About :

The following Dashboard contains three sheets-

1. Price Elasticity:

2. Comp Benchmarking:

3. Assortment Analysis:
Dashboard contains three sheets-

Here the ML models are run to generate the relationship between price and demand
The result is then put into an optimizer (can be revenue/demand/margin based as per user input
The end result is suggested price based on current inventory, elasticity and optimizer funtion

This report consists of prices scrapped from various competitors and then mapped to your products
This can be used to further sanitize the prices obtained in the previous report with respect to market trend

The last report is a master report which indicates the universe of product being sold across platforms
This can be used to gauge which central products we might be missing or niche product which only we are selling
e are selling
 12000
prod_id prod_name Category
1007 Apple -Royal Galla F
1052 Pomegranate (small) F
1054 Pineapple (Rani) F
1071 Okra (Bhindi) G
1115 Cucumber-Organic EV
1118 Bottle Gourd Long-Organic EV
1127 Green Cabbage-Organic EV
1130 Green Capsisum-Organic EV
1159 Sprout chana G
1162 Sprout- Mix G
1188 Garlic Cloves - Unpeeled (Lehsun) G
1197 Sapota (Chikoo) F
1212 Orange F
1228 Apple Kinnaur (Medium) F
1250 Thai Guava EF
1264 Baby Onion P
1270 Marigold Flower EO
1278 Sugarcane Cut F
1301 Bottlegourd Medium G
1304 Chappan Tinda G
1311 Knol Khol G
1332 Ginger Organic EV
1343 Carrot Organic EV
1363 Fig EF
1365 Beans - Flat Lima (Sem) G
1377 Green Chilli - Achari G
1383 Grapes Black F
1405 Red Cabbage EV
1439 Cape Gooseberry (Rasbhari) EF
1463 Dragon Fruit EF
1503 Farm Tale Cow Milk D
1505 Garlic Big G
1510 Blue berry EF
1514 Chilli Achari Red G
1515 Grapes Flame F
1516 Onion 2kg P
1529 Jackfruit ( Kathal ) G
1535 Green Grapes ( Thompson ) F
154 Malta (2 Pcs) F
1540 Organic Potato EV
1542 Organic Onion EV
1549 Pumpkin- Organic EV
1558 Green Peas Shimla G
1564 Avocado ( imported) EF
1567 Yam (Jimikand) G
1569 Hydrophonics-Lettue Butterhead EV
1691 Farm Tale Buffalo Milk D
1834 Hydroponic Romaine EV
1836 Hydroponic Bok Choy EV
1972 Bitter Gourd- Organic EV
1989 Cut Ash Gourd (Methai Petha) EV
2157 Uttam Sugar O
2234 Cut Drum stick EV
2253 Red Globe (Imported) EF
2276 Potato (Carisma) - 1Kg P
2307 Chilli Hybrid-Organic EV
2419 Americana Coconut Biscuits O
2428 Bonn Orange-Cream Biscuits O
2429 Bonn Premium Rusk B
2637 Britannia Bourbon O
2657 Lotus Stem (Kamal Kakri) G
2746 Hydroponic Arugula EV
2947 Onion 450-500gm P
3044 Apple Kinnaur - Medium (2pcs) F
3174 Papaya Large F
3175 Green Coconut Uncut 1 Pcs F
3284 Coriander Organic 100-150 gm EV
3345 Hydroponic Green Capsicum EV
3384 Tender Coconut F
3462 Eggoz Farm Fresh High Protein White Eggs D
3587 Soya saag G
3762 Green Grapes (Super Sonaka) F
3849 House Of Fresh Brown Bread (Small) B
3853 House Of Fresh Brown Bread (Regular) B
3858 House Of Fresh Fruity Bun B
3890 One Farm Kachi Ghani Mustard Oil O
3900 Apple Shimla (small) F
3906 Apple Shimla medium 500 gm F
4505 Capsicum Green 400 Gm G
4570 One Farm Premium Assam Tea O
46 Sweet Corn G
4624 Mr. Fresh Mango Drink O
4736 Farmers Moo Cow Butter (Hand Churned) D
4795 One Farm Whole Wheat Chakki Atta O
4917 Rufil Paneer D
4919 Rufil Curd Pouch D
4921 Rufil Chhach Pouch D
4923 Rufil Jeera Chhach Pouch D
5143 Sweet Lime- Regular F
5186 Chana Dal Economy O
5266 Mcvities Digs Mini O
5271 Mcvities Dark Creams Vanilla O
5300 Assam CTC Premium Tea Pack O
5302 Assam CTC Premium Tea Pack O
5404 Peanut Value Pack O
557 Coriander (Dhaniya) G
5576 Cherry- Imported EF
5590 Hydroponic Red Cherry Tomato EV
5615 Imported Pear EF
5777 Rufil Cow Ghee O
5805 Vikram Mills Maida O
5870 Daily Bite Normal Eggs D
6147 Cut Fresh Mint (Without Root) EV
6224 Rajdhani Moth Sabut O
6331 Ananda Cow Milk Paneer D
6524 Ready to Eat Salad EV
6557 Moms Idli Dosa Batter B
6582 Gobhi Parantha Mix Material EV
6615 Spring Onion (Hara Pyaaz) G
6619 Pear - Shandong (Imported) EF
6747 Mother Dairy Classic Toned Cup Curd D
6748 Mother Dairy Classic Toned Pouch Curd D
6751 Mother Dairy Mango Yoghurt Cup D
6768 Mother Dairy Ultimate Malai Paneer D
690 Green Coconut Uncut F
6904 Aasai Milagai Podi B
6926 Green Peas - Peeled EV
7130 Aasai Idli Dosa Batter B
7179 Apple Kinnour (Small) F
7198 Eggoz Amino Acid Enriched Brown Eggs D
7202 Fennel Roots EV
7206 Spring Garlic G
7208 Farmers Moo Desi Ghee O
7214 Brown Coconut Madras Jumbo - Premium F
7225 Beans - Fava (Bakla) G
7243 Britannia Brown Bread B
7285 Harvest Gold Hearty Brown B
7286 Harvest Gold Atta Bread B
7291 Harvest Gold Multigrain Bread B
7295 Harvest Gold Atta Burger (4 pcs) B
7298 Harvest Gold Atta Kulcha B
7333 South Fresh Idli Dosa Batter B
7355 Grapes - Red Globe (Indian) F
772 Tomato Hybrid (500Gm) P
775 Lemon G
776 Red Carrot G
777 Mushroom G
779 Cauliflower G
780 Green Cabbage G
789 Capsicum Yellow EV
790 Capsicum Red EV
791 Capsicum Green G
797 Chilli Hybrid G
798 Beans French Shimla G
799 Beetroot G
807 Fenugreek (Methi) G
808 Palak (Spinach) G
822 Spring Onion (Hara Pyaaz) G
824 Colocasia (Arbi) G
826 Carrot Orange G
827 Mint Leaves (Pudina) G
832 Bitter Gourd G
835 Cucumber Hybrid G
840 Cherry Tomato EV
845 Celery EV
850 Strawberry EF
851 Zucchini Green EV
852 Zucchini Yellow EV
883 Tamarind-Sweet EF
884 Beans - Cowpea (Lobia Phali) G
905 Pear(Imported) EF
911 Cluster Beans (Gwar Fali) G
923 Gooseberry (Amla) G
935 Mango Raw (Ram Kela) (Pickle) G
936 Tender Coconut Small F
961 Pomegranate F
980 Bottle Gourd Long (Lauki)Regular G
981 Watermelon Regular F
996 Tomato Desi 500 Gm P
mean_margin mean_sp mean_cost mean_order_penetration elasticity r_sqr p_val
23% 257.02 172.6 0% (0.71) 15% 0.04
18% 76.71 60.2 1% (7.46) 35% 0.03
49% 97.48 50.0 0% (2.07) 25% 0.03
27% 51.22 35.2 3% (3.71) 24% 0.01
66% 60.77 20.0 0% (5.49) 30% 0.01
57% 78.47 30.0 0% (2.53) 14% 0.05
58% 38.60 15.0 0% (79.73) 57% 0.01
51% 37.91 16.3 0% (1.55) 27% 0.02
59% 33.89 14.0 0% (6.62) 32% 0.01
52% 28.90 13.9 1% (3.79) 46% 0.04
51% 17.96 8.5 1% (2.59) 65% 0.00
27% 36.87 24.9 4% (4.41) 49% 0.00
17% 63.23 46.2 4% (3.22) 57% 0.01
14% 183.06 136.4 1% (5.54) 31% 0.01
23% 113.42 69.8 0% (2.20) 84% 0.00
55% 18.29 7.8 0% (2.31) 31% 0.04
59% 15.20 6.0 0% (1.92) 45% 0.04
50% 29.95 15.0 0% (7.79) 40% 0.02
48% 25.34 13.0 5% (1.15) 40% 0.00
56% 33.65 13.9 2% (0.95) 64% 0.00
58% 21.98 8.6 0% (2.11) 42% 0.00
52% 19.03 9.0 1% (2.10) 27% 0.02
7% 23.20 20.0 0% (0.67) 60% 0.00
39% 114.94 65.0 0% (3.68) 35% 0.02
28% 15.79 10.6 2% (1.91) 62% 0.00
22% 41.93 29.5 0% (1.21) 24% 0.02
29% 81.04 52.1 2% (4.85) 78% 0.00
23% 26.25 20.0 0% (1.27) 73% 0.00
38% 47.93 29.8 1% (1.40) 68% 0.00
22% 96.96 75.6 0% (3.84) 30% 0.01
21% 31.35 24.8 8% (4.76) 30% 0.04
37% 40.69 23.3 1% (1.69) 53% 0.02
16% 196.57 164.8 0% (1.98) 74% 0.00
43% 60.55 30.6 0% (2.30) 28% 0.00
21% 126.36 90.0 0% (2.36) 15% 0.04
40% 53.87 31.7 2% (1.69) 28% 0.05
48% 35.92 18.8 1% (2.21) 63% 0.00
19% 41.76 32.5 3% (0.67) 47% 0.00
38% 68.41 35.4 1% (12.09) 39% 0.00
35% 16.33 10.0 2% (1.62) 75% 0.00
31% 21.56 14.0 1% (3.42) 25% 0.03
53% 119.46 50.0 0% (2.25) 41% 0.01
41% 20.85 11.8 30% (0.92) 96% 0.00
9% 296.68 270.0 0% (2.80) 32% 0.03
29% 33.55 21.3 0% (1.54) 26% 0.02
52% 63.00 30.0 0% (2.89) 48% 0.03
13% 40.46 35.1 3% (16.85) 39% 0.02
50% 60.64 30.0 0% (3.30) 44% 0.04
60% 74.46 30.0 0% (27.07) 49% 0.03
40% 65.66 35.0 0% (44.81) 31% 0.01
39% 36.39 22.0 0% (1.81) 32% 0.00
14% 49.00 42.3 1% (322.21) 56% 0.00
8% 44.10 40.0 0% (1.79) 44% 0.00
21% 65.95 52.1 0% (5.91) 27% 0.02
22% 33.30 26.0 0% (1.03) 29% 0.01
57% 14.94 6.3 1% (2.82) 34% 0.01
22% 18.64 14.4 0% (4.07) 49% 0.00
25% 9.61 7.2 0% (0.43) 55% 0.01
26% 39.25 28.8 0% (8.72) 45% 0.00
12% 25.00 22.0 0% (4.17) 77% 0.00
53% 31.57 13.4 1% (1.64) 55% 0.00
52% 73.00 35.0 0% (18.31) 55% 0.00
43% 14.31 7.9 44% (0.83) 68% 0.00
15% 139.51 92.9 2% (15.63) 71% 0.00
37% 169.05 88.8 4% (3.35) 75% 0.00
15% 43.14 36.5 0% (9.38) 56% 0.01
54% 15.91 6.0 1% (1.17) 31% 0.04
39% 39.17 24.0 0% (14.21) 71% 0.00
13% 46.30 40.1 24% (6.57) 32% 0.01
21% 136.96 108.8 0% (465.18) 19% 0.05
42% 20.11 10.6 0% (1.91) 22% 0.03
34% 50.95 32.5 7% (3.49) 78% 0.00
31% 24.93 17.3 0% (24.24) 50% 0.00
23% 30.78 23.8 2% (10.19) 58% 0.01
30% 20.00 14.0 0% (116.60) 43% 0.00
12% 150.86 132.1 1% (6.19) 61% 0.00
10% 105.40 82.1 1% (6.17) 56% 0.01
12% 125.55 87.3 0% (4.65) 71% 0.00
28% 27.25 17.7 8% (0.94) 45% 0.00
21% 28.00 22.0 0% (20.41) 30% 0.04
52% 22.24 10.8 0% (3.72) 49% 0.02
25% 40.00 30.0 0% (7.25) 48% 0.00
20% 64.62 52.0 0% (6.82) 29% 0.05
10% 400.75 362.4 0% (42.31) 21% 0.01
12% 76.80 67.3 2% (13.98) 23% 0.03
 5% 61.83 58.8 3% (33.00) 69% 0.00
7% 15.00 13.9 0% (15.59) 70% 0.00
4% 10.00 9.6 1% (8.74) 45% 0.00
33% 57.78 34.7 0% (3.92) 43% 0.00
21% 87.94 69.8 0% (77.16) 34% 0.03
27% 10.00 7.3 0% (4.72) 53% 0.04
20% 10.00 8.0 0% (85.92) 34% 0.00
20% 89.00 71.4 0% (253.89) 96% 0.00
20% 178.92 142.8 0% (797.37) 95% 0.00
23% 210.00 162.7 0% (0.88) 84% 0.03
50% 7.76 3.6 17% (0.38) 64% 0.00
35% 185.66 120.0 0% (1.93) 57% 0.00
45% 63.27 35.0 0% (3.99) 36% 0.02
41% 169.11 93.5 0% (2.22) 49% 0.00
34% 308.20 196.4 0% (16.05) 65% 0.00
19% 38.00 30.7 0% (7.98) 35% 0.02
28% 46.12 33.2 1% (2.77) 52% 0.00
47% 47.38 25.0 0% (0.45) 33% 0.03
38% 106.40 65.7 0% (9.58) 100% 0.00
6% 69.37 64.8 2% (9.25) 83% 0.00
29% 98.00 70.0 0% (74.16) 43% 0.01
31% 50.94 34.9 0% (195.94) 54% 0.01
40% 41.56 25.0 0% (3.07) 37% 0.01
54% 10.84 4.6 4% (4.00) 65% 0.00
39% 153.09 88.4 0% (2.01) 33% 0.03
9% 45.00 41.0 0% (13.93) 48% 0.03
9% 72.00 65.9 0% (2.31) 51% 0.00
1% 30.48 30.0 0% (4.39) 29% 0.05
8% 95.00 87.4 0% (9.04) 70% 0.00
14% 85.53 73.2 1% (7.86) 71% 0.00
25% 50.00 37.4 0% (0.00) 54% 0.04
26% 40.51 30.0 0% (3.78) 36% 0.02
35% 48.91 31.9 1% (61.64) 56% 0.00
8% 116.70 90.7 2% (13.79) 42% 0.05
15% 97.00 82.5 0% (7.04) 34% 0.00
57% 23.62 10.0 0% (5.87) 40% 0.01
48% 43.37 21.6 0% (5.35) 61% 0.00
11% 504.00 450.0 0% (702.50) 66% 0.00
34% 50.13 32.8 0% (10.20) 69% 0.00
44% 19.45 10.1 1% (0.66) 29% 0.04
5% 36.00 34.2 3% (6.32) 70% 0.00
13% 41.00 35.6 0% (4.31) 57% 0.00
12% 45.00 39.5 1% (10.53) 67% 0.00
 13% 59.00 51.4 0% (10.76) 76% 0.00
12% 36.00 31.6 0% (5.69) 61% 0.00
12% 36.00 31.6 0% (6.49) 57% 0.01
25% 19.90 15.0 2% (38.65) 49% 0.01
42% 51.35 29.6 0% (1.77) 58% 0.00
20% 12.99 10.0 50% (0.63) 68% 0.00
20% 32.76 24.0 4% (0.91) 58% 0.01
40% 15.54 8.9 28% (0.75) 52% 0.02
26% 46.28 33.8 4% (2.62) 46% 0.03
47% 15.48 8.1 31% (0.31) 54% 0.00
58% 13.89 5.9 10% (1.22) 71% 0.00
49% 36.48 17.1 2% (1.41) 82% 0.00
49% 35.89 17.0 2% (1.29) 82% 0.00
25% 45.51 31.7 1% (1.97) 38% 0.02
34% 7.22 4.5 13% (0.72) 48% 0.00
40% 17.14 10.0 12% (0.74) 68% 0.00
59% 26.25 10.1 3% (1.45) 55% 0.01
50% 17.95 8.5 3% (0.99) 65% 0.00
55% 11.17 4.8 21% (0.70) 89% 0.00
52% 22.14 9.6 1% (1.20) 38% 0.01
41% 69.35 38.2 0% (1.17) 23% 0.04
48% 22.66 10.7 1% (1.18) 66% 0.00
52% 7.82 3.5 3% (1.49) 20% 0.04
13% 44.46 35.7 1% (4.82) 69% 0.00
45% 29.18 15.2 6% (8.09) 46% 0.00
59% 29.70 12.2 0% (0.76) 32% 0.01
51% 17.13 7.7 0% (0.86) 37% 0.00
28% 49.38 35.5 5% (3.50) 80% 0.00
58% 33.40 12.3 0% (0.88) 50% 0.00
-137% 169.04 331.7 0% (15.46) 34% 0.03
45% 126.30 70.0 0% (0.18) 54% 0.01
0% - 0.0 0% (2.83) 39% 0.00
42% 402.52 210.4 0% (1.75) 29% 0.02
58% 40.06 16.4 0% (3.69) 51% 0.02
36% 16.53 9.8 2% (2.79) 79% 0.00
57% 101.58 39.5 0% (1.42) 30% 0.01
13% 94.39 81.9 5% (9.48) 28% 0.02
18% 86.10 64.0 2% (2.26) 82% 0.00
59% 37.21 15.4 4% (11.14) 62% 0.03
47% 89.68 47.6 1% (1.77) 55% 0.00
27% 13.40 8.8 7% (3.01) 79% 0.00
 60% 51
slope_sp Flag_rsqr Reco_inc_order Reco_inc_rev Reco_inc_margin Reco_margin_percent
(0.000) 0 -10% -10% 10% 33%
(0.001) 0 -10% -10% -5% 13%
(0.000) 0 -10% -10% -5% 44%
(0.002) 0 -10% -10% 3% 30%
(0.000) 0 -10% -10% -10% 56%
(0.000) 0 -10% -10% -10% 47%
(0.003) 0 -10% -10% -10% 48%
(0.000) 0 -10% -10% -9% 42%
(0.000) 0 -10% -10% -10% 49%
(0.001) 0 -10% -10% -10% 42%
(0.002) 1 -10% -10% -10% 41%
(0.004) 0 -10% -10% -5% 22%
(0.002) 0 -10% -10% 5% 22%
(0.000) 0 -10% -10% -7% 7%
(0.000) 1 -10% -10% -10% 13%
(0.000) 0 -10% -10% -6% 49%
(0.000) 0 -10% -10% -1% 58%
(0.001) 0 -10% -10% -10% 40%
(0.002) 0 -10% 5% 10% 58%
(0.000) 1 -10% 3% 10% 66%
(0.000) 0 -10% -10% -10% 48%
(0.001) 0 -10% -10% -9% 43%
(0.000) 0 -10% 10% 10% 17%
(0.000) 0 -10% -10% 3% 42%
(0.002) 1 -10% -10% 4% 32%
(0.000) 0 -10% -10% 7% 29%
(0.001) 1 -10% -10% -9% 20%
(0.000) 1 -10% 10% 10% 33%
(0.000) 1 -10% 10% 10% 48%
(0.000) 0 -10% -10% 4% 26%
(0.013) 0 -10% -10% 0% 21%
(0.001) 0 -10% -10% 9% 46%
(0.000) 1 -10% 0% 10% 26%
(0.000) 0 -10% -10% -2% 41%
(0.000) 0 -10% -10% 9% 30%
(0.000) 0 -10% -10% 10% 50%
(0.001) 1 -10% -10% 4% 52%
(0.001) 0 -10% -9% 10% 29%
(0.002) 0 -10% -10% -10% 28%
(0.001) 1 -10% 8% 10% 45%
(0.001) 0 -10% -10% 10% 41%
(0.000) 0 -10% -10% -10% 43%
(0.035) 1 -10% -10% -1% 40%
(0.000) 0 -10% -10% 10% 19%
(0.000) 0 -10% -10% 10% 39%
(0.000) 0 -10% -10% -10% 42%
(0.015) 0 -10% -10% -4% 9%
(0.000) 0 -10% -10% -10% 40%
(0.000) 0 -10% -10% -10% 50%
(0.002) 0 -10% -10% -10% 30%
(0.000) 0 -10% -10% 10% 49%
(0.046) 0 -10% -10% -7% 7%
(0.000) 0 -10% -10% 10% 18%
(0.001) 0 -10% -10% -6% 15%
(0.000) 0 -10% -7% 10% 32%
(0.002) 0 -10% -10% -10% 47%
(0.000) 0 -10% -10% 5% 27%
(0.000) 0 -10% 10% 10% 35%
(0.000) 0 -10% -10% -8% 18%
(0.000) 1 -10% -10% -1% 11%
(0.001) 0 -10% -10% -10% 43%
(0.000) 0 -10% -10% -10% 42%
(0.052) 1 -10% -10% 7% 50%
(0.004) 1 -10% -10% -10% 5%
(0.001) 1 -10% -10% -8% 29%
(0.000) 0 -10% -10% 1% 16%
(0.001) 0 -10% -10% 1% 55%
(0.000) 1 -10% -10% -10% 29%
(0.027) 0 -10% -10% 3% 16%
(0.003) 0 -10% -10% -10% 11%
(0.000) 0 -10% -10% -2% 40%
(0.002) 1 -10% -10% 10% 44%
(0.001) 0 -10% -10% -10% 21%
(0.010) 0 -10% -10% -8% 15%
(0.021) 0 -10% -10% -10% 20%
(0.000) 1 -10% -10% 10% 22%
(0.000) 0 -10% -10% -4% 6%
(0.000) 1 -10% -10% -10% 2%
(0.006) 0 -10% -10% 7% 35%
(0.000) 0 -10% -10% -7% 14%
(0.001) 0 -10% -10% -8% 44%
(0.000) 0 -10% -10% 1% 26%
(0.000) 0 -10% -10% -1% 19%
(0.000) 0 -10% -10% -3% 7%
(0.000) 0 -10% -10% 10% 22%
(0.002) 1 -10% -10% 10% 15%
(0.002) 1 -10% -10% 3% 10%
(0.002) 0 -10% -10% 10% 14%
(0.000) 0 -10% -10% 7% 40%
(0.000) 0 -10% -10% -8% 13%
(0.001) 0 -10% -10% -2% 25%
(0.006) 0 -10% -10% -10% 10%
(0.008) 1 -10% -10% -10% 10%
(0.002) 1 -10% -10% -10% 10%
(0.000) 1 -10% -10% -4% 19%
(0.009) 1 -10% 10% 10% 60%
(0.000) 0 -10% -10% 0% 35%
(0.000) 0 -10% -10% -8% 37%
(0.000) 0 -10% -10% -8% 33%
(0.000) 1 -10% -10% -10% 24%
(0.000) 0 -10% -10% 3% 22%
(0.001) 0 -10% -10% 8% 36%
(0.000) 0 -10% 10% 10% 57%
(0.000) 1 -10% -10% -10% 28%
(0.007) 1 -10% -10% -1% 5%
(0.000) 0 -10% -10% -10% 19%
(0.011) 0 -10% -10% -10% 21%
(0.000) 0 -10% -10% -10% 30%
(0.022) 1 -10% -10% -10% 44%
(0.000) 0 -10% -10% -10% 29%
(0.000) 0 -10% -10% -2% 7%
(0.000) 0 -10% -10% 10% 19%
(0.000) 0 -10% -10% 10% 11%
(0.000) 1 -10% -10% -2% 6%
(0.001) 1 -10% -10% -1% 13%
(0.000) 0 -10% 10% 10% 35%
(0.000) 0 -10% -10% -2% 24%
(0.019) 0 -10% -10% -10% 25%
(0.003) 0 -10% -10% -9% -1%
(0.000) 0 -10% -10% 3% 18%
(0.000) 0 -10% -10% -10% 47%
(0.000) 1 -10% -10% -10% 38%
(0.011) 1 -10% -10% -5% 6%
(0.000) 1 -10% -10% -9% 25%
(0.000) 0 -10% 10% 10% 54%
(0.001) 1 -10% -10% 10% 15%
(0.000) 0 -10% -10% 9% 22%
(0.000) 1 -10% -10% 6% 18%
(0.000) 1 -10% -10% 3% 16%
(0.000) 1 -10% -10% 6% 18%
(0.000) 0 -10% -10% 8% 20%
(0.072) 0 -10% -10% -10% 15%
(0.000) 0 -10% -10% 10% 52%
(0.052) 1 -10% -10% 10% 30%
(0.002) 0 -10% -10% 10% 30%
(0.028) 0 -10% -10% 10% 50%
(0.003) 0 -10% -10% -2% 24%
(0.008) 0 -10% 10% 10% 57%
(0.010) 1 -10% -10% 7% 65%
(0.000) 1 -10% 10% 10% 59%
(0.000) 1 -10% 10% 10% 59%
(0.001) 0 -10% -10% -3% 22%
(0.016) 0 -10% 8% 10% 44%
(0.006) 1 -10% 10% 10% 50%
(0.002) 0 -10% -10% 2% 61%
(0.010) 1 -10% -10% -10% 40%
(0.015) 1 -10% 10% 10% 65%
(0.001) 0 -10% -10% 4% 56%
(0.000) 0 -10% -10% 4% 45%
(0.000) 1 -10% 10% 10% 58%
(0.005) 0 -10% -10% 7% 59%
(0.001) 1 -10% -10% 0% 13%
(0.019) 0 -10% -10% -10% 35%
(0.000) 0 -10% 10% 10% 69%
(0.000) 0 -10% 10% 10% 61%
(0.005) 1 -10% -10% -2% 26%
(0.000) 0 -10% 10% 10% 68%
(0.000) 0 -10% -10% 10% -127%
(0.000) 0 -10% 10% 10% 55%
(0.000) 0 -10% -10% -10% -10%
(0.000) 0 -10% -10% -10% 32%
(0.000) 0 -10% -10% -10% 48%
(0.004) 1 -10% -10% -6% 30%
(0.000) 0 -10% 10% 10% 67%
(0.005) 0 -10% -10% -1% 12%
(0.001) 1 -10% -10% 10% 28%
(0.004) 1 -10% -10% -10% 49%
(0.000) 0 -10% -10% 4% 51%
(0.015) 1 -10% -10% -1% 26%
Reco_price_ord Reco_price_rev Reco_price_margin -10% -9.00% -8.00% -7.00%
282.72 231.32 282.72 231.32 233.89 236.46 239.03
69.04 69.04 72.88 69.04 69.81 70.58 71.34
87.73 87.73 92.60 87.73 88.70 89.68 90.65
46.10 46.10 52.76 46.10 46.61 47.12 47.64
54.70 54.70 54.70 54.70 55.30 55.91 56.52
70.62 70.62 70.62 70.62 71.40 72.19 72.97
34.74 34.74 34.74 34.74 35.12 35.51 35.90
34.12 34.12 34.49 34.12 34.49 34.87 35.25
30.50 30.50 30.50 30.50 30.84 31.17 31.51
26.01 26.01 26.01 26.01 26.30 26.59 26.88
16.16 16.16 16.16 16.16 16.34 16.52 16.70
33.19 33.19 35.03 33.19 33.56 33.92 34.29
56.91 56.91 66.40 56.91 57.54 58.17 58.81
164.75 164.75 170.25 164.75 166.58 168.42 170.25
102.08 102.08 102.08 102.08 103.22 104.35 105.48
16.46 16.46 17.20 16.46 16.65 16.83 17.01
13.68 13.68 15.05 13.68 13.83 13.99 14.14
26.95 26.95 26.95 26.95 27.25 27.55 27.85
22.80 26.60 27.87 22.80 23.06 23.31 23.56
30.29 34.66 37.02 30.29 30.62 30.96 31.30
19.78 19.78 19.78 19.78 20.00 20.22 20.44
17.13 17.13 17.32 17.13 17.32 17.51 17.70
20.88 25.52 25.52 20.88 21.11 21.34 21.58
103.44 103.44 118.39 103.44 104.59 105.74 106.89
14.21 14.21 16.43 14.21 14.37 14.53 14.69
37.73 37.73 44.86 37.73 38.15 38.57 38.99
72.93 72.93 73.74 72.93 73.74 74.55 75.36
23.63 28.88 28.88 23.63 23.89 24.15 24.41
43.14 52.72 52.72 43.14 43.61 44.09 44.57
87.26 87.26 100.84 87.26 88.23 89.20 90.17
28.21 28.21 31.35 28.21 28.53 28.84 29.15
36.62 36.62 44.35 36.62 37.03 37.43 37.84
176.92 196.57 216.23 176.92 178.88 180.85 182.81
54.50 54.50 59.34 54.50 55.10 55.71 56.31
113.72 113.72 137.73 113.72 114.99 116.25 117.51
48.49 48.49 59.26 48.49 49.03 49.56 50.10
32.33 32.33 37.36 32.33 32.69 33.05 33.41
37.58 38.00 45.94 37.58 38.00 38.42 38.84
61.57 61.57 61.57 61.57 62.25 62.93 63.62
14.70 17.64 17.97 14.70 14.86 15.03 15.19
19.41 19.41 23.72 19.41 19.62 19.84 20.05
107.52 107.52 107.52 107.52 108.71 109.91 111.10
 18.77 18.77 20.64 18.77 18.97 19.18 19.39
267.01 267.01 326.35 267.01 269.98 272.95 275.91
30.19 30.19 36.90 30.19 30.53 30.86 31.20
56.70 56.70 56.70 56.70 57.33 57.96 58.59
36.41 36.41 38.84 36.41 36.82 37.22 37.63
54.57 54.57 54.57 54.57 55.18 55.78 56.39
67.02 67.02 67.02 67.02 67.76 68.51 69.25
59.09 59.09 59.09 59.09 59.75 60.40 61.06
32.75 32.75 40.03 32.75 33.12 33.48 33.84
44.10 44.10 45.57 44.10 44.59 45.08 45.57
39.69 39.69 48.51 39.69 40.13 40.57 41.02
59.35 59.35 61.99 59.35 60.01 60.67 61.33
29.97 30.97 36.63 29.97 30.30 30.63 30.97
13.44 13.44 13.44 13.44 13.59 13.74 13.89
16.77 16.77 19.57 16.77 16.96 17.15 17.33
8.65 10.57 10.57 8.65 8.74 8.84 8.93
35.33 35.33 36.11 35.33 35.72 36.11 36.50
22.50 22.50 24.75 22.50 22.75 23.00 23.25
28.42 28.42 28.42 28.42 28.73 29.05 29.36
65.70 65.70 65.70 65.70 66.43 67.16 67.89
12.88 12.88 15.31 12.88 13.02 13.16 13.31
125.56 125.56 125.56 125.56 126.95 128.35 129.74
152.15 152.15 155.53 152.15 153.84 155.53 157.22
38.83 38.83 43.57 38.83 39.26 39.69 40.12
14.32 14.32 16.07 14.32 14.48 14.64 14.80
35.26 35.26 35.26 35.26 35.65 36.04 36.43
41.67 41.67 47.69 41.67 42.13 42.59 43.06
123.26 123.26 123.26 123.26 124.63 126.00 127.37
18.10 18.10 19.71 18.10 18.30 18.50 18.70
45.86 45.86 56.05 45.86 46.37 46.88 47.39
22.44 22.44 22.44 22.44 22.68 22.93 23.18
27.70 27.70 28.32 27.70 28.01 28.32 28.62
18.00 18.00 18.00 18.00 18.20 18.40 18.60
135.78 135.78 165.95 135.78 137.29 138.80 140.30
94.86 94.86 101.18 94.86 95.91 96.96 98.02
112.99 112.99 112.99 112.99 114.25 115.50 116.76
24.53 24.53 29.16 24.53 24.80 25.07 25.34
25.20 25.20 26.04 25.20 25.48 25.76 26.04
20.02 20.02 20.46 20.02 20.24 20.46 20.68
36.00 36.00 40.40 36.00 36.40 36.80 37.20
58.16 58.16 63.97 58.16 58.80 59.45 60.09
360.68 360.68 388.73 360.68 364.68 368.69 372.70
69.12 69.12 84.48 69.12 69.89 70.66 71.42
 55.65 55.65 68.01 55.65 56.27 56.89 57.50
13.50 13.50 15.45 13.50 13.65 13.80 13.95
9.00 9.00 11.00 9.00 9.10 9.20 9.30
52.00 52.00 61.82 52.00 52.58 53.16 53.73
79.14 79.14 80.90 79.14 80.02 80.90 81.78
9.00 9.00 9.80 9.00 9.10 9.20 9.30
9.00 9.00 9.00 9.00 9.10 9.20 9.30
80.10 80.10 80.10 80.10 80.99 81.88 82.77
161.03 161.03 161.03 161.03 162.81 164.60 166.39
189.00 189.00 201.60 189.00 191.10 193.20 195.30
6.98 8.54 8.54 6.98 7.06 7.14 7.22
167.09 167.09 185.66 167.09 168.95 170.81 172.66
56.94 56.94 58.21 56.94 57.57 58.21 58.84
152.20 152.20 155.58 152.20 153.89 155.58 157.27
277.38 277.38 277.38 277.38 280.46 283.54 286.63
34.20 34.20 39.14 34.20 34.58 34.96 35.34
41.51 41.51 49.81 41.51 41.97 42.43 42.89
42.64 52.11 52.11 42.64 43.11 43.59 44.06
95.76 95.76 95.76 95.76 96.82 97.89 98.95
62.43 62.43 68.68 62.43 63.13 63.82 64.51
88.20 88.20 88.20 88.20 89.18 90.16 91.14
45.85 45.85 45.85 45.85 46.36 46.87 47.38
37.40 37.40 37.40 37.40 37.82 38.23 38.65
9.76 9.76 9.76 9.76 9.87 9.98 10.09
137.78 137.78 137.78 137.78 139.31 140.84 142.37
40.50 40.50 44.10 40.50 40.95 41.40 41.85
64.80 64.80 79.20 64.80 65.52 66.24 66.96
27.43 27.43 33.53 27.43 27.74 28.04 28.35
85.50 85.50 93.10 85.50 86.45 87.40 88.35
76.98 76.98 84.68 76.98 77.84 78.69 79.55
45.00 55.00 55.00 45.00 45.50 46.00 46.50
36.46 36.46 39.70 36.46 36.86 37.27 37.67
44.02 44.02 44.02 44.02 44.51 44.99 45.48
105.03 105.03 106.20 105.03 106.20 107.36 108.53
87.30 87.30 99.91 87.30 88.27 89.24 90.21
21.26 21.26 21.26 21.26 21.49 21.73 21.97
39.03 39.03 39.03 39.03 39.46 39.90 40.33
453.60 453.60 478.80 453.60 458.64 463.68 468.72
45.11 45.11 45.62 45.11 45.62 46.12 46.62
17.51 21.40 21.40 17.51 17.70 17.90 18.09
32.40 32.40 39.60 32.40 32.76 33.12 33.48
36.90 36.90 44.69 36.90 37.31 37.72 38.13
40.50 40.50 47.70 40.50 40.95 41.40 41.85
 53.10 53.10 60.77 53.10 53.69 54.28 54.87
32.40 32.40 38.16 32.40 32.76 33.12 33.48
32.40 32.40 38.88 32.40 32.76 33.12 33.48
17.91 17.91 17.91 17.91 18.11 18.30 18.50
46.21 46.21 56.48 46.21 46.72 47.24 47.75
11.69 11.69 14.29 11.69 11.82 11.95 12.08
29.49 29.49 36.04 29.49 29.81 30.14 30.47
13.99 13.99 17.10 13.99 14.14 14.30 14.45
41.65 41.65 45.35 41.65 42.11 42.58 43.04
13.93 17.03 17.03 13.93 14.09 14.24 14.40
12.50 12.50 14.86 12.50 12.64 12.78 12.92
32.83 40.13 40.13 32.83 33.20 33.56 33.93
32.30 39.48 39.48 32.30 32.66 33.02 33.38
40.96 40.96 44.15 40.96 41.42 41.87 42.33
6.50 7.80 7.94 6.50 6.57 6.64 6.72
15.42 18.85 18.85 15.42 15.59 15.77 15.94
23.63 23.63 26.78 23.63 23.89 24.15 24.41
16.16 16.16 16.16 16.16 16.34 16.52 16.70
10.05 12.29 12.29 10.05 10.17 10.28 10.39
19.93 19.93 23.03 19.93 20.15 20.37 20.59
62.41 62.41 72.12 62.41 63.10 63.80 64.49
20.39 24.93 24.93 20.39 20.62 20.85 21.07
7.03 7.03 8.36 7.03 7.11 7.19 7.27
40.02 40.02 44.46 40.02 40.46 40.91 41.35
26.26 26.26 26.26 26.26 26.55 26.84 27.13
26.73 32.67 32.67 26.73 27.02 27.32 27.62
15.42 18.84 18.84 15.42 15.59 15.76 15.93
44.44 44.44 48.39 44.44 44.93 45.43 45.92
30.06 36.74 36.74 30.06 30.40 30.73 31.07
152.14 152.14 185.94 152.14 153.83 155.52 157.21
113.67 138.93 138.93 113.67 114.93 116.19 117.46
- - - - - - -
362.27 362.27 362.27 362.27 366.29 370.32 374.34
36.05 36.05 36.05 36.05 36.45 36.85 37.26
14.87 14.87 15.54 14.87 15.04 15.21 15.37
91.43 111.74 111.74 91.43 92.44 93.46 94.47
84.95 84.95 93.45 84.95 85.89 86.84 87.78
77.49 77.49 94.71 77.49 78.35 79.21 80.07
33.49 33.49 33.49 33.49 33.86 34.24 34.61
80.71 80.71 93.27 80.71 81.61 82.51 83.40
12.06 12.06 13.27 12.06 12.19 12.33 12.46
 Price_simulation
-6.00% -5.00% -4.00% -3.00% -2.00% -1.00% 0.00% 1.00% 2.00% 3.00%
241.60 244.17 246.74 249.31 251.88 254.45 257.02 259.59 262.16 264.73
72.11 72.88 73.65 74.41 75.18 75.95 76.71 77.48 78.25 79.02
91.63 92.60 93.58 94.55 95.53 96.50 97.48 98.45 99.43 100.40
48.15 48.66 49.17 49.68 50.20 50.71 51.22 51.73 52.25 52.76
57.13 57.73 58.34 58.95 59.56 60.16 60.77 61.38 61.99 62.60
73.76 74.54 75.33 76.11 76.90 77.68 78.47 79.25 80.04 80.82
36.28 36.67 37.05 37.44 37.83 38.21 38.60 38.98 39.37 39.76
35.63 36.01 36.39 36.77 37.15 37.53 37.91 38.29 38.66 39.04
31.85 32.19 32.53 32.87 33.21 33.55 33.89 34.22 34.56 34.90
27.16 27.45 27.74 28.03 28.32 28.61 28.90 29.19 29.48 29.77
16.88 17.06 17.24 17.42 17.60 17.78 17.96 18.14 18.32 18.50
34.66 35.03 35.40 35.77 36.14 36.51 36.87 37.24 37.61 37.98
59.44 60.07 60.70 61.34 61.97 62.60 63.23 63.87 64.50 65.13
172.08 173.91 175.74 177.57 179.40 181.23 183.06 184.89 186.72 188.55
106.62 107.75 108.89 110.02 111.16 112.29 113.42 114.56 115.69 116.83
17.20 17.38 17.56 17.74 17.93 18.11 18.29 18.48 18.66 18.84
14.29 14.44 14.59 14.75 14.90 15.05 15.20 15.35 15.51 15.66
28.15 28.45 28.75 29.05 29.35 29.65 29.95 30.25 30.55 30.85
23.82 24.07 24.32 24.58 24.83 25.08 25.34 25.59 25.84 26.10
31.63 31.97 32.31 32.64 32.98 33.32 33.65 33.99 34.32 34.66
20.66 20.88 21.10 21.32 21.54 21.76 21.98 22.20 22.42 22.64
17.89 18.08 18.27 18.46 18.65 18.84 19.03 19.22 19.41 19.60
21.81 22.04 22.27 22.50 22.74 22.97 23.20 23.43 23.66 23.90
108.04 109.19 110.34 111.49 112.64 113.79 114.94 116.09 117.24 118.39
14.85 15.00 15.16 15.32 15.48 15.64 15.79 15.95 16.11 16.27
39.41 39.83 40.25 40.67 41.09 41.51 41.93 42.34 42.76 43.18
76.17 76.98 77.79 78.60 79.42 80.23 81.04 81.85 82.66 83.47
24.68 24.94 25.20 25.46 25.73 25.99 26.25 26.51 26.78 27.04
45.05 45.53 46.01 46.49 46.97 47.45 47.93 48.41 48.89 49.37
91.14 92.11 93.08 94.05 95.02 95.99 96.96 97.93 98.90 99.87
29.47 29.78 30.10 30.41 30.72 31.04 31.35 31.66 31.98 32.29
38.25 38.65 39.06 39.47 39.87 40.28 40.69 41.09 41.50 41.91
184.78 186.74 188.71 190.68 192.64 194.61 196.57 198.54 200.50 202.47
56.92 57.52 58.13 58.73 59.34 59.94 60.55 61.16 61.76 62.37
118.78 120.04 121.30 122.57 123.83 125.09 126.36 127.62 128.89 130.15
50.64 51.18 51.72 52.26 52.80 53.34 53.87 54.41 54.95 55.49
33.77 34.13 34.49 34.85 35.21 35.56 35.92 36.28 36.64 37.00
39.25 39.67 40.09 40.51 40.92 41.34 41.76 42.18 42.59 43.01
64.30 64.99 65.67 66.36 67.04 67.72 68.41 69.09 69.78 70.46
15.35 15.52 15.68 15.84 16.01 16.17 16.33 16.50 16.66 16.82
20.27 20.48 20.70 20.92 21.13 21.35 21.56 21.78 21.99 22.21
112.30 113.49 114.69 115.88 117.08 118.27 119.46 120.66 121.85 123.05
 19.60 19.81 20.02 20.22 20.43 20.64 20.85 21.06 21.27 21.48
278.88 281.85 284.81 287.78 290.75 293.71 296.68 299.65 302.61 305.58
31.53 31.87 32.21 32.54 32.88 33.21 33.55 33.88 34.22 34.55
59.22 59.85 60.48 61.11 61.74 62.37 63.00 63.63 64.26 64.89
38.03 38.44 38.84 39.25 39.65 40.05 40.46 40.86 41.27 41.67
57.00 57.60 58.21 58.82 59.42 60.03 60.64 61.24 61.85 62.45
70.00 70.74 71.49 72.23 72.98 73.72 74.46 75.21 75.95 76.70
61.72 62.37 63.03 63.69 64.34 65.00 65.66 66.31 66.97 67.63
34.21 34.57 34.94 35.30 35.66 36.03 36.39 36.76 37.12 37.48
46.06 46.55 47.04 47.53 48.02 48.51 49.00 49.49 49.98 50.47
41.46 41.90 42.34 42.78 43.22 43.66 44.10 44.54 44.98 45.43
61.99 62.65 63.31 63.97 64.63 65.29 65.95 66.61 67.27 67.93
31.30 31.63 31.96 32.30 32.63 32.96 33.30 33.63 33.96 34.30
14.04 14.19 14.34 14.49 14.64 14.79 14.94 15.09 15.24 15.39
17.52 17.70 17.89 18.08 18.26 18.45 18.64 18.82 19.01 19.20
9.03 9.13 9.22 9.32 9.42 9.51 9.61 9.70 9.80 9.90
36.90 37.29 37.68 38.07 38.47 38.86 39.25 39.64 40.04 40.43
23.50 23.75 24.00 24.25 24.50 24.75 25.00 25.25 25.50 25.75
29.68 30.00 30.31 30.63 30.94 31.26 31.57 31.89 32.21 32.52
68.62 69.35 70.08 70.81 71.54 72.27 73.00 73.73 74.46 75.19
13.45 13.59 13.74 13.88 14.02 14.17 14.31 14.45 14.60 14.74
131.14 132.53 133.93 135.32 136.72 138.11 139.51 140.90 142.30 143.69
158.91 160.60 162.29 163.98 165.67 167.36 169.05 170.74 172.43 174.13
40.55 40.98 41.42 41.85 42.28 42.71 43.14 43.57 44.00 44.44
14.96 15.12 15.28 15.44 15.60 15.75 15.91 16.07 16.23 16.39
36.82 37.21 37.61 38.00 38.39 38.78 39.17 39.56 39.96 40.35
43.52 43.98 44.45 44.91 45.37 45.84 46.30 46.76 47.22 47.69
128.74 130.11 131.48 132.85 134.22 135.59 136.96 138.33 139.70 141.07
18.91 19.11 19.31 19.51 19.71 19.91 20.11 20.31 20.51 20.72
47.90 48.41 48.92 49.42 49.93 50.44 50.95 51.46 51.97 52.48
23.43 23.68 23.93 24.18 24.43 24.68 24.93 25.18 25.43 25.68
28.93 29.24 29.55 29.85 30.16 30.47 30.78 31.09 31.39 31.70
18.80 19.00 19.20 19.40 19.60 19.80 20.00 20.20 20.40 20.60
141.81 143.32 144.83 146.34 147.85 149.36 150.86 152.37 153.88 155.39
99.07 100.13 101.18 102.23 103.29 104.34 105.40 106.45 107.50 108.56
118.02 119.27 120.53 121.78 123.04 124.29 125.55 126.80 128.06 129.31
25.62 25.89 26.16 26.43 26.71 26.98 27.25 27.52 27.80 28.07
26.32 26.60 26.88 27.16 27.44 27.72 28.00 28.28 28.56 28.84
20.91 21.13 21.35 21.57 21.80 22.02 22.24 22.46 22.69 22.91
37.60 38.00 38.40 38.80 39.20 39.60 40.00 40.40 40.80 41.20
60.74 61.39 62.03 62.68 63.32 63.97 64.62 65.26 65.91 66.56
376.71 380.71 384.72 388.73 392.74 396.74 400.75 404.76 408.77 412.77
72.19 72.96 73.73 74.50 75.26 76.03 76.80 77.57 78.34 79.10
 58.12 58.74 59.36 59.98 60.60 61.21 61.83 62.45 63.07 63.69
14.10 14.25 14.40 14.55 14.70 14.85 15.00 15.15 15.30 15.45
9.40 9.50 9.60 9.70 9.80 9.90 10.00 10.10 10.20 10.30
54.31 54.89 55.47 56.04 56.62 57.20 57.78 58.35 58.93 59.51
82.66 83.54 84.42 85.30 86.18 87.06 87.94 88.81 89.69 90.57
9.40 9.50 9.60 9.70 9.80 9.90 10.00 10.10 10.20 10.30
9.40 9.50 9.60 9.70 9.80 9.90 10.00 10.10 10.20 10.30
83.66 84.55 85.44 86.33 87.22 88.11 89.00 89.89 90.78 91.67
168.18 169.97 171.76 173.55 175.34 177.13 178.92 180.71 182.50 184.28
197.40 199.50 201.60 203.70 205.80 207.90 210.00 212.10 214.20 216.30
7.30 7.37 7.45 7.53 7.61 7.68 7.76 7.84 7.92 7.99
174.52 176.38 178.23 180.09 181.95 183.80 185.66 187.51 189.37 191.23
59.47 60.10 60.74 61.37 62.00 62.63 63.27 63.90 64.53 65.16
158.96 160.65 162.34 164.04 165.73 167.42 169.11 170.80 172.49 174.18
289.71 292.79 295.87 298.95 302.04 305.12 308.20 311.28 314.36 317.45
35.72 36.10 36.48 36.86 37.24 37.62 38.00 38.38 38.76 39.14
43.36 43.82 44.28 44.74 45.20 45.66 46.12 46.58 47.05 47.51
44.53 45.01 45.48 45.95 46.43 46.90 47.38 47.85 48.32 48.80
100.02 101.08 102.14 103.21 104.27 105.34 106.40 107.46 108.53 109.59
65.21 65.90 66.60 67.29 67.98 68.68 69.37 70.06 70.76 71.45
92.12 93.10 94.08 95.06 96.04 97.02 98.00 98.98 99.96 100.94
47.89 48.40 48.91 49.41 49.92 50.43 50.94 51.45 51.96 52.47
39.06 39.48 39.89 40.31 40.72 41.14 41.56 41.97 42.39 42.80
10.19 10.30 10.41 10.52 10.63 10.74 10.84 10.95 11.06 11.17
143.90 145.44 146.97 148.50 150.03 151.56 153.09 154.62 156.15 157.68
42.30 42.75 43.20 43.65 44.10 44.55 45.00 45.45 45.90 46.35
67.68 68.40 69.12 69.84 70.56 71.28 72.00 72.72 73.44 74.16
28.65 28.96 29.26 29.57 29.87 30.18 30.48 30.78 31.09 31.39
89.30 90.25 91.20 92.15 93.10 94.05 95.00 95.95 96.90 97.85
80.40 81.26 82.11 82.97 83.82 84.68 85.53 86.39 87.24 88.10
47.00 47.50 48.00 48.50 49.00 49.50 50.00 50.50 51.00 51.50
38.08 38.49 38.89 39.30 39.70 40.11 40.51 40.92 41.32 41.73
45.97 46.46 46.95 47.44 47.93 48.42 48.91 49.40 49.89 50.37
109.70 110.86 112.03 113.20 114.37 115.53 116.70 117.87 119.03 120.20
91.18 92.15 93.12 94.09 95.06 96.03 97.00 97.97 98.94 99.91
22.20 22.44 22.68 22.91 23.15 23.38 23.62 23.86 24.09 24.33
40.76 41.20 41.63 42.06 42.50 42.93 43.37 43.80 44.23 44.67
473.76 478.80 483.84 488.88 493.92 498.96 504.00 509.04 514.08 519.12
47.12 47.62 48.12 48.62 49.12 49.63 50.13 50.63 51.13 51.63
18.28 18.48 18.67 18.87 19.06 19.26 19.45 19.65 19.84 20.04
33.84 34.20 34.56 34.92 35.28 35.64 36.00 36.36 36.72 37.08
38.54 38.95 39.36 39.77 40.18 40.59 41.00 41.41 41.82 42.23
42.30 42.75 43.20 43.65 44.10 44.55 45.00 45.45 45.90 46.35
 55.46 56.05 56.64 57.23 57.82 58.41 59.00 59.59 60.18 60.77
33.84 34.20 34.56 34.92 35.28 35.64 36.00 36.36 36.72 37.08
33.84 34.20 34.56 34.92 35.28 35.64 36.00 36.36 36.72 37.08
18.70 18.90 19.10 19.30 19.50 19.70 19.90 20.10 20.29 20.49
48.27 48.78 49.29 49.81 50.32 50.83 51.35 51.86 52.37 52.89
12.21 12.34 12.47 12.60 12.73 12.86 12.99 13.12 13.25 13.38
30.80 31.12 31.45 31.78 32.11 32.43 32.76 33.09 33.42 33.74
14.61 14.76 14.92 15.08 15.23 15.39 15.54 15.70 15.85 16.01
43.50 43.96 44.43 44.89 45.35 45.82 46.28 46.74 47.20 47.67
14.55 14.71 14.86 15.01 15.17 15.32 15.48 15.63 15.79 15.94
13.06 13.19 13.33 13.47 13.61 13.75 13.89 14.03 14.17 14.31
34.29 34.65 35.02 35.38 35.75 36.11 36.48 36.84 37.21 37.57
33.74 34.09 34.45 34.81 35.17 35.53 35.89 36.25 36.61 36.97
42.78 43.24 43.69 44.15 44.60 45.06 45.51 45.97 46.42 46.88
6.79 6.86 6.93 7.00 7.08 7.15 7.22 7.29 7.36 7.44
16.11 16.28 16.45 16.62 16.79 16.97 17.14 17.31 17.48 17.65
24.68 24.94 25.20 25.46 25.73 25.99 26.25 26.51 26.78 27.04
16.88 17.06 17.24 17.42 17.59 17.77 17.95 18.13 18.31 18.49
10.50 10.61 10.72 10.84 10.95 11.06 11.17 11.28 11.39 11.51
20.81 21.03 21.25 21.48 21.70 21.92 22.14 22.36 22.58 22.80
65.19 65.88 66.57 67.27 67.96 68.65 69.35 70.04 70.73 71.43
21.30 21.53 21.75 21.98 22.21 22.43 22.66 22.89 23.11 23.34
7.35 7.42 7.50 7.58 7.66 7.74 7.82 7.89 7.97 8.05
41.80 42.24 42.68 43.13 43.57 44.02 44.46 44.91 45.35 45.80
27.43 27.72 28.01 28.30 28.59 28.88 29.18 29.47 29.76 30.05
27.92 28.21 28.51 28.81 29.10 29.40 29.70 29.99 30.29 30.59
16.10 16.27 16.44 16.61 16.79 16.96 17.13 17.30 17.47 17.64
46.41 46.91 47.40 47.90 48.39 48.88 49.38 49.87 50.36 50.86
31.40 31.73 32.07 32.40 32.74 33.07 33.40 33.74 34.07 34.41
158.90 160.59 162.28 163.97 165.66 167.35 169.04 170.73 172.42 174.11
118.72 119.98 121.24 122.51 123.77 125.03 126.30 127.56 128.82 130.08
- - - - - - - - - -
378.37 382.39 386.42 390.44 394.47 398.49 402.52 406.54 410.57 414.59
37.66 38.06 38.46 38.86 39.26 39.66 40.06 40.46 40.86 41.26
15.54 15.70 15.87 16.03 16.20 16.36 16.53 16.69 16.86 17.02
95.49 96.50 97.52 98.54 99.55 100.57 101.58 102.60 103.62 104.63
88.73 89.67 90.61 91.56 92.50 93.45 94.39 95.33 96.28 97.22
80.93 81.80 82.66 83.52 84.38 85.24 86.10 86.96 87.82 88.68
34.98 35.35 35.72 36.10 36.47 36.84 37.21 37.58 37.96 38.33
84.30 85.20 86.10 86.99 87.89 88.79 89.68 90.58 91.48 92.37
12.60 12.73 12.86 13.00 13.13 13.27 13.40 13.53 13.67 13.80
 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% 10.00% -10% -9.00%
267.30 269.87 272.44 275.01 277.58 280.15 282.72 0.11% 0.11%
79.78 80.55 81.32 82.08 82.85 83.62 84.38 1.50% 1.43%
101.38 102.35 103.33 104.30 105.28 106.25 107.22 0.32% 0.31%
53.27 53.78 54.29 54.81 55.32 55.83 56.34 4.37% 4.28%
63.20 63.81 64.42 65.03 65.63 66.24 66.85 0.27% 0.26%
81.60 82.39 83.17 83.96 84.74 85.53 86.31 0.37% 0.36%
40.14 40.53 40.91 41.30 41.68 42.07 42.46 1.27% 1.16%
39.42 39.80 40.18 40.56 40.94 41.32 41.70 0.20% 0.20%
35.24 35.58 35.92 36.26 36.60 36.94 37.27 0.19% 0.18%
30.05 30.34 30.63 30.92 31.21 31.50 31.79 0.81% 0.78%
18.68 18.86 19.04 19.22 19.40 19.58 19.76 1.29% 1.26%
38.35 38.72 39.09 39.46 39.82 40.19 40.56 5.18% 5.02%
65.76 66.40 67.03 67.66 68.29 68.92 69.56 5.21% 5.11%
190.38 192.21 194.04 195.87 197.70 199.54 201.37 1.07% 1.02%
117.96 119.09 120.23 121.36 122.50 123.63 124.77 0.40% 0.38%
19.02 19.21 19.39 19.57 19.76 19.94 20.12 0.47% 0.46%
15.81 15.96 16.12 16.27 16.42 16.57 16.72 0.38% 0.38%
31.15 31.45 31.75 32.04 32.34 32.64 32.94 0.64% 0.61%
26.35 26.60 26.86 27.11 27.36 27.62 27.87 4.92% 4.88%
35.00 35.33 35.67 36.01 36.34 36.68 37.02 1.71% 1.70%
22.86 23.08 23.30 23.52 23.74 23.96 24.18 0.36% 0.35%
19.79 19.98 20.17 20.36 20.56 20.75 20.94 1.08% 1.06%
24.13 24.36 24.59 24.82 25.06 25.29 25.52 0.45% 0.45%
119.54 120.68 121.83 122.98 124.13 125.28 126.43 0.13% 0.12%
16.43 16.58 16.74 16.90 17.06 17.21 17.37 2.01% 1.97%
43.60 44.02 44.44 44.86 45.28 45.70 46.12 0.35% 0.34%
84.28 85.09 85.90 86.71 87.52 88.33 89.14 3.12% 3.01%
27.30 27.56 27.83 28.09 28.35 28.61 28.88 0.22% 0.22%
49.85 50.32 50.80 51.28 51.76 52.24 52.72 0.93% 0.93%
100.84 101.81 102.78 103.75 104.72 105.69 106.66 0.36% 0.35%
32.60 32.92 33.23 33.54 33.86 34.17 34.48 12.20% 11.81%
42.32 42.72 43.13 43.54 43.94 44.35 44.76 1.60% 1.58%
204.44 206.40 208.37 210.33 212.30 214.26 216.23 0.19% 0.19%
62.97 63.58 64.18 64.79 65.39 66.00 66.61 0.22% 0.21%
131.41 132.68 133.94 135.20 136.47 137.73 138.99 0.32% 0.32%
56.03 56.57 57.11 57.64 58.18 58.72 59.26 2.17% 2.14%
37.36 37.72 38.08 38.44 38.80 39.16 39.52 1.75% 1.73%
43.43 43.85 44.26 44.68 45.10 45.52 45.94 3.54% 3.50%
71.14 71.83 72.51 73.20 73.88 74.56 75.25 2.02% 1.91%
16.99 17.15 17.31 17.48 17.64 17.80 17.97 2.15% 2.13%
22.43 22.64 22.86 23.07 23.29 23.50 23.72 1.10% 1.08%
124.24 125.44 126.63 127.83 129.02 130.22 131.41 0.19% 0.18%
 21.68 21.89 22.10 22.31 22.52 22.73 22.94 37.65% 36.93%
308.55 311.51 314.48 317.45 320.41 323.38 326.35 0.07% 0.07%
34.89 35.22 35.56 35.90 36.23 36.57 36.90 0.50% 0.49%
65.52 66.15 66.78 67.41 68.04 68.67 69.30 0.02% 0.02%
42.08 42.48 42.89 43.29 43.70 44.10 44.50 9.38% 8.76%
63.06 63.67 64.27 64.88 65.49 66.09 66.70 0.03% 0.03%
77.44 78.19 78.93 79.68 80.42 81.17 81.91 0.08% 0.07%
68.28 68.94 69.60 70.25 70.91 71.56 72.22 1.55% 1.42%
37.85 38.21 38.58 38.94 39.30 39.67 40.03 0.06% 0.06%
50.96 51.45 51.94 52.43 52.92 53.41 53.90 23.10% 20.85%
45.87 46.31 46.75 47.19 47.63 48.07 48.51 0.10% 0.10%
68.59 69.25 69.91 70.57 71.23 71.88 72.54 0.80% 0.76%
34.63 34.96 35.29 35.63 35.96 36.29 36.63 0.37% 0.37%
15.53 15.68 15.83 15.98 16.13 16.28 16.43 1.06% 1.04%
19.38 19.57 19.75 19.94 20.13 20.31 20.50 0.09% 0.09%
9.99 10.09 10.18 10.28 10.38 10.47 10.57 0.13% 0.13%
40.82 41.21 41.61 42.00 42.39 42.78 43.18 0.12% 0.11%
26.00 26.25 26.50 26.75 27.00 27.25 27.50 0.09% 0.09%
32.84 33.15 33.47 33.78 34.10 34.42 34.73 0.73% 0.71%
75.92 76.65 77.38 78.11 78.84 79.57 80.30 0.07% 0.06%
14.88 15.02 15.17 15.31 15.45 15.60 15.74 51.81% 51.06%
145.09 146.48 147.88 149.27 150.67 152.06 153.46 6.98% 6.47%
175.82 177.51 179.20 180.89 182.58 184.27 185.96 5.43% 5.30%
44.87 45.30 45.73 46.16 46.59 47.02 47.46 0.42% 0.41%
16.55 16.71 16.87 17.03 17.19 17.35 17.51 0.92% 0.91%
40.74 41.13 41.52 41.92 42.31 42.70 43.09 0.28% 0.27%
48.15 48.61 49.08 49.54 50.00 50.47 50.93 36.58% 35.34%
142.44 143.81 145.18 146.55 147.92 149.29 150.66 4.29% 3.87%
20.92 21.12 21.32 21.52 21.72 21.92 22.12 0.34% 0.33%
52.99 53.50 54.01 54.52 55.03 55.54 56.05 7.79% 7.67%
25.92 26.17 26.42 26.67 26.92 27.17 27.42 0.42% 0.39%
32.01 32.32 32.62 32.93 33.24 33.55 33.86 4.83% 4.53%
20.80 21.00 21.20 21.40 21.60 21.80 22.00 4.50% 4.08%
156.90 158.41 159.92 161.43 162.93 164.44 165.95 1.38% 1.36%
109.61 110.67 111.72 112.77 113.83 114.88 115.93 0.95% 0.91%
130.57 131.83 133.08 134.34 135.59 136.85 138.10 1.02% 0.97%
28.34 28.61 28.89 29.16 29.43 29.70 29.98 9.14% 8.98%
29.12 29.40 29.68 29.96 30.24 30.52 30.80 0.11% 0.10%
23.13 23.35 23.58 23.80 24.02 24.24 24.47 0.51% 0.50%
41.60 42.00 42.40 42.80 43.20 43.60 44.00 0.20% 0.20%
67.20 67.85 68.49 69.14 69.79 70.43 71.08 0.11% 0.10%
416.78 420.79 424.80 428.80 432.81 436.82 440.83 0.24% 0.22%
79.87 80.64 81.41 82.18 82.94 83.71 84.48 1.84% 1.82%
 64.31 64.92 65.54 66.16 66.78 67.40 68.01 4.30% 4.19%
15.60 15.75 15.90 16.05 16.20 16.35 16.50 0.80% 0.76%
10.40 10.50 10.60 10.70 10.80 10.90 11.00 0.96% 0.94%
60.09 60.67 61.24 61.82 62.40 62.98 63.55 0.21% 0.21%
91.45 92.33 93.21 94.09 94.97 95.85 96.73 0.45% 0.42%
10.40 10.50 10.60 10.70 10.80 10.90 11.00 0.31% 0.30%
10.40 10.50 10.60 10.70 10.80 10.90 11.00 0.69% 0.62%
92.56 93.45 94.34 95.23 96.12 97.01 97.90 7.05% 6.35%
186.07 187.86 189.65 191.44 193.23 195.02 196.81 3.53% 3.19%
218.40 220.50 222.60 224.70 226.80 228.90 231.00 0.02% 0.02%
8.07 8.15 8.23 8.30 8.38 8.46 8.54 18.07% 18.01%
193.08 194.94 196.80 198.65 200.51 202.37 204.22 0.06% 0.06%
65.80 66.43 67.06 67.70 68.33 68.96 69.59 0.03% 0.03%
175.87 177.56 179.26 180.95 182.64 184.33 186.02 0.13% 0.13%
320.53 323.61 326.69 329.77 332.86 335.94 339.02 0.04% 0.04%
39.52 39.90 40.28 40.66 41.04 41.42 41.80 0.16% 0.16%
47.97 48.43 48.89 49.35 49.81 50.27 50.74 1.44% 1.42%
49.27 49.74 50.22 50.69 51.17 51.64 52.11 0.02% 0.02%
110.66 111.72 112.78 113.85 114.91 115.98 117.04 0.03% 0.02%
72.15 72.84 73.53 74.23 74.92 75.61 76.31 7.05% 6.55%
101.92 102.90 103.88 104.86 105.84 106.82 107.80 0.23% 0.21%
52.98 53.49 54.00 54.51 55.02 55.53 56.04 5.90% 5.35%
43.22 43.63 44.05 44.46 44.88 45.30 45.71 0.03% 0.03%
11.28 11.39 11.50 11.60 11.71 11.82 11.93 6.06% 5.82%
159.21 160.74 162.28 163.81 165.34 166.87 168.40 0.02% 0.02%
46.80 47.25 47.70 48.15 48.60 49.05 49.50 0.23% 0.21%
74.88 75.60 76.32 77.04 77.76 78.48 79.20 0.29% 0.29%
31.70 32.00 32.31 32.61 32.92 33.22 33.53 0.11% 0.11%
98.80 99.75 100.70 101.65 102.60 103.55 104.50 0.56% 0.52%
88.96 89.81 90.67 91.52 92.38 93.23 94.09 0.98% 0.94%
52.00 52.50 53.00 53.50 54.00 54.50 55.00 0.01% 0.01%
42.13 42.54 42.94 43.35 43.75 44.16 44.56 0.07% 0.07%
50.86 51.35 51.84 52.33 52.82 53.31 53.80 10.03% 9.09%
121.37 122.53 123.70 124.87 126.03 127.20 128.37 5.40% 5.03%
100.88 101.85 102.82 103.79 104.76 105.73 106.70 0.10% 0.10%
24.56 24.80 25.04 25.27 25.51 25.75 25.98 0.05% 0.05%
45.10 45.53 45.97 46.40 46.84 47.27 47.70 0.28% 0.27%
524.16 529.20 534.24 539.28 544.32 549.36 554.40 53.49% 48.18%
52.13 52.63 53.13 53.64 54.14 54.64 55.14 0.26% 0.25%
20.23 20.42 20.62 20.81 21.01 21.20 21.40 0.65% 0.65%
37.44 37.80 38.16 38.52 38.88 39.24 39.60 3.60% 3.56%
42.64 43.05 43.46 43.87 44.28 44.69 45.10 0.08% 0.07%
46.80 47.25 47.70 48.15 48.60 49.05 49.50 0.74% 0.71%
 61.36 61.95 62.54 63.13 63.72 64.31 64.90 0.13% 0.12%
37.44 37.80 38.16 38.52 38.88 39.24 39.60 0.05% 0.05%
37.44 37.80 38.16 38.52 38.88 39.24 39.60 0.10% 0.09%
20.69 20.89 21.09 21.29 21.49 21.69 21.89 16.64% 15.22%
53.40 53.91 54.43 54.94 55.45 55.97 56.48 0.41% 0.40%
13.51 13.64 13.77 13.90 14.03 14.16 14.29 56.20% 55.53%
34.07 34.40 34.73 35.05 35.38 35.71 36.04 5.07% 4.99%
16.16 16.32 16.47 16.63 16.79 16.94 17.10 32.09% 31.66%
48.13 48.59 49.05 49.52 49.98 50.44 50.91 5.21% 5.06%
16.10 16.25 16.41 16.56 16.72 16.87 17.03 32.62% 32.50%
14.44 14.58 14.72 14.86 15.00 15.14 15.28 11.44% 11.30%
37.94 38.30 38.67 39.03 39.40 39.76 40.13 1.96% 1.95%
37.32 37.68 38.04 38.40 38.76 39.12 39.48 2.24% 2.23%
47.33 47.79 48.24 48.70 49.15 49.61 50.06 1.16% 1.13%
7.51 7.58 7.65 7.73 7.80 7.87 7.94 14.30% 14.19%
17.82 17.99 18.17 18.34 18.51 18.68 18.85 13.04% 12.94%
27.30 27.56 27.83 28.09 28.35 28.61 28.88 3.07% 3.03%
18.67 18.85 19.03 19.21 19.39 19.57 19.75 4.70% 4.52%
11.62 11.73 11.84 11.95 12.07 12.18 12.29 23.08% 22.91%
23.03 23.25 23.47 23.69 23.91 24.13 24.35 1.00% 0.99%
72.12 72.81 73.51 74.20 74.89 75.59 76.28 0.39% 0.38%
23.57 23.79 24.02 24.25 24.47 24.70 24.93 1.14% 1.14%
8.13 8.21 8.28 8.36 8.44 8.52 8.60 2.95% 2.91%
46.24 46.69 47.13 47.58 48.02 48.46 48.91 1.71% 1.65%
30.34 30.63 30.93 31.22 31.51 31.80 32.09 11.74% 11.19%
30.88 31.18 31.48 31.78 32.07 32.37 32.67 0.33% 0.33%
17.81 17.98 18.16 18.33 18.50 18.67 18.84 0.30% 0.29%
51.35 51.85 52.34 52.83 53.33 53.82 54.32 7.73% 7.50%
34.74 35.07 35.41 35.74 36.08 36.41 36.74 0.52% 0.51%
175.80 177.49 179.18 180.87 182.56 184.25 185.94 0.07% 0.06%
131.35 132.61 133.87 135.14 136.40 137.66 138.93 0.04% 0.04%
- - - - - - - 0.03% 0.03%
418.62 422.64 426.67 430.69 434.72 438.74 442.77 0.02% 0.02%
41.66 42.06 42.46 42.86 43.26 43.66 44.07 0.24% 0.24%
17.19 17.35 17.52 17.68 17.85 18.01 18.18 2.74% 2.67%
105.65 106.66 107.68 108.69 109.71 110.73 111.74 0.15% 0.15%
98.16 99.11 100.05 101.00 101.94 102.88 103.83 10.00% 9.54%
89.55 90.41 91.27 92.13 92.99 93.85 94.71 2.49% 2.44%
38.70 39.07 39.44 39.82 40.19 40.56 40.93 5.41% 5.26%
93.27 94.17 95.06 95.96 96.86 97.75 98.65 1.70% 1.67%
13.94 14.07 14.20 14.34 14.47 14.61 14.74 8.74% 8.53%
 o
-8.00% -7.00% -6.00% -5.00% -4.00% -3.00% -2.00%
0.11% 0.11% 0.11% 0.11% 0.10% 0.10% 0.10%
1.36% 1.29% 1.22% 1.16% 1.09% 1.02% 0.95%
0.30% 0.30% 0.29% 0.28% 0.28% 0.27% 0.26%
4.19% 4.09% 4.00% 3.91% 3.82% 3.73% 3.64%
0.25% 0.24% 0.23% 0.22% 0.21% 0.20% 0.19%
0.34% 0.33% 0.32% 0.31% 0.30% 0.28% 0.27%
1.05% 0.93% 0.82% 0.71% 0.59% 0.48% 0.37%
0.19% 0.19% 0.18% 0.18% 0.18% 0.17% 0.17%
0.17% 0.17% 0.16% 0.15% 0.14% 0.13% 0.12%
0.75% 0.73% 0.70% 0.68% 0.65% 0.63% 0.60%
1.23% 1.20% 1.16% 1.13% 1.10% 1.07% 1.03%
4.86% 4.70% 4.54% 4.38% 4.22% 4.06% 3.90%
5.00% 4.89% 4.78% 4.67% 4.56% 4.45% 4.34%
0.97% 0.92% 0.88% 0.83% 0.78% 0.73% 0.68%
0.36% 0.34% 0.33% 0.31% 0.29% 0.27% 0.25%
0.45% 0.44% 0.43% 0.42% 0.41% 0.41% 0.40%
0.37% 0.37% 0.36% 0.36% 0.35% 0.34% 0.34%
0.58% 0.55% 0.52% 0.49% 0.45% 0.42% 0.39%
4.84% 4.80% 4.76% 4.71% 4.67% 4.63% 4.59%
1.68% 1.67% 1.65% 1.64% 1.62% 1.61% 1.59%
0.34% 0.34% 0.33% 0.32% 0.31% 0.30% 0.30%
1.03% 1.01% 0.98% 0.96% 0.94% 0.91% 0.89%
0.44% 0.44% 0.44% 0.43% 0.43% 0.43% 0.43%
0.12% 0.12% 0.12% 0.12% 0.11% 0.11% 0.11%
1.93% 1.89% 1.86% 1.82% 1.78% 1.74% 1.70%
0.34% 0.33% 0.32% 0.32% 0.31% 0.31% 0.30%
2.89% 2.78% 2.66% 2.55% 2.43% 2.32% 2.21%
0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22%
0.92% 0.91% 0.91% 0.90% 0.89% 0.89% 0.88%
0.34% 0.33% 0.32% 0.31% 0.30% 0.29% 0.29%
11.42% 11.02% 10.63% 10.24% 9.84% 9.45% 9.06%
1.56% 1.54% 1.51% 1.49% 1.47% 1.45% 1.42%
0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.17%
0.21% 0.21% 0.20% 0.20% 0.19% 0.19% 0.19%
0.31% 0.31% 0.30% 0.29% 0.29% 0.28% 0.28%
2.12% 2.09% 2.06% 2.04% 2.01% 1.98% 1.96%
1.70% 1.67% 1.65% 1.62% 1.59% 1.57% 1.54%
3.46% 3.42% 3.38% 3.34% 3.31% 3.27% 3.23%
1.79% 1.68% 1.56% 1.45% 1.33% 1.21% 1.10%
2.11% 2.10% 2.08% 2.06% 2.04% 2.03% 2.01%
1.07% 1.05% 1.04% 1.02% 1.01% 0.99% 0.98%
0.18% 0.17% 0.17% 0.16% 0.15% 0.15% 0.14%
36.21% 35.48% 34.76% 34.04% 33.32% 32.60% 31.88%
0.07% 0.07% 0.07% 0.06% 0.06% 0.06% 0.06%
0.49% 0.48% 0.47% 0.47% 0.46% 0.45% 0.45%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
8.14% 7.52% 6.90% 6.28% 5.66% 5.05% 4.43%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
0.07% 0.06% 0.06% 0.05% 0.05% 0.04% 0.03%
1.29% 1.16% 1.03% 0.90% 0.77% 0.64% 0.51%
0.06% 0.06% 0.06% 0.06% 0.05% 0.05% 0.05%
18.60% 16.35% 14.10% 11.85% 9.60% 7.35% 5.10%
0.10% 0.10% 0.09% 0.09% 0.09% 0.09% 0.09%
0.72% 0.68% 0.64% 0.60% 0.56% 0.52% 0.48%
0.37% 0.36% 0.36% 0.35% 0.35% 0.35% 0.34%
1.01% 0.99% 0.96% 0.94% 0.91% 0.89% 0.86%
0.09% 0.09% 0.08% 0.08% 0.08% 0.08% 0.07%
0.13% 0.13% 0.13% 0.12% 0.12% 0.12% 0.12%
0.11% 0.10% 0.09% 0.09% 0.08% 0.08% 0.07%
0.08% 0.08% 0.07% 0.07% 0.06% 0.06% 0.05%
0.69% 0.68% 0.66% 0.64% 0.62% 0.61% 0.59%
0.06% 0.05% 0.05% 0.05% 0.04% 0.04% 0.03%
50.31% 49.56% 48.81% 48.06% 47.31% 46.56% 45.81%
5.96% 5.45% 4.94% 4.43% 3.92% 3.41% 2.90%
5.17% 5.04% 4.91% 4.78% 4.65% 4.52% 4.39%
0.39% 0.38% 0.36% 0.34% 0.33% 0.31% 0.30%
0.90% 0.88% 0.87% 0.86% 0.85% 0.83% 0.82%
0.26% 0.24% 0.23% 0.22% 0.21% 0.19% 0.18%
34.10% 32.86% 31.61% 30.37% 29.13% 27.89% 26.65%
3.45% 3.03% 2.61% 2.19% 1.77% 1.35% 0.93%
0.33% 0.32% 0.31% 0.31% 0.30% 0.30% 0.29%
7.56% 7.45% 7.33% 7.22% 7.10% 6.99% 6.88%
0.36% 0.33% 0.30% 0.27% 0.24% 0.21% 0.18%
4.23% 3.93% 3.63% 3.33% 3.02% 2.72% 2.42%
3.65% 3.22% 2.80% 2.37% 1.95% 1.52% 1.09%
1.34% 1.32% 1.30% 1.28% 1.25% 1.23% 1.21%
0.87% 0.83% 0.79% 0.76% 0.72% 0.68% 0.64%
0.92% 0.86% 0.81% 0.76% 0.71% 0.66% 0.60%
8.83% 8.68% 8.52% 8.37% 8.22% 8.07% 7.91%
0.09% 0.09% 0.08% 0.07% 0.07% 0.06% 0.06%
0.49% 0.47% 0.46% 0.45% 0.44% 0.43% 0.42%
0.19% 0.18% 0.18% 0.17% 0.17% 0.16% 0.16%
0.10% 0.10% 0.09% 0.09% 0.08% 0.08% 0.08%
0.20% 0.18% 0.16% 0.15% 0.13% 0.11% 0.09%
1.79% 1.77% 1.74% 1.72% 1.69% 1.67% 1.64%
 4.07% 3.96% 3.84% 3.73% 3.61% 3.50% 3.38%
0.73% 0.69% 0.66% 0.63% 0.59% 0.56% 0.52%
0.92% 0.90% 0.88% 0.86% 0.84% 0.82% 0.80%
0.21% 0.20% 0.20% 0.20% 0.19% 0.19% 0.19%
0.39% 0.36% 0.33% 0.30% 0.27% 0.24% 0.21%
0.29% 0.28% 0.27% 0.26% 0.25% 0.24% 0.23%
0.56% 0.50% 0.43% 0.37% 0.30% 0.24% 0.18%
5.65% 4.95% 4.25% 3.55% 2.85% 2.15% 1.45%
2.86% 2.52% 2.19% 1.85% 1.51% 1.18% 0.84%
0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
17.94% 17.87% 17.80% 17.74% 17.67% 17.60% 17.53%
0.06% 0.06% 0.06% 0.06% 0.06% 0.05% 0.05%
0.03% 0.03% 0.02% 0.02% 0.02% 0.02% 0.02%
0.12% 0.12% 0.12% 0.11% 0.11% 0.11% 0.10%
0.03% 0.03% 0.03% 0.03% 0.03% 0.02% 0.02%
0.15% 0.15% 0.14% 0.14% 0.13% 0.13% 0.13%
1.39% 1.36% 1.34% 1.31% 1.28% 1.25% 1.23%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
6.05% 5.55% 5.05% 4.55% 4.05% 3.55% 3.05%
0.19% 0.17% 0.15% 0.13% 0.11% 0.09% 0.07%
4.81% 4.26% 3.71% 3.17% 2.62% 2.07% 1.52%
0.03% 0.03% 0.03% 0.03% 0.02% 0.02% 0.02%
5.58% 5.35% 5.11% 4.87% 4.64% 4.40% 4.16%
0.02% 0.02% 0.02% 0.02% 0.02% 0.01% 0.01%
0.20% 0.18% 0.17% 0.15% 0.14% 0.12% 0.11%
0.28% 0.27% 0.27% 0.26% 0.25% 0.25% 0.24%
0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.09%
0.48% 0.44% 0.40% 0.37% 0.33% 0.29% 0.25%
0.89% 0.85% 0.80% 0.76% 0.72% 0.67% 0.63%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.06% 0.06% 0.06% 0.06% 0.06% 0.05% 0.05%
8.15% 7.22% 6.28% 5.35% 4.41% 3.48% 2.54%
4.66% 4.29% 3.92% 3.55% 3.18% 2.81% 2.45%
0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.08%
0.05% 0.04% 0.04% 0.04% 0.04% 0.03% 0.03%
0.26% 0.25% 0.24% 0.23% 0.22% 0.21% 0.20%
42.86% 37.55% 32.24% 26.93% 21.61% 16.30% 10.99%
0.24% 0.23% 0.22% 0.21% 0.20% 0.19% 0.18%
0.64% 0.64% 0.64% 0.63% 0.63% 0.63% 0.63%
3.52% 3.47% 3.43% 3.39% 3.34% 3.30% 3.25%
0.07% 0.07% 0.07% 0.07% 0.06% 0.06% 0.06%
0.69% 0.67% 0.65% 0.63% 0.61% 0.58% 0.56%
 0.12% 0.11% 0.11% 0.11% 0.10% 0.10% 0.09%
0.05% 0.05% 0.05% 0.05% 0.04% 0.04% 0.04%
0.09% 0.09% 0.09% 0.08% 0.08% 0.08% 0.08%
13.79% 12.36% 10.94% 9.51% 8.09% 6.66% 5.23%
0.40% 0.39% 0.39% 0.38% 0.38% 0.37% 0.37%
54.86% 54.19% 53.52% 52.85% 52.19% 51.52% 50.85%
4.92% 4.85% 4.77% 4.70% 4.63% 4.55% 4.48%
31.22% 30.79% 30.35% 29.92% 29.48% 29.05% 28.61%
4.90% 4.74% 4.58% 4.43% 4.27% 4.11% 3.95%
32.37% 32.24% 32.12% 31.99% 31.86% 31.74% 31.61%
11.16% 11.01% 10.87% 10.73% 10.59% 10.45% 10.31%
1.94% 1.93% 1.92% 1.91% 1.90% 1.89% 1.88%
2.22% 2.21% 2.20% 2.18% 2.17% 2.16% 2.15%
1.09% 1.06% 1.02% 0.99% 0.96% 0.92% 0.89%
14.07% 13.96% 13.84% 13.73% 13.62% 13.50% 13.39%
12.84% 12.74% 12.64% 12.54% 12.44% 12.34% 12.24%
2.99% 2.95% 2.91% 2.87% 2.83% 2.79% 2.74%
4.34% 4.16% 3.98% 3.80% 3.62% 3.43% 3.25%
22.75% 22.59% 22.42% 22.26% 22.09% 21.93% 21.77%
0.98% 0.96% 0.95% 0.94% 0.92% 0.91% 0.89%
0.38% 0.37% 0.37% 0.36% 0.35% 0.35% 0.34%
1.13% 1.12% 1.11% 1.10% 1.10% 1.09% 1.08%
2.87% 2.84% 2.80% 2.76% 2.73% 2.69% 2.65%
1.59% 1.53% 1.48% 1.42% 1.36% 1.30% 1.25%
10.64% 10.09% 9.54% 8.99% 8.44% 7.89% 7.35%
0.33% 0.33% 0.33% 0.32% 0.32% 0.32% 0.32%
0.29% 0.29% 0.29% 0.28% 0.28% 0.28% 0.28%
7.27% 7.05% 6.82% 6.59% 6.36% 6.13% 5.90%
0.51% 0.51% 0.50% 0.50% 0.50% 0.49% 0.49%
0.06% 0.05% 0.05% 0.04% 0.04% 0.03% 0.03%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.23% 0.22% 0.22% 0.21% 0.21% 0.20% 0.20%
2.61% 2.54% 2.47% 2.40% 2.33% 2.26% 2.19%
0.15% 0.15% 0.15% 0.15% 0.15% 0.15% 0.14%
9.09% 8.64% 8.18% 7.73% 7.27% 6.82% 6.37%
2.40% 2.36% 2.31% 2.27% 2.22% 2.18% 2.14%
5.11% 4.96% 4.81% 4.66% 4.52% 4.37% 4.22%
1.65% 1.62% 1.59% 1.57% 1.54% 1.51% 1.49%
8.32% 8.12% 7.91% 7.71% 7.50% 7.30% 7.09%
 order_pen_simulation
-1.00% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00%
0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09%
0.88% 0.81% 0.74% 0.67% 0.60% 0.54% 0.47%
0.26% 0.25% 0.24% 0.24% 0.23% 0.23% 0.22%
3.54% 3.45% 3.36% 3.27% 3.18% 3.09% 3.00%
0.18% 0.17% 0.16% 0.14% 0.13% 0.12% 0.11%
0.26% 0.25% 0.24% 0.23% 0.21% 0.20% 0.19%
0.26% 0.14% 0.03% -0.08% -0.20% -0.31% -0.42%
0.16% 0.16% 0.15% 0.15% 0.15% 0.14% 0.14%
0.11% 0.10% 0.09% 0.08% 0.07% 0.06% 0.06%
0.58% 0.55% 0.53% 0.50% 0.48% 0.45% 0.43%
1.00% 0.97% 0.94% 0.91% 0.87% 0.84% 0.81%
3.74% 3.58% 3.42% 3.27% 3.11% 2.95% 2.79%
4.23% 4.13% 4.02% 3.91% 3.80% 3.69% 3.58%
0.63% 0.59% 0.54% 0.49% 0.44% 0.39% 0.34%
0.23% 0.22% 0.20% 0.18% 0.16% 0.14% 0.12%
0.39% 0.38% 0.37% 0.36% 0.35% 0.35% 0.34%
0.33% 0.33% 0.32% 0.32% 0.31% 0.31% 0.30%
0.36% 0.33% 0.29% 0.26% 0.23% 0.20% 0.17%
4.55% 4.51% 4.47% 4.43% 4.38% 4.34% 4.30%
1.58% 1.56% 1.55% 1.53% 1.52% 1.50% 1.49%
0.29% 0.28% 0.27% 0.27% 0.26% 0.25% 0.24%
0.87% 0.84% 0.82% 0.79% 0.77% 0.75% 0.72%
0.42% 0.42% 0.42% 0.41% 0.41% 0.41% 0.41%
0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09%
1.66% 1.62% 1.58% 1.54% 1.50% 1.46% 1.42%
0.29% 0.29% 0.28% 0.27% 0.27% 0.26% 0.25%
2.09% 1.98% 1.86% 1.75% 1.63% 1.52% 1.40%
0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21%
0.87% 0.86% 0.86% 0.85% 0.84% 0.84% 0.83%
0.28% 0.27% 0.26% 0.25% 0.24% 0.23% 0.22%
8.66% 8.27% 7.88% 7.48% 7.09% 6.70% 6.30%
1.40% 1.38% 1.36% 1.33% 1.31% 1.29% 1.26%
0.17% 0.17% 0.17% 0.17% 0.17% 0.16% 0.16%
0.18% 0.18% 0.17% 0.17% 0.17% 0.16% 0.16%
0.27% 0.27% 0.26% 0.26% 0.25% 0.24% 0.24%
1.93% 1.90% 1.88% 1.85% 1.83% 1.80% 1.77%
1.51% 1.49% 1.46% 1.43% 1.41% 1.38% 1.35%
3.19% 3.15% 3.11% 3.07% 3.04% 3.00% 2.96%
0.98% 0.87% 0.75% 0.64% 0.52% 0.41% 0.29%
1.99% 1.98% 1.96% 1.94% 1.92% 1.91% 1.89%
0.96% 0.95% 0.93% 0.92% 0.90% 0.89% 0.87%
0.14% 0.13% 0.13% 0.12% 0.12% 0.11% 0.11%
31.15% 30.43% 29.71% 28.99% 28.27% 27.55% 26.82%
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
0.44% 0.43% 0.43% 0.42% 0.41% 0.41% 0.40%
0.02% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01%
3.81% 3.19% 2.57% 1.95% 1.34% 0.72% 0.10%
0.03% 0.03% 0.02% 0.02% 0.02% 0.02% 0.02%
0.03% 0.02% 0.02% 0.01% 0.01% 0.00% 0.00%
0.38% 0.25% 0.13% 0.00% -0.13% -0.26% -0.39%
0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%
2.85% 0.60% -1.65% -3.90% -6.16% -8.41% -10.66%
0.09% 0.09% 0.09% 0.08% 0.08% 0.08% 0.08%
0.44% 0.40% 0.36% 0.32% 0.28% 0.23% 0.19%
0.34% 0.33% 0.33% 0.33% 0.32% 0.32% 0.31%
0.84% 0.81% 0.79% 0.76% 0.74% 0.71% 0.69%
0.07% 0.07% 0.07% 0.07% 0.06% 0.06% 0.06%
0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
0.07% 0.06% 0.06% 0.05% 0.05% 0.04% 0.04%
0.05% 0.04% 0.04% 0.04% 0.03% 0.03% 0.02%
0.57% 0.56% 0.54% 0.52% 0.50% 0.49% 0.47%
0.03% 0.03% 0.02% 0.02% 0.01% 0.01% 0.01%
45.06% 44.31% 43.56% 42.81% 42.06% 41.31% 40.56%
2.39% 1.89% 1.38% 0.87% 0.36% -0.15% -0.66%
4.26% 4.13% 3.99% 3.86% 3.73% 3.60% 3.47%
0.28% 0.27% 0.25% 0.24% 0.22% 0.21% 0.19%
0.81% 0.80% 0.78% 0.77% 0.76% 0.75% 0.73%
0.17% 0.15% 0.14% 0.13% 0.12% 0.10% 0.09%
25.41% 24.17% 22.93% 21.69% 20.45% 19.21% 17.97%
0.52% 0.10% -0.32% -0.74% -1.16% -1.58% -2.00%
0.28% 0.28% 0.27% 0.26% 0.26% 0.25% 0.24%
6.76% 6.65% 6.53% 6.42% 6.30% 6.19% 6.08%
0.15% 0.12% 0.09% 0.06% 0.04% 0.01% -0.02%
2.12% 1.82% 1.52% 1.22% 0.92% 0.62% 0.31%
0.67% 0.24% -0.19% -0.61% -1.04% -1.46% -1.89%
1.19% 1.17% 1.15% 1.13% 1.10% 1.08% 1.06%
0.60% 0.56% 0.52% 0.48% 0.44% 0.40% 0.36%
0.55% 0.50% 0.45% 0.39% 0.34% 0.29% 0.24%
7.76% 7.61% 7.45% 7.30% 7.15% 6.99% 6.84%
0.05% 0.04% 0.04% 0.03% 0.02% 0.02% 0.01%
0.41% 0.40% 0.38% 0.37% 0.36% 0.35% 0.34%
0.15% 0.15% 0.14% 0.14% 0.13% 0.13% 0.12%
0.07% 0.07% 0.06% 0.06% 0.06% 0.05% 0.05%
0.07% 0.06% 0.04% 0.02% 0.00% -0.02% -0.04%
1.62% 1.60% 1.57% 1.55% 1.52% 1.50% 1.47%
 3.27% 3.15% 3.04% 2.93% 2.81% 2.70% 2.58%
0.49% 0.45% 0.42% 0.38% 0.35% 0.32% 0.28%
0.79% 0.77% 0.75% 0.73% 0.71% 0.69% 0.67%
0.18% 0.18% 0.18% 0.17% 0.17% 0.17% 0.16%
0.18% 0.15% 0.12% 0.09% 0.06% 0.03% 0.00%
0.22% 0.21% 0.20% 0.19% 0.18% 0.17% 0.16%
0.11% 0.05% -0.01% -0.08% -0.14% -0.21% -0.27%
0.75% 0.05% -0.65% -1.35% -2.05% -2.76% -3.46%
0.51% 0.17% -0.17% -0.50% -0.84% -1.17% -1.51%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
17.47% 17.40% 17.33% 17.26% 17.20% 17.13% 17.06%
0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.04%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08%
0.02% 0.02% 0.02% 0.01% 0.01% 0.01% 0.01%
0.12% 0.12% 0.11% 0.11% 0.10% 0.10% 0.09%
1.20% 1.17% 1.15% 1.12% 1.09% 1.06% 1.04%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
2.55% 2.04% 1.54% 1.04% 0.54% 0.04% -0.46%
0.06% 0.04% 0.02% 0.00% -0.02% -0.04% -0.06%
0.98% 0.43% -0.12% -0.66% -1.21% -1.76% -2.31%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.01%
3.93% 3.69% 3.45% 3.21% 2.98% 2.74% 2.50%
0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00%
0.09% 0.08% 0.07% 0.05% 0.04% 0.02% 0.01%
0.23% 0.23% 0.22% 0.21% 0.21% 0.20% 0.19%
0.09% 0.09% 0.09% 0.09% 0.08% 0.08% 0.08%
0.21% 0.17% 0.14% 0.10% 0.06% 0.02% -0.02%
0.58% 0.54% 0.49% 0.45% 0.40% 0.36% 0.32%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.05% 0.05% 0.04% 0.04% 0.04% 0.04% 0.04%
1.61% 0.67% -0.27% -1.20% -2.14% -3.07% -4.01%
2.08% 1.71% 1.34% 0.97% 0.60% 0.23% -0.14%
0.07% 0.07% 0.07% 0.06% 0.06% 0.06% 0.05%
0.03% 0.03% 0.03% 0.02% 0.02% 0.02% 0.02%
0.19% 0.18% 0.17% 0.16% 0.15% 0.14% 0.12%
5.68% 0.36% -4.95% -10.26% -15.58% -20.89% -26.20%
0.17% 0.16% 0.15% 0.14% 0.13% 0.12% 0.11%
0.62% 0.62% 0.62% 0.62% 0.61% 0.61% 0.61%
3.21% 3.17% 3.12% 3.08% 3.04% 2.99% 2.95%
0.06% 0.06% 0.05% 0.05% 0.05% 0.05% 0.05%
0.54% 0.52% 0.50% 0.47% 0.45% 0.43% 0.41%
 0.09% 0.08% 0.08% 0.08% 0.07% 0.07% 0.06%
0.04% 0.04% 0.04% 0.03% 0.03% 0.03% 0.03%
0.07% 0.07% 0.07% 0.06% 0.06% 0.06% 0.06%
3.81% 2.38% 0.96% -0.47% -1.90% -3.32% -4.75%
0.36% 0.36% 0.35% 0.35% 0.34% 0.34% 0.33%
50.18% 49.51% 48.84% 48.17% 47.50% 46.83% 46.16%
4.41% 4.34% 4.26% 4.19% 4.12% 4.04% 3.97%
28.17% 27.74% 27.30% 26.87% 26.43% 26.00% 25.56%
3.80% 3.64% 3.48% 3.32% 3.17% 3.01% 2.85%
31.48% 31.36% 31.23% 31.11% 30.98% 30.85% 30.73%
10.17% 10.03% 9.88% 9.74% 9.60% 9.46% 9.32%
1.87% 1.86% 1.85% 1.84% 1.82% 1.81% 1.80%
2.14% 2.13% 2.12% 2.11% 2.10% 2.08% 2.07%
0.85% 0.82% 0.78% 0.75% 0.71% 0.68% 0.65%
13.27% 13.16% 13.05% 12.93% 12.82% 12.70% 12.59%
12.14% 12.04% 11.94% 11.84% 11.74% 11.64% 11.54%
2.70% 2.66% 2.62% 2.58% 2.54% 2.50% 2.46%
3.07% 2.89% 2.71% 2.53% 2.35% 2.16% 1.98%
21.60% 21.44% 21.27% 21.11% 20.95% 20.78% 20.62%
0.88% 0.87% 0.85% 0.84% 0.83% 0.81% 0.80%
0.34% 0.33% 0.32% 0.32% 0.31% 0.30% 0.30%
1.07% 1.06% 1.06% 1.05% 1.04% 1.03% 1.02%
2.61% 2.58% 2.54% 2.50% 2.46% 2.43% 2.39%
1.19% 1.13% 1.08% 1.02% 0.96% 0.90% 0.85%
6.80% 6.25% 5.70% 5.15% 4.60% 4.05% 3.50%
0.32% 0.32% 0.31% 0.31% 0.31% 0.31% 0.31%
0.28% 0.27% 0.27% 0.27% 0.27% 0.26% 0.26%
5.67% 5.44% 5.22% 4.99% 4.76% 4.53% 4.30%
0.48% 0.48% 0.48% 0.47% 0.47% 0.47% 0.46%
0.02% 0.02% 0.01% 0.01% 0.00% 0.00% -0.01%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02% 0.02% 0.01% 0.01%
0.19% 0.19% 0.18% 0.18% 0.17% 0.17% 0.16%
2.12% 2.05% 1.98% 1.91% 1.84% 1.77% 1.70%
0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14%
5.91% 5.46% 5.01% 4.55% 4.10% 3.65% 3.19%
2.09% 2.05% 2.00% 1.96% 1.92% 1.87% 1.83%
4.07% 3.92% 3.77% 3.63% 3.48% 3.33% 3.18%
1.46% 1.43% 1.41% 1.38% 1.36% 1.33% 1.30%
6.88% 6.68% 6.47% 6.27% 6.06% 5.86% 5.65%
 6.00% 7.00% 8.00% 9.00% 10.00% -10%
0.09% 0.09% 0.09% 0.09% 0.09% 3,093.87
0.40% 0.33% 0.26% 0.19% 0.12% 12,419.18
0.21% 0.21% 0.20% 0.19% 0.19% 3,330.10
2.90% 2.81% 2.72% 2.63% 2.54% 24,167.73
0.10% 0.09% 0.08% 0.07% 0.06% 1,761.60
0.18% 0.17% 0.15% 0.14% 0.13% 3,112.28
-0.54% -0.65% -0.76% -0.87% -0.99% 5,298.94
0.13% 0.13% 0.13% 0.12% 0.12% 817.99
0.05% 0.04% 0.03% 0.02% 0.01% 706.75
0.40% 0.38% 0.35% 0.33% 0.30% 2,512.46
0.78% 0.74% 0.71% 0.68% 0.65% 2,507.52
2.63% 2.47% 2.31% 2.15% 1.99% 20,623.70
3.47% 3.36% 3.25% 3.15% 3.04% 35,613.47
0.30% 0.25% 0.20% 0.15% 0.10% 21,135.27
0.11% 0.09% 0.07% 0.05% 0.03% 4,879.92
0.33% 0.32% 0.31% 0.30% 0.29% 919.75
0.29% 0.29% 0.28% 0.28% 0.27% 629.11
0.14% 0.10% 0.07% 0.04% 0.01% 2,080.89
4.26% 4.22% 4.18% 4.14% 4.09% 13,465.04
1.47% 1.46% 1.45% 1.43% 1.42% 6,219.30
0.24% 0.23% 0.22% 0.21% 0.21% 849.49
0.70% 0.68% 0.65% 0.63% 0.60% 2,219.96
0.40% 0.40% 0.40% 0.39% 0.39% 1,125.22
0.09% 0.09% 0.09% 0.09% 0.08% 1,559.02
1.38% 1.35% 1.31% 1.27% 1.23% 3,432.48
0.25% 0.24% 0.23% 0.23% 0.22% 1,589.49
1.29% 1.18% 1.06% 0.95% 0.83% 27,308.17
0.21% 0.21% 0.21% 0.20% 0.20% 632.90
0.82% 0.82% 0.81% 0.80% 0.79% 4,834.12
0.21% 0.21% 0.20% 0.19% 0.18% 3,734.13
5.91% 5.52% 5.12% 4.73% 4.34% 41,311.66
1.24% 1.22% 1.20% 1.17% 1.15% 7,051.97
0.16% 0.16% 0.16% 0.16% 0.15% 3,994.91
0.15% 0.15% 0.15% 0.14% 0.14% 1,419.15
0.23% 0.23% 0.22% 0.22% 0.21% 4,403.02
1.75% 1.72% 1.69% 1.67% 1.64% 12,615.87
1.32% 1.30% 1.27% 1.24% 1.22% 6,804.24
2.92% 2.88% 2.84% 2.80% 2.76% 15,953.36
0.18% 0.06% -0.05% -0.17% -0.28% 14,935.20
1.87% 1.85% 1.84% 1.82% 1.80% 3,786.30
0.86% 0.84% 0.83% 0.81% 0.80% 2,559.48
0.10% 0.10% 0.09% 0.09% 0.08% 2,394.31
 26.10% 25.38% 24.66% 23.94% 23.22% 84,779.41
0.05% 0.05% 0.05% 0.05% 0.05% 2,193.41
0.40% 0.39% 0.38% 0.38% 0.37% 1,810.47
0.01% 0.01% 0.01% 0.01% 0.01% 147.93
-0.52% -1.14% -1.76% -2.37% -2.99% 40,965.36
0.02% 0.02% 0.02% 0.02% 0.02% 223.34
-0.01% -0.02% -0.02% -0.03% -0.03% 640.74
-0.52% -0.65% -0.78% -0.91% -1.04% 10,982.31
0.05% 0.05% 0.05% 0.05% 0.05% 230.71
-12.91% -15.16% -17.41% -19.66% -21.91% 122,232.47
0.08% 0.08% 0.08% 0.07% 0.07% 475.40
0.15% 0.11% 0.07% 0.03% -0.01% 5,707.39
0.31% 0.31% 0.30% 0.30% 0.30% 1,343.41
0.66% 0.64% 0.61% 0.59% 0.56% 1,716.97
0.06% 0.05% 0.05% 0.05% 0.05% 185.27
0.11% 0.11% 0.11% 0.11% 0.11% 133.61
0.03% 0.02% 0.02% 0.01% 0.01% 491.02
0.02% 0.01% 0.01% 0.00% 0.00% 247.41
0.45% 0.43% 0.42% 0.40% 0.38% 2,479.71
0.00% 0.00% -0.01% -0.01% -0.01% 516.39
39.81% 39.06% 38.31% 37.56% 36.81% 80,069.40
-1.17% -1.68% -2.19% -2.70% -3.21% 105,150.57
3.34% 3.21% 3.08% 2.95% 2.82% 99,153.03
0.18% 0.16% 0.14% 0.13% 0.11% 1,965.98
0.72% 0.71% 0.70% 0.68% 0.67% 1,584.92
0.08% 0.07% 0.05% 0.04% 0.03% 1,193.10
16.73% 15.49% 14.25% 13.01% 11.77% 182,893.48
-2.42% -2.84% -3.26% -3.68% -4.09% 63,412.28
0.24% 0.23% 0.22% 0.22% 0.21% 739.46
5.96% 5.85% 5.73% 5.62% 5.51% 42,855.69
-0.05% -0.08% -0.11% -0.14% -0.17% 1,121.37
0.01% -0.29% -0.59% -0.89% -1.19% 16,060.18
-2.32% -2.74% -3.17% -3.59% -4.02% 9,726.02
1.04% 1.02% 1.00% 0.98% 0.95% 22,549.34
0.32% 0.28% 0.24% 0.21% 0.17% 10,830.63
0.19% 0.13% 0.08% 0.03% -0.02% 13,830.26
6.69% 6.53% 6.38% 6.23% 6.07% 26,892.55
0.01% 0.00% -0.01% -0.01% -0.02% 321.55
0.33% 0.32% 0.31% 0.29% 0.28% 1,221.89
0.12% 0.11% 0.11% 0.10% 0.09% 866.74
0.05% 0.04% 0.04% 0.03% 0.03% 750.34
-0.05% -0.07% -0.09% -0.11% -0.13% 10,261.74
1.45% 1.42% 1.40% 1.37% 1.35% 15,282.63
 2.47% 2.35% 2.24% 2.12% 2.01% 28,717.05
0.25% 0.21% 0.18% 0.14% 0.11% 1,292.71
0.65% 0.63% 0.62% 0.60% 0.58% 1,032.32
0.16% 0.16% 0.15% 0.15% 0.15% 1,333.01
-0.03% -0.06% -0.08% -0.11% -0.14% 4,282.79
0.15% 0.15% 0.14% 0.13% 0.12% 335.70
-0.33% -0.40% -0.46% -0.53% -0.59% 741.84
-4.16% -4.86% -5.56% -6.26% -6.96% 67,774.76
-1.85% -2.18% -2.52% -2.85% -3.19% 68,226.74
0.01% 0.01% 0.00% 0.00% 0.00% 373.49
16.99% 16.92% 16.86% 16.79% 16.72% 15,149.68
0.04% 0.04% 0.04% 0.04% 0.04% 1,285.10
0.02% 0.01% 0.01% 0.01% 0.01% 185.94
0.08% 0.07% 0.07% 0.07% 0.06% 2,397.33
0.01% 0.01% 0.00% 0.00% 0.00% 1,227.79
0.09% 0.08% 0.08% 0.07% 0.07% 665.53
1.01% 0.98% 0.95% 0.93% 0.90% 7,192.55
0.02% 0.02% 0.02% 0.02% 0.02% 122.51
0.01% 0.01% 0.00% 0.00% 0.00% 288.93
-0.96% -1.46% -1.96% -2.46% -2.96% 52,821.56
-0.08% -0.10% -0.12% -0.14% -0.16% 2,450.79
-2.85% -3.40% -3.95% -4.49% -5.04% 32,465.86
0.01% 0.01% 0.01% 0.01% 0.01% 134.71
2.27% 2.03% 1.79% 1.56% 1.32% 7,093.81
0.00% 0.00% 0.00% 0.00% 0.00% 410.35
-0.01% -0.02% -0.04% -0.05% -0.07% 1,101.02
0.19% 0.18% 0.17% 0.17% 0.16% 2,281.88
0.08% 0.07% 0.07% 0.07% 0.07% 374.93
-0.06% -0.09% -0.13% -0.17% -0.21% 5,731.56
0.27% 0.23% 0.18% 0.14% 0.09% 9,063.04
0.01% 0.01% 0.01% 0.01% 0.01% 54.00
0.03% 0.03% 0.03% 0.03% 0.03% 297.58
-4.94% -5.88% -6.81% -7.75% -8.69% 52,956.05
-0.51% -0.88% -1.25% -1.62% -1.99% 68,098.36
0.05% 0.05% 0.04% 0.04% 0.04% 1,096.09
0.01% 0.01% 0.01% 0.01% 0.01% 127.74
0.11% 0.10% 0.09% 0.08% 0.07% 1,327.69
-31.51% -36.83% -42.14% -47.45% -52.76% 2,911,574.09
0.10% 0.09% 0.08% 0.07% 0.06% 1,425.86
0.60% 0.60% 0.60% 0.60% 0.59% 1,362.50
2.90% 2.86% 2.82% 2.77% 2.73% 14,016.00
0.05% 0.04% 0.04% 0.04% 0.04% 332.62
0.39% 0.36% 0.34% 0.32% 0.30% 3,580.84
 0.06% 0.05% 0.05% 0.05% 0.04% 815.90
0.03% 0.03% 0.03% 0.02% 0.02% 205.99
0.05% 0.05% 0.05% 0.05% 0.04% 371.12
-6.17% -7.60% -9.03% -10.45% -11.88% 35,759.45
0.33% 0.32% 0.32% 0.31% 0.31% 2,261.33
45.49% 44.82% 44.16% 43.49% 42.82% 78,837.22
3.90% 3.82% 3.75% 3.68% 3.60% 17,928.96
25.13% 24.69% 24.26% 23.82% 23.38% 53,870.56
2.69% 2.54% 2.38% 2.22% 2.06% 26,061.25
30.60% 30.47% 30.35% 30.22% 30.09% 54,535.28
9.18% 9.04% 8.89% 8.75% 8.61% 17,157.11
1.79% 1.78% 1.77% 1.76% 1.75% 7,731.92
2.06% 2.05% 2.04% 2.03% 2.02% 8,683.51
0.61% 0.58% 0.54% 0.51% 0.47% 5,706.52
12.48% 12.36% 12.25% 12.13% 12.02% 11,152.43
11.43% 11.33% 11.23% 11.13% 11.03% 24,141.02
2.42% 2.38% 2.34% 2.30% 2.26% 8,704.24
1.80% 1.62% 1.44% 1.26% 1.08% 9,120.07
20.45% 20.29% 20.13% 19.96% 19.80% 27,844.28
0.79% 0.77% 0.76% 0.75% 0.73% 2,397.76
0.29% 0.29% 0.28% 0.27% 0.27% 2,928.00
1.02% 1.01% 1.00% 0.99% 0.98% 2,800.09
2.35% 2.31% 2.28% 2.24% 2.20% 2,489.45
0.79% 0.73% 0.67% 0.62% 0.56% 8,196.51
2.95% 2.40% 1.85% 1.30% 0.76% 36,987.41
0.30% 0.30% 0.30% 0.30% 0.30% 1,070.17
0.26% 0.26% 0.26% 0.25% 0.25% 547.91
4.07% 3.84% 3.61% 3.39% 3.16% 41,233.11
0.46% 0.46% 0.45% 0.45% 0.45% 1,861.18
-0.01% -0.02% -0.02% -0.03% -0.03% 1,226.66
0.04% 0.04% 0.04% 0.04% 0.04% 517.87
0.03% 0.03% 0.03% 0.03% 0.03% -
0.01% 0.01% 0.01% 0.01% 0.01% 1,056.48
0.15% 0.15% 0.14% 0.14% 0.13% 1,041.53
1.64% 1.57% 1.50% 1.43% 1.36% 4,897.91
0.14% 0.14% 0.13% 0.13% 0.13% 1,670.55
2.74% 2.29% 1.83% 1.38% 0.93% 101,896.77
1.78% 1.74% 1.69% 1.65% 1.61% 23,145.05
3.03% 2.88% 2.73% 2.59% 2.44% 21,729.85
1.28% 1.25% 1.22% 1.20% 1.17% 16,448.46
5.45% 5.24% 5.03% 4.83% 4.62% 12,641.11
 -9.00% -8.00% -7.00% -6.00%
3,092.97 3,091.30 3,088.85 3,085.62
11,980.93 11,530.02 11,066.44 10,590.20
3,297.69 3,263.75 3,228.28 3,191.29
23,924.03 23,669.07 23,402.86 23,125.39
1,712.93 1,662.75 1,611.08 1,557.90
3,045.44 2,976.36 2,905.06 2,831.53
4,881.98 4,454.56 4,016.69 3,568.35
810.14 801.92 793.33 784.36
680.56 653.61 625.92 597.49
2,460.95 2,407.70 2,352.70 2,295.95
2,472.08 2,435.25 2,397.03 2,357.42
20,210.73 19,783.65 19,342.45 18,887.14
35,256.99 34,883.98 34,494.43 34,088.36
20,403.63 19,650.75 18,876.63 18,081.27
4,707.71 4,530.52 4,348.36 4,161.23
912.88 905.63 898.01 890.02
626.91 624.50 621.90 619.09
2,000.44 1,917.72 1,832.71 1,745.44
13,500.38 13,533.21 13,563.53 13,591.33
6,234.06 6,247.62 6,259.98 6,271.16
840.77 831.65 822.13 812.21
2,195.21 2,169.37 2,142.44 2,114.43
1,130.36 1,135.33 1,140.15 1,144.80
1,549.80 1,539.99 1,529.60 1,518.63
3,402.95 3,371.93 3,339.42 3,305.43
1,577.17 1,564.19 1,550.55 1,536.25
26,599.61 25,868.80 25,115.76 24,340.47
637.09 641.23 645.30 649.30
4,851.48 4,868.04 4,883.80 4,898.76
3,681.58 3,626.97 3,570.29 3,511.54
40,424.36 39,507.46 38,560.98 37,584.91
7,029.45 7,004.72 6,977.76 6,948.59
4,002.67 4,009.63 4,015.78 4,021.13
1,408.97 1,398.23 1,386.91 1,375.03
4,374.70 4,344.69 4,312.98 4,279.57
12,600.83 12,582.38 12,560.52 12,535.24
6,774.62 6,742.69 6,708.44 6,671.88
15,954.49 15,951.76 15,945.15 15,934.67
14,240.11 13,526.08 12,793.14 12,041.26
3,797.78 3,808.58 3,818.71 3,828.16
2,552.58 2,544.91 2,536.46 2,527.23
2,354.21 2,312.65 2,269.62 2,225.12
 84,078.36 83,341.20 82,567.92 81,758.54
2,190.39 2,186.76 2,182.54 2,177.71
1,806.68 1,802.36 1,797.52 1,792.16
144.93 141.84 138.64 135.34
38,688.34 36,351.28 33,954.18 31,497.02
220.17 216.86 213.43 209.88
602.38 563.03 522.68 481.33
10,176.33 9,349.95 8,503.18 7,636.01
230.70 230.63 230.51 230.33
111,550.22 100,603.34 89,391.84 77,915.72
474.36 473.17 471.84 470.38
5,479.39 5,244.99 5,004.18 4,756.96
1,344.11 1,344.49 1,344.56 1,344.32
1,695.11 1,672.34 1,648.68 1,624.12
182.84 180.31 177.69 174.96
134.17 134.72 135.24 135.75
473.50 455.47 436.94 417.90
237.27 226.86 216.16 205.17
2,447.89 2,414.77 2,380.34 2,344.61
490.42 463.74 436.37 408.30
79,787.24 79,479.32 79,145.64 78,786.22
98,559.55 91,797.99 84,865.90 77,763.27
97,844.27 96,482.53 95,067.82 93,600.12
1,915.19 1,862.81 1,808.83 1,753.26
1,580.72 1,576.04 1,570.89 1,565.25
1,151.79 1,109.27 1,065.56 1,020.65
178,653.99 174,276.67 169,761.51 165,108.51
57,848.75 52,147.46 46,308.42 40,331.61
733.42 727.08 720.42 713.45
42,697.13 42,524.62 42,338.15 42,137.74
1,054.02 984.92 914.06 841.45
15,226.45 14,370.48 13,492.26 12,591.80
8,903.34 8,060.20 7,196.60 6,312.55
22,445.58 22,334.04 22,214.70 22,087.58
10,499.10 10,157.65 9,806.27 9,444.96
13,269.51 12,693.05 12,100.90 11,493.04
26,735.43 26,568.30 26,391.14 26,203.97
305.86 289.75 273.21 256.25
1,207.99 1,193.49 1,178.38 1,162.67
853.29 839.32 824.85 809.87
731.32 711.70 691.48 670.66
9,581.31 8,883.41 8,168.06 7,435.25
15,245.33 15,203.47 15,157.06 15,106.10
 28,262.40 27,790.76 27,302.10 26,796.44
1,250.62 1,207.29 1,162.72 1,116.91
1,023.13 1,013.49 1,003.39 992.84
1,326.61 1,319.74 1,312.40 1,304.60
4,044.58 3,800.09 3,549.31 3,292.26
328.78 321.63 314.25 306.63
680.41 617.46 552.97 486.95
61,720.39 55,516.40 49,162.80 42,659.58
62,418.48 56,465.90 50,369.00 44,127.79
362.81 351.80 340.47 328.81
15,260.67 15,370.41 15,478.88 15,586.10
1,270.81 1,255.90 1,240.35 1,224.18
183.02 179.99 176.86 173.61
2,362.14 2,325.58 2,287.67 2,248.39
1,178.99 1,128.82 1,077.27 1,024.36
653.87 641.80 629.30 616.38
7,135.62 7,075.70 7,012.76 6,946.82
123.56 124.59 125.62 126.65
278.42 267.60 256.49 245.07
49,616.35 46,327.80 42,955.90 39,500.66
2,268.27 2,081.14 1,889.40 1,693.05
29,783.14 27,033.54 24,217.04 21,333.65
131.66 128.51 125.26 121.92
6,892.14 6,684.31 6,470.31 6,250.15
390.14 369.38 348.07 326.23
1,041.24 979.88 916.93 852.40
2,255.38 2,227.74 2,198.96 2,169.05
371.14 367.18 363.04 358.73
5,396.69 5,053.06 4,700.67 4,339.51
8,749.67 8,427.20 8,095.62 7,754.95
54.60 55.20 55.80 56.40
291.44 285.10 278.54 271.78
48,547.84 44,029.80 39,401.95 34,664.29
64,142.98 60,084.05 55,921.56 51,655.51
1,071.59 1,046.28 1,020.17 993.25
123.41 118.95 114.37 109.65
1,292.39 1,255.98 1,218.48 1,179.87
2,651,529.47 2,385,058.57 2,112,161.40 1,832,837.95
1,385.73 1,344.36 1,301.76 1,257.93
1,371.81 1,380.99 1,390.04 1,398.96
13,999.57 13,979.36 13,955.36 13,927.58
328.05 323.31 318.38 313.27
3,513.00 3,442.80 3,370.23 3,295.29
 796.88 777.23 756.97 736.10
202.19 198.26 194.19 190.00
365.24 359.13 352.81 346.27
33,058.45 30,289.35 27,452.16 24,546.87
2,258.41 2,254.88 2,250.74 2,245.97
78,764.05 78,670.02 78,555.13 78,419.38
17,866.23 17,797.74 17,723.49 17,643.49
53,730.01 53,573.22 53,400.18 53,210.90
25,554.68 25,030.61 24,489.04 23,929.97
54,927.56 55,315.14 55,698.03 56,076.22
17,133.46 17,105.10 17,072.03 17,034.26
7,775.64 7,818.45 7,860.32 7,901.27
8,736.31 8,788.15 8,839.03 8,888.95
5,599.36 5,488.46 5,373.80 5,255.40
11,186.35 11,218.30 11,248.26 11,276.25
24,221.11 24,297.07 24,368.89 24,436.58
8,684.30 8,661.80 8,636.74 8,609.11
8,865.87 8,603.86 8,334.03 8,056.40
27,953.55 28,058.41 28,158.88 28,254.95
2,391.81 2,385.15 2,377.78 2,369.69
2,913.53 2,898.03 2,881.50 2,863.94
2,811.49 2,822.45 2,832.98 2,843.08
2,485.21 2,480.27 2,474.63 2,468.29
8,008.70 7,814.75 7,614.68 7,408.48
35,648.82 34,271.77 32,856.28 31,402.33
1,076.19 1,082.08 1,087.84 1,093.46
549.72 551.44 553.07 554.60
40,457.77 39,655.33 38,825.77 37,969.11
1,869.17 1,876.88 1,884.31 1,891.46
1,149.48 1,070.32 989.15 905.99
522.98 528.08 533.16 538.23
- - - -
1,038.32 1,019.50 1,000.02 979.89
1,029.45 1,016.85 1,003.73 990.09
4,827.28 4,753.90 4,677.77 4,598.90
1,677.97 1,685.14 1,692.07 1,698.75
98,354.98 94,710.46 90,963.22 87,113.25
22,987.37 22,820.56 22,644.64 22,459.60
21,367.90 20,992.68 20,604.20 20,202.46
16,372.90 16,291.66 16,204.74 16,112.14
12,480.70 12,313.67 12,140.04 11,959.79
 Rev
-5.00% -4.00% -3.00% -2.00%
3,081.62 3,076.85 3,071.30 3,064.97
10,101.29 9,599.72 9,085.49 8,558.58
3,152.77 3,112.73 3,071.16 3,028.07
22,836.66 22,536.68 22,225.43 21,902.93
1,503.23 1,447.05 1,389.38 1,330.20
2,755.77 2,677.78 2,597.56 2,515.11
3,109.56 2,640.31 2,160.60 1,670.43
775.02 765.31 755.23 744.77
568.30 538.37 507.68 476.25
2,237.46 2,177.23 2,115.25 2,051.52
2,316.41 2,274.02 2,230.23 2,185.05
18,417.72 17,934.18 17,436.54 16,924.78
33,665.75 33,226.61 32,770.93 32,298.73
17,264.67 16,426.83 15,567.74 14,687.41
3,969.11 3,772.02 3,569.95 3,362.91
881.64 872.90 863.77 854.27
616.07 612.86 609.44 605.83
1,655.88 1,564.05 1,469.95 1,373.56
13,616.63 13,639.41 13,659.69 13,677.45
6,281.13 6,289.92 6,297.50 6,303.90
801.89 791.17 780.06 768.54
2,085.33 2,055.15 2,023.88 1,991.52
1,149.29 1,153.61 1,157.78 1,161.78
1,507.08 1,494.94 1,482.21 1,468.91
3,269.95 3,232.99 3,194.53 3,154.59
1,521.30 1,505.68 1,489.41 1,472.48
23,542.95 22,723.18 21,881.17 21,016.92
653.25 657.13 660.95 664.71
4,912.92 4,926.28 4,938.85 4,950.61
3,450.72 3,387.84 3,322.89 3,255.88
36,579.25 35,544.00 34,479.17 33,384.74
6,917.20 6,883.60 6,847.78 6,809.74
4,025.67 4,029.41 4,032.34 4,034.46
1,362.57 1,349.54 1,335.95 1,321.78
4,244.46 4,207.66 4,169.16 4,128.96
12,506.56 12,474.46 12,438.95 12,400.03
6,633.01 6,591.83 6,548.33 6,502.52
15,920.32 15,902.10 15,880.01 15,854.05
11,270.47 10,480.75 9,672.11 8,844.54
3,836.95 3,845.06 3,852.50 3,859.27
2,517.23 2,506.45 2,494.89 2,482.55
2,179.16 2,131.73 2,082.83 2,032.47
 80,913.04 80,031.44 79,113.72 78,159.89
2,172.28 2,166.25 2,159.61 2,152.38
1,786.27 1,779.85 1,772.91 1,765.44
131.94 128.43 124.83 121.12
28,979.82 26,402.57 23,765.27 21,067.92
206.20 202.40 198.48 194.43
438.97 395.62 351.27 305.92
6,748.45 5,840.49 4,912.13 3,963.38
230.09 229.80 229.44 229.04
66,174.97 54,169.60 41,899.60 29,364.98
468.78 467.03 465.15 463.13
4,503.35 4,243.32 3,976.89 3,704.06
1,343.76 1,342.90 1,341.72 1,340.22
1,598.65 1,572.29 1,545.03 1,516.87
172.14 169.22 166.20 163.08
136.23 136.69 137.14 137.56
398.36 378.31 357.75 336.70
193.91 182.36 170.53 158.41
2,307.58 2,269.23 2,229.59 2,188.64
379.54 350.07 319.92 289.06
78,401.03 77,990.10 77,553.41 77,090.96
70,490.11 63,046.41 55,432.17 47,647.40
92,079.45 90,505.80 88,879.18 87,199.57
1,696.08 1,637.31 1,576.95 1,514.99
1,559.14 1,552.55 1,545.48 1,537.93
974.54 927.23 878.72 829.02
160,317.68 155,389.00 150,322.49 145,118.14
34,217.04 27,964.71 21,574.62 15,046.77
706.16 698.56 690.65 682.43
41,923.38 41,695.06 41,452.80 41,196.58
767.08 690.96 613.08 533.45
11,669.09 10,724.14 9,756.94 8,767.50
5,408.04 4,483.08 3,537.66 2,571.79
21,952.67 21,809.98 21,659.49 21,501.22
9,073.71 8,692.53 8,301.43 7,900.39
10,869.48 10,230.21 9,575.25 8,904.58
26,006.77 25,799.55 25,582.31 25,355.06
238.87 221.06 202.83 184.18
1,146.36 1,129.44 1,111.92 1,093.79
794.38 778.39 761.89 744.88
649.23 627.20 604.58 581.35
6,684.97 5,917.24 5,132.04 4,329.38
15,050.59 14,990.52 14,925.91 14,856.74
 26,273.78 25,734.11 25,177.44 24,603.76
1,069.86 1,021.57 972.04 921.27
981.84 970.38 958.46 946.10
1,296.33 1,287.59 1,278.39 1,268.72
3,028.92 2,759.30 2,483.40 2,201.22
298.77 290.69 282.37 273.81
419.39 350.31 279.70 207.55
36,006.75 29,204.31 22,252.25 15,150.58
37,742.27 31,212.43 24,538.27 17,719.80
316.82 304.51 291.87 278.91
15,692.05 15,796.75 15,900.18 16,002.36
1,207.38 1,189.95 1,171.89 1,153.20
170.26 166.79 163.22 159.54
2,207.76 2,165.77 2,122.42 2,077.71
970.07 914.40 857.37 798.96
603.05 589.30 575.13 560.54
6,877.87 6,805.91 6,730.95 6,652.97
127.67 128.68 129.68 130.68
233.35 221.33 209.01 196.39
35,962.07 32,340.15 28,634.88 24,846.26
1,492.09 1,286.52 1,076.34 861.55
18,383.38 15,366.22 12,282.16 9,131.22
118.47 114.92 111.27 107.53
6,023.82 5,791.33 5,552.68 5,307.86
303.84 280.90 257.42 233.39
786.29 718.60 649.32 578.47
2,137.99 2,105.79 2,072.45 2,037.97
354.24 349.58 344.74 339.73
3,969.60 3,590.93 3,203.51 2,807.32
7,405.17 7,046.30 6,678.32 6,301.25
57.00 57.60 58.20 58.80
264.82 257.64 250.26 242.67
29,816.81 24,859.51 19,792.40 14,615.47
47,285.89 42,812.72 38,235.98 33,555.69
965.52 936.99 907.65 877.51
104.82 99.85 94.76 89.55
1,140.17 1,099.36 1,057.46 1,014.45
1,547,088.23 1,254,912.24 956,309.98 651,281.44
1,212.87 1,166.58 1,119.06 1,070.30
1,407.75 1,416.42 1,424.96 1,433.37
13,896.02 13,860.67 13,821.54 13,778.62
307.98 302.51 296.85 291.02
3,217.99 3,138.32 3,056.29 2,971.89
 714.60 692.49 669.76 646.41
185.66 181.20 176.60 171.87
339.51 332.53 325.32 317.90
21,573.49 18,532.01 15,422.44 12,244.77
2,240.59 2,234.59 2,227.98 2,220.75
78,262.77 78,085.30 77,886.97 77,667.78
17,557.74 17,466.22 17,368.95 17,265.92
53,005.37 52,783.60 52,545.59 52,291.33
23,353.41 22,759.35 22,147.79 21,518.73
56,449.72 56,818.52 57,182.62 57,542.03
16,991.77 16,944.58 16,892.67 16,836.06
7,941.29 7,980.38 8,018.55 8,055.79
8,937.91 8,985.91 9,032.95 9,079.03
5,133.25 5,007.35 4,877.70 4,744.30
11,302.26 11,326.30 11,348.35 11,368.43
24,500.14 24,559.55 24,614.84 24,665.99
8,578.92 8,546.17 8,510.85 8,472.96
7,770.94 7,477.68 7,176.60 6,867.70
28,346.62 28,433.89 28,516.77 28,595.24
2,360.88 2,351.36 2,341.12 2,330.17
2,845.34 2,825.71 2,805.04 2,783.35
2,852.74 2,861.97 2,870.77 2,879.13
2,461.25 2,453.50 2,445.06 2,435.91
7,196.15 6,977.68 6,753.09 6,522.37
29,909.93 28,379.08 26,809.77 25,202.01
1,098.96 1,104.34 1,109.58 1,114.69
556.04 557.38 558.63 559.79
37,085.33 36,174.45 35,236.46 34,271.36
1,898.33 1,904.92 1,911.24 1,917.27
820.84 733.69 644.54 553.40
543.28 548.32 553.34 558.35
- - - -
959.10 937.65 915.55 892.78
975.93 961.25 946.05 930.33
4,517.27 4,432.90 4,345.78 4,255.91
1,705.18 1,711.38 1,717.32 1,723.03
83,160.56 79,105.15 74,947.01 70,686.14
22,265.44 22,062.17 21,849.77 21,628.26
19,787.45 19,359.19 18,917.66 18,462.88
16,013.86 15,909.91 15,800.28 15,684.97
11,772.92 11,579.45 11,379.36 11,172.66
 Revenue_simulation
-1.00% 0.00% 1.00% 2.00% 3.00%
3,057.87 3,049.99 3,041.34 3,031.91 3,021.71
8,019.02 7,466.79 6,901.89 6,324.34 5,734.11
2,983.45 2,937.31 2,889.64 2,840.44 2,789.72
21,569.17 21,224.16 20,867.88 20,500.35 20,121.56
1,269.53 1,207.35 1,143.68 1,078.51 1,011.83
2,430.43 2,343.53 2,254.39 2,163.03 2,069.43
1,169.81 658.72 137.18 (394.82) (937.27)
733.94 722.74 711.17 699.23 686.91
444.07 411.15 377.47 343.05 307.87
1,986.05 1,918.83 1,849.87 1,779.16 1,706.70
2,138.48 2,090.52 2,041.17 1,990.43 1,938.29
16,398.90 15,858.92 15,304.82 14,736.61 14,154.29
31,810.00 31,304.73 30,782.93 30,244.60 29,689.74
13,785.85 12,863.04 11,918.99 10,953.70 9,967.17
3,150.89 2,933.90 2,711.92 2,484.97 2,253.05
844.40 834.15 823.52 812.52 801.14
602.01 597.98 593.76 589.33 584.70
1,274.91 1,173.97 1,070.76 965.27 857.51
13,692.69 13,705.43 13,715.66 13,723.37 13,728.58
6,309.10 6,313.10 6,315.91 6,317.53 6,317.95
756.63 744.32 731.61 718.50 704.99
1,958.07 1,923.55 1,887.93 1,851.23 1,813.44
1,165.62 1,169.30 1,172.82 1,176.18 1,179.37
1,455.02 1,440.55 1,425.49 1,409.85 1,393.63
3,113.16 3,070.25 3,025.84 2,979.95 2,932.58
1,454.89 1,436.63 1,417.73 1,398.16 1,377.93
20,130.43 19,221.69 18,290.72 17,337.50 16,362.04
668.41 672.04 675.61 679.12 682.57
4,961.58 4,971.74 4,981.11 4,989.68 4,997.45
3,186.80 3,115.65 3,042.43 2,967.15 2,889.80
32,260.72 31,107.11 29,923.92 28,711.13 27,468.75
6,769.48 6,727.01 6,682.32 6,635.41 6,586.29
4,035.79 4,036.30 4,036.02 4,034.92 4,033.02
1,307.04 1,291.74 1,275.86 1,259.41 1,242.40
4,087.06 4,043.47 3,998.18 3,951.19 3,902.50
12,357.70 12,311.95 12,262.80 12,210.23 12,154.26
6,454.40 6,403.97 6,351.22 6,296.16 6,238.79
15,824.22 15,790.52 15,752.94 15,711.50 15,666.18
7,998.05 7,132.63 6,248.29 5,345.03 4,422.84
3,865.36 3,870.78 3,875.53 3,879.61 3,883.01
2,469.44 2,455.56 2,440.89 2,425.45 2,409.24
1,980.65 1,927.35 1,872.59 1,816.37 1,758.68
 77,169.95 76,143.90 75,081.74 73,983.47 72,849.08
2,144.54 2,136.10 2,127.05 2,117.41 2,107.16
1,757.44 1,748.92 1,739.88 1,730.31 1,720.21
117.31 113.40 109.39 105.27 101.05
18,310.52 15,493.08 12,615.59 9,678.05 6,680.46
190.25 185.95 181.53 176.98 172.31
259.57 212.22 163.87 114.53 64.18
2,994.23 2,004.69 994.75 (35.58) (1,086.31)
228.57 228.05 227.48 226.84 226.16
16,565.74 3,501.87 (9,826.62) (23,419.74) (37,277.48)
460.97 458.67 456.23 453.65 450.94
3,424.82 3,139.18 2,847.14 2,548.68 2,243.83
1,338.42 1,336.30 1,333.87 1,331.13 1,328.07
1,487.81 1,457.85 1,426.98 1,395.22 1,362.56
159.86 156.55 153.13 149.62 146.00
137.96 138.34 138.70 139.05 139.37
315.13 293.07 270.49 247.41 223.83
146.01 133.33 120.37 107.12 93.59
2,146.38 2,102.82 2,057.95 2,011.78 1,964.31
257.51 225.25 192.31 158.66 124.32
76,602.76 76,088.81 75,549.10 74,983.64 74,392.42
39,692.10 31,566.26 23,269.88 14,802.97 6,165.52
85,467.00 83,681.44 81,842.90 79,951.39 78,006.90
1,451.43 1,386.28 1,319.53 1,251.18 1,181.24
1,529.89 1,521.38 1,512.40 1,502.93 1,492.98
778.11 726.00 672.70 618.19 562.49
139,775.95 134,295.92 128,678.06 122,922.35 117,028.81
8,381.16 1,577.79 (5,363.34) (12,442.24) (19,658.89)
673.89 665.04 655.87 646.40 636.61
40,926.42 40,642.30 40,344.24 40,032.22 39,706.26
452.07 368.93 284.04 197.39 108.99
7,755.81 6,721.87 5,665.69 4,587.26 3,486.59
1,585.45 578.67 (448.58) (1,496.28) (2,564.43)
21,335.17 21,161.32 20,979.69 20,790.28 20,593.07
7,489.42 7,068.52 6,637.69 6,196.93 5,746.23
8,218.22 7,516.15 6,798.38 6,064.91 5,315.73
25,117.78 24,870.48 24,613.16 24,345.82 24,068.46
165.10 145.60 125.68 105.33 84.56
1,075.06 1,055.73 1,035.79 1,015.25 994.10
727.36 709.33 690.80 671.76 652.22
557.52 533.09 508.06 482.42 456.19
3,509.27 2,671.69 1,816.65 944.15 54.19
14,783.02 14,704.74 14,621.92 14,534.54 14,442.61
 24,013.07 23,405.39 22,780.69 22,138.99 21,480.29
869.25 816.00 761.50 705.77 648.79
933.28 920.00 906.27 892.09 877.45
1,258.59 1,247.99 1,236.92 1,225.39 1,213.39
1,912.75 1,618.01 1,316.98 1,009.68 696.09
265.02 256.00 246.74 237.25 227.53
133.87 58.67 (18.07) (96.34) (176.14)
7,899.30 498.40 (7,052.11) (14,752.23) (22,601.97)
10,757.02 3,649.92 (3,601.50) (10,997.23) (18,537.28)
265.62 252.00 238.06 223.79 209.19
16,103.27 16,202.93 16,301.32 16,398.46 16,494.33
1,133.89 1,113.95 1,093.38 1,072.18 1,050.36
155.74 151.84 147.83 143.71 139.48
2,031.64 1,984.22 1,935.43 1,885.29 1,833.78
739.18 678.03 615.50 551.61 486.34
545.53 530.10 514.25 497.99 481.30
6,571.99 6,488.01 6,401.01 6,311.01 6,218.00
131.67 132.65 133.62 134.59 135.55
183.46 170.24 156.71 142.88 128.75
20,974.31 17,019.01 12,980.36 8,858.38 4,653.05
642.15 418.14 189.52 (43.71) (281.55)
5,913.39 2,628.67 (722.93) (4,141.43) (7,626.82)
103.68 99.73 95.69 91.54 87.29
5,056.87 4,799.72 4,536.41 4,266.93 3,991.28
208.82 183.71 158.05 131.85 105.10
506.02 432.00 356.39 279.20 200.43
2,002.36 1,965.60 1,927.70 1,888.67 1,848.49
334.55 329.18 323.65 317.94 312.05
2,402.37 1,988.66 1,566.19 1,134.97 694.98
5,915.07 5,519.79 5,115.41 4,701.93 4,279.36
59.40 60.00 60.60 61.20 61.80
234.87 226.86 218.65 210.23 201.60
9,328.73 3,932.17 (1,574.21) (7,190.40) (12,916.41)
28,771.83 23,884.41 18,893.43 13,798.89 8,600.79
846.56 814.80 782.24 748.87 714.69
84.20 78.73 73.14 67.42 61.57
970.34 925.14 878.83 831.43 782.92
339,826.62 21,945.54 (302,361.82) (633,095.45) (970,255.36)
1,020.32 969.11 916.67 863.00 808.09
1,441.65 1,449.80 1,457.83 1,465.73 1,473.49
13,731.92 13,681.44 13,627.17 13,569.12 13,507.29
285.00 278.80 272.42 265.86 259.12
2,885.13 2,796.00 2,704.51 2,610.65 2,514.42
 622.45 597.86 572.66 546.85 520.41
167.00 162.00 156.87 151.60 146.20
310.26 302.40 294.32 286.02 277.50
8,999.00 5,685.14 2,303.19 (1,146.86) (4,665.01)
2,212.91 2,204.45 2,195.37 2,185.67 2,175.36
77,427.73 77,166.81 76,885.04 76,582.41 76,258.92
17,157.14 17,042.59 16,922.29 16,796.24 16,664.42
52,020.83 51,734.08 51,431.09 51,111.86 50,776.38
20,872.17 20,208.12 19,526.57 18,827.52 18,110.98
57,896.74 58,246.75 58,592.07 58,932.70 59,268.62
16,774.73 16,708.70 16,637.96 16,562.50 16,482.34
8,092.10 8,127.49 8,161.95 8,195.48 8,228.08
9,124.15 9,168.31 9,211.51 9,253.75 9,295.03
4,607.15 4,466.26 4,321.61 4,173.22 4,021.08
11,386.53 11,402.65 11,416.80 11,428.96 11,439.15
24,713.00 24,755.88 24,794.62 24,829.23 24,859.70
8,432.52 8,389.51 8,343.93 8,295.80 8,245.09
6,550.99 6,226.47 5,894.13 5,553.98 5,206.02
28,669.32 28,739.00 28,804.28 28,865.17 28,921.65
2,318.49 2,306.11 2,293.00 2,279.18 2,264.65
2,760.62 2,736.86 2,712.06 2,686.23 2,659.37
2,887.07 2,894.56 2,901.63 2,908.26 2,914.46
2,426.06 2,415.52 2,404.27 2,392.32 2,379.66
6,285.52 6,042.54 5,793.43 5,538.19 5,276.83
23,555.81 21,871.15 20,148.03 18,386.47 16,586.45
1,119.67 1,124.53 1,129.25 1,133.85 1,138.31
560.85 561.81 562.69 563.47 564.15
33,279.14 32,259.82 31,213.39 30,139.85 29,039.20
1,923.03 1,928.51 1,933.70 1,938.62 1,943.26
460.26 365.13 268.00 168.87 67.75
563.35 568.33 573.30 578.25 583.19
- - - - -
869.36 845.29 820.55 795.16 769.12
914.09 897.33 880.05 862.25 843.93
4,163.29 4,067.92 3,969.81 3,868.95 3,765.34
1,728.48 1,733.70 1,738.66 1,743.39 1,747.86
66,322.55 61,856.24 57,287.20 52,615.43 47,840.94
21,397.63 21,157.89 20,909.02 20,651.04 20,383.94
17,994.83 17,513.52 17,018.95 16,511.11 15,990.02
15,563.99 15,437.33 15,304.99 15,166.97 15,023.27
10,959.35 10,739.42 10,512.89 10,279.74 10,039.98
 4.00% 5.00% 6.00% 7.00%
3,010.73 2,998.98 2,986.45 2,973.15
5,131.22 4,515.67 3,887.45 3,246.57
2,737.47 2,683.70 2,628.40 2,571.58
19,731.51 19,330.21 18,917.65 18,493.82
943.66 873.98 802.81 730.13
1,973.61 1,875.56 1,775.28 1,672.77
(1,490.19) (2,053.56) (2,627.39) (3,211.68)
674.22 661.16 647.72 633.92
271.95 235.29 197.87 159.70
1,632.50 1,556.56 1,478.87 1,399.43
1,884.77 1,829.85 1,773.54 1,715.84
13,557.85 12,947.30 12,322.64 11,683.87
29,118.35 28,530.42 27,925.96 27,304.98
8,959.39 7,930.38 6,880.12 5,808.62
2,016.15 1,774.27 1,527.41 1,275.58
789.39 777.26 764.76 751.88
579.87 574.84 569.61 564.17
747.47 635.15 520.56 403.69
13,731.27 13,731.45 13,729.12 13,724.28
6,317.17 6,315.21 6,312.04 6,307.69
691.08 676.77 662.06 646.95
1,774.57 1,734.61 1,693.56 1,651.43
1,182.40 1,185.27 1,187.98 1,190.53
1,376.83 1,359.44 1,341.47 1,322.91
2,883.71 2,833.36 2,781.52 2,728.20
1,357.04 1,335.50 1,313.29 1,290.43
15,364.34 14,344.40 13,302.22 12,237.79
685.96 689.28 692.54 695.73
5,004.42 5,010.59 5,015.96 5,020.54
2,810.39 2,728.91 2,645.36 2,559.74
26,196.79 24,895.24 23,564.09 22,203.36
6,534.95 6,481.39 6,425.62 6,367.63
4,030.32 4,026.81 4,022.50 4,017.38
1,224.81 1,206.65 1,187.92 1,168.62
3,852.12 3,800.04 3,746.26 3,690.78
12,094.87 12,032.07 11,965.86 11,896.23
6,179.10 6,117.11 6,052.80 5,986.17
15,617.00 15,563.94 15,507.01 15,446.21
3,481.73 2,521.69 1,542.73 544.85
3,885.75 3,887.81 3,889.19 3,889.91
2,392.24 2,374.47 2,355.92 2,336.60
1,699.52 1,638.90 1,576.81 1,513.25
 71,678.59 70,471.98 69,229.27 67,950.44
2,096.31 2,084.86 2,072.81 2,060.16
1,709.59 1,698.45 1,686.78 1,674.58
96.74 92.31 87.79 83.17
3,622.83 505.14 (2,672.59) (5,910.37)
167.51 162.59 157.54 152.37
12.83 (39.51) (92.86) (147.20)
(2,157.44) (3,248.96) (4,360.88) (5,493.19)
225.41 224.61 223.75 222.83
(51,399.84) (65,786.83) (80,438.44) (95,354.68)
448.08 445.09 441.95 438.68
1,932.57 1,614.90 1,290.83 960.36
1,324.70 1,321.02 1,317.03 1,312.72
1,329.00 1,294.54 1,259.18 1,222.92
142.29 138.48 134.58 130.57
139.67 139.95 140.21 140.45
199.74 175.15 150.05 124.45
79.78 65.68 51.30 36.63
1,915.53 1,865.44 1,814.05 1,761.36
89.28 53.55 17.11 (20.02)
73,775.45 73,132.72 72,464.24 71,770.01
(2,642.46) (11,620.98) (20,770.03) (30,089.62)
76,009.44 73,958.99 71,855.57 69,699.18
1,109.70 1,036.57 961.83 885.51
1,482.55 1,471.65 1,460.26 1,448.40
505.58 447.48 388.18 327.68
110,997.43 104,828.21 98,521.16 92,076.26
(27,013.30) (34,505.48) (42,135.41) (49,903.11)
626.50 616.09 605.36 594.31
39,366.34 39,012.48 38,644.66 38,262.89
18.84 (73.07) (166.73) (262.15)
2,363.67 1,218.51 51.10 (1,138.56)
(3,653.04) (4,762.11) (5,891.63) (7,041.61)
20,388.08 20,175.30 19,954.74 19,726.38
5,285.61 4,815.05 4,334.57 3,844.15
4,550.86 3,770.28 2,974.00 2,162.02
23,781.08 23,483.68 23,176.26 22,858.82
63.36 41.75 19.71 (2.76)
972.35 950.00 927.04 903.48
632.16 611.60 590.53 568.96
429.35 401.92 373.88 345.24
(853.23) (1,778.11) (2,720.45) (3,680.25)
14,346.13 14,245.10 14,139.52 14,029.38
 20,804.58 20,111.87 19,402.15 18,675.43
590.58 531.12 470.42 408.48
862.36 846.81 830.81 814.36
1,200.92 1,187.99 1,174.59 1,160.72
376.22 50.07 (282.36) (621.08)
217.57 207.37 196.95 186.29
(257.48) (340.34) (424.73) (510.66)
(30,601.32) (38,750.29) (47,048.87) (55,497.06)
(26,221.64) (34,050.31) (42,023.31) (50,140.61)
194.27 179.03 163.46 147.56
16,588.94 16,682.30 16,774.39 16,865.23
1,027.91 1,004.83 981.12 956.78
135.13 130.68 126.13 121.46
1,780.92 1,726.70 1,671.12 1,614.18
419.69 351.68 282.29 211.53
464.20 446.68 428.74 410.38
6,121.98 6,022.96 5,920.93 5,815.89
136.51 137.46 138.40 139.33
114.31 99.58 84.54 69.21
364.37 (4,007.64) (8,463.00) (13,001.71)
(524.00) (771.06) (1,022.73) (1,279.01)
(11,179.09) (14,798.26) (18,484.31) (22,237.25)
82.95 78.50 73.95 69.31
3,709.48 3,421.50 3,127.37 2,827.06
77.80 49.97 21.59 (7.34)
120.08 38.14 (45.38) (130.49)
1,807.18 1,764.72 1,721.13 1,676.39
305.99 299.76 293.35 286.76
246.24 (211.27) (677.53) (1,152.56)
3,847.68 3,406.90 2,957.02 2,498.03
62.40 63.00 63.60 64.20
192.76 183.72 174.47 165.01
(18,752.23) (24,697.87) (30,753.32) (36,918.59)
3,299.13 (2,106.09) (7,614.88) (13,227.22)
679.71 643.92 607.33 569.93
55.59 49.49 43.26 36.91
733.31 682.60 630.80 577.89
(1,313,841.54) (1,663,854.00) (2,020,292.72) (2,383,157.72)
751.96 694.59 636.00 576.18
1,481.14 1,488.65 1,496.03 1,503.29
13,441.67 13,372.27 13,299.08 13,222.11
252.19 245.09 237.80 230.33
2,415.83 2,314.88 2,211.56 2,105.87
 493.36 465.69 437.41 408.50
140.66 134.99 129.19 123.25
268.76 259.79 250.61 241.21
(8,251.25) (11,905.58) (15,628.01) (19,418.54)
2,164.44 2,152.89 2,140.74 2,127.96
75,914.57 75,549.36 75,163.28 74,756.35
16,526.85 16,383.53 16,234.44 16,079.60
50,424.65 50,056.69 49,672.47 49,272.02
17,376.93 16,625.39 15,856.35 15,069.82
59,599.85 59,926.39 60,248.23 60,565.37
16,397.47 16,307.89 16,213.60 16,114.60
8,259.76 8,290.51 8,320.33 8,349.23
9,335.35 9,374.71 9,413.11 9,450.55
3,865.19 3,705.55 3,542.16 3,375.03
11,447.36 11,453.60 11,457.85 11,460.13
24,886.04 24,908.24 24,926.31 24,940.25
8,191.83 8,136.00 8,077.61 8,016.65
4,850.24 4,486.65 4,115.24 3,736.03
28,973.74 29,021.43 29,064.72 29,103.61
2,249.40 2,233.43 2,216.74 2,199.34
2,631.48 2,602.55 2,572.59 2,541.60
2,920.22 2,925.55 2,930.45 2,934.91
2,366.31 2,352.26 2,337.50 2,322.05
5,009.33 4,735.70 4,455.95 4,170.06
14,747.99 12,871.07 10,955.69 9,001.87
1,142.65 1,146.86 1,150.94 1,154.89
564.75 565.24 565.65 565.96
27,911.44 26,756.57 25,574.60 24,365.51
1,947.63 1,951.71 1,955.51 1,959.04
(35.36) (140.48) (247.58) (356.69)
588.12 593.03 597.93 602.81
- - - -
742.41 715.05 687.03 658.35
825.10 805.74 785.86 765.46
3,658.98 3,549.87 3,438.01 3,323.41
1,752.10 1,756.09 1,759.83 1,763.33
42,963.73 37,983.79 32,901.13 27,715.74
20,107.73 19,822.39 19,527.94 19,224.37
15,455.66 14,908.04 14,347.16 13,773.02
14,873.90 14,718.85 14,558.12 14,391.72
9,793.60 9,540.61 9,281.01 9,014.80
 8.00% 9.00% 10.00% -10%
2,959.07 2,944.22 2,928.59 786.00
2,593.02 1,926.81 1,247.94 1,590.38
2,513.23 2,453.36 2,391.96 1,432.16
18,058.75 17,612.41 17,154.82 5,720.45
655.96 580.29 503.11 1,118.22
1,568.03 1,461.06 1,351.86 1,790.15
(3,806.43) (4,411.63) (5,027.29) 3,010.80
619.74 605.19 590.26 427.11
120.79 81.13 40.72 382.31
1,318.25 1,235.32 1,150.64 1,168.59
1,656.75 1,596.27 1,534.40 1,188.35
11,030.98 10,363.98 9,682.87 5,170.50
26,667.46 26,013.41 25,342.82 6,684.36
4,715.89 3,601.91 2,466.69 3,632.32
1,018.77 756.99 490.23 1,545.57
738.62 724.99 710.99 481.91
558.53 552.69 546.65 353.24
284.55 163.13 39.43 926.55
13,716.92 13,707.06 13,694.68 5,771.33
6,302.14 6,295.39 6,287.45 3,364.36
631.45 615.54 599.24 478.02
1,608.21 1,563.90 1,518.51 1,053.55
1,192.91 1,195.13 1,197.19 47.44
1,303.77 1,284.05 1,263.74 579.40
2,673.38 2,617.08 2,559.29 870.04
1,266.91 1,242.73 1,217.89 346.35
11,151.13 10,042.22 8,911.07 7,790.89
698.87 701.94 704.95 97.15
5,024.31 5,027.29 5,029.46 1,492.86
2,472.06 2,382.31 2,290.49 501.03
20,813.04 19,393.12 17,943.62 4,947.90
6,307.42 6,244.99 6,180.35 2,568.83
4,011.46 4,004.73 3,997.20 273.11
1,148.76 1,128.32 1,107.31 622.89
3,633.60 3,574.73 3,514.16 918.47
11,823.20 11,746.76 11,666.90 4,357.13
5,917.24 5,845.99 5,772.43 2,858.22
15,381.54 15,313.00 15,240.59 2,169.49
(471.96) (1,507.70) (2,562.35) 6,336.72
3,889.95 3,889.32 3,888.02 1,210.44
2,316.50 2,295.62 2,273.97 713.04
1,448.23 1,381.74 1,313.79 1,280.87
 66,635.50 65,284.46 63,897.30 31,248.51
2,046.90 2,033.04 2,018.58 (24.54)
1,661.86 1,648.61 1,634.84 536.23
78.44 73.61 68.68 69.66
(9,208.20) (12,566.07) (15,983.99) 1,457.52
147.08 141.66 136.12 100.56
(202.55) (258.89) (316.23) 353.92
(6,645.90) (7,819.01) (9,012.51) 4,485.51
221.86 220.83 219.74 75.74
(110,535.54) (125,981.03) (141,691.13) 5,127.67
435.27 431.72 428.03 (3.68)
623.48 280.19 (69.50) 695.15
1,308.10 1,303.17 1,297.92 177.84
1,185.76 1,147.70 1,108.74 918.72
126.46 122.26 117.96 26.21
140.67 140.87 141.05 22.35
98.34 71.73 44.61 91.11
21.69 6.46 (9.05) 5.72
1,707.36 1,652.06 1,595.45 1,307.11
(57.84) (96.37) (135.59) 241.30
71,050.02 70,304.28 69,532.78 31,093.86
(39,579.74) (49,240.40) (59,071.60) 27,350.65
67,489.80 65,227.45 62,912.12 41,315.75
807.58 728.06 646.95 117.91
1,436.05 1,423.23 1,409.93 920.97
265.97 203.07 138.97 380.91
85,493.53 78,772.96 71,914.55 6,954.44
(57,808.56) (65,851.78) (74,032.76) 7,466.94
582.96 571.29 559.30 306.13
37,867.18 37,457.51 37,033.89 12,502.07
(359.32) (458.24) (558.92) 259.16
(2,350.46) (3,584.60) (4,840.99) 2,261.19
(8,212.05) (9,402.94) (10,614.29) 2,161.34
19,490.25 19,246.32 18,994.61 619.20
3,343.80 2,833.52 2,313.31 1,456.90
1,334.34 490.96 (368.13) 3,143.22
22,531.36 22,193.88 21,846.38 7,538.66
(25.64) (48.96) (72.69) 40.83
879.31 854.55 829.17 565.69
546.87 524.28 501.18 144.46
316.00 286.15 255.71 79.55
(4,657.51) (5,652.23) (6,664.41) (49.09)
13,914.69 13,795.45 13,671.66 408.86
 17,931.70 17,170.97 16,393.23 (1,626.26)
345.30 280.88 215.22 (40.22)
797.45 780.09 762.28 (65.38)
1,146.39 1,131.60 1,116.33 443.71
(966.07) (1,317.35) (1,674.90) 506.04
175.39 164.26 152.90 62.29
(598.12) (687.11) (777.63) 82.43
(64,094.87) (72,842.29) (81,739.33) 7,361.30
(58,402.23) (66,808.17) (75,358.42) 7,722.25
131.33 114.78 97.91 51.93
16,954.80 17,043.11 17,130.17 7,355.01
931.82 906.23 880.01 362.19
116.68 111.79 106.79 71.64
1,555.88 1,496.22 1,435.20 924.58
139.40 65.90 (8.98) 358.63
391.60 372.41 352.79 68.64
5,707.84 5,596.79 5,482.73 1,447.40
140.26 141.18 142.09 50.68
53.57 37.63 21.38 90.85
(17,623.75) (22,329.14) (27,117.88) (2,001.84)
(1,539.90) (1,805.39) (2,075.50) 505.72
(26,057.08) (29,943.80) (33,897.41) 7,745.93
64.56 59.72 54.77 44.66
2,520.60 2,207.97 1,889.17 3,748.28
(36.81) (66.82) (97.38) 147.07
(217.17) (305.44) (395.29) (12.23)
1,630.52 1,583.51 1,535.35 (37.08)
280.00 273.07 265.96 (35.51)
(1,636.34) (2,128.88) (2,630.18) (127.37)
2,029.95 1,552.77 1,066.49 448.62
64.80 65.40 66.00 9.12
155.34 145.47 135.39 52.72
(43,193.68) (49,578.58) (56,073.30) 14,553.51
(18,943.12) (24,762.59) (30,685.62) 9,268.82
531.72 492.71 452.89 60.27
30.43 23.82 17.09 67.65
523.88 468.77 412.57 594.18
(2,752,449.00) (3,128,166.55) (3,510,310.37) 23,140.23
515.12 452.84 389.32 387.76
1,510.42 1,517.42 1,524.29 578.87
13,141.36 13,056.82 12,968.50 (778.67)
222.68 214.84 206.83 12.17
1,997.82 1,887.40 1,774.62 88.42
 378.98 348.84 318.09 26.89
117.18 110.98 104.64 5.09
231.59 221.75 211.69 9.16
(23,277.16) (27,203.87) (31,198.68) 5,805.16
2,114.57 2,100.56 2,085.94 811.64
74,328.56 73,879.91 73,410.39 11,490.31
15,919.00 15,752.65 15,580.54 3,307.99
48,855.32 48,422.37 47,973.19 19,690.51
14,265.78 13,444.25 12,605.22 4,943.36
60,877.82 61,185.57 61,488.62 22,723.21
16,010.89 15,902.47 15,789.34 9,086.13
8,377.20 8,404.24 8,430.36 3,714.70
9,487.03 9,522.55 9,557.10 4,114.80
3,204.14 3,029.51 2,851.13 1,293.68
11,460.43 11,458.75 11,455.09 3,386.80
24,950.05 24,955.71 24,957.24 8,544.52
7,953.13 7,887.05 7,818.40 4,995.50
3,348.99 2,954.14 2,551.48 4,322.60
29,138.11 29,168.20 29,193.90 14,593.02
2,181.23 2,162.39 2,142.85 1,246.57
2,509.57 2,476.51 2,442.42 1,134.11
2,938.94 2,942.54 2,945.71 1,332.76
2,305.89 2,289.03 2,271.47 1,244.98
3,878.05 3,579.90 3,275.63 885.68
7,009.60 4,978.87 2,909.69 15,605.81
1,158.71 1,162.40 1,165.97 582.18
566.17 566.30 566.32 273.34
23,129.31 21,866.00 20,575.59 8,280.25
1,962.28 1,965.25 1,967.94 1,099.70
(467.78) (580.88) (695.97) (1,447.42)
607.68 612.53 617.37 198.95
- - - -
629.02 599.03 568.38 442.96
744.54 723.10 701.14 567.58
3,206.05 3,085.95 2,963.10 1,677.14
1,766.58 1,769.59 1,772.35 949.45
22,427.63 17,036.79 11,543.23 3,628.54
18,911.68 18,589.88 18,258.95 4,031.44
13,185.62 12,584.95 11,971.03 11,725.92
14,219.64 14,041.88 13,858.44 6,757.28
8,741.98 8,462.54 8,176.49 3,383.98
 -9.00% -8.00% -7.00% -6.00% -5.00%
811.12 835.47 859.05 881.85 903.87
1,649.06 1,695.07 1,728.42 1,749.10 1,757.12
1,438.87 1,444.06 1,447.72 1,449.86 1,450.47
5,863.44 5,995.17 6,115.65 6,224.86 6,322.82
1,094.19 1,068.67 1,041.65 1,013.13 983.10
1,765.92 1,739.46 1,710.77 1,679.85 1,646.70
2,797.06 2,572.85 2,338.19 2,093.07 1,837.49
427.27 427.05 426.46 425.50 424.17
371.57 360.09 347.86 334.88 321.15
1,159.09 1,147.86 1,134.87 1,120.14 1,103.67
1,185.85 1,181.96 1,176.67 1,169.99 1,161.92
5,233.38 5,282.14 5,316.80 5,337.34 5,343.77
6,932.17 7,163.45 7,378.20 7,576.42 7,758.10
3,692.26 3,730.96 3,748.42 3,744.64 3,719.62
1,526.38 1,502.21 1,473.06 1,438.94 1,399.84
483.09 483.89 484.31 484.36 484.04
355.02 356.61 357.99 359.16 360.14
902.93 877.02 848.84 818.39 785.66
5,871.24 5,968.65 6,063.54 6,155.92 6,245.79
3,403.79 3,442.02 3,479.06 3,514.91 3,549.56
477.15 475.88 474.22 472.15 469.69
1,054.48 1,054.32 1,053.08 1,050.74 1,047.33
59.56 71.51 83.30 94.93 106.40
586.67 593.36 599.47 604.99 609.93
890.47 909.41 926.87 942.84 957.32
357.22 367.44 376.99 385.88 394.12
7,797.65 7,782.17 7,744.45 7,684.49 7,602.28
103.72 110.22 116.67 123.05 129.37
1,535.07 1,576.48 1,617.09 1,656.91 1,695.92
529.01 554.92 578.76 600.54 620.25
5,232.64 5,487.80 5,713.37 5,909.35 6,075.74
2,609.74 2,648.42 2,684.89 2,719.15 2,751.18
314.62 355.32 395.22 434.31 472.60
627.11 630.77 633.85 636.36 638.30
950.60 981.05 1,009.79 1,036.84 1,062.18
4,442.58 4,524.62 4,603.25 4,678.47 4,750.28
2,888.95 2,917.37 2,943.47 2,967.27 2,988.75
2,321.12 2,468.89 2,612.78 2,752.81 2,888.96
6,131.89 5,908.14 5,665.47 5,403.87 5,123.35
1,242.50 1,273.89 1,304.61 1,334.65 1,364.02
731.36 748.89 765.66 781.64 796.85
1,271.44 1,260.56 1,248.21 1,234.39 1,219.10
31,573.50 31,862.38 32,115.14 32,331.80 32,512.35
(0.17) 23.60 46.77 69.34 91.30
549.08 561.40 573.20 584.48 595.23
69.09 68.42 67.65 66.78 65.80
1,786.53 2,055.48 2,264.39 2,413.25 2,502.07
100.46 100.24 99.89 99.41 98.81
335.70 316.47 296.25 275.03 252.81
4,222.47 3,939.04 3,635.22 3,311.00 2,966.38
77.44 79.08 80.67 82.20 83.67
5,853.95 6,315.60 6,512.64 6,445.05 6,112.83
1.58 6.70 11.68 16.53 21.23
720.26 738.96 751.26 757.16 756.65
190.74 203.34 215.62 227.59 239.25
915.68 911.74 906.91 901.17 894.53
27.59 28.87 30.06 31.14 32.13
23.67 24.98 26.26 27.52 28.76
92.10 92.58 92.56 92.03 91.00
8.03 10.06 11.81 13.27 14.45
1,303.06 1,297.71 1,291.04 1,283.08 1,273.81
232.03 222.07 211.40 200.05 187.99
31,520.58 31,921.55 32,296.76 32,646.22 32,969.92
26,437.62 25,354.05 24,099.95 22,675.31 21,080.14
41,397.59 41,426.45 41,402.34 41,325.25 41,195.18
134.64 149.79 163.33 175.28 185.63
925.81 930.17 934.05 937.45 940.37
376.33 370.56 363.59 355.42 346.05
8,681.82 10,271.36 11,723.05 13,036.92 14,212.94
7,372.67 7,140.64 6,770.84 6,263.29 5,617.97
308.36 310.27 311.87 313.15 314.13
12,788.13 13,060.25 13,318.41 13,562.63 13,792.89
252.50 244.09 233.92 222.00 208.32
2,287.57 2,291.70 2,273.59 2,233.24 2,170.64
2,054.62 1,927.44 1,779.80 1,611.71 1,423.17
856.23 1,085.48 1,306.94 1,520.61 1,726.49
1,512.16 1,557.49 1,592.89 1,618.36 1,633.89
3,128.45 3,097.99 3,051.82 2,989.95 2,912.38
7,706.05 7,863.43 8,010.78 8,148.11 8,275.43
41.77 42.29 42.39 42.06 41.31
566.38 566.47 565.96 564.84 563.12
150.03 155.09 159.65 163.70 167.24
84.71 89.28 93.25 96.61 99.37
59.96 151.55 225.67 282.34 321.55
570.91 728.41 881.36 1,029.76 1,173.60
(1,272.35) (935.44) (615.54) (312.64) (26.75)
(24.74) (10.50) 2.50 14.26 24.78
(52.84) (40.76) (29.13) (17.96) (7.23)
451.30 458.43 465.09 471.28 477.01
517.09 521.85 520.34 512.54 498.47
63.95 65.38 66.57 67.52 68.25
82.25 80.54 77.30 72.52 66.22
7,308.29 7,105.66 6,753.43 6,251.57 5,600.10
7,673.12 7,479.68 7,141.92 6,659.85 6,033.46
53.88 55.50 56.80 57.77 58.41
7,495.18 7,634.09 7,771.74 7,908.13 8,043.26
368.19 373.56 378.31 382.43 385.92
71.76 71.76 71.65 71.44 71.11
926.95 927.96 927.62 925.91 922.85
353.54 347.09 339.26 330.06 319.49
73.88 78.71 83.11 87.10 90.66
1,498.58 1,546.75 1,591.91 1,634.07 1,673.22
51.91 53.13 54.34 55.55 56.75
89.64 88.13 86.32 84.21 81.79
(1,314.47) (710.45) (189.76) 247.58 601.57
487.84 465.35 438.25 406.54 370.22
7,355.07 6,897.32 6,372.68 5,781.15 5,122.74
44.62 44.48 44.23 43.89 43.45
3,677.44 3,600.43 3,517.27 3,427.93 3,332.43
142.58 137.54 131.95 125.83 119.15
- 10.65 19.72 27.20 33.11
(11.47) 13.01 36.35 58.55 79.61
(30.68) (26.04) (21.56) (17.26) (13.14)
(59.30) (0.00) 50.54 92.33 125.36
524.50 591.28 648.96 697.53 737.01
9.72 10.32 10.92 11.52 12.12
54.27 55.61 56.74 57.67 58.39
13,728.91 12,794.49 11,750.26 10,596.21 9,332.35
9,339.39 9,306.39 9,169.84 8,929.72 8,586.04
70.05 79.02 87.19 94.55 101.11
65.99 64.21 62.30 60.27 58.11
586.23 577.17 567.02 555.77 543.41
49,979.59 70,392.67 84,379.49 91,940.03 93,074.30
387.93 386.87 384.58 381.06 376.31
591.49 603.99 616.36 628.60 640.71
(615.37) (455.85) (300.12) (148.17) (0.00)
15.48 18.60 21.54 24.30 26.88
124.39 158.00 189.25 218.13 244.64
 34.73 41.95 48.56 54.55 59.92
7.16 9.10 10.90 12.58 14.11
12.93 16.48 19.81 22.92 25.81
5,670.99 5,468.72 5,198.35 4,859.89 4,453.34
826.50 840.75 854.38 867.40 879.80
12,219.04 12,926.90 13,613.91 14,280.05 14,925.34
3,456.52 3,599.30 3,736.32 3,867.58 3,993.08
20,013.76 20,320.77 20,611.54 20,886.06 21,144.33
5,074.82 5,188.79 5,285.26 5,364.23 5,425.71
23,238.76 23,749.61 24,255.77 24,757.23 25,254.00
9,162.17 9,233.51 9,300.14 9,362.06 9,419.26
3,780.10 3,844.58 3,908.13 3,970.75 4,032.45
4,190.33 4,264.90 4,338.52 4,411.17 4,482.86
1,316.97 1,336.51 1,352.30 1,364.34 1,372.64
3,482.70 3,576.62 3,668.56 3,758.52 3,846.51
8,744.82 8,941.00 9,133.03 9,320.94 9,504.70
5,024.72 5,051.38 5,075.47 5,097.00 5,115.96
4,253.37 4,176.33 4,091.47 3,998.80 3,898.31
14,796.48 14,995.53 15,190.19 15,380.45 15,566.31
1,256.10 1,264.92 1,273.01 1,280.39 1,287.06
1,148.12 1,161.10 1,173.04 1,183.96 1,193.84
1,354.38 1,375.56 1,396.31 1,416.62 1,436.50
1,256.51 1,267.35 1,277.48 1,286.91 1,295.63
943.89 995.96 1,041.91 1,081.72 1,115.41
15,267.48 14,890.71 14,475.48 14,021.81 13,529.67
590.85 599.38 607.79 616.07 624.22
277.28 281.11 284.86 288.51 292.06
8,479.86 8,652.36 8,797.75 8,916.03 9,007.21
1,112.83 1,125.67 1,138.24 1,150.52 1,162.53
(1,328.82) (1,212.22) (1,097.61) (985.00) (874.39)
204.45 209.94 215.41 220.87 226.32
- - - - -
441.97 440.33 438.02 435.06 431.45
566.15 564.19 561.71 558.72 555.20
1,687.83 1,695.78 1,700.98 1,703.44 1,703.14
961.62 973.55 985.24 996.68 1,007.87
4,544.76 5,358.24 6,069.01 6,677.05 7,182.36
4,212.58 4,384.61 4,547.52 4,701.31 4,845.98
11,638.70 11,538.22 11,424.48 11,297.47 11,157.21
6,832.24 6,901.53 6,965.14 7,023.07 7,075.32
3,441.47 3,492.35 3,536.62 3,574.28 3,605.32
 Margin_simulation
-4.00% -3.00% -2.00% -1.00% 0.00%
925.12 945.59 965.29 984.22 1,002.36
1,752.47 1,735.16 1,705.19 1,662.55 1,607.24
1,449.56 1,447.12 1,443.15 1,437.66 1,430.64
6,409.53 6,484.97 6,549.16 6,602.09 6,643.76
951.58 918.56 884.04 848.01 810.49
1,611.32 1,573.72 1,533.88 1,491.82 1,447.53
1,571.45 1,294.96 1,008.00 710.59 402.72
422.46 420.38 417.93 415.11 411.91
306.67 291.45 275.47 258.75 241.28
1,085.45 1,065.48 1,043.77 1,020.32 995.11
1,152.46 1,141.61 1,129.37 1,115.74 1,100.71
5,336.09 5,314.29 5,278.39 5,228.37 5,164.23
7,923.26 8,071.88 8,203.97 8,319.53 8,418.55
3,673.36 3,605.85 3,517.11 3,407.12 3,275.89
1,355.76 1,306.71 1,252.68 1,193.67 1,129.69
483.33 482.26 480.80 478.97 476.77
360.91 361.48 361.85 362.02 361.98
750.65 713.36 673.80 631.97 587.86
6,333.15 6,418.00 6,500.33 6,580.16 6,657.47
3,583.02 3,615.28 3,646.35 3,676.22 3,704.90
466.83 463.57 459.90 455.84 451.39
1,042.82 1,037.23 1,030.56 1,022.79 1,013.95
117.70 128.85 139.83 150.65 161.30
614.29 618.06 621.25 623.86 625.89
970.32 981.82 991.85 1,000.38 1,007.42
401.69 408.61 414.87 420.47 425.41
7,497.84 7,371.15 7,222.22 7,051.05 6,857.64
135.63 141.83 147.96 154.03 160.04
1,734.13 1,771.55 1,808.17 1,843.98 1,879.00
637.89 653.47 666.98 678.43 687.80
6,212.54 6,319.75 6,397.37 6,445.40 6,463.84
2,781.00 2,808.61 2,833.99 2,857.16 2,878.11
510.09 546.76 582.64 617.71 651.97
639.67 640.47 640.70 640.36 639.45
1,085.84 1,107.79 1,128.05 1,146.60 1,163.46
4,818.68 4,883.66 4,945.23 5,003.39 5,058.14
3,007.92 3,024.77 3,039.32 3,051.55 3,061.47
3,021.24 3,149.65 3,274.19 3,394.86 3,511.66
4,823.90 4,505.53 4,168.24 3,812.02 3,436.88
1,392.72 1,420.74 1,448.09 1,474.78 1,500.78
811.28 824.93 837.81 849.91 861.24
1,202.35 1,184.13 1,164.45 1,143.30 1,120.69
32,656.78 32,765.11 32,837.32 32,873.42 32,873.41
112.66 133.43 153.58 173.14 192.10
605.45 615.15 624.32 632.97 641.09
64.73 63.55 62.27 60.88 59.40
2,530.83 2,499.55 2,408.22 2,256.84 2,045.42
98.09 97.24 96.27 95.17 93.95
229.59 205.38 180.16 153.94 126.72
2,601.37 2,215.96 1,810.16 1,383.96 937.37
85.09 86.45 87.75 89.00 90.19
5,515.99 4,654.53 3,528.45 2,137.73 482.40
25.80 30.22 34.51 38.66 42.67
749.74 736.42 716.69 690.56 658.03
250.59 261.62 272.34 282.74 292.84
886.99 878.56 869.22 858.98 847.85
33.02 33.81 34.50 35.09 35.59
29.98 31.18 32.36 33.52 34.66
89.46 87.41 84.86 81.81 78.25
15.35 15.96 16.29 16.34 16.11
1,263.23 1,251.35 1,238.17 1,223.68 1,207.88
175.24 161.79 147.64 132.80 117.26
33,267.87 33,540.07 33,786.51 34,007.20 34,202.13
19,314.43 17,378.18 15,271.40 12,994.09 10,546.24
41,012.14 40,776.12 40,487.12 40,145.14 39,750.19
194.39 201.55 207.11 211.08 213.45
942.81 944.77 946.26 947.26 947.78
335.48 323.71 310.74 296.57 281.20
15,251.12 16,151.47 16,913.98 17,538.65 18,025.48
4,834.90 3,914.06 2,855.46 1,659.11 324.99
314.79 315.13 315.17 314.89 314.29
14,009.21 14,211.57 14,399.98 14,574.45 14,734.96
192.89 175.71 156.77 136.08 113.63
2,085.79 1,978.70 1,849.36 1,697.78 1,523.95
1,214.17 984.71 734.80 464.43 173.60
1,924.59 2,114.90 2,297.42 2,472.16 2,639.11
1,639.50 1,635.17 1,620.91 1,596.72 1,562.60
2,819.10 2,710.13 2,585.45 2,445.08 2,289.00
8,392.72 8,499.99 8,597.24 8,684.48 8,761.69
40.13 38.53 36.51 34.07 31.20
560.80 557.87 554.34 550.20 545.46
170.27 172.80 174.82 176.33 177.33
101.54 103.10 104.06 104.41 104.17
343.29 347.58 334.40 303.76 255.67
1,312.89 1,447.63 1,577.82 1,703.45 1,824.54
 242.13 494.01 728.89 946.76 1,147.63
34.05 42.09 48.88 54.44 58.75
3.03 12.85 22.20 31.11 39.56
482.28 487.07 491.40 495.27 498.66
478.11 451.47 418.55 379.34 333.86
68.74 68.99 69.01 68.80 68.35
58.39 49.02 38.12 25.69 11.73
4,799.02 3,848.33 2,748.02 1,498.10 98.56
5,262.76 4,347.74 3,288.41 2,084.76 736.80
58.73 58.72 58.38 57.72 56.74
8,177.13 8,309.74 8,441.09 8,571.18 8,700.01
388.78 391.01 392.62 393.60 393.95
70.68 70.13 69.48 68.71 67.84
918.43 912.65 905.50 897.01 887.15
307.55 294.23 279.54 263.48 246.04
93.81 96.54 98.85 100.74 102.22
1,709.36 1,742.50 1,772.62 1,799.74 1,823.86
57.94 59.13 60.31 61.48 62.65
79.08 76.06 72.74 69.12 65.20
872.23 1,059.54 1,163.50 1,184.13 1,121.41
329.29 283.75 233.60 178.84 119.47
4,397.43 3,605.24 2,746.15 1,820.18 827.32
42.90 42.26 41.52 40.68 39.73
3,230.77 3,122.94 3,008.95 2,888.79 2,762.47
111.94 104.18 95.87 87.02 77.63
37.43 40.16 41.32 40.89 38.88
99.53 118.31 135.95 152.45 167.81
(9.19) (5.42) (1.82) 1.61 4.86
149.62 165.13 171.88 169.86 159.09
767.39 788.66 800.84 803.91 797.89
12.72 13.32 13.92 14.52 15.12
58.90 59.20 59.29 59.18 58.86
7,958.67 6,475.18 4,881.87 3,178.74 1,365.80
8,138.80 7,588.00 6,933.65 6,175.72 5,314.24
106.86 111.80 115.94 119.27 121.80
55.82 53.40 50.86 48.19 45.40
529.96 515.40 499.75 482.99 465.14
87,782.29 76,064.01 57,919.46 33,348.63 2,351.53
370.33 363.12 354.68 345.01 334.10
652.69 664.55 676.27 687.87 699.34
144.38 284.98 421.79 554.83 684.07
29.28 31.50 33.53 35.39 37.06
268.79 290.58 309.99 327.05 341.73
 64.68 68.81 72.33 75.23 77.52
15.52 16.79 17.93 18.93 19.80
28.48 30.93 33.16 35.17 36.96
3,978.69 3,435.95 2,825.11 2,146.17 1,399.14
891.58 902.74 913.29 923.23 932.55
15,549.76 16,153.32 16,736.03 17,297.87 17,838.85
4,112.83 4,226.83 4,335.06 4,437.54 4,534.26
21,386.36 21,612.15 21,821.69 22,014.99 22,192.05
5,469.69 5,496.17 5,505.15 5,496.63 5,470.62
25,746.06 26,233.44 26,716.11 27,194.09 27,667.38
9,471.76 9,519.55 9,562.63 9,601.00 9,634.66
4,093.22 4,153.06 4,211.97 4,269.96 4,327.02
4,553.59 4,623.36 4,692.17 4,760.02 4,826.91
1,377.18 1,377.98 1,375.03 1,368.33 1,357.88
3,932.52 4,016.55 4,098.60 4,178.68 4,256.77
9,684.33 9,859.83 10,031.19 10,198.42 10,361.51
5,132.37 5,146.20 5,157.48 5,166.19 5,172.33
3,790.01 3,673.90 3,549.97 3,418.23 3,278.67
15,747.77 15,924.84 16,097.51 16,265.77 16,429.64
1,293.01 1,298.24 1,302.76 1,306.56 1,309.64
1,202.69 1,210.50 1,217.28 1,223.03 1,227.75
1,455.95 1,474.97 1,493.55 1,511.70 1,529.41
1,303.66 1,310.99 1,317.61 1,323.54 1,328.76
1,142.96 1,164.39 1,179.69 1,188.86 1,191.89
12,999.09 12,430.06 11,822.57 11,176.63 10,492.24
632.24 640.13 647.89 655.52 663.03
295.53 298.89 302.17 305.35 308.44
9,071.27 9,108.22 9,118.07 9,100.80 9,056.43
1,174.26 1,185.71 1,196.88 1,207.77 1,218.39
(765.77) (659.14) (554.51) (451.88) (351.24)
231.75 237.16 242.57 247.96 253.33
- - - - -
427.17 422.24 416.65 410.40 403.50
551.17 546.61 541.54 535.95 529.83
1,700.10 1,694.30 1,685.76 1,674.47 1,660.43
1,018.82 1,029.53 1,039.99 1,050.20 1,060.17
7,584.95 7,884.81 8,081.95 8,176.37 8,168.05
4,981.53 5,107.97 5,225.29 5,333.49 5,432.57
11,003.69 10,836.90 10,656.85 10,463.54 10,256.97
7,121.90 7,162.80 7,198.02 7,227.57 7,251.43
3,629.75 3,647.57 3,658.78 3,663.37 3,661.35
Margin_simulation
1.00% 2.00% 3.00% 4.00%
1,019.74 1,036.33 1,052.16 1,067.20
1,539.28 1,458.64 1,365.34 1,259.38
1,422.10 1,412.03 1,400.44 1,387.32
6,674.17 6,693.33 6,701.22 6,697.86
771.47 730.95 688.93 645.40
1,401.00 1,352.25 1,301.27 1,248.06
84.40 (244.39) (583.63) (933.33)
408.35 404.41 400.10 395.41
223.06 204.09 184.38 163.92
968.17 939.47 909.03 876.85
1,084.29 1,066.49 1,047.29 1,026.70
5,085.99 4,993.63 4,887.16 4,766.57
8,501.05 8,567.01 8,616.44 8,649.34
3,123.42 2,949.71 2,754.76 2,538.56
1,060.73 986.80 907.89 824.00
474.19 471.23 467.90 464.19
361.75 361.31 360.67 359.82
541.47 492.80 441.86 388.64
6,732.27 6,804.56 6,874.34 6,941.61
3,732.38 3,758.67 3,783.77 3,807.67
446.53 441.27 435.61 429.56
1,004.01 992.99 980.88 967.69
171.80 182.13 192.30 202.31
627.33 628.18 628.46 628.15
1,012.98 1,017.06 1,019.64 1,020.74
429.69 433.31 436.27 438.58
6,641.99 6,404.09 6,143.96 5,861.58
165.99 171.88 177.70 183.46
1,913.22 1,946.64 1,979.26 2,011.08
695.11 700.36 703.53 704.64
6,452.69 6,411.95 6,341.63 6,241.71
2,896.85 2,913.36 2,927.66 2,939.75
685.43 718.09 749.94 780.98
637.97 635.92 633.29 630.10
1,178.63 1,192.09 1,203.86 1,213.93
5,109.48 5,157.41 5,201.93 5,243.03
3,069.07 3,074.36 3,077.34 3,078.01
3,624.59 3,733.64 3,838.83 3,940.15
3,042.81 2,629.82 2,197.90 1,747.07
1,526.12 1,550.78 1,574.77 1,598.09
871.78 881.56 890.55 898.77
1,096.61 1,071.06 1,044.05 1,015.57
32,837.29 32,765.06 32,656.72 32,512.27
210.45 228.20 245.35 261.90
648.69 655.76 662.31 668.33
57.81 56.13 54.34 52.44
1,773.94 1,442.42 1,050.85 599.23
92.60 91.13 89.54 87.82
98.51 69.29 39.08 7.86
470.38 (17.01) (524.79) (1,052.97)
91.32 92.40 93.42 94.38
(1,437.56) (3,622.14) (6,071.35) (8,785.18)
46.54 50.27 53.86 57.31
619.09 573.75 522.00 463.85
302.62 312.08 321.24 330.08
835.81 822.87 809.04 794.30
35.98 36.28 36.48 36.57
35.78 36.88 37.96 39.02
74.19 69.62 64.54 58.96
15.59 14.79 13.70 12.33
1,190.78 1,172.38 1,152.67 1,131.66
101.02 84.08 66.45 48.12
34,371.31 34,514.73 34,632.40 34,724.31
7,927.85 5,138.93 2,179.47 (950.52)
39,302.26 38,801.35 38,247.47 37,640.60
214.23 213.41 210.99 206.98
947.83 947.40 946.48 945.09
264.64 246.87 227.91 207.74
18,374.47 18,585.63 18,658.95 18,594.43
(1,146.89) (2,756.53) (4,503.93) (6,389.09)
313.39 312.17 310.64 308.79
14,881.52 15,014.14 15,132.80 15,237.51
89.43 63.48 35.77 6.30
1,327.88 1,109.56 868.99 606.18
(137.68) (469.42) (821.61) (1,194.26)
2,798.27 2,949.65 3,093.24 3,229.04
1,518.55 1,464.57 1,400.66 1,326.82
2,117.22 1,929.73 1,726.55 1,507.66
8,828.88 8,886.05 8,933.20 8,970.33
27.91 24.19 20.05 15.49
540.11 534.16 527.61 520.46
177.83 177.82 177.30 176.28
103.33 101.88 99.83 97.19
190.11 107.09 6.61 (111.33)
1,941.07 2,053.05 2,160.48 2,263.35
 1,331.49 1,498.35 1,648.20 1,781.05
61.83 63.66 64.25 63.60
47.56 55.10 62.19 68.82
501.59 504.06 506.06 507.59
282.10 224.05 159.72 89.11
67.67 66.76 65.61 64.22
(3.76) (20.78) (39.33) (59.42)
(1,450.59) (3,149.35) (4,997.73) (6,995.72)
(755.48) (2,392.08) (4,172.99) (6,098.21)
55.42 53.78 51.82 49.53
8,827.57 8,953.88 9,078.93 9,202.72
393.67 392.77 391.24 389.07
66.86 65.76 64.56 63.25
875.93 863.35 849.42 834.12
227.24 207.06 185.51 162.58
103.27 103.91 104.12 103.92
1,844.96 1,863.06 1,878.15 1,890.23
63.81 64.96 66.11 67.24
60.97 56.45 51.62 46.49
975.35 745.94 433.19 37.10
55.49 (13.10) (86.30) (164.11)
(232.43) (1,359.07) (2,552.60) (3,813.02)
38.69 37.55 36.31 34.97
2,629.99 2,491.34 2,346.52 2,195.54
67.69 57.21 46.18 34.61
35.29 30.11 23.35 15.01
182.03 195.11 207.05 217.86
7.94 10.84 13.56 16.11
139.56 111.27 74.22 28.41
782.76 758.53 725.21 682.78
15.72 16.32 16.92 17.52
58.33 57.60 56.65 55.50
(556.96) (2,589.53) (4,731.92) (6,984.13)
4,349.20 3,280.60 2,108.43 832.71
123.52 124.43 124.54 123.84
42.48 39.43 36.26 32.96
446.18 426.13 404.97 382.72
(35,071.85) (78,921.49) (129,197.42) (185,899.61)
321.97 308.61 294.01 278.19
710.69 721.90 732.99 743.95
809.54 931.21 1,049.11 1,163.22
38.55 39.86 40.99 41.93
354.06 364.01 371.60 376.83
 79.19 80.24 80.67 80.48
20.54 21.14 21.61 21.94
38.53 39.88 41.01 41.92
584.02 (299.20) (1,250.52) (2,269.93)
941.25 949.33 956.80 963.65
18,358.98 18,858.24 19,336.64 19,794.18
4,625.23 4,710.43 4,789.88 4,863.58
22,352.86 22,497.42 22,625.74 22,737.82
5,427.11 5,366.10 5,287.60 5,191.59
28,135.97 28,599.86 29,059.06 29,513.56
9,663.61 9,687.86 9,707.39 9,722.21
4,383.15 4,438.36 4,492.64 4,545.99
4,892.84 4,957.81 5,021.82 5,084.87
1,343.68 1,325.74 1,304.05 1,278.60
4,332.89 4,407.03 4,479.20 4,549.38
10,520.47 10,675.29 10,825.98 10,972.53
5,175.92 5,176.94 5,175.39 5,171.28
3,131.30 2,976.12 2,813.12 2,642.31
16,589.12 16,744.19 16,894.87 17,041.14
1,312.01 1,313.66 1,314.60 1,314.82
1,231.43 1,234.08 1,235.70 1,236.28
1,546.70 1,563.54 1,579.96 1,595.94
1,333.28 1,337.10 1,340.22 1,342.64
1,188.80 1,179.58 1,164.23 1,142.76
9,769.40 9,008.11 8,208.36 7,370.16
670.40 677.65 684.76 691.75
311.43 314.33 317.13 319.84
8,984.94 8,886.35 8,760.65 8,607.83
1,228.72 1,238.78 1,248.55 1,258.05
(252.60) (155.96) (61.30) 31.35
258.69 264.04 269.37 274.69
- - - -
395.94 387.72 378.85 369.32
523.20 516.04 508.37 500.18
1,643.65 1,624.11 1,601.83 1,576.80
1,069.90 1,079.38 1,088.62 1,097.61
8,057.02 7,843.26 7,526.77 7,107.56
5,522.54 5,603.39 5,675.12 5,737.73
10,037.14 9,804.04 9,557.69 9,298.07
7,269.62 7,282.13 7,288.97 7,290.12
3,652.72 3,637.48 3,615.62 3,587.16
 5.00% 6.00% 7.00% 8.00%
1,081.47 1,094.97 1,107.69 1,119.64
1,140.75 1,009.46 865.51 708.89
1,372.67 1,356.50 1,338.80 1,319.58
6,683.25 6,657.37 6,620.24 6,571.85
600.38 553.86 505.84 456.31
1,192.62 1,134.96 1,075.06 1,012.93
(1,293.49) (1,664.11) (2,045.18) (2,436.71)
390.35 384.93 379.12 372.95
142.71 120.75 98.04 74.58
842.92 807.24 769.82 730.66
1,004.72 981.34 956.58 930.43
4,631.88 4,483.07 4,320.15 4,143.11
8,665.71 8,665.55 8,648.86 8,615.63
2,301.13 2,042.45 1,762.54 1,461.38
735.14 641.30 542.48 438.68
460.11 455.65 450.82 445.61
358.78 357.53 356.08 354.43
333.15 275.38 215.33 153.01
7,006.36 7,068.61 7,128.34 7,185.56
3,830.38 3,851.89 3,872.21 3,891.33
423.10 416.25 409.00 401.34
953.41 938.05 921.59 904.06
212.16 221.85 231.37 240.73
627.25 625.78 623.72 621.07
1,020.35 1,018.47 1,015.11 1,010.25
440.22 441.21 441.54 441.20
5,556.96 5,230.10 4,881.00 4,509.66
189.15 194.79 200.36 205.87
2,042.11 2,072.33 2,101.76 2,130.38
703.69 700.66 695.57 688.42
6,112.21 5,953.11 5,764.43 5,546.15
2,949.61 2,957.26 2,962.70 2,965.91
811.22 840.65 869.28 897.11
626.34 622.01 617.11 611.64
1,222.31 1,228.98 1,233.96 1,237.24
5,280.73 5,315.01 5,345.88 5,373.34
3,076.37 3,072.41 3,066.14 3,057.56
4,037.59 4,131.16 4,220.86 4,306.70
1,277.30 788.62 281.00 (245.53)
1,620.74 1,642.71 1,664.01 1,684.64
906.21 912.88 918.76 923.88
985.62 954.21 921.34 887.00
 32,331.70 32,115.03 31,862.25 31,573.35
277.84 293.18 307.92 322.06
673.82 678.79 683.23 687.15
50.45 48.35 46.15 43.85
87.57 (484.15) (1,115.91) (1,807.72)
85.98 84.01 81.92 79.70
(24.35) (57.57) (91.78) (126.99)
(1,601.54) (2,170.51) (2,759.88) (3,369.64)
95.29 96.14 96.94 97.67
(11,763.63) (15,006.71) (18,514.41) (22,286.74)
60.63 63.80 66.84 69.73
399.29 328.33 250.97 167.19
338.61 346.82 354.73 362.32
778.67 762.13 744.70 726.36
36.58 36.48 36.28 35.99
40.06 41.08 42.08 43.06
52.88 46.29 39.20 31.60
10.68 8.75 6.53 4.03
1,109.34 1,085.71 1,060.78 1,034.55
29.10 9.37 (11.05) (32.16)
34,790.47 34,830.88 34,845.53 34,834.43
(4,251.05) (7,722.11) (11,363.71) (15,175.84)
36,980.76 36,267.95 35,502.15 34,683.38
201.37 194.16 185.36 174.96
943.22 940.87 938.04 934.73
186.38 163.82 140.05 115.09
18,392.07 18,051.87 17,573.84 16,957.97
(8,412.01) (10,572.69) (12,871.14) (15,307.34)
306.63 304.16 301.38 298.28
15,328.27 15,405.08 15,467.95 15,516.86
(24.91) (57.88) (92.61) (129.09)
321.12 13.82 (315.73) (667.52)
(1,587.37) (2,000.93) (2,434.95) (2,889.43)
3,357.05 3,477.28 3,589.72 3,694.37
1,243.04 1,149.34 1,045.70 932.13
1,273.08 1,022.79 756.80 475.10
8,997.44 9,014.53 9,021.60 9,018.65
10.51 5.10 (0.73) (6.99)
512.70 504.33 495.37 485.79
174.74 172.70 170.15 167.10
93.94 90.09 85.64 80.58
(246.72) (399.58) (569.90) (757.69)
2,361.68 2,455.45 2,544.67 2,629.34
 1,896.89 1,995.73 2,077.56 2,142.39
61.71 58.58 54.21 48.60
75.00 80.73 86.00 90.82
508.66 509.26 509.39 509.06
12.22 (70.95) (160.40) (256.13)
62.61 60.76 58.67 56.35
(81.03) (104.18) (128.86) (155.07)
(9,143.33) (11,440.55) (13,887.38) (16,483.82)
(8,167.75) (10,381.60) (12,739.77) (15,242.26)
46.91 43.97 40.70 37.11
9,325.25 9,446.52 9,566.53 9,685.28
386.29 382.87 378.82 374.15
61.83 60.30 58.66 56.91
817.47 799.46 780.09 759.36
138.29 112.62 85.58 57.17
103.30 102.26 100.80 98.92
1,899.31 1,905.38 1,908.44 1,908.49
68.37 69.50 70.62 71.73
41.06 35.33 29.30 22.96
(442.34) (1,005.11) (1,651.24) (2,380.70)
(246.53) (333.56) (425.20) (521.45)
(5,140.33) (6,534.52) (7,995.61) (9,523.58)
33.52 31.98 30.34 28.60
2,038.40 1,875.09 1,705.61 1,529.98
22.49 9.83 (3.38) (17.13)
5.09 (6.42) (19.51) (34.18)
227.52 236.04 243.43 249.67
18.49 20.69 22.72 24.57
(26.16) (89.49) (161.57) (242.42)
631.25 570.62 500.89 422.06
18.12 18.72 19.32 19.92
54.15 52.58 50.81 48.83
(9,346.15) (11,817.98) (14,399.64) (17,091.10)
(546.58) (2,029.42) (3,615.83) (5,305.80)
122.34 120.02 116.91 112.98
29.54 25.98 22.31 18.50
359.36 334.90 309.35 282.69
(249,028.08) (318,582.82) (394,563.84) (476,971.13)
261.14 242.85 223.34 202.59
754.78 765.48 776.05 786.50
1,273.55 1,380.09 1,482.85 1,581.83
42.70 43.28 43.68 43.90
379.69 380.18 378.31 374.08
 79.68 78.26 76.23 73.57
22.14 22.21 22.14 21.94
42.61 43.08 43.33 43.36
(3,357.43) (4,513.03) (5,736.73) (7,028.52)
969.89 975.51 980.51 984.90
20,230.87 20,646.69 21,041.65 21,415.75
4,931.51 4,993.69 5,050.12 5,100.78
22,833.66 22,913.25 22,976.59 23,023.69
5,078.09 4,947.09 4,798.60 4,632.60
29,963.36 30,408.47 30,848.88 31,284.60
9,732.32 9,737.73 9,738.42 9,734.41
4,598.42 4,649.92 4,700.49 4,750.13
5,146.96 5,208.09 5,268.26 5,327.47
1,249.41 1,216.47 1,179.78 1,139.34
4,617.59 4,683.82 4,748.07 4,810.35
11,114.95 11,253.23 11,387.38 11,517.40
5,164.61 5,155.38 5,143.58 5,129.21
2,463.68 2,277.24 2,082.99 1,880.92
17,183.02 17,320.51 17,453.59 17,582.27
1,314.32 1,313.11 1,311.18 1,308.54
1,235.84 1,234.35 1,231.84 1,228.29
1,611.49 1,626.60 1,641.29 1,655.54
1,344.36 1,345.37 1,345.69 1,345.30
1,115.15 1,081.41 1,041.54 995.55
6,493.51 5,578.41 4,624.86 3,632.85
698.61 705.34 711.94 718.41
322.46 324.98 327.41 329.74
8,427.91 8,220.88 7,986.74 7,725.49
1,267.27 1,276.21 1,284.87 1,293.25
122.01 210.67 297.34 382.01
279.99 285.28 290.56 295.82
- - - -
359.13 348.28 336.78 324.62
491.46 482.23 472.48 462.20
1,549.02 1,518.49 1,485.21 1,449.19
1,106.35 1,114.85 1,123.11 1,131.12
6,585.63 5,960.97 5,233.59 4,403.48
5,791.22 5,835.60 5,870.86 5,897.00
9,025.19 8,739.05 8,439.65 8,126.98
7,285.60 7,275.41 7,259.53 7,237.98
3,552.07 3,510.38 3,462.08 3,407.16
 721,483.94 498,608.926
9.00% 10.00% Recommended_margin Current_margin CSKU_flag
1,130.81 1,141.20 1,141.20 1,002.36 0
539.60 357.65 1,757.12 1,607.24 0
1,298.84 1,276.56 1,450.47 1,430.64 0
6,512.20 6,441.29 6,701.22 6,643.76 1
405.29 352.77 1,118.22 810.49 0
948.58 881.99 1,790.15 1,447.53 0
(2,838.70) (3,251.15) 3,010.80 402.72 0
366.41 359.49 427.27 411.91 0
50.38 25.42 382.31 241.28 0
689.74 647.09 1,168.59 995.11 0
902.88 873.94 1,188.35 1,100.71 0
3,951.97 3,746.71 5,343.77 5,164.23 0
8,565.87 8,499.58 8,665.71 8,418.55 0
1,138.98 795.34 3,748.42 3,275.89 0
329.91 216.17 1,545.57 1,129.69 0
440.03 434.07 484.36 476.77 0
352.58 350.52 362.02 361.98 0
88.41 21.53 926.55 587.86 0
7,240.27 7,292.47 7,292.47 6,657.47 0
3,909.26 3,925.99 3,925.99 3,704.90 0
393.29 384.84 478.02 451.39 0
885.43 865.72 1,054.48 1,013.95 0
249.93 258.97 258.97 161.30 0
617.85 614.04 628.46 625.89 0
1,003.91 996.09 1,020.74 1,007.42 0
440.21 438.56 441.54 425.41 0
4,116.07 3,700.25 7,797.65 6,857.64 0
211.32 216.71 216.71 160.04 0
2,158.21 2,185.24 2,185.24 1,879.00 0
679.19 667.90 704.64 687.80 0
5,298.29 5,020.84 6,463.84 6,463.84 0
2,966.91 2,965.69 2,966.91 2,878.11 0
924.13 950.34 950.34 651.97 0
605.60 598.98 640.70 639.45 0
1,238.82 1,238.71 1,238.82 1,163.46 0
5,397.39 5,418.02 5,418.02 5,058.14 0
3,046.66 3,033.45 3,078.01 3,061.47 0
4,388.66 4,466.75 4,466.75 3,511.66 0
(790.99) (1,355.37) 6,336.72 3,436.88 0
1,704.60 1,723.88 1,723.88 1,500.78 0
928.21 931.77 931.77 861.24 0
851.19 813.91 1,280.87 1,120.69 0
 31,248.34 30,887.22 32,873.42 32,873.41 0
335.60 348.53 348.53 192.10 0
690.55 693.41 693.41 641.09 0
41.45 38.95 69.66 59.40 0
(2,559.58) (3,371.48) 2,530.83 2,045.42 0
77.36 74.89 100.56 93.95 0
(163.20) (200.41) 353.92 126.72 0
(3,999.80) (4,650.35) 4,485.51 937.37 0
98.35 98.98 98.98 90.19 0
(26,323.69) (30,625.26) 6,512.64 482.40 0
72.49 75.11 75.11 42.67 0
77.02 (19.56) 757.16 658.03 0
369.60 376.56 376.56 292.84 0
707.13 686.99 918.72 847.85 0
35.59 35.10 36.58 35.59 0
44.01 44.95 44.95 34.66 0
23.49 14.88 92.58 78.25 0
1.25 (1.82) 16.34 16.11 0
1,007.01 978.17 1,307.11 1,207.88 0
(53.98) (76.49) 241.30 117.26 0
34,797.57 34,734.96 34,845.53 34,202.13 1
(19,158.51) (23,311.72) 27,350.65 10,546.24 0
33,811.64 32,886.91 41,426.45 39,750.19 0
162.96 149.37 214.23 213.45 0
930.94 926.67 947.83 947.78 0
88.93 61.57 380.91 281.20 0
16,204.26 15,312.71 18,658.95 18,025.48 1
(17,881.30) (20,593.03) 7,466.94 324.99 0
294.87 291.14 315.17 314.29 0
15,551.82 15,572.83 15,572.83 14,734.96 0
(167.32) (207.31) 259.16 113.63 0
(1,041.56) (1,437.84) 2,291.70 1,523.95 0
(3,364.36) (3,859.74) 2,161.34 173.60 0
3,791.24 3,880.32 3,880.32 2,639.11 0
808.63 675.20 1,639.50 1,562.60 0
177.71 (135.39) 3,143.22 2,289.00 0
9,005.68 8,982.69 9,021.60 8,761.69 1
(13.67) (20.77) 42.39 31.20 0
475.62 464.84 566.47 545.46 0
163.54 159.47 177.83 177.33 0
74.93 68.67 104.41 104.17 0
(962.93) (1,185.63) 347.58 255.67 0
2,709.45 2,785.02 2,785.02 1,824.54 0
 2,190.21 2,221.03 2,221.03 1,147.63 0
41.75 33.65 64.25 58.75 0
95.19 99.10 99.10 39.56 0
508.26 506.99 509.39 498.66 0
(358.15) (466.45) 521.85 333.86 0
53.80 51.01 69.01 68.35 0
(182.81) (212.08) 82.43 11.73 0
(19,229.88) (22,125.56) 7,361.30 98.56 0
(17,889.06) (20,680.17) 7,722.25 736.80 0
33.19 28.94 58.73 56.74 0
9,802.77 9,918.99 9,918.99 8,700.01 0
368.85 362.92 393.95 393.95 0
55.05 53.08 71.76 67.84 0
737.27 713.82 927.96 887.15 0
27.38 (3.78) 358.63 246.04 0
96.63 93.91 104.12 102.22 0
1,905.54 1,899.58 1,908.49 1,823.86 0
72.83 73.93 73.93 62.65 0
16.33 9.39 90.85 65.20 0
(3,193.51) (4,089.66) 1,184.13 1,121.41 0
(622.31) (727.77) 505.72 119.47 0
(11,118.44) (12,780.20) 7,745.93 827.32 0
26.76 24.82 44.66 39.73 0
1,348.17 1,160.21 3,748.28 2,762.47 0
(31.42) (46.26) 147.07 77.63 0
(50.44) (68.28) 41.32 38.88 0
254.77 258.74 258.74 167.81 0
26.25 27.75 27.75 4.86 0
(332.03) (430.39) 171.88 159.09 0
334.13 237.10 803.91 797.89 0
20.52 21.12 21.12 15.12 0
46.64 44.24 59.29 58.86 0
(19,892.39) (22,803.49) 14,553.51 1,365.80 0
(7,099.33) (8,996.42) 9,339.39 5,314.24 0
108.25 102.72 124.54 121.80 0
14.57 10.51 67.65 45.40 0
254.93 226.08 594.18 465.14 0
(565,804.69) (661,064.53) 93,074.30 2,351.53 0
180.62 157.41 387.93 334.10 0
796.81 807.00 807.00 699.34 0
1,677.02 1,768.43 1,768.43 684.07 0
43.94 43.80 43.94 37.06 0
367.48 358.51 380.18 341.73 0
 70.30 66.41 80.67 77.52 0
21.61 21.14 22.21 19.80 0
43.18 42.77 43.36 36.96 0
(8,388.41) (9,816.39) 5,805.16 1,399.14 0
988.67 991.82 991.82 932.55 0
21,768.99 22,101.37 22,101.37 17,838.85 1
5,145.69 5,184.84 5,184.84 4,534.26 0
23,054.55 23,069.16 23,069.16 22,192.05 0
4,449.11 4,248.12 5,505.15 5,470.62 0
31,715.62 32,141.95 32,141.95 27,667.38 0
9,725.68 9,712.25 9,738.42 9,634.66 0
4,798.85 4,846.64 4,846.64 4,327.02 0
5,385.72 5,443.01 5,443.01 4,826.91 0
1,095.16 1,047.22 1,377.98 1,357.88 1
4,870.64 4,928.96 4,928.96 4,256.77 0
11,643.27 11,765.02 11,765.02 10,361.51 1
5,112.28 5,092.79 5,176.94 5,172.33 0
1,671.04 1,453.35 4,322.60 3,278.67 0
17,706.56 17,826.45 17,826.45 16,429.64 0
1,305.18 1,301.10 1,314.82 1,309.64 0
1,223.71 1,218.10 1,236.28 1,227.75 0
1,669.35 1,682.73 1,682.73 1,529.41 1
1,344.21 1,342.43 1,345.69 1,328.76 0
943.42 885.17 1,191.89 1,191.89 1
2,602.39 1,533.48 15,605.81 10,492.24 1
724.75 730.96 730.96 663.03 0
331.98 334.13 334.13 308.44 0
7,437.13 7,121.66 9,118.07 9,056.43 0
1,301.35 1,309.17 1,309.17 1,218.39 0
464.69 545.37 545.37 (351.24) 0
301.07 306.30 306.30 253.33 0
- - - - 0
311.80 298.32 442.96 403.50 0
451.41 440.10 567.58 529.83 0
1,410.41 1,368.89 1,703.44 1,660.43 0
1,138.88 1,146.41 1,146.41 1,060.17 0
3,470.64 2,435.09 8,176.37 8,168.05 1
5,914.03 5,921.93 5,921.93 5,432.57 0
7,801.06 7,461.87 11,725.92 10,256.97 1
7,210.75 7,177.84 7,290.12 7,251.43 0
3,345.63 3,277.48 3,663.37 3,661.35 0
R1 R2 R3 R4 R5 O1 O2 O3 O4
10% 9% 8% 7% 6% 0.09% 0.09% 0.09% 0.09%
-5% -4% -6% -3% -7% 1.16% 1.09% 1.22% 1.02%
-5% -6% -4% -7% -3% 0.28% 0.29% 0.28% 0.30%
3% 4% 2% 5% 1% 3.18% 3.09% 3.27% 3.00%
-10% -9% -8% -7% -6% 0.27% 0.26% 0.25% 0.24%
-10% -9% -8% -7% -6% 0.37% 0.36% 0.34% 0.33%
-10% -9% -8% -7% -6% 1.27% 1.16% 1.05% 0.93%
-9% -10% -8% -7% -6% 0.20% 0.20% 0.19% 0.19%
-10% -9% -8% -7% -6% 0.19% 0.18% 0.17% 0.17%
-10% -9% -8% -7% -6% 0.81% 0.78% 0.75% 0.73%
-10% -9% -8% -7% -6% 1.29% 1.26% 1.23% 1.20%
-5% -6% -4% -7% -3% 4.38% 4.54% 4.22% 4.70%
5% 6% 4% 7% 3% 3.58% 3.47% 3.69% 3.36%
-7% -6% -8% -5% -9% 0.92% 0.88% 0.97% 0.83%
-10% -9% -8% -7% -6% 0.40% 0.38% 0.36% 0.34%
-6% -7% -5% -8% -4% 0.43% 0.44% 0.42% 0.45%
-1% 0% -2% 1% -3% 0.33% 0.33% 0.34% 0.32%
-10% -9% -8% -7% -6% 0.64% 0.61% 0.58% 0.55%
10% 9% 8% 7% 6% 4.09% 4.14% 4.18% 4.22%
10% 9% 8% 7% 6% 1.42% 1.43% 1.45% 1.46%
-10% -9% -8% -7% -6% 0.36% 0.35% 0.34% 0.34%
-9% -8% -10% -7% -6% 1.06% 1.03% 1.08% 1.01%
10% 9% 8% 7% 6% 0.39% 0.39% 0.40% 0.40%
3% 2% 4% 1% 5% 0.10% 0.10% 0.10% 0.10%
4% 5% 3% 6% 2% 1.46% 1.42% 1.50% 1.38%
7% 6% 8% 5% 9% 0.24% 0.25% 0.23% 0.25%
-9% -10% -8% -7% -6% 3.01% 3.12% 2.89% 2.78%
10% 9% 8% 7% 6% 0.20% 0.20% 0.21% 0.21%
10% 9% 8% 7% 6% 0.79% 0.80% 0.81% 0.82%
4% 5% 3% 6% 2% 0.23% 0.22% 0.24% 0.21%
0% 1% -1% 2% -2% 8.27% 7.88% 8.66% 7.48%
9% 8% 10% 7% 6% 1.17% 1.20% 1.15% 1.22%
10% 9% 8% 7% 6% 0.15% 0.16% 0.16% 0.16%
-2% -3% -1% -4% 0% 0.19% 0.19% 0.18% 0.19%
9% 10% 8% 7% 6% 0.22% 0.21% 0.22% 0.23%
10% 9% 8% 7% 6% 1.64% 1.67% 1.69% 1.72%
4% 3% 5% 2% 6% 1.38% 1.41% 1.35% 1.43%
10% 9% 8% 7% 6% 2.76% 2.80% 2.84% 2.88%
-10% -9% -8% -7% -6% 2.02% 1.91% 1.79% 1.68%
10% 9% 8% 7% 6% 1.80% 1.82% 1.84% 1.85%
10% 9% 8% 7% 6% 0.80% 0.81% 0.83% 0.84%
-10% -9% -8% -7% -6% 0.19% 0.18% 0.18% 0.17%
 -1% 0% -2% 1% -3% 31.15% 30.43% 31.88% 29.71%
10% 9% 8% 7% 6% 0.05% 0.05% 0.05% 0.05%
10% 9% 8% 7% 6% 0.37% 0.38% 0.38% 0.39%
-10% -9% -8% -7% -6% 0.02% 0.02% 0.02% 0.02%
-4% -5% -3% -6% -2% 5.66% 6.28% 5.05% 6.90%
-10% -9% -8% -7% -6% 0.03% 0.03% 0.03% 0.03%
-10% -9% -8% -7% -6% 0.08% 0.07% 0.07% 0.06%
-10% -9% -8% -7% -6% 1.55% 1.42% 1.29% 1.16%
10% 9% 8% 7% 6% 0.05% 0.05% 0.05% 0.05%
-7% -6% -8% -5% -9% 16.35% 14.10% 18.60% 11.85%
10% 9% 8% 7% 6% 0.07% 0.07% 0.08% 0.08%
-6% -5% -7% -4% -8% 0.64% 0.60% 0.68% 0.56%
10% 9% 8% 7% 6% 0.30% 0.30% 0.30% 0.31%
-10% -9% -8% -7% -6% 1.06% 1.04% 1.01% 0.99%
5% 4% 6% 3% 7% 0.06% 0.06% 0.06% 0.06%
10% 9% 8% 7% 6% 0.11% 0.11% 0.11% 0.11%
-8% -7% -9% -6% -10% 0.11% 0.10% 0.11% 0.09%
-1% -2% 0% -3% 1% 0.05% 0.05% 0.04% 0.06%
-10% -9% -8% -7% -6% 0.73% 0.71% 0.69% 0.68%
-10% -9% -8% -7% -6% 0.07% 0.06% 0.06% 0.05%
7% 8% 6% 9% 5% 39.06% 38.31% 39.81% 37.56%
-10% -9% -8% -7% -6% 6.98% 6.47% 5.96% 5.45%
-8% -7% -9% -6% -10% 5.17% 5.04% 5.30% 4.91%
1% 0% 2% -1% 3% 0.25% 0.27% 0.24% 0.28%
1% 0% 2% -1% 3% 0.78% 0.80% 0.77% 0.81%
-10% -9% -8% -7% -6% 0.28% 0.27% 0.26% 0.24%
3% 4% 2% 5% 1% 20.45% 19.21% 21.69% 17.97%
-10% -9% -8% -7% -6% 4.29% 3.87% 3.45% 3.03%
-2% -3% -1% -4% 0% 0.29% 0.30% 0.28% 0.30%
10% 9% 8% 7% 6% 5.51% 5.62% 5.73% 5.85%
-10% -9% -8% -7% -6% 0.42% 0.39% 0.36% 0.33%
-8% -9% -7% -10% -6% 4.23% 4.53% 3.93% 4.83%
-10% -9% -8% -7% -6% 4.50% 4.08% 3.65% 3.22%
10% 9% 8% 7% 6% 0.95% 0.98% 1.00% 1.02%
-4% -3% -5% -2% -6% 0.72% 0.68% 0.76% 0.64%
-10% -9% -8% -7% -6% 1.02% 0.97% 0.92% 0.86%
7% 8% 6% 9% 5% 6.53% 6.38% 6.69% 6.23%
-7% -8% -6% -9% -5% 0.09% 0.09% 0.08% 0.10%
-8% -9% -7% -10% -6% 0.49% 0.50% 0.47% 0.51%
1% 2% 0% 3% -1% 0.14% 0.14% 0.15% 0.13%
-1% 0% -2% 1% -3% 0.07% 0.07% 0.08% 0.06%
-3% -4% -2% -5% -1% 0.11% 0.13% 0.09% 0.15%
10% 9% 8% 7% 6% 1.35% 1.37% 1.40% 1.42%
 10% 9% 8% 7% 6% 2.01% 2.12% 2.24% 2.35%
3% 2% 4% 1% 5% 0.35% 0.38% 0.32% 0.42%
10% 9% 8% 7% 6% 0.58% 0.60% 0.62% 0.63%
7% 6% 8% 5% 9% 0.16% 0.16% 0.15% 0.16%
-8% -7% -9% -6% -10% 0.39% 0.36% 0.42% 0.33%
-2% -3% -1% -4% 0% 0.23% 0.24% 0.22% 0.25%
-10% -9% -8% -7% -6% 0.69% 0.62% 0.56% 0.50%
-10% -9% -8% -7% -6% 7.05% 6.35% 5.65% 4.95%
-10% -9% -8% -7% -6% 3.53% 3.19% 2.86% 2.52%
-4% -3% -5% -2% -6% 0.01% 0.01% 0.01% 0.01%
10% 9% 8% 7% 6% 16.72% 16.79% 16.86% 16.92%
0% 1% -1% 2% -2% 0.05% 0.05% 0.05% 0.05%
-8% -9% -7% -10% -6% 0.03% 0.03% 0.03% 0.03%
-8% -7% -9% -6% -10% 0.12% 0.12% 0.13% 0.12%
-10% -9% -8% -7% -6% 0.04% 0.04% 0.03% 0.03%
3% 4% 2% 5% 1% 0.10% 0.10% 0.11% 0.09%
8% 7% 9% 6% 10% 0.95% 0.98% 0.93% 1.01%
10% 9% 8% 7% 6% 0.02% 0.02% 0.02% 0.02%
-10% -9% -8% -7% -6% 0.03% 0.02% 0.02% 0.02%
-1% -2% 0% -3% 1% 2.55% 3.05% 2.04% 3.55%
-10% -9% -8% -7% -6% 0.23% 0.21% 0.19% 0.17%
-10% -9% -8% -7% -6% 5.90% 5.35% 4.81% 4.26%
-10% -9% -8% -7% -6% 0.03% 0.03% 0.03% 0.03%
-10% -9% -8% -7% -6% 6.06% 5.82% 5.58% 5.35%
-10% -9% -8% -7% -6% 0.02% 0.02% 0.02% 0.02%
-2% -1% -3% 0% -4% 0.11% 0.09% 0.12% 0.08%
10% 9% 8% 7% 6% 0.16% 0.17% 0.17% 0.18%
10% 9% 8% 7% 6% 0.07% 0.07% 0.07% 0.07%
-2% -1% -3% 0% -4% 0.25% 0.21% 0.29% 0.17%
-1% -2% 0% -3% 1% 0.58% 0.63% 0.54% 0.67%
10% 9% 8% 7% 6% 0.01% 0.01% 0.01% 0.01%
-2% -3% -1% -4% 0% 0.05% 0.05% 0.05% 0.06%
-10% -9% -8% -7% -6% 10.03% 9.09% 8.15% 7.22%
-9% -8% -10% -7% -6% 5.03% 4.66% 5.40% 4.29%
3% 2% 4% 1% 5% 0.06% 0.06% 0.06% 0.07%
-10% -9% -8% -7% -6% 0.05% 0.05% 0.05% 0.04%
-10% -9% -8% -7% -6% 0.28% 0.27% 0.26% 0.25%
-5% -6% -4% -7% -3% 26.93% 32.24% 21.61% 37.55%
-9% -10% -8% -7% -6% 0.25% 0.26% 0.24% 0.23%
10% 9% 8% 7% 6% 0.59% 0.60% 0.60% 0.60%
10% 9% 8% 7% 6% 2.73% 2.77% 2.82% 2.86%
9% 8% 10% 7% 6% 0.04% 0.04% 0.04% 0.04%
6% 5% 7% 4% 8% 0.39% 0.41% 0.36% 0.43%
 3% 4% 2% 5% 1% 0.07% 0.07% 0.08% 0.06%
6% 7% 5% 8% 4% 0.03% 0.03% 0.03% 0.03%
8% 7% 9% 6% 10% 0.05% 0.05% 0.05% 0.05%
-10% -9% -8% -7% -6% 16.64% 15.22% 13.79% 12.36%
10% 9% 8% 7% 6% 0.31% 0.31% 0.32% 0.32%
10% 9% 8% 7% 6% 42.82% 43.49% 44.16% 44.82%
10% 9% 8% 7% 6% 3.60% 3.68% 3.75% 3.82%
10% 9% 8% 7% 6% 23.38% 23.82% 24.26% 24.69%
-2% -1% -3% 0% -4% 3.95% 3.80% 4.11% 3.64%
10% 9% 8% 7% 6% 30.09% 30.22% 30.35% 30.47%
7% 6% 8% 5% 9% 9.04% 9.18% 8.89% 9.32%
10% 9% 8% 7% 6% 1.75% 1.76% 1.77% 1.78%
10% 9% 8% 7% 6% 2.02% 2.03% 2.04% 2.05%
-3% -4% -2% -5% -1% 0.92% 0.96% 0.89% 0.99%
10% 9% 8% 7% 6% 12.02% 12.13% 12.25% 12.36%
10% 9% 8% 7% 6% 11.03% 11.13% 11.23% 11.33%
2% 1% 3% 0% 4% 2.58% 2.62% 2.54% 2.66%
-10% -9% -8% -7% -6% 4.70% 4.52% 4.34% 4.16%
10% 9% 8% 7% 6% 19.80% 19.96% 20.13% 20.29%
4% 3% 5% 2% 6% 0.81% 0.83% 0.80% 0.84%
4% 5% 3% 6% 2% 0.30% 0.30% 0.31% 0.29%
10% 9% 8% 7% 6% 0.98% 0.99% 1.00% 1.01%
7% 6% 8% 5% 9% 2.31% 2.35% 2.28% 2.39%
0% -1% 1% -2% 2% 1.13% 1.19% 1.08% 1.25%
-10% -9% -8% -7% -6% 11.74% 11.19% 10.64% 10.09%
10% 9% 8% 7% 6% 0.30% 0.30% 0.30% 0.30%
10% 9% 8% 7% 6% 0.25% 0.25% 0.26% 0.26%
-2% -3% -1% -4% 0% 5.90% 6.13% 5.67% 6.36%
10% 9% 8% 7% 6% 0.45% 0.45% 0.45% 0.46%
10% 9% 8% 7% 6% -0.03% -0.03% -0.02% -0.02%
10% 9% 8% 7% 6% 0.04% 0.04% 0.04% 0.04%
-10% -10% -10% -10% -10% 0.03% 0.03% 0.03% 0.03%
-10% -9% -8% -7% -6% 0.02% 0.02% 0.02% 0.02%
-10% -9% -8% -7% -6% 0.24% 0.24% 0.23% 0.22%
-6% -5% -7% -4% -8% 2.47% 2.40% 2.54% 2.33%
10% 9% 8% 7% 6% 0.13% 0.13% 0.13% 0.14%
-1% 0% -2% 1% -3% 5.91% 5.46% 6.37% 5.01%
10% 9% 8% 7% 6% 1.61% 1.65% 1.69% 1.74%
-10% -9% -8% -7% -6% 5.41% 5.26% 5.11% 4.96%
4% 3% 5% 2% 6% 1.33% 1.36% 1.30% 1.38%
-1% 0% -2% 1% -3% 6.88% 6.68% 7.09% 6.47%
O5 O O1 O2 O3 O4 O5
0.09% 0.10%
1.02% 0.81%
0.30% 0.25%
3.00% 3.45%
0.24% 0.17% 62.12% 55.91% 49.69% 43.48% 43.48%
0.33% 0.25%
0.93% 0.14%
0.19% 0.16%
0.17% 0.10%
0.73% 0.55%
1.20% 0.97% 33.27% 29.95% 26.62% 23.29% 23.29%
4.70% 3.58%
3.36% 4.13%
0.83% 0.59%
0.34% 0.22%
0.45% 0.38%
0.32% 0.33%
0.55% 0.33% 96.95% 87.25% 77.56% 67.86% 67.86%
4.22% 4.51%
1.46% 1.56%
0.34% 0.28%
1.01% 0.84% 25.41% 22.59% 28.23% 19.76% 19.76%
0.40% 0.42%
0.10% 0.10% -6.07% -4.05% -8.10% -2.02% -2.02%
1.38% 1.62%
0.25% 0.29%
2.78% 1.98%
0.21% 0.21%
0.82% 0.86%
0.21% 0.27%
7.48% 8.27%
1.22% 1.38%
0.16% 0.17%
0.19% 0.18% 4.41% 6.62% 2.21% 8.83% 8.83%
0.23% 0.27%
1.72% 1.90%
1.43% 1.49%
2.88% 3.15%
1.68% 0.87%
1.85% 1.98%
0.84% 0.95%
0.17% 0.13%
29.71% 30.43%
0.05% 0.06%
0.39% 0.43% -15.02% -13.52% -12.02% -10.51% -10.51%
0.02% 0.02% 44.94% 40.45% 35.95% 31.46% 31.46%
6.90% 3.19%
0.03% 0.03%
0.06% 0.02% 235.46% 211.92% 188.37% 164.82% 164.82%
1.16% 0.25% 508.70% 457.83% 406.96% 356.09% 356.09%
0.05% 0.05%
11.85% 0.60%
0.08% 0.09%
0.56% 0.40%
0.31% 0.33%
0.99% 0.81%
0.06% 0.07%
0.11% 0.12%
0.09% 0.06%
0.06% 0.04%
0.68% 0.56%
0.05% 0.03%
37.56% 44.31% -11.85% -13.54% -10.15% -15.23% -15.23%
5.45% 1.89%
4.91% 4.13%
0.28% 0.27%
0.81% 0.80%
0.24% 0.15%
17.97% 24.17%
3.03% 0.10%
0.30% 0.28%
5.85% 6.65%
0.33% 0.12%
4.83% 1.82%
3.22% 0.24%
1.02% 1.17%
0.64% 0.56%
0.86% 0.50%
6.23% 7.61%
0.10% 0.04%
0.51% 0.40%
0.13% 0.15% -3.58% -7.15% 0.00% -10.73% -10.73%
0.06% 0.07% 5.64% 0.00% 11.28% -5.64% -5.64%
0.15% 0.06%
1.42% 1.60%
 2.35% 3.15%
0.42% 0.45%
0.63% 0.77%
0.16% 0.18%
0.33% 0.15%
0.25% 0.21%
0.50% 0.05%
4.95% 0.05%
2.52% 0.17%
0.01% 0.01%
16.92% 17.40%
0.05% 0.05%
0.03% 0.02%
0.12% 0.10%
0.03% 0.02%
0.09% 0.12%
1.01% 1.17%
0.02% 0.02%
0.02% 0.01%
3.55% 2.04%
0.17% 0.04%
4.26% 0.43%
0.03% 0.02%
5.35% 3.69%
0.02% 0.01%
0.08% 0.08%
0.18% 0.23%
0.07% 0.09%
0.17% 0.17%
0.67% 0.54%
0.01% 0.01%
0.06% 0.05%
7.22% 0.67%
4.29% 1.71%
0.07% 0.07%
0.04% 0.03%
0.25% 0.18%
37.55% 0.36%
0.23% 0.16%
0.60% 0.62%
2.86% 3.17%
0.04% 0.06%
0.43% 0.52%
 0.06% 0.08%
0.03% 0.04%
0.05% 0.07%
12.36% 2.38%
0.32% 0.36%
44.82% 49.51%
3.82% 4.34%
24.69% 27.74%
3.64% 3.64%
30.47% 31.36%
9.32% 10.03%
1.78% 1.86%
2.05% 2.13%
0.99% 0.82%
12.36% 13.16%
11.33% 12.04%
2.66% 2.66%
4.16% 2.89%
20.29% 21.44%
0.84% 0.87%
0.29% 0.33%
1.01% 1.06%
2.39% 2.58%
1.25% 1.13%
10.09% 6.25%
0.30% 0.32%
0.26% 0.27%
6.36% 5.44%
0.46% 0.48%
-0.02% 0.02%
0.04% 0.04%
0.03% 0.03%
0.02% 0.02%
0.22% 0.19%
2.33% 2.05%
0.14% 0.14%
5.01% 5.46%
1.74% 2.05%
4.96% 3.92%
1.38% 1.43%
6.47% 6.68%
Recommended Margin Margin Order penetration
23% 33% 0.09%
-5% 13% 1.16%
-5% 44% 0.28%
27% 30% 3.18%
-10% -10.00% 55.58% 56% 0.27%
-10% 47% 0.37%
-10% 48% 1.27%
-9% 42% 0.20%
-10% 49% 0.19%
-10% 42% 0.81%
-10% -10.00% 41.12% 41% 1.29%
-5% 22% 4.38%
17% 22% 3.58%
-7% 7% 0.92%
-10% 13% 0.40%
-6% 49% 0.43%
-1% 58% 0.33%
-10% -10.00% 40.07% 40% 0.64%
48% 58% 4.09%
56% 66% 1.42%
-10% 48% 0.36%
-9% -9.00% 43% 43% 1.06%
7% 41% 17% 0.39%
2% 2.00% 40.80% 42% 0.10%
28% 32% 1.46%
22% 29% 0.24%
-9% 20% 3.01%
10% 33% 0.20%
38% 48% 0.79%
22% 26% 0.23%
0% 21% 8.27%
37% 46% 1.17%
16% 26% 0.15%
-2% -2.00% 41.19% 41% 0.19%
21% 30% 0.22%
40% 50% 1.64%
2% 52% 1.38%
19% 29% 2.76%
-10% 28% 2.02%
35% 45% 1.80%
31% 41% 0.80%
-10% 43% 0.19%
 -1% 40% 31.15%
9% 19% 0.05%
29% Use Curren#VALUE! 39% 0.37%
-10% -10.00% 42.38% 42% 0.02%
-4% 9% 5.66%
-10% 40% 0.03%
-10% -10.00% 49.71% 50% 0.08%
-10% -10.00% 29.91% 30% 1.55%
39% 49% 0.05%
-7% 7% 16.35%
8% 18% 0.07%
-6% 15% 0.64%
22% 32% 0.30%
-10% 47% 1.06%
22% 27% 0.06%
25% 35% 0.11%
-8% 18% 0.11%
-1% 11% 0.05%
-10% 43% 0.73%
-10% 42% 0.07%
43% Use Curren#VALUE! 50% 39.06%
-10% 5% 6.98%
-8% 29% 5.17%
0% 16% 0.25%
1% 55% 0.78%
-10% 38.70% 29% 0.28%
13% 16% 20.45%
-10% 11% 4.29%
-2% 40% 0.29%
34% 44% 5.51%
-10% 21% 0.42%
-8% 15% 4.23%
-10% 20% 4.50%
12% 22% 0.95%
-4% 6% 0.72%
-10% 2% 1.02%
28% 35% 6.53%
-7% 14% 0.09%
-8% 44% 0.49%
1% 1.00% 26% 0.14%
-1% -1.00% 18.54% 19% 0.07%
-3% 7% 0.11%
12% 22% 1.35%
 5% 15% 2.01%
7% 10% 0.35%
4% 14% 0.58%
33% 40% 0.16%
-8% 13% 0.39%
-2% 25% 0.23%
-10% 10% 0.69%
-10% 10% 7.05%
-10% 10% 3.53%
-4% 19% 0.01%
10% 60% 16.72%
0% 35% 0.05%
-8% 37% 0.03%
-8% 33% 0.12%
-10% 24% 0.04%
19% 22% 0.10%
28% 36% 0.95%
10% 57% 0.02%
-10% 28% 0.03%
-1% 5% 2.55%
-10% 19% 0.23%
-10% 21% 5.90%
-10% 30% 0.03%
-10% 44% 6.06%
-10% 29% 0.02%
-2% 7% 0.11%
9% 19% 0.16%
1% 11% 0.07%
-2% 6% 0.25%
-1% 13% 0.58%
10% 35% 0.01%
-2% 24% 0.05%
-10% 25% 10.03%
-9% -1% 5.03%
1% 18% 0.06%
-10% 47% 0.05%
-10% 38% 0.28%
-5% 6% 26.93%
-9% 25% 0.25%
10% 54% 0.59%
5% 15% 2.73%
13% 22% 0.04%
12% 18% 0.39%
 13% 16% 0.07%
12% 18% 0.03%
12% 20% 0.05%
-10% 15% 16.64%
42% 52% 0.31%
20% 30% 42.82%
20% 30% 3.60%
40% 50% 23.38%
-2% 24% 3.95%
10% 57% 30.09%
58% 65% 9.04%
8% 59% 1.75%
9% 59% 2.02%
-3% 22% 0.92%
34% 44% 12.02%
40% 50% 11.03%
2% 61% 2.58%
-10% 40% 4.70%
55% 65% 19.80%
3% 56% 0.81%
41% 45% 0.30%
48% 58% 0.98%
52% 59% 2.31%
0% 13% 1.13%
-10% 35% 11.74%
8% 69% 0.30%
51% 61% 0.25%
-2% 26% 5.90%
58% 68% 0.45%
-137% -127% -0.03%
10% 55% 0.04%
-10% -10% 0.03%
-10% 32% 0.02%
-10% 48% 0.24%
-6% 30% 2.47%
7% 67% 0.13%
-1% 12% 5.91%
18% 28% 1.61%
-10% 49% 5.41%
2% 51% 1.33%
-1% 26% 6.88%
prod_name your_company BigBasket MilkBasket Zepto
Apple -Royal Galla 257 267 275 278
Pomegranate (small) 77 83 84 76
Pineapple (Rani) 97 104 105 106
Okra (Bhindi) 51 55 51 46
Cucumber-Organic 61 56 56 58
Bottle Gourd Long-Organic 78 82 86 84
Green Cabbage-Organic 39 38 42 42
Green Capsisum-Organic 38 39 36 36
Sprout chana 34 37 36 37
Sprout- Mix 29 29 27 32
Garlic Cloves - Unpeeled (Lehsun) 18 16 19 18
Sapota (Chikoo) 37 33 41 36
Orange 63 69 67 57
Apple Kinnaur (Medium) 183 174 169 186
Thai Guava 113 120 123 114
Baby Onion 18 20 17 20
Marigold Flower 15 16 15 16
Sugarcane Cut 30 31 28 33
Bottlegourd Medium 25 25 23 23
Chappan Tinda 34 34 33 32
Knol Khol 22 23 20 23
Ginger Organic 19 21 19 20
Carrot Organic 23 21 24 22
Fig 115 126 119 114
Beans - Flat Lima (Sem) 16 14 17 16
Green Chilli - Achari 42 40 42 46
Grapes Black 81 73 83 79
Red Cabbage 26 29 28 28
Cape Gooseberry (Rasbhari) 48 46 45 46
Dragon Fruit 97 104 101 103
Farm Tale Cow Milk 31 34 33 33
Garlic Big 41 41 39 38
Blue berry 197 209 203 189
Chilli Achari Red 61 64 66 63
Grapes Flame 126 120 118 131
Onion 2kg 54 50 51 57
Jackfruit ( Kathal ) 36 36 36 34
Green Grapes ( Thompson ) 42 42 41 45
Malta (2 Pcs) 68 69 75 62
Organic Potato 16 15 18 15
Organic Onion 22 22 22 22
Pumpkin- Organic 119 115 111 122
Green Peas Shimla 21 21 20 20
Avocado ( imported) 297 318 276 312
Yam (Jimikand) 34 34 37 35
Hydrophonics-Lettue Butterhead 63 66 65 61
Farm Tale Buffalo Milk 40 42 38 44
Hydroponic Romaine 61 57 57 61
Hydroponic Bok Choy 74 68 73 81
Bitter Gourd- Organic 66 62 69 67
Cut Ash Gourd (Methai Petha) 36 33 36 36
Uttam Sugar 49 46 46 47
Cut Drum stick 44 43 40 41
Red Globe (Imported) 66 68 59 72
Potato (Carisma) - 1Kg 33 34 35 36
Chilli Hybrid-Organic 15 16 14 14
Americana Coconut Biscuits 19 20 19 19
Bonn Orange-Cream Biscuits 10 11 11 9
Bonn Premium Rusk 39 36 43 40
Britannia Bourbon 25 28 26 27
Lotus Stem (Kamal Kakri) 32 35 33 34
Hydroponic Arugula 73 78 79 68
Onion 450-500gm 14 13 14 15
Apple Kinnaur - Medium (2pcs) 140 134 146 134
Papaya Large 169 152 172 159
Green Coconut Uncut 1 Pcs 43 40 42 43
Coriander Organic 100-150 gm 16 17 17 16
Hydroponic Green Capsicum 39 36 36 39
Tender Coconut 46 47 43 48
Eggoz Farm Fresh High Protein White Eggs 137 133 130 138
Soya saag 20 22 21 19
Green Grapes (Super Sonaka) 51 46 50 48
House Of Fresh Brown Bread (Small) 25 25 27 26
House Of Fresh Brown Bread (Regular) 31 32 30 34
House Of Fresh Fruity Bun 20 21 21 21
One Farm Kachi Ghani Mustard Oil 151 148 156 140
Apple Shimla (small) 105 95 112 99
Apple Shimla medium 500 gm 126 125 129 125
Capsicum Green 400 Gm 27 28 25 30
One Farm Premium Assam Tea 28 26 27 30
Sweet Corn 22 23 20 21
Mr. Fresh Mango Drink 40 36 36 37
Farmers Moo Cow Butter (Hand Churned) 65 65 67 64
One Farm Whole Wheat Chakki Atta 401 381 379 389
Rufil Paneer 77 75 85 75
Rufil Curd Pouch 62 66 60 66
Rufil Chhach Pouch 15 16 17 16
Rufil Jeera Chhach Pouch 10 9 11 11
Sweet Lime- Regular 58 62 62 57
Chana Dal Economy 88 80 97 97
Mcvities Digs Mini 10 11 10 11
Mcvities Dark Creams Vanilla 10 11 11 11
Assam CTC Premium Tea Pack 89 82 89 84
Assam CTC Premium Tea Pack 179 176 193 172
Peanut Value Pack 210 231 190 196
Coriander (Dhaniya) 8 7 7 8
Cherry- Imported 186 203 169 176
Hydroponic Red Cherry Tomato 63 60 66 68
Imported Pear 169 181 155 158
Rufil Cow Ghee 308 332 292 292
Vikram Mills Maida 38 40 38 42
Daily Bite Normal Eggs 46 49 42 43
Cut Fresh Mint (Without Root) 47 48 49 44
Rajdhani Moth Sabut 106 106 106 110
Ananda Cow Milk Paneer 69 63 64 68
Ready to Eat Salad 98 104 96 107
Moms Idli Dosa Batter 51 47 54 51
Gobhi Parantha Mix Material 42 45 40 42
Spring Onion (Hara Pyaaz) 11 12 10 11
Pear - Shandong (Imported) 153 155 139 155
Mother Dairy Classic Toned Cup Curd 45 49 43 49
Mother Dairy Classic Toned Pouch Curd 72 78 69 71
Mother Dairy Mango Yoghurt Cup 30 31 31 29
Mother Dairy Ultimate Malai Paneer 95 91 104 102
Green Coconut Uncut 86 79 93 87
Aasai Milagai Podi 50 52 51 46
Green Peas - Peeled 41 37 37 39
Aasai Idli Dosa Batter 49 50 50 47
Apple Kinnour (Small) 117 127 107 105
Eggoz Amino Acid Enriched Brown Eggs 97 92 100 88
Fennel Roots 24 22 24 24
Spring Garlic 43 40 42 43
Farmers Moo Desi Ghee 504 493 507 466
Brown Coconut Madras Jumbo - Premium 50 49 51 53
Beans - Fava (Bakla) 19 19 20 21
Britannia Brown Bread 36 37 33 32
Harvest Gold Hearty Brown 41 38 37 43
Harvest Gold Atta Bread 45 41 50 45
Harvest Gold Multigrain Bread 59 64 56 58
Harvest Gold Atta Burger (4 pcs) 36 39 35 37
Harvest Gold Atta Kulcha 36 37 37 38
South Fresh Idli Dosa Batter 20 21 18 18
Grapes - Red Globe (Indian) 51 52 51 54
Tomato Hybrid (500Gm) 13 13 14 14
Lemon 33 33 35 35
Red Carrot 16 17 17 15
Mushroom 46 44 48 43
Cauliflower 15 15 16 17
Green Cabbage 14 15 13 13
Capsicum Yellow 36 40 35 32
Capsicum Red 36 36 36 32
Capsicum Green 46 43 43 41
Chilli Hybrid 7 8 7 6
Beans French Shimla 17 16 18 17
Beetroot 26 29 26 23
Fenugreek (Methi) 18 20 20 17
Palak (Spinach) 11 10 12 12
Spring Onion (Hara Pyaaz) 22 21 20 23
Colocasia (Arbi) 69 64 72 63
Carrot Orange 23 25 22 24
Mint Leaves (Pudina) 8 7 8 7
Bitter Gourd 44 41 41 42
Cucumber Hybrid 29 32 26 31
Cherry Tomato 30 27 31 31
Celery 17 16 17 17
Strawberry 49 48 53 45
Zucchini Green 33 36 32 30
Zucchini Yellow 169 157 170 186
Tamarind-Sweet 126 120 138 135
Beans - Cowpea (Lobia Phali) 0 0 0 0
Pear(Imported) 403 401 371 370
Cluster Beans (Gwar Fali) 40 41 42 44
Gooseberry (Amla) 17 19 19 18
Mango Raw (Ram Kela) (Pickle) 102 95 98 112
Tender Coconut Small 94 101 92 86
Pomegranate 86 77 90 82
Bottle Gourd Long (Lauki)Regular 37 39 34 34
Watermelon Regular 90 98 86 99
Tomato Desi 500 Gm 13 14 14 14
Instamart Blinkit Otipy
262 252 238
71 79 69
93 105 101
54 53 51
65 62 63
77 78 73
41 37 43
37 35 41
36 32 32
28 31 27
17 19 17
35 39 34
68 67 67
199 174 195
122 119 114
19 20 17
15 14 17
32 30 30
26 25 28
32 31 33
24 23 21
20 19 18
22 24 23
127 114 124
17 16 16
41 44 39
84 82 82
24 29 24
53 46 52
92 106 107
31 34 33
41 39 42
179 214 179
63 62 58
127 124 115
58 49 49
33 33 40
41 39 44
64 70 73
16 14 15
22 21 20
125 114 116
20 20 19
274 285 288
37 32 33
59 66 69
 36 43 39
63 58 65
77 80 75
66 71 62
33 36 37
49 50 44
46 44 40
69 72 70
30 30 33
14 14 17
19 17 18
10 11 11
42 38 40
26 24 24
33 33 34
70 67 66
13 14 13
146 154 132
165 156 154
41 45 40
16 18 16
37 38 41
44 48 42
130 129 146
20 18 19
52 46 51
25 26 25
34 28 31
20 20 21
158 154 144
111 109 115
114 125 124
24 29 28
28 29 31
22 22 22
40 39 43
63 72 62
428 392 386
70 77 72
67 57 59
15 14 14
10 10 11
60 61 63
95 84 79
11 9 10
9 11 9
83 91 80
191 175 180
210 213 196
7 8 9
194 175 183
59 68 57
186 180 154
332 316 293
39 36 35
44 47 43
47 46 46
102 117 106
75 76 68
90 89 95
56 54 48
41 41 40
10 10 12
159 146 149
44 47 44
67 65 70
32 29 32
102 86 101
81 91 91
48 54 48
44 45 39
50 52 52
111 122 108
93 93 89
23 25 25
40 45 45
509 476 520
55 48 51
21 17 18
35 35 37
37 44 42
45 46 48
64 54 59
36 32 37
32 32 40
20 19 21
54 53 48
14 12 14
35 32 35
16 14 17
51 45 43
15 14 16
14 14 14
39 35 37
 33 34 34
45 46 48
6 8 7
17 18 16
26 28 29
19 17 16
11 11 11
24 24 23
66 68 68
25 23 21
8 7 8
45 42 40
27 28 28
31 30 29
19 17 16
44 51 54
32 30 35
165 162 172
122 136 133
0 0 0
431 437 382
41 42 37
16 19 15
112 99 95
103 89 96
82 89 80
36 41 41
97 99 97
13 12 12
prod_name your_company BigBasket MilkBasket Zepto Instamart
Apple -Royal Galla 1 0 0 1 0
Pomegranate (small) 1 0 0 0 1
Pineapple (Rani) 1 1 1 0 0
Okra (Bhindi) 1 0 0 0 0
Cucumber-Organic 1 0 0 1 1
Bottle Gourd Long-Organic 1 1 1 0 1
Green Cabbage-Organic 1 0 1 1 0
Green Capsisum-Organic 0 1 0 0 1
Sprout chana 1 1 1 1 1
Sprout- Mix 1 1 1 0 0
Garlic Cloves - Unpeeled (Lehsun) 1 0 0 1 1
Sapota (Chikoo) 1 0 1 0 1
Orange 0 1 0 1 1
Apple Kinnaur (Medium) 1 1 1 0 1
Thai Guava 0 0 1 0 0
Baby Onion 1 1 0 1 0
Marigold Flower 0 1 1 0 0
Sugarcane Cut 0 1 1 0 1
Bottlegourd Medium 0 1 1 1 0
Chappan Tinda 0 0 1 1 0
Knol Khol 0 0 0 0 1
Ginger Organic 1 1 0 0 1
Carrot Organic 0 0 0 0 0
Fig 1 1 1 0 1
Beans - Flat Lima (Sem) 1 1 1 1 0
Green Chilli - Achari 1 0 1 0 1
Grapes Black 1 1 0 0 1
Red Cabbage 1 0 0 1 0
Cape Gooseberry (Rasbhari) 0 0 1 0 1
Dragon Fruit 1 0 0 0 0
Farm Tale Cow Milk 1 1 1 1 0
Garlic Big 0 0 1 0 1
Blue berry 0 1 1 1 1
Chilli Achari Red 1 1 0 1 0
Grapes Flame 1 1 0 1 0
Onion 2kg 1 1 0 1 1
Jackfruit ( Kathal ) 0 0 1 1 0
Green Grapes ( Thompson ) 0 0 0 0 1
Malta (2 Pcs) 1 0 0 1 1
Organic Potato 1 0 1 0 0
Organic Onion 1 0 1 1 1
Pumpkin- Organic 1 1 0 1 0
Green Peas Shimla 0 0 1 1 0
Avocado ( imported) 1 0 0 1 1
Yam (Jimikand) 0 1 0 1 1
Hydrophonics-Lettue Butterhead 0 0 1 0 1
Farm Tale Buffalo Milk 1 1 1 1 0
Hydroponic Romaine 0 0 1 1 1
Hydroponic Bok Choy 0 0 1 0 1
Bitter Gourd- Organic 0 0 0 0 1
Cut Ash Gourd (Methai Petha) 0 0 1 1 1
Uttam Sugar 0 0 1 1 1
Cut Drum stick 1 1 1 1 1
Red Globe (Imported) 1 1 0 0 0
Potato (Carisma) - 1Kg 0 1 1 0 1
Chilli Hybrid-Organic 0 1 1 1 1
Americana Coconut Biscuits 1 0 1 1 0
Bonn Orange-Cream Biscuits 1 1 1 0 0
Bonn Premium Rusk 1 0 0 1 1
Britannia Bourbon 1 0 0 0 1
Lotus Stem (Kamal Kakri) 0 1 0 0 1
Hydroponic Arugula 1 1 1 1 1
Onion 450-500gm 1 0 1 1 0
Apple Kinnaur - Medium (2pcs) 1 1 0 0 1
Papaya Large 0 0 0 0 0
Green Coconut Uncut 1 Pcs 1 1 0 0 1
Coriander Organic 100-150 gm 1 0 1 0 1
Hydroponic Green Capsicum 0 1 1 0 1
Tender Coconut 1 1 1 0 1
Eggoz Farm Fresh High Protein White Eggs 0 1 0 0 0
Soya saag 0 1 0 1 0
Green Grapes (Super Sonaka) 1 1 1 0 1
House Of Fresh Brown Bread (Small) 1 1 1 1 1
House Of Fresh Brown Bread (Regular) 1 0 0 0 0
House Of Fresh Fruity Bun 1 0 0 0 1
One Farm Kachi Ghani Mustard Oil 0 0 1 1 0
Apple Shimla (small) 1 0 1 1 0
Apple Shimla medium 500 gm 0 0 0 1 1
Capsicum Green 400 Gm 1 0 1 1 0
One Farm Premium Assam Tea 0 1 1 0 0
Sweet Corn 0 0 0 1 0
Mr. Fresh Mango Drink 1 1 1 0 1
Farmers Moo Cow Butter (Hand Churned) 1 0 0 1 1
One Farm Whole Wheat Chakki Atta 1 1 0 0 0
Rufil Paneer 1 1 0 1 1
Rufil Curd Pouch 0 0 1 0 0
Rufil Chhach Pouch 1 1 1 1 1
Rufil Jeera Chhach Pouch 0 1 0 0 0
Sweet Lime- Regular 0 0 1 0 0
Chana Dal Economy 0 1 1 0 1
Mcvities Digs Mini 1 0 1 1 0
Mcvities Dark Creams Vanilla 1 1 0 0 0
Assam CTC Premium Tea Pack 0 1 0 1 0
Assam CTC Premium Tea Pack 1 1 1 1 1
Peanut Value Pack 1 0 0 1 0
Coriander (Dhaniya) 1 1 1 0 1
Cherry- Imported 0 0 0 0 1
Hydroponic Red Cherry Tomato 0 1 0 1 1
Imported Pear 1 0 1 1 0
Rufil Cow Ghee 0 0 1 0 1
Vikram Mills Maida 0 1 0 1 1
Daily Bite Normal Eggs 1 1 1 0 1
Cut Fresh Mint (Without Root) 1 1 0 1 1
Rajdhani Moth Sabut 1 0 1 1 1
Ananda Cow Milk Paneer 1 0 1 0 0
Ready to Eat Salad 0 0 1 1 1
Moms Idli Dosa Batter 1 1 1 0 0
Gobhi Parantha Mix Material 0 0 1 1 1
Spring Onion (Hara Pyaaz) 0 1 0 1 0
Pear - Shandong (Imported) 1 1 0 1 1
Mother Dairy Classic Toned Cup Curd 0 0 0 0 1
Mother Dairy Classic Toned Pouch Curd 1 0 0 0 0
Mother Dairy Mango Yoghurt Cup 0 0 0 0 0
Mother Dairy Ultimate Malai Paneer 0 0 1 0 1
Green Coconut Uncut 1 0 0 0 0
Aasai Milagai Podi 1 0 0 0 1
Green Peas - Peeled 0 0 1 1 1
Aasai Idli Dosa Batter 0 0 1 0 0
Apple Kinnour (Small) 1 0 1 0 1
Eggoz Amino Acid Enriched Brown Eggs 0 1 0 1 0
Fennel Roots 1 1 1 1 0
Spring Garlic 1 0 0 0 0
Farmers Moo Desi Ghee 1 1 0 0 0
Brown Coconut Madras Jumbo - Premium 1 1 1 1 0
Beans - Fava (Bakla) 0 1 0 0 0
Britannia Brown Bread 0 1 0 0 1
Harvest Gold Hearty Brown 1 0 0 0 1
Harvest Gold Atta Bread 0 1 1 0 0
Harvest Gold Multigrain Bread 1 0 0 1 1
Harvest Gold Atta Burger (4 pcs) 1 0 1 0 0
Harvest Gold Atta Kulcha 1 1 0 0 1
South Fresh Idli Dosa Batter 1 0 0 0 1
Grapes - Red Globe (Indian) 1 1 0 1 0
Tomato Hybrid (500Gm) 1 0 0 1 1
Lemon 1 1 1 1 1
Red Carrot 0 0 0 1 1
Mushroom 1 1 1 0 1
Cauliflower 1 0 1 1 0
Green Cabbage 1 1 1 0 1
Capsicum Yellow 0 0 1 1 1
Capsicum Red 0 1 1 0 0
Capsicum Green 1 1 0 1 0
Chilli Hybrid 0 0 1 0 1
Beans French Shimla 1 1 0 0 0
Beetroot 0 1 0 1 1
Fenugreek (Methi) 0 1 1 1 0
Palak (Spinach) 0 0 1 1 0
Spring Onion (Hara Pyaaz) 1 1 1 0 1
Colocasia (Arbi) 1 1 0 1 1
Carrot Orange 0 0 1 0 1
Mint Leaves (Pudina) 1 0 0 0 1
Bitter Gourd 1 1 1 1 1
Cucumber Hybrid 0 1 0 0 0
Cherry Tomato 0 1 0 0 1
Celery 0 1 1 1 1
Strawberry 1 0 0 0 0
Zucchini Green 1 0 1 0 1
Zucchini Yellow 1 0 0 0 0
Tamarind-Sweet 0 1 0 0 1
Beans - Cowpea (Lobia Phali) 0 0 1 0 0
Pear(Imported) 0 1 1 1 1
Cluster Beans (Gwar Fali) 1 0 0 0 1
Gooseberry (Amla) 1 0 1 1 1
Mango Raw (Ram Kela) (Pickle) 1 0 1 1 0
Tender Coconut Small 0 1 0 0 0
Pomegranate 1 0 0 0 1
Bottle Gourd Long (Lauki)Regular 0 1 1 0 0
Watermelon Regular 0 0 1 1 0
Tomato Desi 500 Gm 1 0 0 1 1
Blinkit Otipy
1 0
1 0
0 0
1 0
1 1
0 0
0 1
1 0
0 1
0 1
0 1
0 1
1 0
0 1
1 1
1 0
1 1
1 1
0 0
0 1
1 0
0 1
0 1
1 0
0 0
1 1
1 0
0 0
1 1
0 0
0 1
1 1
0 0
1 0
1 0
0 0
1 0
1 1
0 1
0 0
1 1
0 1
0 0
1 0
1 1
0 1
1 0
1 1
1 1
0 1
1 0
1 1
1 1
0 0
1 0
0 1
0 0
0 1
1 1
1 0
1 1
0 0
1 1
1 0
1 0
0 0
0 1
1 1
0 1
0 1
1 1
0 0
0 0
1 1
0 0
1 0
0 0
1 0
1 1
0 1
0 0
1 1
0 0
1 0
0 1
0 0
0 1
1 0
0 1
1 1
0 1
1 1
1 0
1 1
1 1
0 0
1 1
0 1
1 0
1 0
1 0
1 1
0 1
1 1
0 1
1 1
1 0
1 1
0 1
1 1
0 1
0 0
1 1
1 1
0 1
1 1
0 1
0 1
1 1
1 1
0 0
1 0
0 1
1 1
0 1
1 1
1 1
0 1
0 0
0 0
1 1
0 1
1 0
1 0
1 1
1 1
1 0
0 0
0 0
1 1
1 1
0 1
0 0
1 1
1 0
1 0
1 1
0 1
0 1
0 0
0 0
0 1
1 0
1 0
0 1
1 0
1 0
0 0
0 0
1 0
0 1
0 0
1 1
0 1
1 0
0 1
1 0
0 1
0 0