{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Synthese","Option A","Option B"],"not_rendered":{"charts":1,"images":3,"macros":0,"external_links":1,"defined_names":44,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Synthese","index":0,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,0,7,1],[2,2,2,8],[5,0,5,1],[6,0,6,1],[9,4,9,8],[59,0,59,8],[24,1,24,7],[9,0,9,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Simulation Prêt + placement"]
[]
[]
["ATIPA"]
["01 34 74 78 95"]
["www.courtier-atipa.fr"]
[]
["Option A : Prêt seul",null,null,null,"Option B : Prêt + Placement"]
[]
["Prêt",{"$nulls":4},"Prêt"]
[null,"Montant :",200000,null,null,null,"Montant :",200000]
[null,"Taux :",0.04,null,null,null,"Taux :",0.041]
[null,"Durée en années :",15,null,null,null,"Durée en années :",20]
[]
[null,"Mensualité :",1479.3758512185113,null,null,null,"Mensualité :",1222.5252095738895]
[]
[{"$nulls":4},"Placement assurance vie"]
[{"$nulls":5},"Versement initial :",0]
[{"$nulls":5},"Versement programmé :",256.8506416446219]
[{"$nulls":5},"Taux :","Prudent","Equilibré","Dynamique"]
[{"$nulls":6},0.04,0.05,0.06]
[]
[null,"Synthèse"]
[]
[null,"Durée en années",null,5,10,15,20,25]
[null,"Coût prêt option A",null,88762.55107311068,177525.10214622135,266287.65321933205,266287.65321933205,266287.65321933205]
[null,"Capital restant dû option A",null,146118.2115045704,80328.73127614132,7.230710252770223e-09,0,0]
[null,"Coût prêt option B",null,73351.51257443336,146703.02514886673,220054.5377233001,293406.05029773345,366757.56287216686]
[null,"Capital restant dû option B",null,164161.43197214053,120184.06036150755,66219.59358157699,0,0]
[null,"Epargne moyenne option B",null,17418.00209593987,39648.27702657444,68020.36704984942,104231.1424361457,150446.2874255047]
[]
[null,"Gain",null,14785.820127047093,30615.02493856285,48033.88896431158,77112.7453577443,49976.37777266989]
{"$rows_empty":25}
["Avantages de l'option B"]
[]
["- A tout moment, le montant de l'épargne reste disponible,"]
["- En cas de décès, l'assurance de prêt rembourse la capital restant dû du prêt, et l'épargne acquise"]
["est transmise au(x) bénéficiaire(s) sans droit de succession,"]
["- L'épargne pourra permettre de rembourser le prêt par anticipation autour de 15 ans."]

{"sheet":"Option A","index":1,"n_rows":339,"n_cols":7,"rows_kept":339,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Données"]
["CARACTERISTIQUES DU PRET",null,null,null,"CARACTERISTIQUES DE LA TABLE"]
[null,"Montant du prêt:",200000,null,null,"Date de début:"]
[null,"Taux d'intérêt:",0.04,null,null,"ou numéro de l'échéance:",1]
[null,"Durée en années:",15]
[null,"Paiements par année:",12]
[null,"Première échéance le:","2001-01-31"]
["MONTANT PERIODIQUE"]
[null,"Montant entré:",null,"  La table se sert du  montant calculé, à moins que"]
[null,"Montant calculé:",1479.3758512185113,"  vous ne donniez une valeur pour \"Montant entré\"."]
["CALCULS"]
[null,"Utilise paiement de:",1479.3758512185113,null,null,"Montant dû avant l'échéance 1:",200000]
[null,"1ère échéance de la table:",1,null,null,"Intérêts cumulés avant l'échéance 1:",0]
["RESUME"]
[null,"Intérêts cumulés :",66287.65321933925,"Durée en mois : "]
[null,"Mensualités :",1479.3758512185113]
[null,"Durée en mois :",180,15,"ans et",0]
[]
["Tableau d'amortissement"]
[]
[null,"Date de","Montant",null,null,"Montant","Intérêts"]
["No.","l'échéance","dû avant","Intérêts","Capital","dû après","cumulés"]
[1,"2001-01-31",200000,666.6666666666667,812.7091845518446,199187.29081544816,666.6666666666667]
[2,"2001-03-03",199187.29081544816,663.9576360514939,815.4182151670175,198371.87260028115,1330.6243027181606]
[3,"2001-03-31",198371.87260028115,661.2395753342705,818.1362758842408,197553.73632439692,1991.8638780524311]
[4,"2001-05-01",197553.73632439692,658.5124544146564,820.8633968038549,196732.87292759307,2650.3763324670877]
[5,"2001-05-31",196732.87292759307,655.7762430919769,823.5996081265345,195909.27331946653,3306.1525755590646]
[6,"2001-07-01",195909.27331946653,653.0309110648885,826.3449401536228,195082.9283793129,3959.1834866239533]
[7,"2001-07-31",195082.9283793129,650.2764279310431,829.0994232874682,194253.82895602545,4609.459914554996]
[8,"2001-08-31",194253.82895602545,647.5127631867515,831.8630880317598,193421.96586799368,5256.972677741748]
[9,"2001-10-01",193421.96586799368,644.7398862266457,834.6359649918656,192587.3299030018,5901.712563968394]
[10,"2001-10-31",192587.3299030018,641.9577663433394,837.418084875172,191749.91181812662,6543.670330311733]
[11,"2001-12-01",191749.91181812662,639.1663727270887,840.2094784914226,190909.7023396352,7182.836703038822]
[12,"2001-12-31",190909.7023396352,636.3656744654508,843.0101767530606,190066.69216288213,7819.202377504273]
[13,"2002-01-31",190066.69216288213,633.5556405429405,845.8202106755708,189220.87195220657,8452.758018047212]
[14,"2002-03-03",189220.87195220657,630.7362398406885,848.6396113778228,188372.23234082875,9083.494257887902]
[15,"2002-03-31",188372.23234082875,627.9074411360958,851.4684100824155,187520.76393074633,9711.401699023998]
[16,"2002-05-01",187520.76393074633,625.0692131024878,854.3066381160236,186666.4572926303,10336.470912126486]
[17,"2002-05-31",186666.4572926303,622.2215243087677,857.1543269097436,185809.30296572056,10958.692436435254]
[18,"2002-07-01",185809.30296572056,619.3643432190686,860.0115079994428,184949.29145772112,11578.056779654324]
[19,"2002-07-31",184949.29145772112,616.4976381924038,862.8782130261076,184086.41324469502,12194.554417846728]
[20,"2002-08-31",184086.41324469502,613.6213774823168,865.7544737361945,183220.65877095883,12808.175795329045]
[21,"2002-10-01",183220.65877095883,610.7355292365295,868.6403219819819,182352.01844897686,13418.911324565575]
[22,"2002-10-31",182352.01844897686,607.8400614965896,871.5357897219218,181480.48265925495,14026.751386062166]
[23,"2002-12-01",181480.48265925495,604.9349421975165,874.4409090209948,180606.04175023397,14631.686328259682]
[24,"2002-12-31",180606.04175023397,602.0201391674466,877.3557120510648,179728.6860381829,15233.70646742713]
[25,"2003-01-31",179728.6860381829,599.0956201272763,880.280231091235,178848.40580709168,15832.802087554406]
[26,"2003-03-03",178848.40580709168,596.1613526903056,883.2144985282057,177965.1913085635,16428.963440244712]
[27,"2003-03-31",177965.1913085635,593.2173043618783,886.158546856633,177079.03276170685,17022.18074460659]
[28,"2003-05-01",177079.03276170685,590.2634425390229,889.1124086794885,176189.92035302735,17612.444187145615]
[29,"2003-05-31",176189.92035302735,587.2997345100912,892.0761167084202,175297.84423631892,18199.743921655707]
[30,"2003-07-01",175297.84423631892,584.3261474543965,895.0497037641148,174402.7945325548,18784.070069110105]
[31,"2003-07-31",174402.7945325548,581.3426484418494,898.0332027766619,173504.76132977815,19365.412717551953]
[32,"2003-08-31",173504.76132977815,578.3492044325939,901.0266467859175,172603.73468299225,19943.761921984547]
[33,"2003-10-01",172603.73468299225,575.3457822766409,904.0300689418705,171699.70461405037,20519.107704261187]
[34,"2003-10-31",171699.70461405037,572.3323487135012,907.0435025050101,170792.66111154534,21091.44005297469]
[35,"2003-12-01",170792.66111154534,569.3088703718179,910.0669808466935,169882.59413069865,21660.748923346506]
[36,"2003-12-31",169882.59413069865,566.2753137689955,913.1005374495159,168969.49359324912,22227.0242371155]
[37,"2004-01-31",168969.49359324912,563.2316453108305,916.1442059076809,168053.34938734144,22790.25588242633]
[38,"2004-03-02",168053.34938734144,560.1778312911382,919.1980199273731,167134.15136741407,23350.433713717466]
[39,"2004-03-31",167134.15136741407,557.1138378913803,922.2620133271311,166211.88935408695,23907.547551608848]
[40,"2004-05-01",166211.88935408695,554.0396311802898,925.3362200382215,165286.55313404874,24461.58718278914]
[41,"2004-05-31",165286.55313404874,550.9551771134958,928.4206741050156,164358.1324599437,25012.542359902636]
[42,"2004-07-01",164358.1324599437,547.8604415331457,931.5154096853656,163426.61705025836,25560.402801435783]
[43,"2004-07-31",163426.61705025836,544.7553901675279,934.6204610509834,162491.99658920738,26105.15819160331]
[44,"2004-08-31",162491.99658920738,541.6399886306913,937.7358625878201,161554.26072661957,26646.798180234]
[45,"2004-10-01",161554.26072661957,538.5142024220653,940.861648796446,160613.39907782312,27185.312382656066]
[46,"2004-10-31",160613.39907782312,535.3779969260771,943.9978542924342,159669.4012235307,27720.69037958214]
[47,"2004-12-01",159669.4012235307,532.231337411769,947.1445138067423,158722.25670972397,28252.92171699391]
[48,"2004-12-31",158722.25670972397,529.0741890324133,950.301662186098,157771.95504753786,28781.995906026325]
[49,"2005-01-31",157771.95504753786,525.9065168251262,953.4693343933851,156818.48571314447,29307.90242285145]
[50,"2005-03-03",156818.48571314447,522.7282857104816,956.6475655080297,155861.83814763644,29830.63070856193]
[51,"2005-03-31",155861.83814763644,519.5394604921215,959.8363907263898,154902.00175691006,30350.17016905405]
[52,"2005-05-01",154902.00175691006,516.3400058563669,963.0358453621444,153938.96591154792,30866.510174910418]
[53,"2005-05-31",153938.96591154792,513.1298863718264,966.245964846685,152972.71994670123,31379.640061282244]
[54,"2005-07-01",152972.71994670123,509.9090664890041,969.4667847295073,152003.25316197172,31889.549127771246]
[55,"2005-07-31",152003.25316197172,506.67751053990577,972.6983406786055,151030.5548212931,32396.226638311153]
[56,"2005-08-31",151030.5548212931,503.4351827376437,975.9406684808677,150054.61415281222,32899.661821048794]
[57,"2005-10-01",150054.61415281222,500.1820471760408,979.1938040424706,149075.42034876975,33399.84386822484]
[58,"2005-10-31",149075.42034876975,496.91806782923254,982.4577833892788,148092.96256538047,33896.76193605407]
[59,"2005-12-01",148092.96256538047,493.6432085512683,985.732642667243,147107.22992271322,34390.40514460534]
[60,"2005-12-31",147107.22992271322,490.35743307571073,989.0184181428006,146118.2115045704,34880.76257768105]
[61,"2006-01-31",146118.2115045704,487.06070501523476,992.3151462032765,145125.89635836714,35367.823282696285]
[62,"2006-03-03",145125.89635836714,483.75298786122386,995.6228633572875,144130.27349500987,35851.57627055751]
[63,"2006-03-31",144130.27349500987,480.4342449833663,998.9416062351451,143131.33188877473,36332.010515540875]
[64,"2006-05-01",143131.33188877473,477.10443962924916,1002.2714115892622,142129.06047718547,36809.114955170124]
[65,"2006-05-31",142129.06047718547,473.7635349239516,1005.6123162945597,141123.4481608909,37282.878490094074]
[66,"2006-07-01",141123.4481608909,470.41149386963633,1008.964357348875,140114.483803542,37753.28998396371]
[67,"2006-07-31",140114.483803542,467.0482793451401,1012.3275718733712,139102.15623166863,38220.33826330885]
[68,"2006-08-31",139102.15623166863,463.67385410556216,1015.7019971129491,138086.45423455568,38684.01211741441]
[69,"2006-10-01",138086.45423455568,460.2881807818523,1019.087670436659,137067.36656411903,39144.30029819626]
[70,"2006-10-31",137067.36656411903,456.8912218803968,1022.4846293381145,136044.88193478092,39601.19152007666]
[71,"2006-12-01",136044.88193478092,453.48293978260307,1025.8929114359082,135018.989023345,40054.67445985926]
[72,"2006-12-31",135018.989023345,450.06329674448335,1029.312554474028,133989.67646887098,40504.73775660375]
[73,"2007-01-31",133989.67646887098,446.63225489623665,1032.7435963222747,132956.9328725487,40951.37001149998]
[74,"2007-03-03",132956.9328725487,443.189776241829,1036.1860749766824,131920.746797572,41394.55978774181]
[75,"2007-03-31",131920.746797572,439.7358226585734,1039.640028559938,130881.10676901207,41834.29561040038]
[76,"2007-05-01",130881.10676901207,436.2703558967069,1043.1054953218045,129838.00127369026,42270.56596629709]
[77,"2007-05-31",129838.00127369026,432.79333757896757,1046.5825136395438,128791.41876005071,42703.35930387605]
[78,"2007-07-01",128791.41876005071,429.30472920016905,1050.0711220183423,127741.34763803237,43132.664033076224]
[79,"2007-07-31",127741.34763803237,425.8044921267746,1053.5713590917367,126687.77627894064,43558.468525202996]
[80,"2007-08-31",126687.77627894064,422.2925875964688,1057.0832636220425,125630.6930153186,43980.76111279947]
[81,"2007-10-01",125630.6930153186,418.76897671772866,1060.6068745007826,124570.08614081782,44399.5300895172]
[82,"2007-10-31",124570.08614081782,415.23362046939275,1064.1422307491187,123505.9439100687,44814.76370998659]
[83,"2007-12-01",123505.9439100687,411.68647970022903,1067.6893715182823,122438.25453855042,45226.45018968682]
[84,"2007-12-31",122438.25453855042,408.12751512850144,1071.2483360900098,121367.00620246041,45634.57770481532]
[85,"2008-01-31",121367.00620246041,404.5566873415347,1074.8191638769767,120292.18703858343,46039.134392156855]
[86,"2008-03-02",120292.18703858343,400.9739567952781,1078.4018944232332,119213.7851441602,46440.10834895213]
[87,"2008-03-31",119213.7851441602,397.37928381386735,1081.9965674046439,118131.78857675556,46837.487632766]
[88,"2008-05-01",118131.78857675556,393.7726285891852,1085.6032226293262,117046.18535412622,47231.260261355186]
[89,"2008-05-31",117046.18535412622,390.1539511804208,1089.2219000380906,115956.96345408814,47621.41421253561]
[90,"2008-07-01",115956.96345408814,386.52321151362713,1092.8526397048843,114864.11081438325,48007.93742404923]
[91,"2008-07-31",114864.11081438325,382.88036938127755,1096.495481837234,113767.61533254602,48390.81779343051]
[92,"2008-08-31",113767.61533254602,379.2253844418201,1100.1504667766912,112667.46486576933,48770.043177872336]
[93,"2008-10-01",112667.46486576933,375.55821621923116,1103.8176349992802,111563.64723077005,49145.601394091565]
[94,"2008-10-31",111563.64723077005,371.87882410256685,1107.4970271159445,110456.1502036541,49517.480218194134]
[95,"2008-12-01",110456.1502036541,368.1871673455137,1111.1886838729977,109344.9615197811,49885.66738553965]
[96,"2008-12-31",109344.9615197811,364.48320506593706,1114.8926461525743,108230.06887362854,50250.15059060559]
[97,"2009-01-31",108230.06887362854,360.7668962454285,1118.6089549730827,107111.45991865546,50610.917486851016]
[98,"2009-03-03",107111.45991865546,357.03819972885157,1122.3376514896597,105989.12226716579,50967.955686579866]
[99,"2009-03-31",105989.12226716579,353.297074223886,1126.0787769946253,104863.04349017117,51321.25276080375]
[100,"2009-05-01",104863.04349017117,349.5434783005706,1129.8323729179408,103733.21111725323,51670.79623910432]
[101,"2009-05-31",103733.21111725323,345.7773703908441,1133.5984808276671,102599.61263642556,52016.573609495164]
[102,"2009-07-01",102599.61263642556,341.99870878808525,1137.3771424304261,101462.23549399513,52358.57231828325]
[103,"2009-07-31",101462.23549399513,338.20745164665044,1141.1683995718608,100321.06709442327,52696.779769929904]
[104,"2009-08-31",100321.06709442327,334.40355698141093,1144.9722942371004,99176.09480018617,53031.18332691131]
[105,"2009-10-01",99176.09480018617,330.58698266728726,1148.7888685512241,98027.30593163494,53361.7703095786]
[106,"2009-10-31",98027.30593163494,326.75768643878314,1152.6181647797282,96874.6877668552,53688.52799601738]
[107,"2009-12-01",96874.6877668552,322.91562588951734,1156.460225328994,95718.22754152621,54011.443621906896]
[108,"2009-12-31",95718.22754152621,319.06075847175407,1160.3150927467573,94557.91244877946,54330.50438037865]
[109,"2010-01-31",94557.91244877946,315.19304149593154,1164.1828097225798,93393.72963905688,54645.697421874575]
[110,"2010-03-03",93393.72963905688,311.3124321301896,1168.0634190883218,92225.66621996855,54957.00985400476]
[111,"2010-03-31",92225.66621996855,307.4188873998952,1171.9569638186163,91053.70925614993,55264.428741404656]
[112,"2010-05-01",91053.70925614993,303.51236418716644,1175.863487031345,89877.84576911859,55567.941105591824]
[113,"2010-05-31",89877.84576911859,299.5928192303953,1179.783031988116,88698.06273713047,55867.53392482222]
[114,"2010-07-01",88698.06273713047,295.66020912376825,1183.715642094743,87514.34709503573,56163.19413394599]
[115,"2010-07-31",87514.34709503573,291.71449031678577,1187.6613609017256,86326.68573413401,56454.908624262775]
[116,"2010-08-31",86326.68573413401,287.75561911378,1191.6202321047313,85135.06550202928,56742.66424337655]
[117,"2010-10-01",85135.06550202928,283.78355167343096,1195.5922995450803,83939.4732024842,57026.447795049986]
[118,"2010-10-31",83939.4732024842,279.7982440082807,1199.5776072102308,82739.89559527396,57306.246039058264]
[119,"2010-12-01",82739.89559527396,275.79965198424657,1203.5761992342648,81536.3193960397,57582.04569104251]
[120,"2010-12-31",81536.3193960397,271.78773132013237,1207.5881198983789,80328.73127614132,57853.833422362644]
[121,"2011-01-31",80328.73127614132,267.76243758713775,1211.6134136313735,79117.11786250994,58121.59585994978]
[122,"2011-03-03",79117.11786250994,263.7237262083665,1215.6521250101448,77901.46573749979,58385.31958615815]
[123,"2011-03-31",77901.46573749979,259.67155245833266,1219.7042987601787,76681.76143873962,58644.99113861648]
[124,"2011-05-01",76681.76143873962,255.60587146246542,1223.7699797560458,75457.99145898357,58900.59701007895]
[125,"2011-05-31",75457.99145898357,251.5266381966119,1227.8492130218995,74230.14224596167,59152.12364827556]
[126,"2011-07-01",74230.14224596167,247.43380748653894,1231.9420437319725,72998.2002022297,59399.5574557621]
[127,"2011-07-31",72998.2002022297,243.32733400743234,1236.048517211079,71762.15168501862,59642.88478976953]
[128,"2011-08-31",71762.15168501862,239.2071722833954,1240.1686789351158,70521.9830060835,59882.091962052924]
[129,"2011-10-01",70521.9830060835,235.073276686945,1244.3025745315663,69277.68043155193,60117.16523873987]
[130,"2011-10-31",69277.68043155193,230.92560143850645,1248.450249780005,68029.23018177193,60348.09084017838]
[131,"2011-12-01",68029.23018177193,226.76410060590644,1252.611750612605,66776.61843115932,60574.85494078429]
[132,"2011-12-31",66776.61843115932,222.58872810386444,1256.7871231146469,65519.831308044675,60797.443668888154]
[133,"2012-01-31",65519.831308044675,218.39943769348227,1260.976413525029,64258.854894519645,61015.84310658163]
[134,"2012-03-02",64258.854894519645,214.19618298173216,1265.1796682367792,62993.67522628287,61230.03928956336]
[135,"2012-03-31",62993.67522628287,209.9789174209429,1269.3969337975684,61724.2782924853,61440.01820698431]
[136,"2012-05-01",61724.2782924853,205.74759430828436,1273.628256910227,60450.650035575076,61645.76580129259]
[137,"2012-05-31",60450.650035575076,201.50216678525027,1277.8736844332611,59172.776351141816,61847.26796807784]
[138,"2012-07-01",59172.776351141816,197.2425878371394,1282.133263381372,57890.64308776044,62044.510555914974]
[139,"2012-07-31",57890.64308776044,192.9688102925348,1286.4070409259766,56604.23604683447,62237.47936620751]
[140,"2012-08-31",56604.23604683447,188.68078682278158,1290.6950643957298,55313.54098243874,62426.160153030294]
[141,"2012-10-01",55313.54098243874,184.37846994146247,1294.9973812770488,54018.54360116169,62610.538622971755]
[142,"2012-10-31",54018.54360116169,180.06181200387232,1299.314039214639,52719.22956194705,62790.600434975626]
[143,"2012-12-01",52719.22956194705,175.7307652064902,1303.6450860120212,51415.58447593503,62966.33120018212]
[144,"2012-12-31",51415.58447593503,171.3852815864501,1307.9905696320611,50107.593906302965,63137.71648176857]
[145,"2013-01-31",50107.593906302965,167.0253130210099,1312.3505381975015,48795.24336810546,63304.74179478958]
[146,"2013-03-03",48795.24336810546,162.6508112270182,1316.725039991493,47478.51832811397,63467.3926060166]
[147,"2013-03-31",47478.51832811397,158.2617277603799,1321.1141234581314,46157.40420465584,63625.654333776976]
[148,"2013-05-01",46157.40420465584,153.85801401551947,1325.5178372029918,44831.88636745285,63779.51234779249]
[149,"2013-05-31",44831.88636745285,149.43962122484282,1329.9362299936686,43501.95013745918,63928.95196901733]
[150,"2013-07-01",43501.95013745918,145.00650045819728,1334.369350760314,42167.58078669886,64073.95846947553]
[151,"2013-07-31",42167.58078669886,140.55860262232954,1338.8172485961818,40828.76353810268,64214.517072097864]
[152,"2013-08-31",40828.76353810268,136.09587846034228,1343.2799727581692,39485.48356534451,64350.61295055821]
[153,"2013-10-01",39485.48356534451,131.6182785511484,1347.7575726673629,38137.72599267715,64482.231229109355]
[154,"2013-10-31",38137.72599267715,127.12575330892385,1352.2500979095876,36785.475894767565,64609.35698241828]
[155,"2013-12-01",36785.475894767565,122.61825298255856,1356.7575982359529,35428.71829653161,64731.97523540084]
[156,"2013-12-31",35428.71829653161,118.09572765510538,1361.280123563406,34067.438172968206,64850.07096305594]
[157,"2014-01-31",34067.438172968206,113.55812724322736,1365.817723975284,32701.620448992922,64963.62909029917]
[158,"2014-03-03",32701.620448992922,109.00540149664309,1370.3704497218682,31331.249999271055,65072.63449179581]
[159,"2014-03-31",31331.249999271055,104.43749999757019,1374.938351220941,29956.311648050112,65177.07199179338]
[160,"2014-05-01",29956.311648050112,99.85437216016705,1379.5214790583443,28576.790168991767,65276.92636395355]
[161,"2014-05-31",28576.790168991767,95.25596722997257,1384.1198839885387,27192.670285003227,65372.182331183525]
[162,"2014-07-01",27192.670285003227,90.6422342833441,1388.7336169351672,25803.93666806806,65462.82456546687]
[163,"2014-07-31",25803.93666806806,86.01312222689354,1393.3627289916178,24410.573939076443,65548.83768769377]
[164,"2014-08-31",24410.573939076443,81.36857979692148,1398.0072714215898,23012.566667654854,65630.20626749069]
[165,"2014-10-01",23012.566667654854,76.70855555884951,1402.667295659662,21609.89937199519,65706.91482304955]
[166,"2014-10-31",21609.89937199519,72.03299790665064,1407.3428533118606,20202.55651868333,65778.9478209562]
[167,"2014-12-01",20202.55651868333,67.34185506227777,1412.0339961562336,18790.522522527095,65846.28967601847]
[168,"2014-12-31",18790.522522527095,62.63507507509032,1416.740776143421,17373.781746383673,65908.92475109355]
[169,"2015-01-31",17373.781746383673,57.912605821278916,1421.4632453972324,15952.318500986441,65966.83735691484]
[170,"2015-03-03",15952.318500986441,53.17439500328814,1426.2014562152233,14526.117044771217,66020.01175191812]
[171,"2015-03-31",14526.117044771217,48.42039014923739,1430.955461069274,13095.161583701944,66068.43214206737]
[172,"2015-05-01",13095.161583701944,43.650538612339815,1435.7253126061714,11659.436271095772,66112.08268067971]
[173,"2015-05-31",11659.436271095772,38.864787570319244,1440.511063648192,10218.92520744758,66150.94746825003]
[174,"2015-07-01",10218.92520744758,34.06308402482527,1445.312767193686,8773.612440253895,66185.01055227485]
[175,"2015-07-31",8773.612440253895,29.24537480084632,1450.130476417665,7323.4819638362305,66214.25592707569]
[176,"2015-08-31",7323.4819638362305,24.41160654612077,1454.9642446723906,5868.5177191638395,66238.66753362182]
[177,"2015-10-01",5868.5177191638395,19.561725730546133,1459.8141254879652,4408.703593675875,66258.22925935236]
[178,"2015-10-31",4408.703593675875,14.69567864558625,1464.6801725729251,2944.0234211029497,66272.92493799794]
[179,"2015-12-01",2944.0234211029497,9.813411403676499,1469.5624398148348,1474.460981288115,66282.73834940162]
[180,"2015-12-31",1474.460981288115,4.91486993762705,1474.4609812808842,7.230710252770223e-09,66287.65321933925]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","",66287.65321933925,180,"",""]

{"sheet":"Option B","index":2,"n_rows":339,"n_cols":11,"rows_kept":339,"cut":false,"hidden":false,"merged":[[19,8,19,10]],"flags":["formulas_cached_only"]}
[]
["Données"]
["CARACTERISTIQUES DU PRET",null,null,null,"CARACTERISTIQUES DE LA TABLE"]
[null,"Montant du prêt:",200000,null,null,"Date de début:"]
[null,"Taux d'intérêt:",0.041,null,null,"ou numéro de l'échéance:",1]
[null,"Durée en années:",20]
[null,"Paiements par année:",12]
[null,"Première échéance le:","2001-01-31"]
["MONTANT PERIODIQUE"]
[null,"Montant entré:",null,"  La table se sert du  montant calculé, à moins que"]
[null,"Montant calculé:",1222.5252095738895,"  vous ne donniez une valeur pour \"Montant entré\"."]
["CALCULS"]
[null,"Utilise paiement de:",1222.5252095738895,null,null,"Montant dû avant l'échéance 1:",200000]
[null,"1ère échéance de la table:",1,null,null,"Intérêts cumulés avant l'échéance 1:",0]
["RESUME"]
[null,"Intérêts cumulés :",93406.05029773056,"Durée en mois : "]
[null,"Mensualités :",1222.5252095738895]
[null,"Durée en mois :",240,20,"ans et",0]
[]
["Tableau d'amortissement",{"$nulls":7},"Epargne"]
[{"$nulls":9},"Versement programmé :",256.8506416446219]
[null,"Date de","Montant",null,null,"Montant","Intérêts",null,"Capital","Capital","Capital"]
["No.","l'échéance","dû avant","Intérêts","Capital","dû après","cumulés",null,0.04,0.05,0.06]
[1,"2001-01-31",200000,683.3333333333334,539.1918762405561,199460.80812375943,683.3333333333334,null,256.8506416446393,256.8506416446219,256.8506416446219]
[2,"2001-03-03",199460.80812375943,681.4910944228448,541.0341151510447,198919.7740086084,1364.824427756178,null,514.5421454529112,514.7477245972178,514.9515167751937]
[3,"2001-03-31",198919.7740086084,679.6425611960788,542.8826483778107,198376.89136023057,2044.4669889522568,null,773.0772641887436,773.6955121892049,774.3087109664144]
[4,"2001-05-01",198376.89136023057,677.7877121474545,544.737497426435,197832.15386280415,2722.2547010997114,null,1032.4587596278661,1033.6982851213359,1034.9283394148588]
[5,"2001-05-31",197832.15386280415,675.9265256979141,546.5986838759753,197285.55517892816,3398.1812267976256,null,1292.6894025873748,1294.7603415344897,1296.8165470830834]
[6,"2001-07-01",197285.55517892816,674.0589801946712,548.4662293792182,196737.08894954895,4072.240206992297,null,1553.7719729552946,1556.8859970806868,1559.97950884461]
[7,"2001-07-31",196737.08894954895,672.1850539109589,550.3401556629306,196186.748793886,4744.425260903256,null,1815.7092597202661,1820.0795849944402,1824.4234296294371]
[8,"2001-08-31",196186.748793886,670.3047250457772,552.2204845281123,195634.5283093579,5414.729985949033,null,2078.5040610013525,2084.34545616443,2090.154544570384]
[9,"2001-10-01",195634.5283093579,668.4179717236395,554.1072378502499,195080.42107150765,6083.147957672672,null,2342.159184077951,2349.6879792053555,2357.1791191500897]
[10,"2001-10-31",195080.42107150765,666.5247719943178,556.0004375795717,194524.42063392806,6749.672729666991,null,2606.677445419742,2616.111540530215,2625.503449348749]
[11,"2001-12-01",194524.42063392806,664.6251038325876,557.9001057413019,193966.52052818675,7414.297833499578,null,2872.0616707168247,2883.6205444227858,2895.1338617925453]
[12,"2001-12-31",193966.52052818675,662.7189451379714,559.806264435918,193406.71426375082,8077.01677863755,null,3138.3146949098236,3152.2194131104625,3166.076713902895]
[13,"2002-01-31",193406.71426375082,660.806273734482,561.7189358394074,192844.99532791143,8737.823052372032,null,3405.4393622202347,3421.9125868373158,3438.338394046181]
[14,"2002-03-03",192844.99532791143,658.8870673703641,563.6381422035254,192281.3571857079,9396.710119742396,null,3673.4385261808425,3692.7045239375416,3711.9253216845914]
[15,"2002-03-31",192281.3571857079,656.9613037178353,565.5639058560541,191715.79327985184,10053.671423460231,null,3942.3150496661033,3964.5997009091234,3986.843947527295]
[16,"2002-05-01",191715.79327985184,655.0289603728272,567.4962492010623,191148.29703065078,10708.700383833058,null,4212.071804922788,4237.602612487874,4263.100753682649]
[17,"2002-05-31",191148.29703065078,653.0900148547236,569.4351947191659,190578.8618359316,11361.790398687783,null,4482.711673600682,4511.7177717216755,4540.702253810969]
[18,"2002-07-01",190578.8618359316,651.1444446060997,571.3807649677898,190007.4810709638,12012.934843293882,null,4754.237546783308,4786.949710045189,4819.65499327819]
[19,"2002-07-31",190007.4810709638,649.1922269924597,573.3329825814297,189434.14808838238,12662.127070286342,null,5026.652325018893,5063.302977354638,5099.965549310098]
[20,"2002-08-31",189434.14808838238,647.2333393019732,575.2918702719163,188858.85621811048,13309.360409588315,null,5299.958918351229,5340.782142083112,5381.640531147498]
[21,"2002-10-01",188858.85621811048,645.2677587452108,577.2574508286787,188281.5987672818,13954.628168333526,null,5574.160246350886,5619.391791276081,5664.686580201984]
[22,"2002-10-31",188281.5987672818,643.2954624548795,579.22974711901,187702.3690201628,14597.923630788406,null,5849.259238146365,5899.136530667184,5949.110370212561]
[23,"2002-12-01",187702.3690201628,641.3164274855562,581.2087820883332,187121.16023807446,15239.240058273961,null,6125.258832455311,6180.020984754384,6234.918607403005]
[24,"2002-12-31",187121.16023807446,639.3306308134211,583.1945787604684,186537.96565931398,15878.570689087383,null,6402.161977616017,6462.049796876456,6522.118030639964]
[25,"2003-01-31",186537.96565931398,637.3380493359895,585.1871602379,185952.77849907608,16515.90873842337,null,6679.971631618862,6745.227629289654,6810.7154115918665]
[26,"2003-03-03",185952.77849907608,635.3386598718433,587.1865497020461,185365.59194937404,17151.247398295214,null,6958.690762137892,7029.559163244885,7100.717554888583]
[27,"2003-03-31",185365.59194937404,633.3324391603613,589.1927704135281,184776.3991789605,17784.579837455574,null,7238.322346562574,7315.049099065045,7392.131298281826]
[28,"2003-05-01",184776.3991789605,631.3193638614484,591.205845712441,184185.19333324805,18415.89920131702,null,7518.869372029544,7601.702156222729,7684.963512806511]
[29,"2003-05-31",184185.19333324805,629.2994105552642,593.2257990186253,183591.96753422942,19045.198611872285,null,7800.334835454534,7889.523073418236,7979.221102942513]
[30,"2003-07-01",183591.96753422942,627.2725557419506,595.2526538319389,182996.71488039749,19672.471167614236,null,8082.72174356447,8178.516608657914,8274.911006777775]
[31,"2003-07-31",182996.71488039749,625.2387758413581,597.2864337325313,182399.42844666494,20297.709943455593,null,8366.033112929463,8468.68753933283,8572.040196171598]
[32,"2003-08-31",182399.42844666494,623.1980471927719,599.3271623811175,181800.10128428382,20920.907990648364,null,8650.271969995085,8760.040662297748,8870.615676919257]
[33,"2003-10-01",181800.10128428382,621.1503460546364,601.374863519253,181198.72642076458,21542.058336703,null,8935.441351114745,9052.580793950363,9170.64448891701]
[34,"2003-10-31",181198.72642076458,619.095648604279,603.4295609696105,180595.29685979497,22161.15398530728,null,9221.544302582028,9346.31277031103,9472.133706328219]
[35,"2003-12-01",180595.29685979497,617.0339309376328,605.4912786362567,179989.8055811587,22778.18791624491,null,9508.583880663347,9641.241447102593,9775.09043775008]
[36,"2003-12-31",179989.8055811587,614.9651690689589,607.5600405049306,179382.24554065376,23393.15308531387,null,9796.563151630491,9937.37169983075,10079.521826381257]
[37,"2004-01-31",179382.24554065376,612.8893389305671,609.6358706433224,178772.60967001045,24006.042424244435,null,10085.485191793434,10234.708423864598,10385.435050190265]
[38,"2004-03-02",178772.60967001045,610.8064163725358,611.7187932013537,178160.8908768091,24616.84884061697,null,10375.353087533233,10533.2565345176,10692.837322084786]
[39,"2004-03-31",178160.8908768091,608.7163771624312,613.8088324114583,177547.08204439766,25225.565217779404,null,10666.169935334892,10833.020967128776,11001.735890081643]
[40,"2004-05-01",177547.08204439766,606.6191969850254,615.9060125888641,176931.1760318088,25832.18441476443,null,10957.93884182054,11134.006677144342,11312.138037477793]
[41,"2004-05-31",176931.1760318088,604.5148514420134,618.010358131876,176313.16567367694,26436.699266206444,null,11250.662923782542,11436.218640199628,11624.051083021994]
[42,"2004-07-01",176313.16567367694,602.4033160517296,620.1218935221599,175693.04378015478,27039.102582258172,null,11544.345308216878,11739.66185220129,11937.482381087355]
[43,"2004-07-31",175693.04378015478,600.2845662488622,622.2406433250272,175070.80313682975,27639.387148507034,null,11838.989132356479,12044.341329409956,12252.439321844797]
[44,"2004-08-31",175070.80313682975,598.1585773841683,624.3666321897211,174446.43650464003,28237.545725891203,null,12134.59754370475,12350.2621085231,12568.929331437314]
[45,"2004-10-01",174446.43650464003,596.0253247241868,626.4998848497027,173819.93661979033,28833.57105061539,null,12431.173700069165,12657.429246758353,12886.959872154908]
[46,"2004-10-31",173819.93661979033,593.8847834509503,628.6404261229392,173191.2961936674,29427.45583406634,null,12728.720769595155,12965.847821937039,13206.538442610803]
[47,"2004-12-01",173191.2961936674,591.736928661697,630.7882809121925,172560.50791275522,30019.192762728035,null,13027.241930799717,13275.522932568188,13527.672577917983]
[48,"2004-12-31",172560.50791275522,589.5817353685803,632.9434742053091,171927.56443854992,30608.774498096616,null,13326.740372605544,13586.459697932769,13850.36984986704]
[49,"2005-01-31",171927.56443854992,587.4191784983789,635.1060310755106,171292.45840747442,31196.193676594994,null,13627.219294375009,13898.6632581683,14174.637867104591]
[50,"2005-03-03",171292.45840747442,585.2492328922043,637.2759766816852,170655.18243079275,31781.4429094872,null,13928.681905944402,14212.138774353969,14500.484275312774]
[51,"2005-03-31",170655.18243079275,583.0718733052086,639.4533362686809,170015.72909452405,32364.51478279241,null,14231.131427658143,14526.891428595694,14827.916757389448]
[52,"2005-05-01",170015.72909452405,580.8870744062906,641.6381351675989,169374.09095935646,32945.401857198696,null,14534.57109040321,14842.926424112035,15156.94303362936]
[53,"2005-05-31",169374.09095935646,578.6948107778013,643.8303987960882,168730.26056056036,33524.0966679765,null,14839.00413564369,15160.24898532007,15487.570861906202]
[54,"2005-07-01",168730.26056056036,576.4950569152479,646.0301526586416,168084.23040790172,34100.59172489175,null,15144.433815455417,15478.864357921824,15819.808037855491]
[55,"2005-07-31",168084.23040790172,574.2877872269976,648.2374223468919,167435.99298555483,34674.87951211874,null,15450.863392560568,15798.777808990919,16153.6623950584]
[56,"2005-08-31",167435.99298555483,572.072976033979,650.4522335399105,166785.5407520149,35246.952488152725,null,15758.29614036275,16119.994627059745,16489.141805226456]
[57,"2005-10-01",166785.5407520149,569.8505975693843,652.6746120045052,166132.8661400104,35816.80308572211,null,16066.735342981774,16442.52012220676,16826.254178387127]
[58,"2005-10-31",166132.8661400104,567.6206259783688,654.9045835955206,165477.96155641487,36384.42371170048,null,16376.184295288804,16766.35962614437,17165.00746307038]
[59,"2005-12-01",165477.96155641487,565.3830353177508,657.1421742561387,164820.81938215872,36949.80674701823,null,16686.646302941568,17091.518492307077,17505.409646495966]
[60,"2005-12-31",164820.81938215872,563.137799555709,659.3874100181805,164161.43197214053,37512.94454657394,null,16998.12468241964,17418.00209593987,17847.468754761976]
[61,"2006-01-31",164161.43197214053,560.8848925714802,661.6403170024092,163499.79165513813,38073.82943914542,null,17310.62276105988,17745.81583418721,18191.19285303376]
[62,"2006-03-03",163499.79165513813,558.6242881550553,663.9009214188342,162835.8907337193,38632.453727300475,null,17624.143877092018,18074.965126182135,18536.590045734447]
[63,"2006-03-31",162835.8907337193,556.3559600068743,666.1692495670152,162169.72148415228,39188.80968730735,null,17938.691379674307,18405.45541313595,18883.668476735707]
[64,"2006-05-01",162169.72148415228,554.0798817375203,668.4453278363692,161501.2761563159,39742.88956904487,null,18254.26862892917,18737.29215842812,19232.436329550037]
[65,"2006-05-31",161501.2761563159,551.7960268674127,670.7291827064768,160830.54697360942,40294.685595912284,null,18570.87899597928,19070.48084769656,19582.901827523478]
[66,"2006-07-01",160830.54697360942,549.5043688264989,673.0208407473906,160157.52613286203,40844.18996473878,null,18888.525862983464,19405.026988928406,19935.073234029736]
[67,"2006-07-31",160157.52613286203,547.2048809539452,675.3203286199442,159482.20580424208,41391.39484569273,null,19207.212623172865,19740.936112550957,20288.958852664804]
[68,"2006-08-31",159482.20580424208,544.8975364978271,677.6276730760624,158804.57813116602,41936.29238219056,null,19526.94268088712,20078.213771523206,20644.56702744295]
[69,"2006-10-01",158804.57813116602,542.5823086148173,679.9429009590722,158124.63523020694,42478.87469080537,null,19847.71945161091,20416.865541427564,21001.90614299325]
[70,"2006-10-31",158124.63523020694,540.2591703698738,682.2660392040157,157442.36919100292,43019.13386117524,null,20169.546362010216,20756.89702056208,21360.984624757486]
[71,"2006-12-01",157442.36919100292,537.9280947359266,684.5971148379629,156757.77207616495,43557.06195591117,null,20492.42684996909,21098.3138300329,21721.81093918864]
[72,"2006-12-31",156757.77207616495,535.5890545935636,686.9361549803259,156070.83592118463,44092.651010504735,null,20816.364364626257,21441.12161384735,22084.39359395059]
[73,"2007-01-31",156070.83592118463,533.2420227307142,689.2831868431753,155381.55273434144,44625.89303323545,null,21141.362366412115,21785.32603900706,22448.74113811872]
[74,"2007-03-03",155381.55273434144,530.8869718423333,691.6382377315562,154689.91449660988,45156.78000507778,null,21467.42432708557,22130.93279560173,22814.86216238144]
[75,"2007-03-31",154689.91449660988,528.5238745300838,694.0013350438056,153995.91316156607,45685.30387960786,null,21794.55372977115,22477.947596903232,23182.76529924276]
[76,"2007-05-01",153995.91316156607,526.1527033020175,696.372506271872,153299.5406552942,46211.45658290988,null,22122.754068996233,22826.37617946001,23552.459223225942]
[77,"2007-05-31",153299.5406552942,523.7734305722552,698.7517790016343,152600.78887629256,46735.230013482134,null,22452.02885072832,23176.224303191873,23923.952651077787]
[78,"2007-07-01",152600.78887629256,521.3860286606663,701.1391809132232,151899.64969537934,47256.6160421428,null,22782.38159241267,23527.497751485305,24297.254341974414]
[79,"2007-07-31",151899.64969537934,518.9904697925462,703.5347397813433,151196.114955598,47775.606511935344,null,23113.815823009645,23880.20233128899,24672.373097727606]
[80,"2007-08-31",151196.114955598,516.5867260982932,705.9384834755963,150490.1764721224,48292.19323803364,null,23446.335083032474,24234.343873209855,25049.31776299244]
[81,"2007-10-01",150490.1764721224,514.1747696130849,708.3504399608046,149781.8260321616,48806.36800764672,null,23779.94292458521,24589.928231609432,25428.09722547576]
[82,"2007-10-31",149781.8260321616,511.75457227655215,710.7706372973373,149071.05539486426,49318.12257992327,null,24114.64291140047,24946.961284700672,25808.72041614586]
[83,"2007-12-01",149071.05539486426,509.32610593245295,713.1991036414365,148357.85629122282,49827.44868585572,null,24450.43861887772,25305.44893464505,26191.196309442865]
[84,"2007-12-31",148357.85629122282,506.88934232834464,715.6358672455449,147642.22042397727,50334.338028184065,null,24787.333634121187,25665.39710765021,26575.533923490537]
[85,"2008-01-31",147642.22042397727,504.44425311525566,718.0809564586339,146924.13946751863,50838.78228129932,null,25125.33155597848,26026.81175406789,26961.742320308742]
[86,"2008-03-02",146924.13946751863,501.99080984735537,720.534399726534,146203.6050677921,51340.77309114667,null,25464.435995078886,26389.698848492306,27349.830606027223]
[87,"2008-03-31",146203.6050677921,499.52898398162296,722.9962255922665,145480.6088421998,51840.3020751283,null,25804.65057387187,26754.06438985887,27739.80793110025]
[88,"2008-05-01",145480.6088421998,497.05874687751606,725.4664626963734,144755.14237950344,52337.360822005816,null,26145.978926665925,27119.914401543498,28131.683490522413]
[89,"2008-05-31",144755.14237950344,494.58006979663674,727.9451397772527,144027.19723972617,52831.94089180245,null,26488.424699667336,27487.254931461972,28525.466524045387]
[90,"2008-07-01",144027.19723972617,492.0929239023978,730.4322856714916,143296.76495405467,53324.033815704846,null,26831.991551019062,27856.092052170065,28921.16631639582]
[91,"2008-07-31",143296.76495405467,489.5972802596868,732.9279293142026,142563.83702474047,53813.631095964534,null,27176.68315083992,28226.431860963923,29318.792197494167]
[92,"2008-08-31",142563.83702474047,487.09310983452997,735.4320997393595,141828.40492500112,54300.724205799066,null,27522.503181263684,28598.280479980844,29718.3535426749]
[93,"2008-10-01",141828.40492500112,484.58038349375386,737.9448260801356,141090.46009892097,54785.30458929282,null,27869.455336478502,28971.6440563004,30119.859772907206]
[94,"2008-10-31",141090.46009892097,482.0590720046467,740.4661375692428,140349.99396135172,55267.363661297466,null,28217.543322766385,29346.52876204619,30523.32035501752]
[95,"2008-12-01",140349.99396135172,479.5291460346184,742.9960635392711,139606.99789781246,55746.892807332086,null,28566.770858542703,29722.940794487797,30928.744801912344]
[96,"2008-12-31",139606.99789781246,476.9905761508592,745.5346334230303,138861.46326438943,56223.88338348294,null,28917.14167439591,30100.88637614322,31336.142672802893]
[97,"2009-01-31",138861.46326438943,474.44333281999724,748.0818767538922,138113.38138763554,56698.32671630294,null,29268.659513127506,30480.37175488178,31745.523573430193]
[98,"2009-03-03",138113.38138763554,471.8873864077548,750.6378231661347,137362.74356446942,57170.21410271069,null,29621.32812979191,30861.403204027425,32156.897156291772]
[99,"2009-03-31",137362.74356446942,469.3227071786039,753.2025023952856,136609.54106207413,57639.536809889294,null,29975.151291736624,31243.98702246235,32570.273120869173]
[100,"2009-05-01",136609.54106207413,466.74926529541995,755.7759442784695,135853.76511779567,58106.28607518471,null,30330.13277864246,31628.129534731175,32985.66121385666]
[101,"2009-05-31",135853.76511779567,464.1670308191352,758.3581787547542,135095.40693904093,58570.45310600385,null,30686.276382563912,32013.837091145557,33403.071229391004]
[102,"2009-07-01",135095.40693904093,461.5759737083899,760.9492358654995,134334.45770317543,59032.029079712236,null,31043.58590796971,32401.11606788906,33822.51300928246]
[103,"2009-07-31",134334.45770317543,458.97606381918274,763.5491457547067,133570.9085574207,59491.005143531416,null,31402.065171783383,32789.97286712262,34243.99644324674]
[104,"2009-08-31",133570.9085574207,456.3672709045208,766.1579386693686,132804.75061875134,59947.37241443594,null,31761.718003424103,33180.41391709038,34667.5314691383]
[105,"2009-10-01",132804.75061875134,453.7495646140671,768.7756449598223,132035.9749737915,60401.12197905,null,32122.548244847545,33572.44567222594,35093.12807318459]
[106,"2009-10-31",132035.9749737915,451.1229144937877,771.4022950801018,131264.5726787114,60852.24489354379,null,32484.559750586945,33966.07461325902,35520.7962902215]
[107,"2009-12-01",131264.5726787114,448.48728998559733,774.0379195882922,130490.53475912313,61300.73218352939,null,32847.75638779431,34361.307247322686,35950.546203930004]
[108,"2009-12-31",130490.53475912313,445.84266042700403,776.6825491468854,129713.85220997623,61746.5748439564,null,33212.142036281664,34758.15010806087,36382.38794707399]
[109,"2010-01-31",129713.85220997623,443.18899505075217,779.3362145231373,128934.5159954531,62189.76383900715,null,33577.7205885625,35156.609755736376,36816.33170173888]
[110,"2010-03-03",128934.5159954531,440.5262629844648,781.9989465894247,128152.51704886368,62630.29010199162,null,33944.49594989349,35556.69277733928,37252.38769957218]
[111,"2010-03-31",128152.51704886368,437.8544332502843,784.6707763236052,127367.84627254008,63068.1445352419,null,34312.472038316,35958.40578669595,37690.56622202424]
[112,"2010-05-01",127367.84627254008,435.1734747645119,787.3517348093776,126580.4945377307,63503.31801000641,null,34681.65278469806,36361.755424578245,38130.877600591]
[113,"2010-05-31",126580.4945377307,432.48335633724656,790.041853236643,125790.45268449406,63935.80136634366,null,35052.04213277636,36766.74835881332,38573.3322170574]
[114,"2010-07-01",125790.45268449406,429.78404667202136,792.7411629018682,124997.71152159218,64365.58541301568,null,35423.64403919841,37173.39128439402,39017.94050374233]
[115,"2010-07-31",124997.71152159218,427.07551436544,795.4496952084495,124202.26182638374,64792.66092738112,null,35796.46247356465,37581.69092358926,39464.71294374447]
[116,"2010-08-31",124202.26182638374,424.35772790681114,798.1674816670784,123404.09434471666,65217.01865528793,null,36170.50141847098,37991.654026055396,39913.66007118951]
[117,"2010-10-01",123404.09434471666,421.63065567778193,800.8945538961075,122603.19979082055,65638.64931096572,null,36545.76486955136,38403.287368947706,40364.79247147857]
[118,"2010-10-31",122603.19979082055,418.8942659519702,803.6309436219192,121799.56884719864,66057.54357691768,null,36922.256835520355,38816.597757032454,40818.120781537706]
[119,"2010-12-01",121799.56884719864,416.14852689459536,806.3766826792942,120993.19216451934,66473.69210381228,null,37299.981338215985,39231.592022799305,41273.65569006874]
[120,"2010-12-31",120993.19216451934,413.39340656210777,809.1318030117817,120184.06036150755,66887.0855103744,null,37678.942412642806,39648.27702657444,41731.40793780135]
[121,"2011-01-31",120184.06036150755,410.6288729018175,811.896336672072,119372.16402483548,67297.71438327621,null,38059.144107014916,40066.65965663371,42191.38831774617]
[122,"2011-03-03",119372.16402483548,407.8548937515212,814.6703158223683,118557.49370901311,67705.56927702772,null,38440.59048279915,40486.74682931674,42653.607675449464]
[123,"2011-03-31",118557.49370901311,405.0714368391282,817.4537727347613,117740.03993627835,68110.64071386686,null,38823.285614758555,40908.54548914126,43118.07690924861]
[124,"2011-05-01",117740.03993627835,402.2784697822844,820.246739791605,116919.79319648675,68512.91918364914,null,39207.23359099593,41332.062608917644,43584.8069705294]
[125,"2011-05-31",116919.79319648675,399.4759600879964,823.0492494858931,116096.74394700085,68912.39514373713,null,39592.43851299737,41757.30518986451,44053.808863983744]
[126,"2011-07-01",116096.74394700085,396.66387515225296,825.8613344216365,115270.88261257921,69309.05901888938,null,39978.90449567625,42184.28026172422,44525.09364786979]
[127,"2011-07-31",115270.88261257921,393.84218225964565,828.6830273142439,114442.19958526497,69702.90120114903,null,40366.635667417126,42612.994882879226,44998.67243427204]
[128,"2011-08-31",114442.19958526497,391.0108485829887,831.5143609909007,113610.68522427407,70093.91204973201,null,40755.63617011972,43043.45614046868,45474.55638936382]
[129,"2011-10-01",113610.68522427407,388.1698411829364,834.3553683909531,112776.32985588312,70482.08189091495,null,41145.91015924331,43475.67115050561,45952.75673367021]
[130,"2011-10-31",112776.32985588312,385.3191270076007,837.2060825662888,111939.12377331682,70867.40101792256,null,41537.46180385106,43909.647057994596,46433.284742332886]
[131,"2011-12-01",111939.12377331682,382.45867289216585,840.0665366817236,111099.0572366351,71249.85969081473,null,41930.29528665454,44345.391037049805,46916.151745375784]
[132,"2011-12-31",111099.0572366351,379.5884455585033,842.9367640153862,110256.12047261972,71629.44813637323,null,42324.414804058455,44782.91029101366,47401.36912797234]
[133,"2012-01-31",110256.12047261972,376.70841161478404,845.8167979591054,109410.30367466061,72006.15654798802,null,42719.824566205425,45222.21205257588,47888.94833071385]
[134,"2012-03-02",109410.30367466061,373.8185375550904,848.706672018799,108561.5970026418,72379.97508554312,null,43116.528797021034,45663.303583893095,48378.90084987933]
[135,"2012-03-31",108561.5970026418,370.9187897590262,851.6064198148633,107709.99058282694,72750.89387530215,null,43514.531734258824,46106.19217670881,48871.238237706464]
[136,"2012-05-01",107709.99058282694,368.00913449132537,854.5160750825642,106855.47450774438,73118.90300979347,null,43913.83762954566,46550.88515247404,49365.97210266406]
[137,"2012-05-31",106855.47450774438,365.08953790146,857.4356716724294,105998.03883607195,73483.99254769493,null,44314.45074842717,46997.38986246826,49863.11410972572]
[138,"2012-07-01",105998.03883607195,362.15996602324583,860.3652435506436,105137.67359252131,73846.15251371817,null,44716.37537041322,47445.71368792096,50362.67598064491]
[139,"2012-07-31",105137.67359252131,359.22038477444784,863.3048247994416,104274.36876772187,74205.37289849263,null,45119.615789023745,47895.8640401337,50864.66949423128]
[140,"2012-08-31",104274.36876772187,356.2707599563831,866.2544496175065,103408.11431810436,74561.64365844901,null,45524.17631183447,48347.848360602635,51369.10648662858]
[141,"2012-10-01",103408.11431810436,353.31105725352324,869.2141523203662,102538.900165784,74914.95471570254,null,45930.06126052299,48801.674121141405,51875.99885159333]
[142,"2012-10-31",102538.900165784,350.34124223309533,872.1839673407942,101666.7161984432,75265.29595793564,null,46337.274970915045,49257.34882400484,52385.35854077577]
[143,"2012-12-01",101666.7161984432,347.36128034468095,875.1639292292085,100791.552269214,75612.65723828031,null,46745.82179303067,49714.8800020128,52897.197564001246]
[144,"2012-12-31",100791.552269214,344.3711369198145,878.154072654075,99913.39819655992,75957.02837520013,null,47155.70609113073,50174.275218674855,53411.52798955363]
[145,"2013-01-31",99913.39819655992,341.37077717157973,881.1544324023098,99032.24376415761,76298.39915237171,null,47566.93224376359,50635.5420683152,53928.36194445962]
[146,"2013-03-03",99032.24376415761,338.3601661942052,884.1650433796842,98148.07872077792,76636.75931856592,null,47979.50464381179,51098.68817619828,54447.711614775035]
[147,"2013-03-31",98148.07872077792,335.3392689626579,887.1859406112316,97260.89278016669,76972.09858752858,null,48393.427698539126,51563.72119865479,54969.58924587179]
[148,"2013-05-01",97260.89278016669,332.3080503322362,890.2171592416532,96370.67562092503,77304.40663786083,null,48808.705829637445,52030.648823208256,55494.007142726834]
[149,"2013-05-31",96370.67562092503,329.26647503816054,893.258734535729,95477.4168863893,77633.67311289899,null,49225.3434732742,52499.47876870217,56020.97767021218]
[150,"2013-07-01",95477.4168863893,326.21450769516343,896.310701878726,94581.10618451057,77959.88762059415,null,49643.345080139734,52970.21878542751,56550.51325338652]
[151,"2013-07-31",94581.10618451057,323.1521127970778,899.3730967768117,93681.73308773377,78283.03973339123,null,50062.715115494655,53442.8766552509,57082.62637778811]
[152,"2013-08-31",93681.73308773377,320.0792547164237,902.4459548574657,92779.2871328763,78603.11898810764,null,50483.45805921777,53917.46019174328,57617.32958972922]
[153,"2013-10-01",92779.2871328763,316.99589770399405,905.5293118698954,91873.75782100641,78920.11488581164,null,50905.57840585386,54393.977240309,58154.6354965919]
[154,"2013-10-31",91873.75782100641,313.90200588843857,908.6232036854509,90965.13461732096,79234.01689170007,null,51329.08066466159,54872.43567831559,58694.55676712528]
[155,"2013-12-01",90965.13461732096,310.79754327584664,911.7276662980428,90053.40695102292,79544.81443497591,null,51753.96935966187,55352.84341522395,59237.10613174426]
[156,"2013-12-31",90053.40695102292,307.6824737493283,914.8427358245611,89138.56421519835,79852.49690872524,null,52180.24902968595,55835.20839271912,59782.29638282977]
[157,"2014-01-31",89138.56421519835,304.55676106859437,917.9684485052951,88220.59576669305,80157.05366979384,null,52607.924228424105,56319.538584841495,60330.1403750301]
[158,"2014-03-03",88220.59576669305,301.42036886953457,921.104840704355,87299.49092598869,80458.47403866338,null,53036.99952447423,56805.84199811871,60880.651025564446]
[159,"2014-03-31",87299.49092598869,298.2732606637947,924.2519489100948,86375.2389770786,80756.74729932718,null,53467.47950139063,57294.12667169804,61433.84131452701]
[160,"2014-05-01",86375.2389770786,295.1153998383519,927.4098097355376,85447.82916734306,81051.86269916553,null,53899.36875773287,57784.40067747921,61989.7242851934]
[161,"2014-05-31",85447.82916734306,291.9467496550888,930.5784599188007,84517.25070742426,81343.80944882063,null,54332.671907115124,58276.672120247815,62548.313044327864]
[162,"2014-07-01",84517.25070742426,288.76727325036626,933.7579363235232,83583.49277110073,81632.576722071,null,54767.393578255265,58770.94913780944,63109.62076249265]
[163,"2014-07-31",83583.49277110073,285.5769336345942,936.9482759392953,82646.54449516143,81918.1536557056,null,55203.538415024406,59267.239901124005,63673.660674358325]
[164,"2014-08-31",82646.54449516143,282.3756936918016,940.1495158820878,81706.39497927934,82200.5293493974,null,55641.111076496454,59765.552614440974,64240.44607901591]
[165,"2014-10-01",81706.39497927934,279.1635161792044,943.3616933946851,80763.03328588465,82479.69286557661,null,56080.11623699797,60265.89551543497,64809.990340290315]
[166,"2014-10-31",80763.03328588465,275.94036372677255,946.5848458471169,79816.44844003754,82755.63322930338,null,56520.55858615802,60768.2768753419,65382.306887055725]
[167,"2014-12-01",79816.44844003754,272.70619883679495,949.8190107370945,78866.62942930045,83028.33942814017,null,56962.44282895829,61272.70499909568,65957.40921355187]
[168,"2014-12-31",78866.62942930045,269.4609838834432,953.0642256904463,77913.56520361001,83297.80041202361,null,57405.77368578334,61779.1882254656,66535.31087970248]
[169,"2015-01-31",77913.56520361001,266.2046811123342,956.3205284615553,76957.24467514845,83564.00509313594,null,57850.555892471035,62287.7349271941,67116.0255114349]
[170,"2015-03-03",76957.24467514845,262.93725264009055,959.587956933799,75997.65671821465,83826.94234577603,null,58296.794200363176,62798.35351113519,67699.5668010013]
[171,"2015-03-31",75997.65671821465,259.6586604539001,962.8665491199894,75034.79016909466,84086.60100622993,null,58744.49337635624,63311.05241839349,68285.94850730157]
[172,"2015-05-01",75034.79016909466,256.36886641107344,966.156343162816,74068.63382593184,84342.969872641,null,59193.658202952196,63825.840124463684,68875.18445620793]
[173,"2015-05-31",74068.63382593184,253.0678322386005,969.457377335289,73099.17644859655,84596.03770487959,null,59644.2934783097,64342.72513937074,69467.28854089044]
[174,"2015-07-01",73099.17644859655,249.7555195327049,972.7696900411845,72126.40675855537,84845.7932244123,null,60096.404016295455,64861.716007810406,70062.27472214513]
[175,"2015-07-31",72126.40675855537,246.43188975839752,976.0933198154919,71150.31343873987,85092.2251141707,null,60549.99464653536,65382.82130929073,70660.15702872277]
[176,"2015-08-31",71150.31343873987,243.09690424902792,979.4283053248615,70170.88513341501,85335.32201841973,null,61005.070214466294,65906.04965827358,71260.9495576598]
[177,"2015-10-01",70170.88513341501,239.75052420583464,982.7746853680549,69188.11044804695,85575.07254262557,null,61461.635581387854,66431.40970431725,71864.6664746107]
[178,"2015-10-31",69188.11044804695,236.39271069749375,986.1324988763957,68201.97794917056,85811.46525332305,null,61919.69562451433,66958.91013221955,72471.32201418199]
[179,"2015-12-01",68201.97794917056,233.02342465966606,989.5017849142234,67212.47616425634,86044.48867798272,null,62379.25523702663,67488.55966216102,73080.93048026793]
[180,"2015-12-31",67212.47616425634,229.6426268945425,992.882582679347,66219.59358157699,86274.13130487726,null,62840.31932812466,68020.36704984942,73693.50624638758]
[181,"2016-01-31",66219.59358157699,226.25027807038808,996.2749315035014,65223.31865007349,86500.38158294765,null,63302.89282307986,68554.34108666432,74309.06375602393]
[182,"2016-03-02",65223.31865007349,222.84633872108444,999.6788708528051,64223.639779220684,86723.22792166873,null,63766.980663287744,69090.49059980248,74927.6175229643]
[183,"2016-03-31",64223.639779220684,219.4307692456707,1003.0944403282188,63220.545338892465,86942.6586909144,null,64232.58780632046,69628.82445242368,75549.18213164262]
[184,"2016-05-01",63220.545338892465,216.0035299078826,1006.5216796660069,62214.023659226455,87158.66222082228,null,64699.71922598024,70169.35154379743,76173.77223748335]
[185,"2016-05-31",62214.023659226455,212.5645808356904,1009.960628738199,61204.06303048826,87371.22680165798,null,65168.37991235208,70712.08080944982,76801.40256724684]
[186,"2016-07-01",61204.06303048826,209.1138820208349,1013.4113275530545,60190.6517029352,87580.3406836788,null,65638.57487185727,71257.02122131147,77432.08791937683]
[187,"2016-07-31",60190.6517029352,205.65139331836195,1016.8738162555276,59173.77788667967,87785.99207699716,null,66110.30912730678,71804.18178786579,78065.84316434908]
[188,"2016-08-31",59173.77788667967,202.17707444615556,1020.3481351277339,58153.429751551936,87988.16915144332,null,66583.58771795497,72353.57155429776,78702.68324502236]
[189,"2016-10-01",58153.429751551936,198.6908849844691,1023.8343245894204,57129.595426962514,88186.86003642778,null,67058.4156995534,72905.19960264367,79342.62317699027]
[190,"2016-10-31",57129.595426962514,195.19278437545526,1027.3324251984343,56102.26300176408,88382.05282080323,null,67534.79814440488,73459.07505194106,79985.67804893586]
[191,"2016-12-01",56102.26300176408,191.68273192269393,1030.8424776511956,55071.42052411288,88573.73555272592,null,68012.74014141767,74015.20705837959,80631.86302298694]
[192,"2016-12-31",55071.42052411288,188.160686790719,1034.3645227831705,54037.05600132971,88761.89623951665,null,68492.24679615964,74573.60481545245,81281.1933350738]
[193,"2017-01-31",54037.05600132971,184.6266080045432,1037.8986015693463,52999.15739976036,88946.52284752119,null,68973.32323091305,75134.27755410809,81933.6842952883]
[194,"2017-03-03",52999.15739976036,181.08045444918125,1041.4447551247083,51957.712644635656,89127.60330197038,null,69455.9745847292,75697.23454290314,82589.35128824512]
[195,"2017-03-31",51957.712644635656,177.52218486917184,1045.0030247047175,50912.70961993094,89305.12548683955,null,69940.20601348332,76262.48508815543,83248.20977344412]
[196,"2017-05-01",50912.70961993094,173.9517578680974,1048.5734517057922,49864.136168225145,89479.07724470765,null,70426.02268992946,76830.03853409784,83910.27528563529]
[197,"2017-05-31",49864.136168225145,170.3691319081026,1052.1560776657868,48811.98009055936,89649.44637661574,null,70913.4298037562,77399.90426303285,84575.5634351846]
[198,"2017-07-01",48811.98009055936,166.77426530941113,1055.7509442644782,47756.22914629488,89816.22064192516,null,71402.43256164156,77972.0916954876,85244.08990844236]
[199,"2017-07-31",47756.22914629488,163.16711624984083,1059.3580933240487,46696.871052970826,89979.387758175,null,71893.03618730907,78546.61029036962,85915.87046811299]
[200,"2017-08-31",46696.871052970826,159.547642764317,1062.9775668095724,45633.89348616125,90138.93540093931,null,72385.24592158315,79123.46954512321,86590.92095362661]
[201,"2017-10-01",45633.89348616125,155.91580274438428,1066.6094068295051,44567.284079331745,90294.85120368369,null,72879.06702244552,79702.67899588641,87269.25728151266]
[202,"2017-10-31",44567.284079331745,152.2715539377168,1070.2536556361727,43497.03042369557,90447.1227576214,null,73374.50476509111,80284.24821764865,87950.89544577501]
[203,"2017-12-01",43497.03042369557,148.61485394762653,1073.910355626263,42423.12006806931,90595.73761156903,null,73871.5644419844,80868.18682440912,88635.85151826909]
[204,"2017-12-31",42423.12006806931,144.94566023257013,1077.5795493413193,41345.54051872799,90740.6832718016,null,74370.25136291607,81454.5044693356,89324.14164908115]
[205,"2018-01-31",41345.54051872799,141.26393010565397,1081.2612794682354,40264.279239259755,90881.94720190724,null,74870.57085505959,82043.21084492403,90015.78206690853]
[206,"2018-03-03",40264.279239259755,137.5696207341375,1084.955588839752,39179.32365042,91019.51682264138,null,75372.5282630284,82634.31568315884,90710.78907944274]
[207,"2018-03-31",39179.32365042,133.86268913893502,1088.6625204349543,38090.66112998505,91153.37951178031,null,75876.12894893267,83227.82875567373,91409.17907375374]
[208,"2018-05-01",38090.66112998505,130.14309219411558,1092.382117379774,36998.27901260527,91283.52260397443,null,76381.37829243667,83823.75987391327,92110.96851667638]
[209,"2018-05-31",36998.27901260527,126.41078662640135,1096.114422947488,35902.16458965778,91409.93339060083,null,76888.28169081647,84422.11888929504,92816.17395519862]
[210,"2018-07-01",35902.16458965778,122.6657290146641,1099.8594805592254,34802.30510909856,91532.5991196155,null,77396.84455901723,85022.91569337255,93524.81201685187]
[211,"2018-07-31",34802.30510909856,118.90787578942009,1103.6173337844693,33698.687775314094,91651.50699540491,null,77907.07232971146,85626.16021799867,94236.89941010272]
[212,"2018-08-31",33698.687775314094,115.13718323232317,1107.3880263415663,32591.299748972528,91766.64417863723,null,78418.97045335654,86231.86243548994,94952.45292474718]
[213,"2018-10-01",32591.299748972528,111.35360747565615,1111.1716020982333,31480.128146874293,91877.99778611289,null,78932.54439825339,86840.03235879127,95671.48943230638]
[214,"2018-10-31",31480.128146874293,107.5571045018205,1114.968105072069,30365.160041802224,91985.5548906147,null,79447.79965060482,87450.68004164164,96394.02588642444]
[215,"2018-12-01",30365.160041802224,103.74763014282428,1118.777579431065,29246.38246237116,92089.30252075753,null,79964.74171457383,88063.81557874013,97120.07932326822]
[216,"2018-12-31",29246.38246237116,99.92514007976813,1122.6000694941213,28123.782392877038,92189.22766083729,null,80483.37611234271,88679.44910591294,97849.666861929]
[217,"2019-01-31",28123.782392877038,96.08958984232989,1126.4356197315597,26997.346773145477,92285.31725067963,null,81003.70838417206,89297.59080028083,98582.80570482604]
[218,"2019-03-03",26997.346773145477,92.24093480824705,1130.2842747656425,25867.062498379833,92377.55818548787,null,81525.7440884596,89918.25088042735,99319.51313811234]
[219,"2019-03-31",25867.062498379833,88.37913020279777,1134.1460793710917,24732.916419008743,92465.93731569067,null,82049.48880180005,90541.43960656798,100059.8065320819]
[220,"2019-05-01",24732.916419008743,84.50413109827987,1138.0210784756096,23594.895340533134,92550.44144678894,null,82574.94811904422,91167.1672807195,100803.70334157992]
[221,"2019-05-31",23594.895340533134,80.61589241348821,1141.9093171604013,22452.986023372734,92631.05733920244,null,83102.12765335917,91795.44424687036,101551.22110641348]
[222,"2019-07-01",22452.986023372734,76.71436891319017,1145.8108406606993,21307.175182712035,92707.77170811563,null,83631.03303628798,92426.28089115172,102302.37745176595]
[223,"2019-07-31",21307.175182712035,72.79951520759946,1149.72569436629,20157.449488345745,92780.57122332323,null,84161.66991780995,93059.68764200917,103057.19008861181]
[224,"2019-08-31",20157.449488345745,68.87128575184796,1153.6539238220414,19003.7955645237,92849.44250907509,null,84694.04396640083,93695.674970375,103815.67681413497]
[225,"2019-10-01",19003.7955645237,64.92963484545598,1157.5955747284336,17846.199989795266,92914.37214392054,null,85228.16086909358,94334.2533898414,104577.85551214775]
[226,"2019-10-31",17846.199989795266,60.9745166318005,1161.550692942089,16684.64929685318,92975.34666055234,null,85764.02633153905,94975.43345683432,105343.74415351287]
[227,"2019-12-01",16684.64929685318,57.0058850975817,1165.5193244763077,15519.129972376872,93032.35254564992,null,86301.6460780668,95619.22577078776,106113.36079656726]
[228,"2019-12-31",15519.129972376872,53.02369407228765,1169.5015155016017,14349.62845687527,93085.3762397222,null,86841.02585174651,96265.64097431918,106886.72358754768]
[229,"2020-01-31",14349.62845687527,49.02789722765718,1173.4973123462323,13176.131144529038,93134.40413694986,null,87382.17141444895,96914.68975340543,107663.85076101852]
[230,"2020-03-02",13176.131144529038,45.01844807714088,1177.5067614967486,11998.62438303229,93179.422585027,null,87925.08854690802,97566.3828375593,108444.760640302]
[231,"2020-03-31",11998.62438303229,40.995299975360325,1181.5299095985292,10817.09447343376,93220.41788500236,null,88469.78304878206,98220.73100000696,109229.47163790982]
[232,"2020-05-01",10817.09447343376,36.95840611756535,1185.5668034563241,9631.527669977437,93257.37629111993,null,89016.26073871602,98877.74505786605,110018.00225597767]
[233,"2020-05-31",9631.527669977437,32.90771953908958,1189.6174900347999,8441.910179942637,93290.28401065902,null,89564.52745440361,99537.4358723245,110810.37108670133]
[234,"2020-07-01",8441.910179942637,28.843193114804013,1193.6820164590854,7248.228163483552,93319.12720377382,null,90114.5890526496,100199.8143488199,111606.59681277491]
[235,"2020-07-31",7248.228163483552,24.764779558568804,1197.7604300153207,6050.467733468231,93343.89198333239,null,90666.45140943243,100864.8914372202,112406.69820783153]
[236,"2020-08-31",6050.467733468231,20.672431422683122,1201.8527781512064,4848.614955317024,93364.56441475508,null,91220.12041996697,101532.67813200431,113210.69413688607]
[237,"2020-10-01",4848.614955317024,16.566101097333167,1205.9591084765564,3642.6558468404683,93381.1305158524,null,91775.60199876741,102203.18547244405,114018.6035567795]
[238,"2020-10-31",3642.6558468404683,12.445740810038266,1210.0794687638513,2432.576378076617,93393.57625666245,null,92332.9020797107,102876.4245427866,114830.44551662658]
[239,"2020-12-01",2432.576378076617,8.311302625095108,1214.2139069487944,1218.3624711278226,93401.88755928754,null,92892.0266160996,103552.4064724377,115646.23915826424]
[240,"2020-12-31",1218.3624711278226,4.162738443020061,1218.3624711278226,0,93406.05029773056,null,93452.98158072642,104231.1424361457,116466.00371670353]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","",93406.05029773056,240,"",""]