ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASAT
1
退休資產$10,000,000 彈性再平衡by鵬聰明再平衡
2
提撥比例2.50%QLD 股價歷史; 2006-7-1以前股價用 QQQ回推原始資產$10,000,000 每年借貸每月借貸每年可借貸每月可借貸借款利率3.00%轉QLD獲利50.00%槓桿轉現金50.00%原始資產$10,000,000 每年借貸每月借貸每年可借貸每月可借貸借款利率3.00%轉QLD獲利50.00%
3
QQQ30.0%借款提撥2.50%$250,000 $20,833$458,589$38,216現金利率1.50%轉出現金2.50%X 原始資產=$250,000借款提撥2.50%$250,000 $20,833$581,523$48,460現金利率1.50%轉出現金2.50%X 原始資產=$250,000
4
QLD30.0%原始資產QQQQLDCASHBeta年化報酬率最終資產現金未滿Y年15.00原始資產QQQQLDCASHBeta年化報酬率最終資產
5
現金40.0%資產配置30%30%40%0.90 4.43%29,493,736原型轉槓桿2.50%資產配置30%30%40%0.90 5.08%34,411,096
6
借款利息3.00%QQQ股價歷史質押比率60%60%60%已借金額$0維持率,必須大於167%質押可借用額度質押可借
剩餘額度
資產原始
淨資產比例
淨資產相對
原始資產比例
質押比率60%60%60%已借金額$0維持率,必須大於167%質押可借用額度質押可借
剩餘額度
資產原始
淨資產比例
淨資產相對
原始資產比例
7
現金利率1.50%OpenHighLowCloseAdj CloseVolumeDateOpenHighLowCloseAdj CloseVolume開始金額3,000,000 3,000,000 4,000,000 總負債Beta 資產淨資產開始金額3,000,000 3,000,000 4,000,000 總負債Beta 資產淨資產
8
聰明再平衡最大值8,951,395 8,619,034 14,885,594 -20,833 0.95 48000.0%17,919,881 8,672,004 29,866,468 298.7%20,618,591 206.2%最大值14,309,315 8,619,034 14,537,054 -20,833 0.97 48000.0%20,925,769 11,677,893 34,876,282 349%25,628,406 256%
9
現金轉槓桿2.50%最終值8,797,661 5,810,480 14,885,594 -9,291,830 0.69 315.8%17,696,241 8,404,412 29,493,736 294.9%20,201,906 202.0%最終值14,063,562 5,810,480 14,537,054 -9,291,830 0.75 368.3%20,646,658 11,354,828 34,411,096 344.11%25,119,267 251.19%
10
槓桿轉現金50.00%最低值418,871 140,214 3,607,050 -9,291,830 0.18 178.6%2,610,698 438,034 4,351,164 43.5%2,491,068 24.9%最低值567,671 140,214 3,411,217 -9,291,830 0.19 189.9%2,610,698 467,819 4,351,164 44%2,499,272 25%
11
彈性再平衡2000-03-01107.25120.5101109.592.96721,106,90038.644 43.418 36.392 39.455 33.495 11522073.23(10000000.00)3,000,000 3,000,000 4,000,000 -20,833 0.90 48000.0%6,000,000 5,979,167 10,000,000 100.0%9,979,167 99.8%(10000000.00)3,000,000 3,000,000 4,000,000 -20,833 0.90 48000.0%6,000,000 5,979,167 10,000,000 100.00%9,979,167 100%
12
原型轉槓桿2.50%2000-04-01107.77109.137894.7580.43678,411,40032.787 33.200 23.730 28.826 24.469 10198060.950.00 2,595,890 2,191,781 4,005,000 -41,719 0.79 19047.3%5,275,603 5,233,884 8,792,671 87.9%8,750,952 87.5%0.00 2,595,890 2,191,781 4,005,000 -41,719 0.79 19047.3%5,275,603 5,233,884 8,792,671 87.93%8,750,952 88%
13
槓桿轉現金50.00%2000-05-0195.7596.8872.2583.1370.57563,189,30025.058 25.354 18.908 21.755 18.468 7028135.3870.00 2,277,534 1,654,187 4,010,006 -62,656 0.70 11853.8%4,765,037 4,702,380 7,941,728 79.4%7,879,071 78.8%0.00 2,277,534 1,654,187 4,010,006 -62,656 0.70 11853.8%4,765,037 4,702,380 7,941,728 79.42%7,879,071 79%
14
現金未滿Y年15.002000-06-0185.1999.7282.593.4479.32469,516,70024.754 28.976 23.973 27.152 23.049 4884649.6210.00 2,560,000 2,064,501 4,015,019 -83,646 0.77 9681.3%5,183,712 5,100,065 8,639,519 86.4%8,555,873 85.6%0.00 2,560,000 2,064,501 4,015,019 -83,646 0.77 9681.3%5,183,712 5,100,065 8,639,519 86.40%8,555,873 86%
15
最低_彈性178.61%2000-07-0193.5102.0685.7289.4475.92381,758,10025.954 28.330 23.794 24.827 21.074 3229295.9650.00 2,450,411 1,887,745 4,020,038 -104,689 0.74 7811.5%5,014,916 4,910,228 8,358,194 83.6%8,253,505 82.5%0.00 2,450,411 1,887,745 4,020,038 -104,689 0.74 7811.5%5,014,916 4,910,228 8,358,194 83.58%8,253,505 83%
16
最終資產294937362000-08-0189.8110283.31101.6386.27378,312,40027.920 31.709 25.899 31.594 26.819 3171264.6150.00 2,784,384 2,402,316 4,025,063 -125,784 0.82 6580.2%5,527,058 5,401,274 9,211,763 92.1%9,085,979 90.9%0.00 2,784,384 2,402,316 4,025,063 -125,784 0.82 6580.2%5,527,058 5,401,274 9,211,763 92.12%9,085,979 91%
17
最低_聰明189.92%2000-09-01103103.528788.7575.34510,706,70027.373 27.511 23.121 23.586 20.022 5779289.3630.00 2,431,507 1,793,405 4,030,094 -146,932 0.73 5561.6%4,953,003 4,806,072 8,255,006 82.6%8,108,074 81.1%0.00 2,431,507 1,793,405 4,030,094 -146,932 0.73 5561.6%4,953,003 4,806,072 8,255,006 82.55%8,108,074 81%
18
最終資產344110962000-10-0190.2590.2573.6381.769.36904,925,40021.915 21.915 17.879 19.839 16.843 18144996.370.00 2,238,356 1,508,481 4,035,132 -168,132 0.68 4408.4%4,669,181 4,501,049 7,781,969 77.8%7,613,836 76.1%QLD平衡後金額0.00 2,238,356 1,508,481 4,035,132 -168,132 0.68 4408.4%4,669,181 4,501,049 7,781,969 77.82%7,613,836 76%QLD平衡後金額
19
2000-11-0180.3184.1360.562.9853.47936,207,60013.705 14.357 10.324 10.748 9.125 19421181.790.00 1,725,479 817,202 4,040,175 -189,386 0.51 3423.0%3,949,714 3,760,328 6,582,856 65.8%6,393,470 63.9%0.00 1,725,479 817,202 4,040,175 -189,386 0.51 3423.0%3,949,714 3,760,328 6,582,856 65.83%6,393,470 64%
20
質押比率2000-12-0164.0674.7854.2558.3849.561,087,788,50010.070 11.756 8.528 9.178 7.791 26219249.430.00 1,599,452 697,826 4,045,226 -210,693 0.47 2933.2%3,805,502 3,594,810 6,342,504 63.4%6,131,811 61.3%947,826 0.00 1,599,452 697,826 4,045,226 -210,693 0.47 2933.2%3,805,502 3,594,810 6,342,504 63.43%6,131,811 61%947,826
21
QQQ60%2001-01-0158.5669.1352.1664.354.581,197,806,70010.053 11.868 8.955 11.039 9.370 31791045.080.00 1,761,644 1,140,054 3,799,970 -232,053 0.60 2651.9%4,021,001 3,788,948 6,701,668 67.0%6,469,615 64.7%0.00 1,761,644 1,140,054 3,799,970 -232,053 0.60 2651.9%4,021,001 3,788,948 6,701,668 67.02%6,469,615 65%
22
QLD60%2001-02-0164.5565.6146.8647.4540.281,215,871,2007.147 7.264 5.188 5.253 4.460 32757177.350.00 1,300,000 542,545 3,804,720 -253,466 0.42 2219.0%3,388,359 3,134,893 5,647,265 56.5%5,393,799 53.9%0.00 1,300,000 542,545 3,804,720 -253,466 0.42 2219.0%3,388,359 3,134,893 5,647,265 56.47%5,393,799 54%
23
現金60%2001-03-0146.9750.663839.1533.231,724,918,8004.098 4.420 3.315 3.415 2.899 65927808.560.00 1,072,603 352,740 3,809,476 -274,933 0.34 1888.8%3,140,891 2,865,958 5,234,818 52.3%4,959,885 49.6%0.00 1,072,603 352,740 3,809,476 -274,933 0.34 1888.8%3,140,891 2,865,958 5,234,818 52.35%4,959,885 50%
24
已先借金額$02001-04-0139.1749.4433.646.1539.181,643,682,2003.936 4.967 3.376 4.637 3.937 59864179.290.00 1,264,384 478,880 3,814,237 -296,454 0.40 1714.7%3,334,500 3,038,046 5,557,501 55.6%5,261,047 52.6%0.00 1,264,384 478,880 3,814,237 -296,454 0.40 1714.7%3,334,500 3,038,046 5,557,501 55.58%5,261,047 53%
25
2001-05-0146.251.9543.3544.7337.971,394,690,3004.495 5.054 4.217 4.352 3.694 43100954.660.00 1,225,479 449,410 3,819,005 -318,028 0.39 1711.2%3,296,337 2,978,308 5,493,895 54.9%5,175,866 51.8%0.00 1,225,479 449,410 3,819,005 -318,028 0.39 1711.2%3,296,337 2,978,308 5,493,895 54.94%5,175,866 52%
26
2001-06-0145.5449.4941.2645.738.81,363,050,3004.524 4.917 4.099 4.540 3.855 41167556.880.00 1,252,055 468,902 3,823,779 -339,657 0.39 1583.2%3,326,841 2,987,184 5,544,735 55.4%5,205,079 52.1%0.00 1,252,055 468,902 3,823,779 -339,657 0.39 1583.2%3,326,841 2,987,184 5,544,735 55.45%5,205,079 52%
27
2001-07-0145.6546.4839.3141.7635.451,198,392,5004.107 4.182 3.537 3.757 3.190 31822148.170.00 1,144,110 388,049 3,828,559 -361,339 0.36 1458.7%3,216,431 2,855,091 5,360,718 53.6%4,999,378 50.0%0.00 1,144,110 388,049 3,828,559 -361,339 0.36 1458.7%3,216,431 2,855,091 5,360,718 53.61%4,999,378 50%
28
2001-08-0142.634435.7536.6331.11,313,411,7003.298 3.404 2.766 2.834 2.406 38223732.250.00 1,003,562 292,710 3,833,344 -383,076 0.31 1330.9%3,077,769 2,694,693 5,129,616 51.3%4,746,540 47.5%0.00 1,003,562 292,710 3,833,344 -383,076 0.31 1330.9%3,077,769 2,694,693 5,129,616 51.30%4,746,540 47%
29
2001-09-0136.5137.527.228.9824.61,302,116,2002.079 2.136 1.549 1.650 1.401 37569101.880.00 793,973 170,448 3,838,136 -404,867 0.24 1171.6%2,881,534 2,476,667 4,802,556 48.0%4,397,689 44.0%0.00 793,973 170,448 3,838,136 -404,867 0.24 1171.6%2,881,534 2,476,667 4,802,556 48.03%4,397,689 44%
30
2001-10-0128.8537.0627.8533.928.782,160,146,8001.881 2.417 1.816 2.211 1.877 103394600.90.00 928,767 228,322 3,842,934 -426,713 0.28 1123.4%3,000,014 2,573,301 5,000,023 50.0%4,573,311 45.7%0.00 928,767 228,322 3,842,934 -426,713 0.28 1123.4%3,000,014 2,573,301 5,000,023 50.00%4,573,311 46%
31
2001-11-0134.4440.9733.7839.6533.661,721,098,4002.572 3.059 2.522 2.961 2.513 65636094.340.00 1,086,301 305,777 3,847,737 -448,613 0.32 1122.1%3,143,889 2,695,277 5,239,815 52.4%4,791,203 47.9%0.00 1,086,301 305,777 3,847,737 -448,613 0.32 1122.1%3,143,889 2,695,277 5,239,815 52.40%4,791,203 48%
32
2001-12-0139.2943.2438.4438.9133.031,277,765,4002.878 3.167 2.816 2.850 2.420 36177085.530.00 1,066,027 294,363 3,852,547 -470,568 0.32 1104.3%3,127,763 2,657,195 5,212,938 52.1%4,742,370 47.4%544,363 0.00 1,066,027 294,363 3,852,547 -470,568 0.32 1104.3%3,127,763 2,657,195 5,212,938 52.13%4,742,370 47%544,363
33
2002-01-0139.5742.636.8538.5132.691,579,424,6002.868 3.088 2.671 2.792 2.370 55275047.540.00 1,055,068 533,171 3,607,050 -492,577 0.41 1040.8%3,117,174 2,624,596 5,195,290 52.0%4,702,712 47.0%0.00 1,055,068 533,171 3,607,050 -492,577 0.41 1040.8%3,117,174 2,624,596 5,195,290 51.95%4,702,712 47%
34
2002-02-0138.438.8833.0933.7828.681,597,517,0002.394 2.424 2.063 2.106 1.788 56548658.370.00 925,479 402,197 3,611,559 -514,642 0.35 954.5%2,963,541 2,448,899 4,939,236 49.4%4,424,594 44.2%0.00 925,479 402,197 3,611,559 -514,642 0.35 954.5%2,963,541 2,448,899 4,939,236 49.39%4,424,594 44%
35
2002-03-0134.1539.1934.0936.0630.611,551,664,3002.264 2.598 2.260 2.390 2.029 53349071.490.00 987,945 456,490 3,616,074 -536,762 0.38 928.1%3,036,305 2,499,543 5,060,509 50.6%4,523,747 45.2%0.00 987,945 456,490 3,616,074 -536,762 0.38 928.1%3,036,305 2,499,543 5,060,509 50.61%4,523,747 45%
36
2002-04-0135.836.930.5631.7326.941,758,315,6002.049 2.112 1.749 1.816 1.542 68505428.520.00 869,315 346,862 3,620,594 -558,937 0.32 857.3%2,902,062 2,343,125 4,836,770 48.4%4,277,833 42.8%0.00 869,315 346,862 3,620,594 -558,937 0.32 857.3%2,902,062 2,343,125 4,836,770 48.37%4,277,833 43%
37
2002-05-0131.6733.6328.4230.0425.52,095,742,7001.711 1.817 1.535 1.623 1.377 97321154.670.00 823,014 309,913 3,625,119 -581,168 0.30 808.2%2,854,827 2,273,660 4,758,046 47.6%4,176,878 41.8%0.00 823,014 309,913 3,625,119 -581,168 0.30 808.2%2,854,827 2,273,660 4,758,046 47.58%4,176,878 42%
38
2002-06-013030.2524.3926.122.162,262,935,1001.376 1.387 1.119 1.197 1.016 113468555.50.00 715,068 228,617 3,629,651 -603,454 0.26 747.6%2,744,002 2,140,548 4,573,337 45.7%3,969,882 39.7%0.00 715,068 228,617 3,629,651 -603,454 0.26 747.6%2,744,002 2,140,548 4,573,337 45.73%3,969,882 40%
39
2002-07-0125.9726.5521.6423.8520.252,668,049,1001.079 1.103 0.899 0.991 0.841 157731692.70.00 653,425 189,201 3,634,188 -625,796 0.23 702.9%2,686,088 2,060,292 4,476,813 44.8%3,851,017 38.5%0.00 653,425 189,201 3,634,188 -625,796 0.23 702.9%2,686,088 2,060,292 4,476,813 44.77%3,851,017 39%
40
2002-08-0123.7426.2121.323.4919.942,043,810,2000.971 1.072 0.871 0.961 0.816 92557678.510.00 643,562 183,489 3,638,731 -648,194 0.23 677.1%2,679,469 2,031,275 4,465,781 44.7%3,817,587 38.2%0.00 643,562 183,489 3,638,731 -648,194 0.23 677.1%2,679,469 2,031,275 4,465,781 44.66%3,817,587 38%
41
2002-09-0123.0624.3520.4920.7217.591,669,047,4000.817 0.863 0.726 0.734 0.623 61726076.10.00 567,671 140,214 3,643,279 -670,648 0.19 647.6%2,610,698 1,940,051 4,351,164 43.5%3,680,516 36.8%0.00 567,671 140,214 3,643,279 -670,648 0.19 647.6%2,610,698 1,940,051 4,351,164 43.51%3,680,516 37%
42
2002-10-0120.9125.0419.7624.5520.842,129,150,1000.856 1.026 0.809 1.006 0.854 100448599.80.00 672,603 192,050 3,647,833 -693,158 0.23 626.7%2,707,491 2,014,334 4,512,486 45.1%3,819,328 38.2%0.00 672,603 192,050 3,647,833 -693,158 0.23 626.7%2,707,491 2,014,334 4,512,486 45.12%3,819,328 38%
43
2002-11-0124.3728.2924.1427.7223.531,669,954,7001.112 1.291 1.102 1.265 1.074 61793203.370.00 759,452 241,646 3,652,393 -715,724 0.27 632.1%2,792,095 2,076,371 4,653,491 46.5%3,937,767 39.4%0.00 759,452 241,646 3,652,393 -715,724 0.27 632.1%2,792,095 2,076,371 4,653,491 46.53%3,937,767 39%
44
2002-12-0128.4228.7924.2824.3720.691,397,055,8001.119 1.133 0.956 0.959 0.815 43247283.590.00 667,671 183,240 3,656,958 -738,347 0.23 610.1%2,704,722 1,966,375 4,507,869 45.1%3,769,523 37.7%433,240 0.00 667,671 183,240 3,656,958 -738,347 0.23 610.1%2,704,722 1,966,375 4,507,869 45.08%3,769,523 38%433,240
45
2003-01-0124.7227.4724.0124.4420.751,513,988,0000.976 1.085 0.948 0.965 0.819 50789763.980.00 418,871 435,729 3,661,530 -761,026 0.29 591.5%2,709,677 1,948,652 4,516,129 45.2%3,755,103 37.6%0.00 669,589 435,729 3,411,217 -761,026 0.34 590.9%2,709,921 1,948,895 4,516,535 45.17%3,755,509 38%
46
2003-02-0124.5225.3723.3225.1621.361,276,622,5000.996 1.030 0.947 1.022 0.867 36112397.130.00 431,211 461,402 3,666,106 -783,762 0.30 573.3%2,735,231 1,951,470 4,558,719 45.6%3,774,957 37.7%0.00 689,315 461,402 3,415,481 -783,762 0.35 571.9%2,739,719 1,955,957 4,566,198 45.66%3,782,436 38%
47
2003-03-0125.2727.3823.5425.2521.431,670,716,2001.030 1.116 0.959 1.029 0.873 61849571.670.00 432,753 464,703 3,670,689 -806,554 0.30 558.8%2,740,887 1,934,333 4,568,145 45.7%3,761,591 37.6%0.00 691,781 464,703 3,419,750 -806,554 0.35 557.7%2,745,740 1,939,186 4,576,234 45.76%3,769,679 38%
48
2003-04-0125.4428.0625.2527.4523.31,411,620,8001.120 1.235 1.112 1.208 1.026 44153732.970.00 470,459 545,680 3,675,277 -829,404 0.33 555.8%2,814,850 1,985,446 4,691,416 46.9%3,862,012 38.6%0.00 752,055 545,680 3,424,025 -829,404 0.39 556.8%2,833,056 2,003,652 4,721,760 47.22%3,892,356 39%
49
2003-05-0127.4429.8727.1929.7925.291,525,708,3001.303 1.418 1.291 1.414 1.201 51579169.670.00 510,563 638,715 3,679,872 -852,311 0.37 554.8%2,897,490 2,045,179 4,829,149 48.3%3,976,838 39.8%0.00 816,164 638,715 3,428,305 -852,311 0.43 558.0%2,929,910 2,077,599 4,883,184 48.83%4,030,873 40%
50
2003-06-0130.0831.4729.3129.9525.421,799,755,7001.436 1.502 1.399 1.430 1.213 71772561.190.00 513,305 645,575 3,684,471 -875,275 0.37 550.5%2,906,011 2,030,736 4,843,352 48.4%3,968,077 39.7%0.00 820,548 645,575 3,432,591 -875,275 0.43 556.1%2,939,228 2,063,953 4,898,714 48.99%4,023,439 40%
51
2003-07-0129.732.7529.2631.8271,821,510,2001.500 1.654 1.478 1.606 1.364 73518145.580.00 545,012 725,329 3,689,077 -898,297 0.40 540.8%2,975,651 2,077,354 4,959,418 49.6%4,061,122 40.6%0.00 871,233 725,329 3,436,881 -898,297 0.46 546.1%3,020,066 2,121,769 5,033,443 50.33%4,135,147 41%
52
2003-08-0131.6933.4629.9333.3928.351,414,186,2001.677 1.771 1.584 1.767 1.500 44314363.80.00 572,263 797,862 3,693,688 -921,376 0.43 534.2%3,038,288 2,116,912 5,063,813 50.6%4,142,438 41.4%0.00 914,795 797,862 3,441,177 -921,376 0.49 540.1%3,092,301 2,170,925 5,153,834 51.54%4,232,459 42%
53
2003-09-0133.4934.8632.3632.4227.521,904,565,1001.719 1.789 1.661 1.664 1.413 80375367.670.00 555,638 751,506 3,698,305 -944,512 0.41 529.7%3,003,269 2,058,757 5,005,449 50.1%4,060,937 40.6%0.00 888,219 751,506 3,445,479 -944,512 0.47 538.1%3,051,122 2,106,610 5,085,204 50.85%4,140,691 41%
54
2003-10-0132.613632.4235.1829.861,912,564,7001.805 1.993 1.795 1.948 1.653 81051974.740.00 602,941 879,461 3,702,928 -967,707 0.46 523.8%3,111,198 2,143,491 5,185,330 51.9%4,217,623 42.2%0.00 963,836 879,461 3,449,786 -967,707 0.51 532.0%3,175,849 2,208,142 5,293,082 52.93%4,325,375 43%
55
2003-11-0135.4336.1833.7335.3830.031,497,010,4001.973 2.014 1.878 1.970 1.672 49657055.50.00 606,369 889,460 3,707,557 -990,960 0.46 518.0%3,122,032 2,131,072 5,203,386 52.0%4,212,427 42.1%0.00 969,315 889,460 3,454,098 -990,960 0.52 527.4%3,187,724 2,196,764 5,312,873 53.13%4,321,914 43%
56
2003-12-0135.7136.6434.1336.4630.951,740,828,6002.047 2.100 1.956 2.090 1.774 67149588.40.00 624,879 943,763 3,712,191 -1,014,270 0.48 510.8%3,168,500 2,154,230 5,280,833 52.8%4,266,563 42.7%688,501 0.00 998,904 943,763 3,458,416 -1,014,270 0.53 520.3%3,240,650 2,226,379 5,401,083 54.01%4,386,812 44%688,501
57
2004-01-0136.663936.2237.0731.481,759,300,4002.136 2.272 2.110 2.160 1.834 68582187.250.00 635,333 711,540 3,972,412 -1,037,639 0.39 509.7%3,191,571 2,153,932 5,319,285 53.2%4,281,646 42.8%0.00 1,015,616 711,540 3,718,319 -1,037,639 0.45 521.0%3,267,285 2,229,646 5,445,475 54.45%4,407,836 44%
58
2004-02-0137.237.9736.136.5731.061,728,110,8002.138 2.182 2.075 2.102 1.785 66172036.030.00 626,764 692,345 3,977,378 -1,061,067 0.38 497.6%3,177,892 2,116,825 5,296,487 53.0%4,235,420 42.4%0.00 1,001,918 692,345 3,722,967 -1,061,067 0.44 508.5%3,250,338 2,189,271 5,417,230 54.17%4,356,163 44%
59
2004-03-0136.6837.1834.0135.8430.442,509,465,3002.065 2.093 1.915 2.018 1.714 139538393.40.00 614,253 664,704 3,982,350 -1,084,553 0.37 479.1%3,156,784 2,072,231 5,261,307 52.6%4,176,754 41.8%0.00 981,918 664,704 3,727,621 -1,084,553 0.43 487.8%3,224,546 2,139,993 5,374,243 53.74%4,289,690 43%
60
2004-04-0135.8137.534.7234.7729.532,211,173,1001.954 2.046 1.895 1.897 1.611 108337002.10.00 595,914 625,015 3,987,328 -1,108,098 0.35 469.9%3,124,954 2,016,857 5,208,257 52.1%4,100,159 41.0%0.00 952,603 625,015 3,732,281 -1,108,098 0.41 479.0%3,185,939 2,077,841 5,309,898 53.10%4,201,801 42%
61
2004-05-013536.5534.1136.5531.042,429,662,2002.003 2.092 1.952 2.092 1.776 130804631.90.00 626,421 689,008 3,992,312 -1,131,701 0.38 461.2%3,184,645 2,052,944 5,307,741 53.1%4,176,040 41.8%0.00 1,001,370 689,008 3,736,946 -1,131,701 0.44 469.6%3,256,395 2,124,693 5,427,324 54.27%4,295,623 43%
62
2004-06-0136.2737.935.8237.7432.051,811,072,2002.141 2.237 2.114 2.228 1.892 72677981.530.00 646,816 733,874 3,997,302 -1,155,364 0.39 459.4%3,226,796 2,071,432 5,377,993 53.8%4,222,629 42.2%0.00 1,033,973 733,874 3,741,617 -1,155,364 0.45 469.1%3,305,678 2,150,315 5,509,464 55.09%4,354,100 44%
63
2004-07-0137.6637.6633.734.8929.632,262,048,1002.041 2.041 1.827 1.891 1.606 113379620.70.00 597,971 623,035 4,002,299 -1,179,085 0.35 439.5%3,133,983 1,954,897 5,223,304 52.2%4,044,219 40.4%0.00 955,890 623,035 3,746,294 -1,179,085 0.41 447.1%3,195,131 2,016,046 5,325,219 53.25%4,146,134 41%
64
2004-08-0134.6135.0232.3534.0228.892,012,635,0001.828 1.850 1.709 1.797 1.526 89755561.990.00 583,060 591,963 4,007,302 -1,202,867 0.34 426.0%3,109,395 1,906,529 5,182,325 51.8%3,979,459 39.8%0.00 932,055 591,963 3,750,977 -1,202,867 0.40 432.3%3,164,997 1,962,130 5,274,995 52.75%4,072,128 41%
65
2004-09-0133.9335.8533.835.1429.841,951,089,1001.849 1.954 1.842 1.915 1.626 84350086.870.00 602,256 630,940 4,012,311 -1,226,707 0.36 423.8%3,147,304 1,920,597 5,245,507 52.5%4,018,800 40.2%0.00 962,740 630,940 3,755,666 -1,226,707 0.42 431.1%3,209,607 1,982,900 5,349,346 53.49%4,122,639 41%
66
2004-10-0135.4537.2435.236.931.342,259,101,6002.024 2.127 2.010 2.107 1.790 113084440.90.00 632,420 694,142 4,017,326 -1,250,607 0.38 422.4%3,206,333 1,955,726 5,343,888 53.4%4,093,281 40.9%0.00 1,010,959 694,142 3,760,360 -1,250,607 0.44 430.7%3,279,277 2,028,670 5,465,461 54.65%4,214,854 42%
67
2004-11-0136.9839.6436.839.1233.221,978,225,3002.232 2.392 2.221 2.361 2.005 86712724.630.00 670,468 777,665 4,022,348 -1,274,567 0.41 422.5%3,282,288 2,007,721 5,470,480 54.7%4,195,913 42.0%0.00 1,071,781 777,665 3,765,061 -1,274,567 0.47 431.9%3,368,704 2,094,137 5,614,506 56.15%4,339,939 43%
68
2004-12-0139.2740.6839.0939.9233.91,779,424,6002.417 2.504 2.406 2.457 2.087 70160150.080.00 684,179 809,471 4,027,376 -1,298,587 0.42 422.8%3,312,615 2,014,029 5,521,026 55.2%4,222,439 42.2%748,986 0.00 1,093,699 809,471 3,769,767 -1,298,587 0.48 433.8%3,403,762 2,105,175 5,672,937 56.73%4,374,350 44%748,986
69
2005-01-0140.0940.2936.4637.432.072,234,773,2002.301 2.313 2.093 2.147 1.841 110661929.40.00 640,989 654,425 4,092,970 -1,322,667 0.36 404.9%3,233,031 1,910,364 5,388,384 53.9%4,065,718 40.7%0.00 1,024,658 654,425 3,835,040 -1,322,667 0.42 413.7%3,308,473 1,985,807 5,514,122 55.14%4,191,456 42%
70
2005-02-0137.4938.4836.737.2231.911,765,610,6002.142 2.198 2.097 2.126 1.823 69075046.160.00 637,904 648,126 4,098,087 -1,346,807 0.36 398.4%3,230,470 1,883,663 5,384,116 53.8%4,037,310 40.4%0.00 1,019,726 648,126 3,839,833 -1,346,807 0.42 407.2%3,304,611 1,957,805 5,507,685 55.08%4,160,879 42%
71
2005-03-0137.3738.2935.9436.5731.352,133,973,7002.097 2.149 2.017 2.052 1.759 100904248.90.00 626,764 625,488 4,103,209 -1,371,007 0.35 389.0%3,213,277 1,842,270 5,355,461 53.6%3,984,455 39.8%0.00 1,001,918 625,488 3,844,633 -1,371,007 0.41 397.1%3,283,224 1,912,217 5,472,039 54.72%4,101,032 41%
72
2005-04-0136.8237.0734.3534.9829.992,345,433,6001.972 1.986 1.840 1.874 1.606 121892676.60.00 599,513 571,098 4,108,338 -1,395,268 0.33 376.8%3,167,370 1,772,102 5,278,950 52.8%3,883,682 38.8%0.00 958,356 571,098 3,849,439 -1,395,268 0.39 383.5%3,227,336 1,832,068 5,378,893 53.79%3,983,625 40%
73
2005-05-0135.138.2734.8938.0832.651,881,340,0002.033 2.217 2.021 2.206 1.891 78427055.050.00 652,643 672,322 4,113,474 -1,419,589 0.37 375.3%3,263,063 1,843,474 5,438,439 54.4%4,018,850 40.2%0.00 1,043,288 672,322 3,854,251 -1,419,589 0.43 382.2%3,341,916 1,922,327 5,569,860 55.70%4,150,271 42%
74
2005-06-0138.0338.6836.736.7831.531,943,627,5002.125 2.161 2.051 2.055 1.762 83706156.140.00 630,363 626,417 4,118,616 -1,443,972 0.35 372.1%3,225,238 1,781,266 5,375,396 53.8%3,931,425 39.3%0.00 1,007,671 626,417 3,859,069 -1,443,972 0.41 380.2%3,295,894 1,851,923 5,493,157 54.93%4,049,186 40%
75
2005-07-0136.8639.9236.5539.5833.971,620,613,0002.205 2.388 2.187 2.368 2.032 58195575.260.00 678,352 721,794 4,123,764 -1,468,415 0.38 368.9%3,314,345 1,845,931 5,523,909 55.2%4,055,494 40.6%0.00 1,084,384 721,794 3,863,892 -1,468,415 0.45 376.7%3,402,042 1,933,627 5,670,070 56.70%4,201,655 42%
76
2005-08-0139.6440.1438.2638.9833.451,714,890,3002.335 2.365 2.254 2.296 1.970 65163442.060.00 668,068 699,910 4,128,919 -1,492,919 0.38 366.5%3,298,138 1,805,219 5,496,897 55.0%4,003,978 40.0%0.00 1,067,945 699,910 3,868,722 -1,492,919 0.44 375.4%3,381,947 1,889,027 5,636,578 56.37%4,143,658 41%
77
2005-09-013939.9138.2439.4633.861,676,662,5002.325 2.380 2.280 2.353 2.019 62290616.760.00 676,295 717,147 4,134,080 -1,517,485 0.38 361.4%3,316,513 1,799,028 5,527,522 55.3%4,010,037 40.1%0.00 1,081,096 717,147 3,873,558 -1,517,485 0.44 370.1%3,403,081 1,885,596 5,671,802 56.72%4,154,317 42%
78
2005-10-0139.5439.8837.3338.8733.362,279,169,7002.322 2.342 2.192 2.282 1.959 115102472.80.00 666,183 695,702 4,139,247 -1,542,112 0.37 353.2%3,300,679 1,758,568 5,501,132 55.0%3,959,021 39.6%0.00 1,064,932 695,702 3,878,400 -1,542,112 0.44 361.1%3,383,420 1,841,308 5,639,034 56.39%4,096,922 41%
79
2005-11-0138.7842.0238.7141.2435.391,718,491,7002.408 2.609 2.404 2.561 2.197 65437425.810.00 706,802 780,539 4,144,421 -1,566,800 0.40 353.6%3,379,058 1,812,257 5,631,763 56.3%4,064,962 40.6%0.00 1,129,863 780,539 3,883,248 -1,566,800 0.46 362.3%3,476,190 1,909,390 5,793,651 57.94%4,226,850 42%
80
2005-12-0141.5142.3140.3640.4134.681,416,706,4002.525 2.573 2.455 2.458 2.109 44472448.460.00 692,577 749,121 4,149,602 -1,591,551 0.39 351.2%3,354,780 1,763,229 5,591,300 55.9%3,999,749 40.0%749,054 0.00 1,107,123 749,121 3,888,102 -1,591,551 0.45 360.8%3,446,608 1,855,057 5,744,347 57.44%4,152,796 42%749,054
81
2006-01-0140.6543.3140.164236.131,968,905,8002.566 2.734 2.535 2.651 2.281 85897634.760.00 719,827 807,999 4,154,856 -1,616,363 0.41 347.4%3,409,610 1,793,247 5,682,683 56.8%4,066,320 40.7%0.00 1,150,685 807,999 3,893,030 -1,616,363 0.47 356.7%3,511,028 1,894,665 5,851,714 58.52%4,235,351 42%
82
2006-02-0141.7442.1740.2641.135.361,646,562,1002.577 2.604 2.486 2.537 2.183 60074139.450.00 704,402 773,371 4,160,050 -1,641,237 0.40 341.7%3,382,694 1,741,457 5,637,823 56.4%3,996,586 40.0%0.00 1,126,027 773,371 3,897,896 -1,641,237 0.46 350.9%3,478,377 1,837,139 5,797,294 57.97%4,156,057 42%
83
2006-03-0141.2342.340.1941.9336.072,185,862,3002.596 2.663 2.530 2.640 2.271 105870978.80.00 718,628 804,607 4,165,250 -1,666,174 0.41 337.6%3,413,090 1,746,917 5,688,484 56.9%4,022,310 40.2%0.00 1,148,767 804,607 3,902,768 -1,666,174 0.47 346.6%3,513,685 1,847,512 5,856,142 58.56%4,189,969 42%
84
2006-04-0142.1543.0541.3941.8536.031,763,904,7002.649 2.705 2.601 2.630 2.264 68941632.60.00 717,257 801,536 4,170,457 -1,691,172 0.41 335.4%3,413,550 1,722,377 5,689,249 56.9%3,998,077 40.0%0.00 1,146,575 801,536 3,907,647 -1,691,172 0.47 345.0%3,513,455 1,822,283 5,855,759 58.56%4,164,586 42%
85
2006-05-0141.9242.2838.2338.8233.422,709,535,3002.429 2.450 2.215 2.249 1.936 162675052.50.00 665,326 685,472 4,175,670 -1,716,234 0.37 320.8%3,315,880 1,599,647 5,526,467 55.3%3,810,234 38.1%0.00 1,063,562 685,472 3,912,532 -1,716,234 0.43 328.3%3,396,939 1,680,705 5,661,565 56.62%3,945,331 39%
86
2006-06-0138.934037.1638.7733.373,052,135,0002.253 2.314 2.150 2.243 1.931 206413837.10.00 664,469 683,706 4,180,889 -1,741,358 0.37 314.3%3,317,438 1,576,081 5,529,064 55.3%3,787,707 37.9%0.00 1,062,192 683,706 3,917,422 -1,741,358 0.43 321.1%3,397,992 1,656,634 5,663,320 56.63%3,921,962 39%
87
2006-07-0138.893935.5437.131.962,462,886,0002006-07-012.282.291.92.051.79134,406,4000.00 635,847 624,805 4,186,115 -1,766,544 0.35 304.2%3,268,061 1,501,516 5,446,768 54.5%3,680,224 36.8%0.00 1,016,438 624,805 3,922,319 -1,766,544 0.41 309.9%3,338,137 1,571,593 5,563,562 55.64%3,797,018 38%
88
2006-08-0136.7739.0336.2638.8733.482,281,929,1002006-08-012.022.261.962.241.96236,656,0000.00 666,183 682,714 4,191,348 -1,791,794 0.37 301.9%3,324,147 1,532,353 5,540,245 55.4%3,748,451 37.5%0.00 1,064,932 682,714 3,927,222 -1,791,794 0.43 308.0%3,404,920 1,613,126 5,674,867 56.75%3,883,073 39%
89
2006-09-0139.0840.9538.3240.6535.022,234,461,0002006-09-012.272.552.172.432.13223,068,8000.00 696,690 740,623 4,196,587 -1,817,107 0.39 303.5%3,380,340 1,563,233 5,633,900 56.3%3,816,793 38.2%0.00 1,113,699 740,623 3,932,131 -1,817,107 0.45 310.6%3,471,871 1,654,764 5,786,452 57.86%3,969,345 40%
90
2006-10-0140.642.9239.8842.5836.72,410,484,0002006-10-012.422.72.342.652.32285,491,2000.00 729,768 807,675 4,201,833 -1,842,483 0.41 303.9%3,443,565 1,601,082 5,739,276 57.4%3,896,793 39.0%0.00 1,166,575 807,675 3,937,046 -1,842,483 0.47 311.7%3,546,778 1,704,295 5,911,296 59.11%4,068,813 41%
91
2006-11-0142.7344.8641.6144.0437.962,370,363,0002006-11-012.672.932.532.812.46342,918,4000.00 754,790 856,440 4,207,085 -1,867,922 0.42 304.7%3,490,989 1,623,067 5,818,316 58.2%3,950,393 39.5%0.00 1,206,575 856,440 3,941,967 -1,867,922 0.49 313.3%3,602,990 1,735,067 6,004,983 60.05%4,137,060 41%
92
2006-12-014444.7642.8843.1637.21,898,275,5002006-12-012.822.912.52.532.21363,651,2000.00 739,708 771,101 4,212,344 -1,893,426 0.40 301.5%3,433,892 1,540,466 5,723,153 57.2%3,829,728 38.3%760,077 0.00 1,182,466 771,101 3,946,895 -1,893,426 0.46 310.7%3,540,277 1,646,851 5,900,462 59.00%4,007,036 40%760,077
93
2007-01-0143.4645.442.5244.0738.032,620,557,7002007-01-012.592.792.462.612.42498,256,0000.00 755,305 784,111 4,228,647 -1,918,993 0.40 296.8%3,460,838 1,541,845 5,768,063 57.7%3,849,070 38.5%0.00 1,207,397 784,111 3,962,866 -1,918,993 0.47 305.7%3,572,625 1,653,632 5,954,375 59.54%4,035,382 40%
94
2007-02-0144.2745.5542.9343.3337.392,394,303,3002007-02-012.642.792.452.522.34468,374,4000.00 742,622 757,073 4,233,933 -1,944,623 0.39 293.4%3,440,177 1,495,553 5,733,628 57.3%3,789,004 37.9%0.00 1,187,123 757,073 3,967,819 -1,944,623 0.46 302.4%3,547,209 1,602,586 5,912,016 59.12%3,967,392 40%
95
2007-03-0142.5544.4542.0643.5337.562,886,831,7002007-03-012.442.632.362.532.35958,201,6000.00 746,050 760,077 4,239,225 -1,970,318 0.39 287.7%3,447,211 1,476,893 5,745,352 57.5%3,775,034 37.8%0.00 1,192,603 760,077 3,972,779 -1,970,318 0.46 296.1%3,555,276 1,584,957 5,925,459 59.25%3,955,141 40%
96
2007-04-0143.6746.743.345.9639.691,840,448,7002007-04-012.542.882.492.82.6543,574,4000.00 787,697 841,192 4,244,524 -1,996,077 0.42 287.3%3,524,048 1,527,971 5,873,413 58.7%3,877,336 38.8%0.00 1,259,178 841,192 3,977,745 -1,996,077 0.48 296.2%3,646,869 1,650,792 6,078,116 60.78%4,082,038 41%
97
2007-05-0145.9747.5245.6647.4140.942,575,501,9002007-05-012.82.962.762.962.75728,966,4000.00 812,548 889,260 4,249,830 -2,021,901 0.44 289.9%3,570,983 1,549,082 5,951,638 59.5%3,929,737 39.3%0.00 1,298,904 889,260 3,982,717 -2,021,901 0.50 299.9%3,702,529 1,680,628 6,170,882 61.71%4,148,981 41%
98
2007-06-0147.5847.9246.1647.641.12,815,209,9002007-06-012.973.012.792.972.76859,814,4000.00 815,804 892,265 4,255,142 -2,047,789 0.44 287.4%3,577,927 1,530,138 5,963,211 59.6%3,915,422 39.2%0.00 1,304,110 892,265 3,987,696 -2,047,789 0.50 297.4%3,710,442 1,662,653 6,184,070 61.84%4,136,281 41%
99
2007-07-0147.7150.6647.4347.5341.072,780,452,5002007-07-012.973.342.922.942.731,026,566,4000.00 814,605 883,252 4,260,461 -2,073,742 0.43 286.9%3,574,990 1,501,249 5,958,317 59.6%3,884,576 38.8%0.00 1,302,192 883,252 3,992,680 -2,073,742 0.50 297.5%3,706,874 1,633,133 6,178,124 61.78%4,104,382 41%
100
2007-08-0147.3949.0644.3948.8742.233,835,583,5002007-08-012.923.112.543.062.842,002,668,8000.00 837,571 919,303 4,265,787 -2,099,759 0.44 275.7%3,613,596 1,513,837 6,022,660 60.2%3,922,901 39.2%0.00 1,338,904 919,303 3,997,671 -2,099,759 0.51 284.6%3,753,527 1,653,768 6,255,878 62.56%4,156,119 42%