAGE(D55:D104)","v":4.6351166666666679E-2},7.394454230532195E-2,null,{"$f":"C109-D109","v":7.2579369654446294E-2},{"$f":"C109-E109","v":4.4985994015791023E-2},{"$f":"STDEV(I55:I104)/(($B$104-$B$55+1)^0.5)","v":2.4084297171621954E-2},{"$f":"STDEV(J55:J104)/(($B$104-$B$55+1)^0.5)","v":2.7256487612012655E-2}]
[null,"2010-2019",{"$f":"AVERAGE(C95:C104)","v":0.14023379162969576},{"$f":"AVERAGE(D95:D104)","v":5.1558333333333334E-3},4.35069572829615E-2,null,{"$f":"C110-D110","v":0.13507795829636243},{"$f":"C110-E110","v":9.6726834346734264E-2},{"$f":"STDEV(I95:I104)/(($B$104-$B$95+1)^0.5)","v":3.8522293077056173E-2},{"$f":"STDEV(J95:J104)/(($B$104-$B$95+1)^0.5)","v":4.8709930367979833E-2}]
[null,null,null,null,null,null,"Risk Premium"]
[null,"Geometric Average",null,null,null,null,"Stocks - T.Bills","Stocks - T.Bonds"]
[null,"1928-2019",{"$f":"(F104/100)^(1/(B104-B13+1))-1","v":9.7571534322396847E-2},{"$f":"(G104/100)^(1/(B104-B13+1))-1","v":3.3322730203170225E-2},{"$f":"(H104/100)^(1/(B104-B13+1))-1","v":4.8803547986080886E-2},null,{"$f":"C113-D113","v":6.4248804119226621E-2},{"$f":"C113-E113","v":4.876798633631596E-2}]
[null,"1969-2019",{"$f":"(F104/F53)^(1/($B$104-$B$53))-1","v":0.10205152812165164},{"$f":"(G104/G53)^(1/($B$104-$B$53))-1","v":4.5839154630770151E-2},{"$f":"(H104/H53)^(1/($B$104-$B$53))-1","v":6.745428125297992E-2},null,{"$f":"C114-D114","v":5.6212373490881484E-2},{"$f":"C114-E114","v":3.4597246868671716E-2}]
[null,"2009-2019",{"$f":"(F104/F93)^(1/($B$104-$B$93))-1","v":0.14974726669045824},{"$f":"(G104/G93)^(1/($B$104-$B$93))-1","v":3.0498012099167138E-3},{"$f":"(H104/H93)^(1/($B$104-$B$93))-1","v":2.6460119012629457E-2},null,{"$f":"C115-D115","v":0.14669746548054152},{"$f":"C115-E115","v":0.12328714767782878}]

{"sheet":"Beta","index":5,"n_rows":151,"n_cols":37,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[]
["EMPRESAS CANASTA","ABLE US Equity","AEE US Equity","AEP US Equity","AES US Equity","AGR US Equity","ALE US Equity","ATO US Equity","AWR US Equity","BDCO US Equity","CMNR US Equity","CNIG US Equity","CNP US Equity","CPK US Equity","D US Equity","ED US Equity","EPD US Equity","EPSN US Equity","ES US Equity","ESOA US Equity","MDU US Equity","MGEE US Equity","NFG US Equity","NI US Equity","NJR US Equity","NWN US Equity","OGS US Equity","PPL US Equity","PSTRQ US Equity","RGCO US Equity","SJI US Equity","SO US Equity","SR US Equity","SRE US Equity","SWX US Equity","TIDE US Equity","UTL US Equity"]
[]
[]
[]
["BETAS INDIVIDUALES"]
[]
["2019-05-31",8758.3134804717101,0.68430381243295835,0.55238159069371706,1.0255711874789639,0.64308542016549863,0.79793466161851101,0.67263528623380819,0.74434460920867773,0.51495227442823943,-22.376195229821267,0.17085390451102722,0.99256981285253931,0.8013669116101052,0.70283596121715752,0.50705349281520995,0.97937163207765177,0.29887728161364135,0.67336695572059579,0.25677133825287657,0.96418418944492368,0.84566508205630742,0.72649474310437745,0.74193284093397982,0.92293798594963139,0.85241748979141108,0.85300103747270439,0.78788390372554729,-0.61236302063254933,0.49902685545164122,0.86318362854599961,0.69186046010303948,0.74060384788167577,0.77110463392973772,0.84204274126728573,51.001602521801296,0.76955960764030062]
[]
["CUR_MKT_CAP",{"$f":"B2","v":"ABLE US Equity"},{"$f":"C2","v":"AEE US Equity"},"AEP US Equity","AES US Equity","AGR US Equity","ALE US Equity","ATO US Equity","AWR US Equity","BDCO US Equity","CMNR US Equity","CNIG US Equity","CNP US Equity","CPK US Equity","D US Equity","ED US Equity","EPD US Equity","EPSN US Equity","ES US Equity","ESOA US Equity","MDU US Equity","MGEE US Equity","NFG US Equity","NI US Equity","NJR US Equity","NWN US Equity","OGS US Equity","PPL US Equity","PSTRQ US Equity","RGCO US Equity","SJI US Equity","SO US Equity","SR US Equity","SRE US Equity","SWX US Equity","TIDE US Equity","UTL US Equity"]
["2015-06-30",null,9142.4791000000005,25952.225399999999,9049.1697999999997,"",2261.5639999999999,5180.2435999999998,1412.5935999999999,50.157299999999999,3.0800000000000001E-2,47.568600000000004,8186.8392000000003,819.90300000000002,39685.520600000003,16951.728599999999,59524.610500000003,131.10939999999999,14424.375400000001,17.799800000000001,3803.8766999999998,1342.7058999999999,4971.4886999999999,14469.254199999999,2357.7627000000002,1152.8920000000001,2238.3897999999999,19689.120299999999,17.7347,94.570499999999996,1692.1241,38056.150699999998,2255.1835999999998,24495.574400000001,2492.5030000000002,2.7199999999999998E-2,461.18049999999999]
["2015-07-31",1.9E-3,9967.4374000000007,27750.958299999998,8735.2469000000001,null,2354.1911,5586.3392000000003,1456.4184,51.724699999999999,3.0800000000000001E-2,46.372700000000002,8320.2034000000003,782.90459999999996,42551.993799999997,18624.057100000002,56640.073600000003,115.2591,15793.436299999999,17.087800000000001,3799.9812000000002,1375.6409000000001,4564.5847999999996,5541.4165000000003,2473.2973000000002,1183.2312999999999,2348.1923000000002,21311.737000000001,14.103300000000001,95.847200000000001,1658.5963999999999,40626.530299999999,2343.9874,25198.7019,2639.1208000000001,2.7199999999999998E-2,496.81630000000001]
["2015-08-31",1.9E-3,9775.7559000000001,26632.482400000001,8193.9220999999998,null,2334.0752000000002,5554.0456999999997,1405.8356000000001,43.383299999999998,3.0800000000000001E-2,40.985100000000003,8011.4732000000004,751.88350000000003,41453.952499999999,18424.570400000001,56308.811399999999,108.1236,14983.259899999999,15.5214,3493.5918000000001,1333.3454999999999,4563.2111000000004,5336.8548000000001,2417.2413999999999,1203.4177999999999,2240.7689,20762.361799999999,8.1603999999999992,98.129900000000006,1651.8806,39434.720800000003,2293.5012999999999,23482.9719,2592.3865000000001,2.7199999999999998E-2,503.2448]
["2015-09-30",1.9E-3,10256.1728,27893.220600000001,6684.8747999999996,null,2466.4598999999998,5897.6890000000003,1541.7639999999999,45.473999999999997,0,39.15,7761.9214000000002,810.02589999999998,41828.3753,19578.485700000001,49878.669699999999,101.7804,16055.305200000001,17.087800000000001,3355.0965000000001,1427.9901,4226.6361999999999,5896.2869000000001,2567.7311,1254.3126999999999,2363.8364000000001,22035.3043,2.6981999999999999,95.5749,1730.7048,40606.588799999998,2362.3843999999999,23978.405999999999,2744.3815,2.7199999999999998E-2,515.40319999999997]
["2015-10-31",1.9E-3,10598.287899999999,27804.806499999999,7476.9539000000004,null,2452.7818000000002,6386.2909,1517.5576000000001,41.815199999999997,3.8E-3,40.985100000000003,7981.3549000000003,796.74929999999995,42452.4133,19256.3266,55347.294900000001,96.7209,16156.8006,17.087800000000001,3678.9023000000002,1430.7636,4442.2808999999997,6090.1809000000003,2708.8152,1307.123,2547.2334000000001,23046.958600000002,2.7972999999999999,98.413799999999995,1817.0686000000001,40969.958700000003,2537.4079000000002,25389.046300000002,2892.1415000000002,2.7199999999999998E-2,495.99130000000002]
["2015-11-30",1.9E-3,10617.698700000001,27490.683300000001,6721.8932000000004,null,2494.7953000000002,6324.8791000000001,1536.3425999999999,52.582599999999999,3.8E-3,40.960599999999999,7292.9439000000002,813.64009999999996,40107.625899999999,18221.899000000001,50926.088600000003,91.734399999999994,16160.894399999999,14.667,3401.5293000000001,1507.0340000000001,3869.4663,6115.3022000000001,2578.1759000000002,1335.7361000000001,2542.5394999999999,22903.6636,2.4238,101.3946,1591.0005000000001,40484.138800000001,2529.9299999999998,24629.922900000001,2656.8121999999998,2.7199999999999998E-2,491.23700000000002]
["2015-12-31",1.4999999999999999E-2,10489.102199999999,28599.930700000001,6439.2911000000004,11908.300800000001,2488.9195,6433.3110999999999,1540.75,52.268999999999998,3.8E-3,40.649000000000001,7899.6135999999997,866.46799999999996,40268.365899999997,18843.4666,51307.181799999998,79.973500000000001,16198.9573,17.9422,3577.2685000000001,1608.6123,3618.1033000000002,6217.277,2827.6570000000002,1385.2788,2616.5990999999999,22964.219700000001,1.9358,101.2362,1629.8054,42529.251300000004,2575.4479000000001,23334.264299999999,2613.2269000000001,2.0000000000000001E-4,501.72449999999998]
["2016-01-31",1.4999999999999999E-2,10899.155000000001,29925.137699999999,6392.1907000000001,11923.806399999999,2590.2782000000002,7063.9877999999999,1667.4625000000001,49.6556,3.0800000000000001E-2,39.417200000000001,7688.7851000000001,961.43589999999995,42965.227200000001,20344.611000000001,47957.578800000003,87.872500000000002,17064.8894,17.087800000000001,3296.0857999999998,1679.6824999999999,3841.4394000000002,6695.2839000000004,3021.5437000000002,1421.9567999999999,2949.8672999999999,23589.966100000001,1.9651999999999998,100.7137,1722.66,44465.2912,2771.8252000000002,23517.9401,2787.0945999999999,2.0000000000000001E-4,542.22170000000006]
["2016-02-29",1.9E-3,11391.7037,30322.496899999998,6465.3867,12029.244500000001,2603.9103,7087.2395999999999,1548.9480000000001,49.131599999999999,3.0800000000000001E-2,38.6205,8015.9629000000004,951.71450000000004,41701.638299999999,20554.192899999998,47236.914900000003,102.80500000000001,17223.485100000002,23.3643,3555.7892999999999,1682.8026,3873.2208000000001,6868.0529999999999,2974.6720999999998,1368.7773,3031.8989999999999,23624.904600000002,1.6705000000000001,102.09099999999999,1810.2771,43980.967700000001,2845.1707000000001,23954.790499999999,2894.8452000000002,2.7199999999999998E-2,550.33749999999998]
["2016-03-31",1.9E-3,12156.0033,32607.3727,7784.8534,12438.5923,2760.4349000000002,7589.9916000000003,1437.5523000000001,49.6556,3.8E-3,39.394399999999997,9008.4637000000002,961.94960000000003,44826.113100000002,22494.818800000001,49763.493600000002,118.5385,18505.858199999999,21.5564,3800.6233000000002,1811.4223,4243.7543999999998,7533.1158999999998,3130.1936999999998,1477.4235000000001,3195.0504999999998,25726.764500000001,1.2446999999999999,102.7564,2026.5193999999999,47260.934000000001,2943.4315999999999,25939.678,3125.5275999999999,2.7199999999999998E-2,596.41290000000004]
["2016-04-30",1.9E-3,11646.4702,31198.3999,7362.6239999999998,12414.5013,2766.3427999999999,7415.2152999999998,1523.8703,46.937600000000003,3.8E-3,39.517899999999997,9236.6895999999997,910.95169999999996,44038.261899999998,21923.320899999999,53947.507899999997,119.69840000000001,17903.164799999999,20.861000000000001,3917.8058999999998,1728.2182,4705.8616000000002,7283.5969999999998,3065.7510000000002,1417.0089,3049.6543999999999,25436.181100000002,0.60680000000000001,107.4552,1988.0546999999999,46035.606899999999,2778.7732000000001,25765.1679,3080.9110999999998,2.7199999999999998E-2,555.00930000000005]
["2016-05-31",null,12022.554099999999,31802.715400000001,7308.3221999999996,12988.256600000001,2844.0567000000001,7452.8053,1427.8018,42.879399999999997,3.0800000000000001E-2,40.161700000000003,9701.8561000000009,883.14549999999997,44521.773800000003,22282.788700000001,57782.690799999997,113.67789999999999,17522.5164,19.9358,4466.6112000000003,1758.0329999999999,4671.4429,7672.0515999999998,3024.7386000000001,1509.3866,3059.2656999999999,26089.4676,0.26200000000000001,111.32470000000001,2296.0475000000001,46402.026100000003,2883.0978,26726.090199999999,3295.9517999999998,2.7199999999999998E-2,556.41369999999995]
["2016-06-30",null,13000.3724,34436.155200000001,8224.3336999999992,14237.0085,3183.4322999999999,8313.6093999999994,1601.7991999999999,41.833599999999997,3.0800000000000001E-2,43.250999999999998,10334.8667,1013.1143,48021.893900000003,24466.660199999998,60904.947200000002,114.5947,19000.7012,21.644600000000001,4687.3051999999998,1959.2828999999999,4831.1212999999998,8527.36,3317.3164000000002,1782.1210000000001,3473.4270999999999,25554.680899999999,6.5500000000000003E-2,115.7109,2513.0156000000002,50334.5602,3212.3096,28447.617699999999,3736.4881,null,599.24720000000002]
["2016-07-31",1.9E-3,12723.768700000001,34075.4643,8138.6635999999999,13952.639300000001,3145.0124000000001,8157.1925000000001,1579.1356000000001,38.696100000000001,3.0800000000000001E-2,44.981099999999998,10300.417100000001,980.81349999999998,48077.353499999997,24357.162400000001,59260.555200000003,112.5262,18553.439299999998,22.7837,4697.0703999999996,1946.6288999999999,4799.6953000000003,8250.8317000000006,3204.5879,1785.4202,3388.404,25527.6031,6.5500000000000003E-2,117.47499999999999,2533.6792,50212.5484,3147.0113999999999,27913.6947,3679.0475000000001,2.7199999999999998E-2,614.65779999999995]
["2016-08-31",1.9E-3,11991.0116,31749.6787,7955.21,12854.549800000001,2929.9558000000002,7653.5869000000002,1425.0491,28.2547,3.8E-3,45.8247,9677.4184999999998,975.31539999999995,46406.5841,22907.2271,55295.857000000004,102.2184,17119.663499999999,20.6478,4603.3243000000002,1904.6802,4849.4404999999997,7713.1169,2898.0954999999999,1645.5737999999999,3198.7438000000002,23584.111199999999,0.19570000000000001,111.67789999999999,2358.9016999999999,50236.9787,2952.9454999999998,26136.724399999999,3315.1882999999998,2.7199999999999998E-2,555.63720000000001]
["2016-09-30",1.9E-3,11932.7793,31572.6633,8469.2998000000007,12910.1705,2945.7667000000001,7733.5496999999996,1464.1666,31.394100000000002,3.0800000000000001E-2,45.329300000000003,10004.7366,987.46270000000004,46475.417999999998,22922.447800000002,57872.141300000003,106.4355,17186.276999999998,19.9358,4968.5434999999998,1959.1095,4595.3249999999998,7767.8883999999998,2830.8982999999998,1656.0427999999999,3230.6111000000001,23441.711500000001,0.26200000000000001,113.2071,2348.5695999999998,50207.6175,2909.1305000000002,26776.216100000001,3317.0875999999998,2.7199999999999998E-2,548.89189999999996]
["2016-10-31",1.9E-3,12119.608099999999,31882.440200000001,7757.4831999999997,12177.831899999999,3028.2797,7725.2419,1461.6075000000001,34.461799999999997,3.0800000000000001E-2,53.255699999999997,9819.5434999999998,1035.817,47057.3776,22998.551599999999,52866.190600000002,98.849400000000003,17465.419099999999,18.369399999999999,5118.9278999999997,2026.3661999999999,4451.6945999999998,7494.0308999999997,2924.8020999999999,1619.9521,3201.3559,23285.749899999999,0.13100000000000001,117.5557,2356.5174000000002,50471.8681,2866.2284,26753.733899999999,3440.5405999999998,2.7199999999999998E-2,570.43409999999994]
["2016-11-30",1.4999999999999999E-2,11918.2212,29035.566900000002,7547.5648000000001,11176.6603,3057.7840999999999,7393.9721,1550.5572,40.851399999999998,3.8E-3,48.301699999999997,10276.082899999999,1056.3152,45934.543299999998,21260.838299999999,54561.835099999997,98.385199999999998,16357.645200000001,21.786899999999999,5433.3679000000002,2052.3674999999998,4801.4195,7080.8665000000001,2966.2316999999998,1629.4834000000001,3135.2388999999998,22689.027099999999,7.2099999999999997E-2,119.01560000000001,2622.7680999999998,45883.5743,2946.6523999999999,24956.085200000001,3519.8456000000001,2.7199999999999998E-2,597.149]
["2016-12-31",1.9E-3,12728.6214,30958.159100000001,7659.6247000000003,11705.056399999999,3175.0106999999998,7792.7745000000004,1666.1175000000001,40.118200000000002,3.8E-3,47.2,10612.0152,1091.3626999999999,48002.819900000002,22452.322800000002,56897.494100000004,98.714699999999993,17501.602900000002,19.487200000000001,5618.9071000000004,2263.8445000000002,4823.5616,7145.4141,3059.2001,1700.5778,3341.6077,23089.102599999998,7.6600000000000001E-2,119.8657,2677.6078000000002,48206.173000000003,2947.1089999999999,25166.136399999999,3638.076,0.21779999999999999,637.50260000000003]
["2017-01-31",1.9E-3,12774.722,31499.041799999999,7540.973,11989.3397,3232.3874000000001,8006.1169,1601.0234,40.851399999999998,3.8E-3,54.6526,11288.186600000001,1066.0959,47808.527199999997,22656.490300000001,59611.908499999998,116.878,17530.122599999999,20.721900000000002,5732.1836000000003,2206.6417000000001,4789.4858999999997,7219.6436999999996,3248.7844,1674.9838,3376.0895999999998,23624.796900000001,8.5199999999999998E-2,131.86189999999999,2622.7680999999998,48441.372799999997,2967.6543000000001,25603.7431,3825.6300999999999,2.7199999999999998E-2,643.54859999999996]
["2017-02-28",1.9E-3,13269.697,32929.922400000003,7593.7907999999998,13509.6374,3363.7946000000002,8234.1885999999995,1636.163,36.661499999999997,3.8E-3,55.9452,11766.42,1124.4675,48766.881000000001,23501.756399999998,59412.390700000004,111.84439999999999,18588.521199999999,23.0685,5294.7017999999998,2217.0421999999999,5145.4511000000002,7733.5897999999997,3400.7404999999999,1720.6827000000001,3427.2022000000002,25068.479899999998,0.23949999999999999,126.71299999999999,2784.6698000000001,49803.572099999998,3014.1932000000002,27579.2248,4061.1412,2.7199999999999998E-2,627.3614]
["2017-03-31",1.9E-3,13245.433499999999,33008.631000000001,7371.1266999999998,13209.597299999999,3443.7053000000001,8307.8114999999998,1620.7965999999999,36.661499999999997,5.7999999999999996E-3,49.784599999999998,11881.5131,1130.1667,48731.936900000001,23690.893100000001,58522.1587,108.9868,18626.547500000001,23.210899999999999,5345.4808999999996,2253.444,5087.4260999999997,7694.7763000000004,3418.0030999999999,1692.0523000000001,3534.384,25415.142800000001,9.8299999999999998E-2,158.51140000000001,2834.7651999999998,49375.8079,3087.3753999999999,27691.867200000001,3942.2863000000002,2.7199999999999998E-2,635.01139999999998]
["2017-04-30",null,13269.697,33352.8295,7456.8374999999996,13444.489600000001,3555.5965000000001,8521.3176999999996,1630.1529,21.9969,5.7999999999999996E-3,50.4069,12295.2328,1197.1274000000001,48643.984400000001,24202.162799999998,57907.474699999999,132.5163,18823.0167,23.7805,5253.6878999999999,2229.1761000000001,4725.6232,7849.82,3482.7379999999998,1707.2019,3609.9259000000002,25944.952600000001,0.1179,160.3126,2983.4612000000002,49562.218999999997,3135.4013,28323.392100000001,3982.7029000000002,2.7199999999999998E-2,683.28840000000002]
["2017-05-31",null,13769.5247,35295.092100000002,7710.4867000000004,14041.0185,3734.3123000000001,8771.5733,1676.6554000000001,28.281700000000001,5.7999999999999996E-3,55.204500000000003,12329.9007,1212.8776,50803.181400000001,25282.402999999998,57415.997499999998,130.82149999999999,19669.1018,23.7805,5318.1382999999996,2256.9108000000001,4848.2718999999997,8464.0709000000006,3621.7896999999998,1754.4649999999999,3704.5574000000001,27170.376700000001,0.1114,177.6705,2896.3425999999999,50368.351499999997,3419.1217000000001,29219.350999999999,3783.4726999999998,0.21779999999999999,671.29600000000005]
["2017-06-30",null,13264.8444,34159.2376,7334.2046,13645.4092,3647.3022999999998,8733.6694000000007,1735.9737,19.902000000000001,6.1999999999999998E-3,57.803400000000003,11799.8141,1224.3121000000001,48199.1783,24680.803599999999,57994.224499999997,129.46209999999999,19238.1374,23.7805,5116.9746999999998,2230.9096,4769.6885000000002,8233.5568999999996,3431.6242000000002,1714.3630000000001,3660.5118000000002,26319.3884,6.5500000000000003E-2,204.69319999999999,2718.1550999999999,47651.387799999997,3366.0373,28281.2415,3473.9288000000001,2.18E-2,681.59540000000004]
["2017-07-31",1.4999999999999999E-2,13611.8122,34694.4205,7380.4147000000003,14037.9272,3728.2064,9134.8179999999993,1810.6706999999999,15.293100000000001,6.1999999999999998E-3,59.745100000000001,12148.895500000001,1261.8828000000001,48545.120499999997,25303.778600000001,58251.215199999999,141.66249999999999,19263.488300000001,24.207699999999999,5146.2703000000001,2307.1799999999998,5057.5438999999997,8460.8238999999994,3643.3995,1807.4570000000001,3816.2447999999999,26094.727299999999,3.9300000000000002E-2,193.99969999999999,2702.2455,47701.149100000002,3503.5743000000002,28346.457600000002,3808.6736999999998,2.0000000000000001E-4,716.36419999999998]
["2017-08-31",1.6500000000000001E-2,14555.6615,36214.207300000002,7289.2344999999996,15085.6374,3940.4920999999999,9338.0151000000005,1806.5866000000001,2.6187,6.1999999999999998E-3,55.661099999999998,12766.942800000001,1298.5659000000001,50616.495499999997,26108.621599999999,56024.067900000002,136.41489999999999,19963.805899999999,16.2334,5281.0303000000004,2204.9083000000001,4957.7253000000001,8756.1363999999994,3777.4126000000001,1900.3139000000001,3932.7284,26714.247299999999,4.2599999999999999E-2,199.25489999999999,2854.2186000000002,48029.573499999999,3692.0450999999998,29609.5844,3781.0953,2.18E-2,703.80129999999997]
["2017-09-30",1.4999999999999999E-2,14033.9967,34546.868399999999,7276.0294000000004,14653.03,3938.4539,8892.5396000000001,1804.7543000000001,2.9329000000000001,null,56.5289,12590.2228,1278.9526000000001,49434.1374,24996.3639,56024.067900000002,137.74600000000001,19152.5782,14.9945,5068.1486000000004,2239.5767000000001,4840.58,8339.0223999999998,3647.6046000000001,1845.8554999999999,3849.0978,25836.026600000001,0.1048,206.63200000000001,2746.8274999999999,49114.153700000003,3602.7602999999999,28655.4895,3695.3189000000002,2.0000000000000001E-4,698.15509999999995]
["2017-10-31",1.4999999999999999E-2,15040.9311,36601.08,7018.5291999999999,15984.842699999999,3992.4681,9253.1625999999997,1969.6557,1.9473,null,56.558900000000001,12749.701800000001,1316.5447999999999,52139.424200000001,26660.1031,52650.159699999997,131.74709999999999,19849.726999999999,14.239800000000001,5341.5747000000001,2289.8458000000001,4963.7107999999998,8593.2011999999995,3846.6435000000001,1901.7471,4024.0358000000001,25570.518,3.3E-3,210.3929,2702.28,52172.544300000001,3810.2869999999998,29501.6211,3922.4081999999999,2.18E-2,734.27970000000005]
["2017-11-30",null,15518.921700000001,38185.064700000003,6986.8899000000001,16398.909800000001,4108.6925000000001,10235.7888,2116.0216,1.7309000000000001,null,58.354399999999998,12935.3156,1398.2670000000001,54140.159500000002,27608.525699999998,53021.065600000002,132.1765,20550.044600000001,14.382199999999999,5458.7573000000002,2288.1124,5032.2334000000001,9271.9303999999993,3874.2442000000001,1985.5074999999999,4142.6972999999998,25233.837100000001,1.3100000000000001E-2,192.601,2693.5318000000002,51173.070200000002,3969.9490999999998,30377.882000000001,4091.4160000000002,2.2000000000000001E-3,737.6739]
["2017-12-31",null,14313.0267,36188.009899999997,7151.9865,15629.486699999999,3795.3090000000002,9530.1982000000007,2124.0909999999999,10.8184,2.9999999999999997E-4,58.591900000000003,12224.1103,1283.8559,52164.523099999999,26340.344300000001,57290.400800000003,126.90300000000001,20020.845300000001,12.1053,5249.7816000000003,2187.5740999999998,4699.3186999999998,8645.4940999999999,3493.8337000000001,1712.7336,3829.5772999999999,21297.716400000001,1.3100000000000001E-2,196.33250000000001,2484.3177999999998,48064.705999999998,3629.37,26845.219799999999,3831.4773,2.2000000000000001E-3,675.84760000000006]
["2018-01-31",null,13740.408600000001,33831.878799999999,7634.0686999999998,15054.7369,3697.3128000000002,9198.4331999999995,2025.424,11.359299999999999,2.9999999999999997E-4,54.6858,12146.524299999999,1201.3164999999999,49191.415500000003,24917.128499999999,59689.206700000002,116.42230000000001,19992.3256,11.3919,5171.6598999999997,2073.1685000000002,4781.5811999999996,8312.0683000000008,3372.1579000000002,1646.6935000000001,3702.5520000000001,21930.798699999999,6.5500000000000003E-2,176.9023,2341.9249,45273.645100000002,3211.6181999999999,26900.333200000001,3502.9832999999999,2.18E-2,654.9588]
["2018-02-28",null,13175.0695,32265.7271,7179.5536000000002,15016.94,3485.4402,8931.7849999999999,1950.3287,8.5465,2.9999999999999997E-4,53.973999999999997,11659.8518,1089.3570999999999,48258.432200000003,23245.636600000002,54935.032899999998,105.1379,18062.491099999999,9.6830999999999996,5134.5519999999997,1820.0894000000001,4241.1818999999996,7804.3123999999998,3337.3643000000002,1499.3922,3326.7732000000001,19865.852699999999,2.29E-2,181.2191,2086.1932999999999,43216.208400000003,3277.7314000000001,27825.232599999999,3136.4031,2.18E-2,622.90380000000005]
["2018-03-31",1E-4,13740.408600000001,33766.4473,7509.7997999999998,15800.500899999999,3704.1977000000002,9347.9136999999992,1948.1258,6.4909999999999997,3.0999999999999999E-3,52.829099999999997,11822.3022,1149.8315,45344.074800000002,24192.347600000001,52903.603600000002,107.33969999999999,18670.911800000002,9.6119000000000003,5499.7712000000001,1944.8956000000001,4414.5015000000003,8067.4929000000002,3512.5540000000001,1657.5255999999999,3453.9009999999998,19616.2294,2.3599999999999999E-2,200.25579999999999,2241.4041000000002,45024.402499999997,3495.2799,29351.3894,3259.2779999999998,2.18E-2,689.42859999999996]
["2018-04-30",1E-4,14221.212,34466.792399999998,8084.4282999999996,16317.555399999999,3917.4774000000002,9641.9778999999999,2046.7859000000001,4.2610000000000001,3.0999999999999999E-3,54.153599999999997,10929.157499999999,1243.4907000000001,44759.033300000003,24890.022700000001,58003.787700000001,111.19289999999999,19092.369900000002,9.9679000000000002,5501.7242999999999,2012.4989,4405.9213,8233.2595000000001,3622.0475999999999,1764.3866,3658.2,20203.4434,2.6200000000000001E-2,206.56270000000001,2642.8874000000001,46698.708599999998,3488.0282999999999,29504.453699999998,3517.5913,2.2000000000000001E-3,722.10709999999995]
["2018-05-31",null,14359.494000000001,33466.969799999999,8432.8469000000005,16405.089899999999,3938.6388000000002,9908.0781999999999,2067.3566999999998,2.9499,2.9999999999999997E-4,51.247100000000003,11274.3971,1306.6487999999999,41887.309000000001,23842.348600000001,62789.181400000001,109.75620000000001,18087.841899999999,11.107100000000001,5429.4616999999998,2067.9683,4523.2064,9177.8040999999994,3895.3571000000002,1721.2651000000001,3937.8645000000001,19098.196400000001,2.6200000000000001E-2,210.98589999999999,2831.8514,45463.400199999996,3587.7779999999998,28113.680199999999,3648.1936999999998,2.18E-2,717.05920000000003]
["2018-06-30",null,14762.21,34107.2503,8869.3706999999995,16355.648999999999,3968.8887,10011.368399999999,2099.6821,3.9332000000000003,null,52.4221,11956.124900000001,1308.2852,44507.904000000002,24230.761699999999,60116.839099999997,115.492,18572.677199999998,11.819100000000001,5601.3294999999998,2185.8407000000002,4550.7030999999997,9533.3078999999998,3926.0637000000002,1836.3998999999999,3921.5988000000002,19958.0347,2.6200000000000001E-2,232.76249999999999,2861.7773000000002,46891.092700000001,3557.5650999999998,30641.879400000002,3675.6635999999999,2.2000000000000001E-3,758.20799999999997]
["2018-07-31",null,15055.755999999999,35067.3289,8836.3006999999998,15468.803900000001,3975.0412000000001,10203.510200000001,2208.413,9.9421999999999997,null,54.982900000000001,12288.359399999999,1372.104,46812.288,24525.955600000001,63006.445,113.1579,19241.3063,11.3919,5663.8269,2218.7757000000001,4614.2892000000002,9497.0319999999992,4057.6635999999999,1875.2579000000001,4045.8964000000001,20111.8269,2.6200000000000001E-2,226.3013,2901.1086,49209.827400000002,3605.4022,31805.585299999999,3768.6756999999998,2.2000000000000001E-3,756.87139999999999]
["2018-08-31",null,15430.6479,35358.160000000003,8906.2595000000001,15246.320100000001,3856.1550000000002,10256.034299999999,2219.8058000000001,12.0181,3.0999999999999999E-3,56.551200000000001,11992.8771,1408.5549000000001,46266.996500000001,24555.358899999999,62232.202299999997,109.86199999999999,19783.181,16.091000000000001,5466.9511000000002,2269.0448000000001,4772.87,9827.4030999999995,4025.4225999999999,1869.1513,4124.2195000000002,20805.231400000001,2.6200000000000001E-2,215.08600000000001,2837.0963000000002,44398.877699999997,3777.3807999999999,31743.056499999999,3799.0277000000001,2.18E-2,751.51940000000002]
["2018-09-30",1.5E-3,15428.2075,34939.165999999997,9263.5684999999994,14810.6227,3852.5598,10442.8514,2245.8865999999998,10.9528,3.0999999999999999E-3,54.590699999999998,13606.7395,1374.1599000000001,45946.651400000002,23702.936699999998,62515.075900000003,103.714,19469.464,16.304600000000001,5035.7106999999996,2213.5754000000002,4818.4242000000004,9046.8742000000002,4069.5610000000001,1915.2320999999999,4321.1611000000003,20469.4375,2.6200000000000001E-2,213.3289,3015.8042999999998,44216.333200000001,3726.7116999999998,31105.8475,3883.0464999999999,2.2000000000000001E-3,756.72280000000001]
["2018-10-31",1.5E-3,15760.1019,36174.463499999998,9647.3449000000001,14526.337799999999,3800.6855999999998,10350.5548,2248.8252000000002,9.7237000000000009,3.0999999999999999E-3,58.571899999999999,13537.1116,1301.2754,46691.944199999998,23643.8272,58359.009299999998,108.1571,20046.196199999998,18.084599999999998,4892.6174000000001,2166.0798,4666.2905000000001,9206.6103000000003,3981.2842000000001,1865.9831999999999,4144.8540000000003,21266.948100000001,3.9300000000000002E-2,226.667,2525.8537000000001,45666.5478,3677.5626999999999,29952.639999999999,3796.5709999999999,2.18E-2,706.61410000000001]
["2018-11-30",1.5E-3,16746.023399999998,38334.280200000001,10258.9879,15567.685600000001,4184.9287000000004,11150.0568,2464.8571999999999,12.236599999999999,2.9999999999999997E-4,55.797199999999997,14038.300499999999,1409.21,48907.268400000001,26122.811600000001,57294.865700000002,118.5885,21655.9761,16.375800000000002,5188.6049999999996,2291.2325999999998,4629.1525000000001,9827.2724999999991,4295.1572999999999,1910.336,4469.4668000000001,22015.6842,2.6200000000000001E-2,220.35740000000001,2667.7939999999999,47999.060799999999,3998.8582999999999,31531.105200000002,4174.768,2.18E-2,754.05880000000002]
["2018-12-31",1.5E-3,15918.7279,36854.953699999998,9576.8215,15478.0741,3919.5781000000002,10837.915300000001,2463.3874000000001,13.1106,2.9999999999999997E-4,56.012,14148.562099999999,1331.5757000000001,46911.589200000002,24858.122899999998,53671.647499999999,119.9858,20610.253000000001,16.622499999999999,4673.0767999999998,2078.7154999999998,4399.6289999999999,9429.2716999999993,4045.8591000000001,1741.2771,4181.0971,20389.1577,2.69E-2,239.78800000000001,2377.0727999999999,44540.856800000001,3756.346,29607.275399999999,4054.4591999999998,2.18E-2,753.16639999999995]
["2019-01-31",1E-4,16921.732199999999,39014.770400000001,10855.055700000001,15410.0929,3956.6037000000001,11411.8385,2488.3739999999998,14.203200000000001,2.9999999999999997E-4,56.768999999999998,15496.760200000001,1483.4048,55967.781199999998,25245.007099999999,60394.2451,115.3297,21995.043900000001,15.3146,5039.6310999999996,2229.5228999999999,4943.7592000000004,10147.161,4296.5658999999996,1802.9102,4315.0393000000004,22541.066599999998,2.69E-2,225.1414,2748.2734,49287.013599999998,4024.5839999999998,32012.746800000001,4150.9183000000003,null,780.50379999999996]
["2019-02-28",1.5E-3,17428.073700000001,40030.285300000003,11412.432500000001,14940.4049,4175.6508000000003,11555.3053,2615.7492000000002,10.9255,3.0999999999999999E-3,66.707999999999998,15106.358,1474.2577000000001,59221.180099999998,26472.8112,60350.591899999999,115.5926,22128.449799999999,16.873699999999999,5180.7578999999996,2216.0021999999999,5193.1040999999996,10049.897999999999,4296.5838000000003,1849.567,4544.9588999999996,23172.7909,1.5699999999999999E-2,221.113,2672.5455000000002,50392.421999999999,4024.7188000000001,33005.292800000003,4342.7763000000004,2.18E-2,816.95510000000002]
["2019-03-31",0.1497,18050.561600000001,41312.832999999999,11976.266100000001,15558.4154,4244.8027000000002,12032.2466,2622.0007999999998,12.1273,3.0999999999999999E-3,60.188800000000001,15394.2165,1493.9123,61281.872799999997,27230.5533,63579.829599999997,117.6276,22512.595300000001,14.905100000000001,5071.4231,2356.4090999999999,5259.5385999999999,10675.6885,4419.9773999999998,1890.1756,4680.598,22863.052,6.6E-3,212.68889999999999,2961.1233000000002,53466.281900000002,4175.4174000000003,34508.575499999999,4368.6840000000002,2.18E-2,807.77419999999995]
["2019-04-30",1.4999999999999999E-2,17859.134900000001,42213.409599999999,11340.358200000001,15824.16,4204.5383000000002,11963.2772,2618.7157000000002,12.2926,3.0999999999999999E-3,66.404799999999994,15544.6486,1519.0197000000001,62249.144800000002,28169.713599999999,62552.938800000004,115.4255,22737.88,16.592500000000001,5134.2515000000003,2350.1687999999999,5108.5511999999999,10361.0843,4445.7214000000004,1937.4664,4663.8208000000004,22501.963800000001,3.3E-3,222.2362,2965.7399,55393.136400000003,4271.8239000000003,35081.616300000002,4418.0747000000001,2.2000000000000001E-3,848.89260000000002]
["2019-05-31",1.5E-3,17999.023700000002,42494.667800000003,10486.8874,15468.803900000001,4227.5239000000001,11909.3997,2683.8431999999998,11.8536,3.0999999999999999E-3,64.400300000000001,14260.961499999999,1488.5211999999999,60321.750899999999,28729.4267,61038.9571,109.42100000000001,23882.890599999999,12.024100000000001,4888.6963999999998,2296.4328,4600.9956000000002,10390.9238,4233.6532999999999,1993.3688,4613.2416999999996,21468.001,6.2199999999999998E-2,219.07650000000001,2914.8627000000001,55684.5697,4228.1467000000002,36068.334799999997,4521.6356999999998,2.2000000000000001E-3,848.14679999999998]
["2019-06-30",1.5E-3,18433.415199999999,43427.260999999999,11124.065399999999,15604.7662,4295.6682000000001,12349.275299999999,2768.4722000000002,11.5243,null,65.311599999999999,14356.2351,1558.0445999999999,62038.810599999997,29188.831200000001,63183.746599999999,102.379,24503.897499999999,11.1852,5110.5497999999998,2533.5645,4552.6639999999998,10745.3719,4440.6517999999996,2114.2471999999998,4757.6031000000003,22369.7147,0.13100000000000001,245.54589999999999,3116.27,57537.2526,4258.5941999999995,37715.373,4759.5605999999998,2.18E-2,893.34349999999995]
["2019-07-31",1.5E-3,18575.758099999999,43360.148699999998,11143.977199999999,15620.2165,4488.7434999999996,12756.3943,2850.5255000000002,10.9755,null,59.995600000000003,14546.7824,1532.4652000000001,59607.646699999998,28283.338299999999,65897.561799999996,103.1981,24536.241600000001,11.1852,5296.7480999999998,2570.6596,4120.2687999999998,11077.4337,4449.5740999999998,2172.6552000000001,4808.3341,21374.222699999998,8.5000000000000006E-3,231.54689999999999,3145.8344000000002,58494.819000000003,4187.2057000000004,37163.802199999998,4721.8537999999999,2.18E-2,873.9511]
["2019-08-31",1.4999999999999999E-2,19546.147499999999,45009.424400000004,10176.8138,15617.126399999999,4428.4295000000002,13029.2619,3408.0527000000002,13.1706,3.0999999999999999E-3,58.592399999999998,13877.696599999999,1551.4691,62366.929400000001,29527.62,62408.560400000002,104.63379999999999,25930.231899999999,9.7551000000000005,5352.6950999999999,2629.5958999999998,4034.3566999999998,11032.410900000001,4115.7039999999997,2170.8299000000002,4831.0099,21330.371999999999,6.6500000000000004E-2,228.88720000000001,2987.9038999999998,61099.242200000001,4313.7212,38884.595999999998,4845.0649000000003,2.18E-2,900.8098]
["2019-09-30",1.5E-3,20280.869900000002,46263.6639,10847.301799999999,16145.5255,4515.2107999999998,13461.8765,3309.7116000000001,12.9511,null,56.613900000000001,15125.6368,1563.6079,65106.478900000002,31377.663199999999,62561.7909,106.1247,27658.266800000001,10.4518,5611.4717000000001,2768.9627,4049.8933999999999,11170.549300000001,4068.9141,2170.2215000000001,5068.3153000000002,22730.741600000001,1.3100000000000001E-2,235.82320000000001,3040.5664000000002,64780.298499999997,4432.6153000000004,40526.408300000003,4834.9744000000001,2.18E-2,946.61879999999996]
["2019-10-31",1.4999999999999999E-2,19685.491399999999,46624.111499999999,11318.635,15465.713900000001,4445.4759000000004,13295.2135,3503.8155000000002,13.1706,null,54.939900000000002,14569.3261,1555.078,66319.593200000003,30630.338800000001,56979.825599999996,91.366500000000002,27098.4352,11.1486,5750.8130000000001,2670.8512000000001,3910.9263999999998,10474.136200000001,3923.1459,2109.9883,4896.1469999999999,24174.421600000001,3.9300000000000002E-2,235.2586,2971.2736,65713.671799999996,4271.0412999999999,39675.301599999999,4636.3495000000003,2.18E-2,929.45479999999998]
["2019-11-30",1.4999999999999999E-2,18287.394400000001,45122.498,12554.2101,14999.115900000001,4139.1271999999999,12764.9856,3142.0239999999999,11.5877,3.0999999999999999E-3,58.135800000000003,12309.000700000001,1495.0400999999999,68407.290900000007,28884.878199999999,57618.942000000003,92.449399999999997,26755.641500000002,9.7898999999999994,5819.1476000000002,2687.4920000000002,3886.3409999999999,9880.2317000000003,3835.6111000000001,2092.04,4686.7791999999999,24604.8145,1.11E-2,236.95230000000001,2886.3534,65011.02,3946.6441,41514.8145,4023.4803999999999,2.18E-2,911.09559999999999]
["2019-12-31",4.4999999999999997E-3,18895.088,46683.385799999996,13211.463900000001,15808.709699999999,4193.8954000000003,13675.9249,3191.7570000000001,5.7168000000000001,3.0999999999999999E-3,61.568199999999997,13667.200699999999,1571.9739,68657.78,30074.978999999999,61647.013899999998,90.354799999999997,27542.381700000002,10.7026,5953.4047,2732.5608999999999,4017.5547000000001,10399.4575,4272.8933999999999,2242.9272999999998,4934.6453000000001,25942.425599999999,1.0500000000000001E-2,230.95849999999999,3047.1170999999999,66804.355100000001,4246.9111999999996,42701.596400000002,4034.6331,2.2000000000000001E-3,922.73800000000006]
["2020-01-31",1.5E-3,20186.7444,51479.657800000001,13184.908100000001,16457.620800000001,4313.2485999999999,14308.0054,3262.4884999999999,5.1775000000000002,3.0999999999999999E-3,63.107399999999998,13271.2678,1578.2073,71086.75,31248.4584,56414.898699999998,86.247799999999998,29928.503199999999,11.1379,5933.3663999999999,2771.0428000000002,3738.5652,10948.566800000001,3961.3182999999999,2232.2800000000002,4983.6912000000002,26166.5658,1.0500000000000001E-2,204.614,2845.7006000000001,73830.872799999997,4298.3981999999996,45283.763200000001,4010.2033999999999,2.2000000000000001E-3,921.09140000000002]
["2020-02-29",1.5E-3,19436.353599999999,44109.567000000003,11109.3379,15354.472,3566.5412999999999,12624.1129,2823.0695000000001,6.2869999999999999,3.0800000000000001E-2,55.462400000000002,11537.182199999999,1402.8,65514.865400000002,26308.182700000001,51096.537900000003,81.593100000000007,28527.707200000001,15.225099999999999,5556.8065999999999,2473.2415000000001,3168.9944999999998,10328.7557,3374.6055000000001,2000.7774999999999,4341.8131000000003,23042.086899999998,9.7999999999999997E-3,222.68600000000001,2500.6278000000002,63301.583599999998,3832.6587,39403.4139,3435.0410999999999,1.09E-2,841.21069999999997]
["2020-03-31",null,17969.874100000001,39576.722900000001,9040.8469999999998,13528.2508,3141.8616000000002,12136.5345,3012.8959,7.0881999999999996,3.0999999999999999E-3,47.415700000000001,7765.3967000000002,1406.2454,60514.933199999999,26034.486799999999,31305.933700000001,71.531899999999993,25835.2801,10.795999999999999,4310.2106999999996,2269.7381999999998,3227.8559,9545.1157999999996,3246.5407,1878.4857999999999,4420.0439999999999,18949.640299999999,1.0500000000000001E-2,234.69239999999999,2311.1909000000001,56778.458200000001,3803.5499,33037.431199999999,3694.2093,2.18E-2,781.18820000000005]
["2020-04-30",null,17950.135200000001,41125.549400000004,8808.1782000000003,13308.1165,2980.3157000000001,12471.656000000001,2927.4648999999999,6.7801,3.0999999999999999E-3,54.115099999999998,8559.5278999999991,1443.2057,64656.002200000003,26317.314900000001,38442.810799999999,78.497600000000006,26657.807199999999,13.840999999999999,4502.6665999999996,2241.6568000000002,3548.9967999999999,9609.1813000000002,3228.3822,1987.3864000000001,4213.9134999999997,19527.127499999999,2.5399999999999999E-2,201.756,2643.0779000000002,59963.988700000002,3725.9263999999998,36212.813999999998,4025.6046999999999,2.18E-2,752.60050000000001]
["2020-05-31",1.5E-3,18438.674900000002,42248.462099999997,8304.6944000000003,13744.564,3041.4747000000002,12571.177299999999,3024.8380999999999,6.9813999999999998,1.23E-2,54.1783,8936.4889000000003,1484.8133,71344.727499999994,25077.6993,41748.784599999999,76.541600000000003,28160.240699999998,12.940300000000001,4363.3647000000001,2455.1311999999998,3816.3964000000001,9122.1113999999998,3362.8108999999999,1957.1635000000001,4439.1207999999997,21465.351999999999,2.6200000000000001E-2,214.84970000000001,2622.2285000000002,60323.370900000002,3736.0668000000001,36932.099600000001,4181.5497999999998,2.18E-2,720.58770000000004]
[]
["SHORT_AND_LONG_TERM_DEBT",{"$f":"B2","v":"ABLE US Equity"},{"$f":"C2","v":"AEE US Equity"},"AEP US Equity","AES US Equity","AGR US Equity","ALE US Equity","ATO US Equity","AWR US Equity","BDCO US Equity","CMNR US Equity","CNIG US Equity","CNP US Equity","CPK US Equity","D US Equity","ED US Equity","EPD US Equity","EPSN US Equity","ES US Equity","ESOA US Equity","MDU US Equity","MGEE US Equity","NFG US Equity","NI US Equity","NJR US Equity","NWN US Equity","OGS US Equity","PPL US Equity","PSTRQ US Equity","RGCO US Equity","SJI US Equity","SO US Equity","SR US Equity","SRE US Equity","SWX US Equity","TIDE US Equity","UTL US Equity"]
["2015-06-30",null,7262,20683,20763,3216.337,1390.4,2707.28,325.92099999999999,30.9831,"",21.853300000000001,9148,260.08699999999999,26986,13630,22293,36.887500000000003,9922.23,13.870900000000001,2302.3429999999998,397.37,2099,9485.5,883.553,804.03700000000003,1201.3150000000001,19203,154.42599999999999,32.218499999999999,1330.57,27374,2027.8,14637,1541.7329999999999,"",342.2]
["2015-07-31",null,7262,20683,325.92099999999999,3216.337,540.596,2707.28,9148,30.9831,900.36400000000003,9922.23,22770,4288.2510000000002,26986,20297,22293,36.887500000000003,9386,13.870900000000001,2302.3429999999998,2259,2099,9485.5,883.553,804.03700000000003,1201.3150000000001,1845.5150000000001,154.42599999999999,32.218499999999999,1330.57,27374,2027.8,14637,1541.7329999999999,null,342.2]
["2015-08-31",null,7262,20683,325.92099999999999,3216.337,540.596,2707.28,9148,30.9831,900.36400000000003,9922.23,22770,4288.2510000000002,26986,20297,22293,36.887500000000003,9386,13.870900000000001,2302.3429999999998,2259,2099,9485.5,883.553,804.03700000000003,1201.3150000000001,1845.5150000000001,154.42599999999999,32.218499999999999,1330.57,27374,2027.8,14637,1541.7329999999999,null,342.2]
["2015-09-30",null,7159,20208,340.86200000000002,3216.337,540.68600000000004,2895.442,9103,30.579599999999999,879.553,10001.880999999999,22174,4404.2049999999999,27328,20055,22460.1,34.400500000000001,9258,13.6953,2200.7730000000001,2204,2084.009,6683.3,921.08299999999997,839.25300000000004,1201.3130000000001,1821.835,150.667,39.657600000000002,1385.6120000000001,27129,2189.5,14792,1560.229,null,346.2]
["2015-10-31",null,7159,20208,340.86200000000002,3216.337,540.68600000000004,2895.442,9103,30.579599999999999,879.553,10001.880999999999,22174,4404.2049999999999,27328,20055,22460.1,34.400500000000001,9258,13.6953,2200.7730000000001,2204,2084.009,6683.3,921.08299999999997,839.25300000000004,1201.3130000000001,null,null,39.657600000000002,1385.6120000000001,27129,2189.5,14792,1560.229,null,346.2]
["2015-11-30",null,7159,20208,340.86200000000002,3216.337,540.68600000000004,2895.442,9103,30.579599999999999,879.553,10001.880999999999,22174,4404.2049999999999,27328,20055,22460.1,34.400500000000001,9258,13.6953,2200.7730000000001,2204,2084.009,6683.3,921.08299999999997,839.25300000000004,1201.3130000000001,null,null,39.657600000000002,1385.6120000000001,27129,2189.5,14792,1560.229,null,346.2]
["2015-12-31",null,7576,20372.7,349.21199999999999,4899,565.15099999999995,3218.71,9256,34.781199999999998,879.553,10195.41,22066,4456.2569999999996,28802,19464,22540.799999999999,33.790599999999998,9932,14.8049,1796.163,2199,2115.962,6949.6,1070.164,864.45299999999997,1204.1669999999999,null,null,46.8658,1458.5809999999999,28738,2228.6,14663,1588.6790000000001,null,378.7]
["2016-01-31",null,7576,20372.7,349.21199999999999,4899,565.15099999999995,3218.71,9256,34.781199999999998,879.553,10195.41,22066,4456.2569999999996,28802,19464,22540.799999999999,33.790599999999998,9932,14.8049,1796.163,2199,2115.962,6949.6,1070.164,864.45299999999997,1204.1669999999999,null,null,46.8658,1458.5809999999999,28738,2228.6,14663,1588.6790000000001,null,378.7]
["2016-02-29",null,7576,20372.7,349.21199999999999,4899,565.15099999999995,3218.71,9256,34.781199999999998,879.553,10195.41,22066,4456.2569999999996,28802,19464,22540.799999999999,33.790599999999998,9932,14.8049,1796.163,2199,2115.962,6949.6,1070.164,864.45299999999997,1204.1669999999999,null,null,46.8658,1458.5809999999999,28738,2228.6,14663,1588.6790000000001,null,378.7]
["2016-03-31",null,7597,21003.599999999999,364.22800000000001,4688,552.15099999999995,3082.4879999999998,8976,34.334899999999998,873.71199999999999,10293.07,22358,4555.0119999999997,28988,19142,22755.7,45.967399999999998,10250,13.0998,1858.0540000000001,2199,2085.123,7014.6,1008.574,759.625,1191.8610000000001,null,null,39.610500000000002,1415.0719999999999,29678,2105.1999999999998,15218,1437.5640000000001,null,383.9]
["2016-04-30",null,7597,21003.599999999999,364.22800000000001,4688,552.15099999999995,3082.4879999999998,8976,34.334899999999998,873.71199999999999,10293.07,22358,4555.0119999999997,28988,19142,22755.7,45.967399999999998,10250,13.0998,1858.0540000000001,2199,2085.123,7014.6,1008.574,759.625,1191.8610000000001,null,null,39.610500000000002,1415.0719999999999,29678,2105.1999999999998,15218,1437.5640000000001,null,383.9]
["2016-05-31",null,7597,21003.599999999999,364.22800000000001,4688,552.15099999999995,3082.4879999999998,8976,34.334899999999998,873.71199999999999,10293.07,22358,4555.0119999999997,28988,19142,22755.7,45.967399999999998,10250,13.0998,1858.0540000000001,2199,2085.123,7014.6,1008.574,759.625,1191.8610000000001,null,null,39.610500000000002,1415.0719999999999,29678,2105.1999999999998,15218,1437.5640000000001,null,383.9]
["2016-06-30",null,7814,21604,384.72800000000001,4678,559.42100000000005,3126.1109999999999,9050,33.900599999999997,885.32600000000002,10381.807000000001,22600,4598.1239999999998,29572,19108,22797.5,45.374600000000001,10935,16.8127,1987.307,2324,2085.6860000000001,7269.8,1223.789,747.83199999999999,1192.057,null,null,40.956400000000002,1221.0940000000001,39464,1937.4,15862,1477.3720000000001,null,389.4]
["2016-07-31",null,7814,21604,384.72800000000001,4678,559.42100000000005,3126.1109999999999,9050,33.900599999999997,885.32600000000002,10381.807000000001,22600,4598.1239999999998,29572,19108,22797.5,45.374600000000001,10935,16.8127,1987.307,2324,2085.6860000000001,7269.8,1223.789,747.83199999999999,1192.057,null,null,40.956400000000002,1221.0940000000001,39464,1937.4,15862,1477.3720000000001,null,389.4]
["2016-08-31",null,7814,21604,384.72800000000001,4678,559.42100000000005,3126.1109999999999,9050,33.900599999999997,885.32600000000002,10381.807000000001,22600,4598.1239999999998,29572,19108,22797.5,45.374600000000001,10935,16.8127,1987.307,2324,2085.6860000000001,7269.8,1223.789,747.83199999999999,1192.057,null,null,40.956400000000002,1221.0940000000001,39464,1937.4,15862,1477.3720000000001,null,389.4]
["2016-09-30",null,7646,21183,398.22699999999998,4589,563.50800000000004,3268.59,9113,33.463099999999997,854.93799999999999,10343.511,22723,4484.1540000000005,34735,19239,23959.3,30.229199999999999,10952,16.4909,1901.9480000000001,2325,2086.252,7737.8,1238.19,790.11300000000006,1233.2550000000001,null,null,48.192799999999998,1270.8130000000001,45474,2469.4,17295,1642.4259999999999,null,401]
["2016-10-31",null,7646,21183,398.22699999999998,4589,563.50800000000004,3268.59,9113,33.463099999999997,null,10343.511,22723,4484.1540000000005,34735,19239,23959.3,30.229199999999999,10952,16.4909,1901.9480000000001,2325,2086.252,7737.8,1238.19,790.11300000000006,1233.2550000000001,null,null,48.192799999999998,1270.8130000000001,45474,2469.4,17295,1642.4259999999999,null,401]
["2016-11-30",null,7646,21183,398.22699999999998,4589,563.50800000000004,3268.59,9113,33.463099999999997,null,10343.511,22723,4484.1540000000005,34735,19239,23959.3,30.229199999999999,10952,16.4909,1901.9480000000001,2325,2086.252,7737.8,1238.19,790.11300000000006,1233.2550000000001,null,null,48.192799999999998,1270.8130000000001,45474,2469.4,17295,1642.4259999999999,null,401]
["2016-12-31",null,7834,21969.4,411.31099999999998,5020,584.70899999999995,3504.9459999999999,9309,33.512300000000003,null,10751.736999999999,22552,4590,35095,16473,23697.7,40.848199999999999,11783,11.045999999999999,1790.1590000000001,2350,2086.817,7909.3,1408.114,772.62300000000005,1337.453,null,null,55.460799999999999,1336.0139999999999,47457,2577.6999999999998,17121,1600.0840000000001,null,426.8]
["2017-01-31",null,7834,21969.4,411.31099999999998,5020,584.70899999999995,3504.9459999999999,9309,33.512300000000003,null,10751.736999999999,22552,4590,35095,16473,23697.7,40.848199999999999,11783,11.045999999999999,1790.1590000000001,2350,2086.817,7909.3,1408.114,772.62300000000005,1337.453,null,null,55.460799999999999,1336.0139999999999,47457,2577.6999999999998,17121,1600.0840000000001,null,426.8]
["2017-02-28",null,7834,21969.4,411.31099999999998,5020,584.70899999999995,3504.9459999999999,9309,33.512300000000003,null,10751.736999999999,22552,4590,35095,16473,23697.7,40.848199999999999,11783,11.045999999999999,1790.1590000000001,2350,2086.817,7909.3,1408.114,772.62300000000005,1337.453,null,null,55.460799999999999,1336.0139999999999,47457,2577.6999999999998,17121,1600.0840000000001,null,426.8]
["2017-03-31",null,8192,20772.400000000001,417.32100000000003,5199,604.81299999999999,3235.2269999999999,9406,33.160499999999999,null,11017.273999999999,22659,4814,36114,19360,23423,7.8,11713,11.0579,1703.0060000000001,2350,2087.3850000000002,7914.2,1322.5909999999999,719.71,1278.047,null,null,50.096299999999999,1316.307,48873,2492.6999999999998,17302,1590.1959999999999,null,420.6]
["2017-04-30",null,8192,20772.400000000001,417.32100000000003,5199,604.81299999999999,3235.2269999999999,9406,33.160499999999999,null,11017.273999999999,22659,4814,36114,19360,23423,7.8,11713,11.0579,1703.0060000000001,2350,2087.3850000000002,7914.2,1322.5909999999999,719.71,1278.047,null,null,50.096299999999999,1316.307,48873,2492.6999999999998,17302,1590.1959999999999,null,420.6]
["2017-05-31",null,8192,20772.400000000001,417.32100000000003,5199,604.81299999999999,3235.2269999999999,9406,33.160499999999999,null,11017.273999999999,22659,4814,36114,19360,23423,7.8,11713,11.0579,1703.0060000000001,2350,2087.3850000000002,7914.2,1322.5909999999999,719.71,1278.047,null,null,50.096299999999999,1316.307,48873,2492.6999999999998,17302,1590.1959999999999,null,420.6]
["2017-06-30",null,8291,21403.599999999999,365.30500000000001,5399,584.226,3325.3069999999998,9441,32.811,null,11320.404,22822,5101,37038,16884,23381.3,2.9,12521,20.0684,1761.4760000000001,2350,2087.9540000000002,8239.9,1347.395,720.10900000000004,1271.848,null,null,53.084499999999998,1378.8889999999999,50190,2376,18113,1715.434,null,422.5]
["2017-07-31",null,8291,21403.599999999999,365.30500000000001,5399,584.226,3325.3069999999998,9441,32.811,null,11320.404,22822,5101,37038,16884,23381.3,2.9,12521,20.0684,1761.4760000000001,2350,2087.9540000000002,8239.9,1347.395,720.10900000000004,1271.848,null,null,53.084499999999998,1378.8889999999999,50190,2376,18113,1715.434,null,422.5]
["2017-08-31",null,8291,21403.599999999999,365.30500000000001,5399,584.226,3325.3069999999998,9441,32.811,null,11320.404,22822,5101,37038,16884,23381.3,2.9,12521,20.0684,1761.4760000000001,2350,2087.9540000000002,8239.9,1347.395,720.10900000000004,1271.848,null,null,53.084499999999998,1378.8889999999999,50190,2376,18113,1715.434,null,422.5]
["2017-09-30",null,8145,21781,367.28199999999998,5765,610.94399999999996,3514.79,9457,35.756,null,11444.128000000001,22665,4898,36734,16905,24719.9,2.9,12726,23.698399999999999,1740.5519999999999,2377,2383.681,8651.6,1428.4549999999999,779.42399999999998,1367.0519999999999,null,null,61.311999999999998,1471.328,50126,2572.3000000000002,18724,1870.934,null,454.8]
["2017-10-31",null,8145,21781,367.28199999999998,5765,610.94399999999996,3514.79,9457,35.756,null,11444.128000000001,22665,4898,36734,16905,24719.9,2.9,12726,23.698399999999999,1740.5519999999999,2377,2383.681,8651.6,1428.4549999999999,779.42399999999998,1367.0519999999999,null,null,61.311999999999998,1471.328,50126,2572.3000000000002,18724,1870.934,null,454.8]
["2017-11-30",null,8145,21781,367.28199999999998,5765,610.94399999999996,3514.79,9457,35.756,null,11444.128000000001,22665,4898,36734,16905,24719.9,2.9,12726,23.698399999999999,1740.5519999999999,2377,2383.681,8651.6,1428.4549999999999,779.42399999999998,1367.0519999999999,null,null,61.311999999999998,1471.328,50126,2572.3000000000002,18724,1870.934,null,454.8]
["2017-12-31",null,8419,22811.9,380.363,6165,610.32500000000005,3404.2849999999999,9508,39.544400000000003,null,13413.607,19545,5101,37324,9384,24568.7,1.8959000000000001,13610,22.705500000000001,1714.8530000000001,2426,2084.4650000000001,9002.2000000000007,1540.55,834.08699999999999,1550.472,null,null,69.848200000000006,1533.2080000000001,50793,2719.1,19412,2038.422,null,453.2]
["2018-01-31",null,8419,22811.9,380.363,6165,610.32500000000005,3404.2849999999999,9508,39.544400000000003,null,13413.607,19545,5101,37324,9384,24568.7,1.8959000000000001,13610,22.705500000000001,1714.8530000000001,2426,2084.4650000000001,9002.2000000000007,1540.55,834.08699999999999,1550.472,null,null,69.848200000000006,1533.2080000000001,50793,2719.1,19412,2038.422,null,453.2]
["2018-02-28",null,8419,22811.9,380.363,6165,610.32500000000005,3404.2849999999999,9508,39.544400000000003,null,13413.607,19545,5101,37324,9384,24568.7,1.8959000000000001,13610,22.705500000000001,1714.8530000000001,2426,2084.4650000000001,9002.2000000000007,1540.55,834.08699999999999,1550.472,null,null,69.848200000000006,1533.2080000000001,50793,2719.1,19412,2038.422,null,453.2]
["2018-03-31",null,8896,24119.8,390.37400000000002,6036,620.42100000000005,3197.4940000000001,9463,41.243000000000002,null,14162.584999999999,19097,5213,37436,16362,25393.200000000001,2.9,13666,16.834199999999999,1779.5419999999999,2426,2085.0120000000002,9116.7999999999993,1314.73,808.28200000000004,1476.078,null,null,55.490299999999998,1486.6579999999999,51952,2571.1,26399,2045.4939999999999,null,446.1]
["2018-04-30",null,8896,24119.8,390.37400000000002,6036,620.42100000000005,3197.4940000000001,9463,41.243000000000002,null,14162.584999999999,19097,5213,37436,16362,25393.200000000001,2.9,13666,16.834199999999999,1779.5419999999999,2426,2085.0120000000002,9116.7999999999993,1314.73,808.28200000000004,1476.078,null,null,55.490299999999998,1486.6579999999999,51952,2571.1,26399,2045.4939999999999,null,446.1]
["2018-05-31",null,8896,24119.8,390.37400000000002,6036,620.42100000000005,3197.4940000000001,9463,41.243000000000002,null,14162.584999999999,19097,5213,37436,16362,25393.200000000001,2.9,13666,16.834199999999999,1779.5419999999999,2426,2085.0120000000002,9116.7999999999993,1314.73,808.28200000000004,1476.078,null,null,55.490299999999998,1486.6579999999999,51952,2571.1,26399,2045.4939999999999,null,446.1]
["2018-06-30",null,8966,24621.200000000001,398.34399999999999,5872,634.59299999999996,3313.0920000000001,8923,41.274999999999999,null,13587.37,19257,5223,37810,15773,25688.9,0.9,14330,14.741400000000001,1852.91,2426,2085.5819999999999,8290.2000000000007,1317.7929999999999,805.78,1378.6790000000001,null,null,57.054200000000002,3109.011,49701,2371,26094,2092.1709999999998,null,437.4]
["2018-07-31",null,8966,24621.200000000001,398.34399999999999,5872,634.59299999999996,3313.0920000000001,8923,41.274999999999999,null,13587.37,19257,5223,37810,15773,25688.9,0.9,14330,14.741400000000001,1852.91,2426,2085.5819999999999,8290.2000000000007,1317.7929999999999,805.78,1378.6790000000001,null,null,57.054200000000002,3109.011,49701,2371,26094,2092.1709999999998,null,437.4]
["2018-08-31",null,8966,24621.200000000001,398.34399999999999,5872,634.59299999999996,3313.0920000000001,8923,41.274999999999999,null,13587.37,19257,5223,37810,15773,25688.9,0.9,14330,14.741400000000001,1852.91,2426,2085.5819999999999,8290.2000000000007,1317.7929999999999,805.78,1378.6790000000001,null,null,57.054200000000002,3109.011,49701,2371,26094,2092.1709999999998,null,437.4]
["2018-09-30",null,8784,25016.6,391.33,6119,634.68499999999995,3644.4450000000002,8468,41.53,null,13606.046,19436,5246,38224,7251,25914,0.4,14778,15.7591,1915.47,2427,2131.3649999999998,8754.1,1456.114,910.09400000000005,1469.8879999999999,null,null,70.321899999999999,3185.134,47002,2629.2,25696,2188.5700000000002,null,468.5]
["2018-10-31",null,8784,25016.6,391.33,6119,634.68499999999995,3644.4450000000002,8468,41.53,null,13606.046,19436,5246,38224,7251,25914,0.4,14778,15.7591,1915.47,2427,2131.3649999999998,8754.1,1456.114,910.09400000000005,1469.8879999999999,null,null,70.321899999999999,3185.134,47002,2629.2,25696,2188.5700000000002,null,468.5]
["2018-11-30",null,8784,25016.6,391.33,6119,634.68499999999995,3644.4450000000002,8468,41.53,null,13606.046,19436,5246,38224,7251,25914,0.4,14778,15.7591,1915.47,2427,2131.3649999999998,8754.1,1456.114,910.09400000000005,1469.8879999999999,null,null,70.321899999999999,3185.134,47002,2629.2,25696,2188.5700000000002,null,468.5]
["2018-12-31",null,9036,25256.7,416.90699999999998,6349,683.52599999999995,3659.779,9765,41.904000000000003,null,13996.062,19504,5338,35175,6521,26315.3,2.1562999999999999,15478,17.961400000000001,2108.6950000000002,2478,2131.88,9132.6,1681.307,953.85599999999999,1584.9829999999999,null,null,89.119399999999999,3111.2719999999999,46849,2793.1,24571,2292.3180000000002,null,494.4]
["2019-01-31",null,9036,25256.7,416.90699999999998,6349,683.52599999999995,3659.779,9765,41.904000000000003,null,13996.062,19504,5338,35175,6521,26315.3,2.1562999999999999,15478,17.961400000000001,2108.6950000000002,2478,2131.88,9132.6,1681.307,953.85599999999999,1584.9829999999999,null,null,89.119399999999999,3111.2719999999999,46849,2793.1,24571,2292.3180000000002,null,494.4]
["2019-02-28",null,9036,25256.7,416.90699999999998,6349,683.52599999999995,3659.779,9765,41.904000000000003,null,13996.062,19504,5338,35175,6521,26315.3,2.1562999999999999,15478,17.961400000000001,2108.6950000000002,2478,2131.88,9132.6,1681.307,953.85599999999999,1584.9829999999999,null,null,89.119399999999999,3111.2719999999999,46849,2793.1,24571,2292.3180000000002,null,494.4]
["2019-03-31",null,9392,27672,439.36200000000002,6693,685.42100000000005,3653.7130000000002,14915,42.966000000000001,null,14587.879000000001,20539,5444,42833,7093,27114.2,0.68369999999999997,15542,19.7471,2375.4490000000001,2519,2132.4879999999998,9295.2999999999993,1350.2449999999999,919.18399999999997,1619.587,null,null,86.905000000000001,2809.6579999999999,45969,2768.9,24920,2391.5070000000001,null,462.2]
["2019-04-30",null,9392,27672,439.36200000000002,6693,685.42100000000005,3653.7130000000002,14915,42.966000000000001,null,14587.879000000001,20539,5444,42833,7093,27114.2,0.68369999999999997,15542,19.7471,2375.4490000000001,2519,2132.4879999999998,9295.2999999999993,1350.2449999999999,919.18399999999997,1619.587,null,null,86.905000000000001,2809.6579999999999,45969,2768.9,24920,2391.5070000000001,null,462.2]
["2019-05-31",null,9392,27672,439.36200000000002,6693,685.42100000000005,3653.7130000000002,14915,42.966000000000001,null,14587.879000000001,20539,5444,42833,7093,27114.2,0.68369999999999997,15542,19.7471,2375.4490000000001,2519,2132.4879999999998,9295.2999999999993,1350.2449999999999,919.18399999999997,1619.587,null,null,86.905000000000001,2809.6579999999999,45969,2768.9,24920,2391.5070000000001,null,462.2]
["2019-06-30",null,9592,29041.9,478.209,7269,684.72400000000005,3729.0770000000002,15436,55.039000000000001,null,14613.669,20911,5628,42022,6468,27114.5,0.4098,16027,21.5503,2588.576,2588,2133.1010000000001,9260.1,1435.703,935.46900000000005,1616.011,null,null,90.470799999999997,2959.7559999999999,46158,2641.3,26249,2475.7649999999999,null,461]
["2019-07-31",null,9592,29041.9,478.209,7269,684.72400000000005,3729.0770000000002,15436,55.039000000000001,null,14613.669,20911,5628,42022,6468,27114.5,0.4098,16027,21.5503,2588.576,2588,2133.1010000000001,9260.1,1435.703,935.46900000000005,1616.011,null,null,90.470799999999997,2959.7559999999999,46158,2641.3,26249,2475.7649999999999,null,461]
["2019-08-31",null,9592,29041.9,478.209,7269,684.72400000000005,3729.0770000000002,15436,55.039000000000001,null,14613.669,20911,5628,42022,6468,27114.5,0.4098,16027,21.5503,2588.576,2588,2133.1010000000001,9260.1,1435.703,935.46900000000005,1616.011,null,null,90.470799999999997,2959.7559999999999,46158,2641.3,26249,2475.7649999999999,null,461]
["2019-09-30",null,9569,29736.5,489.22199999999998,7647,699.70600000000002,3994.3670000000002,15766,55.121000000000002,null,15069.031000000001,21049,5760,41331,6673,28160.3,0,16158,19.453600000000002,2505.4940000000001,2583,2188.9180000000001,9540.7999999999993,1584.046,970.16800000000001,1716.6369999999999,null,null,103.37139999999999,3175.86,47783,2865.8,26700,2606.9459999999999,null,483.8]
["2019-10-31",null,9569,29736.5,489.22199999999998,7647,699.70600000000002,3994.3670000000002,15766,55.121000000000002,null,15069.031000000001,21049,5760,41331,6673,28160.3,0,16158,19.453600000000002,2505.4940000000001,2583,2188.9180000000001,9540.7999999999993,1584.046,970.16800000000001,1716.6369999999999,null,null,103.37139999999999,3175.86,47783,2865.8,26700,2606.9459999999999,null,483.8]
["2019-11-30",null,9569,29736.5,489.22199999999998,7647,699.70600000000002,3994.3670000000002,15766,55.121000000000002,null,15069.031000000001,21049,5760,41331,6673,28160.3,0,16158,19.453600000000002,2505.4940000000001,2583,2188.9180000000001,9540.7999999999993,1584.046,970.16800000000001,1716.6369999999999,null,null,103.37139999999999,3175.86,47783,2865.8,26700,2606.9459999999999,null,483.8]
["2019-12-31",null,9833,30532.5,499.928,8083,758.93700000000001,4557.9650000000001,16119,52.116,null,15047.723,21271,5811,38398,6447,27984,0.85819999999999996,16529,9.1487999999999996,2358.5129999999999,2799,2292.8710000000001,9707.6,2036.769,1033.106,1837.0640000000001,null,null,113.7728,3388.5459999999998,48686,3048.6,26313,2772.7449999999999,null,519.6]
["2020-01-31",null,9833,30532.5,499.928,8083,758.93700000000001,4557.9650000000001,16119,52.116,null,15047.723,21271,5811,38398,6447,27984,0.85819999999999996,16529,9.1487999999999996,2358.5129999999999,2799,2292.8710000000001,9707.6,2036.769,1033.106,1837.0640000000001,null,null,113.7728,3388.5459999999998,48686,3048.6,26313,2772.7449999999999,null,519.6]
["2020-02-29",null,9833,30532.5,499.928,8083,758.93700000000001,4557.9650000000001,16119,52.116,null,15047.723,21271,5811,38398,6447,27984,0.85819999999999996,16529,9.1487999999999996,2358.5129999999999,2799,2292.8710000000001,9707.6,2036.769,1033.106,1837.0640000000001,null,null,113.7728,3388.5459999999998,48686,3048.6,26313,2772.7449999999999,null,519.6]
["2020-03-31",null,10350,33327.4,526.30899999999997,8261,784.87,4759.9650000000001,16014,53.162999999999997,null,15092.441000000001,21952,5968,39724,6991,29969.5,0.56799999999999995,17033,10.302,2569.79,2787,2383.2240000000002,9872.2000000000007,2166.1979999999999,1584.34,1760.8879999999999,null,null,112.2316,3236.8850000000002,49594,3050.8,28019,2636.6579999999999,null,519.1]
["2020-04-30"]
["2020-05-31"]
[]
["MKT CAP INDIVIDUAL"]
[{"$f":"A8","v":"2019-05-31"},{"$f":"SUM(B11:B70)","v":0.36940000000000006},{"$f":"SUM(C11:C70)","v":876328.21159999992},2147094.7992999996,523572.19580000022,779250.33570000005,211023.78760000001,574298.12949999981,126540.55100000004,1329.31,0.47370000000000012,3150.8885999999993,690632.43830000004,73341.964500000002,3076519.2455999991,1471426.2841999996,3381144.9351999988,6533.2978000000003,1222130.1160000002,971.48029999999983,295016.62959999999,127304.77060000002,269657.32030000002,522881.0351000001,211348.67590000006,105158.47029999994,226546.39669999998,1378598.0461000002,58.243800000000022,10557.035200000002,151760.83910000001,3014324.7116000005,206237.58319999999,1820408.2953999999,221882.00290000008,1.4657000000000004,41738.316499999986]
[]
["DEBT INDIVIDUAL"]
[{"$f":"A135","v":"2019-05-31"},{"$f":"SUM(B73:B132)","v":0},{"$f":"SUM(C73:C132)","v":490359},1382696.7999999996,43788.696000000018,328969.022,36790.302999999993,199859.28899999996,609057.92099999997,2285.2250999999997,13210.098,706458.33629999985,1226324,286798.84499999997,2055559,807021,1440813.7000000002,874.47369999999967,754291.23,947.94180000000063,117293.63900000008,137752.37,123785.87700000001,489738.09999999974,78873.693000000043,49485.954999999973,81944.189000000028,24715.864999999998,613.94499999999994,3723.6592000000005,118267.03399999999,2537782,145204.90000000002,1198262,113422.42499999997,0,25096]
[]
["BETAS INDIVIDUALES"]
[{"$f":"A138","v":"2019-05-31"},{"$f":"B8","v":8758.3134804717101},{"$f":"C8","v":0.68430381243295835},0.55238159069371706,1.0255711874789639,0.64308542016549863,0.79793466161851101,0.67263528623380819,0.74434460920867773,0.51495227442823943,-22.376195229821267,0.17085390451102722,0.99256981285253931,0.8013669116101052,0.70283596121715752,0.50705349281520995,0.97937163207765177,0.29887728161364135,0.67336695572059579,0.25677133825287657,0.96418418944492368,0.84566508205630742,0.72649474310437745,0.74193284093397982,0.92293798594963139,0.85241748979141108,0.85300103747270439,0.78788390372554729,-0.61236302063254933,0.49902685545164122,0.86318362854599961,0.69186046010303948,0.74060384788167577,0.77110463392973772,0.84204274126728573,51.001602521801296,0.76955960764030062]
[]
["PONDERADORES"]
[{"$f":"A141","v":"2019-05-31"},{"$f":"B135/SUM($B$135:$AK$135)","v":1.5541402476790193E-8},3.6868893985493659E-2,9.0332605391836365E-2,2.2027737467743915E-2,3.2784632098775225E-2,8.8781960348356462E-3,2.4161879729905984E-2,5.3238160062961453E-3,5.5926750748299857E-5,1.9929513679630525E-8,1.3256423360078496E-4,2.9056298557518324E-2,3.0856442575337259E-3,0.12943536497958991,6.1905869241147979E-2,0.14225158167380583,2.7486900544268522E-4,5.1417477021554643E-2,4.087213411091737E-5,1.2411944174227758E-2,5.3559682650515632E-3,1.1345026923646525E-2,2.1998658944152032E-2,8.8918647403860001E-3,4.4242287784945506E-3,9.5312634834360394E-3,5.8000398181257878E-2,2.4504340486672249E-6,4.4415574717065852E-4,6.3848843548145583E-3,0.12681871558936147,8.676830769766386E-3,7.6588245779369166E-2,9.3350230358019218E-3,6.166495292428639E-8,1.7560150932056109E-3]
[]
[]
["Beta Ponderado",{"$f":"SUMPRODUCT(B141:AK141,B144:AK144)","v":0.74903238392091986}]
["Mkt_Cap_Tot",{"$f":"SUM(B135:AK135)","v":23768768.652100001}]
["Debt_Tot",{"$f":"SUM(B138:AK138)","v":15632066.532099999}]
["Corp_Tax",0.21]
["Beta_U",{"$f":"B147/(1+((1-B150)*B149/B148))","v":0.49292672783711894}]

{"sheet":"Riesgo Pais","index":6,"n_rows":369,"n_cols":4,"rows_kept":369,"cut":false,"hidden":false,"merged":[]}
[null,"Riesgo país"]
[]
[null,"Fechas","COLOM CDS USD SR 10Y CBIN Corp","US CDS EUR SR 10Y Corp"]
[null,43617,""]
[null,43618]
[null,43619,193.61,23.875]
[null,43620,190.809,23.785]
[null,43621,189.994,23.62]
[null,43622,189.839,24.02]
[null,43623,189.02500000000001,26.39]
[null,43624]
[null,43625]
[null,43626,186.178,26.31]
[null,43627,183.48699999999999,26.885000000000002]
[null,43628,184.75399999999999,26.63]
[null,43629,185.24799999999999,25.824999999999999]
[null,43630,186.21899999999999,25.824999999999999]
[null,43631]
[null,43632]
[null,43633,186.696,24.605]
[null,43634,179.64400000000001,24.524999999999999]
[null,43635,173.905,24.484999999999999]
[null,43636,171.85,24.21]
[null,43637,170.148,24.33]
[null,43638]
[null,43639]
[null,43640,171.928,24.114999999999998]
[null,43641,173.37299999999999,24.145]
[null,43642,172.74,24.225000000000001]
[null,43643,171.05500000000001,24.015000000000001]
[null,43644,169.95400000000001,24.48]
[null,43645]
[null,43646]
[null,43647,166.62,24.35]
[null,43648,166.55600000000001,24.21]
[null,43649,166.959,24.3]
[null,43650,166.85,24.414999999999999]
[null,43651,166.697,24.39]
[null,43652]
[null,43653]
[null,43654,167.614,24.41]
[null,43655,166.845,24.395]
[null,43656,165.27600000000001,24.42]
[null,43657,163.822,24.145]
[null,43658,163.22999999999999,24.355]
[null,43659]
[null,43660]
[null,43661,160.62299999999999,24.25]
[null,43662,160.62299999999999,24.52]
[null,43663,160.322,24.524999999999999]
[null,43664,160.916,24.53]
[null,43665,160.4,24.53]
[null,43666]
[null,43667]
[null,43668,148.804,24.53]
[null,43669,148.01499999999999,24.85]
[null,43670,146.614,24.864999999999998]
[null,43671,158.10300000000001,24.954999999999998]
[null,43672,158.59200000000001,24.885000000000002]
[null,43673]
[null,43674]
[null,43675,146.49600000000001,25.23]
[null,43676,146.38300000000001,25.25]
[null,43677,148.56800000000001,24.69]
[null,43678,168.203,24.76]
[null,43679,172.83500000000001,24.9]
[null,43680]
[null,43681]
[null,43682,178.82,24.895]
[null,43683,180.251,25.315000000000001]
[null,43684,168.827,25.425000000000001]
[null,43685,163.095,25.684999999999999]
[null,43686,162.702,25.68]
[null,43687]
[null,43688]
[null,43689,169.00800000000001,25.414999999999999]
[null,43690,165.11699999999999,25.605]
[null,43691,167.76400000000001,24.66]
[null,43692,168.52699999999999,24.67]
[null,43693,166.72900000000001,24.405000000000001]
[null,43694]
[null,43695]
[null,43696,169.166,24.78]
[null,43697,177.446,24.855]
[null,43698,164.91,24.734999999999999]
[null,43699,164.17099999999999,24.925000000000001]
[null,43700,166.52,23.56]
[null,43701]
[null,43702]
[null,43703,166.67099999999999,23.67]
[null,43704,175.52099999999999,23.89]
[null,43705,174.113,23.97]
[null,43706,162.46299999999999,23.92]
[null,43707,171.077,23.95]
[null,43708]
[null,43709]
[null,43710,170.643,22.454999999999998]
[null,43711,169.386,22.41]
[null,43712,164.73500000000001,22.405000000000001]
[null,43713,151,22.34]
[null,43714,158.999,22.225000000000001]
[null,43715]
[null,43716]
[null,43717,147.81299999999999,24.605]
[null,43718,148.446,25.17]
[null,43719,148.304,24.695]
[null,43720,146.453,24.48]
[null,43721,155.78399999999999,24.13]
[null,43722]
[null,43723]
[null,43724,146.56299999999999,24.065000000000001]
[null,43725,145.804,24.315000000000001]
[null,43726,156.05699999999999,24.085000000000001]
[null,43727,155.15899999999999,22.86]
[null,43728,163.011,21.785]
[null,43729]
[null,43730]
[null,43731,155.80600000000001,23.585000000000001]
[null,43732,158.69300000000001,23.68]
[null,43733,158.68899999999999,23.98]
[null,43734,168.52199999999999,25.01]
[null,43735,158.84200000000001,23.574999999999999]
[null,43736]
[null,43737]
[null,43738,158.565,24.454999999999998]
[null,43739,158.893,20.91]
[null,43740,160.364,18.055]
[null,43741,160.86699999999999,18.835000000000001]
[null,43742,161.24,18.645]
[null,43743]
[null,43744]
[null,43745,169.41499999999999,19.715]
[null,43746,160.34100000000001,17.725000000000001]
[null,43747,159.977,17.015000000000001]
[null,43748,158.39699999999999,15.955]
[null,43749,156.03399999999999,18.524999999999999]
[null,43750]
[null,43751]
[null,43752,156.964,16.364999999999998]
[null,43753,153.60400000000001,18.53]
[null,43754,163.214,17.335000000000001]
[null,43755,161.63800000000001,17.309999999999999]
[null,43756,161.52199999999999,18.25]
[null,43757]
[null,43758]
[null,43759,155.93199999999999,18.344999999999999]
[null,43760,160.21199999999999,18.57]
[null,43761,157.489,18.545000000000002]
[null,43762,154.84200000000001,18.61]
[null,43763,151.05799999999999,18.399999999999999]
[null,43764]
[null,43765]
[null,43766,148.38800000000001,18.7]
[null,43767,147.87799999999999,18.52]
[null,43768,148.31899999999999,18.23]
[null,43769,142.49199999999999,22.7]
[null,43770,141.827,17.440000000000001]
[null,43771]
[null,43772]
[null,43773,137.619,18.309999999999999]
[null,43774,147.06100000000001,18.504999999999999]
[null,43775,138.4,18.164999999999999]
[null,43776,144.852,18.59]
[null,43777,144.44800000000001,18.7]
[null,43778]
[null,43779]
[null,43780,145.59800000000001,18.645]
[null,43781,148.64699999999999,18.274999999999999]
[null,43782,151.02199999999999,18.260000000000002]
[null,43783,153.38499999999999,18.510000000000002]
[null,43784,152.798,18.47]
[null,43785]
[null,43786]
[null,43787,154.67099999999999,18.32]
[null,43788,157.863,18.62]
[null,43789,161.26300000000001,18.43]
[null,43790,159.762,18.355]
[null,43791,158.036,18.445]
[null,43792]
[null,43793]
[null,43794,157.75800000000001,18.5]
[null,43795,158.167,18.489999999999998]
[null,43796,159.68700000000001,21.55]
[null,43797,160.01300000000001,21.44]
[null,43798,159.82300000000001,18.164999999999999]
[null,43799]
[null,43800]
[null,43801,159.441,18.254999999999999]
[null,43802,161.28200000000001,18.600000000000001]
[null,43803,149.441,18.239999999999998]
[null,43804,154.821,19.535]
[null,43805,151.61199999999999,18.265000000000001]
[null,43806]
[null,43807]
[null,43808,149.72999999999999,18.32]
[null,43809,140.64099999999999,18.38]
[null,43810,147.024,18.309999999999999]
[null,43811,135.22800000000001,18.585000000000001]
[null,43812,135.45699999999999,18.62]
[null,43813]
[null,43814]
[null,43815,136.60599999999999,18.234999999999999]
[null,43816,136.07900000000001,18.475000000000001]
[null,43817,137.13200000000001,18.72]
[null,43818,141.01300000000001,18.649999999999999]
[null,43819,141.15899999999999,18.22]
[null,43820]
[null,43821]
[null,43822,142.197,18.16]
[null,43823,142.30600000000001,18.14]
[null,43824,142.53,18.170000000000002]
[null,43825,144.172,18.184999999999999]
[null,43826,142.172,18.010000000000002]
[null,43827]
[null,43828]
[null,43829,141.80799999999999,18.004999999999999]
[null,43830,141.483,18]
[null,43831,141.48099999999999,17.984999999999999]
[null,43832,138.91200000000001,17.87]
[null,43833,139.792,18]
[null,43834]
[null,43835]
[null,43836,140.41300000000001,18]
[null,43837,138.44200000000001,18.2]
[null,43838,129.12,17.850000000000001]
[null,43839,136.88200000000001,18.175000000000001]
[null,43840,129.12700000000001,18.004999999999999]
[null,43841]
[null,43842]
[null,43843,138.977,18]
[null,43844,139.893,18.2]
[null,43845,140.23699999999999,18.149999999999999]
[null,43846,140.22,17.989999999999998]
[null,43847,141.066,17.809999999999999]
[null,43848]
[null,43849]
[null,43850,141.483,17.945]
[null,43851,143.16300000000001,17.995000000000001]
[null,43852,144.613,17.864999999999998]
[null,43853,148.05500000000001,17.785]
[null,43854,149.47999999999999,17.895]
[null,43855]
[null,43856]
[null,43857,153.66300000000001,18]
[null,43858,140.14400000000001,17.684999999999999]
[null,43859,135.334,18.004999999999999]
[null,43860,139.172,18.175000000000001]
[null,43861,140.137,18.2]
[null,43862]
[null,43863]
[null,43864,148.61000000000001,18.015000000000001]
[null,43865,144.9,17.945]
[null,43866,133.934,18.53]
[null,43867,133.679,18.47]
[null,43868,135.667,24.664999999999999]
[null,43869]
[null,43870]
[null,43871,134.00299999999999,24.63]
[null,43872,133.93199999999999,24.614999999999998]
[null,43873,134.05600000000001,24.63]
[null,43874,131.607,24.64]
[null,43875,130.81,24.6]
[null,43876]
[null,43877]
[null,43878,132.04,24.664999999999999]
[null,43879,129.655,24.62]
[null,43880,130.32900000000001,24.66]
[null,43881,131.107,25.34]
[null,43882,131.262,25.344999999999999]
[null,43883]
[null,43884]
[null,43885,134.03299999999999,25.344999999999999]
[null,43886,137.86099999999999,25.355]
[null,43887,141.542,25.52]
[null,43888,152.07599999999999,25.53]
[null,43889,170.86500000000001,23.715]
[null,43890]
[null,43891]
[null,43892,170.239,26.754999999999999]
[null,43893,165.56100000000001,26.015000000000001]
[null,43894,157.309,26.14]
[null,43895,166.58,26.094999999999999]
[null,43896,181.096,26.434999999999999]
[null,43897]
[null,43898]
[null,43899,244.12700000000001,27.335000000000001]
[null,43900,270.72000000000003,27.72]
[null,43901,290.87099999999998,27.555]
[null,43902,321.53500000000003,27.524999999999999]
[null,43903,298.68299999999999,28.45]
[null,43904]
[null,43905]
[null,43906,330.55500000000001,31.08]
[null,43907,347.101,33.005000000000003]
[null,43908,396.34199999999998,33.630000000000003]
[null,43909,415.38799999999998,33.704999999999998]
[null,43910,401.76400000000001,33.89]
[null,43911]
[null,43912]
[null,43913,420.78,34.06]
[null,43914,382.38900000000001,35.06]
[null,43915,299.73399999999998,34.685000000000002]
[null,43916,261.06799999999998,31.54]
[null,43917,285.46199999999999,32.825000000000003]
[null,43918]
[null,43919]
[null,43920,301.28300000000002,34.56]
[null,43921,297.79300000000001,34.520000000000003]
[null,43922,321.26900000000001,36.405000000000001]
[null,43923,330.16399999999999,36.36]
[null,43924,330.411,36.534999999999997]
[null,43925]
[null,43926]
[null,43927,318.41899999999998,33.5]
[null,43928,310.625,32.42]
[null,43929,308.46100000000001,33.515000000000001]
[null,43930,291.17700000000002,33.765000000000001]
[null,43931,282.26400000000001,33.85]
[null,43932]
[null,43933]
[null,43934,285.43299999999999,33.795000000000002]
[null,43935,287.697,34.229999999999997]
[null,43936,307.98700000000002,34.19]
[null,43937,316.01900000000001,34.299999999999997]
[null,43938,316.45,34.28]
[null,43939]
[null,43940]
[null,43941,320.43400000000003,34.29]
[null,43942,332.72399999999999,35.115000000000002]
[null,43943,336.553,35.31]
[null,43944,333.10399999999998,35.28]
[null,43945,334.52800000000002,35.164999999999999]
[null,43946]
[null,43947]
[null,43948,342.22199999999998,34.24]
[null,43949,342.59100000000001,34.229999999999997]
[null,43950,323.86500000000001,33.9]
[null,43951,308.42599999999999,31.734999999999999]
[null,43952,308.93799999999999,31.88]
[null,43953]
[null,43954]
[null,43955,310.34100000000001,31.745000000000001]
[null,43956,300.49,31.295000000000002]
[null,43957,298.93299999999999,31.265000000000001]
[null,43958,297.25299999999999,31.594999999999999]
[null,43959,288.80700000000002,31.704999999999998]
[null,43960]
[null,43961]
[null,43962,284.65899999999999,31.79]
[null,43963,286.322,28.96]
[null,43964,295.30200000000002,28.594999999999999]
[null,43965,303.89100000000002,28.125]
[null,43966,306.52699999999999,28.54]
[null,43967]
[null,43968]
[null,43969,292.971,28.285]
[null,43970,286.99299999999999,27.324999999999999]
[null,43971,274.72199999999998,28.33]
[null,43972,261.31400000000002,28.19]
[null,43973,256.96600000000001,27.905000000000001]
[null,43974]
[null,43975]
[null,43976,257.78699999999998,28.145]
[null,43977,242.18700000000001,27.94]
[null,43978,229.952,28.23]
[null,43979,232.178,28.32]
[null,43980,236.851,28.965]
[null,43981]
[null,43982]

{"sheet":"Riesgo Remuneracion","index":7,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Sector","Rr"]
[null,"SISFV",0]

{"sheet":"Tx","index":8,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Tasa de impuestos"]
[null,"Año","Tx"]
[null,2020,0.32]
[null,2021,0.31]
[null,2022,0.3]

{"sheet":"Inflacion","index":9,"n_rows":372,"n_cols":24,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
[null,"Inflación"]
[]
[null,"Dias",3650]
[]
[null,null,"CEC COP",null,null,null,null,"CEC UVR",null,null,null,null,"Yield COP",null,null,"Yield UVR"]
[null,"FECHA","bO","b1","b2","t",null,"bO","b1","b2","t",null,"COP CONT","COP DISC",null,"UVR CONT","UVR DISC ",null,"BEI COP",null,"Fecha","USGG10YR Index","USGGT10YR Index","BEI USD"]
[null,"2019-06-01",8.6416550000000001,-4.6461600000000001,2.02E-4,5.3646099999999999,null,4.3305110000000004,-3.413837,-0.107306,3.2449050000000002,null,{"$f":"(C7+((D7+E7)*((1-EXP((-$C$3/365)/F7))/(($C$3/365)/F7)))-(E7*EXP((-$C$3/365)/F7)))/100","v":6.5356677099216207E-2},{"$f":"EXP(M7)-1","v":6.7539723458697187E-2},null,{"$f":"(H7+((I7+J7)*((1-EXP((-$C$3/365)/K7))/(($C$3/365)/K7)))-(J7*EXP((-$C$3/365)/K7)))/100","v":3.2452765754574023E-2},{"$f":"EXP(P7)-1","v":3.2985099719899935E-2},null,{"$f":"((1+N7)/(1+Q7))-1","v":3.3451231530994052E-2},null,43617,"",""]
[null,"2019-06-02",8.6416550000000001,-4.6461600000000001,2.02E-4,5.3646099999999999,null,4.3305110000000004,-3.413837,-0.107306,3.2449050000000002,null,{"$f":"(C8+((D8+E8)*((1-EXP((-$C$3/365)/F8))/(($C$3/365)/F8)))-(E8*EXP((-$C$3/365)/F8)))/100","v":6.5356677099216207E-2},{"$f":"EXP(M8)-1","v":6.7539723458697187E-2},null,{"$f":"(H8+((I8+J8)*((1-EXP((-$C$3/365)/K8))/(($C$3/365)/K8)))-(J8*EXP((-$C$3/365)/K8)))/100","v":3.2452765754574023E-2},{"$f":"EXP(P8)-1","v":3.2985099719899935E-2},null,3.3451231530994052E-2,null,43618]
[null,"2019-06-03",8.6416550000000001,-4.6461600000000001,2.02E-4,5.3646099999999999,null,4.3305110000000004,-3.413837,-0.107306,3.2449050000000002,null,6.5356677099216207E-2,6.7539723458697187E-2,null,3.2452765754574023E-2,3.2985099719899935E-2,null,3.3451231530994052E-2,null,43619,2.0710000000000002,0.33850000000000002,{"$f":"((1+V9/100)/(1+W9/100))-1","v":1.7266552719046091E-2}]
[null,"2019-06-04",8.5976649999999992,-4.6515870000000001,2.0000000000000001E-4,5.4182560000000004,null,4.3345890000000002,-3.4126120000000002,-0.13708699999999999,3.2559179999999999,null,6.4754108970557195E-2,6.6896651811960473E-2,null,3.2387714414706059E-2,3.2917904840681578E-2,null,3.2895883411489413E-2,null,43620,2.1295999999999999,0.37140000000000001,1.7516942077125508E-2]
[null,"2019-06-05",8.5481459999999991,-4.6050890000000004,2.3E-5,5.5681929999999999,null,4.300764,-3.3884470000000002,-0.13722500000000001,3.2591739999999998,null,6.4095453522346801E-2,6.6194165893052492E-2,null,3.2115016766250587E-2,3.2636268959450598E-2,null,3.2497306110908619E-2,null,43621,2.1347999999999998,0.3705,1.7577873976915459E-2]
[null,"2019-06-06",8.5310810000000004,-4.5590440000000001,-2.5000000000000001E-5,5.7118630000000001,null,4.2958569999999998,-3.3575390000000001,-0.16087099999999999,3.2694559999999999,null,6.3791926793973622E-2,6.587059657452099E-2,null,3.2070928044100465E-2,3.2590742349518642E-2,null,3.2229471813081112E-2,null,43622,2.1173999999999999,0.3639,1.7471421497171846E-2]
[null,"2019-06-07",8.5111139999999992,-4.5277370000000001,-4.3999999999999999E-5,5.8571859999999996,null,4.3061239999999996,-3.354371,-0.170323,3.3785400000000001,null,6.3400681777002962E-2,6.5453661582063116E-2,null,3.1858355980366168E-2,3.237126573254967E-2,null,3.2045056800412697E-2,null,43623,2.0809000000000002,0.33119999999999999,1.7439241233036196E-2]
[null,"2019-06-08",8.5111139999999992,-4.5277370000000001,-4.3999999999999999E-5,5.8571859999999996,null,4.3061239999999996,-3.354371,-0.170323,3.3785400000000001,null,6.3400681777002962E-2,6.5453661582063116E-2,null,3.1858355980366168E-2,3.237126573254967E-2,null,3.2045056800412697E-2,null,43624]
[null,"2019-06-09",8.5111139999999992,-4.5277370000000001,-4.3999999999999999E-5,5.8571859999999996,null,4.3061239999999996,-3.354371,-0.170323,3.3785400000000001,null,6.3400681777002962E-2,6.5453661582063116E-2,null,3.1858355980366168E-2,3.237126573254967E-2,null,3.2045056800412697E-2,null,43625]
[null,"2019-06-10",8.4564990000000009,-4.5032259999999997,-8.8999999999999995E-5,5.9157609999999998,null,4.3267730000000002,-3.379108,-0.24127100000000001,3.4358209999999998,null,6.2838353894359461E-2,6.485469570388136E-2,null,3.1637397597605171E-2,3.2143179846936709E-2,null,3.1692808222397728E-2,null,43626,2.1484000000000001,0.40789999999999998,1.7334293417151647E-2]
[null,"2019-06-11",8.4177330000000001,-4.5048469999999998,-2.63E-4,5.9749189999999999,null,4.3310579999999996,-3.3694579999999998,-0.28571800000000003,3.51031,null,6.2308801461125982E-2,6.4290948588733521E-2,null,3.138837363380223E-2,3.1886183461536266E-2,null,3.140342960935194E-2,null,43627,2.1431,0.41830000000000001,1.7176152155533364E-2]
[null,"2019-06-12",8.4616530000000001,-4.5650820000000003,-2.6600000000000001E-4,6.0346679999999999,null,4.3717959999999998,-3.388646,-0.50016000000000005,3.5558160000000001,null,6.232033049879674E-2,6.4303218909904869E-2,null,3.1021112457016119E-2,3.1507281309772983E-2,null,3.1794189138915963E-2,null,43628,2.1204999999999998,0.41249999999999998,1.700983443296411E-2]
[null,"2019-06-13",8.4205469999999991,-4.51952,-1.735E-3,6.3512079999999997,null,4.3374280000000001,-3.342171,-0.70515600000000001,3.5663109999999998,null,6.144089487615749E-2,6.3367644195070127E-2,null,3.0241554020146326E-2,3.0703474453850133E-2,null,3.1691141585147076E-2,null,43629,2.0945,0.4083,1.6793432415447729E-2]
[null,"2019-06-14",8.3553289999999993,-4.4302919999999997,-3.9690000000000003E-3,6.4148139999999998,null,4.3450670000000002,-3.3397230000000002,-0.84365199999999996,3.624139,null,6.1100620659729994E-2,6.3005869158016647E-2,null,2.9784156280890751E-2,3.0232140816479625E-2,null,3.1811983962724444E-2,null,43630,2.0804,0.43480000000000002,1.6384759067574306E-2]
[null,"2019-06-17",8.452223,-4.5009350000000001,-3.9290000000000002E-3,6.3506660000000004,null,4.3681000000000001,-3.2946610000000001,-1.144574,3.648504,null,6.1845879493214302E-2,6.3798378947832468E-2,null,2.92677912471083E-2,2.9700302285510904E-2,null,3.3114564098541965E-2,null,43631]
[null,"2019-06-18",8.4915669999999999,-4.5459440000000004,-3.9680000000000002E-3,6.4141729999999999,null,4.3362930000000004,-3.234791,-1.1455249999999999,3.5029300000000001,null,6.187853274520741E-2,6.3833115991505762E-2,null,2.9561820078294661E-2,3.0003108376543075E-2,null,3.2844568467647051E-2,null,43632]
[null,"2019-06-19",8.5348760000000006,-4.6052280000000003,-4.0080000000000003E-3,6.4783150000000003,null,4.3702740000000002,-3.2501329999999999,-1.159284,3.4994269999999998,null,6.1875600541655057E-2,6.3829996620837104E-2,null,2.9823598526919275E-2,3.0272776287415981E-2,null,3.2571199691740382E-2,null,43633,2.0941999999999998,0.4657,1.6209512301213369E-2]
[null,"2019-06-20",8.4497309999999999,-4.5569629999999997,-1.7188999999999999E-2,6.7978639999999997,null,4.3988329999999998,-3.2772109999999999,-1.530305,3.4587210000000002,null,6.0584231519493284E-2,6.2457086176156418E-2,null,2.9132869324018765E-2,2.956138251239282E-2,null,3.1951182535119749E-2,null,43634,2.0594999999999999,0.40760000000000002,1.6451941884877197E-2]
[null,"2019-06-21",8.4904519999999994,-4.5941400000000003,-2.8476000000000001E-2,6.9787549999999996,null,4.3958139999999997,-3.2752089999999998,-1.562484,3.4683760000000001,null,6.0409980679609863E-2,6.2271968265494193E-2,null,2.8992380020759576E-2,2.9416750310977458E-2,null,3.1916342865599745E-2,null,43635,2.0232999999999999,0.33050000000000002,1.6872237255869393E-2]
[null,"2019-06-25",8.5253160000000001,-4.5767819999999997,-4.7024999999999997E-2,7.0486649999999997,null,4.3429529999999996,-3.1878669999999998,-1.5640480000000001,3.2206079999999999,null,6.0663350896692482E-2,6.2541150444628046E-2,null,2.9512543202764623E-2,2.9952354292087646E-2,null,3.1641071566790524E-2,null,43636,2.0284,0.27950000000000003,1.744025448870401E-2]
[null,"2019-06-26",8.4913860000000003,-4.529814,-7.4438000000000004E-2,7.1247540000000003,null,4.275836,-3.1125419999999999,-1.748243,2.9757400000000001,null,6.0353289373088315E-2,6.2211748386719945E-2,null,2.9403045887792318E-2,2.9839583448908247E-2,null,3.1434182039690173E-2,null,43637,2.0539999999999998,0.31769999999999998,1.7308012444464005E-2]
[null,"2019-06-27",8.5513139999999996,-4.5548169999999999,-7.5181999999999999E-2,7.196002,null,4.2559560000000003,-3.0963579999999999,-1.63557,2.9231180000000001,null,6.0684360841905642E-2,6.2563474610499492E-2,null,2.9714097219313559E-2,3.0159966247758296E-2,null,3.1454831700330255E-2,null,43638]
[null,"2019-06-28",8.4966699999999999,-4.481338,-0.155418,7.2922950000000002,null,4.2247950000000003,-2.8932449999999998,-2.823661,2.3877549999999998,null,6.0129281647927905E-2,6.1973831397941881E-2,null,2.9233062581348314E-2,2.9664542788823134E-2,null,3.137846091272567E-2,null,43639]
[null,"2019-07-02",8.4185580000000009,-4.4041600000000001,-0.41161199999999998,7.3746210000000003,null,4.2763520000000002,-2.9055110000000002,-3.0490910000000002,2.6320100000000002,null,5.8883459379719311E-2,6.0651624538919036E-2,null,2.8124303610575413E-2,2.8523525663498139E-2,null,3.1237106467443265E-2,null,43640,2.0143,0.29499999999999998,1.7142429831995543E-2]
[null,"2019-07-03",8.2337779999999992,-4.2532449999999997,-0.41572799999999999,7.4483670000000002,null,4.3348319999999996,-3.0139680000000002,-3.0460379999999998,2.997449,null,5.7729895987037247E-2,5.9428801090247063E-2,null,2.6913492854980018E-2,2.7278931952022356E-2,null,3.129614376217571E-2,null,43641,1.9849999999999999,0.29320000000000002,1.6868541436508178E-2]
[null,"2019-07-04",8.2312370000000001,-4.2682659999999997,-0.41988500000000001,7.52285,null,4.4143140000000001,-3.1833529999999999,-3.0483539999999998,3.3183199999999999,null,5.74897476953318E-2,5.9174411620302569E-2,null,2.5977224630518003E-2,2.631757344531449E-2,null,3.2014299496683885E-2,null,43642,2.0468000000000002,0.32940000000000003,1.7117614577581541E-2]
[null,"2019-07-05",8.4100169999999999,-4.4164709999999996,-0.415686,7.4476209999999998,null,4.433071,-3.1930290000000001,-2.8766989999999999,3.3330419999999998,null,5.8595418003932309E-2,6.0346156981515797E-2,null,2.6538861320174082E-2,2.6894152948745864E-2,null,3.2575902722507433E-2,null,43643,2.0139999999999998,0.31790000000000002,1.6907251846380422E-2]
[null,"2019-07-08",8.4491899999999998,-4.4279349999999997,-0.41984300000000002,7.5220969999999996,null,4.4482879999999998,-3.225876,-2.8353220000000001,3.3663110000000001,null,5.8787393937246114E-2,6.0549737465289466E-2,null,2.6578875475413911E-2,2.6935244072904707E-2,null,3.2732826715603958E-2,null,43644,2.0051000000000001,0.30049999999999999,1.6994930234645045E-2]
[null,"2019-07-09",8.4830799999999993,-4.4687849999999996,-0.41564499999999999,7.4468759999999996,null,4.234159,-2.8874759999999999,-3.0253899999999998,2.763172,null,5.9039561536733523E-2,6.0817207468940149E-2,null,2.7252399214497139E-2,2.7627142317079523E-2,null,3.2297770061837872E-2,null,43645]
[null,"2019-07-10",8.4370969999999996,-4.4240969999999997,-0.476302,7.5213450000000002,null,4.1526319999999997,-2.804929,-3.0247289999999998,2.6507160000000001,null,5.8526044628109571E-2,6.0272599740551991E-2,null,2.7124333541125312E-2,2.749554698172596E-2,null,3.1899946286977787E-2,null,43646]
[null,"2019-07-11",8.5100850000000001,-4.4863390000000001,-0.47153899999999999,7.4461320000000004,null,4.0421509999999996,-2.6274929999999999,-3.0194869999999998,2.3538760000000001,null,5.9052672500190945E-2,6.0831115895758625E-2,null,2.7750578216503577E-2,2.8139212121895518E-2,null,3.1797156832869877E-2,null,43647,2.024,0.3286,1.6898471622249334E-2]
[null,"2019-07-12",8.5871549999999992,-4.5785650000000002,-0.46682400000000002,7.3716710000000001,null,4.0008439999999998,-2.6335679999999999,-2.7791229999999998,2.3881950000000001,null,5.9459917381957356E-2,6.1263221918636868E-2,null,2.7700292116742176E-2,2.8087512310807972E-2,null,3.2269344010667611E-2,null,43648,1.974,0.3155,1.6532838893291713E-2]
[null,"2019-07-15",8.5327660000000005,-4.5239539999999998,-0.47149200000000002,7.4453880000000003,null,3.9639340000000001,-2.5860880000000002,-3.000667,2.252767,null,5.9073931522717678E-2,6.085366836806938E-2,null,2.7556609144007208E-2,2.7939804252627987E-2,null,3.2019252469138282E-2,null,43649,1.9498,0.2893,1.6557100308806527E-2]
[null,"2019-07-16",8.5790489999999995,-4.5691940000000004,-0.47620699999999999,7.3989269999999996,null,3.9638490000000002,-2.5273620000000001,-3.2333769999999999,2.1233010000000001,null,5.9355167529654744E-2,6.1152060575055511E-2,null,2.7808151353802341E-2,2.8198407025918915E-2,null,3.2049897494449198E-2,null,43650,1.9498,0.2893,1.6557100308806527E-2]
[null,"2019-07-17",8.531193,-4.5235019999999997,-0.50788800000000001,7.4729159999999997,null,3.9801299999999999,-2.5079639999999999,-3.3906550000000002,2.156933,null,5.8908350758417688E-2,6.0678025948754932E-2,null,2.7530416220510043E-2,2.7912879856591299E-2,null,3.187541155893947E-2,null,43651,2.0337999999999998,0.3261,1.7021492911615255E-2]
[null,"2019-07-18",8.6119059999999994,-4.605442,-0.51296699999999995,7.5380089999999997,null,3.9987020000000002,-2.5198879999999999,-3.3785059999999998,2.2769330000000001,null,5.9136606892254882E-2,6.0920159847426492E-2,null,2.7141180825350691E-2,2.751285763706468E-2,null,3.2512782649929406E-2,null,43652]
[null,"2019-07-19",8.558942,-4.5593149999999998,-0.60786899999999999,7.6133810000000004,null,4.0916699999999997,-2.767137,-2.950507,2.8211499999999998,null,5.8461948366872282E-2,6.0204642408945075E-2,null,2.6104256009982944E-2,2.6447956263617733E-2,null,3.2886894985114878E-2,null,43653]
[null,"2019-07-22",8.5175439999999991,-4.5137219999999996,-0.62787099999999996,7.6895150000000001,null,4.2037659999999999,-2.8579370000000002,-2.906393,3.2660819999999999,null,5.8119251989964177E-2,5.9841376367743448E-2,null,2.5452393737423716E-2,2.5779071600207759E-2,null,3.3206277755695179E-2,null,43654,2.0476000000000001,0.33650000000000002,1.70536145869149E-2]
[null,"2019-07-23",8.5390630000000005,-4.5330130000000004,-0.63414999999999999,7.7664099999999996,null,4.2342570000000004,-2.9415200000000001,-2.6676660000000001,3.5663079999999998,null,5.8083441341532448E-2,5.9803423440384584E-2,null,2.5165754786815771E-2,2.5485085499515225E-2,null,3.3465467636862645E-2,null,43655,2.0648,0.33389999999999997,1.7251397583468719E-2]
[null,"2019-07-24",8.4800280000000008,-4.4876829999999996,-0.64049199999999995,7.844074,null,4.2503919999999997,-2.9340169999999999,-2.674264,3.690804,null,5.7606542761469461E-2,5.9298125190185624E-2,null,2.49632521331969E-2,2.5277443073235872E-2,null,3.318192782528584E-2,null,43656,2.0613000000000001,0.31269999999999998,1.7431491725374615E-2]
[null,"2019-07-25",8.5582150000000006,-4.532559,-0.64689700000000006,7.9225139999999996,null,4.2492380000000001,-2.9325839999999999,-2.5752799999999998,3.7836940000000001,null,5.7992379213223637E-2,5.9706919879033649E-2,null,2.4967540380905335E-2,2.5281839726308597E-2,null,3.357621174867842E-2,null,43657,2.1377999999999999,0.36130000000000001,1.7701046120366826E-2]
[null,"2019-07-26",8.524381,-4.4872329999999998,-0.653366,8.0017300000000002,null,4.2555350000000001,-2.968181,-2.5446040000000001,3.9128780000000001,null,5.7770739165160873E-2,5.9472072413142341E-2,null,2.4634919042141025E-2,2.4940865818910529E-2,null,3.3690925736131971E-2,null,43658,2.1219000000000001,0.33810000000000001,1.7777892943956486E-2]
[null,"2019-07-29",8.5977359999999994,-4.5321049999999996,-0.65989900000000001,7.9217230000000001,null,4.1532559999999998,-2.8589020000000001,-2.4606970000000001,3.9278599999999999,null,5.8354354165105767E-2,6.0090576673251794E-2,null,2.4205302341690875E-2,2.4500628679365866E-2,null,3.4738824943195246E-2,null,43659]
[null,"2019-07-30",8.6837129999999991,-4.620965,-0.62285299999999999,7.8425060000000002,null,3.9035060000000001,-2.628692,-2.3504109999999998,3.0882309999999999,null,5.8943049668943912E-2,6.0714830959217592E-2,null,2.5184056919173546E-2,2.550385423503454E-2,null,3.4335294381168779E-2,null,43660]
[null,"2019-07-31",8.6229709999999997,-4.5747549999999997,-0.56170299999999995,7.764081,null,3.8503880000000001,-2.5824129999999998,-2.1954820000000002,3.0457160000000001,null,5.8899096318726751E-2,6.0668210013352875E-2,null,2.5320934928303281E-2,2.5644232768105013E-2,null,3.4148271034218025E-2,null,43661,2.0887000000000002,0.29480000000000001,1.7886271272289367E-2]
[null,"2019-08-01",8.5367329999999999,-4.480283,-0.44772200000000001,7.686496,null,3.7899509999999998,-2.5000960000000001,-2.1824340000000002,2.9982700000000002,null,5.902033989754038E-2,6.0796817019297844E-2,null,2.5136968425216601E-2,2.545556593991205E-2,null,3.446395168472538E-2,null,43662,2.1025999999999998,0.3004,1.7968024055736498E-2]
[null,"2019-08-02",8.3221129999999999,-4.2318889999999998,-0.443245,7.6096329999999996,null,3.7373889999999999,-2.4412699999999998,-2.1423730000000001,2.9741490000000002,null,5.8395747439402762E-2,6.0134458201465346E-2,null,2.4956332658240779E-2,2.527034871619005E-2,null,3.4004796421676531E-2,null,43663,2.0451000000000001,0.28399999999999997,1.7561126401021143E-2]
[null,"2019-08-05",8.2822099999999992,-4.1861050000000004,-0.118587,7.5330750000000002,null,3.6414089999999999,-2.3528980000000002,-1.98315,2.887645,null,5.9306960853605692E-2,6.1100907194409526E-2,null,2.4906877132744989E-2,2.5219644686126585E-2,null,3.4998609999585151E-2,null,43664,2.0242,0.25140000000000001,1.7683543571461513E-2]
[null,"2019-08-06",8.2041000000000004,-4.1268539999999998,-7.4428999999999995E-2,7.2104020000000002,null,3.6509179999999999,-2.371696,-2.1588820000000002,2.8921299999999999,null,5.9502784650552976E-2,6.1308716349325554E-2,null,2.4499070999925029E-2,2.4801639065956893E-2,null,3.5623554736546437E-2,null,43665,2.0552000000000001,0.26029999999999998,1.7902400052662859E-2]
[null,"2019-08-08",8.1220590000000001,-4.0513760000000003,-7.3685E-2,7.1620200000000001,null,3.7069519999999998,-2.3736890000000002,-1.9921150000000001,3.3614199999999999,null,5.9171952699151681E-2,6.095765958925492E-2,null,2.4160397115714126E-2,2.4454624280048298E-2,null,3.5631676058722084E-2,null,43666]
[null,"2019-08-09",8.0984960000000008,-4.0038720000000003,-0.10853,7.2422440000000003,null,3.6770809999999998,-2.3716170000000001,-1.8549279999999999,3.2421259999999998,null,5.8961635067011901E-2,6.0734544949783142E-2,null,2.4543607350625239E-2,2.4847281007507771E-2,null,3.5017182176641182E-2,null,43667]
[null,"2019-08-12",8.1913339999999994,-4.0438239999999999,-0.179872,7.3146649999999998,null,3.6138439999999998,-2.335334,-1.7203710000000001,3.0087510000000002,null,5.935008936126266E-2,6.114667187988454E-2,null,2.4995094230744704E-2,2.5310090577371547E-2,null,3.495194442330396E-2,null,43668,2.0464000000000002,0.24679999999999999,1.7951695216206431E-2]
[null,"2019-08-13",8.144774,-4.0020619999999996,-0.25337100000000001,7.3951969999999996,null,3.626684,-2.324084,-1.8295090000000001,3.025738,null,5.8773417364970132E-2,6.0534914718817445E-2,null,2.4831819302113978E-2,2.5142696811482512E-2,null,3.4524186747284968E-2,null,43669,2.0811999999999999,0.2707,1.8056122077536152E-2]
[null,"2019-08-14",8.1651930000000004,-4.0384580000000003,-0.31013200000000002,7.4688270000000001,null,3.6663709999999998,-2.2290320000000001,-2.1876190000000002,3.0333079999999999,null,5.8499850673670348E-2,6.0244827372116783E-2,null,2.4571896591811217E-2,2.4876273569505836E-2,null,3.4510071815232024E-2,null,43670,2.0428000000000002,0.25080000000000002,1.7875169075957542E-2]
[null,"2019-08-15",8.1738429999999997,-4.0438749999999999,-0.447606,7.5428369999999996,null,3.6840459999999999,-2.2533189999999998,-2.3602249999999998,3.032133,null,5.8046922439519165E-2,5.9764721289695011E-2,null,2.4240825007232809E-2,2.4537022318941615E-2,null,3.4384017564361713E-2,null,43671,2.081,0.28110000000000002,1.7948546635407903E-2]
[null,"2019-08-16",8.2240769999999994,-4.0781679999999998,-0.60816400000000004,7.6336639999999996,null,3.7307450000000002,-2.3459379999999999,-2.3537810000000001,3.2540779999999998,null,5.7760493640088943E-2,5.9461217621068041E-2,null,2.3811260339637257E-2,2.4097011926734746E-2,null,3.4532085615403885E-2,null,43672,2.0703,0.28820000000000001,1.7769787472504017E-2]
[null,"2019-08-20",8.2774249999999991,-4.1189499999999999,-0.63037200000000004,7.7100010000000001,null,3.7418339999999999,-2.3529879999999999,-2.360446,3.2573319999999999,null,5.7889257853753422E-2,5.9597647095091633E-2,null,2.3873586200162982E-2,2.4160841643365405E-2,null,3.4600820506732521E-2,null,43673]
[null,"2019-08-21",8.3521599999999996,-4.1596089999999997,-0.77052799999999999,7.7870910000000002,null,3.7558259999999999,-2.3551359999999999,-2.3628070000000001,3.3019759999999998,null,5.7893359961884008E-2,5.9601993688130017E-2,null,2.3876880849010629E-2,2.4164215899260544E-2,null,3.4601655905106554E-2,null,43674]
[null,"2019-08-22",8.4356819999999999,-4.2017049999999996,-0.77823299999999995,7.7896409999999996,null,3.708504,-2.3119339999999999,-2.128158,3.256392,null,5.8465722737118545E-2,6.0208644021354063E-2,null,2.4283999143367267E-2,2.4581256774703242E-2,null,3.4772632244711277E-2,null,43675,2.0649999999999999,0.29380000000000001,1.7660114583354147E-2]
[null,"2019-08-23",8.4898769999999999,-4.243722,-0.78601500000000002,7.8127700000000004,null,3.6704430000000001,-2.1702569999999999,-2.517055,2.79718,null,5.8714389880984867E-2,6.0472315858667747E-2,null,2.4665624449094856E-2,2.4972337528472499E-2,null,3.4635059923467493E-2,null,43676,2.0579999999999998,0.27789999999999998,1.7751668114310393E-2]
[null,"2019-08-26",8.5010650000000005,-4.2687010000000001,-0.793875,7.890898,null,3.6752319999999998,-2.1900599999999999,-2.5195720000000001,2.8512439999999999,null,5.8547158824970025E-2,6.0294986781290083E-2,null,2.4481939604443656E-2,2.4784082934169005E-2,null,3.4652083730112304E-2,null,43677,2.0144000000000002,0.26190000000000002,1.7479221917797272E-2]
[null,"2019-08-27",8.5683260000000008,-4.3308900000000001,-0.78593599999999997,7.8119889999999996,null,3.6250499999999999,-2.1037279999999998,-2.6637400000000002,2.4650820000000002,null,5.9008623935323856E-2,6.0784388836674585E-2,null,2.5162698650449445E-2,2.5481951482041465E-2,null,3.4425215678943522E-2,null,43678,1.8935,0.20080000000000001,1.6893078697974406E-2]
[null,"2019-08-28",8.6212479999999996,-4.3741989999999999,-0.79033399999999998,7.7338690000000003,null,3.6322139999999998,-2.0622120000000002,-2.8123369999999999,2.299102,null,5.940139921478936E-2,6.1201120557053956E-2,null,2.562292700219293E-2,2.5954015970713007E-2,null,3.4355442873325703E-2,null,43679,1.8452,0.1842,1.657946063351301E-2]
[null,"2019-08-29",8.6665369999999999,-4.4301029999999999,-0.78243099999999999,7.6565300000000001,null,3.6097640000000002,-2.0451220000000001,-2.8514569999999999,2.0980180000000002,null,5.9685756543861858E-2,6.1502923781250107E-2,null,2.6154648594232048E-2,2.6499682932040303E-2,null,3.4099611944573116E-2,null,43680]
[null,"2019-08-30",8.5909809999999993,-4.385802,-0.79025500000000004,7.7330949999999996,null,3.5975459999999999,-1.938572,-3.263862,1.9689449999999999,null,5.9035051561069724E-2,6.0812423219939182E-2,null,2.5999178962571041E-2,2.6340105809454561E-2,null,{"$f":"((1+N71)/(1+Q71))-1","v":3.3587616049844282E-2},null,43681]
[null,"2019-09-02",8.6540110000000006,-4.4296600000000002,-0.78235299999999997,7.6557639999999996,null,3.7262729999999999,-2.0092650000000001,-3.260602,2.139675,null,{"$f":"(C72+((D72+E72)*((1-EXP((-$C$3/365)/F72))/(($C$3/365)/F72)))-(E72*EXP((-$C$3/365)/F72)))/100","v":5.9564415375280087E-2},{"$f":"EXP(M72)-1","v":6.1374127590323679E-2},null,{"$f":"(H72+((I72+J72)*((1-EXP((-$C$3/365)/K72))/(($C$3/365)/K72)))-(J72*EXP((-$C$3/365)/K72)))/100","v":2.6396718820389031E-2},{"$f":"EXP(P72)-1","v":2.674819802027617E-2},null,3.372387663967813E-2,null,43682,1.7075,0.10539999999999999,{"$f":"((1+V72/100)/(1+W72/100))-1","v":1.6004131645245723E-2}]
[null,"2019-09-03",8.6515170000000001,-4.3853629999999999,-0.83612200000000003,7.7323219999999999,null,3.748332,-1.9549209999999999,-3.432903,2.0933259999999998,null,5.9512573512279301E-2,6.1319105404447072E-2,null,2.6588885628667635E-2,2.6945523903530777E-2,null,3.3471669821645955E-2,null,43683,1.7023000000000001,8.4199999999999997E-2,1.6167387060095351E-2]
[null,"2019-09-04",8.6323830000000008,-4.4156149999999998,-0.84448299999999998,7.8096449999999997,null,3.696485,-1.926023,-3.40672,2.0954190000000001,null,5.9007500666828673E-2,6.0783197291659485E-2,null,2.6173297132767625E-2,2.6518825829427328E-2,null,3.3379194419105307E-2,null,43684,1.7342,0.1014,1.6311460179377901E-2]
[null,"2019-09-05",8.6093089999999997,-4.3738830000000002,-0.85292800000000002,7.8877410000000001,null,3.7008529999999999,-1.947586,-3.3737080000000002,2.1357930000000001,null,5.8869614536994123E-2,6.0636940085643243E-2,null,2.6060973403481003E-2,2.6403529882083721E-2,null,3.3352779103840824E-2,null,43685,1.7172000000000001,6.1400000000000003E-2,1.6547839626469329E-2]
[null,"2019-09-06",8.5779910000000008,-4.3490190000000002,-0.86145700000000003,7.9666180000000004,null,3.7113640000000001,-1.999519,-3.1813069999999999,2.2759830000000001,null,5.8555908407375179E-2,6.0304263960236248E-2,null,2.5860896023845163E-2,2.6198190295964263E-2,null,3.3235367190070253E-2,null,43686,1.7446999999999999,8.6300000000000002E-2,1.656970034859917E-2]
[null,"2019-09-09",8.6303059999999991,-4.3925090000000004,-0.87007199999999996,7.8880470000000003,null,3.7265510000000002,-2.0588639999999998,-2.9366889999999999,2.422917,null,5.8924640672628502E-2,6.0695304443534992E-2,null,2.5830500281738108E-2,2.6166998714469258E-2,null,3.3647842673094175E-2,null,43687]
[null,"2019-09-10",8.7166090000000001,-4.4879170000000004,-0.861371,7.8091670000000004,null,3.7314720000000001,-2.1444939999999999,-2.7299319999999998,2.4815170000000002,null,5.9394474410594512E-2,6.1193771972526623E-2,null,2.5919118831597938E-2,2.6257940175300032E-2,null,3.4041960046865993E-2,null,43688]
[null,"2019-09-11",8.6808990000000001,-4.5373669999999997,-0.86117299999999997,7.7198380000000002,null,3.7333669999999999,-2.1699380000000001,-2.6865269999999999,2.5185420000000001,null,5.8901785399731843E-2,6.0671062239924023E-2,null,2.5839937125688727E-2,2.6176682537995655E-2,null,3.3614464535108191E-2,null,43689,1.6454,3.4599999999999999E-2,1.610242855971844E-2]
[null,"2019-09-12",8.6636469999999992,-4.5705520000000002,-0.85685199999999995,7.6095480000000002,null,3.8330880000000001,-2.416893,-2.3842089999999998,3.052162,null,5.8736359506124727E-2,6.0495614293846423E-2,null,2.5130943379693269E-2,2.5449387542057611E-2,null,3.4176456856434889E-2,null,43690,1.7035,7.2900000000000006E-2,1.6294121585364252E-2]
[null,"2019-09-13",8.6839259999999996,-4.5942259999999999,-0.84284400000000004,7.5594049999999999,null,3.818641,-2.4224760000000001,-2.2803610000000001,3.0093040000000002,null,5.8931584967762643E-2,6.0702670250351698E-2,null,2.5366164552352646E-2,2.569062332026717E-2,null,3.4135095060874088E-2,null,43691,1.5792000000000002,2.0000000000000001E-4,1.5789968420063083E-2]
[null,"2019-09-16",8.6847989999999999,-4.617712,-0.81784800000000002,7.5495049999999999,null,3.7871049999999999,-2.6276299999999999,-1.6163050000000001,3.237692,null,5.8898862906017119E-2,6.0667962439940659E-2,null,2.5493047181573095E-2,2.5820773900069982E-2,null,3.3970055419510592E-2,null,43692,1.5268999999999999,-2.7E-2,1.5543196663099001E-2]
[null,"2019-09-17",8.7688500000000005,-4.7561799999999996,-0.82970900000000003,7.5516829999999997,null,3.7762289999999998,-2.637886,-1.5659749999999999,3.2310029999999998,null,5.8933987222079882E-2,6.0705218330981081E-2,null,2.5503535487443357E-2,2.5831533078537472E-2,null,3.399552863011257E-2,null,43693,1.5537999999999998,0,1.5538000000000052E-2]
[null,"2019-09-18",8.771979,-4.7716750000000001,-0.82303000000000004,7.5455129999999997,null,3.7643599999999999,-2.6702360000000001,-1.455908,3.2594789999999998,null,5.890945878664313E-2,6.0679201210596778E-2,null,2.5497326948669116E-2,2.5825164183459259E-2,null,3.3976586112391516E-2,null,43694]
[null,"2019-09-19",8.7817279999999993,-4.7956000000000003,-0.81171499999999996,7.5002740000000001,null,3.7254870000000002,-2.6704249999999998,-1.3806609999999999,3.256796,null,5.8987129221991293E-2,6.0761587825380214E-2,null,2.5314058859102106E-2,2.5637180391630876E-2,null,3.4246425641801803E-2,null,43695]
[null,"2019-09-20",8.7529730000000008,-4.8031769999999998,-0.75956999999999997,7.499396,null,3.7355209999999999,-2.712151,-1.33725,3.3368370000000001,null,5.8809842126411577E-2,6.0573545153634223E-2,null,2.5185751807748034E-2,2.5505592351273032E-2,null,3.4195769446715207E-2,null,43696,1.6063000000000001,3.9699999999999999E-2,1.5659783066122701E-2]
[null,"2019-09-23",8.7248459999999994,-4.7949669999999998,-0.75944599999999995,7.4993540000000003,null,3.8282569999999998,-2.8631039999999999,-1.1725730000000001,3.828579,null,5.8574347085948386E-2,6.0323814749994042E-2,null,2.4826220006404255E-2,2.5136956750448691E-2,null,3.432405569601471E-2,null,43697,1.5554999999999999,2.0899999999999998E-2,1.5342793356188711E-2]
[null,"2019-09-24",8.7270540000000008,-4.7901119999999997,-0.76817500000000005,7.5523610000000003,null,3.893875,-2.8812500000000001,-1.2154240000000001,4.2190300000000001,null,5.8504136203341793E-2,6.0249371092519599E-2,null,2.4406080407217021E-2,2.4706346584852712E-2,null,3.4686058719285651E-2,null,43698,1.5893000000000002,4.2700000000000002E-2,1.5459398836696669E-2]
[null,"2019-09-25",8.7277120000000004,-4.7670709999999996,-0.764602,7.5517599999999998,null,3.931705,-2.9270670000000001,-1.304918,4.2933000000000003,null,5.8649788910963965E-2,6.0403810531162172E-2,null,2.4187681163716172E-2,2.448257593050851E-2,null,3.506280677153284E-2,null,43699,1.6131,5.1299999999999998E-2,1.5609992074065993E-2]
[null,"2019-09-26",8.7042999999999999,-4.7621279999999997,-0.76451499999999994,7.551812,null,3.925783,-2.9432390000000002,-1.5882609999999999,4.0992100000000002,null,5.8443226917190207E-2,6.0184794026875155E-2,null,2.3687182991113959E-2,2.3969952567621577E-2,null,3.5367093896109258E-2,null,43700,1.5350999999999999,-1.06E-2,1.5458638615693188E-2]
[null,"2019-09-27",8.7065070000000002,-4.7220009999999997,-0.76519000000000004,7.5422830000000003,null,3.8966609999999999,-2.8529580000000001,-1.765814,3.8524989999999999,null,5.8702342356828717E-2,6.0459539869785361E-2,null,2.3817238986005053E-2,2.4103134658918224E-2,null,3.5500726421441753E-2,null,43701]
[null,"2019-09-30",8.7137270000000004,-4.7161670000000004,-0.74831099999999995,7.5376339999999997,null,3.8927659999999999,-2.8333750000000002,-1.852519,3.7263660000000001,null,5.8863620315549169E-2,6.0630582412006362E-2,null,2.3924838538797774E-2,2.4213333626794675E-2,null,3.5556311941630669E-2,null,43702]
[null,"2019-10-01",8.7120370000000005,-4.7135239999999996,-0.74943400000000004,7.5377020000000003,null,3.8748049999999998,-2.8180610000000001,-1.888752,3.6620979999999999,null,5.8857998903084859E-2,6.062462018678838E-2,null,2.3865652584371354E-2,2.4152716376970362E-2,null,3.5611782526770552E-2,null,43703,1.5350999999999999,-1.54E-2,1.5507388137773193E-2]
[null,"2019-10-02",8.70627,-4.6963840000000001,-0.74856400000000001,7.5375670000000001,null,3.8768980000000002,-2.8148390000000001,-1.917772,3.6628690000000002,null,5.8897984498751159E-2,6.0667030741905048E-2,null,2.3815136250579804E-2,2.4100981243242003E-2,null,3.5705511632527109E-2,null,43704,1.4711000000000001,-7.4499999999999997E-2,1.5467523304862008E-2]
[null,"2019-10-03",8.6763999999999992,-4.6961680000000001,-0.74848599999999998,7.537477,null,3.8713479999999998,-2.8308149999999999,-1.9727159999999999,3.5897209999999999,null,5.8600861550433168E-2,6.0351929040838748E-2,null,2.3750629434274861E-2,2.4034921880029758E-2,null,3.5464617841483914E-2,null,43705,1.4794,-8.4699999999999998E-2,1.5654259157506401E-2]
[null,"2019-10-04",8.6358999999999995,-4.6621050000000004,-0.76420200000000005,7.5378270000000001,null,3.8823050000000001,-2.8378359999999998,-2.0822940000000001,3.5511889999999999,null,5.8338557069870477E-2,6.0073830453725163E-2,null,2.3642607476988441E-2,2.3924309597823656E-2,null,3.5304876070478608E-2,null,43706,1.4944999999999999,-0.10100000000000001,1.5971130842150405E-2]
[null,"2019-10-07",8.6360639999999993,-4.6430740000000004,-0.66624399999999995,7.5385600000000004,null,3.8755009999999999,-2.8309250000000001,-2.0919650000000001,3.4954179999999999,null,5.8726819340170398E-2,6.0485497037952474E-2,null,2.3729011181699771E-2,2.401278427373188E-2,null,3.5617438887824537E-2,null,43707,1.4961,-4.8599999999999997E-2,1.545451089229366E-2]
[null,"2019-10-08",8.603999,-4.6038019999999999,-0.66128900000000002,7.6070010000000003,null,3.8612579999999999,-2.8112149999999998,-2.1046480000000001,3.4586939999999999,null,5.8521923810107242E-2,6.0268230559137992E-2,null,2.3722057697977406E-2,2.4005663842260772E-2,null,3.5412466939697573E-2,null,43708]
[null,"2019-10-09",8.6040849999999995,-4.6012000000000004,-0.66128200000000004,7.6069250000000004,null,3.8394849999999998,-2.78165,-2.0450050000000002,3.450326,null,5.8537409095787689E-2,6.0284649242709598E-2,null,2.3786396313036601E-2,2.407154906794462E-2,null,3.5361884828969403E-2,null,43709]
[null,"2019-10-10",8.6176580000000005,-4.6002049999999999,-0.62738300000000002,7.5238820000000004,null,3.7756460000000001,-2.7044820000000001,-1.906515,3.4582060000000001,null,5.8917311862210608E-2,6.0687530837223447E-2,null,2.3753205214984061E-2,2.4037559572824163E-2,null,3.5789674823731854E-2,null,43710,1.4961,-4.8599999999999997E-2,1.545451089229366E-2]
[null,"2019-10-11",8.6216299999999997,-4.5840860000000001,-0.60511999999999999,7.5199600000000002,null,3.7468149999999998,-2.628854,-2.0786289999999998,3.3422450000000001,null,5.9117131642237822E-2,6.0899498363259807E-2,null,2.356740727098151E-2,2.3847313173916307E-2,null,3.6189170702106033E-2,null,43711,1.4573,-5.7299999999999997E-2,1.5154683633722188E-2]
[null,"2019-10-15",8.6334140000000001,-4.5636960000000002,-0.561616,7.5067719999999998,null,3.743242,-2.5938639999999999,-2.1554869999999999,3.228443,null,5.9495763860441503E-2,6.1301265149741102E-2,null,2.376539289102339E-2,2.4050040286907493E-2,null,3.6376371658944473E-2,null,43712,1.4657,-5.1900000000000002E-2,1.5183880433945252E-2]
[null,"2019-10-16",8.6577920000000006,-4.5860709999999996,-0.53786599999999996,7.4156180000000003,null,3.6428940000000001,-2.3352900000000001,-2.7039360000000001,2.4851839999999998,null,5.984233966658177E-2,6.1669150237621206E-2,null,2.4613077980922778E-2,2.4918480267178023E-2,null,3.5857163938407099E-2,null,43713,1.5586,-4.4000000000000003E-3,1.5630687750261218E-2]
[null,"2019-10-17",8.6508850000000006,-4.5909659999999999,-0.52368800000000004,7.4101590000000002,null,3.5851510000000002,-2.2938689999999999,-2.8354339999999998,2.2943199999999999,null,5.979697748571082E-2,6.1620991701899275E-2,null,2.4596673175442025E-2,2.4901666816786738E-2,null,3.5827168667954323E-2,null,43714,1.5602,5.5999999999999999E-3,1.5545129472749331E-2]
[null,"2019-10-18",8.6098049999999997,-4.5909870000000002,-0.51674699999999996,7.4102110000000003,null,3.6123440000000002,-2.34137,-3.0138039999999999,2.2396479999999999,null,5.940606177763854E-2,6.1206068485509135E-2,null,2.4614454295462839E-2,2.4919890878355666E-2,null,3.5403915886593085E-2,null,43715]
[null,"2019-10-21",8.6158699999999993,-4.5560429999999998,-0.49684899999999999,7.3838080000000001,null,3.6103290000000001,-2.3172359999999999,-3.0391840000000001,2.172714,null,5.9762106217918165E-2,6.1583972277464261E-2,null,2.4886726880566142E-2,2.51989864598825E-2,null,3.5490657226674438E-2,null,43716]
[null,"2019-10-22",8.6164819999999995,-4.5524699999999996,-0.49589,7.2746079999999997,null,3.6127180000000001,-2.3280210000000001,-3.0422229999999999,2.1040079999999999,null,5.9983027149922971E-2,6.1818524305793598E-2,null,2.5188081960113115E-2,2.5507981938338586E-2,null,3.5407371767915086E-2,null,43717,1.6438000000000001,5.8200000000000002E-2,1.5846777175683613E-2]
[null,"2019-10-23",8.5937420000000007,-4.5494159999999999,-0.49566199999999999,7.2745249999999997,null,3.5577709999999998,-2.2647560000000002,-3.2322329999999999,1.850071,null,5.977303455217562E-2,6.1595573685347738E-2,null,2.5598814297604647E-2,2.5929277742858803E-2,null,3.4764868023805739E-2,null,43718,1.7316,0.12139999999999999,1.6082475874288571E-2]
[null,"2019-10-24",8.5658080000000005,-4.5491460000000004,-0.49335800000000002,7.3151120000000001,null,3.552352,-2.264014,-3.316694,1.852981,null,5.9429942879403369E-2,6.1231411558233084E-2,null,2.5379728686294886E-2,2.5704536019621749E-2,null,3.4636558863703426E-2,null,43719,1.7385000000000002,0.13730000000000001,1.599004566729878E-2]
[null,"2019-10-25",8.5200040000000001,-4.5141900000000001,-0.48974200000000001,7.3166000000000002,null,3.5583450000000001,-2.1953909999999999,-3.4768180000000002,1.8920589999999999,null,5.9170327495755758E-2,6.0955935318664611E-2,null,2.5081790526726006E-2,2.539898501781046E-2,null,3.4676209768470301E-2,null,43720,1.7715000000000001,0.14360000000000001,1.6255656876724922E-2]
[null,"2019-10-28",8.5181839999999998,-4.4541459999999997,-0.497587,7.3707690000000001,null,3.5540310000000002,-2.1352350000000002,-3.5890979999999999,1.873766,null,5.9363569235503573E-2,6.1160976099982056E-2,null,2.5038525071694684E-2,2.5354621623843165E-2,null,3.492094707627369E-2,null,43721,1.8957999999999999,0.2162,1.6759765387232894E-2]
[null,"2019-10-29",8.5171849999999996,-4.4541079999999997,-0.49753399999999998,7.3707450000000003,null,3.552765,-2.0829680000000002,-3.5854560000000002,1.8767210000000001,null,5.9353981837104899E-2,6.1150802375708802E-2,null,2.5115164137621368E-2,2.5433206855598911E-2,null,3.4831713349360749E-2,null,43722]
[null,"2019-10-30",8.556108,-4.4540040000000003,-0.48662,7.3597849999999996,null,3.5427279999999999,-2.0495390000000002,-3.530853,1.879869,null,5.9794184186872851E-2,6.1618026281358595E-2,null,2.5161064659941109E-2,2.5480275855635171E-2,null,3.5239829840287173E-2,null,43723]
[null,"2019-10-31",8.4920749999999998,-4.4331259999999997,-0.48345700000000003,7.3583299999999996,null,3.5537939999999999,-2.0804209999999999,-3.5343840000000002,1.938005,null,5.9279676133152187E-2,6.1071955747751705E-2,null,2.49218464617319E-2,2.5234991651138294E-2,null,3.4954878041080217E-2,null,43724,1.8467,0.16739999999999999,1.6764935497976419E-2]
[null,"2019-11-01",8.4804340000000007,-4.4320180000000002,-0.50095000000000001,7.3660839999999999,null,3.5429590000000002,-2.0715699999999999,-3.5393370000000002,1.911583,null,5.9105401796430763E-2,6.0887054248711214E-2,null,2.4950462763335315E-2,2.5264330504656485E-2,null,3.4744916685554239E-2,null,43725,1.8012999999999999,0.1363,1.6627336939751158E-2]
[null,"2019-11-05",8.5082780000000007,-4.4045509999999997,-0.45286900000000002,7.35764,null,3.5494309999999998,-2.1031070000000001,-3.4968650000000001,1.9094249999999999,null,5.9687787223941413E-2,6.1505079356280357E-2,null,2.5044284246027976E-2,2.536052683686707E-2,null,3.5250579258122583E-2,null,43726,1.7961,0.1777,1.6155292046034164E-2]
[null,"2019-11-06",8.5113430000000001,-4.4035320000000002,-0.44495299999999999,7.3533289999999996,null,3.5359180000000001,-2.1079479999999999,-3.395165,1.9267700000000001,null,5.9754282491547489E-2,6.1575666767435866E-2,null,2.5004198869428652E-2,2.5319425697781561E-2,null,3.5360922811913165E-2,null,43727,1.784,0.16170000000000001,1.6196809758620478E-2]
[null,"2019-11-07",8.5343169999999997,-4.4121490000000003,-0.44728600000000002,7.1471530000000003,null,3.5334940000000001,-2.027949,-3.497296,1.8936299999999999,null,6.0287766865657108E-2,6.2142151889636343E-2,null,2.5103349099842888E-2,2.5421091395092965E-2,null,3.5810713084303947E-2,null,43728,1.7215,0.1114,1.6083083445042057E-2]
[null,"2019-11-08",8.5451080000000008,-4.4099539999999999,-0.43022700000000003,7.0259520000000002,null,3.533728,-2.035345,-3.4960100000000001,1.8566959999999999,null,6.0673601070730436E-2,6.2552041732161223E-2,null,2.5274419391535539E-2,2.5596525485658495E-2,null,3.6033191735904913E-2,null,43729]
[null,"2019-11-12",8.5868690000000001,-4.4452350000000003,-0.45835700000000001,6.4964810000000002,null,3.5958830000000002,-2.049966,-3.551663,1.7894909999999999,null,6.1830082922759516E-2,6.3781574714514733E-2,null,2.6105170731007824E-2,2.644889517757365E-2,null,3.6370714326194209E-2,null,43730]
[null,"2019-11-13",8.5958229999999993,-4.4296860000000002,-0.44251200000000002,6.3449759999999999,null,3.5865369999999999,-1.8364529999999999,-4.1557259999999996,1.4730449999999999,null,6.2352033234046152E-2,6.433696076793094E-2,null,2.7095377189172046E-2,2.7465794889795392E-2,null,3.5885540970334917E-2,null,43731,1.7267000000000001,0.1003,1.6247703553335935E-2]
[null,"2019-11-14",8.5739750000000008,-4.4606640000000004,-0.42925799999999997,6.3455170000000001,null,3.6433399999999998,-1.969098,-4.1511630000000004,1.6741299999999999,null,6.2015825318840374E-2,6.3979182404603652E-2,null,2.6319060029160138E-2,2.6668465092342775E-2,null,3.634154411171564E-2,null,43732,1.6456,6.1400000000000003E-2,1.5832278980705938E-2]
[null,"2019-11-15",8.5581870000000002,-4.4610820000000002,-0.42852600000000002,6.3459079999999997,null,3.7010450000000001,-2.0259749999999999,-4.1797149999999998,1.703694,null,6.1857204596463891E-2,6.3810426642531226E-2,null,2.6585745687901268E-2,2.6942299360477984E-2,null,3.5900875156289258E-2,null,43733,1.7372000000000001,0.1328,1.6022721825415864E-2]
[null,"2019-11-18",8.5715400000000006,-4.4566939999999997,-0.38956299999999999,6.2593740000000002,null,3.7572519999999998,-2.080403,-4.1755360000000001,1.6833579999999999,null,6.2308395605758557E-2,6.4290516640627349E-2,null,2.7179084490439522E-2,2.7551804878412023E-2,null,3.5753634598075124E-2,null,43734,1.6920999999999999,0.11609999999999999,1.5741723858600176E-2]
[null,"2019-11-19",8.5697589999999995,-4.4574660000000002,-0.389546,6.2453159999999999,null,3.7577750000000001,-2.0783830000000001,-4.1193210000000002,1.7010890000000001,null,6.231630946526083E-2,6.4298939319573423E-2,null,2.7179699492718604E-2,2.7552436825308169E-2,null,3.5761194443561406E-2,null,43735,1.6800999999999999,0.1439,1.5339925846706626E-2]
[null,"2019-11-20",8.5741110000000003,-4.4572750000000001,-0.38746900000000001,6.2449430000000001,null,3.7235849999999999,-2.137734,-3.6381869999999998,1.833704,null,6.2367733669963822E-2,6.435367145336035E-2,null,2.684563812125906E-2,2.7209228578516376E-2,null,3.616054241086375E-2,null,43736]
[null,"2019-11-21",8.5502839999999996,-4.4743570000000004,-0.38000099999999998,6.2420369999999998,null,3.7648199999999998,-2.304624,-3.5112930000000002,1.944914,null,6.2072610920211282E-2,6.4039602817811181E-2,null,2.6608242297974042E-2,2.6965402340822342E-2,null,3.6100729773840046E-2,null,43737]
[null,"2019-11-22",8.5418780000000005,-4.479285,-0.37714700000000001,6.2064250000000003,null,3.7783730000000002,-2.3151649999999999,-3.3475630000000001,2.0414940000000001,null,6.2048041419771563E-2,6.4013460217478446E-2,null,2.6559215423540256E-2,2.6915054671198479E-2,null,3.6126070386764741E-2,null,43738,1.6646000000000001,0.14149999999999999,1.5209478587798309E-2]
[null,"2019-11-25",8.6052400000000002,-4.4322549999999996,-0.38278499999999999,6.0791789999999999,null,3.7070400000000001,-2.3303950000000002,-2.7085900000000001,1.9429339999999999,null,6.3169760554875859E-2,6.5207654125675196E-2,null,2.7494518998559002E-2,2.7875981302078578E-2,null,3.6319238412698462E-2,null,43739,1.6353,0.1071,1.5265650488327065E-2]
[null,"2019-11-26",8.7131319999999999,-4.4722799999999996,-0.37689699999999998,5.9656279999999997,null,3.7429739999999998,-2.2749920000000001,-2.7113,1.8911210000000001,null,6.4319646328946198E-2,6.6433225752233094E-2,null,2.8184690969829305E-2,2.8585637358505167E-2,null,3.6795758193672423E-2,null,43740,1.5992,8.9499999999999996E-2,1.5083500267260685E-2]
[null,"2019-11-27",8.7112909999999992,-4.4748919999999996,-0.37680000000000002,5.9629089999999998,null,3.6811349999999998,-2.2241900000000001,-2.7140240000000002,1.9865470000000001,null,6.4294908330826503E-2,6.6406844655408692E-2,null,2.7242035492921132E-2,2.7616492330679421E-2,null,3.7747888063523583E-2,null,43741,1.5341,5.0599999999999999E-2,1.4827497286373337E-2]
[null,"2019-11-28",8.6622830000000004,-4.4810400000000001,-0.366313,5.9341499999999998,null,3.7525599999999999,-2.3569930000000001,-2.7136290000000001,2.2227619999999999,null,6.3870541482356935E-2,6.5954392953097463E-2,null,2.6681944681992375E-2,2.7041094928606846E-2,null,3.7888744877531577E-2,null,43742,1.5289999999999999,2.8199999999999999E-2,1.5003768937159823E-2]
[null,"2019-11-29",8.6537009999999999,-4.5025680000000001,-0.36571399999999998,5.9292550000000004,null,3.7776329999999998,-2.4480979999999999,-2.711112,2.320262,null,6.3693471130843143E-2,6.5765660743972054E-2,null,2.6330693406450313E-2,2.6680408783421816E-2,null,3.8069541043317168E-2,null,43743]
[null,"2019-12-02",8.6601719999999993,-4.508826,-0.365338,5.9204949999999998,null,3.815083,-2.6039599999999998,-2.7030810000000001,2.3239570000000001,null,6.3748855693182158E-2,6.5824689343269682E-2,null,2.6350006715725599E-2,2.6700237571162688E-2,null,3.8106986187772529E-2,null,43744]
[null,"2019-12-03",8.5992979999999992,-4.50854,-0.34676200000000001,5.9169099999999997,null,3.8603930000000002,-2.8864740000000002,-2.1595659999999999,2.7423510000000002,null,6.3204962763747638E-2,6.5245152448015542E-2,null,2.5690101569814328E-2,2.6022936302956268E-2,null,{"$f":"((1+N135)/(1+Q135))-1","v":3.8227426266305153E-2},null,43745,1.5580000000000001,4.3200000000000002E-2,{"$f":"((1+V135/100)/(1+W135/100))-1","v":1.5141458889759596E-2}]
[null,"2019-12-04",8.5777420000000006,-4.505236,-0.35172199999999998,5.9211270000000003,null,3.8925990000000001,-2.920912,-2.190353,2.910425,null,{"$f":"(C136+((D136+E136)*((1-EXP((-$C$3/365)/F136))/(($C$3/365)/F136)))-(E136*EXP((-$C$3/365)/F136)))/100","v":6.2981033218783636E-2},{"$f":"EXP(M136)-1","v":6.5006639291820711E-2},null,{"$f":"(H136+((I136+J136)*((1-EXP((-$C$3/365)/K136))/(($C$3/365)/K136)))-(J136*EXP((-$C$3/365)/K136)))/100","v":2.5234175490872215E-2},{"$f":"EXP(P136)-1","v":2.5555252311468601E-2},null,3.8468319372782389E-2,null,43746,1.5289000000000001,5.2699999999999997E-2,1.4754224523676251E-2]
[null,"2019-12-05",8.4710719999999995,-4.428032,-0.34881099999999998,5.9215780000000002,null,3.9320080000000002,-2.9891179999999999,-2.1781060000000001,3.0549019999999998,null,6.2294695628519657E-2,6.42759359846512E-2,null,2.4957597393131262E-2,2.5271645412192179E-2,null,3.8042884290219625E-2,null,43747,1.5836000000000001,9.2399999999999996E-2,1.489823403175472E-2]
[null,"2019-12-06",8.3796900000000001,-4.358562,-0.34232299999999999,5.930949,null,3.9362810000000001,-2.9946259999999998,-2.1817259999999998,3.1070769999999999,null,6.1715119139755276E-2,6.3659285389951581E-2,null,2.4796141142529829E-2,2.5106122259209496E-2,null,3.7608948277253029E-2,null,43748,1.6680999999999999,0.14199999999999999,1.5239360108645794E-2]
[null,"2019-12-09",8.3799910000000004,-4.3459450000000004,-0.30474299999999999,5.9223179999999997,null,3.8770210000000001,-2.9578060000000002,-2.0046909999999998,3.0721129999999999,null,6.1909875857509122E-2,6.3866460354885746E-2,null,2.4886342236415969E-2,2.519859212316522E-2,null,3.7717441799876239E-2,null,43749,1.7290000000000001,0.16520000000000001,1.5612208631341051E-2]
[null,"2019-12-10",8.3890989999999999,-4.3449239999999998,-0.28650300000000001,5.9155189999999997,null,3.8157109999999999,-2.9168750000000001,-1.8019579999999999,3.03661,null,6.2075068407679741E-2,6.4042217685013947E-2,null,2.5029187852749595E-2,2.5345047707941548E-2,null,3.7740631862002161E-2,null,43750]
[null,"2019-12-11",8.3267720000000001,-4.3156759999999998,-0.28085700000000002,5.9185549999999996,null,3.7359719999999998,-2.9197929999999999,-1.8199719999999999,2.8274110000000001,null,6.1603152333461475E-2,6.3540197523850317E-2,null,2.4878240440086095E-2,2.5190286206620671E-2,null,3.7407603089111285E-2,null,43751]
[null,"2019-12-12",8.3127270000000006,-4.3155789999999996,-0.28076899999999999,5.9185150000000002,null,3.7200470000000001,-2.8951850000000001,-1.8050839999999999,2.7978700000000001,null,6.1463519363163098E-2,6.3391702614672196E-2,null,2.49245994974607E-2,2.5237814163586059E-2,null,3.721467148791513E-2,null,43752,1.7290000000000001,0.16520000000000001,1.5612208631341051E-2]
[null,"2019-12-13",8.3213559999999998,-4.3146420000000001,-0.27198099999999997,5.9049329999999998,null,3.6903890000000001,-2.825332,-1.8161210000000001,2.7998989999999999,null,6.1609977981275314E-2,6.3547456899449406E-2,null,2.4784171796599946E-2,2.50938524828479E-2,null,3.7512276874419159E-2,null,43753,1.7709999999999999,0.2014,1.5664451794086709E-2]
[null,"2019-12-16",8.3281729999999996,-4.3120649999999996,-0.23951900000000001,5.8628429999999998,null,3.6847219999999998,-2.7925789999999999,-1.8904350000000001,2.7240519999999999,null,6.1879051068257855E-2,6.3833667400874372E-2,null,2.4896252290989466E-2,2.520875194750416E-2,null,3.7675171402894891E-2,null,43754,1.7395,0.1699,1.566937772724164E-2]
[null,"2019-12-17",8.3274439999999998,-4.3273289999999998,-0.23919000000000001,5.8361669999999997,null,3.6696249999999999,-2.7739760000000002,-1.971983,2.659951,null,6.1858224981566963E-2,6.3811512139396953E-2,null,2.4825718317478554E-2,2.5136442450718999E-2,null,3.7726753324874851E-2,null,43755,1.7518,0.1578,1.5914886309403631E-2]
[null,"2019-12-18",8.3283819999999995,-4.3486349999999998,-0.237482,5.8337700000000003,null,3.6360250000000001,-2.718804,-2.0610580000000001,2.5862500000000002,null,6.1776081310187123E-2,6.3724130345113483E-2,null,2.4688425252781997E-2,2.4995707987956806E-2,null,3.778398490387791E-2,null,43756,1.7536,0.15210000000000001,1.5990678178490425E-2]
[null,"2019-12-19",8.3417739999999991,-4.3519170000000003,-0.23661399999999999,5.8191240000000004,null,3.6389849999999999,-2.7201590000000002,-2.0852300000000001,2.582004,null,6.192945204200135E-2,6.3887287004841253E-2,null,2.4674011346381697E-2,2.4980933902237545E-2,null,3.7958123722830805E-2,null,43757]
[null,"2019-12-20",8.3594080000000002,-4.3679410000000001,-0.23563200000000001,5.7953359999999998,null,3.6321599999999998,-2.757317,-2.1042909999999999,2.571834,null,6.2085466356573235E-2,6.4053281599134815E-2,null,2.4505397633857961E-2,2.4808122631290619E-2,null,3.829512871841656E-2,null,43758]
[null,"2019-12-23",8.3598409999999994,-4.4027320000000003,-0.21332300000000001,5.7982940000000003,null,3.6354880000000001,-2.7580909999999998,-2.1916829999999998,2.5354130000000001,null,6.198392238478842E-2,6.394523888836634E-2,null,2.4472708460748088E-2,2.4774623048705369E-2,null,3.8223639577577018E-2,null,43759,1.7993000000000001,0.18759999999999999,1.608682112357207E-2]
[null,"2019-12-24",8.3526830000000007,-4.4089410000000004,-0.21027699999999999,5.7765719999999998,null,3.609092,-2.703433,-2.4682759999999999,2.3216199999999998,null,6.1941130331468211E-2,6.3899711461087083E-2,null,2.4578361414537588E-2,2.4882899234347722E-2,null,3.8069531900559062E-2,null,43760,1.7606999999999999,0.15210000000000001,1.6061570351495247E-2]
[null,"2019-12-26",8.3518310000000007,-4.4120200000000001,-0.20990400000000001,5.7618239999999998,null,3.5994799999999998,-2.6884749999999999,-2.465776,2.3192979999999999,null,6.1952686558144301E-2,6.3912006198353577E-2,null,2.4531574545808291E-2,2.4834949294400888E-2,null,3.8130097857081546E-2,null,43761,1.7642,0.14399999999999999,1.6178702668157685E-2]
[null,"2019-12-27",8.3697269999999993,-4.4113680000000004,-0.20835400000000001,5.7285170000000001,null,3.590973,-2.7515360000000002,-2.4633090000000002,2.257965,null,6.2215573946252441E-2,6.4191732013423541E-2,null,2.456911093061695E-2,2.487341861541803E-2,null,3.8364067877888486E-2,null,43762,1.766,0.13830000000000001,1.6254519998841754E-2]
[null,"2019-12-30",8.3578489999999999,-4.4331589999999998,-0.203378,5.6908890000000003,null,3.5890610000000001,-2.9135740000000001,-2.0427200000000001,2.373564,null,6.2095688470857988E-2,6.4064158528976956E-2,null,2.4602985877636291E-2,2.4908136736209174E-2,null,3.8204420854203613E-2,null,43763,1.7943,0.13339999999999999,1.6586873111269718E-2]
[null,"2019-12-31",8.3578489999999999,-4.4331589999999998,-0.203378,5.6908890000000003,null,3.5890610000000001,-2.9135740000000001,-2.0427200000000001,2.373564,null,6.2095688470857988E-2,6.4064158528976956E-2,null,2.4602985877636291E-2,2.4908136736209174E-2,null,3.8204420854203613E-2,null,43764]
[null,"2020-01-02",8.3690230000000003,-4.4507849999999998,-0.204484,5.6804319999999997,null,3.6034739999999998,-2.9230499999999999,-1.982415,2.4664440000000001,null,6.2145534486211344E-2,6.4117199209282161E-2,null,2.4489410407379845E-2,2.4791738922703033E-2,null,3.8374099627227043E-2,null,43765]
[null,"2020-01-02",8.3690230000000003,-4.4507849999999998,-0.204484,5.6804319999999997,null,3.6034739999999998,-2.9230499999999999,-1.982415,2.4664440000000001,null,6.2145534486211344E-2,6.4117199209282161E-2,null,2.4489410407379845E-2,2.4791738922703033E-2,null,3.8374099627227043E-2,null,43766,1.8420000000000001,0.18990000000000001,1.6489686086122557E-2]
[null,"2020-01-03",8.3764260000000004,-4.451403,-0.202984,5.6680460000000004,null,3.6200480000000002,-2.9815719999999999,-1.8705259999999999,2.51607,null,6.225010905186152E-2,6.4228484621900783E-2,null,2.4573113403904116E-2,2.487752065210791E-2,null,3.839577235019731E-2,null,43767,1.8385,0.2223,1.6126151565070801E-2]
[null,"2020-01-07",8.3775700000000004,-4.4575329999999997,-0.19429299999999999,5.5969769999999999,null,3.629569,-3.0083549999999999,-1.8314189999999999,2.5653549999999998,null,6.2426471558065542E-2,6.4416191176335236E-2,null,2.450316955388665E-2,2.4805839279381958E-2,null,3.8651567329872183E-2,null,43768,1.7715000000000001,0.18010000000000001,1.5885390411868316E-2]
[null,"2020-01-07",8.3775700000000004,-4.4575329999999997,-0.19429299999999999,5.5969769999999999,null,3.629569,-3.0083549999999999,-1.8314189999999999,2.5653549999999998,null,6.2426471558065542E-2,6.4416191176335236E-2,null,2.450316955388665E-2,2.4805839279381958E-2,null,3.8651567329872183E-2,null,43769,1.6909999999999998,0.13730000000000001,1.5515696948090074E-2]
[null,"2020-01-08",8.3120919999999998,-4.475619,-0.18559500000000001,5.526656,null,3.6420159999999999,-3.025725,-1.8561380000000001,2.6193059999999999,null,6.1882266157479854E-2,6.383708772653085E-2,null,2.4321980415052159E-2,2.4620172412808117E-2,null,3.8274588349528127E-2,null,43770,1.7103000000000002,0.113,1.595497088290232E-2]
[null,"2020-01-09",8.2462569999999999,-4.419251,-0.18640399999999999,5.5860839999999996,null,3.6591,-2.9583719999999998,-1.8556859999999999,2.7533639999999999,null,6.134094503867131E-2,6.3261366083173343E-2,null,2.4178052589542802E-2,2.4472711671526204E-2,null,3.7862066963559871E-2,null,43771]
[null,"2020-01-10",8.2308210000000006,-4.4234840000000002,-0.21619099999999999,5.605289,null,3.6325470000000002,-2.866673,-1.8237350000000001,2.7527529999999998,null,6.1032694149425311E-2,6.2933665331196043E-2,null,2.4237635625378427E-2,2.4533754684364251E-2,null,3.7480376289468209E-2,null,43772]
[null,"2020-01-13",8.2251480000000008,-4.3946019999999999,-0.20679500000000001,5.6377610000000002,null,3.6142089999999998,-2.869424,-1.7554000000000001,2.7123170000000001,null,6.1062974211985449E-2,6.2965851516377125E-2,null,2.4352053425484684E-2,2.4650986289273202E-2,null,3.7393088710000022E-2,null,43773,1.7770000000000001,0.13070000000000001,1.6441510945194748E-2]
[null,"2020-01-14",8.2228089999999998,-4.3746679999999998,-0.207118,5.6394149999999996,null,3.60276,-2.8887610000000001,-1.654927,2.709886,null,6.1128104880252269E-2,6.3035085447232797E-2,null,2.4435330615663508E-2,2.4736319897447512E-2,null,3.7374263804388352E-2,null,43774,1.8584000000000001,0.18,1.6753843082451425E-2]
[null,"2020-01-15",8.187576,-4.3602090000000002,-0.20021700000000001,5.7001920000000004,null,3.6214979999999999,-2.91629,-1.6938519999999999,2.7527360000000001,null,6.0724681872118234E-2,6.2606319128223786E-2,null,2.4307967730904947E-2,2.4605814834555595E-2,null,3.7087925662225629E-2,null,43775,1.8283,0.13869999999999999,1.6872597706980352E-2]
[null,"2020-01-16",8.1566690000000008,-4.3463339999999997,-0.21737799999999999,5.6990230000000004,null,3.6193179999999998,-2.919206,-1.6921580000000001,2.7294330000000002,null,6.0432472001555534E-2,6.2295860435008565E-2,null,2.4363232486496425E-2,2.4662440989190904E-2,null,3.6727626523996637E-2,null,43776,1.9173,0.21249999999999999,1.7011849819134506E-2]
[null,"2020-01-17",8.1506819999999998,-4.3452679999999999,-0.21607699999999999,5.7407839999999997,null,3.5800010000000002,-2.9035739999999999,-1.744848,2.6198009999999998,null,6.0286951464627148E-2,6.2141285818184677E-2,null,2.4273608889104622E-2,2.4570611170237955E-2,null,3.6669678242121861E-2,null,43777,1.9417,0.2157,1.7222850311877425E-2]
[null,"2020-01-20",8.155265,-4.3206870000000004,-0.21515400000000001,5.7404989999999998,null,3.5412560000000002,-2.8771279999999999,-1.74411,2.4483100000000002,null,6.0452567567116075E-2,6.2317208085612474E-2,null,2.4582357695354037E-2,2.4886994962400877E-2,null,3.6521307526772517E-2,null,43778]
[null,"2020-01-21",8.1556949999999997,-4.3139430000000001,-0.21482699999999999,5.7401730000000004,null,3.5136919999999998,-2.7742930000000001,-1.8646590000000001,2.3750420000000001,null,6.0490505622938152E-2,6.2357511099657703E-2,null,2.4559422270306271E-2,2.4863489013105866E-2,null,3.6584406107253109E-2,null,43779]
[null,"2020-01-22",8.0634639999999997,-4.2149970000000003,-0.22751199999999999,5.781587,null,3.4946250000000001,-2.7584469999999999,-1.921591,2.3349760000000002,null,5.990857697504115E-2,6.1739474673632166E-2,null,2.4434617655241634E-2,2.4735589301269068E-2,null,3.6110666750234222E-2,null,43780,1.9417,0.2157,1.7222850311877425E-2]
[null,"2020-01-23",8.0445460000000004,-4.2149190000000001,-0.22795699999999999,5.7846299999999999,null,3.4700319999999998,-2.7481019999999998,-1.908844,2.3292730000000001,null,5.9711835754085056E-2,6.1530607300132489E-2,null,2.4261983842063364E-2,2.4558700557916868E-2,null,3.6085689108962482E-2,null,43781,1.9346999999999999,0.23449999999999999,1.6962223585691438E-2]
[null,"2020-01-24",8.0255240000000008,-4.1994569999999998,-0.22967599999999999,5.8092969999999999,null,3.4280780000000002,-2.7661739999999999,-1.910042,2.208224,null,5.9536847219838408E-2,6.134486786671256E-2,null,2.4272353653694179E-2,2.4569325093733552E-2,null,3.5893659777111342E-2,null,43782,1.8860000000000001,0.21410000000000001,1.6683281095175362E-2]
[null,"2020-01-27",8.0213389999999993,-4.1589299999999998,-0.22927,5.8301280000000002,null,3.4194290000000001,-2.7436669999999999,-1.9081220000000001,2.1837059999999999,null,5.964523042524144E-2,6.1459906059521563E-2,null,2.4336185702999114E-2,2.4634727540773227E-2,null,3.5939811065288207E-2,null,43783,1.8186,0.18229999999999999,1.6333224531678958E-2]
[null,"2020-01-28",8.0229230000000005,-4.1534469999999999,-0.22944700000000001,5.8301509999999999,null,3.4114179999999998,-2.8142719999999999,-1.9061619999999999,2.1225520000000002,null,5.9686708935584962E-2,6.1503934748330158E-2,null,2.4356338423711286E-2,2.4655376926339345E-2,null,3.5961903535338458E-2,null,43784,1.8308,0.19769999999999999,1.6298777317243829E-2]
[null,"2020-01-29",8.0076929999999997,-4.1455310000000001,-0.23923900000000001,5.893745,null,3.417681,-2.819067,-1.9618390000000001,2.1249419999999999,null,5.9409279504764323E-2,6.1209483162555589E-2,null,2.4286873949886059E-2,2.4584202251813236E-2,null,3.5746482163445448E-2,null,43785]
[null,"2020-01-30",8.0034159999999996,-4.1439209999999997,-0.246915,5.8999750000000004,null,3.3533569999999999,-2.7990750000000002,-1.9636020000000001,2.0142159999999998,null,5.9338364563579153E-2,6.1134230222782415E-2,null,2.4144527851066893E-2,2.4438367067491917E-2,null,3.5820469376146358E-2,null,43786]
[null,"2020-01-31",7.9592000000000001,-4.0982430000000001,-0.25464900000000001,6.0077720000000001,null,3.3535370000000002,-2.8370660000000001,-2.0077989999999999,2.0122019999999998,null,5.8872806824272254E-2,6.0640325948858154E-2,null,2.3993681385996925E-2,2.4283845815922911E-2,null,3.5494536286447387E-2,null,43787,1.8153000000000001,0.17330000000000001,1.6391593368692225E-2]
[null,"2020-02-03",7.933738,-4.0788260000000003,-0.25583499999999998,6.1272440000000001,null,3.3155030000000001,-2.7775059999999998,-2.0098050000000001,2.0923569999999998,null,5.8471194779158131E-2,6.0214445543497863E-2,null,2.3391287534164723E-2,2.3667009332578148E-2,null,3.5702465623804969E-2,null,43788,1.7826,0.14810000000000001,1.6320828852469216E-2]
[null,"2020-02-04",7.9123039999999998,-4.0123530000000001,-0.26342300000000002,5.905081,null,3.3011599999999999,-2.6960920000000002,-2.0051580000000002,2.08812,null,5.9001445695437589E-2,6.077677429919337E-2,null,2.3443354469596275E-2,2.3720309924243566E-2,null,3.6197840382488966E-2,null,43789,1.7448999999999999,0.12939999999999999,1.6134122445555565E-2]
[null,"2020-02-05",7.8894760000000002,-4.020276,-0.23926,5.8861650000000001,null,3.2986810000000002,-2.6606860000000001,-1.9746980000000001,2.1068509999999998,null,5.884534584097488E-2,6.0611200122496545E-2,null,2.3477000154461174E-2,2.3754754274629697E-2,null,3.6001245116542568E-2,null,43790,1.7723,0.1431,1.6268719462449122E-2]
[null,"2020-02-06",7.8790019999999998,-4.0439730000000003,-0.239652,6.0240359999999997,null,3.280151,-2.594967,-1.9273210000000001,2.112085,null,5.8347372903945954E-2,6.0083175929916299E-2,null,2.3503291118990906E-2,2.3781670128381727E-2,null,3.5458249410718956E-2,null,43791,1.7706,0.14299999999999999,1.6252758555265867E-2]
[null,"2020-02-07",7.8748379999999996,-3.9916160000000001,-0.25671300000000002,6.0871979999999999,null,3.2379090000000001,-2.5970040000000001,-1.926229,1.938674,null,5.838696301006726E-2,6.0125145566134464E-2,null,2.3771259103212216E-2,2.4056047599355868E-2,null,3.5221800653717716E-2,null,43792]
[null,"2020-02-10",7.8294319999999997,-3.9524309999999998,-0.24916199999999999,6.0854609999999996,null,3.239652,-2.5854590000000002,-1.9270229999999999,1.9690669999999999,null,5.8151097725292596E-2,5.9875128333130689E-2,null,2.3686520514638078E-2,2.3969274211840697E-2,null,3.506536282441397E-2,null,43793]
[null,"2020-02-11",7.8101159999999998,-3.9407350000000001,-0.252807,6.1236290000000002,null,3.2449370000000002,-2.612384,-1.9291050000000001,2.0660780000000001,null,5.7931542260255098E-2,5.9642452500007881E-2,null,2.3293007286458799E-2,2.3566408028973918E-2,null,3.5245436141758235E-2,null,43794,1.7551000000000001,0.1211,1.6320236193969162E-2]
[null,"2020-02-12",7.7851340000000002,-3.9280529999999998,-0.25684000000000001,6.2291210000000001,null,3.2623859999999998,-2.6079840000000001,-1.9596309999999999,2.225336,null,5.7533842398741777E-2,5.9221116631556603E-2,null,2.2792082693013135E-2,2.3053806840157121E-2,null,3.5352304590026584E-2,null,43795,1.7414000000000001,0.1089,1.6307241414100115E-2]
[null,"2020-02-13",7.7801929999999997,-3.8964259999999999,-0.23147499999999999,6.228904,null,3.2662529999999999,-2.6374230000000001,-1.8465370000000001,2.223112,null,5.7717614490442271E-2,5.9415789798933138E-2,null,2.3010624180620911E-2,2.3277410973506774E-2,null,3.5316306641661965E-2,null,43796,1.7654000000000001,0.1283,1.6350022920593066E-2]
[null,"2020-02-14",7.7616569999999996,-3.842854,-0.26487899999999998,6.2369519999999996,null,3.26817,-2.7347790000000001,-1.8322830000000001,2.1769479999999999,null,5.7685080897525533E-2,5.9381323757553339E-2,null,2.3025387414980818E-2,2.3292517969254023E-2,null,3.5267340623107879E-2,null,43797,1.7654000000000001,0.1283,1.6350022920593066E-2]
[null,"2020-02-17",7.6996849999999997,-3.8181889999999998,-0.25331999999999999,6.2297250000000002,null,3.261533,-2.6997089999999999,-1.8740129999999999,2.1797360000000001,null,5.7235639691007555E-2,5.8905301117348818E-2,null,2.2937976191414397E-2,2.3203074627424991E-2,null,3.4892610641268806E-2,null,43798,1.7758,0.15179999999999999,1.6215385045500907E-2]
[null,"2020-02-18",7.7036850000000001,-3.8257500000000002,-0.25103599999999998,6.2029540000000001,null,3.2582710000000001,-2.72119,-1.872139,2.193756,null,5.7293453724460701E-2,5.8966522473561156E-2,null,2.2807838496841922E-2,2.3069926002228902E-2,null,3.5087138776136895E-2,null,43799]
[null,"2020-02-19",7.7216399999999998,-3.8663949999999998,-0.24582799999999999,5.9883579999999998,null,3.2664970000000002,-2.7293440000000002,-1.8702669999999999,2.2060620000000002,null,5.768984671973474E-2,5.9386372592624914E-2,null,2.2828041648225911E-2,2.3090595447613493E-2,null,3.5476601296615007E-2,null,43800]
[null,"2020-02-20",7.7389599999999996,-3.8947579999999999,-0.24495700000000001,5.8885829999999997,null,3.2346759999999999,-2.7099329999999999,-1.7538069999999999,2.1716690000000001,null,5.792214947904048E-2,5.9632499557028762E-2,null,2.2925426124414842E-2,2.3190233440863128E-2,null,3.5616315446654223E-2,null,43801,1.8189,0.15909999999999999,1.6571634529463752E-2]
[null,"2020-02-21",7.7265240000000004,-3.894263,-0.25747399999999998,5.9111279999999997,null,3.2107399999999999,-2.7096200000000001,-1.685665,2.1427230000000002,null,5.7718636434928576E-2,5.941687246361127E-2,null,2.2936523736382507E-2,2.3201588472049783E-2,null,3.5394084997113717E-2,null,43802,1.7157,8.3500000000000005E-2,1.6308382500612062E-2]
[null,"2020-02-24",7.7148149999999998,-3.875559,-0.31872499999999998,6.0533289999999997,null,3.1819139999999999,-2.741371,-1.6172139999999999,2.1448659999999999,null,5.7236033123132239E-2,5.8905717724793361E-2,null,2.2711596131927844E-2,2.2971468071065981E-2,null,3.5127323464344107E-2,null,43803,1.774,0.10050000000000001,1.671819821079823E-2]
[null,"2020-02-25",7.7124439999999996,-3.8781029999999999,-0.31873400000000002,6.0533890000000001,null,3.1813410000000002,-2.7421899999999999,-1.6155969999999999,2.164892,null,5.719973450087032E-2,5.8867281603727895E-2,null,2.2631615748787762E-2,2.2889653692924616E-2,null,3.5172540636141614E-2,null,43804,1.8103,0.1273,1.6808602648827886E-2]
[null,"2020-02-26",7.7321730000000004,-3.904191,-0.319324,6.0146189999999997,null,3.175087,-2.695773,-1.6028500000000001,2.1670440000000002,null,5.7341921104188696E-2,5.9017849049947335E-2,null,2.2686629008514782E-2,2.2945927735010363E-2,null,3.5262784021054649E-2,null,43805,1.8363,0.1239,1.7102809618882109E-2]
[null,"2020-02-27",7.8419759999999998,-3.9406340000000002,-0.290491,6.0666159999999998,null,3.1782490000000001,-2.6375839999999999,-1.6012500000000001,2.0776569999999999,null,5.8247668590931008E-2,5.997748633406319E-2,null,2.3177242645392986E-2,2.3447922089514961E-2,null,3.5692645865133876E-2,null,43806]
[null,"2020-02-28",7.8661320000000003,-3.909205,-0.27408900000000003,5.9985109999999997,null,3.218302,-2.5770360000000001,-1.602851,2.0549520000000001,null,5.8822854196121203E-2,6.058734550032141E-2,null,2.3783157007505423E-2,2.4068231792684136E-2,null,3.5660820806547866E-2,null,43807]
[null,"2020-03-02",7.8712160000000004,-3.9219900000000001,-0.27177400000000002,5.9617490000000002,null,3.222906,-2.4290600000000002,-2.022545,2.0579800000000001,null,5.8889917563201576E-2,6.0658474443840094E-2,null,2.329570497583313E-2,2.3569169296921322E-2,null,3.6235269935294134E-2,null,43808,1.819,0.1182,1.6987920278231039E-2]
[null,"2020-03-03",7.9260380000000001,-4.1079840000000001,-0.26597999999999999,5.9785599999999999,null,3.2235469999999999,-2.4493459999999998,-2.1216349999999999,2.060038,null,5.8519417114637984E-2,6.0265572792899347E-2,null,2.305785610805566E-2,2.3325743479337246E-2,null,{"$f":"((1+N199)/(1+Q199))-1","v":3.6097820805294667E-2},null,43809,1.8416000000000001,0.1295,{"$f":"((1+V199/100)/(1+W199/100))-1","v":1.709885698021063E-2}]
[null,"2020-03-04",7.863918,-4.1068490000000004,-0.27068199999999998,6.3292000000000002,null,3.1875290000000001,-2.5596570000000001,-1.969554,2.1530290000000001,null,{"$f":"(C200+((D200+E200)*((1-EXP((-$C$3/365)/F200))/(($C$3/365)/F200)))-(E200*EXP((-$C$3/365)/F200)))/100","v":5.7197384438287695E-2},{"$f":"EXP(M200)-1","v":5.8864793202273447E-2},null,{"$f":"(H200+((I200+J200)*((1-EXP((-$C$3/365)/K200))/(($C$3/365)/K200)))-(J200*EXP((-$C$3/365)/K200)))/100","v":2.2406847545885893E-2},{"$f":"EXP(P200)-1","v":2.2659766460334962E-2},null,3.5402807394342428E-2,null,43810,1.7913999999999999,8.6400000000000005E-2,1.7035281516769585E-2]
[null,"2020-03-05",7.9032720000000003,-4.1304689999999997,-0.27270899999999998,6.3609200000000001,null,3.1895609999999999,-2.5644149999999999,-1.9715240000000001,2.1551819999999999,null,5.7405387427257211E-2,5.9085063151783856E-2,null,2.2404657089130732E-2,2.2657526370794878E-2,null,3.5620465152457204E-2,null,43811,1.8921999999999999,0.1605,1.7289250752542173E-2]
[null,"2020-03-06",7.9189499999999997,-4.1021900000000002,-0.27252700000000002,6.0084220000000004,null,3.201889,-2.590973,-1.993244,2.0890580000000001,null,5.8396529572614694E-2,6.0135287368158652E-2,null,2.268826298202533E-2,2.2947599202924662E-2,null,3.6353463456202828E-2,null,43812,1.8226,0.10249999999999999,1.7183387028296027E-2]
[null,"2020-03-09",8.3936519999999994,-4.5874810000000004,0.234512,4.9519669999999998,null,3.2583639999999998,-2.5812710000000001,-1.991241,1.599807,null,6.4930687998477593E-2,6.7085060019608456E-2,null,2.532102520866291E-2,2.5644325363639364E-2,null,4.0404586298740996E-2,null,43813]
[null,"2020-03-10",8.4335349999999991,-4.6675269999999998,0.23716300000000001,4.61538,null,3.25604,-2.4846170000000001,-1.988996,1.5888869999999999,null,6.5958318788887263E-2,6.8182193110593481E-2,null,2.5502223695787696E-2,2.5830187402174909E-2,null,4.1285591151954071E-2,null,43814]
[null,"2020-03-11",8.3944259999999993,-4.693854,0.238202,3.0650369999999998,null,3.1874799999999999,-2.1696659999999999,-1.985714,0.91377299999999995,null,7.0719214817651657E-2,7.3279822484868307E-2,null,2.80781439234313E-2,2.8476050435062517E-2,null,4.3563262392792845E-2,null,43815,1.8713,0.13420000000000001,1.7347719360618186E-2]
[null,"2020-03-12",8.7263160000000006,-4.5670570000000001,0.238285,1.6959120000000001,null,3.3154720000000002,-2.1650909999999999,-2.0425770000000001,0.15623300000000001,null,7.9935573974234148E-2,8.3217278042583276E-2,null,3.2497343405356004E-2,3.3031148795310328E-2,null,4.858142884248795E-2,null,43816,1.8801000000000001,0.1211,1.7568724274903191E-2]
[null,"2020-03-13",8.735042,-4.5624900000000004,0.23852300000000001,1.697608,null,3.4420709999999999,-2.1657329999999999,-2.0452129999999999,0.17799200000000001,null,8.0023721080078755E-2,8.3312764719018828E-2,null,3.3671195299567996E-2,3.4244486366082239E-2,null,4.7443596750844419E-2,null,43817,1.9169,0.14230000000000001,1.7720783325328116E-2]
[null,"2020-03-16",9.3397009999999998,-5.0685669999999998,0.25268099999999999,1.145972,null,3.5475850000000002,-1.957066,-1.7918780000000001,2.9672E-2,null,8.7878625026124021E-2,9.185559004160937E-2,null,3.5364611333632001E-2,3.599737632953115E-2,null,5.3917331248444E-2,null,43818,1.9203999999999999,0.13,1.7880755018475858E-2]
[null,"2020-03-17",9.3417650000000005,-5.0691839999999999,0.25245099999999998,2.0392480000000002,null,3.5592899999999998,-1.9574560000000001,-1.783865,2.9635999999999999E-2,null,8.3649277638216557E-2,8.7247504919161223E-2,null,3.5482022210843997E-2,3.611902083132934E-2,null,4.9346149486580115E-2,null,43819,1.9171,0.13730000000000001,1.777359685152291E-2]
[null,"2020-03-18",9.4357550000000003,-5.2567409999999999,0.254548,1.6027199999999999,null,3.6273,-1.924752,-1.8029090000000001,4.2880000000000001E-3,null,8.6351110609951987E-2,9.0189038052584269E-2,null,3.6257015789632002E-2,3.6922317654067616E-2,null,5.1370020194981603E-2,null,43820]
[null,"2020-03-19",9.8931079999999998,-5.7381310000000001,0.251583,1.852236,null,3.7810429999999999,-1.937624,-1.8475220000000001,1.3259E-2,null,8.8803273248797332E-2,9.2865639270505618E-2,null,3.7760242749185997E-2,3.8482219386356098E-2,null,5.2368176237321595E-2,null,43821]
[null,"2020-03-20",9.8764109999999992,-5.7436530000000001,0.25348700000000002,2.0231240000000001,null,3.8617840000000001,-1.9380869999999999,-1.8292550000000001,3.1688000000000001E-2,null,8.7717981004893752E-2,9.1680204056754366E-2,null,3.8498460466704E-2,3.9249128398116451E-2,null,5.0450920983166281E-2,null,43822,1.9294,0.16020000000000001,1.7663702748197174E-2]
[null,"2020-03-24",9.8000389999999999,-5.7910329999999997,0.25556400000000001,2.9298470000000001,null,3.7995130000000001,-1.9429540000000001,-1.864136,5.5917000000000001E-2,null,8.2232317456523318E-2,8.5708009456510803E-2,null,3.7782248948470001E-2,3.8505072684485109E-2,null,4.5452774390411399E-2,null,43823,1.8996,0.13389999999999999,1.7633388892273283E-2]
[null,"2020-03-25",9.7992039999999996,-5.7969949999999999,0.26126700000000003,3.9615879999999999,null,3.4068130000000001,-1.9930060000000001,-1.9486600000000001,0.27179399999999998,null,7.7609476517250017E-2,8.0700537313655341E-2,null,3.2996808831196003E-2,3.3547241012329865E-2,null,4.5622777973012729E-2,null,43824,1.8996,0.13389999999999999,1.7633388892273283E-2]
[null,"2020-03-26",9.0122940000000007,-5.1045930000000004,0.23513999999999999,4.7543899999999999,null,3.279455,-2.1903929999999998,-2.143526,0.29897400000000002,null,6.9510299827694993E-2,7.1983102389156173E-2,null,3.1498820900894065E-2,3.2000158764464048E-2,null,3.8743156466720663E-2,null,43825,1.8944000000000001,0.13719999999999999,1.7547924247931945E-2]
[null,"2020-03-27",8.8892969999999991,-4.797688,0.258654,4.5,null,3.067275,-1.2594019999999999,-1.929173,0.44884299999999999,null,7.040050641184202E-2,7.2937813687090847E-2,null,2.9241580435646036E-2,2.9673313358727471E-2,null,4.2017696066374066E-2,null,43826,1.8752,0.1346,1.7382603016339981E-2]
[null,"2020-03-30",8.5054219999999994,-4.8769980000000004,0.28452,3.250003,null,3.2145990000000002,-1.3853489999999999,-1.85514,1.149877,null,7.0685569957497141E-2,7.3243712742791178E-2,null,2.8423550061276667E-2,2.8831353733947296E-2,null,4.3167773656642261E-2,null,43827]
[null,"2020-03-31",8.3697049999999997,-4.7356850000000001,0.31297199999999997,3.1121129999999999,null,3.1496149999999998,-1.647751,-2.040654,0.68695799999999996,null,7.0360837287415212E-2,7.28952520276549E-2,null,2.896238160762294E-2,2.9385869905195872E-2,null,4.2267320151253118E-2,null,43828]
[null,"2020-04-01",8.6715619999999998,-5.0259039999999997,0.34427400000000002,2.4010859999999998,null,3.185012,-1.6747700000000001,-1.8365940000000001,0.42168800000000001,null,7.5595754837356893E-2,7.8526496903006615E-2,null,3.0369419938565088E-2,3.0835274726430439E-2,null,4.6264639313233324E-2,null,43829,1.8788,0.1207,1.75598053149848E-2]
[null,"2020-04-02",8.8822480000000006,-5.2388620000000001,0.37870199999999998,2.641162,null,3.176437,-2.4008159999999998,-2.0202529999999999,0.30869999999999997,null,7.6191263834144901E-2,7.9168960412600242E-2,null,3.0399585999700184E-2,3.0866371435378515E-2,null,4.6856304867104459E-2,null,43830,1.9175,0.12959999999999999,1.7855858806986147E-2]
[null,"2020-04-03",9.2566640000000007,-5.6065240000000003,0.36635000000000001,2.9974889999999998,null,3.17475,-2.6408969999999998,-1.9573609999999999,0.24463399999999999,null,7.7287730736584778E-2,8.0352882406860671E-2,null,3.0622609752428E-2,3.1096304761440319E-2,null,4.7771073776485595E-2,null,43831,1.9175,0.12959999999999999,1.7855858806986147E-2]
[null,"2020-04-06",9.3350849999999994,-5.6878789999999997,0.40298400000000001,2.898056,null,3.1922709999999999,-2.4364910000000002,-2.1530969999999998,0.29320000000000002,null,7.8393001232622966E-2,8.1547624708175892E-2,null,3.0577042798400032E-2,3.104932191396359E-2,null,4.8977582081593418E-2,null,43832,1.8771,6.9900000000000004E-2,1.8059376495829449E-2]
[null,"2020-04-07",9.6479009999999992,-5.9918740000000001,0.43119099999999999,3.571472,null,3.18452,-2.6801400000000002,-2.3684069999999999,0.25415100000000002,null,7.7564688157988268E-2,8.065213559366069E-2,null,3.0562106731402999E-2,3.1033922207220233E-2,null,4.8124714733166707E-2,null,43833,1.7881,7.1000000000000004E-3,1.7808735579774027E-2]
[null,"2020-04-08",9.6013710000000003,-5.9433559999999996,0.47431000000000001,3.6341510000000001,null,3.1920480000000002,-2.9481540000000002,-2.6052469999999999,0.23331099999999999,null,7.7104124344529484E-2,8.0154540920915007E-2,null,3.0624810459289002E-2,3.1098573904649429E-2,null,4.7576408558588579E-2,null,43834]
[null,"2020-04-13",9.8288650000000004,-6.1847349999999999,0.52174100000000001,4.4144139999999998,null,3.1959590000000002,-3.1959580000000001,-2.8657710000000001,0.21770700000000001,null,7.5343123324923475E-2,7.8254061537222697E-2,null,3.0639909164597003E-2,3.1114142275691314E-2,null,4.5717459715461262E-2,null,43835]
[null,"2020-04-14",9.5968710000000002,-6.0046109999999997,0.57391499999999995,4.6696499999999999,null,3.1974369999999999,-2.8763619999999999,-2.5791940000000002,0.26338299999999998,null,7.2914251033987382E-2,7.5638298088203326E-2,null,3.0537469294051999E-2,3.1008520486472957E-2,null,4.3287496383320079E-2,null,43836,1.8090000000000002,4.6899999999999997E-2,1.7612739625115781E-2]
[null,"2020-04-15",9.3758529999999993,-5.8271059999999997,0.63124800000000003,5.1366149999999999,null,3.196806,-1.7482770000000001,-2.3218450000000002,0.66063000000000005,null,6.9977746108959946E-2,7.2484314039581443E-2,null,2.9279222213135603E-2,2.9712072821958646E-2,null,4.153805937265953E-2,null,43837,1.8176999999999999,6.88E-2,1.7476975840621689E-2]
[null,"2020-04-16",9.1440699999999993,-5.6218159999999999,0.69436799999999999,5.6502730000000003,null,3.2621090000000001,-1.9231050000000001,-1.640236,0.98219900000000004,null,6.7159468669005296E-2,6.9466010898229902E-2,null,2.912193381888354E-2,2.9550123800167194E-2,null,3.8770222231365947E-2,null,43838,1.8738000000000001,0.1048,1.7671480288657504E-2]
[null,"2020-04-17",9.4783369999999998,-5.9255319999999996,0.76380499999999996,6.1202240000000003,null,3.209257,-1.9039200000000001,-1.4762120000000001,0.97479400000000005,null,6.7867127068981473E-2,7.0223095351322984E-2,null,2.8798270606400004E-2,2.9216950220609439E-2,null,3.9842081032501531E-2,null,43839,1.8545,8.9200000000000002E-2,1.7637267557339076E-2]
[null,"2020-04-20",9.4187670000000008,-5.8639489999999999,0.84018599999999999,5.5082019999999998,null,3.2291310000000002,-1.4382090000000001,-1.7974559999999999,1.1063689999999999,null,6.9652173410358884E-2,7.2135199261456284E-2,null,2.8714029915401465E-2,2.9130251925348905E-2,null,4.178766220859953E-2,null,43840,1.8195999999999999,5.6300000000000003E-2,1.7623078206969511E-2]
[null,"2020-04-21",9.1820780000000006,-5.6226880000000001,0.92420500000000005,4.957382,null,3.1933099999999999,-1.623173,-0.99050000000000005,1.1963140000000001,null,7.0397668523721493E-2,7.2934768813935902E-2,null,2.8809379434214851E-2,2.9228383677999625E-2,null,4.2465196091609148E-2,null,43841]
[null,"2020-04-22",9.467371,-5.9709310000000002,1.8484100000000001,6.2493470000000002,null,3.2725909999999998,-1.651424,-0.89144999999999996,1.3159449999999999,null,7.0379997616827339E-2,7.2915809251049568E-2,null,2.9385769114009731E-2,2.9821791297088618E-2,null,4.1846092516339972E-2,null,43842]
[null,"2020-04-23",9.2469750000000008,-5.7652830000000002,3.6968190000000001,8.3458559999999995,null,3.5326390000000001,-1.8319620000000001,-0.98059499999999999,1.942329,null,6.9260893025656953E-2,7.1715775849664931E-2,null,2.99521658965149E-2,3.0405244263576492E-2,null,4.0091538563172602E-2,null,43843,1.8458999999999999,6.3600000000000004E-2,1.7811671776749805E-2]
[null,"2020-04-24",9.0023940000000007,-5.5570630000000003,5.7908109999999997,10,null,3.586179,-1.684328,-1.921346,1.26105,null,7.0198306017756174E-2,7.2720887170386384E-2,null,3.1323404327245452E-2,3.1819144709505531E-2,null,3.9640418256046361E-2,null,43844,1.8109,3.1699999999999999E-2,1.778636172333381E-2]
[null,"2020-04-27",8.4524930000000005,-5.0013579999999997,6.369885,9.8194499999999998,null,3.5799780000000001,-1.5417799999999999,-2.343404,1.1445719999999999,null,7.0102986044655091E-2,7.2618640317437366E-2,null,3.135738352573985E-2,3.1854205692702697E-2,null,3.9506002301331611E-2,null,43845,1.7829999999999999,2.8400000000000002E-2,1.7541018350788473E-2]
[null,"2020-04-28",7.9520780000000002,-4.5012220000000003,7.0068619999999999,9.8667110000000005,null,3.5410279999999998,-1.387602,-3.1494499999999999,0.83539300000000005,null,6.9839441264363797E-2,7.2335994520086988E-2,null,3.1620281825380375E-2,3.2125514070549199E-2,null,3.8958905580149583E-2,null,43846,1.8073999999999999,5.1200000000000002E-2,1.7553012857416839E-2]
[null,"2020-04-29",7.5163830000000003,-4.0510999999999999,7.2625710000000003,9.7449940000000002,null,3.6230859999999998,-1.372304,-3.4643950000000001,0.85793299999999995,null,6.9216459051449741E-2,7.1668156316493814E-2,null,3.2081632562407043E-2,3.2601795795184074E-2,null,3.7832938776971137E-2,null,43847,1.8214999999999999,5.91E-2,1.7613590368092513E-2]
[null,"2020-04-30",7.5590089999999996,-4.118233,7.4610909999999997,10,null,3.6076800000000002,-1.17605,-3.810835,0.83472299999999999,null,6.9273162794352375E-2,7.1728925635013985E-2,null,3.1914397355128445E-2,3.2429122858727677E-2,null,3.8065376020649078E-2,null,43848]
[null,"2020-05-04",6.8640330000000001,-3.7657600000000002,8.2072000000000003,9,null,3.5956920000000001,-0.98147899999999999,-4.1919180000000003,0.787435,null,6.843694497070367E-2,7.0833101409571553E-2,null,3.1883346539070205E-2,3.239706558964528E-2,null,3.722989642359531E-2,null,43849]
[null,"2020-05-05",6.25509,-3.2008960000000002,7.7477049999999998,8.3866960000000006,null,2.7044630000000001,-1.1035349999999999,3.9614769999999999,8.262829,null,6.5595728483665156E-2,6.7794950812554822E-2,null,3.1808974815523701E-2,3.232028729559544E-2,null,3.4364008877413088E-2,null,43850,1.8214999999999999,5.91E-2,1.7613590368092513E-2]
[null,"2020-05-06",6.0280589999999998,-2.9900310000000001,8.5224650000000004,9.2253579999999999,null,2.5969449999999998,-0.83640800000000004,4.1280169999999998,9.0891120000000001,null,6.5228144384996981E-2,6.740251849835599E-2,null,3.2192660398694686E-2,3.2716449703087847E-2,null,3.3587214385168984E-2,null,43851,1.7743,2.64E-2,1.7474386761894944E-2]
[null,"2020-05-07",5.7108100000000004,-2.69103,9.0919899999999991,9.9999950000000002,null,2.46305,-0.73350899999999997,4.5408189999999999,9.2724200000000003,null,6.4122330385827139E-2,6.6222822233187317E-2,null,3.2482278641823063E-2,3.3015586542552766E-2,null,3.214591930967603E-2,null,43852,1.7690999999999999,3.61E-2,1.7323746127647865E-2]
[null,"2020-05-08",5.8648449999999999,-2.8978570000000001,8.1827919999999992,10,null,2.2546759999999999,-0.55005400000000004,4.9949009999999996,10,null,6.1952801173904538E-2,6.3912128139444135E-2,null,3.226833780960759E-2,3.2794605967503054E-2,null,3.012943908899568E-2,null,43853,1.7324999999999999,5.1000000000000004E-3,1.7273119070927434E-2]
[null,"2020-05-11",6.1698789999999999,-3.1876419999999999,7.8025159999999998,10,null,2.2251690000000002,-0.49504900000000002,5.0232720000000004,10,null,6.216650505992144E-2,6.4139514591426749E-2,null,3.2395933570481754E-2,3.2926394588734142E-2,null,3.0218145422763021E-2,null,43854,1.6839,-2.8999999999999998E-3,1.6868489186186331E-2]
[null,"2020-05-12",6.5237879999999997,-3.5064060000000001,7.0529070000000003,10,null,2.179665,-0.445544,5.0680100000000001,10.170066,null,6.1709847082118838E-2,6.3653677731675407E-2,null,3.2262942791748302E-2,3.2789034037189246E-2,null,2.9884751558443501E-2,null,43855]
[null,"2020-05-13",6.8912579999999997,-3.849021,6.3476160000000004,10,null,2.1081159999999999,-0.32483899999999999,5.13246,10.131114999999999,null,6.1355138408353341E-2,6.3276457451909129E-2,null,3.2508967353320518E-2,3.3043156765419468E-2,null,2.9266251355029249E-2,null,43856]
[null,"2020-05-14",7.210299,-4.2339229999999999,5.91744,10,null,2.1826989999999999,-0.357323,4.8804420000000004,10.65131,null,6.0975801864718376E-2,6.2873194326666715E-2,null,3.2076906134326483E-2,3.2596915288594097E-2,null,2.9320520514639403E-2,null,43857,1.6080000000000001,-2.24E-2,1.6307652914252957E-2]
[null,"2020-05-15",7.6110049999999996,-4.6573149999999996,5.5975900000000003,10,null,2.1427160000000001,-0.39305600000000002,5.0033839999999996,11.242941,null,6.1461338773456692E-2,6.3389383796199628E-2,null,3.1405196388104531E-2,3.1903542775284066E-2,null,3.0512387753059755E-2,null,43858,1.6562000000000001,-5.1999999999999998E-3,1.6614863972926663E-2]
[null,"2020-05-18",7.8351600000000001,-4.935867,5.0378309999999997,10,null,2.3569870000000002,-0.616699,4.5508280000000001,10.704141,null,6.0462990876642267E-2,6.2328281004395469E-2,null,3.1256151715800928E-2,3.1749754510847605E-2,null,2.9637541816566859E-2,null,43859,1.5838999999999999,-5.5E-2,1.6398018910400713E-2]
[null,"2020-05-19",8.2552260000000004,-5.377294,4.5340480000000003,10.000000999999999,null,2.5795889999999999,-0.86284799999999995,4.095745,10.622992,null,{"$f":"(C250+((D250+E250)*((1-EXP((-$C$3/365)/F250))/(($C$3/365)/F250)))-(E250*EXP((-$C$3/365)/F250)))/100","v":6.0542096336852376E-2},{"$f":"EXP(M250)-1","v":6.241232029589816E-2},null,{"$f":"(H250+((I250+J250)*((1-EXP((-$C$3/365)/K250))/(($C$3/365)/K250)))-(J250*EXP((-$C$3/365)/K250)))/100","v":3.0764273228275442E-2},{"$f":"EXP(P250)-1","v":3.1242383794693795E-2},null,{"$f":"((1+N250)/(1+Q250))-1","v":3.0225616199469396E-2},null,43860,1.5855999999999999,-7.5899999999999995E-2,1.6627620363856233E-2]
[null,"2020-05-20",8.2464460000000006,-5.4106449999999997,4.0806430000000002,10,null,2.750572,-1.0284359999999999,3.6861709999999999,10.968738999999999,null,5.9045397260567435E-2,6.0823398123264649E-2,null,3.0130255649287556E-2,3.0588765219898839E-2,null,2.9337242869045488E-2,null,43861,1.5068000000000001,-0.13780000000000001,1.6468693860139272E-2]
[null,"2020-05-21",8.5029109999999992,-5.6926180000000004,3.6725789999999998,10,null,2.9206319999999999,-1.2476400000000001,3.3175539999999999,10.483651999999999,null,5.8749365082865435E-2,6.0509406740630434E-2,null,2.9765746014416727E-2,3.0213174142828425E-2,null,2.9407731679425897E-2,null,43862]
[null,"2020-05-22",8.7611509999999999,-5.97478,3.3053210000000002,10,null,3.0978979999999998,-1.440985,2.9857990000000001,10,null,5.8577714427778441E-2,6.032738522874026E-2,null,2.9759926213959283E-2,3.0207178525172962E-2,null,2.923703826902746E-2,null,43863]
[null,"2020-05-26",8.7598719999999997,-6.0162370000000003,2.9747889999999999,10,null,3.2656839999999998,-1.640077,2.6872189999999998,10,null,5.7429464756690474E-2,5.9110563398734994E-2,null,2.9390313621875708E-2,2.9826471340953953E-2,null,2.8435948067687233E-2,null,43864,1.5272000000000001,-9.2299999999999993E-2,1.6209961794736438E-2]
[null,"2020-05-27",8.7567559999999993,-5.9976209999999996,2.6773099999999999,10,null,3.4175460000000002,-1.778081,2.4184969999999999,10,null,5.6729918485526783E-2,5.8369925638754427E-2,null,2.9326507949679403E-2,2.9760764666955986E-2,null,2.7782337367506127E-2,null,43865,1.5991,-4.0500000000000001E-2,1.640264307044359E-2]
[null,"2020-05-28",9.1727290000000004,-6.3980600000000001,2.4095789999999999,10,null,3.5360200000000002,-1.8505400000000001,2.176647,10,null,5.7650935854244724E-2,5.9345151753953607E-2,null,2.9414152570904083E-2,2.9851021614337503E-2,null,2.8639220159613732E-2,null,43866,1.6508,-1.32E-2,1.6642196769973694E-2]
[null,"2020-05-29",9.7862270000000002,-7.037865,2.168622,10,null,3.5854910000000002,-1.9192149999999999,2.2303459999999999,10,null,{"$f":"(C257+((D257+E257)*((1-EXP((-$C$3/365)/F257))/(($C$3/365)/F257)))-(E257*EXP((-$C$3/365)/F257)))/100","v":5.9104869442958619E-2},{"$f":"EXP(M257)-1","v":6.088648948195452E-2},null,{"$f":"(H257+((I257+J257)*((1-EXP((-$C$3/365)/K257))/(($C$3/365)/K257)))-(J257*EXP((-$C$3/365)/K257)))/100","v":2.9616648614899262E-2},{"$f":"EXP(P257)-1","v":3.0059583487883179E-2},null,2.9927303709644137E-2,null,43867,1.6421999999999999,-2.6499999999999999E-2,1.6691423227155111E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43868,1.5834000000000001,-7.7200000000000005E-2,1.6618829736556595E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43871,1.5695999999999999,-9.1999999999999998E-2,1.6631300796732917E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43872,1.6006,-5.5599999999999997E-2,1.657121359475866E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43873,1.6333,-4.3900000000000002E-2,{"$f":"((1+V263/100)/(1+W263/100))-1","v":1.6779366141736141E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43874,1.6173,-6.1100000000000002E-2,1.679426129365047E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43875,1.5848,-8.6199999999999999E-2,1.6724416446977308E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43878,1.5848,-8.6199999999999999E-2,1.6724416446977308E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43879,1.5609999999999999,-0.10639999999999999,1.6691760032674585E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43880,1.5661,-9.4799999999999995E-2,1.6624760272738515E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43881,1.5152000000000001,-0.1236,1.6408280634864658E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43882,1.4713000000000001,-0.1517,1.6254658316666282E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43885,1.3705000000000001,-0.2195,1.5934977275118944E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43886,1.3521000000000001,-0.19109999999999999,1.5461547016348165E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43887,1.3371,-0.2112,1.5515769304771609E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43888,1.2606999999999999,-0.24740000000000001,1.5118402928846031E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43889,1.1486000000000001,-0.28589999999999999,1.4386129945514359E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43890]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43892,1.1632,-0.29289999999999999,1.4603774455379748E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43893,0.999,-0.45279999999999998,1.4584036517350407E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43894,1.0522,-0.43490000000000001,1.4935956474708467E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43895,0.91200000000000003,-0.50029999999999997,1.4194012645264209E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43896,0.76229999999999998,-0.55900000000000005,1.3287275872125193E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43899,0.54069999999999996,-0.48149999999999998,1.0271457065771594E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43900,0.80300000000000005,-0.2379,1.043382206268717E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43901,0.86950000000000005,-0.12959999999999999,1.0003965138819737E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43902,0.80420000000000003,-6.4100000000000004E-2,8.6885693729681357E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43903,0.96030000000000004,3.9800000000000002E-2,9.2013378675288582E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43906,0.71819999999999995,-1.6400000000000001E-2,7.3472049416105634E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43907,1.0784,0.38940000000000002,6.8632744094494491E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43908,1.1915,0.5746,6.1337554412346229E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43909,1.1404000000000001,0.58740000000000003,5.4977064721823954E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43910,0.84540000000000004,8.0199999999999994E-2,7.6458680138529189E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43913,0.7863,-2.93E-2,8.1583904083895042E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43914,0.84660000000000002,-0.1149,9.6260603433344638E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43915,0.86729999999999996,-0.19289999999999999,1.0622490784723659E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43916,0.84470000000000001,-0.22869999999999999,1.0758604929473892E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43917,0.67459999999999998,-0.34360000000000002,1.0217105976134011E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43920,0.72640000000000005,-0.2283,9.5688456746751971E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43921,0.66949999999999998,-0.2601,9.3202419493099153E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43922,0.58320000000000005,-0.32719999999999999,9.1338860752383511E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43923,0.59699999999999998,-0.43940000000000001,1.0409740399314638E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43924,0.5948,-0.49669999999999997,1.0969485434151549E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43927,0.66979999999999995,-0.49680000000000002,1.1724246054398257E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43928,0.71220000000000006,-0.47360000000000002,1.1914426724969562E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43929,0.7722,-0.432,1.2094247147677928E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43930,0.71909999999999996,-0.52049999999999996,1.2460858769897332E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43931,0.71909999999999996,-0.52049999999999996,1.2460858769897332E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43934,0.77129999999999999,-0.49959999999999999,1.277281297361621E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43935,0.752,-0.54800000000000004,1.3071632546354017E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43936,0.63160000000000005,-0.56999999999999995,1.2084883837875982E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43937,0.62670000000000003,-0.44319999999999998,{"$f":"((1+V327/100)/(1+W327/100))-1","v":1.0746629059994017E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43938,0.64170000000000005,-0.38169999999999998,1.02732128534615E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43940]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43941,0.60529999999999995,-0.35270000000000001,9.6139082544133281E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43942,0.56910000000000005,-0.3866,9.5940907548581755E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43943,0.61899999999999999,-0.438,1.0616500271187768E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43944,0.60150000000000003,-0.44350000000000001,1.0496552209047216E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43945,0.6008,-0.51849999999999996,1.125133818850732E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43948,0.66049999999999998,-0.50729999999999997,1.1737544563571012E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43949,0.6129,-0.53549999999999998,1.1545827908449713E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43950,0.62690000000000001,-0.50919999999999999,1.1419146292923621E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43951,0.63929999999999998,-0.43540000000000001,1.0793997063213379E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43952,0.61180000000000001,-0.46039999999999998,1.0771592411462416E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43953]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43955,0.63360000000000005,-0.4506,1.0891075184782606E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43956,0.66190000000000004,-0.43780000000000002,1.1045356571067977E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43957,0.70299999999999996,-0.39879999999999999,1.1062115717481502E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43958,0.64090000000000003,-0.45800000000000002,1.1039561190251401E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43959,0.68310000000000004,-0.43859999999999999,1.1266414493970478E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43960]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43962,0.70989999999999998,-0.42109999999999997,1.1357827812920052E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43963,0.66510000000000002,-0.4289,1.0987123773866125E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43964,0.65249999999999997,-0.43669999999999998,1.093977399302748E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43965,0.62180000000000002,-0.45219999999999999,1.0788786894336377E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43966,0.64280000000000004,-0.46189999999999998,1.1098262876225506E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43969,0.72570000000000001,-0.46210000000000001,1.1933143054052797E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43970,0.68820000000000003,-0.47149999999999997,1.1651938891875213E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43971,0.68010000000000004,-0.49390000000000001,1.1798271663747251E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43972,0.67200000000000004,-0.4703,1.1476976219158885E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43973,0.65910000000000002,-0.47020000000000001,1.1346350540240246E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43976,0.65910000000000002,-0.47020000000000001,1.1346350540240246E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43977,0.69650000000000001,-0.43959999999999999,1.1411163474634556E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43978,0.68189999999999995,-0.47510000000000002,1.1625231474736264E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43979,0.69,-0.50519999999999998,1.2012688100282443E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43980,0.65259999999999996,-0.5111,1.1696782254100757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43982]