Dec-00 Jan-01 Feb-01 Mar-01 Apr-01

Cartera vigente 202408.2001 200581.218 201980.173 205105.402 205808.814

Tasa de interés implícita 20.4809372 18.5366361 19.5657464 16.8779724
Tasa de interés implícita 0.20480937 0.18536636 0.19565746 0.16877972
Costo financiero 40525.312757 3890.67636 7278.06173 10832.5178 14240.2896
Gasto de administración 15586.146482 1293.45163 2594.40504 3770.10867 5036.45296
Costo total 56111.459239 5184.12799 9872.46677 14602.6265 19276.7425
Q= NA 166483.78 170394.723 171541.941 176088.624
Ingreso marginal NA NA 0.3577026 2.72418154 0.15470885
Costo marginal NA NA 1.19877442 4.12315842 1.02802751
Utilidad marginal NA NA -0.84107182 -1.39897688 -0.87331866

Fecha Utilidad marginal

Feb-01 -0.841071815519 Utilidad marginal
Mar-01 -1.398976879186
20
Apr-01 -0.873318664506
May-01 5.8769393358532 15
Jun-01 8.4295592843481
Jul-01 2.2911702796715 10
Aug-01 1.7904599511937
5
Sep-01 -1.654406733884
Oct-01 1.8028623674696 0
Nov-01 0.7350891730269 01 02 02 03 04 05 06 07 08 09 10 11 12 13 13 14 1
b- n- c- v- ct- p- g- ul- n- y- r- r- b- n- c- v- ct-
Dec-01 1.7670182625672 Fe-5 Ja De No O Se Au J Ju Ma Ap Ma Fe Ja De No O
Jan-02 -9.545742234573
-10
Feb-02 2.6193623293466
Mar-02 1.5935719268187 -15
Apr-02 0.019927970895
May-02 3.439417349977
Jun-02 3.2587280283811
Jul-02 1.2692666835254
Aug-02 2.08853143043
Sep-02 -4.956270942202
Oct-02 -0.978522053966
Nov-02 -1.579786664557
Dec-02 -0.521956134902
Jan-03 0
Feb-03 -1.079861815121
Mar-03 0.9525724737122
Apr-03 -4.699255304137
May-03 -0.008118190132
Jun-03 1.7317647472037
Jul-03 -0.982522034595
Aug-03 1.672674455319
Sep-03 -3.180649605028
Oct-03 -6.607855383058
Nov-03 0.1397738139328
Dec-03 1.4115608170205
 Jan-04 0
Feb-04 -7.960152753807
Mar-04 -0.408665358199
Apr-04 0
May-04 0.4059387371548
Jun-04 2.301030061598
Jul-04 -0.788327168266
Aug-04 -1.708247225047
Sep-04 -1.041527746773
Oct-04 0.8441569384009
Nov-04 0.656347333475
Dec-04 0.1469548319425
Jan-05 0
Feb-05 -0.491341217645
Mar-05 2.8847025216403
Apr-05 0.2403309920448
May-05 1.2758553264264
Jun-05 1.1035108762184
Jul-05 5.437908468864
Aug-05 1.9428800574112
Sep-05 1.8696256812449
Oct-05 -0.188341694265
Nov-05 0
Dec-05 1.7671646117668
Jan-06 15.473210899771
Feb-06 -6.75185426024
Mar-06 -6.816862484368
Apr-06 0.4535726239369
May-06 2.8212951932218
Jun-06 3.0416137841082
Jul-06 2.5190609339436
Aug-06 -0.050088595049
Sep-06 -3.961838987109
Oct-06 0.5676492275419
Nov-06 0.3606366929055
Dec-06 6.7957049052177
Jan-07 12.568091000808
Feb-07 0.2908771000321
Mar-07 -0.839881484741
Apr-07 -0.234084080439
May-07 -1.369135261201
Jun-07 -3.27507772306
Jul-07 -1.214294017976
Aug-07 0.5726914493672
Sep-07 -0.499150355514
Oct-07 -5.696321592E-05
Nov-07 -0.000288556441
Dec-07 3.434835648482
 Jan-08 9.21134695943
Feb-08 0.343731394122
Mar-08 1.6754853234264
Apr-08 -1.622802312094
May-08 1.6979968534588
Jun-08 1.9605163786138
Jul-08 -0.392683075235
Aug-08 -4.5062901882
Sep-08 1.9982832558344
Oct-08 4.9212933518978
Nov-08 -0.662880837273
Dec-08 2.5468568453132
Jan-09 0
Feb-09 13.781998236109
Mar-09 1.9924927246324
Apr-09 -0.231366602293
May-09 2.3346302516148
Jun-09 -1.05599143656
Jul-09 0.5032444195658
Aug-09 0.1418252919259
Sep-09 0.8702366591797
Oct-09 1.699368485528
Nov-09 0.0059497418559
Dec-09 0.6970851078782
Jan-10 -10.74810681121
Feb-10 2.5946158969038
Mar-10 -6.271371770652
Apr-10 2.539690590462
May-10 -2.281241864879
Jun-10 -0.807872513553
Jul-10 2.0387486223714
Aug-10 -3.651576103709
Sep-10 1.8214504751317
Oct-10 2.0068178258488
Nov-10 -0.489956029878
Dec-10 2.3391870937777
Jan-11 -1.579396238541
Feb-11 0.0430453838404
Mar-11 0.0087520204993
Apr-11 -0.082565952689
May-11 0.2274945370227
Jun-11 -0.525949959287
Jul-11 -0.068675421819
Aug-11 -13.04413663174
Sep-11 0.5877458972907
Oct-11 0
Nov-11 0.7224501794136
Dec-11 0.9371059216834
 Jan-12 11.184109050769
Feb-12 2.2163326219143
Mar-12 -0.899453988954
Apr-12 0.1164616523206
May-12 8.8698314717882
Jun-12 -0.589097529632
Jul-12 5.9918578317682
Aug-12 0.1872571109679
Sep-12 -0.55506230029
Oct-12 0.5423574160735
Nov-12 0.445026376603
Dec-12 0.703547949746
Jan-13 0
Feb-13 -0.479284117965
Mar-13 7.8749979690345
Apr-13 -4.50979113296
May-13 -2.770472297309
Jun-13 -1.754068729133
Jul-13 2.3849482608632
Aug-13 0.66693098025
Sep-13 -0.307564110993
Oct-13 -0.559910526403
Nov-13 0.164846403846
Dec-13 2.9704368793328
Jan-14 0
Feb-14 9.6942194664494
Mar-14 1.4069168034927
Apr-14 2.0309087459242
May-14 0
Jun-14 0.210769857189
Jul-14 1.5351687740184
Aug-14 9.1866040628597
Sep-14 0.1314476603775
Oct-14 -0.95871456662
Nov-14 -0.858847015571
Dec-14 3.1875340753273
Jan-15 10.519695520783
Feb-15 3.2777775100164
Mar-15 0.828738726308
Apr-15 -0.389812595042
May-15 0.9047955758363
Jun-15 1.4615732011943
Jul-15 2.2600650493098
Aug-15 0.4399221537902
Sep-15 0.3218120104532
Oct-15 2.8688294967173
Nov-15 0.8079467757404
Dec-15 0.9053085256894
 Jan-16 0
Feb-16 1.5483694813139
Mar-16 0
Apr-16 -9.66320974715
May-16 -0.272898554482
Jun-16 0.5459011083437
Jul-16 -0.354274347367
Aug-16 1.9902382902669
Sep-16 -1.045371419643
Oct-16 -1.319570366461
Nov-16 0.6483711958118
Dec-16 0.4151889633592
Jan-17 -6.901993659888
Feb-17 -0.259798870016
Mar-17 -0.087166750075
Apr-17 -0.090607568094
May-17 2.1796906229762
Jun-17 2.1166724207508
Jul-17 -3.295310877186
Aug-17 0.7758064390772
Sep-17 2.5325875377531
Oct-17 3.9648827014739
Nov-17 0.6440321478142
Dec-17 0.666222254535
Jan-18 -8.679872268591
Feb-18 -0.204361474001
Mar-18 1.4692818777709
Apr-18 0.3366195606135
May-18 0.6227454725468
Jun-18 3.6809079535101
Jul-18 2.1661819822751
Aug-18 -0.133118399031
Sep-18 2.9891795488272
Oct-18 -1.314001362504
Nov-18 -1.221718270383
Dec-18 1.7100282249237
Jan-19 0
Feb-19 -0.414932793945
Mar-19 1.4883401933425
Apr-19 -3.625313677818
May-19 -0.955008013091
Jun-19 -2.179545762421
Jul-19 3.9719516466484
Aug-19 -0.100885537823
Sep-19 1.7281546069465
Oct-19 1.6336913291266
Nov-19 0.0220755118779
Dec-19 3.9256048692825
 Jan-20 0
Feb-20 0.14785196605
Mar-20 0.9662769436141
Apr-20 0.5098062779901
May-20 1.4852171473244
Jun-20 1.9951095287169
Jul-20 1.7546174627198
Aug-20 1.3795892866992
Sep-20 1.4928754405979
Oct-20 1.3215903175001
Nov-20 1.4632996641994
Dec-20 1.2970899181759
Jan-21 0
Feb-21 2.188222604962
Mar-21 1.8854266541375
Apr-21 0.0855407395709
May-21 1.8771676004233
Jun-21 2.5991945249475
Jul-21 2.1993963336954
Aug-21 2.7662886789919
Sep-21 -5.254263196849
Oct-21 -3.610894923754
Nov-21 0.643717453994
Dec-21 4.9203664595773
Jan-22 -12.79416913732
Feb-22 -3.676429646897
Mar-22 -2.611110489847
Apr-22 0
May-22 -5.647138484409
Jun-22 0.1766681984162
Jul-22 1.3634357117426
Aug-22 -2.798415952968
 May-01 Jun-01 Jul-01 Aug-01 Sep-01 Oct-01 Nov-01 Dec-01
205601.945 199389.448 197224.358 198249.474 197230.658 188656.651 203127.775 196861.003
17.285047 14.4946482 15.0328825 16.5343721 14.0244166 13.5554747 12.5758547 12.8220974
0.17285047 0.14494648 0.15032883 0.16534372 0.14024417 0.13555475 0.12575855 0.12822097
17315.2097 19795.8675 22269.5459 24373.3086 26707.699 29087.3478 31377.1428 33632.8002
6383.05975 7414.89034 8955.35735 10256.9267 11620.8836 12991.9363 14661.3076 16649.7688
23698.2694 27210.7579 31224.9033 34630.2353 38328.5827 42079.2841 46038.4505 50282.569
175301.072 174147.396 171450.418 170121.03 172972.302 166136.113 180436.361 174487.984
0.26267329 5.38495526 0.80278389 -0.77111893 -0.35731984 1.25420852 1.01194915 1.05352641
-5.61426604 -3.04460403 -1.48838639 -2.56157888 1.29708689 -0.54865385 0.27685998 -0.71349186
5.87693934 8.42955928 2.29117028 1.79045995 -1.65440673 1.80286237 0.73508917 1.76701826

Utilidad marginal

8 9 0 1 2 3 3 4 5 6 7 8 9 0 1 2
- 0 -0 - 1 - 1 - 1 - 1 - 1 - 1 - 1 - 1 - 1 l- 1 - 1 -2 - 2 - 2
un ay Apr Mar Feb Jan Dec Nov Oct Sep Aug Ju Jun ay Apr Mar
M M
 Jan-02 Feb-02 Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02
191396.83 186114.529 182945.588 186339.963 185860.212 181928.063 175371.656 172299.69
12.4824919 11.5588732 12.5094226 11.5409354 12.0266416 11.1579656 12.4749185 12.7072565
0.12482492 0.11558873 0.12509423 0.11540935 0.12026642 0.11157966 0.12474918 0.12707256
1950.1017 3796.47485 5791.4083 7482.43403 9326.28679 11144.5692 12936.7726 14584.7693
1525.80303 3109.71697 4680.42178 6294.99206 7935.51165 9487.60552 10970.1788 12614.0433
3475.90473 6906.19182 10471.8301 13777.4261 17261.7984 20632.1748 23906.9514 27198.8126
170156.996 166830.772 162604.681 167059.71 165907.153 163666.241 155920.678 152873.644
1.26164611 1.58807689 0.74985171 0.76191997 0.41624962 1.75470854 0.84647278 1.00818221
10.8073883 -1.03128544 -0.84372022 0.741992 -3.02316773 -1.50401949 -0.42279391 -1.08034922
-9.54574223 2.61936233 1.59357193 0.01992797 3.43941735 3.25872803 1.26926668 2.08853143
 Sep-02 Oct-02 Nov-02 Dec-02 Jan-03 Feb-03 Mar-03 Apr-03
173357.747 174772.353 176366.948 179616.642 181883.583 180278.413 180150.071 179893.964
13.0614201 12.4916556 12.6337775 13.9798723 14.0496515 9.56750639 12.6421428 11.8948012
0.1306142 0.12491656 0.12633777 0.13979872 0.14049651 0.09567506 0.12642143 0.11894801
16360.0911 18170.4699 19965.8139 21837.989 2046.6278 4235.8341 6737.86616 8800.99069
14161.5494 15756.2193 17482.3287 19382.7735 1639.45729 3307.93012 5064.20891 6689.03246
30521.6405 33926.6892 37448.1426 41220.7625 3686.08509 7543.76423 11802.0751 15490.0231
153330.594 155364.726 156584.421 157586.281 159477.543 164536.384 159931.324 160770.618
2.31547524 0.69543448 1.30737261 3.24366114 1.19863883 -0.31729989 0.0278698 -0.30514622
7.27174618 1.67395653 2.88715927 3.76561728 -19.8463576 0.76256193 -0.92470267 4.39410908
-4.95627094 -0.97852205 -1.57978666 -0.52195613 21.0449965 -1.07986182 0.95257247 -4.6992553
 May-03 Jun-03 Jul-03 Aug-03 Sep-03 Oct-03 Nov-03 Dec-03
183357.065 175519.023 177139.893 172066.372 172700.146 174124.424 178015.894 170026.059
10.8031842 10.3220148 10.1292889 10.3786348 10.1765307 10.8699144 10.9389666 12.0235472
0.10803184 0.10322015 0.10129289 0.10378635 0.10176531 0.10869914 0.10938967 0.12023547
10384.3399 11900.3742 13499.7559 14894.0128 16400.9303 17814.3098 19181.7133 20953.9719
8607.01594 10306.7138 12047.8179 13876.2122 15742.2108 17764.0713 19811.5086 22310.0044
18991.3559 22207.088 25547.5738 28770.2251 32143.1411 35578.3811 38993.2219 43263.9763
165479.96 159097.007 160847.214 155887.389 156748.578 157052.907 160462.909 151777.071
0.73536842 1.22796472 0.92610148 1.02292343 0.73592862 4.68006177 1.14119273 0.91986915
0.74348661 -0.50380003 1.90862351 -0.64975102 3.91657822 11.2879172 1.00141892 -0.49169167
-0.00811819 1.73176475 -0.98252203 1.67267446 -3.18064961 -6.60785538 0.13977381 1.41156082
 Jan-04 Feb-04 Mar-04 Apr-04 May-04 Jun-04 Jul-04 Aug-04
166993.488 167758.303 170731.908 170737.846 176090.972 174116.475 173627.231 179386.961
11.2538403 11.5193921 12.0519723 12.0719662 12.5316714 13.0397807 9.05100751 13.5311072
0.1125384 0.11519392 0.12051972 0.12071966 0.12531671 0.13039781 0.09051008 0.13531107
1571.83651 3182.98917 5106.95846 6812.0994 8630.77619 10419.1109 11942.6208 13575.5323
1874.83108 3642.52444 5484.47433 7391.57143 9247.60985 11122.5423 13197.5639 15258.002
3446.66759 6825.51361 10591.4328 14203.6708 17878.386 21541.6532 25140.1847 28833.5343
150101.325 150429.714 152368.499 152346.614 156481.255 154031.151 159216.531 158006.881
1.80968372 2.3289866 1.53374706 -0.27131564 1.29470148 0.80588276 -0.09435072 -4.76148602
23.7609424 10.2891394 1.94241242 -165.05662 0.88876274 -1.4951473 0.69397645 -3.0532388
-21.9512587 -7.96015275 -0.40866536 164.785304 0.40593874 2.30103006 -0.78832717 -1.70824723
 Sep-04 Oct-04 Nov-04 Dec-04 Jan-05 Feb-05 Mar-05 Apr-05
179131.464 190177.29 199500.348 204397.281 205692.651 208866.358 206643.422 212184.41
11.8768683 13.1058671 13.465784 13.9235084 13.9475704 14.7024689 14.9499174 14.9592953
0.11876868 0.13105867 0.13465784 0.13923508 0.1394757 0.14702469 0.14949917 0.14959295
13264.0229 15210.347 17130.9098 19279.5339 2025.29965 3943.25748 6231.04155 8505.34922
17509.5067 19833.7008 22193.2982 24413.7433 2130.33023 4161.84241 6360.4141 8472.2339
30773.5296 35044.0478 39324.2079 43693.2772 4155.62988 8105.09988 12591.4556 16977.5831
160114.835 168140.959 175824.236 179416.245 180515.171 182094.039 179768.221 184573.513
-0.12120651 1.37623424 1.21342212 1.36328531 1.17876066 2.01011529 0.95576562 1.15310127
0.92032124 0.5320773 0.55707479 1.21633048 -35.9784476 2.5014565 -1.9289369 0.91277028
-1.04152775 0.84415694 0.65634733 0.14695483 37.1572083 -0.49134122 2.88470252 0.24033099
 May-05 Jun-05 Jul-05 Aug-05 Sep-05 Oct-05 Nov-05 Dec-05
172877.909 211715.821 208303.736 204076.646 196387.741 200500.088 200593.601 193615.918
15.177913 16.7743588 15.816746 16.4888459 16.4473433 16.7875568 16.7766728 17.1619438
0.15177913 0.16774359 0.15816746 0.16488846 0.16447343 0.16787557 0.16776673 0.17161944
11027.8125 13313.1153 15753.9835 18272.7464 20728.6509 23359.1434 25899.0926 28403.0817
10631.0692 12746.4806 14762.3341 17082.8513 19166.2616 21218.7776 23879.7157 25920.7487
21658.8817 26059.5959 30516.3176 35355.5977 39894.9125 44577.9209 49778.8083 54323.8304
150096.407 181303.347 179856.319 175189.86 168649.396 171679.324 171775.404 165254.956
1.14007541 1.24452804 2.35799489 0.90584533 1.17559013 1.35724245 0.97328787 1.07012322
-0.13577992 0.14101716 -3.07991358 -1.03703473 -0.69403555 1.54558414 54.130742 -0.69704139
1.27585533 1.10351088 5.43790847 1.94288006 1.86962568 -0.18834169 -53.1574541 1.76716461
 Jan-06 Feb-06 Mar-06 Apr-06 May-06 Jun-06 Jul-06 Aug-06
196716.477 196331.546 197240.097 204831.054 202645.128 199524.167 195855.908 200409.081
16.6285692 15.9183 16.0532579 15.9057427 16.295817 16.1992945 16.3117312 17.0661181
0.16628569 0.159183 0.16053258 0.15905743 0.16295817 0.16199294 0.16311731 0.17066118
2532.97154 4742.15224 7076.85693 9317.03497 11682.2682 13959.264 16315.4421 18625.1577
2062.06127 4203.8379 6771.77451 9053.8821 11478.0347 13809.2015 16147.5557 18531.4765
4595.03281 8945.99014 13848.6314 18370.9171 23160.3029 27768.4655 32462.9979 37156.6342
168669.202 169370.623 169956.536 176722.093 174249.713 171708.588 168388.782 171193.07
0.90812391 -0.54878773 1.55065695 1.12200035 0.88413867 1.22818025 1.10496225 1.62364713
-14.565087 6.20306653 8.36751943 0.66842773 -1.93715653 -1.81343354 -1.41409868 1.67373572
15.4732109 -6.75185426 -6.81686248 0.45357262 2.82129519 3.04161378 2.51906093 -0.0500886
 Sep-06 Oct-06 Nov-06 Dec-06 Jan-07 Feb-07 Mar-07 Apr-07
201571.087 212434.262 220058.082 218977.461 224768.109 231249.848 234570.862 238708.744
17.1158407 16.6397551 16.453386 16.4166348 16.6255374 15.8704315 16.1858392 16.6753567
0.17115841 0.16639755 0.16453386 0.16416635 0.16625537 0.15870432 0.16185839 0.16675357
20932.7714 23483.8092 25846.0357 28326.2638 2414.24657 4595.65378 7042.81258 9339.1238
21028.7913 23655.3831 26450.8908 28792.6689 2327.22564 4635.07385 7454.57896 9928.04644
41961.5627 47139.1923 52296.9265 57118.9327 4741.47222 9230.72762 14497.3915 19267.1702
172112.573 182128.522 188966.667 188098.085 192726.322 199576.238 201892.815 204592.256
1.26373194 1.08458771 1.11489595 1.24412129 1.25115631 0.94625093 1.43358638 1.53286662
5.22557093 0.51693848 0.75425925 -5.55158362 -11.3169347 0.65537383 2.27346787 1.7669507
-3.96183899 0.56764923 0.36063669 6.79570491 12.568091 0.2908771 -0.83988148 -0.23408408
 May-07 Jun-07 Jul-07 Aug-07 Sep-07 Oct-07 Nov-07 Dec-07
241015.328 242336.722 244894.82 254772.61 258020.776 263773.383 268927.724 266334.559
16.6902893 16.742937 16.8344993 17.0675046 16.5861686 -136.800372 0 0
0.16690289 0.16742937 0.16834499 0.17067505 0.16586169 -1.36800372 0 0
11732.5649 14111.4525 16606.1916 19262.9253 21728.7724 24511.46 27230.7846 29994.022
12511.674 14856.1292 17380.6501 20008.4385 22629.9086 25546.3918 28265.8372 31816.5301
24244.2389 28967.5817 33986.8417 39271.3638 44358.6809 50057.8519 55496.6217 61810.5521
206542.746 207581.485 209608.31 217628.804 221313.368 -716768.255 268927.724 266334.559
1.18256616 1.27211406 1.2621204 1.23156886 0.8815605 -0.00613231 0.00522914 1
2.55170143 4.54719178 2.47641442 0.65887741 1.38071086 -0.00607535 0.0055177 -2.43483565
-1.36913526 -3.27507772 -1.21429402 0.57269145 -0.49915036 -5.6963E-05 -0.00028856 3.43483565
 Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08
273218.484 281144.783 273013.789 275084.937 267235.154 261768.948 265971.356 267026.401
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2748.48075 5433.42558 8378.95235 11171.7274 14073.89 17087.6672 20227.4793 23433.6555
2535.77218 5052.60848 7599.44883 10238.8865 12815.8483 15052.4511 17765.2608 20368.4705
5284.25294 10486.0341 15978.4012 21410.6139 26889.7383 32140.1183 37992.74 43802.126
273218.484 281144.783 273013.789 275084.937 267235.154 261768.948 265971.356 267026.401
1 1 1 1 1 1 1 1
-8.21134696 0.65626861 -0.67548532 2.62280231 -0.69799685 -0.96051638 1.39268308 5.50629019
9.21134696 0.34373139 1.67548532 -1.62280231 1.69799685 1.96051638 -0.39268308 -4.50629019
 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09
261374.06 259843.72 263584.802 259293.152 262391.238 261946.154 255597.984 260157.645
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
26735.1958 30133.9159 33630.1628 37261.1538 3403.12142 6493.68562 9944.17945 12956.5581
22709.568 25311.7597 28036.4876 31044.0649 2564.2719 5162.76983 8012.78916 10615.0256
49444.7637 55445.6756 61666.6504 68305.2187 5967.39331 11656.4555 17956.9686 23571.5836
261374.06 259843.72 263584.802 259293.152 262391.238 261946.154 255597.984 260157.645
1 1 1 1 1 1 1 1
-0.99828326 -3.92129335 1.66288084 -1.54685685 -20.1213998 -12.7819982 -0.99249272 1.2313666
1.99828326 4.92129335 -0.66288084 2.54685685 21.1213998 13.7819982 1.99249272 -0.2313666
 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09
256170.04 258774.797 268743.146 274266.249 312701.805 305534.774 310660.662 328143.284
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
15657.1282 18127.4843 20329.0339 22427.1507 24541.4648 26745.6767 28835.6861 30995.7082
13236.4345 16121.4366 18871.7203 21513.3906 24386.6026 27194.7865 30200.1679 33335.8922
28893.5628 34248.9209 39200.7543 43940.5412 48928.0674 53940.4632 59035.8539 64331.6004
256170.04 258774.797 268743.146 274266.249 312701.805 305534.774 310660.662 328143.284
1 1 1 1 1 1 1 1
-1.33463025 2.05599144 0.49675558 0.85817471 0.12976334 -0.69936849 0.99405026 0.30291489
2.33463025 -1.05599144 0.50324442 0.14182529 0.87023666 1.69936849 0.00594974 0.69708511
 Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10
323063.493 320042.074 320794.719 317596.535 319189.144 322101.004 317343.081 318393.029
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2086.92098 4183.42508 6439.146 8607.56548 10909.0395 13097.7734 15138.6061 17069.5432
2566.76084 5288.26058 8505.30592 11261.1001 14185.3598 17260.8975 20162.3503 23115.3264
4653.68182 9471.68566 14944.4519 19868.6656 25094.3993 30358.6709 35300.9564 40184.8696
323063.493 320042.074 320794.719 317596.535 319189.144 322101.004 317343.081 318393.029
1 1 1 1 1 1 1 1
11.7481068 -1.5946159 7.27137177 -1.53969059 3.28124186 1.80787251 -1.03874862 4.6515761
-10.7481068 2.5946159 -6.27137177 2.53969059 -2.28124186 -0.80787251 2.03874862 -3.6515761
 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11
312677.098 307881.741 311218.45 307388.621 286038.4 288997.076 294574.275 299287.323
0 0 0 0 0 19.8644744 10.264226 10.0483968
0 0 0 0 0 0.19864474 0.10264226 0.10048397
18927.9573 20745.4607 22518.4035 24513.6871 1937.08756 3809.76226 5943.66006 7946.81299
25952.2671 28962.8143 32161.4212 35294.9951 2800.91486 5821.16964 9036.48175 12143.2428
44880.2244 49708.2751 54679.8247 59808.6822 4738.00241 9630.9319 14980.1418 20090.0558
312677.098 307881.741 311218.45 307388.621 286038.4 241103.194 267153.079 271959.731
1 1 1 1 1 -0.06584317 0.21409687 0.98052636
-0.82145048 -1.00681783 1.48995603 -1.33918709 2.57939624 -0.10888855 0.20534485 1.06309231
1.82145048 2.00681783 -0.48995603 2.33918709 -1.57939624 0.04304538 0.00875202 -0.08256595
 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
305476.704 308800.111 313735.756 314345.378 326148.603 326147.631 341560.298 365162.312
10.3559914 10.2211454 10.3202532 10.4017605 10.1062524 10.0892445 10.1680465 10.3438619
0.10355991 0.10221145 0.10320253 0.10401761 0.10106252 0.10089244 0.10168047 0.10343862
9778.09388 11608.1566 13445.3283 15274.8408 17066.0508 18983.4995 20795.1085 22689.0821
15397.8743 18655.1865 22043.6233 25287.8142 28550.1448 32025.8313 35672.8024 37799.5276
25175.9682 30263.3431 35488.9517 40562.6549 45616.1957 51009.3308 56467.9109 60488.6097
276810.258 280164.128 284386.363 284728.592 296212.609 296257.489 310035.722 330931.242
1.27602232 0.99091683 1.16896503 1.7813295 1.02779581 -0.02165118 1.11862436 1.1295251
1.04852778 1.51686679 1.23764045 14.8254661 0.44004991 120.168281 0.39617418 0.19241918
0.22749454 -0.52594996 -0.06867542 -13.0441366 0.5877459 -120.189932 0.72245018 0.93710592
 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12
370875.614 364467.397 368147.191 374061.695 375247.404 378224.042 378879.574 385463.768
10.2485233 10.0037121 10.6289722 10.2517347 10.7616114 10.2956341 10.7401462 10.6610452
0.10248523 0.10003712 0.10628972 0.10251735 0.10761611 0.10295634 0.10740146 0.10661045
1839.98222 3455.62376 5116.04673 6826.23239 8787.74483 10823.5793 12730.85 14638.9771
3202.98504 6431.01326 9757.88118 13204.8298 16786.9941 20160.8259 23609.8343 27125.9494
5042.96726 9886.63701 14873.9279 20031.0622 25574.739 30984.4052 36340.6843 41764.9264
336399.62 331322.816 332776.472 339279.646 338788.322 342918.416 342133.894 348328.328
1.04478892 1.26225414 2.5314063 0.90947967 -2.4132894 0.72071895 -0.83558174 1.06292099
-10.1393201 -0.95407848 3.43086029 0.79301802 -11.2831209 1.30981648 -6.82743957 0.87566388
11.1841091 2.21633262 -0.89945399 0.11646165 8.86983147 -0.58909753 5.99185783 0.18725711
 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13
388803.965 398461.27 408312.457 423195.778 424698.236 427182.525 429632.838 430117.598
10.4701343 10.7830143 10.3741238 10.4950556 10.4075932 9.56758105 10.3080129 10.1397617
0.10470134 0.10783014 0.10374124 0.10495056 0.10407593 0.09567581 0.10308013 0.10139762
16459.4579 18287.7151 20094.858 22005.9372 1887.74531 3696.04598 5582.68327 7301.96147
30658.0926 34298.348 37777.4345 41557.9666 3508.55302 6684.69201 10364.4829 13798.1143
47117.5505 52586.0631 57872.2924 63563.9038 5396.29833 10380.738 15947.1662 21100.0758
351953.917 359677.224 369934.947 382999.742 384663.975 389880.402 389484.705 390519.819
0.92128381 1.25041068 0.96036774 1.13919287 0.90279356 0.47624339 -6.19239267 0.46831518
1.47634611 0.70805326 0.51534137 0.43564492 -34.9516042 0.9555275 -14.0673906 4.97810632
-0.5550623 0.54235742 0.44502638 0.70354795 35.8543977 -0.47928412 7.87499797 -4.50979113
 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13
431932.837 433211.508 430126.244 443676.523 447199.332 450925.948 457020.06 455725.481
10.2524738 9.95440978 10.158281 10.0625601 9.61971145 9.80597977 9.36936973 9.60809799
0.10252474 0.0995441 0.10158281 0.1006256 0.09619711 0.0980598 0.0936937 0.09608098
9065.07992 10739.7788 12498.5441 14187.9197 15891.7538 17607.6582 19181.8469 20718.4455
17305.5867 20812.2041 24386.8541 27810.4024 31118.6609 34642.1318 37973.2786 41353.945
26370.6667 31551.9829 36885.3982 41998.3221 47010.4147 52249.79 57155.1255 62072.3905
391767.026 393991.936 390462.015 403113.032 407955.218 410657.005 417868.422 415777.2
1.45544381 0.57470655 0.87403207 1.07108221 0.72752469 1.3793148 0.84506438 0.61905374
4.22591611 2.32877528 -1.51091619 0.40415123 1.0350888 1.93922532 0.68021797 -2.35138314
-2.7704723 -1.75406873 2.38494826 0.66693098 -0.30756411 -0.55991053 0.1648464 2.97043688
 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14 Aug-14
453378.921 448370.612 443967.772 437100.89 438722.855 444988.071 435622.851 435008.142
9.70068319 8.7573658 9.62751996 9.52800346 9.90665914 9.66097558 9.8554526 9.86154557
0.09700683 0.08757366 0.0962752 0.09528003 0.09906659 0.09660976 0.09855453 0.09861546
1572.58344 2944.94137 4420.1906 5821.22925 7286.8476 8539.3617 9670.02657 10757.7121
3598.68621 7109.44967 11485.6681 15203.2785 18392.5459 22012.5702 25706.8649 29346.6885
5171.26965 10054.391 15905.8587 21024.5078 25679.3935 30551.9319 35376.8914 40104.4005
413287.235 412266.892 404978.396 399076.836 399177.683 405785.257 396541.856 395960.333
0.94240699 4.90845539 0.60408073 1.1635705 16.0834022 0.94818705 1.01317912 1.05706737
22.8521803 -4.78576407 -0.80283608 -0.86733824 46.1578437 0.73741719 -0.52198965 -8.12953669
-21.9097733 9.69421947 1.4069168 2.03090875 -30.0744415 0.21076986 1.53516877 9.18660406
 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15
441157.274 444198.746 446469.008 446443.129 451365.487 445575.864 458840.288 462312.623
9.734055 9.8776783 9.64051216 10.0530563 9.70968889 9.14826296 9.81314401 9.53336974
0.09734055 0.09877678 0.09640512 0.10053056 0.09709689 0.09148263 0.09813144 0.0953337
11846.0501 12936.3143 13940.9334 14916.694 981.460355 1920.54981 3003.54804 4029.28442
33610.4228 37711.6046 41506.6564 45445.6505 3748.24318 7469.59244 11688.9994 15787.379
45456.4729 50647.9189 55447.5898 60362.3445 4729.70353 9390.14225 14692.5475 19816.6634
402024.033 404266.592 407211.713 405661.727 411418.072 408229.917 417837.311 422074.683
1.01408905 1.35625058 0.77085536 0.01669638 0.85511867 1.81597936 1.38064753 0.81945485
0.88264139 2.31496514 1.62970238 -3.1708377 -9.66457685 -1.46179815 0.5519088 1.20926745
0.13144766 -0.95871457 -0.85884702 3.18753408 10.5196955 3.27777751 0.82873873 -0.3898126
 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15
490825.703 471027.561 468935.181 477397.632 485244.105 484499.536 508932.225 537111.249
9.51976748 9.35610184 9.71252264 9.70349603 9.40461823 9.75913857 9.24088856 9.33282427
0.09519767 0.09356102 0.09712523 0.09703496 0.09404618 0.09759139 0.09240889 0.09332824
5139.22132 6249.95971 7345.91085 8457.83101 9590.1708 10748.1078 12046.8478 13250.8161
19587.062 24158.5971 28443.0481 32384.5782 36408.1053 40561.6026 43933.151 47929.7852
24726.2834 30408.5568 35788.959 40842.4092 45998.2761 51309.7105 55979.9988 61180.6013
448161.747 430728.193 427421.747 435170.846 443531.646 441420.68 465880.708 491262.576
1.0929969 1.1356343 0.63281852 1.0920561 0.93848344 0.35271464 0.99888231 1.11020291
0.18820133 -0.3259389 -1.62724653 0.65213394 0.61667143 -2.51611485 0.19093553 0.20489439
0.90479558 1.4615732 2.26006505 0.43992215 0.32181201 2.8688295 0.80794678 0.90530853
 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
536874.587 522026.332 524617.906 525119.04 530097.561 542534.161 547066.966 541368.606
9.03365036 8.87518273 9.41242804 9.40037929 9.79474524 9.52376805 9.82702224 9.95993012
0.0903365 0.08875183 0.09412428 0.09400379 0.09794745 0.09523768 0.09827022 0.0995993
1252.73077 2410.65862 3812.39714 5092.42066 6470.88297 7713.22592 9013.25427 10495.7487
4076.43316 8077.0288 12500.8417 16658.7141 21025.7017 25369.0664 29579.4426 33910.6951
5329.16393 10487.6874 16313.2388 21751.1347 27496.5847 33082.2923 38592.6969 44406.4438
492393.482 479472.29 479486.577 479997.459 482807.77 495357.465 498116.907 492332.621
-0.20926744 1.14913978 181.402391 0.98092062 1.77151941 0.99098822 1.64265286 0.98514495
-49.3864691 -0.3992297 407.771179 10.6441304 2.04441797 0.44508711 1.99692721 -1.00509334
49.1772017 1.54836948 -226.368788 -9.66320975 -0.27289855 0.54590111 -0.35427435 1.99023829
 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17
543779.088 547150.027 561924.659 571816.835 563801.116 568055.33 575716.332 582025.359
9.76401861 10.0259167 10.050965 10.276942 10.406664 9.6391041 10.7413169 10.486164
0.09764019 0.10025917 0.10050965 0.10276942 0.10406664 0.09639104 0.10741317 0.10486164
11837.2587 13311.3931 14842.2442 16561.0605 1938.69745 3700.3844 5904.25914 7861.32725
38193.9688 42577.5508 47190.1649 52073.5733 4365.52864 8794.91135 14405.5489 19383.6813
50031.2275 55888.944 62032.4091 68634.6339 6304.22608 12495.2958 20309.808 27245.0085
495407.415 497291.951 510604.027 518528.012 510658.592 518113.802 519874.919 526785.743
0.78394888 1.78873787 1.10986683 1.24838399 1.01859084 0.57063645 4.35007913 0.91291984
1.8293203 3.10830824 0.46149563 0.83319503 7.9205845 0.83043532 4.43724588 1.00352741
-1.04537142 -1.31957037 0.6483712 0.41518896 -6.90199366 -0.25979887 -0.08716675 -0.09060757
 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17
579690.441 569982.413 573685.45 600318.083 590559.613 591216.097 612133.391 627452.671
10.9531517 10.8122636 11.289651 11.101888 10.6706107 11.1525341 10.7338424 10.8833782
0.10953152 0.10812264 0.11289651 0.11101888 0.10670611 0.11152534 0.10733842 0.10883378
9995.54019 12394.2032 14706.7748 17134.8852 19491.0612 21772.8246 24131.0882 26586.4765
24334.2843 29365.2762 34449.6456 39381.1664 44265.0949 49471.2853 54569.5047 58725.7555
34329.8245 41759.4794 49156.4205 56516.0516 63756.1561 71244.1099 78700.5929 85312.232
522464.15 514367.629 515488.587 540331.126 533619.187 531896.193 552797.029 565867.203
0.54029115 1.19903695 3.303457 1.0720576 1.45389713 -0.38101345 1.0007874 1.17207927
-1.63939947 -0.91763547 6.59876787 0.29625116 -1.07869041 -4.34589616 0.35675525 0.50585701
2.17969062 2.11667242 -3.29531088 0.77580644 2.53258754 3.9648827 0.64403215 0.66622225
 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18
618940.426 624466.477 619840.838 631846.38 648200.01 641904.366 639295.21 646716.261
10.9458392 10.104501 10.982717 10.8328416 11.0290452 10.704161 11.2086418 11.1798381
0.10945839 0.10104501 0.10982717 0.10832842 0.11029045 0.10704161 0.11208642 0.11179838
2570.25599 4799.97273 7684.55547 10446.0626 12824.6333 15555.5128 18279.3414 21106.1994
4868.80164 10061.978 15269.6574 20613.1607 26043.0813 31642.9923 37090.0647 42592.6236
7439.05762 14861.9507 22954.2128 31059.2233 38867.7145 47198.5051 55369.4061 63698.823
557876.195 567157.992 558502.13 570089.489 583811.208 579837.614 574861.09 581684.837
1.06522788 0.59536436 0.53439379 1.03608961 1.19180618 1.58437022 0.5242928 1.08753299
9.74510015 0.79972584 -0.93488809 0.69947005 0.56906071 -2.09653773 -1.64188919 1.22065139
-8.67987227 -0.20436147 1.46928188 0.33661956 0.62274547 3.68090795 2.16618198 -0.1331184
 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19
638943.602 644419.599 646738.24 639374.944 636793.985 641002.827 639065.331 639419.824
10.8653728 11.3238035 10.8005674 11.2885416 11.2769742 10.43073 11.4585401 11.0711634
0.10865373 0.11323803 0.10800567 0.11288542 0.11276974 0.1043073 0.1145854 0.11071163
23590.268 26206.15 28752.6103 31454.8702 2919.96373 5145.65099 8485.59312 11768.0982
48360.8041 54565.9513 60234.4304 65859.7003 4910.24475 10294.4365 15570.7732 21049.3394
71951.0721 80772.1013 88987.0407 97314.5705 7830.20848 15440.0875 24056.3663 32817.4376
576323.865 578869.549 583695.783 574520.013 572260.334 580456.932 573365.962 575684.818
1.44986 2.15109109 0.48042439 0.8024717 1.14217966 0.51348652 0.27323427 0.15287428
-1.53931955 3.46509245 1.70214266 -0.90755652 39.6004765 0.92841932 -1.21510592 3.77818795
2.98917955 -1.31400136 -1.22171827 1.71002822 -38.4582969 -0.41493279 1.48834019 -3.62531368
 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19
644557.609 645322.307 645129.472 653403.678 632120.837 620180.635 629081.123 626607.077
11.3355719 10.8086068 11.2142647 11.0574568 10.6921379 11.1270319 10.7335574 10.8718564
0.11335572 0.10808607 0.11214265 0.11057457 0.10692138 0.11127032 0.10733557 0.10871856
14641.1297 17927.3895 21356.4309 24906.2738 28274.2956 31644.1126 34568.6533 37500.4237
26415.4831 31398.7441 36902.9244 42461.5527 47682.405 53576.8591 59331.5925 65467.3926
41056.6129 49326.1335 58259.3554 67367.8265 75956.7007 85220.9717 93900.2458 102967.816
578932.32 582375.616 580077.991 588347.417 571062.091 558082.605 568103.417 565163.331
1.58207285 0.22208304 0.08392787 1.00057804 1.23126641 0.91992878 0.88820036 0.84148774
2.53708086 2.4016288 -3.88802378 1.10146358 -0.4968882 -0.71376255 0.86612485 -3.08411713
-0.95500801 -2.17954576 3.97195165 -0.10088554 1.72815461 1.63369133 0.02207551 3.92560487
 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20
622527.39 631985.115 691283.751 712822.572 682928.992 670269.193 653642.955 630192.282
10.5633631 9.96031504 10.1978557 9.2167589 8.88326817 8.57351675 8.30998201 8.45205839
0.10563363 0.09960315 0.10197856 0.09216759 0.08883268 0.08573517 0.08309982 0.08452058
2592.58987 4970.9823 7741.83307 10379.5995 12686.1838 14782.6123 16809.5934 18632.2344
5248.04963 10599.1496 16327.6655 22301.9077 27908.9791 32845.9434 38491.5784 44139.9326
7840.6395 15570.1319 24069.4985 32681.5072 40595.1629 47628.5557 55301.1719 62772.167
563050.339 574739.273 627311.436 652667.758 627212.063 617341.33 603492.811 581079.135
1.93076254 0.80911778 1.12794742 0.84944578 1.17433757 1.28255929 1.20057872 1.04626623
45.0201271 0.66126581 0.16167047 0.33963951 -0.31087957 -0.71255024 -0.55403874 -0.33332306
-43.0893646 0.14785197 0.96627694 0.50980628 1.48521715 1.99510953 1.75461746 1.37958929
 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21
607692.744 579103.55 556523.834 524268.536 522025.22 509115.428 506362.049 514442.868
8.29764625 8.58151551 8.49219542 8.76638766 8.79730671 8.20761647 8.9078137 8.40129469
0.08297646 0.08581516 0.08492195 0.08766388 0.08797307 0.08207616 0.08907814 0.08401295
20349.9275 21930.4292 23420.536 24932.559 1559.00641 3070.80632 4702.88986 6293.71573
49701.2944 56267.4448 62009.7302 68385.6765 5609.88602 11573.2731 17657.8389 23324.3265
70051.2219 78197.874 85430.2662 93318.2356 7168.89243 14644.0794 22360.7287 29618.0422
561131.996 533335.299 512962.091 482013.375 479814.469 470498.699 464945.564 474572.624
1.12795819 1.02851046 1.10830441 1.04221765 1.02019664 1.38579975 0.49582421 0.83938605
-0.36491725 -0.29307986 -0.35499526 -0.25487226 39.1782821 -0.80242286 -1.38960244 0.75384531
1.49287544 1.32159032 1.46329966 1.29708992 -38.1580855 2.1882226 1.88542665 0.08554074
 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21
506061.714 500364.638 495119.42 490238.724 491624.31 493384.06 511928.313 511449.09
8.5189402 8.45709752 8.68870785 8.65181716 8.68505189 8.69642342 8.72083659 8.96980891
0.0851894 0.08457098 0.08688708 0.08651817 0.08685052 0.08696423 0.08720837 0.08969809
7746.42107 9278.88993 11147.1582 12613.8022 14234.526 16024.2297 17764.0451 19726.608
28954.0155 34686.478 40349.3264 46000.4375 51738.8218 57383.8811 63274.1951 68289.7155
36700.4366 43965.3679 51496.4847 58614.2397 65973.3479 73408.1108 81038.2402 88016.3235
466334.921 461347.988 455538.97 451201.588 452338.478 453910.114 470864.95 469349.35
1.01741403 1.14240091 0.90294387 1.12526308 1.2187503 1.11969307 1.09374419 0.31619347
-0.85975357 -1.45679361 -1.29645247 -1.6410256 6.47301349 4.730588 0.45002674 -4.60417299
1.8771676 2.59919452 2.19939633 2.76628868 -5.2542632 -3.61089492 0.64371745 4.92036646
 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22
504568.74 505004.926 510124.862 510674.936 514004.252 522171.825 512824.788 516331.072
8.82862454 8.48894713 9.30088007 9.37962592 9.73554313 9.48346974 10.4763087 10.6218348
0.08828625 0.08488947 0.0930088 0.09379626 0.09735543 0.0948347 0.10476309 0.10621835
1992.74606 3917.98875 8309.18291 8671.01601 15097.5346 16332.9189 18406.5764 23138.8403
6046.34378 11372.2598 15303.2812 20788.4091 26272.8916 31696.5922 37655.4651 43590.498
8039.08984 15290.2485 23612.4641 29459.4251 41370.4262 48029.5111 56062.0415 66729.3383
463636.054 465489.747 466716.152 466883.052 468402.704 476941.247 464194.354 466753.306
1.20426971 0.23530615 4.17475106 3.29583021 2.19084072 0.95655365 0.73327973 1.37020309
13.9984388 3.9117358 6.78586155 35.0327075 7.83797921 0.77988545 -0.63015598 4.16861904
-12.7941691 -3.67642965 -2.61111049 -31.7368773 -5.64713848 0.1766682 1.36343571 -2.79841595