Date

Sensex
Close Price
3/31/2014 22,386.27
3/28/2014 22,339.97
3/27/2014 22,214.37
3/26/2014 22,095.30
3/25/2014 22,055.21
3/24/2014 22,055.48
3/22/2014 21,755.32
3/21/2014 21,753.75
3/20/2014 21,740.09
3/19/2014 21,832.86
3/18/2014 21,832.61
3/14/2014 21,809.80
3/13/2014 21,774.61
3/12/2014 21,856.22
3/11/2014 21,826.42
3/10/2014 21,934.83
3/7/2014 21,919.79
3/6/2014 21,513.87
3/5/2014 21,276.86
3/4/2014 21,209.73
3/3/2014 20,946.65
2/28/2014 21,120.12
2/26/2014 20,986.99
2/25/2014 20,852.47
2/24/2014 20,811.44
2/21/2014 20,700.75
2/20/2014 20,536.64
2/19/2014 20,722.97
2/18/2014 20,634.21
2/17/2014 20,464.06
2/14/2014 20,366.82
2/13/2014 20,193.35
2/12/2014 20,448.49
2/11/2014 20,363.37
2/10/2014 20,334.27
2/7/2014 20,376.56
2/6/2014 20,310.74
2/5/2014 20,261.03
2/4/2014 20,211.93
2/3/2014 20,209.26
1/31/2014 20,513.85
1/30/2014 20,498.25
1/29/2014 20,647.30
1/28/2014 20,683.51
1/27/2014 20,707.45
1/24/2014 21,133.56
1/23/2014 21,373.66

%change_sensex
1918.3
0.0020725185
1902.25
0.0056539978
1839.55
0.0053889289
1768.2
0.0018177111
1741.05 -1.224185554E-005
1725.45
0.013797085
1702.4 7.217146469E-005
1702.6
0.0006283323
1677.95
-0.0042490998
1707.35 1.145076104E-005
1698.4
0.0010458601
1653.5
0.0016161024
1651.8
-0.0037339485
1644.75
0.0013653178
1675.15
-0.0049423679
1691.35
0.000686138
1648.75
0.0188678281
1576.2
0.0111393316
1573.5
0.0031650568
1549.7
0.0125595262
1518.5
-0.008213495
1531.7
0.0063434537
1521.65
0.0064510343
1506.75
0.0019715118
1510.75
0.0053471493
1503.1
0.0079910833
1481.5
-0.0089914718
1508.65
0.0043015943
1499.05
0.0083145769
1473.4
0.0047744321
1475.1
0.0085904518
1499.65
-0.0124772049
1532.7
0.0041800547
1518.5
0.0014310816
1514.3
-0.0020754239
1526.75
0.00324065
1504.25
0.0024534784
1521.1
0.0024292584
1516
0.0001321177
1489.85
-0.0148480173
1525.6
0.0007610406
1517.55
-0.0072188615
1573.65
-0.00175067
1595.95
-0.0011561057
1594.55
-0.0201627175
1621.95
-0.0112334528
1657.05
0.0016866884

1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
1/1/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013
11/26/2013
11/25/2013
11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/14/2013

21,337.67
21,251.12
21,205.05
21,063.62
21,265.18
21,289.49
21,032.88
21,134.21
20,758.49
20,713.37
20,729.38
20,693.24
20,787.30
20,851.33
20,888.33
21,140.48
21,170.68
21,143.01
21,193.58
21,074.59
21,032.71
21,101.03
21,079.72
20,708.62
20,859.86
20,612.14
20,659.52
20,715.58
20,925.61
21,171.41
21,255.26
21,326.42
20,996.53
20,957.81
20,708.71
20,854.92
20,898.01
20,791.93
20,534.91
20,420.26
20,425.02
20,605.08
20,217.39
20,229.05
20,635.13
20,890.82
20,850.74
20,399.42

1645.75
1658.6
1641
1622.05
1637
1643.55
1626.9
1641.95
1608.85
1639.1
1655.4
1659.75
1687.65
1716.1
1742.5
1765.3
1765.5
1763.4
1769.9
1754.2
1759.15
1757.55
1751.85
1730.45
1764.9
1718.95
1732.85
1743.55
1778.4
1796.7
1844.55
1889.2
1861.8
1853.7
1819.7
1814.35
1822.65
1821.5
1763.55
1763.9
1785.85
1804.55
1740.3
1760.1
1795.55
1823.3
1767.15
1722.4

0.0040727265
0.0021725957
0.0067144204
-0.0094784055
-0.001141878
0.0122004214
-0.0047945961
0.0180995824
0.0021783032
-0.0007723338
0.0017464641
-0.0045248782
-0.0030707873
-0.001771324
-0.0119273545
-0.0014265012
0.0013087068
-0.0023860999
0.0056461359
0.0019911842
-0.0032377566
0.0010109242
0.0179200739
-0.0072502884
0.0120181602
-0.0022933737
-0.0027061757
-0.0100369834
-0.0116099967
-0.0039449059
-0.0033367063
0.0157116438
0.0018475213
0.0120287551
-0.0070108157
-0.0020619188
0.0051019795
0.0125162467
0.005614522
-0.0002330475
-0.0087386217
0.0191760658
-0.0005763988
-0.0196790619
-0.0122393472
0.0019222339
0.0221241584
0.0101523195

11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/3/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013
9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/6/2013
9/5/2013
9/4/2013

20,194.40
20,281.91
20,490.96
20,666.15
20,822.77
20,894.94
20,974.79
21,239.36
21,196.81
21,164.52
21,033.97
20,929.01
20,570.28
20,683.52
20,725.43
20,767.88
20,864.97
20,893.89
20,882.89
20,415.51
20,547.62
20,607.54
20,528.59
20,272.91
20,249.26
19,983.61
19,895.10
19,915.95
19,902.07
19,517.15
19,379.77
19,727.27
19,893.85
19,856.24
19,920.21
19,900.96
20,263.71
20,646.64
19,962.16
19,804.03
19,742.47
19,732.76
19,781.88
19,997.45
19,997.09
19,270.06
18,979.76
18,567.55

1697.85
-0.0043146824
1675.45
-0.0102020598
1705
-0.0084771474
1744.25
-0.0075215737
1752.25
-0.0034539463
1809.6
-0.0038069511
1873.2
-0.01245659
1886
0.0020073775
1879.4
0.0015256665
1795.5
0.0062066267
1721
0.0050150485
1737.3
0.0174392376
1676.2
-0.0054748902
1717.65
-0.0020221535
1718.25
-0.0020440218
1716.35
-0.0046532538
1676.9
-0.0013841367
1671.25
0.000526747
1664.8
0.0228933786
1621.6
-0.0064294551
1621.55
-0.0029076736
1656.2
0.003845856
1651.6
0.0126119043
1633
0.0011679439
1612.35
0.0132933939
1611.65
0.0044488341
1632.75
-0.0010468996
1652.4
0.0006974149
1659.45
0.0197221418
1643.5
0.0070888354
1615.25
-0.0176152098
1641.7
-0.008373442
1675.2
0.0018941149
1686.35
-0.0032113115
1647.05
0.00096729
1652.45
-0.0179014603
1746.55
-0.0185468435
1808.75
0.0342888746
1673.75
0.0079847385
1634.9
0.0031181509
1649.65
0.0004920751
1662.95
-0.0024830805
1658.1
-0.0107798744
1688.9 1.800261938E-005
1631.45
0.0377284762
1633.25
0.0152952408
1636.25
0.0222005596
1491.05
0.0182558929

9/3/2013
9/2/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/14/2013
8/13/2013
8/12/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013
7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013

18,234.66
18,886.13
18,619.72
18,401.04
17,996.15
17,968.08
18,558.13
18,519.44
18,312.94
17,905.91
18,246.04
18,307.52
18,598.18
19,367.59
19,229.84
18,946.98
18,789.34
18,664.88
18,733.04
19,182.26
19,164.02
19,317.19
19,345.70
19,348.34
19,593.28
19,748.19
19,804.76
20,090.68
20,302.13
20,159.12
20,149.85
20,128.41
19,948.73
19,851.23
20,034.48
19,958.47
19,676.06
19,294.12
19,439.48
19,324.77
19,495.82
19,410.84
19,177.76
19,463.82
19,577.39
19,395.81
18,875.95
18,552.12

1475.3
1516.65
1514.4
1489.25
1498.2
1519.9
1557.25
1559.45
1571.1
1549.6
1553.5
1530.4
1571.2
1625.1
1620.7
1604.8
1661.45
1713.55
1640.75
1682.35
1681.35
1683.45
1709.85
1723.65
1744.05
1764.8
1799.45
1802.9
1861.1
1824.15
1814.1
1824.45
1807.05
1828.45
1916.1
1893.4
1910.15
1877.55
1896.35
1877.3
1894.7
1901.45
1899.6
1990.85
2015.6
1953.6
1913.7
1900.7

-0.0344946265
0.0143079488
0.0118841109
0.0224987011
0.0015622148
-0.0317946905
0.002089156
0.0112761796
0.0227316009
-0.0186413052
-0.0033581829
-0.015628411
-0.0397266774
0.0071633461
0.0149290283
0.0083898636
0.0066681382
-0.0036384911
-0.0234185127
0.0009517836
-0.0079292071
-0.0014737125
-0.0001364458
-0.0125012249
-0.0078442632
-0.002856384
-0.0142314745
-0.0104151633
0.0070940597
0.0004600531
0.0010651611
0.0090070897
0.0049115344
-0.009146731
0.0038084082
0.0143529751
0.0197956683
-0.0074775663
0.0059359051
-0.0087736756
0.0043779661
0.0121536613
-0.0146970122
-0.0058010797
0.0093618158
0.0275408655
0.017455148
-0.0041349176

6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/11/2013
5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/23/2013
4/22/2013
4/18/2013
4/17/2013

18,629.15
18,540.89
18,774.24
18,719.29
19,245.70
19,223.28
19,325.87
19,177.93
18,827.16
19,041.13
19,143.00
19,441.07
19,429.23
19,519.49
19,568.22
19,545.78
19,610.48
19,760.30
20,215.40
20,147.64
20,160.82
20,030.77
19,704.33
19,674.33
20,062.24
20,111.61
20,223.98
20,286.12
20,247.33
20,212.96
19,722.29
19,691.67
20,122.32
20,082.62
19,939.04
19,990.18
19,888.95
19,673.64
19,575.64
19,735.77
19,504.18
19,387.50
19,286.72
19,406.85
19,179.36
19,169.83
19,016.46
18,731.16

1914.75
1948.85
1990.4
1998.45
2045.7
2043.9
2064.95
2046.25
2019.8
2010.05
1997.65
2012.1
2023.15
2049.15
2031.6
2026
2069.7
2047.7
2088.45
2105.25
2130.25
2161.6
2151.15
2176.2
2364.3
2361.1
2413.15
2424.6
2414.8
2384.5
2291.3
2278.25
2305.9
2293.75
2294.35
2253.55
2256.35
2225.25
2216.55
2299.35
2264.2
2272.45
2289.55
2331.1
2286.65
2323.95
2294
2244.45

0.0047602893
-0.0124292648
0.0029354746
-0.0273520838
0.0011662942
-0.0053084285
0.0077140755
0.0186310628
-0.0112372533
-0.0053215275
-0.015331975
0.0006093911
-0.0046240962
-0.0024902623
0.0011480739
-0.0032992563
-0.0075818687
-0.0225125399
0.0033631731
-0.0006537433
0.0064925113
0.016566917
0.0015248296
-0.0193353285
-0.002454801
-0.0055562753
-0.0030631782
0.0019158082
0.0017003942
0.0248789568
0.0015549722
-0.0214016078
0.0019768337
0.0072009485
-0.0025582561
0.0050897609
0.0109440856
0.005006222
-0.0081136941
0.011873865
0.0060183108
0.0052253571
-0.0061900824
0.0118611883
0.0004971353
0.0080651183
0.0152313044
-0.0007345986

4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/28/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013
3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013
2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013

18,744.93
18,357.80
18,242.56
18,542.20
18,414.45
18,226.48
18,437.78
18,450.23
18,509.70
18,801.64
19,040.95
18,864.75
18,835.77
18,704.53
18,681.42
18,735.60
18,792.87
18,884.19
19,008.10
19,293.20
19,427.56
19,570.44
19,362.55
19,564.92
19,646.21
19,683.23
19,413.54
19,252.61
19,143.17
18,877.96
18,918.52
18,861.54
19,152.41
19,015.14
19,331.69
19,317.01
19,325.36
19,642.75
19,635.72
19,501.08
19,468.15
19,497.18
19,608.08
19,561.04
19,460.57
19,484.77
19,580.32
19,639.72

2181.85
2144.7
2082.05
2041.7
2021
1987.1
2033.95
2056.3
2066.1
2107.3
2140.1
2090.6
2072.75
2051.4
2058.45
2083.9
2120.05
2117.75
2202.95
2248.5
2261.65
2255.85
2179.25
2201.3
2205.2
2204.1
2168.45
2166.2
2130.55
2098.2
2089.3
2085.4
2213.85
2199
2220.85
2196.5
2210
2251.4
2273.7
2259.75
2233.25
2214.35
2255.05
2297.15
2294.55
2286.4
2327.1
2351

0.0210880389
0.0063170958
-0.0161598947
0.0069374866
0.0103130171
-0.0114601649
-0.0006747883
-0.00321291
-0.0155273689
-0.0125681754
0.0093401715
0.001538562
0.0070164821
0.001237058
-0.0028918209
-0.0030474324
-0.0048357912
-0.0065187999
-0.0147772272
-0.0069159483
-0.0073008067
0.0107367057
-0.0103435128
-0.0041376937
-0.0018807889
0.0138918507
0.0083588667
0.0057169215
0.0140486578
-0.0021439309
0.0030209622
-0.0151871227
0.0072189845
-0.0163746677
0.000759952
-0.0004320747
-0.0161581245
0.000358021
0.006904233
0.0016914807
-0.0014889333
-0.0056558317
0.0024047801
0.005162747
-0.0012419957
-0.0048798998
-0.003024483
-0.0010223898

2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
12/31/2012
12/28/2012
12/27/2012
12/26/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/10/2012
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
11/30/2012
11/29/2012

19,659.82
19,751.19
19,781.19
19,894.98
20,005.00
19,990.90
20,103.35
20,103.53
19,923.78
20,026.61
19,981.57
20,101.82
20,039.04
19,964.03
19,817.63
19,986.82
19,906.41
19,663.64
19,663.55
19,666.59
19,742.52
19,691.42
19,784.08
19,764.78
19,714.24
19,580.81
19,426.71
19,444.84
19,323.80
19,417.46
19,255.09
19,242.00
19,453.92
19,476.00
19,364.75
19,244.42
19,317.25
19,229.26
19,355.26
19,387.14
19,409.69
19,424.10
19,486.80
19,391.86
19,348.12
19,305.32
19,339.90
19,170.91

2365.2
-0.0046260504
2351.85
-0.0015165923
2409.9
-0.0057195333
2436.6
-0.0054996251
2435.4
0.0007053209
2457.3
-0.0055935951
2490.15 -8.953651423E-006
2513.25
0.0090218824
2458.4
-0.0051346683
2480.3
0.0022540771
2464.35
-0.0059820454
2497.75
0.0031328846
2491.2
0.0037572574
2468.35
0.0073873617
2432.9
-0.0084650785
2488.9
0.0040394024
2498.25
0.0123461373
2490.95
0.000004577
2539.2
-0.0001545769
2521.65
-0.0038460136
2493.45
0.0025950389
2467
-0.0046835638
2484.8
0.0009764844
2470.95
0.0025636291
2448.1
0.0068143248
2426
0.0079323776
2383.75
-0.000932381
2377.75
0.0062637783
2388.8
-0.0048234939
2371.2
0.0084325755
2328.3
0.0006802827
2333.7
-0.0108934343
2380.1
-0.001133703
2368.9
0.0057449748
2371.4
0.0062527216
2343.5
-0.0037702054
2320.15
0.0045758391
2261.8
-0.0065098583
2294.75
-0.001644389
2303.65
-0.0011617908
2319.5
-0.0007418619
2310.85
-0.0032175627
2307.25
0.0048958687
2269.2
0.0022606848
2238.25
0.0022170055
2203.3
-0.0017880134
2170.05
0.008814918
2132.05
0.0174518949

11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/13/2012
11/12/2012
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/23/2012
10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/18/2012
9/17/2012

18,842.08
18,537.01
18,506.57
18,517.34
18,460.38
18,329.32
18,339.00
18,309.37
18,471.37
18,618.87
18,670.34
18,683.68
18,846.26
18,902.41
18,817.38
18,762.87
18,755.45
18,561.70
18,505.38
18,430.85
18,635.82
18,625.34
18,758.63
18,710.02
18,793.44
18,682.31
18,791.93
18,610.77
18,577.70
18,713.55
18,675.18
18,804.75
18,631.10
18,793.36
18,708.98
18,938.46
19,058.15
18,869.69
18,823.91
18,762.74
18,579.50
18,632.17
18,694.41
18,673.34
18,752.83
18,349.25
18,496.01
18,542.31

2112.2
2090.9
2089.7
2099.65
2060.7
2065.9
2094.95
2107.5
2153.4
2171.95
2190.65
2156.35
2243.55
2214.35
2172.85
2143.05
2152.5
2114.15
2109.6
2074.15
2170.35
2173.2
2201.8
2235.2
2241.9
2256.65
2276.65
2214.65
2228.95
2264.3
2250.6
2268.75
2227.2
2280.2
2269.85
2339.3
2344.8
2295.5
2269.3
2237.9
2246.55
2228.2
2197.2
2197.05
2212.6
2121.4
2150.65
2076.15

0.0164573467
0.0016448213
-0.000581617
0.003085527
0.0071502925
-0.0005278369
0.0016182971
-0.0087703294
-0.0079220705
-0.0027567789
-0.0007139921
-0.0086266453
-0.0029705207
0.004518695
0.0029052059
0.0003956183
0.0104381603
0.0030434393
0.0040437636
-0.0109987111
0.0005626743
-0.0071055296
0.0025980731
-0.0044387829
0.0059484079
-0.0058333551
0.0097341486
0.0017800912
-0.0072594457
0.0020545987
-0.0068902804
0.0093204373
-0.0086339005
0.0045101336
-0.0121171415
-0.0062802528
0.0099874455
0.0024320133
0.0032601848
0.0098624828
-0.0028268312
-0.0033293375
0.0011283466
-0.0042388269
0.0219943594
-0.0079346843
-0.002496992
0.0042265413

9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/8/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/17/2012
8/16/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012

18,464.27
18,021.16
18,000.03
17,852.95
17,766.78
17,749.65
17,683.73
17,346.27
17,313.34
17,440.87
17,384.40
17,429.56
17,541.64
17,490.81
17,631.71
17,678.81
17,783.21
17,850.22
17,846.86
17,885.26
17,691.08
17,657.21
17,728.20
17,633.45
17,557.74
17,560.87
17,600.56
17,601.78
17,412.96
17,197.93
17,224.36
17,257.38
17,236.18
17,143.68
16,839.19
16,639.82
16,846.05
16,918.08
16,877.35
17,158.44
17,278.85
17,185.01
17,105.30
17,103.31
17,213.70
17,232.55
17,489.14
17,618.35

1970.55
0.0245883173
1867.45
0.0011738869
1858.85
0.0082384144
1857.35
0.0048500629
1861.3
0.0009650895
1895.45
0.0037277203
1887.65
0.0194543265
1852.75
0.0019020016
1831.7
-0.0073121352
1872.25
0.0032483146
1849.2
-0.0025910006
1845
-0.0063893684
1840.25
0.0029060975
1829.3
-0.0079912839
1843.05
-0.0026642065
1845.95
-0.0058707061
1894.8
-0.0037540154
1912.45
0.0001882684
1912.65
-0.0021470194
1913.85
0.010976153
1896.3
0.0019181966
1893.65
-0.0040043546
1910.25
0.0053733104
1905.75
0.0043120584
1887.95
-0.0001782372
1971.95
-0.0022550419
2061.1 -6.931117194E-005
2059.3
0.0108436475
2018.2
0.0125032489
2005.55
-0.0015344547
2014.65
-0.0019133843
2032.7
0.0012299709
2005.2
0.0053955743
2031.05
0.0180822237
1941.2
0.0119814998
2017.15
-0.0122420389
2070.65
-0.0042575753
2094.8
0.0024132936
2092.55
-0.0163820254
2134.55
-0.0069686351
2157.75
0.0054605729
2185.95
0.0046599592
2198.85
0.0001163517
2194.45
-0.0064129153
2179.3
-0.0010938602
2216.85
-0.0146713904
2216
-0.0073338309
2222.2
0.0130157693

7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012
6/15/2012
6/14/2012
6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012

17,391.98
17,521.12
17,538.67
17,462.81
17,425.71
17,398.98
17,429.98
16,990.76
16,967.76
16,906.58
16,882.16
16,972.51
17,032.56
16,896.63
16,859.80
16,705.83
16,949.83
16,677.88
16,880.51
16,862.80
16,668.01
16,718.87
16,649.05
16,454.30
16,020.64
15,988.40
15,965.16
16,218.53
16,312.15
16,438.58
16,416.84
16,217.82
16,222.30
15,948.10
16,026.41
16,183.26
16,152.75
16,070.48
16,030.09
16,328.25
16,215.84
16,292.98
16,420.05
16,479.58
16,546.18
16,912.71
16,831.08
17,151.19

2206.5
2218
2232.2
2224.25
2183.95
2179.6
2159.15
2095.45
2113.4
2116.1
2114.9
2156.75
2177.95
2116.7
2103.1
2087.65
2182.8
2154.25
2222.25
2206.9
2164.55
2180.05
2167.85
2159.45
2080.25
2046.2
2026.2
2055.6
2097.5
2120.3
2100.35
2005
1970.8
1956.45
1938.5
2007.4
1942
1848.1
1829.2
1859.95
1840.2
1852.2
1843.75
1887.6
1958.95
2026.15
1993.6
2085.2

-0.0073705334
-0.001000646
0.004344089
0.0021290381
0.001536297
-0.0017785448
0.0258505211
0.0013555119
0.0036187094
0.0014464974
-0.005323314
-0.0035256004
0.0080447995
0.0021844862
0.009216543
-0.0143954246
0.0163060293
-0.0120037842
0.0010502408
0.0116864581
-0.0030420716
0.0041936327
0.0118358119
0.0270688312
0.0020164619
0.0014556697
-0.0156222543
-0.0057392802
-0.0076910536
0.00132425
0.0122716863
-0.0002761631
0.0171932707
-0.0048863095
-0.0096921139
0.0018888425
0.0051193244
0.0025196365
-0.018260377
0.0069321108
-0.0047345544
-0.0077387097
-0.0036123493
-0.0040250982
-0.0216718669
0.0048499562
-0.0186640111
-0.008711177

5/2/2012
4/30/2012
4/28/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012
4/13/2012
4/12/2012
4/11/2012
4/10/2012
4/9/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/7/2012
3/6/2012
3/5/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012

17,301.91
17,318.81
17,187.34
17,134.25
17,130.67
17,151.29
17,207.29
17,096.68
17,373.84
17,503.71
17,392.39
17,357.94
17,150.95
17,094.51
17,332.62
17,199.40
17,243.84
17,222.14
17,486.02
17,597.42
17,478.15
17,404.20
17,058.61
17,121.62
17,257.36
17,052.78
17,361.74
17,196.47
17,601.71
17,316.18
17,273.37
17,466.20
17,675.85
17,919.30
17,813.62
17,587.67
17,503.24
17,145.52
17,173.29
17,362.87
17,636.99
17,636.80
17,583.97
17,752.68
17,731.12
17,445.75
17,923.57
18,078.50

2139.45
-0.0009758176
2137.95
0.0076492348
2131.05
0.0030984724
2125.7
0.0002089819
2159.2
-0.0012022419
2171.7
-0.0032544346
2188.45
0.0064696772
2192.1
-0.0159527197
2260.45
-0.0074195699
2271.3
0.0064005004
2289.6
0.0019846825
2299.95
0.0120687192
2265.4
0.0033016448
2211.45
-0.0137376807
2224.1
0.007745619
2160.3
-0.0025771522
2151
0.001260006
2101.3
-0.0150909126
2164.3
-0.0063304734
2170.9
0.0068239488
2129.4
0.0042489744
2095
0.0202589777
2061.6
-0.0036801424
2081.15
-0.0078656295
2129.8
0.0119968709
2118.3
-0.0177954514
2165.25
0.0096106934
2160.6
-0.0230227631
2233.55
0.0164892026
2184.15
0.0024783815
2159.65
-0.0110401805
2227.95
-0.0118608157
2299.45
-0.0135859102
2351.5
0.0059325393
2327.65
0.0128470684
2310.25
0.0048236784
2222.3
0.0208637592
2141.05
-0.001617046
2151
-0.0109187018
2174.15
-0.0155423346
2250.75 1.077292933E-005
2245.7
0.003004441
2219.75
-0.0095033539
2243.4
0.0012159412
2229.55
0.0163575656
2125.1
-0.0266587516
2206.8
-0.0085698482
2261.25
-0.0036786487

2/22/2012
2/21/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/7/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
12/30/2011
12/29/2011
12/28/2011
12/27/2011
12/26/2011
12/23/2011
12/22/2011
12/21/2011
12/20/2011
12/19/2011
12/16/2011

18,145.25
18,428.61
18,289.35
18,153.99
18,202.41
17,848.57
17,772.84
17,748.69
17,830.75
17,707.32
17,622.45
17,707.31
17,604.96
17,431.85
17,300.58
17,193.55
16,863.30
17,233.98
17,077.18
16,995.77
16,751.73
16,739.01
16,643.74
16,451.47
16,466.05
16,189.36
16,154.62
16,037.51
16,175.86
16,165.09
15,814.72
15,848.80
15,867.73
15,857.08
15,882.64
15,939.36
15,517.92
15,454.92
15,543.93
15,727.85
15,873.95
15,970.75
15,738.70
15,813.36
15,685.21
15,175.08
15,379.34
15,491.35

2257.8
2451.75
2416.75
2349.05
2250.5
2198.45
2129
2172.5
2181.95
2175.4
2152.05
2163.05
2103.1
2072.65
2077.1
2061.05
1990.7
2042.6
2056.6
2041.3
1940.65
1931.8
1883.7
1863.6
1842.85
1816.65
1777.15
1760.7
1725.75
1702.05
1637.75
1669.75
1676.15
1691.7
1695.15
1706.5
1629.65
1619.5
1627.05
1609.7
1642.9
1664.65
1648.35
1668.45
1623.1
1582.8
1631.55
1680.45

-0.0153760918
0.0076142673
0.0074562121
-0.0026600873
0.0198245574
0.004260996
0.0013606638
-0.004602162
0.0069705636
0.0048160159
-0.0047923711
0.0058137025
0.0099306729
0.0075876069
0.0062250088
0.0195839486
-0.0215086707
0.0091818438
0.0047900154
0.0145680476
0.0007599016
0.005724074
0.0116871015
-0.0008854583
0.0170908547
0.0021504684
0.0073022558
-0.0085528683
0.0006662505
0.0221546761
-0.0021503205
-0.0011929873
0.0006716243
-0.0016093042
-0.0035584867
0.0271582789
0.0040763718
-0.0057263511
-0.011693906
-0.0092037584
-0.0060610804
0.0147439115
-0.0047213242
0.0081701169
0.0336162972
-0.0132814542
-0.0072304867
-0.0217927354

12/15/2011
12/14/2011
12/13/2011
12/12/2011
12/9/2011
12/8/2011
12/7/2011
12/5/2011
12/2/2011
12/1/2011
11/30/2011
11/29/2011
11/28/2011
11/25/2011
11/24/2011
11/23/2011
11/22/2011
11/21/2011
11/18/2011
11/17/2011
11/16/2011
11/15/2011
11/14/2011
11/11/2011
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
10/31/2011
10/28/2011
10/26/2011
10/25/2011
10/24/2011
10/21/2011
10/20/2011
10/19/2011
10/18/2011
10/17/2011
10/14/2011
10/13/2011
10/12/2011
10/11/2011
10/10/2011
10/7/2011
10/5/2011
10/4/2011

15,836.47
15,881.14
16,002.51
15,870.35
16,213.46
16,488.24
16,877.06
16,805.33
16,846.83
16,483.45
16,123.46
16,008.34
16,167.13
15,695.43
15,858.49
15,699.97
16,065.42
15,946.10
16,371.51
16,461.71
16,775.87
16,882.67
17,118.74
17,192.82
17,362.10
17,569.53
17,562.61
17,481.93
17,464.85
17,480.83
17,705.01
17,804.80
17,288.83
17,254.86
16,939.28
16,785.64
16,936.89
17,085.34
16,748.29
17,025.09
17,082.69
16,883.92
16,958.39
16,536.47
16,557.23
16,232.54
15,792.41
15,864.86

1744.5
1784.65
1787.2
1773.1
1863.95
1865.85
1936.7
1908.6
1886.5
1819.25
1762.85
1756.5
1776.9
1690.7
1653.25
1654.3
1688.65
1673.05
1725.5
1757.5
1764.9
1729.9
1753.05
1797.65
1862.5
1997.55
1964.25
1934.5
1908.95
1902.2
1906.7
1907
1866.95
1840.45
1907.55
1948.6
1934.45
1919.1
1863.4
1891.8
1882.5
1886.95
1872.25
1765.1
1754.55
1751.85
1715.3
1786.7

-0.0028127704
-0.0075844352
0.0083274786
-0.0211620468
-0.0166652111
-0.0230383728
0.0042682887
-0.0024633714
0.0220451422
0.0223270936
0.0071912516
-0.0098217804
0.030053334
-0.0102821895
0.0100968346
-0.0227476157
0.0074827074
-0.0259847748
-0.0054793822
-0.0187268976
-0.0063260136
-0.0137901504
-0.0043087754
-0.0097499726
-0.011806235
0.0003940189
0.0046150511
0.0009779643
-0.0009141442
-0.0126619527
-0.0056046684
0.0298441248
0.0019687207
0.0186300716
0.0091530618
-0.0089302109
-0.0086887355
0.0201244426
-0.0162583575
-0.0033718343
0.01177274
-0.0043913367
0.0255145143
-0.0012538329
0.0200024149
0.0278697172
-0.0045666965
-0.0177439177

10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011
9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011
7/27/2011
7/26/2011
7/25/2011

16,151.45
16,453.76
16,698.07
16,446.02
16,524.03
16,051.10
16,162.06
16,361.15
17,065.15
17,099.28
16,745.35
16,933.83
16,876.54
16,709.60
16,467.44
16,501.74
16,866.97
17,165.54
17,065.00
16,862.81
16,713.33
16,821.46
16,676.75
16,416.33
15,848.83
16,146.33
16,284.98
16,498.47
16,341.70
16,141.67
16,469.79
16,840.80
16,730.94
16,839.63
17,059.40
17,130.51
16,857.91
16,990.18
17,305.87
17,693.18
17,940.55
18,109.89
18,314.33
18,197.20
18,209.52
18,432.25
18,518.22
18,871.29

1862.75
1911.1
1950.1
1968.7
1996.2
1951.2
1955.5
1935.5
2006.75
1989.05
1916.6
1945.55
1898.15
1831.45
1840.05
1869.15
1954.9
2029.65
2028.15
1980
2000
1993.9
1974.5
1938.3
1888.75
1965.4
1992.15
2064.95
2061.5
2039.9
2077.55
2174.85
2198.4
2193.45
2250.3
2270.85
2230.6
2218.25
2232.85
2257.35
2278.95
2276.8
2344.25
2342
2356.45
2403.3
2441.8
2513.65

-0.018373308
-0.0146310322
0.0153258965
-0.0047210033
0.0294640243
-0.0068654615
-0.01216846
-0.0412536661
-0.0019959905
0.0211360169
-0.0111303822
0.0033946532
0.009990664
0.0147053823
-0.0020785687
-0.0216535631
-0.0173935687
0.005891591
0.0119902911
0.0089437593
-0.0064280984
0.0086773502
0.0158634725
0.0358070596
-0.0184252397
-0.0085139804
-0.0129399878
0.0095932492
0.0123921503
-0.019922537
-0.0220304261
0.0065662778
-0.0064544173
-0.0128826336
-0.0041510731
0.0161704505
-0.0077850853
-0.0182417873
-0.0218903555
-0.0137883175
-0.0093506918
-0.0111628435
0.0064367045
-0.0006765692
-0.012083712
-0.0046424548
-0.0187093728
0.0079578898

7/22/2011
7/21/2011
7/20/2011
7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011
5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011

18,722.30
18,436.19
18,502.38
18,653.87
18,507.04
18,561.92
18,618.20
18,596.02
18,411.62
18,721.39
18,858.04
19,078.30
18,726.97
18,744.56
18,814.48
18,762.80
18,845.87
18,693.86
18,492.45
18,412.41
18,240.68
17,727.49
17,550.63
17,560.30
17,506.63
17,870.53
17,985.88
18,132.24
18,308.66
18,266.03
18,268.54
18,384.90
18,394.29
18,495.62
18,420.11
18,376.48
18,494.18
18,608.81
18,503.28
18,232.06
18,266.10
18,044.64
17,847.24
18,011.97
17,993.33
18,326.09
18,141.40
18,086.20

2494.05
2452.25
2472.3
2511.6
2472.3
2470.95
2466.4
2432.5
2400.3
2430.9
2478.65
2475.85
2443.1
2471.7
2433.5
2421.1
2405.95
2380.5
2338.15
2324.7
2288.15
2159.55
2141.05
2149.75
2179.75
2211.1
2205.75
2182
2233.95
2220.1
2242.95
2263.15
2293.25
2316.6
2311.65
2312.8
2332.95
2329.65
2297.8
2236
2234.5
2188.85
2175.75
2221.6
2252.85
2322.05
2327.6
2355.7

0.0155189331
-0.0035773776
-0.008121103
0.0079337376
-0.0029565907
-0.0030228486
0.0011927283
0.0100154142
-0.0165463141
-0.0072462462
-0.0115450538
0.0187606431
-0.0009384056
-0.0037162866
0.0027543863
-0.0044078623
0.0081315469
0.0108914719
0.0043470681
0.0094146709
0.0289488247
0.0100771311
-0.000550674
0.0030656957
-0.0203631342
-0.0064133643
-0.0080718102
-0.0096358772
0.0023338405
-0.0001373947
-0.006329107
-0.0005104845
-0.0054785944
0.0040993241
0.0023742305
-0.0063641643
-0.0061599855
0.0057033131
0.0148759932
-0.0018635615
0.0122728965
0.0110605337
-0.0091455849
0.0010359394
-0.0181577194
0.0101805814
0.0030520507
-0.0028201474

5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011
4/26/2011
4/25/2011
4/21/2011
4/20/2011
4/19/2011
4/18/2011
4/15/2011
4/13/2011
4/11/2011
4/8/2011
4/7/2011
4/6/2011
4/5/2011
4/4/2011
4/1/2011
3/31/2011
3/30/2011
3/29/2011
3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011
3/10/2011
3/9/2011
3/8/2011

18,137.35
18,345.03
18,531.28
18,335.79
18,584.96
18,512.77
18,528.96
18,518.81
18,210.58
18,469.36
18,534.69
18,998.02
19,135.96
19,292.02
19,448.69
19,545.35
19,584.31
19,602.23
19,470.98
19,121.83
19,091.17
19,386.82
19,696.86
19,262.54
19,451.45
19,591.18
19,612.20
19,686.82
19,701.73
19,420.39
19,445.22
19,290.18
19,120.80
18,943.14
18,815.64
18,350.74
18,206.16
17,988.30
17,839.05
17,878.81
18,149.87
18,358.69
18,167.64
18,439.48
18,174.09
18,327.98
18,469.95
18,439.65

2413.6
2617.3
2649.05
2642.85
2674.8
2628.1
2623.45
2642.95
2602.6
2617.35
2583.1
2691.65
2805.6
2858.95
2910.25
2934.3
2919.35
2860.35
2795.05
2738.55
2752.95
2803.3
2819.4
2779.1
2779
2808.35
2796.8
2793.9
2762.35
2719.5
2767.9
2859.25
2768.65
2747.3
2709.45
2651.7
2646.7
2620.95
2582.7
2590.65
2618.1
2642.85
2563.45
2600.1
2571.55
2589.7
2632.55
2644.55

-0.0113207773
-0.0100505739
0.0106616622
-0.0134070776
0.0038994705
-0.0008737673
0.0005480914
0.016925875
-0.0140113139
-0.003524742
-0.024388331
-0.0072084181
-0.0080893551
-0.0080555554
-0.0049454218
-0.0019893476
-0.0009141817
0.0067408009
0.0182592356
0.0016059781
-0.0152500513
-0.01574058
0.0225473899
-0.0097118724
-0.0071322912
-0.0010717819
-0.0037903531
-0.0007567863
0.0144868357
-0.0012769205
0.00803725
0.008858416
0.009378593
0.0067762776
0.0253341282
0.0079412682
0.0121112056
0.0083664769
-0.0022238617
-0.0149345422
-0.0113744499
0.0105159503
-0.0147422812
0.0146026569
-0.0083964518
-0.0076865395
0.0016431982
0.0119071464

3/7/2011
3/4/2011
3/3/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011
2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/15/2011
2/14/2011
2/11/2011
2/10/2011
2/9/2011
2/8/2011
2/7/2011
2/4/2011
2/3/2011
2/2/2011
2/1/2011
1/31/2011
1/28/2011
1/27/2011
1/25/2011
1/24/2011
1/21/2011
1/20/2011
1/19/2011
1/18/2011
1/17/2011
1/14/2011
1/13/2011
1/12/2011
1/11/2011
1/10/2011
1/7/2011
1/6/2011
1/5/2011
1/4/2011
1/3/2011
12/31/2010
12/30/2010
12/29/2010
12/28/2010

18,222.67
18,486.45
18,489.76
18,446.50
17,823.40
17,700.91
17,632.41
18,178.33
18,296.16
18,438.31
18,211.52
18,506.82
18,300.90
18,273.80
18,202.20
17,728.61
17,463.04
17,592.77
17,775.70
18,037.19
18,008.15
18,449.31
18,090.62
18,022.22
18,327.76
18,395.97
18,684.43
18,969.45
19,151.28
19,007.53
19,046.54
18,978.32
19,092.05
18,882.25
18,860.44
19,182.82
19,534.10
19,196.34
19,224.12
19,691.81
20,184.74
20,301.10
20,498.72
20,561.05
20,509.09
20,389.07
20,256.03
20,025.42

2622.8
2700.2
2690
2706.9
2632
2583.9
2530.95
2622.3
2727.05
2791.5
2755.3
2779.35
2752.95
2728.4
2691.2
2584.65
2496.65
2590.9
2638.7
2662.7
2646.7
2652.55
2573.35
2595.75
2641.05
2618.55
2653.65
2679.25
2693.1
2597.95
2534.85
2508.7
2556.35
2516.45
2502.25
2560.65
2664.75
2611.8
2547.8
2599.85
2625.2
2697.3
2733.6
2820.85
2811.05
2749.5
2752.8
2727.05

-0.0142688293
-0.000179018
0.0023451603
0.0349596598
0.0069199832
0.0038848915
-0.0300313615
-0.0064401492
-0.0077094918
0.0124531066
-0.0159562799
0.0112519056
0.0014829975
0.0039335904
0.0267133182
0.0152075469
-0.007374052
-0.0102910153
-0.0144972693
0.0016126032
-0.0239120054
0.0198274023
0.0037953149
-0.0166708861
-0.0037078773
-0.0154385229
-0.0150252116
-0.0094944046
0.0075627922
-0.002048141
0.003594628
-0.0059569297
0.011110964
0.0011563887
-0.0168056626
-0.0179829119
0.0175950207
-0.0014450596
-0.0237504831
-0.0244209239
-0.0057317091
-0.0096406019
-0.00303146
0.0025335108
0.0058864872
0.0065679208
0.0115158633
-0.0001752465

12/27/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/19/2010
11/18/2010
11/16/2010
11/15/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010
10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010

20,028.93
20,073.66
19,982.88
20,015.80
20,060.32
19,888.88
19,864.85
19,647.77
19,799.19
19,691.78
19,508.89
19,242.36
19,696.48
19,934.64
19,981.31
19,966.93
19,992.70
19,850.00
19,521.25
19,405.10
19,136.61
19,318.16
19,459.85
19,691.84
19,957.59
19,585.44
19,930.64
19,865.14
20,309.69
20,156.89
20,589.09
20,875.71
20,932.48
20,852.38
21,004.96
20,893.57
20,465.74
20,345.69
20,355.63
20,032.34
19,941.04
20,005.37
20,221.39
20,303.12
20,165.86
20,260.58
19,872.15
19,983.13

2751.85
2754.9
2749.15
2744.95
2743.6
2703.65
2761.85
2696.05
2792.7
2747.15
2736.55
2686.2
2807.8
2865.4
2952.85
3071.3
3097.75
3105.1
2994.1
2879.75
2858.85
2826.1
2854.1
2952.6
3038.6
2991.8
3064.5
3081.55
3164.15
3030.4
3174.85
3213.5
3271.9
3422.65
3489.55
3434.9
3272.05
3202
3195.8
3151.2
3177.55
3193.45
3180.45
3240.05
3201.1
3196.4
3094.45
3121.5

-0.0022282932
0.0045428887
-0.0016447007
-0.0022193066
0.0086198921
0.0012096744
0.0110485821
-0.0076477876
0.0054545602
0.0093747005
0.0138512116
-0.0230558963
-0.0119470429
-0.0023356827
0.0007201908
-0.0012889705
0.0071889169
0.0168406224
0.0059855399
0.0140301757
-0.009397893
-0.0072811455
-0.011781022
-0.013315736
0.0190013602
-0.017320066
0.0032972332
-0.0218885665
0.0075805345
-0.0209917
-0.0137298324
-0.0027120532
0.0038412881
-0.0072639986
0.0053313053
0.0209046924
0.0059005126
-0.000488317
0.0161384042
0.0045784974
-0.0032156366
-0.0106827473
-0.0040254897
0.0068065533
-0.0046750883
0.0195464507
-0.0055536845
-0.0092102243

10/18/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
10/4/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/3/2010
9/2/2010
9/1/2010
8/31/2010
8/30/2010
8/27/2010
8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/13/2010
8/12/2010
8/11/2010

20,168.89
20,125.05
20,497.64
20,687.88
20,203.34
20,339.89
20,250.26
20,315.32
20,543.08
20,407.71
20,475.73
20,445.04
20,069.12
19,956.34
20,104.86
20,117.38
20,045.18
19,861.01
19,941.72
20,001.55
19,906.10
19,594.75
19,417.49
19,502.11
19,346.96
19,208.33
18,799.66
18,666.71
18,645.06
18,560.05
18,221.43
18,238.31
18,205.87
17,971.12
18,032.11
17,998.41
18,226.35
18,179.64
18,311.59
18,409.35
18,401.82
18,454.94
18,257.12
18,048.85
18,050.78
18,167.03
18,073.90
18,070.19

3167.1
3164.7
3262.7
3304.9
3231.8
3259.2
3244.9
3216.65
3232.1
3249.6
3256.35
3261.2
3233.2
3194.25
3190.25
3179.9
3144.3
3140.55
3147.75
3104.25
3107.55
3094
3100.05
3060.65
3113.7
3147.25
2982.5
2894.2
2835.55
2858.75
2773.5
2758.1
2776.8
2764.85
2801.3
2803.1
2865.1
2823.7
2846.95
2822.6
2783.65
2805.7
2814.9
2818.15
2820.25
2849.4
2784
2603.6

0.0021783797
-0.0181772145
-0.0091957223
0.0239831632
-0.006713409
0.004426116
-0.0032025092
-0.0110869451
0.0066332773
-0.0033219817
0.0015010976
0.0187312647
0.0056513369
-0.0073872686
-0.0006223474
0.0036018634
0.0092729423
-0.0040472938
-0.0029912682
0.0047950126
0.0158894602
0.0091288833
-0.0043390177
0.0080193477
0.0072171813
0.0217381591
0.0071223049
0.0011611655
0.0045802678
0.0185836128
-0.0009255243
0.0017818429
0.0130626249
-0.0033822997
0.0018723876
-0.0125060695
0.0025693578
-0.0072058188
-0.005310345
0.0004091987
-0.0028783621
0.0108352248
0.0115392393
-0.0001069206
-0.0063989546
0.0051527341
0.0002053105
-0.0082217389

8/10/2010
8/9/2010
8/6/2010
8/5/2010
8/4/2010
8/3/2010
8/2/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/2/2010
7/1/2010
6/30/2010
6/29/2010
6/28/2010
6/25/2010
6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/4/2010

18,219.99
18,287.50
18,143.99
18,172.83
18,217.44
18,114.83
18,081.21
17,868.29
17,992.00
17,957.37
18,077.61
18,020.05
18,130.98
18,113.15
17,977.23
17,878.14
17,928.42
17,955.82
17,909.46
17,938.16
17,985.90
17,937.20
17,833.54
17,651.73
17,471.03
17,614.48
17,441.44
17,460.95
17,509.33
17,700.90
17,534.09
17,774.26
17,574.53
17,730.24
17,755.94
17,749.69
17,876.55
17,570.82
17,616.69
17,462.87
17,412.83
17,338.17
17,064.95
16,922.08
16,657.89
16,617.10
16,781.07
17,117.69

2631.65
2649.35
2620
2646.35
2594.5
2603.05
2581.1
2503.8
2473.2
2470.85
2435
2408.85
2494.7
2477.25
2437.15
2448.45
2456.15
2441.15
2439.45
2464.35
2428.05
2399.55
2368.85
2356.75
2303.95
2313
2272.6
2265.25
2261.8
2302.1
2294.9
2301.95
2300.8
2356.35
2349.55
2354.85
2386.95
2372.7
2345.25
2361
2363.95
2344.7
2338
2327.05
2272.95
2284.35
2287.05
2341.8

-0.0036915926
0.0079095061
-0.0015869845
-0.0024487524
0.0056644197
0.0018593888
0.0119160815
-0.0068758337
0.0019284561
-0.0066513217
0.0031942198
-0.0061182573
0.0009843677
0.0075606754
0.0055425229
-0.0028044858
-0.0015259676
0.0025885761
-0.0015999411
-0.0026543014
0.002715028
0.0058126429
0.0102998403
0.0103428361
-0.008143868
0.0099211992
-0.0011173504
-0.0027630983
-0.0108226135
0.0095134678
-0.0135122362
0.011364742
-0.008782171
-0.001447403
0.0003521188
-0.0070964476
0.0173998709
-0.0026037808
0.0088084032
0.0028737431
0.0043061061
0.0160105948
0.0084428155
0.0158597517
0.0024547003
-0.009771129
-0.0196650366
0.0056020533

6/3/2010
6/2/2010
6/1/2010
5/31/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
4/30/2010
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/23/2010
4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/16/2010
4/15/2010
4/13/2010
4/12/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/26/2010

17,022.33
16,741.84
16,572.03
16,944.63
16,863.06
16,666.40
16,387.84
16,022.48
16,469.55
16,445.61
16,519.68
16,408.49
16,875.76
16,835.56
16,994.60
17,265.87
17,195.81
17,141.53
17,330.55
16,769.11
16,987.53
17,087.96
17,137.14
17,386.08
17,558.71
17,503.47
17,380.08
17,690.62
17,745.28
17,694.20
17,573.99
17,472.56
17,460.58
17,400.68
17,591.18
17,639.26
17,821.96
17,853.00
17,933.14
17,714.40
17,970.02
17,941.37
17,935.68
17,692.62
17,527.77
17,590.17
17,711.35
17,644.76

2286.5
2258.95
2210.15
2268.35
2235.3
2215.7
2172.1
2154.6
2243
2271.55
2263.4
2214.85
2276.15
2251.45
2222.65
2315.15
2323.95
2286.9
2306.7
2226.35
2309.85
2285.3
2281.1
2300.05
2297.95
2274.45
2235.85
2216.1
2252.05
2255.6
2222.65
2105.2
2098.05
2031.75
2046.8
2054.1
2092.5
2092.1
2106.55
2094.25
2112.4
2124.05
2137.5
2103.7
2079
2082.15
2094.45
2072.75

0.0167538335
0.0102467833
-0.0219892674
0.0048372004
0.0117997888
0.0169979692
0.0228029618
-0.0271452468
0.0014557076
-0.004483743
0.00677637
-0.0276888271
0.002387803
-0.0093582667
-0.0157113427
0.0040742483
0.0031665785
-0.0109067514
0.0334806081
-0.0128576668
-0.0058772375
-0.0028697904
-0.0143183512
-0.0098315879
0.0031559456
0.007099507
-0.0175539354
-0.0030802557
0.0028868217
0.0068402224
0.0058051024
0.000686117
0.0034423942
-0.0108292906
-0.0027257379
-0.0102513977
-0.0017386434
-0.0044688214
0.0123481461
-0.0142248033
0.001596868
0.0003172447
0.0137379314
0.0094050755
-0.0035474359
-0.0068419403
0.0037739249
0.0048926894

3/25/2010
3/23/2010
3/22/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/5/2010
3/4/2010
3/3/2010
3/2/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
2/1/2010
1/29/2010
1/28/2010
1/27/2010
1/25/2010
1/22/2010
1/21/2010
1/20/2010
1/19/2010
1/18/2010
1/15/2010
1/14/2010

17,558.85
17,451.02
17,410.57
17,578.23
17,519.26
17,490.08
17,383.18
17,164.99
17,166.62
17,167.96
17,098.33
17,052.54
17,102.60
16,994.49
16,971.70
17,000.01
16,772.56
16,429.55
16,254.20
16,255.97
16,286.32
16,237.05
16,191.63
16,327.84
16,428.91
16,226.68
16,038.35
16,152.59
15,922.17
16,042.18
15,935.61
15,915.65
15,790.93
16,224.95
16,496.05
16,163.44
16,356.03
16,357.96
16,306.87
16,289.82
16,780.46
16,859.68
17,051.14
17,474.49
17,486.06
17,641.08
17,554.30
17,584.87

2050.35
0.0061790084
2047.15
0.0023233013
2041
-0.0095379341
2058.5
0.0033660098
2029.75
0.0016683743
2026.15
0.0061496228
2016.1
0.0127113386
2015.9 -9.495171443E-005
2045.5 -7.805237198E-005
2045.25
0.0040723275
2036.1
0.0026852305
2043.85
-0.0029270403
2070.25
0.0063614736
2046.45
0.0013428236
2032.65
-0.0016652931
2019.65
0.0135608398
1988.5
0.020877626
1975.85
0.010787981
1914.45
-0.0001088831
1920.75
-0.0018635272
1911.6
0.0030344182
1913.6
0.002805153
1903.9
-0.0083421935
1938.55
-0.0061519602
1952.65
0.0124628082
1920.25
0.0117424797
1893.6
-0.00707255
1917.6
0.0144716455
1909.4
-0.0074809035
1951.25
0.0066875382
1935.6
0.0012541115
1913.85
0.0078982049
1896.65
-0.0267501595
1948.75
-0.0164342373
1997.6
0.0205779215
1977.8
-0.0117748622
2021.1
-0.0001179854
2058
0.0031330353
2003.45
0.001046666
1987.15
-0.0292387694
2093.35
-0.0046987843
2090.2
-0.0112285747
2123.95
-0.0242267442
2159.75
-0.0006616699
2172.9
-0.0087874439
2156.55
0.0049435181
2144
-0.0017384263
2157.05
0.0042873134

1/13/2010
1/12/2010
1/11/2010
1/8/2010
1/7/2010
1/6/2010
1/5/2010
1/4/2010
12/31/2009
12/30/2009
12/29/2009
12/24/2009
12/23/2009
12/22/2009
12/21/2009
12/18/2009
12/17/2009
12/16/2009
12/15/2009
12/14/2009
12/11/2009
12/10/2009
12/9/2009
12/8/2009
12/7/2009
12/4/2009
12/3/2009
12/2/2009
12/1/2009
11/30/2009
11/27/2009
11/26/2009
11/25/2009
11/24/2009
11/23/2009
11/20/2009
11/19/2009
11/18/2009
11/17/2009
11/16/2009
11/13/2009
11/12/2009
11/11/2009
11/10/2009
11/9/2009
11/6/2009
11/5/2009
11/4/2009

17,509.80
17,422.51
17,526.71
17,540.29
17,615.72
17,701.13
17,686.24
17,558.73
17,464.81
17,343.82
17,401.56
17,360.61
17,231.11
16,692.00
16,601.20
16,719.83
16,894.25
16,912.77
16,877.16
17,097.55
17,119.03
17,189.31
17,125.22
17,227.68
16,983.14
17,101.54
17,185.68
17,169.91
17,198.27
16,926.22
16,632.01
16,854.93
17,198.95
17,131.08
17,180.18
17,021.85
16,785.65
16,998.78
17,050.65
17,032.51
16,848.83
16,696.03
16,849.60
16,440.56
16,498.72
16,158.28
16,063.90
15,912.13

2177.85
2203.25
2267.55
2287
2292.6
2305.05
2291.9
2291.6
2269.45
2225.25
2220.85
2218.1
2209.45
2166.05
2146.85
2144.95
2165.45
2152.65
2180.75
2248.3
2265.75
2295.8
2294.3
2307.15
2325.35
2327.65
2353.95
2307.35
2292.15
2238.15
2242.5
2252.95
2322.85
2304.6
2320.7
2335.75
2280.45
2330.6
2351.25
2344.65
2298.05
2295.9
2379.35
2368.1
2318.55
2204.2
2138.8
2163.4

0.0050101851
-0.0059452116
-0.0007742175
-0.0042819709
-0.0048251157
0.0008418974
0.0072619147
0.0053776709
0.0069759718
-0.0033180933
0.0023587881
0.0075154764
0.0322975078
0.0054694841
-0.0070951678
-0.0103242227
-0.0010950306
0.0021099521
-0.0128901509
-0.001254744
-0.0040885876
0.0037424337
-0.0059474056
0.0143989863
-0.0069233531
-0.0048959366
0.0009184672
-0.0016490031
0.0160726967
0.0176893833
-0.013225804
-0.0200023839
0.0039618051
-0.0028579444
0.0093015742
0.0140715433
-0.0125379586
-0.0030421128
0.0010650221
0.0109016472
0.0091518762
-0.0091141629
0.0248799311
-0.0035251219
0.0210690742
0.0058752856
0.0095380065
0.0329238543

11/3/2009
10/30/2009
10/29/2009
10/28/2009
10/27/2009
10/26/2009
10/23/2009
10/22/2009
10/21/2009
10/20/2009
10/17/2009
10/16/2009
10/15/2009
10/14/2009
10/12/2009
10/9/2009
10/8/2009
10/7/2009
10/6/2009
10/5/2009
10/1/2009
9/30/2009
9/29/2009
9/25/2009
9/24/2009
9/23/2009
9/22/2009
9/18/2009
9/17/2009
9/16/2009
9/15/2009
9/14/2009
9/11/2009
9/10/2009
9/9/2009
9/8/2009
9/7/2009
9/4/2009
9/3/2009
9/2/2009
9/1/2009
8/31/2009
8/28/2009
8/27/2009
8/26/2009
8/25/2009
8/24/2009
8/21/2009

15,404.94
15,896.28
16,052.72
16,283.49
16,353.40
16,740.50
16,810.81
16,789.74
17,009.17
17,223.01
17,326.01
17,322.82
17,195.20
17,231.11
17,026.67
16,642.66
16,843.54
16,806.66
16,958.54
16,866.41
17,134.55
17,126.84
16,852.91
16,693.00
16,781.43
16,719.50
16,886.43
16,741.30
16,711.11
16,677.04
16,454.45
16,214.19
16,264.30
16,216.86
16,183.55
16,123.67
16,016.32
15,689.12
15,398.33
15,467.46
15,551.19
15,666.64
15,922.34
15,781.07
15,769.85
15,688.47
15,628.75
15,240.83

2103.5
2191
2195
2218.2
2202.95
2305.6
2353.85
2325.7
2385.3
2465.25
2462.25
2453.9
2330.45
2269.45
2172.55
2066
2115
2101.35
2158.85
2131.9
2209.9
2195.7
2090.85
2139.15
2158.65
2142.55
2172.55
2142.3
2106.7
2089.6
2009.25
1956.15
1918.8
1879.3
1894.65
1894.15
1815
1763.9
1747.15
1735.3
1733.4
1743.05
1781.55
1754.2
1743.5
1747.35
1789.6
1776.75

-0.0309091184
-0.0097453889
-0.0141720233
-0.004274952
-0.0231235626
-0.0041824279
0.0012549331
-0.0129006883
-0.0124159482
-0.0059448194
0.0001841502
0.0074218387
-0.0020840213
0.0120070454
0.0230738356
-0.011926234
0.0021943682
-0.0089559597
0.0054623361
-0.0156490833
0.0004501706
0.0162541662
0.0095794644
-0.0052695152
0.0037040581
-0.0098854524
0.0086689803
0.0018065826
0.0020429285
0.0135276475
0.0148178848
-0.003080981
0.0029253505
0.0020582629
0.0037137947
0.0067025384
0.0208552169
0.0188845154
-0.0044693828
-0.0053841539
-0.0073691615
-0.0160591973
0.0089518645
0.0007114843
0.005187249
0.0038211629
0.025452682
0.0152214981

8/20/2009
8/19/2009
8/18/2009
8/17/2009
8/14/2009
8/13/2009
8/12/2009
8/11/2009
8/10/2009
8/7/2009
8/6/2009
8/5/2009
8/4/2009
8/3/2009
7/31/2009
7/30/2009
7/29/2009
7/28/2009
7/27/2009
7/24/2009
7/23/2009
7/22/2009
7/21/2009
7/20/2009
7/17/2009
7/16/2009
7/15/2009
7/14/2009
7/13/2009
7/10/2009
7/9/2009
7/8/2009
7/7/2009
7/6/2009
7/3/2009
7/2/2009
7/1/2009
6/30/2009
6/29/2009
6/26/2009
6/25/2009
6/24/2009
6/23/2009
6/22/2009
6/19/2009
6/18/2009
6/17/2009
6/16/2009

15,012.32
14,809.64
15,035.26
14,784.92
15,411.63
15,518.49
15,020.16
15,074.59
15,009.77
15,160.24
15,514.03
15,903.83
15,830.98
15,924.23
15,670.31
15,387.96
15,173.46
15,331.94
15,375.04
15,378.96
15,231.04
14,843.12
15,062.49
15,191.01
14,744.92
14,250.25
14,253.24
13,853.70
13,400.32
13,504.22
13,757.46
13,769.15
14,170.45
14,043.40
14,913.05
14,658.49
14,645.47
14,493.84
14,785.74
14,764.64
14,345.62
14,422.73
14,324.01
14,326.22
14,521.89
14,265.53
14,522.84
14,957.91

1753.6
1691.1
1733.8
1713.05
1797.4
1799.05
1702.4
1729.7
1711.9
1741.85
1797.2
1844.7
1856.6
1846.5
1814
1722.8
1656.45
1680.5
1709.55
1698.5
1725.9
1693.55
1708.4
1721.15
1674.65
1607.35
1633.9
1582.6
1546.1
1543.6
1601.95
1587
1636.35
1655
1810.65
1758.9
1779.8
1742.05
1765.1
1748.95
1704.3
1716.5
1708.35
1694.75
1724.35
1702.2
1663.4
1714.1

0.0136856804
-0.0150060591
0.0169321173
-0.0406647447
-0.0068859792
0.0331774096
-0.0036107118
0.0043185205
-0.0099253046
-0.0228045195
-0.0245098193
0.0046017366
-0.0058558561
0.0162038913
0.018348761
0.0141365252
-0.0103365915
-0.0028032447
-0.0002548937
0.0097117465
0.0261346671
-0.0145639931
-0.008460267
0.0302538094
0.0347130752
-0.0002097769
0.0288399489
0.0338335204
-0.0076938912
-0.0184074677
-0.0008489994
-0.0283194959
0.0090469544
-0.0583146975
0.0173660452
0.0008890121
0.0104616858
-0.0197419947
0.00142909
0.0292089153
-0.0053464219
0.0068919248
-0.0001542626
-0.0134741415
0.0179705906
-0.017717609
-0.0290862828
0.0055386299

6/15/2009
6/12/2009
6/11/2009
6/10/2009
6/9/2009
6/8/2009
6/5/2009
6/4/2009
6/3/2009
6/2/2009
6/1/2009
5/29/2009
5/28/2009
5/27/2009
5/26/2009
5/25/2009
5/22/2009
5/21/2009
5/20/2009
5/19/2009
5/18/2009
5/15/2009
5/14/2009
5/13/2009
5/12/2009
5/11/2009
5/8/2009
5/7/2009
5/6/2009
5/5/2009
5/4/2009
4/29/2009
4/28/2009
4/27/2009
4/24/2009
4/23/2009
4/22/2009
4/21/2009
4/20/2009
4/17/2009
4/16/2009
4/15/2009
4/13/2009
4/9/2009
4/8/2009
4/6/2009
4/2/2009
4/1/2009

14,875.52
15,237.94
15,411.47
15,466.81
15,127.00
14,665.92
15,103.55
15,008.68
14,870.90
14,874.91
14,840.63
14,625.25
14,296.01
14,109.64
13,589.23
13,913.22
13,887.15
13,736.54
14,060.66
14,302.03
14,284.21
12,173.42
11,872.91
12,019.65
12,158.03
11,682.99
11,876.43
12,116.94
11,952.75
12,131.08
12,134.75
11,403.25
11,001.75
11,371.85
11,329.05
11,134.99
10,817.54
10,898.11
10,979.50
11,023.09
10,947.40
11,284.73
10,967.22
10,803.86
10,742.34
10,534.87
10,348.83
9,901.99

1642
1637
1696.25
1756.75
1763.3
1695.1
1817.9
1875.9
1873.2
1909.5
1879.8
1869.1
1828.9
1790.55
1687.95
1719.85
1731.7
1714.3
1780.2
1754.45
1577.95
1312.25
1267.85
1262.15
1295.45
1260.7
1325.15
1366.95
1323.7
1343.65
1366.2
1277.7
1240
1282.15
1307.8
1265.7
1232.6
1255.35
1295.95
1306.35
1261.7
1295.6
1217.9
1140.4
1123.9
1128.95
1145.35
1073.95

-0.0237840548
-0.0112597955
-0.0035779841
0.0224638064
0.0314388733
-0.0289753071
0.0063210089
0.0092650747
-0.0002695815
0.002309875
0.0147265859
0.0230302021
0.0132086999
0.038295768
-0.0232864858
0.001877275
0.0109641875
-0.0230515495
-0.0168766252
0.0012475314
0.1733933439
0.0253105599
-0.0122083422
-0.0113817781
0.040660824
-0.0162877228
-0.0198490708
0.0137365878
-0.0147002575
-0.0003024372
0.0641483788
0.0364941941
-0.0325452763
0.0037778984
0.0174279456
0.0293458587
-0.007393025
-0.0074129059
-0.0039544266
0.0069139704
-0.0298926071
0.0289508189
0.0151205217
0.0057268714
0.019693646
0.0179769114
0.0451262827

2009-10
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2010-11
0.54880238 Beta
92.3268609 Return on Market (AM)
85.875975 Return on Market (GM)
7.5 Risk Free Rate
54.0531832 Cost of Equity (AM)
50.5129217 Cost of Equity (GM)

Variance
CoVariance
Beta

0.00036793 Variance
0.00043101 CoVariance
1.17145809 Beta

0.0001221759
0.0001408909
1.153180562

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

3988 Interest Expense

0.39895771 Tax Rate
103,011.60 Debt
2.32688033 Cost of Debt
131,991.55 Equity
235,003.15 Debt+Equity
31.3794054 WACC (AM)
29.3909869 WACC (GM)

5632
0.4387268437

0.3860068036
17.1421338019
14.9213177813
7.5
11.2219292487
10.3646791552

119,568.96

2.6437383215
175,761.65

295,330.61
7.7489219372
7.2387422071

%change_SBI
annualised sensex return
0.0084373768
0.7564692343
0.0340844228
2.0637092116
0.0403517702
1.9669590365
0.0155940381
0.663464551
0.0090411197
-0.0044682773
0.0135397086
5.0359360377
-0.0001174674
0.0263425846
0.014690545
0.2293412769
-0.0172196679
-1.5509214093
0.0052696656
0.0041795278
0.0271545207
0.381738943
0.0010291803
0.5898773847
0.0042863657
-1.3628912044
-0.0181476286
0.4983410014
-0.0095781476
-1.8039642888
0.0258377559
0.2504403555
0.0460284228
6.8867572408
0.0017159199
4.0658560521
0.0153578112
1.1552457292
0.020546592
4.5842270721
-0.0086178756
-2.9979256747
0.0066046726
2.3153606115
0.0098888336
2.3546275333
-0.0026476915
0.7196018152
0.0050894817
1.9517094791
0.0145798178
2.9167453878
-0.0179962218
-3.2818872005
0.0064040559
1.5700819174
0.0174087145
3.0348205586
-0.0011524642
1.7426677311
-0.0163704864
3.1355149096
-0.0215632544
-4.5541797952
0.0093513336
1.525719957
0.0027735587
0.5223447903
-0.0081545767
-0.7575297302
0.0149576201
1.1828372575
-0.0110775097
0.8955196256
0.0033641161
0.8866793028
0.0175521026
0.0482229433
-0.0234334033
-5.41952632
0.0053046028
0.2777798105
-0.0356496044
-2.6348844643
-0.0139728688
-0.638994542
0.0008779907
-0.4219785633
-0.0168932458
-7.3593918866
-0.0211822214
-4.1002102588
0.0068661704
0.6156412579

-0.0077474979
0.0107251676
0.0116827471
-0.0091325596
-0.0039852758
0.0102341877
-0.0091659308
0.0205737017
-0.0184552498
-0.0098465628
-0.0026208766
-0.0165318638
-0.016578288
-0.0151506456
-0.0129156517
-0.0001132824
0.0011908813
-0.0036725239
0.0089499487
-0.002813859
0.0009103582
0.0032537032
0.0123667254
-0.0195195195
0.0267314349
-0.0080214675
-0.0061369046
-0.0195962663
-0.0101853398
-0.0259412865
-0.0236343426
0.0147169406
0.0043696391
0.0186843985
0.0029487144
-0.004553809
0.0006313478
0.0328598565
-0.0001984239
-0.0122910659
-0.0103626943
0.036918922
-0.0112493608
-0.0197432542
-0.0152196567
0.0317743259
0.025981189
0.0144594634

1.4865451797
0.7929974228
2.450763449
-3.4596180235
-0.4167854655
4.4531538239
-1.7500275619
6.6063475715
0.7950806653
-0.2819018224
0.6374593829
-1.6515805323
-1.1208373758
-0.6465332557
-4.3534844053
-0.5206729307
0.4776779654
-0.8709264787
2.0608396178
0.7267822359
-1.1817811737
0.368987349
6.54082696
-2.6463552488
4.3866284626
-0.8370814036
-0.9877541445
-3.6634989374
-4.2376487915
-1.4398906435
-1.2178978
5.7347499801
0.6743452679
4.3904955934
-2.5589477207
-0.7526003672
1.8622225065
4.568430054
2.0493005476
-0.0850623402
-3.1895969343
6.999264
-0.2103855594
-7.1828575832
-4.4673617407
0.7016153863
8.0753178277
3.705596601

0.0133695425
-0.0173313783
-0.0225025082
-0.0045655586
-0.0316920866
-0.0339525945
-0.0067868505
0.0035117591
0.0467279309
0.0432887856
-0.0093823749
0.0364514974
-0.024131808
-0.0003491925
0.0011070003
0.0235255531
0.0033807031
0.0038743393
0.0266403552
3.08346951990099E-005
-0.0209213863
0.002785178
0.0113900796
0.0128073929
0.0004343375
-0.0129229827
-0.0118917938
-0.0042483956
0.0097048981
0.0174895527
-0.016111348
-0.0199976122
-0.0066119133
0.0238608421
-0.003267875
-0.0538776445
-0.0343883898
0.0806572069
0.0237629213
-0.0089412906
-0.0079978352
0.0029250347
-0.0182367221
0.0352140734
-0.001102097
-0.0018334607
0.0973810402
0.0106757948

-1.5748590739
-3.7237518398
-3.0941588056
-2.7453744146
-1.2606903872
-1.3895371539
-4.5466553606
0.7326927967
0.5568682871
2.2654187488
1.8304926989
6.3653217166
-1.9983349062
-0.7380860132
-0.7460679665
-1.6984376206
-0.5052098963
0.192262661
8.3560831936
-2.3467511079
-1.0613008637
1.4037374218
4.6033450551
0.426299529
4.8520887868
1.6238244593
-0.3821183524
0.2545564356
7.1985817601
2.5874249282
-6.4295515801
-3.0563063459
0.6913519377
-1.1721287075
0.3530608574
-6.5340330078
-6.7695978619
12.515439211
2.9144295378
1.1381250674
0.1796074143
-0.9063243736
-3.9346541684
0.0065709561
13.7708938114
5.5827629011
8.1032042461
6.6634009079

-0.0272640359
0.0014857369
0.0168876951
-0.0059738353
-0.0142772551
-0.0239845882
-0.0014107538
-0.0074151868
0.0138745483
-0.0025104603
0.015094093
-0.0259674134
-0.0331671897
0.0027148763
0.0099077767
-0.0340967227
-0.0304047154
0.0443699528
-0.024727316
0.0005947602
-0.0012474383
-0.0154399509
-0.0080062658
-0.0116969124
-0.0117577063
-0.0192558837
-0.0019135837
-0.0312718285
0.0202560096
0.0055399372
-0.0056729425
0.0096289533
-0.0117039022
-0.0457439591
0.0119890145
-0.0087689448
0.0173630529
-0.0099137817
0.0101475523
-0.0091835119
-0.0035499224
0.0009738892
-0.0458346937
-0.0122792221
0.0317362817
0.020849663
0.0068395854
-0.0073377726

-12.5905386651
5.2224013036
4.3377004778
8.2120259055
0.5702083918
-11.6050620402
0.7625419559
4.1158055452
8.2970343311
-6.8040763914
-1.2257367464
-5.7043699975
-14.500237252
2.6146213385
5.4490953176
3.0623002192
2.4338704562
-1.3280492648
-8.5477571464
0.347401015
-2.8941605896
-0.5379050642
-0.0498027221
-4.5629470921
-2.8631560665
-1.0425801676
-5.1944881905
-3.8015346173
2.5893317764
0.1679193642
0.3887838135
3.2875877311
1.7927100739
-3.338556828
1.3900689782
5.2388359255
7.2254189359
-2.7293116894
2.1666053464
-3.2023915896
1.597957636
4.4360863834
-5.364409453
-2.1173940959
3.4170627574
10.0524159049
6.3711290138
-1.5092449199

-0.0174974985
-0.020875201
-0.0040281218
-0.0230972283
0.0008806693
-0.0101939514
0.0091386683
0.013095356
0.0048506256
0.0062072936
-0.0071815516
-0.0054617799
-0.0126881878
0.0086385115
0.0027640671
-0.0211141711
0.0107437613
-0.0195120783
-0.0079800499
-0.0117357118
-0.0145031458
0.0048578667
-0.0115108905
-0.0795584317
0.0013553005
-0.0215693181
-0.0047224284
0.0040583071
0.0127070665
0.040675599
0.0057280808
-0.0119909797
0.0052970027
-0.000261512
0.018104768
-0.0012409422
0.0139759578
0.0039250186
-0.0360101768
0.015524247
-0.0036304429
-0.0074687166
-0.0178242032
0.0194389172
-0.0160502593
0.0130557977
0.022076678
0.0286912483

1.737505589
-4.5366816446
1.0714482227
-9.9835106024
0.4256973836
-1.9375764196
2.8156375584
6.8003379161
-4.1015974367
-1.9423575197
-5.5961708898
0.2224277545
-1.6877951217
-0.9089457294
0.4190469759
-1.2042285553
-2.7673820742
-8.2170770799
1.2275581656
-0.2386162864
2.3697666141
6.0469247115
0.5565627902
-7.0573948871
-0.8960023588
-2.0280404747
-1.1180600332
0.6992699778
0.6206438839
9.0808192152
0.5675648637
-7.8115868349
0.7215443005
2.6283461992
-0.9337634779
1.8577627275
3.9945912399
1.8272710369
-2.9614983353
4.3339607202
2.19668343
1.907255355
-2.2593800643
4.3293337213
0.1814544
2.9437681882
5.5594261114
-0.2681285019

0.0173217699
0.0300905358
0.0197629426
0.0102424542
0.0170600372
-0.0230339979
-0.0108690366
-0.004743236
-0.0195510843
-0.0153263866
0.0236774132
0.0086117477
0.0104075266
-0.0034249071
-0.0122126782
-0.0170514846
0.0010860583
-0.0386754125
-0.0202579497
-0.0058143391
0.0025710929
0.0351497075
-0.0100168082
-0.0017685471
0.0004990699
0.0164403145
0.0010386853
0.0167327685
0.0154179773
0.0042597999
0.0018701448
-0.0580210945
0.0067530696
-0.0098385753
0.0110858183
-0.0061085973
-0.0183885582
-0.0098078023
0.0061732493
0.0118661144
0.0085352361
-0.0180483803
-0.0183270574
0.0011331198
0.0035645556
-0.0174895793
-0.0101658869
-0.0060037206

7.6971341882
2.3057399839
-5.8983615752
2.5321826066
3.7642512432
-4.1829602045
-0.2462977426
-1.1727121455
-5.6674896445
-4.5873840328
3.4091625916
0.5615751307
2.5610159678
0.4515261688
-1.0555146352
-1.112312808
-1.7650637915
-2.3793619562
-5.3936879315
-2.5243211191
-2.6647944553
3.9188975626
-3.7753821636
-1.5102582127
-0.6864879392
5.0705255198
3.0509863338
2.0866763446
5.127760097
-0.782534786
1.1026512151
-5.5432997727
2.6349293247
-5.9767537137
0.2773824728
-0.157707282
-5.8977154421
0.130677663
2.5200450437
0.6173904557
-0.5434606441
-2.0643785623
0.8777447416
1.8844026665
-0.4533284201
-1.7811634335
-1.1039363087
-0.3731722874

0.0056763824
-0.0240881364
-0.0109578921
0.0004927322
-0.0089122207
-0.0131919764
-0.0091912862
0.0223112594
-0.0088295771
0.0064722949
-0.0133720348
0.002629255
0.0092571961
0.014571088
-0.0224998996
-0.0037426198
0.0029306088
-0.0190020479
0.0069597287
0.0113096312
0.0107215241
-0.0071635544
0.0056051316
0.009333769
0.0091096455
0.0177241741
0.002523394
-0.0046257535
0.0074224022
0.0184254606
-0.0023139221
-0.0194949792
0.0047279328
-0.0010542296
0.0119052699
0.0100640045
0.025798037
-0.0143588626
-0.0038634341
-0.0068333693
0.0037432114
0.0015602991
0.016768024
0.0138277672
0.0158625698
0.0153222276
0.0178232218
0.0093977843

-1.6885083886
-0.5535561814
-2.0876296433
-2.0073631592
0.2574421362
-2.0416622105
-0.0032680828
3.2929870737
-1.8741539382
0.8227381532
-2.1834465735
1.1435028824
1.371398961
2.6963870049
-3.0897536477
1.47438187
4.5063401283
0.0016706037
-0.0564205589
-1.4037949563
0.9471891819
-1.7095007703
0.3564168182
0.9357246336
2.4872285672
2.8953178382
-0.3403190769
2.2862790962
-1.7605752761
3.077890054
0.2483031909
-3.9761035308
-0.413801602
2.0969157877
2.2822433724
-1.376124966
1.6701812758
-2.3760982803
-0.6002019896
-0.4240536557
-0.2707795985
-1.1744103701
1.7869920678
0.825149937
0.8092069958
-0.6526248843
3.2174450769
6.3699416413

0.0101870008
0.0005742451
-0.0047388851
0.0189013442
-0.0025170628
-0.0138666794
-0.0059549229
-0.0213151296
-0.0085407123
-0.0085362792
0.0159065087
-0.0388669742
0.0131867139
0.0190993396
0.0139054152
-0.0043902439
0.0181396779
0.002156807
0.0170913386
-0.0443246481
-0.0013114301
-0.0129893723
-0.0149427344
-0.0029885365
-0.0065362373
-0.0087848374
0.0279953943
-0.0064155768
-0.0156118889
0.0060872656
-0.008
0.0186557112
-0.0232435751
0.0045597727
-0.0296883683
-0.0023456158
0.0214768024
0.0115454105
0.0140310112
-0.0038503483
0.0082353469
0.0141088658
6.82733665595395E-005
-0.0070279309
0.042990478
-0.0136005394
0.0358837271
0.0535890995

6.0069315386
0.6003597641
-0.2122902101
1.1262173368
2.6098567759
-0.1926604504
0.590678434
-3.2011702435
-2.8915557174
-1.0062243109
-0.2606071181
-3.1487255296
-1.0842400519
1.6493236572
1.0604001413
0.1444006942
3.8099285087
1.1108553296
1.4759737071
-4.0145295458
0.2053761166
-2.59351829
0.9482966881
-1.6201557565
2.1711688758
-2.1291745978
3.5529642245
0.6497332824
-2.649697679
0.7499285147
-2.5149523392
3.4019596266
-3.1513736767
1.6461987773
-4.422756655
-2.2922922739
3.6454175983
0.8876848646
1.1899674568
3.5998062381
-1.0317933982
-1.2152081826
0.4118465149
-1.5471718135
8.0279411965
-2.8961597663
-0.9114020853
1.5426875799

0.0552089748
0.0046265164
0.0008076022
-0.0021221727
-0.0180168298
0.004132122
0.0188368641
0.0114920566
-0.0216584324
0.0124648497
0.0022764228
0.002581171
0.0059858962
-0.0074604596
-0.0015710068
-0.0257810851
-0.0092289995
-0.000104567
-0.0006270084
0.0092548647
0.0013994138
-0.008689962
0.0023612751
0.0094282158
-0.0425974289
-0.0432536024
0.0008740834
0.0203646814
0.0063074967
-0.0045169136
-0.008879815
0.0137143427
-0.012727407
0.0462858026
-0.037652133
-0.0258372975
-0.0115285469
0.0010752431
-0.0196762784
-0.0107519407
-0.0129005695
-0.005866703
0.0020050582
0.0069517735
-0.0169384487
0.000383574
-0.0027900279
0.007115341

8.9747358106
0.4284687303
3.0070212486
1.7702729476
0.3522576502
1.3606179239
7.1008291696
0.694230576
-2.6689293596
1.185634822
-0.9457152103
-2.3321194598
1.0607256039
-2.9168186183
-0.9724353619
-2.1428077383
-1.3702156052
0.0687179706
-0.783662077
4.0062958282
0.7001417551
-1.4615894451
1.9612582904
1.5739013108
-0.0650565718
-0.823090288
-0.0252985778
3.9579313339
4.5636858622
-0.5600759622
-0.6983852705
0.4489393822
1.9693846362
6.6000116395
4.373247427
-4.4683442113
-1.5540149946
0.880852148
-5.979439273
-2.5435517989
1.9931091108
1.7008851058
0.0424683877
-2.3407140824
-0.3992589605
-5.3550574814
-2.676848286
4.7507558081

-0.0051848512
-0.0063614371
0.0035742385
0.0184528034
0.001995779
0.0094713197
0.0303991983
-0.0084934229
-0.0012759321
0.0005674027
-0.0194041961
-0.0097339241
0.0289365522
0.0064666445
0.0074006658
-0.0435908008
0.0132528722
-0.0305996175
0.0069554579
0.0195652676
-0.0071099287
0.0056276956
0.0038898794
0.0380723471
0.0166406021
0.0098706939
-0.0143023935
-0.0199761621
-0.0107531953
0.0094984169
0.0475561097
0.017353359
0.0073347134
0.0092597369
-0.0343230049
0.033676622
0.0508089389
0.0103323857
-0.0165327025
0.0107325291
-0.006478782
0.0045830508
-0.0232305573
-0.0364225733
-0.03316635
0.0163272472
-0.0439286399
-0.0253569843

-2.6902446876
-0.3652357904
1.5855924676
0.7770988958
0.5607483887
-0.6491688459
9.435440204
0.4947618307
1.3208289317
0.5279715392
-1.9430096079
-1.2868441385
2.9363518051
0.7973374536
3.3640381831
-5.2543299844
5.9517006958
-4.3813812497
0.3833378798
4.2655571961
-1.1103561425
1.5306759245
4.3200713491
9.8801233908
0.7360086062
0.5313194481
-5.7021228188
-2.0948372839
-2.8072345665
0.4833512418
4.4791655105
-0.1007995167
6.2755437952
-1.7835029804
-3.5376215917
0.6894274969
1.8685533973
0.9196673256
-6.6650375882
2.5302204511
-1.7281123527
-2.8246290358
-1.3185075105
-1.4691608577
-7.9102314177
1.7702339957
-6.81236404
-3.1795795955

0.0007016067
0.0032378405
0.002516818
-0.0155150056
-0.0057558595
-0.0076538189
-0.00166507
-0.0302373421
-0.004777
-0.0079926625
-0.0045000978
0.0152511698
0.0243957584
-0.0056876939
0.0295329352
0.0043235704
0.0236520249
-0.0291087188
-0.0030402137
0.019489058
0.0164200477
0.0162010089
-0.0093938447
-0.0228425204
0.0054288817
-0.0216834084
0.00215218
-0.0326610105
0.0226174942
0.0113444308
-0.0306559842
-0.0310943921
-0.0221348076
0.0102463858
0.0075316524
0.0395761148
0.03794867
-0.0046257555
-0.0106478394
-0.0340331001
0.002248742
0.0116905057
-0.0105420344
0.0062120159
0.0491506282
-0.0370219322
-0.024079602
0.0015280361

-0.3561734322
2.791970718
1.1309424107
0.0762783942
-0.4388183046
-1.1878686301
2.3614321611
-5.8227426982
-2.7081430165
2.3361826638
0.7244091177
4.4050825173
1.2051003509
-5.0142534712
2.8271509471
-0.9406605489
0.4599021957
-5.5081831086
-2.3106228072
2.490741297
1.5508756507
7.3945268694
-1.343251982
-2.8709547694
4.3788578754
-6.4953397528
3.5079030755
-8.4033085422
6.0185589431
0.9046092338
-4.0296658689
-4.3291977472
-4.9588572098
2.1653768296
4.6891799767
1.760642601
7.6152720944
-0.5902217921
-3.9853261586
-5.6729521307
0.0039321192
1.0966209565
-3.4687241588
0.4438185518
5.9705114426
-9.7304443255
-3.1279945792
-1.342706769

-0.0791067605
0.0144822592
0.0288201613
0.0437902688
0.0236757716
0.0326209488
-0.020023015
-0.0043309883
0.0030109405
0.0108501197
-0.0050854118
0.0285055394
0.0146913372
-0.0021424101
0.0077872929
0.0353393279
-0.0254087927
-0.0068073519
0.0074952236
0.0518640662
0.0045812196
0.0255348516
0.0107855763
0.0112597336
0.0144221507
0.0222265988
0.009342875
0.0202520643
0.0139243853
0.0392611815
-0.0191645456
-0.003818274
-0.0091919371
-0.0020352181
-0.0066510401
0.0471573651
0.0062673665
-0.0046402999
0.0107784059
-0.0202081685
-0.0130658096
0.0098886766
-0.0120471096
0.027940361
0.025461208
-0.0298795624
-0.0290993484
-0.0367153912

-5.6122735247
2.7792075716
2.7215174185
-0.9709318711
7.2359634413
1.5552635369
0.4966422874
-1.6797891283
2.5442557089
1.757845816
-1.749215437
2.1220014132
3.6246956003
2.7694765147
2.2721282109
7.1481412298
-7.8506647913
3.3513730019
1.7483556203
5.3173373735
0.2773640735
2.0892870232
4.2657920538
-0.3231922653
6.238161978
0.78492097
2.6653233576
-3.1217969246
0.2431814484
8.0864567947
-0.7848669931
-0.435440356
0.2451428636
-0.58739605
-1.2988476325
9.9127718148
1.4878757056
-2.0901181361
-4.268275702
-3.359371801
-2.2122943506
5.3815276992
-1.7232833503
2.9820926848
12.2699484945
-4.8477307869
-2.6391276422
-7.9543484122

-0.0224974085
-0.0014268129
0.0079521742
-0.0487405778
-0.0010183027
-0.0365828471
0.0147228335
0.0117148158
0.0369657826
0.0319936467
0.0036151438
-0.0114806686
0.0509847992
0.0226523514
-0.0006347095
-0.0203416931
0.009324288
-0.0303969864
-0.0182076814
-0.0041928721
0.0202323834
-0.013205556
-0.0248101688
-0.0348187919
-0.0676078196
0.0169530355
0.0153786508
0.0133843212
0.0035485228
-0.0023600986
-0.0001573152
0.021452101
0.0143986525
-0.0351760111
-0.0210664067
0.0073147406
0.007998541
0.029891596
-0.0150121577
0.004940239
-0.0023583031
0.0078515156
0.0607047759
0.0060129378
0.0015412278
0.021308226
-0.039961941
-0.0408267347

-1.0266611843
-2.768318845
3.039529689
-7.7241470975
-6.0828020456
-8.409006071
1.5579253725
-0.8991305783
8.0464769208
8.149389151
2.6248068194
-3.5849498334
10.9694669085
-3.7529991821
3.6853446217
-8.3028797255
2.7311881902
-9.4844427912
-1.9999744862
-6.8353176318
-2.3089949635
-5.0334049118
-1.5727030237
-3.5587400142
-4.3092757746
0.1438168928
1.6844936457
0.3569569736
-0.3336626465
-4.6216127525
-2.0457039675
10.8931055485
0.7185830543
6.7999761501
3.3408675511
-3.2595269852
-3.1713884535
7.3454215326
-5.9343004942
-1.2307195178
4.2970500926
-1.6028378873
9.3127977132
-0.457649015
7.3008814394
10.172446764
-1.6668442079
-6.476529971

-0.0252995657
-0.0199989744
-0.009447859
-0.0137761747
0.0230627306
-0.0021989261
0.0103332472
-0.0355051701
0.0088987205
0.0378013148
-0.014880111
0.024971683
0.0364192307
-0.004673786
-0.015568574
-0.0438641363
-0.0368290099
0.0007395903
0.0243181818
-0.01
0.003059331
0.0098252722
0.0186761595
0.0262342819
-0.0389996947
-0.0134277037
-0.0352550909
0.0016735387
0.0105887544
-0.0181223075
-0.0447387176
-0.0107123362
0.0022567189
-0.0252632982
-0.0090494749
0.0180444723
0.0055674518
-0.0065387285
-0.0108534343
-0.0094780491
0.0009443078
-0.0287725285
0.0009607173
-0.0061321055
-0.019494029
-0.0157670571
-0.0285839317
0.0078587037

-6.7062574147
-5.3403267563
5.5939522146
-1.723166201
10.7543688595
-2.5058934319
-4.441487915
-15.0575881255
-0.7285365232
7.7146461555
-4.0625895028
1.2390484068
3.646592378
5.3674645239
-0.7586775698
-7.9035505488
-6.3486525912
2.1504307061
4.3764562371
3.2644721309
-2.3462559136
3.1672328241
5.7901674735
13.0695767448
-6.7252124786
-3.107602834
-4.7230955355
3.5015359479
4.5231348429
-7.2717259904
-8.0411055294
2.3966913993
-2.3558623319
-4.7021612718
-1.5151416975
5.9022144501
-2.8415561224
-6.6582523733
-7.9899797549
-5.0327358972
-3.4130025086
-4.0744378855
2.34939716
-0.2469477504
-4.4105548699
-1.6944960153
-6.8289210753
2.9046297731

0.0170455704
-0.0081098572
-0.0156473961
0.0158961291
0.0005463486
0.001844794
0.0139362795
0.0134149898
-0.0125879304
-0.019264519
0.0011309247
0.0134051001
-0.0115709835
0.015697555
0.0051216389
0.006296889
0.0106910313
0.0181126104
0.0057856928
0.0159736031
0.0595494432
0.0086406203
-0.0040469822
-0.0137630462
-0.0141784632
0.0024254789
0.0108845096
-0.0232547729
0.0062384577
-0.0101874763
-0.0089256125
-0.0131254769
-0.0100794267
0.0021413276
-0.0004972328
-0.0086371332
0.0014165218
0.0138610845
0.0276386404
0.0006712911
0.0208557005
0.0060209123
-0.0206382787
-0.0138713186
-0.0298012532
-0.0023844303
-0.0119285138
-0.023989062

5.6644105968
-1.3057428288
-2.9642026025
2.8958142415
-1.0791556046
-1.1033397428
0.4353458428
3.6556261752
-6.0394046596
-2.6448798497
-4.2139446387
6.8476347215
-0.3425180426
-1.3564446107
1.0053510137
-1.6088697418
2.9680146315
3.9753872526
1.5866798534
3.4363548947
10.5663210077
3.678152864
-0.2009959967
1.118978924
-7.4325439704
-2.3408779554
-2.9462107274
-3.5170951888
0.8518517707
-0.0501490541
-2.3101240692
-0.1863268438
-1.9996869529
1.4962532797
0.8665941464
-2.3229199673
-2.248394712
2.0817092969
5.4297375063
-0.6801999332
4.4796072407
4.0370948113
-3.3381384712
0.3781178915
-6.6275675826
3.7159122229
1.1139985182
-1.029353792

-0.0778282963
-0.0119854287
0.0023459523
-0.0119448183
0.0177694913
0.0017724752
-0.0073781191
0.015503727
-0.005635471
0.0132592621
-0.0403284231
-0.0406151982
-0.0186606971
-0.0176273516
-0.0081961626
0.005121003
0.0206268464
0.0233627305
0.020631356
-0.0052307525
-0.0179609746
-0.0057104348
0.0145010975
3.5984166966502E-005
-0.0104509766
0.0041297197
0.0010379756
0.0114214346
0.0157565729
-0.0174861809
-0.0319489377
0.0327235295
0.0077712663
0.0139696248
0.0217784817
0.001889145
0.0098246819
0.0148100825
-0.0030687279
-0.0104847026
-0.0093648902
0.0309738829
-0.0140956117
0.0111022535
-0.0070085338
-0.0162769938
-0.004537634
0.0082926643

-4.1320837306
-3.6684594912
3.8915067199
-4.8935833061
1.4233067229
-0.3189250773
0.2000533512
6.1779443598
-5.1141295638
-1.2865308241
-8.901740813
-2.6310725984
-2.9526146044
-2.9402777256
-1.8050789574
-0.7261118722
-0.3336763215
2.4603923377
6.6646210117
0.5861819888
-5.5662687331
-5.7453116893
8.2297973164
-3.5448334186
-2.6032862747
-0.3912003753
-1.383478896
-0.2762270115
5.2876950463
-0.4660759817
2.933596265
3.2333218275
3.4231864411
2.4733413267
9.2469567985
2.898562904
4.4205900502
3.0537640738
-0.8117095042
-5.4511079143
-4.1516742208
3.8383218734
-5.380932651
5.3299697536
-3.0647048938
-2.8055869128
0.5997673492
4.3461084462

-0.0286645434
0.0037918216
-0.0062433041
0.0284574468
0.0186152715
0.020920998
-0.0348358311
-0.0384114703
-0.0230879455
0.0131383152
-0.0086531023
0.0095897129
0.0089979475
0.01382283
0.0412241503
0.0352472313
-0.0363773206
-0.0181149809
-0.0090134074
0.0060452639
-0.002205425
0.0307770027
-0.0086294905
-0.017152269
0.0085925417
-0.0132270646
-0.0095549128
-0.0051427723
0.0366250313
0.0248929917
0.0104237254
-0.0186398576
0.0158556697
0.0056748926
-0.0228067092
-0.0390655784
0.0202733747
0.0251197111
-0.0200203858
-0.0096564071
-0.0267304341
-0.0132791923
-0.0309303933
0.0034862418
0.0223858883
-0.0011987794
0.0094424378
-0.0090121191

-5.2081227061
-0.0653415728
0.8559835199
12.7602758172
2.5257938716
1.417985403
-10.9614469536
-2.3506544543
-2.8139645119
4.5453839108
-5.8240421639
4.1069455601
0.5412940932
1.4357605125
9.7503611394
5.5507546223
-2.6915289633
-3.7562205708
-5.2915032774
0.5886001616
-8.7278819641
7.2370018275
1.3852899365
-6.0848734379
-1.3533752229
-5.6350608501
-5.4842022304
-3.4654576613
2.7604191602
-0.7475714749
1.3120392111
-2.1742793466
4.0555018602
0.4220818814
-6.1340668369
-6.5637628557
6.4221825619
-0.52744677
-8.6689263201
-8.9136372329
-2.0920738285
-3.5188197117
-1.1064828888
0.924731424
2.1485678356
2.3972910783
4.2032901183
-0.0639649747

-0.0011071182
0.0020915556
0.0015300825
0.0004920542
0.0147763209
-0.0210728316
0.0244060756
-0.0346080854
0.0165808201
0.0038734903
0.0187439506
-0.0433079279
-0.0201019055
-0.0296154563
-0.0385667307
-0.0085384553
-0.0023670735
0.0370729101
0.039708308
0.0073106319
0.0115884081
-0.0098104481
-0.0333604281
-0.0283025077
0.0156427569
-0.0237232828
-0.0055329299
-0.0261049571
0.0441360876
-0.0454982125
-0.0120273845
-0.0178489563
-0.0440448191
-0.0191715264
0.0159102157
0.0497700219
0.0218769519
0.0019400463
0.0141533384
-0.0082925524
-0.0049789413
0.0040874719
-0.0183947779
0.0121676924
0.0014704042
0.0329460809
-0.0086657056
-0.0143980297

-0.8133270166
1.6581543801
-0.6003157506
-0.8100468986
3.146260624
0.4415311467
4.0327324679
-2.7914424782
1.9909144831
3.4217656668
5.0556922332
-8.4154021429
-4.3606706718
-0.8525241838
0.262869655
-0.4704742231
2.6239546599
6.1468271755
2.1847220576
5.121014119
-3.430230933
-2.6576181214
-4.3000730252
-4.8602436467
6.9354964708
-6.3218240859
1.203490134
-7.9893267696
2.7668950915
-7.6619704902
-5.0113888342
-0.989899429
1.4020701714
-2.6513594884
1.9459264262
7.630212736
2.1536870954
-0.1782357019
5.8905175331
1.6711515548
-1.1737073596
-3.8992027749
-1.4693037326
2.4843919377
-1.7064072203
7.1344545004
-2.0270948545
-3.3617318553

0.0007583657
-0.0300364729
-0.0127689189
0.0226189739
-0.008406971
0.0044069155
0.0087824289
-0.0047801739
-0.0053852782
-0.002072873
-0.0014871826
0.0086601509
0.0121937857
0.0012538202
0.0032548193
0.0113220749
0.0011940584
-0.0022873481
0.0140130466
-0.0010619298
0.0043794441
-0.0019515814
0.0128730825
-0.017037608
-0.0106601001
0.0552388935
0.0305092945
0.020683818
-0.0081154351
0.0307373355
0.0055835539
-0.0067343705
0.0043221151
-0.0130118159
-0.0006421462
-0.0216397333
0.0146616142
-0.0081666345
0.008626798
0.01399242
-0.0078590013
-0.0032683221
-0.0011532388
-0.0007446148
-0.0102302239
0.0234913793
0.0692886772
-0.0106587122

0.7951085836
-6.6346833099
-3.3564386491
8.7538545607
-2.4503942745
1.6155323438
-1.1689158724
-4.0467349589
2.4211462237
-1.2125233142
0.5479006155
6.8369116334
2.062737957
-2.6963530211
-0.2271568166
1.3146801376
3.3846239441
-1.4772622422
-1.0918128845
1.7501795932
5.7996529683
3.3320424009
-1.5837414516
2.927061926
2.634271173
7.9344280694
2.5996412865
0.4238253993
1.6717977592
6.7830186764
-0.3378163876
0.6503726545
4.7678580968
-1.2345393856
0.68342148
-4.5647153709
0.9378156003
-2.6301238724
-1.9382759304
0.1493575092
-1.0506021694
3.954857064
4.2118223599
-0.0390260144
-2.3356184252
1.8807479293
0.0749383377
-3.0009346877

-0.006680884
0.0112022901
-0.0099571107
0.0199845828
-0.0032846084
0.0085041261
0.0308730729
0.0123726346
0.0009510897
0.0147227926
0.0108558026
-0.0344129555
0.0070441013
0.0164536446
-0.0046151647
-0.0031349877
0.0061446449
0.0006968784
-0.0101040842
0.0149502687
0.011877227
0.012959875
0.005134189
0.022917164
-0.0039126675
0.0177769955
0.003244675
0.0015253338
-0.0175057556
0.0031373916
-0.0030626208
0.0004998261
-0.0235745963
0.0028941712
-0.0022506741
-0.0134481242
0.0060058162
0.0117045091
-0.0066709022
-0.0012479113
0.0082100055
0.0028656972
0.0047055285
0.0238016674
-0.0049904787
-0.0011805601
-0.0233794517
0.0241854363

-1.3474313055
2.8869697349
-0.5792493519
-0.8937946276
2.0675131922
0.6786769248
4.3493697494
-2.5096793019
0.7038864823
-2.427732427
1.1658902167
-2.2331638996
0.3592942144
2.7596465084
2.0230208512
-1.0236373311
-0.5569781831
0.9448302741
-0.5839785128
-0.9688200201
0.9909852151
2.1216146654
3.7594417091
3.7751351809
-2.9725118198
3.621237696
-0.4078329071
-1.0085308804
-3.9502539419
3.4724157341
-4.9319662253
4.1481308462
-3.2054924242
-0.5283020781
0.1285233714
-2.590203367
6.3509528867
-0.950380009
3.2150671682
1.0489162302
1.5717287349
5.8438671077
3.0816276722
5.788809387
0.8959656017
-3.5664620909
-7.1777383514
2.0447494556

0.0121959317
0.0220799493
-0.0256574162
0.0147854874
0.0088459629
0.0200727407
0.0081221572
-0.0394115025
-0.0125685105
0.0036007776
0.0219202203
-0.0269314412
0.0109707078
0.0129575057
-0.0399542146
-0.0037866563
0.0162009707
-0.008583691
0.036090462
-0.0361495335
0.0107425721
0.001841217
-0.0082389513
0.000913858
0.0103321682
0.0172641277
0.0089120527
-0.0159632335
-0.0015738606
0.0148246463
0.0557904237
0.0034079264
0.0326319675
-0.0073529412
-0.0035538679
-0.0183512545
0.0001911954
-0.0068595571
0.0058732243
-0.0085921227
-0.005484805
-0.0062923977
0.0160669297
0.0118807119
-0.0015128593
-0.0058726635
0.0104691835
0.010924964

6.1151492309
3.740075899
-8.0260825996
1.7655781335
4.3069229108
6.2042587675
8.3230810711
-9.9080150945
0.5313332859
-1.6365662047
2.4733750638
-10.1064218737
0.8715480804
-3.4157673614
-5.7346400732
1.4871006367
1.1558011449
-3.980964251
12.2204219544
-4.6930483714
-2.1451917022
-1.0474734991
-5.2261981999
-3.5885295674
1.1519201621
2.591320063
-6.4071864073
-1.1242933332
1.0536899097
2.4966811748
2.1188623762
0.2504326889
1.2564738849
-3.9526910645
-0.9948943436
-3.7417601655
-0.6346048283
-1.631119815
4.5070733415
-5.1920532086
0.5828568275
0.1157943273
5.0143449642
3.4328525534
-1.2948140922
-2.4973082233
1.3774826067
1.7858316461

0.0015631488
0.0030132288
-0.0085013359
0.0141643059
0.0017767687
0.0049848718
9.92112704002272E-005
-0.0144707895
0.0001222344
0.0044938854
-0.0037918634
-0.0127520831
0.0116298957
0.0067891669
0.0064367588
0.0156650742
0.0064023079
0.0320718744
-0.0032799688
0.0047865662
-0.0010451505
0.0050948054
-0.0178741843
-0.0072209561
0.016872803
0.014073722
-0.0125156446
0.0042945428
-0.0214477899
0.0080853482
0.011364527
0.009068621
-0.0267350866
-0.0244543452
0.0100111235
-0.021423977
-0.0179300292
0.0272280316
0.0082027024
-0.0507320802
0.0015070328
-0.0158902046
-0.0165759926
-0.0060518201
0.0075815539
0.0058535448
-0.0060499293
-0.0095507037

2.2553380834
0.8480049763
-3.4813459603
1.2285935593
0.60895662
2.2446123206
4.6396385899
-0.0346573758
-0.0284891158
1.486399549
0.9801091216
-1.0683697216
2.3219378752
0.4901306292
-0.6078319954
4.9497065445
7.6203334845
3.9376130477
-0.0397423224
-0.6801874211
1.1075626422
1.023880857
-3.0449006115
-2.245465463
4.5489249803
4.2860051065
-2.5814807409
5.2821506114
-2.7305297659
2.4409514289
0.4577507045
2.8828447723
-9.763808209
-5.9984966098
7.510941359
-4.2978247166
-0.0430646609
1.1435578992
0.3820330734
-10.672150823
-1.7150562763
-4.0984297824
-8.8427616486
-0.2415095224
-3.2074170062
1.804384111
-0.6345255893
1.5648693874

-0.0115284239
-0.0283565963
-0.0085045912
-0.0024426415
-0.0054011844
0.0057375976
0.0001309129
0.009760074
0.0198629367
0.0019812234
0.0012397998
0.0039150015
0.0200364719
0.0089433356
0.0008858015
-0.0094668545
0.0059461594
-0.0128854752
-0.0300449228
-0.007701644
-0.0130891193
0.0006537942
-0.0055696422
-0.0078267788
-0.0009881211
-0.0111727097
0.0201963291
0.0066313287
0.0241270692
-0.0019397993
-0.004638363
-0.0300923435
0.0079189447
-0.0069375619
-0.0064433266
0.0242495999
-0.021518064
-0.0087825625
0.0028149191
0.0202780618
0.0009364519
-0.0350726039
0.004750644
0.0213711156
0.0518782325
0.0305778941
-0.0113709901
0.0284763489

1.8287175614
-2.1700022423
-0.2825893985
-1.5629193697
-1.7611672249
0.3072925619
2.6505988759
1.9628498678
2.5462297233
-1.2111040619
0.8609576507
2.7431488743
11.7885903427
1.9963617088
-2.5897362593
-3.7683412996
-0.3996861543
0.7701325341
-4.7049050887
-0.4579815562
-1.49233448
1.365988291
-2.1708030333
5.2556299954
-2.5270238821
-1.7870168652
0.3352405458
-0.6018861199
5.8665342882
6.4566249058
-4.8274184467
-7.3008701113
1.4460588591
-1.0431497225
3.3950745659
5.1361132872
-4.5763548914
-1.1103711589
0.3887330757
3.9791012195
3.3404348219
-3.3266694758
9.0811748505
-1.2866695113
7.690212077
2.1444792361
3.481372387
12.0172068181

-0.0399361022
-0.0018223235
-0.0104589307
0.0069225357
-0.0445220333
-0.0204983325
0.0121038827
-0.0249863749
-0.032430788
0.0012183978
0.0034027466
0.0529726019
0.0268787592
0.0446019654
0.0515730881
-0.0231678487
0.0064958241
-0.0266345508
0.0126413059
-0.0352957147
0.0064671859
0.0501470694
-0.0225790618
-0.0090334237
0.0075144104
-0.013808658
0.014120338
0.0168984668
0.0081833844
0.039990046
0.0271451576
0.0194652908
0.0210184643
-0.0081017602
0.0002639706
0.0436088154
0.0289698963
0.0095870418
0.0068287904
0.0010961117
-0.0055362726
-0.0216103954
0.0155911527
0.0061370806
-0.0022033365
-0.0236086276
0.0072323062
0.0132014142

-11.2818282013
-3.5570669644
-5.1727885116
-1.5603574792
-8.4401003554
-1.5265861669
0.4580505714
-4.7087512207
-4.5318210928
-2.1698590732
0.0672148068
2.7089711082
-0.7606677689
4.3825715774
8.4219499767
-4.3530754224
0.8009443875
-3.268925273
1.9937526717
-5.711915399
0.1643122724
5.932770661
3.4965045229
-1.9233730379
1.3519812195
-3.6081901266
3.1641778118
0.6594026369
0.7456688957
4.9375913507
5.4085279622
-1.1245580812
1.0677529435
0.751265946
1.3555350612
2.4464265199
7.6121541552
6.8928481205
-1.6313247295
-1.9652161667
-2.68974394
-5.8616070251
3.2674305354
0.2596917536
1.8933458776
1.3947244661
9.2902289442
5.5558467978

0.0369581929
-0.0246279848
0.012112898
-0.0469288973
-0.0009171507
0.0567727914
-0.0157830838
0.0103978036
-0.0171943623
-0.0307979079
-0.0257494444
-0.0064095659
0.0054698077
0.0179162073
0.0529370792
0.0400555405
-0.0143112169
-0.0169927759
0.0065057404
-0.015875775
0.0191018866
-0.0086923437
-0.0074078378
0.0277669961
0.041870159
-0.0162494645
0.0324150133
0.0236077873
0.0016195906
-0.0364243578
0.0094202899
-0.0301585847
-0.0112688822
-0.0859636042
0.0294217977
-0.0117428925
0.0216698717
-0.0130587502
0.0092341119
0.0261984392
-0.0071074862
0.0047706852
0.0080247824
-0.0171658886
0.013012572
0.0233257184
-0.0295782043
0.043909866

4.995273349
-5.477211568
6.1802228216
-14.8426318306
-2.5133824232
12.10975449
-1.3179098072
1.576259996
-3.6227361836
-8.3236496255
-8.9460840565
1.6796338572
-2.1373874906
5.9144203274
6.6972977575
5.1598317062
-3.7728558813
-1.0231843299
-0.0930362001
3.5447874866
9.5391534933
-5.3158574711
-3.0879974406
11.0426404484
12.6702724514
-0.0765685556
10.5265813465
12.3492349436
-2.8082703037
-6.718725695
-0.3098847787
-10.3366159861
3.302138371
-21.2848645985
6.3386065004
0.3244894155
3.8185153141
-7.2058280478
0.5216178654
10.6612540971
-1.9514440054
2.5155525583
-0.0563058504
-4.9180616297
6.5592655863
-6.4669272677
-10.6164932133
2.0215999172

0.0030543677
-0.0349299926
-0.034438594
-0.003714626
0.0402336145
-0.0675504703
-0.0309184925
0.0014413837
-0.0190102121
0.0157995531
0.0057246803
0.0219804254
0.0214180001
0.060783791
-0.0185481292
-0.0068429867
0.0101499154
-0.0370183125
0.0146769643
0.1118539878
0.2024766622
0.0350199156
0.0045161035
-0.0257053534
0.0275640517
-0.0486360035
-0.0305790263
0.0326735665
-0.0148476166
-0.0165056361
0.0692650857
0.0304032258
-0.0328744687
-0.0196130907
0.0332622264
0.026853805
-0.018122436
-0.0313283692
-0.007961113
0.0353887612
-0.0261654832
0.0637983414
0.067958611
0.0146810214
-0.004473183
-0.0143187672
0.0664835421

-8.681180002
-4.1098253444
-1.3059641904
8.1992893502
11.4751887369
-10.5759871024
2.307168252
3.3817522813
-0.098397234
0.8431043696
5.3752038427
8.4060237787
4.8211754517
13.9779553367
-8.499567318
0.6852053877
4.0019284332
-8.4138155677
-6.1599682003
0.4553489482
63.2885705085
9.2383543714
-4.4560448932
-4.1543490187
14.8412007543
-5.9450188314
-7.2449108438
5.0138545523
-5.3655939949
-0.1103895836
23.4141582444
13.3203808485
-11.8790258401
1.3789329202
6.3612001448
10.7112384146
-2.6984541356
-2.7057106426
-1.4433656987
2.5235992108
-10.9108015876
10.5670488966
5.5189904349
2.0903080707
7.1881807749
6.5615726609
16.4710931843

2011-12
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

0.4168945477
-13.2632197293
-16.2513005953
7.5
-1.156073098
-2.4017877192

Variance
CoVariance
Beta

0.0001646138
0.000204488
1.2422288798

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

7585
0.3530938368
127,005.57

3.8634394125
140,582.88

267,588.45
1.226339325
0.5718785323

annualised sensex return + 365

365.7564692343
367.0637092117
366.9669590365
365.663464551
364.9955317227
370.0359360377
365.0263425846
365.2293412769
363.4490785907
365.0041795278
365.381738943
365.5898773847
363.6371087956
365.4983410014
363.1960357112
365.2504403555
371.8867572408
369.0658560521
366.1552457292
369.5842270721
362.0020743253
367.3153606115
367.3546275333
365.7196018152
366.9517094791
367.9167453878
361.7181127995
366.5700819174
368.0348205586
366.7426677311
368.1355149096
360.4458202048
366.525719957
365.5223447903
364.2424702698
366.1828372575
365.8955196256
365.8866793028
365.0482229433
359.58047368
365.2777798105
362.3651155357
364.361005458
364.5780214367
357.6406081134
360.8997897412
365.6156412579

366.4865451797
365.7929974228
367.450763449
361.5403819765
364.5832145345
369.4531538239
363.2499724381
371.6063475715
365.7950806653
364.7180981776
365.6374593829
363.3484194677
363.8791626242
364.3534667444
360.6465155947
364.4793270693
365.4776779654
364.1290735213
367.0608396178
365.7267822359
363.8182188263
365.368987349
371.54082696
362.3536447512
369.3866284626
364.1629185964
364.0122458555
361.3365010626
360.7623512085
363.5601093565
363.7821022
370.7347499801
365.6743452679
369.3904955934
362.4410522793
364.2473996328
366.8622225065
369.568430054
367.0493005476
364.9149376598
361.8104030657
371.999264
364.7896144406
357.8171424168
360.5326382593
365.7016153863
373.0753178277
368.705596601

363.4251409261
361.2762481602
361.9058411944
362.2546255854
363.7393096128
363.6104628461
360.4533446394
365.7326927967
365.5568682871
367.2654187488
366.8304926989
371.3653217166
363.0016650938
364.2619139868
364.2539320335
363.3015623794
364.4947901037
365.192262661
373.3560831936
362.6532488921
363.9386991363
366.4037374218
369.6033450551
365.426299529
369.8520887868
366.6238244593
364.6178816476
365.2545564356
372.1985817601
367.5874249282
358.5704484199
361.9436936541
365.6913519377
363.8278712925
365.3530608574
358.4659669922
358.2304021381
377.515439211
367.9144295378
366.1381250674
365.1796074143
364.0936756264
361.0653458316
365.0065709561
378.7708938114
370.5827629011
373.1032042461
371.6634009079

352.4094613349
370.2224013036
369.3377004778
373.2120259055
365.5702083918
353.3949379598
365.7625419559
369.1158055452
373.2970343311
358.1959236086
363.7742632536
359.2956300025
350.499762748
367.6146213385
370.4490953176
368.0623002192
367.4338704562
363.6719507352
356.4522428536
365.347401015
362.1058394104
364.4620949358
364.9501972779
360.4370529079
362.1368439335
363.9574198324
359.8055118095
361.1984653827
367.5893317764
365.1679193642
365.3887838135
368.2875877311
366.7927100739
361.661443172
366.3900689782
370.2388359255
372.2254189359
362.2706883106
367.1666053464
361.7976084104
366.597957636
369.4360863834
359.635590547
362.8826059041
368.4170627574
375.0524159049
371.3711290138
363.4907550801

366.737505589
360.4633183554
366.0714482227
355.0164893976
365.4256973836
363.0624235804
367.8156375584
371.8003379161
360.8984025633
363.0576424803
359.4038291102
365.2224277545
363.3122048783
364.0910542706
365.4190469759
363.7957714447
362.2326179258
356.7829229202
366.2275581656
364.7613837136
367.3697666141
371.0469247115
365.5565627902
357.9426051129
364.1039976412
362.9719595253
363.8819399668
365.6992699778
365.6206438839
374.0808192152
365.5675648637
357.1884131651
365.7215443005
367.6283461992
364.0662365221
366.8577627275
368.9945912399
366.8272710369
362.0385016647
369.3339607202
367.19668343
366.907255355
362.7406199357
369.3293337213
365.1814544
367.9437681882
370.5594261114
364.7318714981

372.6971341882
367.3057399839
359.1016384248
367.5321826066
368.7642512432
360.8170397955
364.7537022574
363.8272878545
359.3325103555
360.4126159672
368.4091625916
365.5615751307
367.5610159678
365.4515261688
363.9444853648
363.887687192
363.2349362085
362.6206380438
359.6063120685
362.4756788809
362.3352055447
368.9188975626
361.2246178364
363.4897417873
364.3135120608
370.0705255198
368.0509863338
367.0866763446
370.127760097
364.217465214
366.1026512151
359.4567002273
367.6349293247
359.0232462863
365.2773824728
364.842292718
359.1022845579
365.130677663
367.5200450437
365.6173904557
364.4565393559
362.9356214377
365.8777447416
366.8844026665
364.5466715799
363.2188365665
363.8960636913
364.6268277126

363.3114916114
364.4464438186
362.9123703567
362.9926368408
365.2574421362
362.9583377895
364.9967319172
368.2929870737
363.1258460618
365.8227381532
362.8165534265
366.1435028824
366.371398961
367.6963870049
361.9102463523
366.47438187
369.5063401283
365.0016706037
364.9435794411
363.5962050437
365.9471891819
363.2904992297
365.3564168182
365.9357246336
367.4872285672
367.8953178382
364.6596809231
367.2862790962
363.2394247239
368.077890054
365.2483031909
361.0238964692
364.586198398
367.0969157877
367.2822433724
363.623875034
366.6701812758
362.6239017197
364.3997980104
364.5759463443
364.7292204015
363.8255896299
366.7869920678
365.825149937
365.8092069958
364.3473751157
368.2174450769
371.3699416413

371.0069315386
365.6003597641
364.7877097899
366.1262173368
367.6098567759
364.8073395496
365.590678434
361.7988297565
362.1084442826
363.9937756891
364.7393928819
361.8512744704
363.9157599481
366.6493236572
366.0604001413
365.1444006942
368.8099285087
366.1108553296
366.4759737071
360.9854704542
365.2053761166
362.40648171
365.9482966881
363.3798442435
367.1711688758
362.8708254022
368.5529642245
365.6497332824
362.350302321
365.7499285147
362.4850476608
368.4019596266
361.8486263233
366.6461987773
360.577243345
362.7077077261
368.6454175983
365.8876848646
366.1899674568
368.5998062381
363.9682066018
363.7847918174
365.4118465149
363.4528281865
373.0279411965
362.1038402337
364.0885979147
366.5426875799

373.9747358106
365.4284687303
368.0070212486
366.7702729476
365.3522576502
366.3606179239
372.1008291696
365.694230576
362.3310706404
366.185634822
364.0542847897
362.6678805402
366.0607256039
362.0831813817
364.0275646381
362.8571922617
363.6297843948
365.0687179706
364.216337923
369.0062958282
365.7001417551
363.5384105549
366.9612582904
366.5739013108
364.9349434282
364.176909712
364.9747014222
368.9579313339
369.5636858622
364.4399240378
364.3016147295
365.4489393822
366.9693846362
371.6000116395
369.373247427
360.5316557887
363.4459850054
365.880852148
359.020560727
362.4564482011
366.9931091108
366.7008851058
365.0424683877
362.6592859176
364.6007410395
359.6449425186
362.323151714
369.7507558081

362.3097553124
364.6347642096
366.5855924677
365.7770988958
365.5607483887
364.3508311541
374.435440204
365.4947618307
366.3208289317
365.5279715392
363.0569903921
363.7131558615
367.9363518051
365.7973374536
368.3640381831
359.7456700156
370.9517006958
360.6186187503
365.3833378798
369.2655571961
363.8896438575
366.5306759245
369.3200713491
374.8801233908
365.7360086062
365.5313194481
359.2978771812
362.9051627161
362.1927654335
365.4833512418
369.4791655105
364.8992004833
371.2755437952
363.2164970196
361.4623784083
365.6894274969
366.8685533973
365.9196673256
358.3349624118
367.5302204511
363.2718876473
362.1753709642
363.6814924895
363.5308391423
357.0897685823
366.7702339957
358.18763596
361.8204204045

364.6438265678
367.791970718
366.1309424107
365.0762783942
364.5611816954
363.8121313699
367.3614321611
359.1772573018
362.2918569835
367.3361826638
365.7244091177
369.4050825173
366.2051003509
359.9857465288
367.8271509471
364.0593394511
365.4599021957
359.4918168914
362.6893771928
367.490741297
366.5508756507
372.3945268694
363.656748018
362.1290452306
369.3788578754
358.5046602472
368.5079030755
356.5966914578
371.0185589431
365.9046092338
360.9703341311
360.6708022528
360.0411427902
367.1653768296
369.6891799767
366.760642601
372.6152720944
364.4097782079
361.0146738414
359.3270478693
365.0039321192
366.0966209565
361.5312758412
365.4438185518
370.9705114426
355.2695556745
361.8720054208
363.657293231

359.3877264753
367.7792075716
367.7215174185
364.0290681289
372.2359634413
366.5552635369
365.4966422874
363.3202108717
367.5442557089
366.757845816
363.250784563
367.1220014132
368.6246956003
367.7694765147
367.2721282109
372.1481412298
357.1493352087
368.3513730019
366.7483556203
370.3173373735
365.2773640735
367.0892870232
369.2657920538
364.6768077347
371.238161978
365.78492097
367.6653233576
361.8782030754
365.2431814484
373.0864567947
364.2151330069
364.564559644
365.2451428636
364.41260395
363.7011523675
374.9127718148
366.4878757056
362.9098818639
360.731724298
361.640628199
362.7877056494
370.3815276992
363.2767166497
367.9820926848
377.2699484945
360.1522692131
362.3608723578
357.0456515878

363.9733388157
362.231681155
368.039529689
357.2758529025
358.9171979544
356.590993929
366.5579253725
364.1008694217
373.0464769208
373.149389151
367.6248068194
361.4150501666
375.9694669085
361.2470008179
368.6853446217
356.6971202745
367.7311881902
355.5155572088
363.0000255138
358.1646823682
362.6910050365
359.9665950882
363.4272969763
361.4412599858
360.6907242254
365.1438168928
366.6844936457
365.3569569736
364.6663373535
360.3783872475
362.9542960325
375.8931055485
365.7185830543
371.7999761501
368.3408675511
361.7404730148
361.8286115465
372.3454215326
359.0656995058
363.7692804822
369.2970500926
363.3971621127
374.3127977132
364.542350985
372.3008814394
375.172446764
363.3331557921
358.523470029

358.2937425853
359.6596732437
370.5939522146
363.276833799
375.7543688595
362.4941065681
360.558512085
349.9424118745
364.2714634768
372.7146461555
360.9374104972
366.2390484068
368.646592378
370.3674645239
364.2413224302
357.0964494512
358.6513474088
367.1504307061
369.3764562371
368.2644721309
362.6537440864
368.1672328241
370.7901674735
378.0695767448
358.2747875214
361.892397166
360.2769044645
368.5015359479
369.5231348429
357.7282740096
356.9588944706
367.3966913993
362.6441376681
360.2978387282
363.4848583025
370.9022144501
362.1584438776
358.3417476267
357.0100202451
359.9672641028
361.5869974914
360.9255621145
367.34939716
364.7530522496
360.5894451301
363.3055039847
358.1710789247
367.9046297731

370.6644105968
363.6942571712
362.0357973975
367.8958142415
363.9208443954
363.8966602572
365.4353458428
368.6556261752
358.9605953404
362.3551201503
360.7860553613
371.8476347215
364.6574819574
363.6435553893
366.0053510137
363.3911302582
367.9680146315
368.9753872526
366.5866798534
368.4363548947
375.5663210077
368.678152864
364.7990040033
366.118978924
357.5674560296
362.6591220446
362.0537892726
361.4829048112
365.8518517707
364.9498509459
362.6898759308
364.8136731562
363.0003130471
366.4962532797
365.8665941464
362.6770800327
362.751605288
367.0817092969
370.4297375063
364.3198000668
369.4796072407
369.0370948113
361.6618615288
365.3781178915
358.3724324174
368.7159122229
366.1139985182
363.970646208

360.8679162694
361.3315405088
368.8915067199
360.1064166939
366.4233067229
364.6810749227
365.2000533512
371.1779443598
359.8858704362
363.7134691759
356.098259187
362.3689274016
362.0473853956
362.0597222744
363.1949210426
364.2738881278
364.6663236785
367.4603923377
371.6646210117
365.5861819888
359.4337312669
359.2546883107
373.2297973165
361.4551665814
362.3967137253
364.6087996247
363.616521104
364.7237729885
370.2876950463
364.5339240183
367.933596265
368.2333218275
368.4231864411
367.4733413267
374.2469567985
367.898562904
369.4205900502
368.0537640738
364.1882904958
359.5488920857
360.8483257792
368.8383218734
359.619067349
370.3299697536
361.9352951062
362.1944130872
365.5997673492
369.3461084462

359.7918772939
364.9346584272
365.8559835199
377.7602758172
367.5257938716
366.417985403
354.0385530464
362.6493455457
362.1860354881
369.5453839108
359.1759578361
369.1069455601
365.5412940932
366.4357605125
374.7503611394
370.5507546223
362.3084710367
361.2437794292
359.7084967226
365.5886001616
356.2721180359
372.2370018275
366.3852899365
358.9151265621
363.6466247771
359.3649391499
359.5157977696
361.5345423387
367.7604191602
364.2524285251
366.3120392111
362.8257206534
369.0555018602
365.4220818814
358.8659331631
358.4362371443
371.4221825619
364.47255323
356.3310736799
356.0863627671
362.9079261715
361.4811802883
363.8935171112
365.924731424
367.1485678356
367.3972910783
369.2032901183
364.9360350253

364.1866729834
366.6581543802
364.3996842494
364.1899531014
368.146260624
365.4415311467
369.0327324679
362.2085575218
366.9909144831
368.4217656668
370.0556922332
356.5845978571
360.6393293282
364.1474758162
365.262869655
364.5295257769
367.62395466
371.1468271755
367.1847220576
370.121014119
361.569769067
362.3423818786
360.6999269748
360.1397563533
371.9354964708
358.6781759141
366.203490134
357.0106732304
367.7668950915
357.3380295098
359.9886111658
364.010100571
366.4020701714
362.3486405116
366.9459264262
372.630212736
367.1536870954
364.8217642981
370.8905175331
366.6711515548
363.8262926404
361.1007972251
363.5306962674
367.4843919377
363.2935927797
372.1344545004
362.9729051455
361.6382681447

365.7951085836
358.3653166901
361.6435613509
373.7538545607
362.5496057255
366.6155323438
363.8310841276
360.9532650411
367.4211462237
363.7874766858
365.5479006155
371.8369116334
367.062737957
362.3036469789
364.7728431834
366.3146801376
368.3846239441
363.5227377578
363.9081871155
366.7501795932
370.7996529683
368.3320424009
363.4162585484
367.927061926
367.634271173
372.9344280694
367.5996412865
365.4238253993
366.6717977592
371.7830186764
364.6621836124
365.6503726545
369.7678580968
363.7654606144
365.68342148
360.4352846291
365.9378156003
362.3698761276
363.0617240696
365.1493575092
363.9493978306
368.954857064
369.2118223599
364.9609739856
362.6643815748
366.8807479293
365.0749383377
361.9990653123

363.6525686945
367.8869697349
364.4207506481
364.1062053724
367.0675131922
365.6786769248
369.3493697494
362.4903206981
365.7038864823
362.572267573
366.1658902167
362.7668361004
365.3592942144
367.7596465084
367.0230208512
363.9763626689
364.4430218169
365.9448302741
364.4160214872
364.0311799799
365.9909852151
367.1216146654
368.7594417091
368.7751351809
362.0274881802
368.621237696
364.5921670929
363.9914691196
361.0497460581
368.4724157342
360.0680337747
369.1481308462
361.7945075758
364.4716979219
365.1285233714
362.409796633
371.3509528867
364.049619991
368.2150671682
366.0489162302
366.5717287349
370.8438671077
368.0816276722
370.788809387
365.8959656017
361.4335379091
357.8222616486
367.0447494556

371.1151492309
368.740075899
356.9739174004
366.7655781335
369.3069229108
371.2042587675
373.3230810711
355.0919849055
365.5313332859
363.3634337953
367.4733750638
354.8935781263
365.8715480804
361.5842326386
359.2653599268
366.4871006367
366.1558011449
361.019035749
377.2204219544
360.3069516286
362.8548082978
363.9525265009
359.7738018001
361.4114704326
366.1519201621
367.591320063
358.5928135927
363.8757066668
366.0536899097
367.4966811749
367.1188623762
365.2504326889
366.2564738849
361.0473089355
364.0051056564
361.2582398345
364.3653951717
363.368880185
369.5070733415
359.8079467914
365.5828568275
365.1157943273
370.0143449642
368.4328525534
363.7051859078
362.5026917767
366.3774826067
366.7858316462

367.2553380834
365.8480049763
361.5186540397
366.2285935593
365.60895662
367.2446123206
369.6396385899
364.9653426242
364.9715108842
366.486399549
365.9801091216
363.9316302784
367.3219378752
365.4901306292
364.3921680046
369.9497065445
372.6203334845
368.9376130477
364.9602576776
364.3198125789
366.1075626422
366.023880857
361.9550993885
362.754534537
369.5489249803
369.2860051065
362.4185192591
370.2821506114
362.2694702341
367.4409514289
365.4577507045
367.8828447723
355.236191791
359.0015033902
372.510941359
360.7021752834
364.9569353391
366.1435578992
365.3820330734
354.327849177
363.2849437237
360.9015702176
356.1572383514
364.7584904776
361.7925829938
366.804384111
364.3654744107
366.5648693874

366.8287175614
362.8299977577
364.7174106015
363.4370806303
363.2388327751
365.3072925619
367.6505988759
366.9628498678
367.5462297233
363.7888959381
365.8609576507
367.7431488743
376.7885903427
366.9963617088
362.4102637407
361.2316587004
364.6003138457
365.7701325341
360.2950949113
364.5420184438
363.50766552
366.365988291
362.8291969667
370.2556299954
362.4729761179
363.2129831348
365.3352405458
364.3981138801
370.8665342882
371.4566249058
360.1725815533
357.6991298887
366.4460588591
363.9568502775
368.3950745659
370.1361132872
360.4236451086
363.8896288411
365.3887330757
368.9791012195
368.3404348219
361.6733305242
374.0811748505
363.7133304887
372.690212077
367.1444792361
368.481372387
377.0172068181

353.7181717987
361.4429330356
359.8272114884
363.4396425208
356.5598996446
363.4734138331
365.4580505714
360.2912487793
360.4681789072
362.8301409269
365.0672148068
367.7089711082
364.2393322311
369.3825715774
373.4219499767
360.6469245776
365.8009443875
361.731074727
366.9937526717
359.288084601
365.1643122724
370.932770661
368.4965045229
363.0766269621
366.3519812195
361.3918098734
368.1641778118
365.6594026369
365.7456688957
369.9375913507
370.4085279622
363.8754419188
366.0677529435
365.751265946
366.3555350612
367.44642652
372.6121541552
371.8928481205
363.3686752705
363.0347838333
362.31025606
359.1383929749
368.2674305354
365.2596917536
366.8933458776
366.3947244661
374.2902289442
370.5558467978

369.995273349
359.522788432
371.1802228216
350.1573681694
362.4866175768
377.10975449
363.6820901928
366.576259996
361.3772638164
356.6763503745
356.0539159435
366.6796338572
362.8626125094
370.9144203274
371.6972977575
370.1598317062
361.2271441187
363.9768156701
364.9069637999
368.5447874866
374.5391534933
359.6841425289
361.9120025594
376.0426404484
377.6702724514
364.9234314444
375.5265813465
377.3492349436
362.1917296963
358.281274305
364.6901152213
354.6633840139
368.3021383711
343.7151354015
371.3386065004
365.3244894155
368.8185153141
357.7941719522
365.5216178654
375.6612540971
363.0485559946
367.5155525583
364.9436941496
360.0819383703
371.5592655863
358.5330727323
354.3835067867
367.0215999172

356.318819998
360.8901746556
363.6940358096
373.1992893502
376.4751887369
354.4240128976
367.307168252
368.3817522813
364.901602766
365.8431043696
370.3752038427
373.4060237787
369.8211754517
378.9779553367
356.500432682
365.6852053877
369.0019284332
356.5861844323
358.8400317997
365.4553489482
428.2885705085
374.2383543714
360.5439551068
360.8456509813
379.8412007543
359.0549811686
357.7550891562
370.0138545523
359.6344060051
364.8896104164
388.4141582444
378.3203808485
353.1209741599
366.3789329202
371.3612001448
375.7112384146
362.3015458644
362.2942893574
363.5566343013
367.5235992108
354.0891984124
375.5670488966
370.5189904349
367.0903080707
372.1881807749
371.5615726609
381.4710931843

2012-13
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2013-14
0.3000441687 Beta
12.734021174 Return on Market (AM)
11.588927861 Return on Market (GM)
7.9 Risk Free Rate
9.3504198647 Cost of Equity (AM)
9.0068412934 Cost of Equity (GM)

Variance
CoVariance
Beta

6.31024E-005 Variance
9.47156E-005 CoVariance
1.5009810469 Beta

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

7861 Interest Expense

0.2920609714 Tax Rate
169,182.71 Debt
3.289407472 Cost of Debt
141,782.32 Equity
310,965.03 Debt+Equity
6.0528834763 WACC (AM)
5.8962312413 WACC (GM)

(in Crore)
2009-14
0.33973534 Beta
27.3183769 Return on Market (AM)
25.1209465 Return on Market (GM)
7.9 Risk Free Rate
14.4971088 Cost of Equity (AM)
13.750564 Cost of Equity (GM)

0.42689995
26.8978101
23.9030809
7.9
16.0101641
14.7317144

0.00012085 Variance
0.00013606 CoVariance
1.12584902 Beta

0.00016689
0.00020118
1.20546612

9182 Interest Expense

0.320566 Tax Rate
183,130.88 Debt
3.40661442 Cost of Debt
143,214.52 Equity
326,345.40 Debt+Equity
8.27360451 WACC (AM)
7.94598828 WACC (GM)

6849.6
0.36068107
140,379.94
3.11944769
146,666.58
287,046.53
9.70596646
9.05274186

Date

Sensex
Close Price
3/31/2014 22,386.27
3/28/2014 22,339.97
3/27/2014 22,214.37
3/26/2014 22,095.30
3/25/2014 22,055.21
3/24/2014 22,055.48
3/22/2014 21,755.32
3/21/2014 21,753.75
3/20/2014 21,740.09
3/19/2014 21,832.86
3/18/2014 21,832.61
3/14/2014 21,809.80
3/13/2014 21,774.61
3/12/2014 21,856.22
3/11/2014 21,826.42
3/10/2014 21,934.83
3/7/2014 21,919.79
3/6/2014 21,513.87
3/5/2014 21,276.86
3/4/2014 21,209.73
3/3/2014 20,946.65
2/28/2014 21,120.12
2/26/2014 20,986.99
2/25/2014 20,852.47
2/24/2014 20,811.44
2/21/2014 20,700.75
2/20/2014 20,536.64
2/19/2014 20,722.97
2/18/2014 20,634.21
2/17/2014 20,464.06
2/14/2014 20,366.82
2/13/2014 20,193.35
2/12/2014 20,448.49
2/11/2014 20,363.37
2/10/2014 20,334.27
2/7/2014 20,376.56
2/6/2014 20,310.74
2/5/2014 20,261.03
2/4/2014 20,211.93
2/3/2014 20,209.26
1/31/2014 20,513.85
1/30/2014 20,498.25
1/29/2014 20,647.30
1/28/2014 20,683.51

%change_sensex
1245.45
0.0020725185
1258.75
0.0056539978
1259.5
0.0053889289
1256.9
0.0018177111
1252.55 -1.224185554E-005
1242.4
0.013797085
1197.95 7.217146469E-005
1199
0.0006283323
1200.9
-0.0042490998
1210.25 1.145076104E-005
1204.8
0.0010458601
1213.75
0.0016161024
1218.25
-0.0037339485
1210.75
0.0013653178
1198.45
-0.0049423679
1193.8
0.000686138
1201.3
0.0188678281
1133.65
0.0111393316
1097.15
0.0031650568
1068.3
0.0125595262
1029.65
-0.008213495
1043.7
0.0063434537
1036.4
0.0064510343
1030.7
0.0019715118
1036.2
0.0053471493
1024.75
0.0079910833
1008.45
-0.0089914718
1030.65
0.0043015943
1037.75
0.0083145769
1009.45
0.0047744321
988.4
0.0085904518
981.2
-0.0124772049
999.25
0.0041800547
969.1
0.0014310816
959.55
-0.0020754239
961.75
0.00324065
957.6
0.0024534784
966.15
0.0024292584
970.1
0.0001321177
963.7
-0.0148480173
988.5
0.0007610406
974.75
-0.0072188615
1001.95
-0.00175067
1019.15
-0.0011561057

1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
1/1/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013
11/26/2013
11/25/2013

20,707.45
21,133.56
21,373.66
21,337.67
21,251.12
21,205.05
21,063.62
21,265.18
21,289.49
21,032.88
21,134.21
20,758.49
20,713.37
20,729.38
20,693.24
20,787.30
20,851.33
20,888.33
21,140.48
21,170.68
21,143.01
21,193.58
21,074.59
21,032.71
21,101.03
21,079.72
20,708.62
20,859.86
20,612.14
20,659.52
20,715.58
20,925.61
21,171.41
21,255.26
21,326.42
20,996.53
20,957.81
20,708.71
20,854.92
20,898.01
20,791.93
20,534.91
20,420.26
20,425.02
20,605.08

1010.05
1057.95
1079.1
1087.05
1078.8
1044.1
1035
1060.85
1058.35
1037.55
1056.2
1024.55
1051.5
1054.05
1049.95
1040.7
1067
1075.1
1097.4
1098.45
1095.4
1107.9
1098.25
1098.3
1096.65
1087.25
1063.7
1096.8
1098.25
1097.4
1085.45
1132.05
1159.45
1159.75
1201.75
1142.75
1136.1
1065.15
1086.1
1088.9
1067.9
1039.7
1042.2
1045.25
1073.3

-0.0201627175
-0.0112334528
0.0016866884
0.0040727265
0.0021725957
0.0067144204
-0.0094784055
-0.001141878
0.0122004214
-0.0047945961
0.0180995824
0.0021783032
-0.0007723338
0.0017464641
-0.0045248782
-0.0030707873
-0.001771324
-0.0119273545
-0.0014265012
0.0013087068
-0.0023860999
0.0056461359
0.0019911842
-0.0032377566
0.0010109242
0.0179200739
-0.0072502884
0.0120181602
-0.0022933737
-0.0027061757
-0.0100369834
-0.0116099967
-0.0039449059
-0.0033367063
0.0157116438
0.0018475213
0.0120287551
-0.0070108157
-0.0020619188
0.0051019795
0.0125162467
0.005614522
-0.0002330475
-0.0087386217
0.0191760658

11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/14/2013
11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/3/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013

20,217.39
20,229.05
20,635.13
20,890.82
20,850.74
20,399.42
20,194.40
20,281.91
20,490.96
20,666.15
20,822.77
20,894.94
20,974.79
21,239.36
21,196.81
21,164.52
21,033.97
20,929.01
20,570.28
20,683.52
20,725.43
20,767.88
20,864.97
20,893.89
20,882.89
20,415.51
20,547.62
20,607.54
20,528.59
20,272.91
20,249.26
19,983.61
19,895.10
19,915.95
19,902.07
19,517.15
19,379.77
19,727.27
19,893.85
19,856.24
19,920.21
19,900.96
20,263.71
20,646.64
19,962.16

1021.5
1029.7
1051.85
1082.6
1073.8
1049.75
1013.45
1012.45
1037.65
1049.75
1051.1
1080.25
1095.85
1130.6
1133.4
1121.05
1099.45
1075.45
1014.55
1021.65
1021.65
1024.5
1011.35
1010.25
1009
966.15
975.45
995.2
995.45
947.95
949.75
937.2
916.45
930.45
937.9
911
884.95
923.3
945.15
937.2
945.45
944
987.3
1036.9
973.15

-0.0005763988
-0.0196790619
-0.0122393472
0.0019222339
0.0221241584
0.0101523195
-0.0043146824
-0.0102020598
-0.0084771474
-0.0075215737
-0.0034539463
-0.0038069511
-0.01245659
0.0020073775
0.0015256665
0.0062066267
0.0050150485
0.0174392376
-0.0054748902
-0.0020221535
-0.0020440218
-0.0046532538
-0.0013841367
0.000526747
0.0228933786
-0.0064294551
-0.0029076736
0.003845856
0.0126119043
0.0011679439
0.0132933939
0.0044488341
-0.0010468996
0.0006974149
0.0197221418
0.0070888354
-0.0176152098
-0.008373442
0.0018941149
-0.0032113115
0.00096729
-0.0179014603
-0.0185468435
0.0342888746
0.0079847385

9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/6/2013
9/5/2013
9/4/2013
9/3/2013
9/2/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/14/2013
8/13/2013
8/12/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013

19,804.03
19,742.47
19,732.76
19,781.88
19,997.45
19,997.09
19,270.06
18,979.76
18,567.55
18,234.66
18,886.13
18,619.72
18,401.04
17,996.15
17,968.08
18,558.13
18,519.44
18,312.94
17,905.91
18,246.04
18,307.52
18,598.18
19,367.59
19,229.84
18,946.98
18,789.34
18,664.88
18,733.04
19,182.26
19,164.02
19,317.19
19,345.70
19,348.34
19,593.28
19,748.19
19,804.76
20,090.68
20,302.13
20,159.12
20,149.85
20,128.41
19,948.73
19,851.23
20,034.48
19,958.47

962.85
0.0031181509
969.8
0.0004920751
940.55
-0.0024830805
951
-0.0107798744
969.2 1.800261938E-005
969.55
0.0377284762
959
0.0152952408
893.15
0.0222005596
817.9
0.0182558929
783.85
-0.0344946265
826.9
0.0143079488
804.3
0.0118841109
806.7
0.0224987011
796.65
0.0015622148
803.3
-0.0317946905
830.35
0.002089156
852.3
0.0112761796
830.7
0.0227316009
828.65
-0.0186413052
829.55
-0.0033581829
815.1
-0.015628411
858.6
-0.0397266774
904
0.0071633461
893.1
0.0149290283
866.25
0.0083898636
875.15
0.0066681382
868.1
-0.0036384911
866.25
-0.0234185127
902.65
0.0009517836
887
-0.0079292071
913
-0.0014737125
909.3
-0.0001364458
926.55
-0.0125012249
929.9
-0.0078442632
932.35
-0.002856384
935.35
-0.0142314745
952.85
-0.0104151633
989.8
0.0070940597
974.75
0.0004600531
959.05
0.0010651611
985.1
0.0090070897
980.2
0.0049115344
1003.2
-0.009146731
1062.85
0.0038084082
1061.95
0.0143529751

7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013
6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/11/2013

19,676.06
19,294.12
19,439.48
19,324.77
19,495.82
19,410.84
19,177.76
19,463.82
19,577.39
19,395.81
18,875.95
18,552.12
18,629.15
18,540.89
18,774.24
18,719.29
19,245.70
19,223.28
19,325.87
19,177.93
18,827.16
19,041.13
19,143.00
19,441.07
19,429.23
19,519.49
19,568.22
19,545.78
19,610.48
19,760.30
20,215.40
20,147.64
20,160.82
20,030.77
19,704.33
19,674.33
20,062.24
20,111.61
20,223.98
20,286.12
20,247.33
20,212.96
19,722.29
19,691.67
20,122.32

1058.1
1038.25
1034.7
1027.95
1051.15
1064
1063.4
1079.2
1069.65
1069.75
1032.65
1026.85
1033.25
1049.65
1043.4
1045.75
1086.45
1091
1101.45
1101.6
1067.85
1081.25
1076.4
1118.3
1141.45
1153.6
1134.3
1140.1
1144.5
1154.3
1182.75
1215.7
1232.75
1219
1204
1173.45
1210.1
1210
1208.65
1228.6
1205.4
1191.65
1148.05
1150.05
1168.3

0.0197956683
-0.0074775663
0.0059359051
-0.0087736756
0.0043779661
0.0121536613
-0.0146970122
-0.0058010797
0.0093618158
0.0275408655
0.017455148
-0.0041349176
0.0047602893
-0.0124292648
0.0029354746
-0.0273520838
0.0011662942
-0.0053084285
0.0077140755
0.0186310628
-0.0112372533
-0.0053215275
-0.015331975
0.0006093911
-0.0046240962
-0.0024902623
0.0011480739
-0.0032992563
-0.0075818687
-0.0225125399
0.0033631731
-0.0006537433
0.0064925113
0.016566917
0.0015248296
-0.0193353285
-0.002454801
-0.0055562753
-0.0030631782
0.0019158082
0.0017003942
0.0248789568
0.0015549722
-0.0214016078
0.0019768337

5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/23/2013
4/22/2013
4/18/2013
4/17/2013
4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/28/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013

20,082.62
19,939.04
19,990.18
19,888.95
19,673.64
19,575.64
19,735.77
19,504.18
19,387.50
19,286.72
19,406.85
19,179.36
19,169.83
19,016.46
18,731.16
18,744.93
18,357.80
18,242.56
18,542.20
18,414.45
18,226.48
18,437.78
18,450.23
18,509.70
18,801.64
19,040.95
18,864.75
18,835.77
18,704.53
18,681.42
18,735.60
18,792.87
18,884.19
19,008.10
19,293.20
19,427.56
19,570.44
19,362.55
19,564.92
19,646.21
19,683.23
19,413.54
19,252.61
19,143.17
18,877.96

1166.1
1152.6
1158.05
1163.75
1144.45
1130
1171.8
1163.15
1152.35
1144.3
1177.45
1161.7
1147.95
1122.7
1097.45
1079.1
1047.6
1044.95
1039.8
1004.45
989.95
988.8
997.95
1009.15
1030.5
1047.45
1051.8
1045.35
1021.1
1012.9
1028.35
1035.15
1001.6
1030.95
1051.1
1067.15
1110.75
1085.85
1122.3
1130.05
1138.65
1118.35
1106.35
1093.8
1058.2

0.0072009485
-0.0025582561
0.0050897609
0.0109440856
0.005006222
-0.0081136941
0.011873865
0.0060183108
0.0052253571
-0.0061900824
0.0118611883
0.0004971353
0.0080651183
0.0152313044
-0.0007345986
0.0210880389
0.0063170958
-0.0161598947
0.0069374866
0.0103130171
-0.0114601649
-0.0006747883
-0.00321291
-0.0155273689
-0.0125681754
0.0093401715
0.001538562
0.0070164821
0.001237058
-0.0028918209
-0.0030474324
-0.0048357912
-0.0065187999
-0.0147772272
-0.0069159483
-0.0073008067
0.0107367057
-0.0103435128
-0.0041376937
-0.0018807889
0.0138918507
0.0083588667
0.0057169215
0.0140486578
-0.0021439309

3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013
2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013
2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
12/31/2012

18,918.52
18,861.54
19,152.41
19,015.14
19,331.69
19,317.01
19,325.36
19,642.75
19,635.72
19,501.08
19,468.15
19,497.18
19,608.08
19,561.04
19,460.57
19,484.77
19,580.32
19,639.72
19,659.82
19,751.19
19,781.19
19,894.98
20,005.00
19,990.90
20,103.35
20,103.53
19,923.78
20,026.61
19,981.57
20,101.82
20,039.04
19,964.03
19,817.63
19,986.82
19,906.41
19,663.64
19,663.55
19,666.59
19,742.52
19,691.42
19,784.08
19,764.78
19,714.24
19,580.81
19,426.71

1056.35
0.0030209622
1040.3
-0.0151871227
1082.1
0.0072189845
1063.5
-0.0163746677
1093.8
0.000759952
1091.65
-0.0004320747
1078.45
-0.0161581245
1120.65
0.000358021
1131.3
0.006904233
1121.7
0.0016914807
1123.45
-0.0014889333
1123.85
-0.0056558317
1142.55
0.0024047801
1129.1
0.005162747
1122.55
-0.0012419957
1130.1
-0.0048798998
1145.1
-0.003024483
1154.85
-0.0010223898
1167.5
-0.0046260504
1182.05
-0.0015165923
1171
-0.0057195333
1190.85
-0.0054996251
1214.25
0.0007053209
1200.9
-0.0055935951
1190.6 -8.953651423E-006
1172.75
0.0090218824
1163.85
-0.0051346683
1180.5
0.0022540771
1170.6
-0.0059820454
1176.5
0.0031328846
1175.2
0.0037572574
1162.65
0.0073873617
1179.05
-0.0084650785
1202.85
0.0040394024
1184.7
0.0123461373
1165.3
0.000004577
1179.15
-0.0001545769
1179.9
-0.0038460136
1179.3
0.0025950389
1181.6
-0.0046835638
1182.2
0.0009764844
1172
0.0025636291
1172.95
0.0068143248
1159.15
0.0079323776
1137.3
-0.000932381

12/28/2012
12/27/2012
12/26/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/10/2012
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
11/30/2012
11/29/2012
11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/13/2012
11/12/2012
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/23/2012

19,444.84
19,323.80
19,417.46
19,255.09
19,242.00
19,453.92
19,476.00
19,364.75
19,244.42
19,317.25
19,229.26
19,355.26
19,387.14
19,409.69
19,424.10
19,486.80
19,391.86
19,348.12
19,305.32
19,339.90
19,170.91
18,842.08
18,537.01
18,506.57
18,517.34
18,460.38
18,329.32
18,339.00
18,309.37
18,471.37
18,618.87
18,670.34
18,683.68
18,846.26
18,902.41
18,817.38
18,762.87
18,755.45
18,561.70
18,505.38
18,430.85
18,635.82
18,625.34
18,758.63
18,710.02

1142.25
1137.45
1147.95
1121.25
1122.7
1138.15
1138.5
1148.75
1143.6
1136.3
1121.65
1112.75
1122.4
1121
1130.85
1135.05
1119.3
1119.15
1102.25
1098.6
1081.75
1034.25
1018.55
1025.35
1032.95
1043.75
1024.1
1023
1026.5
1054.4
1059
1060
1059.2
1076.05
1092.25
1081.85
1077.45
1079.2
1056.75
1050.05
1044.95
1068.55
1078.25
1086.15
1079.25

0.0062637783
-0.0048234939
0.0084325755
0.0006802827
-0.0108934343
-0.001133703
0.0057449748
0.0062527216
-0.0037702054
0.0045758391
-0.0065098583
-0.001644389
-0.0011617908
-0.0007418619
-0.0032175627
0.0048958687
0.0022606848
0.0022170055
-0.0017880134
0.008814918
0.0174518949
0.0164573467
0.0016448213
-0.000581617
0.003085527
0.0071502925
-0.0005278369
0.0016182971
-0.0087703294
-0.0079220705
-0.0027567789
-0.0007139921
-0.0086266453
-0.0029705207
0.004518695
0.0029052059
0.0003956183
0.0104381603
0.0030434393
0.0040437636
-0.0109987111
0.0005626743
-0.0071055296
0.0025980731
-0.0044387829

10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/18/2012
9/17/2012
9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/8/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/17/2012

18,793.44
18,682.31
18,791.93
18,610.77
18,577.70
18,713.55
18,675.18
18,804.75
18,631.10
18,793.36
18,708.98
18,938.46
19,058.15
18,869.69
18,823.91
18,762.74
18,579.50
18,632.17
18,694.41
18,673.34
18,752.83
18,349.25
18,496.01
18,542.31
18,464.27
18,021.16
18,000.03
17,852.95
17,766.78
17,749.65
17,683.73
17,346.27
17,313.34
17,440.87
17,384.40
17,429.56
17,541.64
17,490.81
17,631.71
17,678.81
17,783.21
17,850.22
17,846.86
17,885.26
17,691.08

1073.55
1055.75
1064.9
1049.55
1042.05
1053.1
1045.35
1058.3
1053.75
1064.1
1052.15
1066.65
1083.7
1052.85
1050.6
1057.25
1054.75
1064
1066.7
1070.9
1065.25
1022.45
1048.9
1060.6
1006.35
958.7
949
945.45
934.2
940.95
937.85
895.9
879.55
912
903.45
909.3
917.7
917.3
922.1
935.45
955.7
973.15
973.55
974
961.7

0.0059484079
-0.0058333551
0.0097341486
0.0017800912
-0.0072594457
0.0020545987
-0.0068902804
0.0093204373
-0.0086339005
0.0045101336
-0.0121171415
-0.0062802528
0.0099874455
0.0024320133
0.0032601848
0.0098624828
-0.0028268312
-0.0033293375
0.0011283466
-0.0042388269
0.0219943594
-0.0079346843
-0.002496992
0.0042265413
0.0245883173
0.0011738869
0.0082384144
0.0048500629
0.0009650895
0.0037277203
0.0194543265
0.0019020016
-0.0073121352
0.0032483146
-0.0025910006
-0.0063893684
0.0029060975
-0.0079912839
-0.0026642065
-0.0058707061
-0.0037540154
0.0001882684
-0.0021470194
0.010976153
0.0019181966

8/16/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012
7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012
6/15/2012
6/14/2012

17,657.21
17,728.20
17,633.45
17,557.74
17,560.87
17,600.56
17,601.78
17,412.96
17,197.93
17,224.36
17,257.38
17,236.18
17,143.68
16,839.19
16,639.82
16,846.05
16,918.08
16,877.35
17,158.44
17,278.85
17,185.01
17,105.30
17,103.31
17,213.70
17,232.55
17,489.14
17,618.35
17,391.98
17,521.12
17,538.67
17,462.81
17,425.71
17,398.98
17,429.98
16,990.76
16,967.76
16,906.58
16,882.16
16,972.51
17,032.56
16,896.63
16,859.80
16,705.83
16,949.83
16,677.88

956.5
-0.0040043546
969.1
0.0053733104
949.6
0.0043120584
954.65
-0.0001782372
953.05
-0.0022550419
958 -6.931117194E-005
973.8
0.0108436475
954
0.0125032489
939.7
-0.0015344547
958.7
-0.0019133843
959
0.0012299709
960.75
0.0053955743
964.3
0.0180822237
928.2
0.0119814998
906.9
-0.0122420389
918.2
-0.0042575753
916.05
0.0024132936
912.45
-0.0163820254
935
-0.0069686351
950.05
0.0054605729
937.7
0.0046599592
923.15
0.0001163517
919.45
-0.0064129153
926.05
-0.0010938602
928
-0.0146713904
936.95
-0.0073338309
942.55
0.0130157693
929.8
-0.0073705334
935.2
-0.001000646
920.9
0.004344089
902.5
0.0021290381
901.45
0.001536297
893.95
-0.0017785448
899.6
0.0258505211
856.5
0.0013555119
852.45
0.0036187094
845.45
0.0014464974
847.35
-0.005323314
852.05
-0.0035256004
850.55
0.0080447995
833.3
0.0021844862
826.4
0.009216543
816.7
-0.0143954246
844.9
0.0163060293
819.4
-0.0120037842

6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012
5/2/2012
4/30/2012
4/28/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012
4/13/2012
4/12/2012

16,880.51
16,862.80
16,668.01
16,718.87
16,649.05
16,454.30
16,020.64
15,988.40
15,965.16
16,218.53
16,312.15
16,438.58
16,416.84
16,217.82
16,222.30
15,948.10
16,026.41
16,183.26
16,152.75
16,070.48
16,030.09
16,328.25
16,215.84
16,292.98
16,420.05
16,479.58
16,546.18
16,912.71
16,831.08
17,151.19
17,301.91
17,318.81
17,187.34
17,134.25
17,130.67
17,151.29
17,207.29
17,096.68
17,373.84
17,503.71
17,392.39
17,357.94
17,150.95
17,094.51
17,332.62

849.1
838.8
825.5
829
829.95
807.1
790.25
790.3
781.7
784.3
817
838.95
834.55
815.9
819.9
795.7
800.85
810.8
805.05
787.25
794.1
816.7
799.1
812.95
812.8
821.8
830.3
847.7
833.95
857.55
881.7
881.45
868.9
860.75
841.55
838.65
847.5
843.45
860.5
877.8
882.15
885.65
873.45
864.65
878.15

0.0010502408
0.0116864581
-0.0030420716
0.0041936327
0.0118358119
0.0270688312
0.0020164619
0.0014556697
-0.0156222543
-0.0057392802
-0.0076910536
0.00132425
0.0122716863
-0.0002761631
0.0171932707
-0.0048863095
-0.0096921139
0.0018888425
0.0051193244
0.0025196365
-0.018260377
0.0069321108
-0.0047345544
-0.0077387097
-0.0036123493
-0.0040250982
-0.0216718669
0.0048499562
-0.0186640111
-0.008711177
-0.0009758176
0.0076492348
0.0030984724
0.0002089819
-0.0012022419
-0.0032544346
0.0064696772
-0.0159527197
-0.0074195699
0.0064005004
0.0019846825
0.0120687192
0.0033016448
-0.0137376807
0.007745619

4/11/2012
4/10/2012
4/9/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/7/2012
3/6/2012
3/5/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012

17,199.40
17,243.84
17,222.14
17,486.02
17,597.42
17,478.15
17,404.20
17,058.61
17,121.62
17,257.36
17,052.78
17,361.74
17,196.47
17,601.71
17,316.18
17,273.37
17,466.20
17,675.85
17,919.30
17,813.62
17,587.67
17,503.24
17,145.52
17,173.29
17,362.87
17,636.99
17,636.80
17,583.97
17,752.68
17,731.12
17,445.75
17,923.57
18,078.50
18,145.25
18,428.61
18,289.35
18,153.99
18,202.41
17,848.57
17,772.84
17,748.69
17,830.75
17,707.32
17,622.45
17,707.31

864.9
-0.0025771522
864.45
0.001260006
870.05
-0.0150909126
890.45
-0.0063304734
907.55
0.0068239488
890.85
0.0042489744
887.25
0.0202589777
856.05
-0.0036801424
859.1
-0.0078656295
876
0.0119968709
871.85
-0.0177954514
911
0.0096106934
899.45
-0.0230227631
935.4
0.0164892026
907.55
0.0024783815
908.6
-0.0110401805
917
-0.0118608157
930.25
-0.0135859102
953.85
0.0059325393
929.6
0.0128470684
929.65
0.0048236784
914.7
0.0208637592
861.1
-0.001617046
853.2
-0.0109187018
870.45
-0.0155423346
905.55 1.077292933E-005
902.75
0.003004441
884.35
-0.0095033539
906.5
0.0012159412
910.75
0.0163575656
886.9
-0.0266587516
931.6
-0.0085698482
943.8
-0.0036786487
957.15
-0.0153760918
991.05
0.0076142673
981.55
0.0074562121
968.85
-0.0026600873
980.1
0.0198245574
942.15
0.004260996
934.6
0.0013606638
928.2
-0.004602162
939.6
0.0069705636
919.95
0.0048160159
936.9
-0.0047923711
927.85
0.0058137025

2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/7/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
12/30/2011
12/29/2011
12/28/2011
12/27/2011
12/26/2011
12/23/2011
12/22/2011
12/21/2011
12/20/2011
12/19/2011
12/16/2011
12/15/2011
12/14/2011
12/13/2011
12/12/2011
12/9/2011
12/8/2011
12/7/2011
12/5/2011
12/2/2011

17,604.96
17,431.85
17,300.58
17,193.55
16,863.30
17,233.98
17,077.18
16,995.77
16,751.73
16,739.01
16,643.74
16,451.47
16,466.05
16,189.36
16,154.62
16,037.51
16,175.86
16,165.09
15,814.72
15,848.80
15,867.73
15,857.08
15,882.64
15,939.36
15,517.92
15,454.92
15,543.93
15,727.85
15,873.95
15,970.75
15,738.70
15,813.36
15,685.21
15,175.08
15,379.34
15,491.35
15,836.47
15,881.14
16,002.51
15,870.35
16,213.46
16,488.24
16,877.06
16,805.33
16,846.83

914.8
902.1
888.2
902
851.95
888.1
878.6
886.15
857.8
842.65
796.35
769.35
785.6
791.55
789.65
781.55
779.6
774.45
745.75
745.45
751.35
747.25
743
725.4
696.45
684.6
686.05
697.15
725.3
728.15
721.95
727.1
702.35
652.4
657.15
676.05
698.25
702.85
705.3
707.6
731.55
744.15
767.75
780.55
787.65

0.0099306729
0.0075876069
0.0062250088
0.0195839486
-0.0215086707
0.0091818438
0.0047900154
0.0145680476
0.0007599016
0.005724074
0.0116871015
-0.0008854583
0.0170908547
0.0021504684
0.0073022558
-0.0085528683
0.0006662505
0.0221546761
-0.0021503205
-0.0011929873
0.0006716243
-0.0016093042
-0.0035584867
0.0271582789
0.0040763718
-0.0057263511
-0.011693906
-0.0092037584
-0.0060610804
0.0147439115
-0.0047213242
0.0081701169
0.0336162972
-0.0132814542
-0.0072304867
-0.0217927354
-0.0028127704
-0.0075844352
0.0083274786
-0.0211620468
-0.0166652111
-0.0230383728
0.0042682887
-0.0024633714
0.0220451422

12/1/2011
11/30/2011
11/29/2011
11/28/2011
11/25/2011
11/24/2011
11/23/2011
11/22/2011
11/21/2011
11/18/2011
11/17/2011
11/16/2011
11/15/2011
11/14/2011
11/11/2011
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
10/31/2011
10/28/2011
10/26/2011
10/25/2011
10/24/2011
10/21/2011
10/20/2011
10/19/2011
10/18/2011
10/17/2011
10/14/2011
10/13/2011
10/12/2011
10/11/2011
10/10/2011
10/7/2011
10/5/2011
10/4/2011
10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011

16,483.45
16,123.46
16,008.34
16,167.13
15,695.43
15,858.49
15,699.97
16,065.42
15,946.10
16,371.51
16,461.71
16,775.87
16,882.67
17,118.74
17,192.82
17,362.10
17,569.53
17,562.61
17,481.93
17,464.85
17,480.83
17,705.01
17,804.80
17,288.83
17,254.86
16,939.28
16,785.64
16,936.89
17,085.34
16,748.29
17,025.09
17,082.69
16,883.92
16,958.39
16,536.47
16,557.23
16,232.54
15,792.41
15,864.86
16,151.45
16,453.76
16,698.07
16,446.02
16,524.03
16,051.10

762.45
714.15
736.3
750.2
719.4
730.1
726.95
745.85
732.45
770.15
777.25
789.15
790.75
821.1
822.5
861.75
880.8
885.2
878.2
886.85
895.15
930.5
932.95
871.8
877.25
869.3
870.35
878.45
904.6
879.25
898.4
890.45
879
859.95
832.95
844.45
824.3
778.95
800.7
839.25
875.35
889.65
868.95
887.4
856.45

0.0223270936
0.0071912516
-0.0098217804
0.030053334
-0.0102821895
0.0100968346
-0.0227476157
0.0074827074
-0.0259847748
-0.0054793822
-0.0187268976
-0.0063260136
-0.0137901504
-0.0043087754
-0.0097499726
-0.011806235
0.0003940189
0.0046150511
0.0009779643
-0.0009141442
-0.0126619527
-0.0056046684
0.0298441248
0.0019687207
0.0186300716
0.0091530618
-0.0089302109
-0.0086887355
0.0201244426
-0.0162583575
-0.0033718343
0.01177274
-0.0043913367
0.0255145143
-0.0012538329
0.0200024149
0.0278697172
-0.0045666965
-0.0177439177
-0.018373308
-0.0146310322
0.0153258965
-0.0047210033
0.0294640243
-0.0068654615

9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011
7/27/2011
7/26/2011
7/25/2011
7/22/2011
7/21/2011
7/20/2011

16,162.06
16,361.15
17,065.15
17,099.28
16,745.35
16,933.83
16,876.54
16,709.60
16,467.44
16,501.74
16,866.97
17,165.54
17,065.00
16,862.81
16,713.33
16,821.46
16,676.75
16,416.33
15,848.83
16,146.33
16,284.98
16,498.47
16,341.70
16,141.67
16,469.79
16,840.80
16,730.94
16,839.63
17,059.40
17,130.51
16,857.91
16,990.18
17,305.87
17,693.18
17,940.55
18,109.89
18,314.33
18,197.20
18,209.52
18,432.25
18,518.22
18,871.29
18,722.30
18,436.19
18,502.38

844.65
863.6
901.45
882.45
859.65
880.95
875.85
866.65
853.8
861.75
896.4
919.3
896.8
889.45
881.35
887.2
873.25
858.1
820.15
834.6
841.8
852
850.9
833.15
864.75
910.55
935.15
939.8
942.4
963.6
940.95
952.1
966.1
993.1
1001.8
1021.9
1043.65
1037.75
1017.55
1024.75
1040.6
1074.2
1068.3
1041.1
1044.4

-0.01216846
-0.0412536661
-0.0019959905
0.0211360169
-0.0111303822
0.0033946532
0.009990664
0.0147053823
-0.0020785687
-0.0216535631
-0.0173935687
0.005891591
0.0119902911
0.0089437593
-0.0064280984
0.0086773502
0.0158634725
0.0358070596
-0.0184252397
-0.0085139804
-0.0129399878
0.0095932492
0.0123921503
-0.019922537
-0.0220304261
0.0065662778
-0.0064544173
-0.0128826336
-0.0041510731
0.0161704505
-0.0077850853
-0.0182417873
-0.0218903555
-0.0137883175
-0.0093506918
-0.0111628435
0.0064367045
-0.0006765692
-0.012083712
-0.0046424548
-0.0187093728
0.0079578898
0.0155189331
-0.0035773776
-0.008121103

7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011
5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011

18,653.87
18,507.04
18,561.92
18,618.20
18,596.02
18,411.62
18,721.39
18,858.04
19,078.30
18,726.97
18,744.56
18,814.48
18,762.80
18,845.87
18,693.86
18,492.45
18,412.41
18,240.68
17,727.49
17,550.63
17,560.30
17,506.63
17,870.53
17,985.88
18,132.24
18,308.66
18,266.03
18,268.54
18,384.90
18,394.29
18,495.62
18,420.11
18,376.48
18,494.18
18,608.81
18,503.28
18,232.06
18,266.10
18,044.64
17,847.24
18,011.97
17,993.33
18,326.09
18,141.40
18,086.20

1060.85
1048.5
1060.05
1068.9
1054.1
1047.1
1054.05
1060
1089.55
1075.35
1097.1
1099.1
1094.7
1093.1
1087.15
1083.05
1078.25
1065.25
1030.85
1019.55
1014.35
1025.2
1031.45
1028.5
1033.05
1055.2
1039.35
1034.95
1046
1049.35
1055.8
1057.95
1048.8
1051.4
1085.05
1086
1073.45
1069
1025.65
1009.95
1019.35
1006.55
1044.25
1030.5
1032.4

0.0079337376
-0.0029565907
-0.0030228486
0.0011927283
0.0100154142
-0.0165463141
-0.0072462462
-0.0115450538
0.0187606431
-0.0009384056
-0.0037162866
0.0027543863
-0.0044078623
0.0081315469
0.0108914719
0.0043470681
0.0094146709
0.0289488247
0.0100771311
-0.000550674
0.0030656957
-0.0203631342
-0.0064133643
-0.0080718102
-0.0096358772
0.0023338405
-0.0001373947
-0.006329107
-0.0005104845
-0.0054785944
0.0040993241
0.0023742305
-0.0063641643
-0.0061599855
0.0057033131
0.0148759932
-0.0018635615
0.0122728965
0.0110605337
-0.0091455849
0.0010359394
-0.0181577194
0.0101805814
0.0030520507
-0.0028201474

5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011
4/26/2011
4/25/2011
4/21/2011
4/20/2011
4/19/2011
4/18/2011
4/15/2011
4/13/2011
4/11/2011
4/8/2011
4/7/2011
4/6/2011
4/5/2011
4/4/2011
4/1/2011
3/31/2011
3/30/2011
3/29/2011
3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011

18,137.35
18,345.03
18,531.28
18,335.79
18,584.96
18,512.77
18,528.96
18,518.81
18,210.58
18,469.36
18,534.69
18,998.02
19,135.96
19,292.02
19,448.69
19,545.35
19,584.31
19,602.23
19,470.98
19,121.83
19,091.17
19,386.82
19,696.86
19,262.54
19,451.45
19,591.18
19,612.20
19,686.82
19,701.73
19,420.39
19,445.22
19,290.18
19,120.80
18,943.14
18,815.64
18,350.74
18,206.16
17,988.30
17,839.05
17,878.81
18,149.87
18,358.69
18,167.64
18,439.48
18,174.09

1039.5
1057.45
1075.7
1055
1075.45
1074.95
1082.5
1081.35
1028.3
1058.1
1067.9
1098.2
1114.25
1117.55
1107.35
1121.05
1113.1
1117.25
1111.3
1090.2
1082.2
1101.3
1128.05
1098.7
1098
1102.3
1100.5
1110
1119.3
1102.7
1112.75
1107.25
1099.25
1099.35
1090.85
1052.85
1041.05
1003.35
1006.1
1003.8
1012.5
1026.6
996.45
1018.85
1007.5

-0.0113207773
-0.0100505739
0.0106616622
-0.0134070776
0.0038994705
-0.0008737673
0.0005480914
0.016925875
-0.0140113139
-0.003524742
-0.024388331
-0.0072084181
-0.0080893551
-0.0080555554
-0.0049454218
-0.0019893476
-0.0009141817
0.0067408009
0.0182592356
0.0016059781
-0.0152500513
-0.01574058
0.0225473899
-0.0097118724
-0.0071322912
-0.0010717819
-0.0037903531
-0.0007567863
0.0144868357
-0.0012769205
0.00803725
0.008858416
0.009378593
0.0067762776
0.0253341282
0.0079412682
0.0121112056
0.0083664769
-0.0022238617
-0.0149345422
-0.0113744499
0.0105159503
-0.0147422812
0.0146026569
-0.0083964518

3/10/2011
3/9/2011
3/8/2011
3/7/2011
3/4/2011
3/3/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011
2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/15/2011
2/14/2011
2/11/2011
2/10/2011
2/9/2011
2/8/2011
2/7/2011
2/4/2011
2/3/2011
2/2/2011
2/1/2011
1/31/2011
1/28/2011
1/27/2011
1/25/2011
1/24/2011
1/21/2011
1/20/2011
1/19/2011
1/18/2011
1/17/2011
1/14/2011
1/13/2011
1/12/2011
1/11/2011
1/10/2011
1/7/2011
1/6/2011
1/5/2011

18,327.98
18,469.95
18,439.65
18,222.67
18,486.45
18,489.76
18,446.50
17,823.40
17,700.91
17,632.41
18,178.33
18,296.16
18,438.31
18,211.52
18,506.82
18,300.90
18,273.80
18,202.20
17,728.61
17,463.04
17,592.77
17,775.70
18,037.19
18,008.15
18,449.31
18,090.62
18,022.22
18,327.76
18,395.97
18,684.43
18,969.45
19,151.28
19,007.53
19,046.54
18,978.32
19,092.05
18,882.25
18,860.44
19,182.82
19,534.10
19,196.34
19,224.12
19,691.81
20,184.74
20,301.10

1014.25
1033.55
1020.85
1007.7
1016.35
1017.6
1025.95
971
987.3
953.45
1008.15
1027.8
1037.95
1025.65
1057.95
1053.15
1053.05
1032.2
1001.6
961.5
957.65
951.1
980.3
996.5
1030.15
1008.7
993.4
1020
1017.05
1016.95
1038.3
1083.9
1065.85
1050.8
1023.5
1011
1000.7
1010.55
1027.4
1068.9
1023.2
1014.3
1048
1053.05
1070.1

-0.0076865395
0.0016431982
0.0119071464
-0.0142688293
-0.000179018
0.0023451603
0.0349596598
0.0069199832
0.0038848915
-0.0300313615
-0.0064401492
-0.0077094918
0.0124531066
-0.0159562799
0.0112519056
0.0014829975
0.0039335904
0.0267133182
0.0152075469
-0.007374052
-0.0102910153
-0.0144972693
0.0016126032
-0.0239120054
0.0198274023
0.0037953149
-0.0166708861
-0.0037078773
-0.0154385229
-0.0150252116
-0.0094944046
0.0075627922
-0.002048141
0.003594628
-0.0059569297
0.011110964
0.0011563887
-0.0168056626
-0.0179829119
0.0175950207
-0.0014450596
-0.0237504831
-0.0244209239
-0.0057317091
-0.0096406019

1/4/2011
1/3/2011
12/31/2010
12/30/2010
12/29/2010
12/28/2010
12/27/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/19/2010
11/18/2010
11/16/2010
11/15/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010

20,498.72
20,561.05
20,509.09
20,389.07
20,256.03
20,025.42
20,028.93
20,073.66
19,982.88
20,015.80
20,060.32
19,888.88
19,864.85
19,647.77
19,799.19
19,691.78
19,508.89
19,242.36
19,696.48
19,934.64
19,981.31
19,966.93
19,992.70
19,850.00
19,521.25
19,405.10
19,136.61
19,318.16
19,459.85
19,691.84
19,957.59
19,585.44
19,930.64
19,865.14
20,309.69
20,156.89
20,589.09
20,875.71
20,932.48
20,852.38
21,004.96
20,893.57
20,465.74
20,345.69
20,355.63

1104.1
1143.6
1144.65
1137.1
1128.3
1113.7
1124.05
1119.05
1130.45
1131.15
1138.55
1099.4
1104.3
1078.05
1118.85
1118.55
1117.55
1057.2
1106
1110.3
1150.55
1181.95
1190.15
1166.95
1143.65
1154.05
1124.85
1117.25
1125.1
1156.65
1179.65
1148.75
1164.65
1202.35
1223.25
1202.5
1239.5
1256.05
1269.45
1255.55
1269.7
1262.3
1237.6
1230.5
1231

-0.00303146
0.0025335108
0.0058864872
0.0065679208
0.0115158633
-0.0001752465
-0.0022282932
0.0045428887
-0.0016447007
-0.0022193066
0.0086198921
0.0012096744
0.0110485821
-0.0076477876
0.0054545602
0.0093747005
0.0138512116
-0.0230558963
-0.0119470429
-0.0023356827
0.0007201908
-0.0012889705
0.0071889169
0.0168406224
0.0059855399
0.0140301757
-0.009397893
-0.0072811455
-0.011781022
-0.013315736
0.0190013602
-0.017320066
0.0032972332
-0.0218885665
0.0075805345
-0.0209917
-0.0137298324
-0.0027120532
0.0038412881
-0.0072639986
0.0053313053
0.0209046924
0.0059005126
-0.000488317
0.0161384042

10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010
10/18/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
10/4/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/3/2010
9/2/2010
9/1/2010
8/31/2010
8/30/2010
8/27/2010

20,032.34
19,941.04
20,005.37
20,221.39
20,303.12
20,165.86
20,260.58
19,872.15
19,983.13
20,168.89
20,125.05
20,497.64
20,687.88
20,203.34
20,339.89
20,250.26
20,315.32
20,543.08
20,407.71
20,475.73
20,445.04
20,069.12
19,956.34
20,104.86
20,117.38
20,045.18
19,861.01
19,941.72
20,001.55
19,906.10
19,594.75
19,417.49
19,502.11
19,346.96
19,208.33
18,799.66
18,666.71
18,645.06
18,560.05
18,221.43
18,238.31
18,205.87
17,971.12
18,032.11
17,998.41

1161.65
1090.3
1106.25
1131.45
1142.1
1131.85
1129.25
1112.7
1118.05
1115.95
1126.55
1139.1
1160.1
1138.25
1130.85
1127
1134
1148.6
1147.5
1157.75
1135.1
1110.35
1101.5
1110.35
1114.8
1112.25
1099.25
1124.55
1124.45
1128.4
1115.6
1103.45
1098.8
1100.25
1097.3
1050.75
1025.3
1036.1
1037.7
999.65
1002.85
994.6
977.3
968.15
958.1

0.0045784974
-0.0032156366
-0.0106827473
-0.0040254897
0.0068065533
-0.0046750883
0.0195464507
-0.0055536845
-0.0092102243
0.0021783797
-0.0181772145
-0.0091957223
0.0239831632
-0.006713409
0.004426116
-0.0032025092
-0.0110869451
0.0066332773
-0.0033219817
0.0015010976
0.0187312647
0.0056513369
-0.0073872686
-0.0006223474
0.0036018634
0.0092729423
-0.0040472938
-0.0029912682
0.0047950126
0.0158894602
0.0091288833
-0.0043390177
0.0080193477
0.0072171813
0.0217381591
0.0071223049
0.0011611655
0.0045802678
0.0185836128
-0.0009255243
0.0017818429
0.0130626249
-0.0033822997
0.0018723876
-0.0125060695

8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/13/2010
8/12/2010
8/11/2010
8/10/2010
8/9/2010
8/6/2010
8/5/2010
8/4/2010
8/3/2010
8/2/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/2/2010
7/1/2010
6/30/2010
6/29/2010
6/28/2010
6/25/2010

18,226.35
18,179.64
18,311.59
18,409.35
18,401.82
18,454.94
18,257.12
18,048.85
18,050.78
18,167.03
18,073.90
18,070.19
18,219.99
18,287.50
18,143.99
18,172.83
18,217.44
18,114.83
18,081.21
17,868.29
17,992.00
17,957.37
18,077.61
18,020.05
18,130.98
18,113.15
17,977.23
17,878.14
17,928.42
17,955.82
17,909.46
17,938.16
17,985.90
17,937.20
17,833.54
17,651.73
17,471.03
17,614.48
17,441.44
17,460.95
17,509.33
17,700.90
17,534.09
17,774.26
17,574.53

986.1
984.1
1000.8
1010.15
994.5
1012.55
970.05
960.1
957
975.4
963.95
971.1
989.1
980.45
951.85
956.05
970.15
962.1
939.75
904.45
926.5
909.1
924.15
915.85
911.55
908.95
902.8
889.4
900.4
902.45
881.95
890.85
898.6
889.5
871.55
862.15
846.15
858.8
841
840.1
841.4
862
848.85
868.6
857.5

0.0025693578
-0.0072058188
-0.005310345
0.0004091987
-0.0028783621
0.0108352248
0.0115392393
-0.0001069206
-0.0063989546
0.0051527341
0.0002053105
-0.0082217389
-0.0036915926
0.0079095061
-0.0015869845
-0.0024487524
0.0056644197
0.0018593888
0.0119160815
-0.0068758337
0.0019284561
-0.0066513217
0.0031942198
-0.0061182573
0.0009843677
0.0075606754
0.0055425229
-0.0028044858
-0.0015259676
0.0025885761
-0.0015999411
-0.0026543014
0.002715028
0.0058126429
0.0102998403
0.0103428361
-0.008143868
0.0099211992
-0.0011173504
-0.0027630983
-0.0108226135
0.0095134678
-0.0135122362
0.011364742
-0.008782171

6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/4/2010
6/3/2010
6/2/2010
6/1/2010
5/31/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
4/30/2010
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/23/2010

17,730.24
17,755.94
17,749.69
17,876.55
17,570.82
17,616.69
17,462.87
17,412.83
17,338.17
17,064.95
16,922.08
16,657.89
16,617.10
16,781.07
17,117.69
17,022.33
16,741.84
16,572.03
16,944.63
16,863.06
16,666.40
16,387.84
16,022.48
16,469.55
16,445.61
16,519.68
16,408.49
16,875.76
16,835.56
16,994.60
17,265.87
17,195.81
17,141.53
17,330.55
16,769.11
16,987.53
17,087.96
17,137.14
17,386.08
17,558.71
17,503.47
17,380.08
17,690.62
17,745.28
17,694.20

884.85
902
893.15
900.95
867.2
884.05
877.6
857.25
854.65
845.35
829.25
826.95
816.9
842.2
866.4
852.75
843.1
838.35
867.05
863.75
856.6
847.6
809.4
832
834.8
833.35
825
889.35
902.4
911.75
925.3
914.8
915.95
921.35
876.45
902.7
903.7
915.3
937.9
950.5
944.9
918.65
946.35
960.1
975.75

-0.001447403
0.0003521188
-0.0070964476
0.0173998709
-0.0026037808
0.0088084032
0.0028737431
0.0043061061
0.0160105948
0.0084428155
0.0158597517
0.0024547003
-0.009771129
-0.0196650366
0.0056020533
0.0167538335
0.0102467833
-0.0219892674
0.0048372004
0.0117997888
0.0169979692
0.0228029618
-0.0271452468
0.0014557076
-0.004483743
0.00677637
-0.0276888271
0.002387803
-0.0093582667
-0.0157113427
0.0040742483
0.0031665785
-0.0109067514
0.0334806081
-0.0128576668
-0.0058772375
-0.0028697904
-0.0143183512
-0.0098315879
0.0031559456
0.007099507
-0.0175539354
-0.0030802557
0.0028868217
0.0068402224

4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/16/2010
4/15/2010
4/13/2010
4/12/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/26/2010
3/25/2010
3/23/2010
3/22/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/5/2010
3/4/2010
3/3/2010
3/2/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010

17,573.99
17,472.56
17,460.58
17,400.68
17,591.18
17,639.26
17,821.96
17,853.00
17,933.14
17,714.40
17,970.02
17,941.37
17,935.68
17,692.62
17,527.77
17,590.17
17,711.35
17,644.76
17,558.85
17,451.02
17,410.57
17,578.23
17,519.26
17,490.08
17,383.18
17,164.99
17,166.62
17,167.96
17,098.33
17,052.54
17,102.60
16,994.49
16,971.70
17,000.01
16,772.56
16,429.55
16,254.20
16,255.97
16,286.32
16,237.05
16,191.63
16,327.84
16,428.91
16,226.68
16,038.35

943.95
0.0058051024
952.4
0.000686117
933.6
0.0034423942
919.85
-0.0108292906
921.65
-0.0027257379
918.1
-0.0102513977
942.1
-0.0017386434
965
-0.0044688214
977.45
0.0123481461
960.55
-0.0142248033
986.65
0.001596868
997.95
0.0003172447
984.35
0.0137379314
953.05
0.0094050755
952.7
-0.0035474359
960.05
-0.0068419403
953.05
0.0037739249
947.7
0.0048926894
929.95
0.0061790084
925.6
0.0023233013
935.45
-0.0095379341
954.85
0.0033660098
960.4
0.0016683743
949.1
0.0061496228
930.8
0.0127113386
923.4 -9.495171443E-005
936.9 -7.805237198E-005
931.4
0.0040723275
917.8
0.0026852305
924.8
-0.0029270403
922.75
0.0063614736
901.8
0.0013428236
897.95
-0.0016652931
908.6
0.0135608398
897.5
0.020877626
871.85
0.010787981
851.4
-0.0001088831
841.85
-0.0018635272
845.35
0.0030344182
831.7
0.002805153
830.5
-0.0083421935
839.3
-0.0061519602
841
0.0124628082
832.8
0.0117424797
816.7
-0.00707255

2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
2/1/2010
1/29/2010
1/28/2010
1/27/2010
1/25/2010
1/22/2010
1/21/2010
1/20/2010
1/19/2010
1/18/2010
1/15/2010
1/14/2010
1/13/2010
1/12/2010
1/11/2010
1/8/2010
1/7/2010
1/6/2010
1/5/2010
1/4/2010
12/31/2009
12/30/2009
12/29/2009
12/24/2009
12/23/2009
12/22/2009
12/21/2009
12/18/2009
12/17/2009
12/16/2009
12/15/2009
12/14/2009
12/11/2009
12/10/2009
12/9/2009
12/8/2009

16,152.59
15,922.17
16,042.18
15,935.61
15,915.65
15,790.93
16,224.95
16,496.05
16,163.44
16,356.03
16,357.96
16,306.87
16,289.82
16,780.46
16,859.68
17,051.14
17,474.49
17,486.06
17,641.08
17,554.30
17,584.87
17,509.80
17,422.51
17,526.71
17,540.29
17,615.72
17,701.13
17,686.24
17,558.73
17,464.81
17,343.82
17,401.56
17,360.61
17,231.11
16,692.00
16,601.20
16,719.83
16,894.25
16,912.77
16,877.16
17,097.55
17,119.03
17,189.31
17,125.22
17,227.68

826.3
800.55
811.2
805.75
802.7
798.35
829.3
838.2
817.25
832.65
830.4
788.65
790.2
831.6
840.65
853.35
877.15
863.4
863.35
841.15
835.6
839.9
842.2
869
873.8
885.25
895.15
887.55
878.9
875.7
880
877.65
862.7
861.45
825.95
810.15
808.8
825.45
823.25
825.35
850.4
863.25
876.25
855.3
872.05

0.0144716455
-0.0074809035
0.0066875382
0.0012541115
0.0078982049
-0.0267501595
-0.0164342373
0.0205779215
-0.0117748622
-0.0001179854
0.0031330353
0.001046666
-0.0292387694
-0.0046987843
-0.0112285747
-0.0242267442
-0.0006616699
-0.0087874439
0.0049435181
-0.0017384263
0.0042873134
0.0050101851
-0.0059452116
-0.0007742175
-0.0042819709
-0.0048251157
0.0008418974
0.0072619147
0.0053776709
0.0069759718
-0.0033180933
0.0023587881
0.0075154764
0.0322975078
0.0054694841
-0.0070951678
-0.0103242227
-0.0010950306
0.0021099521
-0.0128901509
-0.001254744
-0.0040885876
0.0037424337
-0.0059474056
0.0143989863

12/7/2009
12/4/2009
12/3/2009
12/2/2009
12/1/2009
11/30/2009
11/27/2009
11/26/2009
11/25/2009
11/24/2009
11/23/2009
11/20/2009
11/19/2009
11/18/2009
11/17/2009
11/16/2009
11/13/2009
11/12/2009
11/11/2009
11/10/2009
11/9/2009
11/6/2009
11/5/2009
11/4/2009
11/3/2009
10/30/2009
10/29/2009
10/28/2009
10/27/2009
10/26/2009
10/23/2009
10/22/2009
10/21/2009
10/20/2009
10/17/2009
10/16/2009
10/15/2009
10/14/2009
10/12/2009
10/9/2009
10/8/2009
10/7/2009
10/6/2009
10/5/2009
10/1/2009

16,983.14
17,101.54
17,185.68
17,169.91
17,198.27
16,926.22
16,632.01
16,854.93
17,198.95
17,131.08
17,180.18
17,021.85
16,785.65
16,998.78
17,050.65
17,032.51
16,848.83
16,696.03
16,849.60
16,440.56
16,498.72
16,158.28
16,063.90
15,912.13
15,404.94
15,896.28
16,052.72
16,283.49
16,353.40
16,740.50
16,810.81
16,789.74
17,009.17
17,223.01
17,326.01
17,322.82
17,195.20
17,231.11
17,026.67
16,642.66
16,843.54
16,806.66
16,958.54
16,866.41
17,134.55

861.05
871.35
883.9
892.8
886.75
864.3
851.25
865.5
899.15
905.3
916.85
897.3
885.55
905.25
918.75
918.85
909.4
895.05
924.65
894.65
888.8
848.75
844.7
827.8
787.2
789.6
771.25
810.2
836.25
890.7
904.2
891.05
928.95
944.25
948.4
958.5
935.9
920.65
920
901.35
922.45
917.3
938.25
910.75
924.45

-0.0069233531
-0.0048959366
0.0009184672
-0.0016490031
0.0160726967
0.0176893833
-0.013225804
-0.0200023839
0.0039618051
-0.0028579444
0.0093015742
0.0140715433
-0.0125379586
-0.0030421128
0.0010650221
0.0109016472
0.0091518762
-0.0091141629
0.0248799311
-0.0035251219
0.0210690742
0.0058752856
0.0095380065
0.0329238543
-0.0309091184
-0.0097453889
-0.0141720233
-0.004274952
-0.0231235626
-0.0041824279
0.0012549331
-0.0129006883
-0.0124159482
-0.0059448194
0.0001841502
0.0074218387
-0.0020840213
0.0120070454
0.0230738356
-0.011926234
0.0021943682
-0.0089559597
0.0054623361
-0.0156490833
0.0004501706

9/30/2009
9/29/2009
9/25/2009
9/24/2009
9/23/2009
9/22/2009
9/18/2009
9/17/2009
9/16/2009
9/15/2009
9/14/2009
9/11/2009
9/10/2009
9/9/2009
9/8/2009
9/7/2009
9/4/2009
9/3/2009
9/2/2009
9/1/2009
8/31/2009
8/28/2009
8/27/2009
8/26/2009
8/25/2009
8/24/2009
8/21/2009
8/20/2009
8/19/2009
8/18/2009
8/17/2009
8/14/2009
8/13/2009
8/12/2009
8/11/2009
8/10/2009
8/7/2009
8/6/2009
8/5/2009
8/4/2009
8/3/2009
7/31/2009
7/30/2009
7/29/2009
7/28/2009

17,126.84
16,852.91
16,693.00
16,781.43
16,719.50
16,886.43
16,741.30
16,711.11
16,677.04
16,454.45
16,214.19
16,264.30
16,216.86
16,183.55
16,123.67
16,016.32
15,689.12
15,398.33
15,467.46
15,551.19
15,666.64
15,922.34
15,781.07
15,769.85
15,688.47
15,628.75
15,240.83
15,012.32
14,809.64
15,035.26
14,784.92
15,411.63
15,518.49
15,020.16
15,074.59
15,009.77
15,160.24
15,514.03
15,903.83
15,830.98
15,924.23
15,670.31
15,387.96
15,173.46
15,331.94

904.8
864.8
838.6
860.1
845.4
851.45
843.35
872.55
867.55
842.3
825.55
835.7
815.55
790.9
790.4
788.8
744.05
736
736.1
744.7
749.5
763.65
750.8
761.15
759.4
767.65
745.65
719.45
716.7
719.65
704.85
744.15
756.95
710.55
716.6
719.3
738.05
765.75
773.35
763.6
773.4
759.05
755.35
732.35
739.65

0.0162541662
0.0095794644
-0.0052695152
0.0037040581
-0.0098854524
0.0086689803
0.0018065826
0.0020429285
0.0135276475
0.0148178848
-0.003080981
0.0029253505
0.0020582629
0.0037137947
0.0067025384
0.0208552169
0.0188845154
-0.0044693828
-0.0053841539
-0.0073691615
-0.0160591973
0.0089518645
0.0007114843
0.005187249
0.0038211629
0.025452682
0.0152214981
0.0136856804
-0.0150060591
0.0169321173
-0.0406647447
-0.0068859792
0.0331774096
-0.0036107118
0.0043185205
-0.0099253046
-0.0228045195
-0.0245098193
0.0046017366
-0.0058558561
0.0162038913
0.018348761
0.0141365252
-0.0103365915
-0.0028032447

7/27/2009
7/24/2009
7/23/2009
7/22/2009
7/21/2009
7/20/2009
7/17/2009
7/16/2009
7/15/2009
7/14/2009
7/13/2009
7/10/2009
7/9/2009
7/8/2009
7/7/2009
7/6/2009
7/3/2009
7/2/2009
7/1/2009
6/30/2009
6/29/2009
6/26/2009
6/25/2009
6/24/2009
6/23/2009
6/22/2009
6/19/2009
6/18/2009
6/17/2009
6/16/2009
6/15/2009
6/12/2009
6/11/2009
6/10/2009
6/9/2009
6/8/2009
6/5/2009
6/4/2009
6/3/2009
6/2/2009
6/1/2009
5/29/2009
5/28/2009
5/27/2009
5/26/2009

15,375.04
15,378.96
15,231.04
14,843.12
15,062.49
15,191.01
14,744.92
14,250.25
14,253.24
13,853.70
13,400.32
13,504.22
13,757.46
13,769.15
14,170.45
14,043.40
14,913.05
14,658.49
14,645.47
14,493.84
14,785.74
14,764.64
14,345.62
14,422.73
14,324.01
14,326.22
14,521.89
14,265.53
14,522.84
14,957.91
14,875.52
15,237.94
15,411.47
15,466.81
15,127.00
14,665.92
15,103.55
15,008.68
14,870.90
14,874.91
14,840.63
14,625.25
14,296.01
14,109.64
13,589.23

757.6
766.85
774.9
760.85
772
787.1
742.45
695.05
696.45
679.8
631.8
628.95
636.45
654.55
695
678
754.05
731.7
729.25
722
748.7
754.35
698.7
689.35
697.45
726.9
713.75
703.85
722.5
733.35
733.5
740.45
750.3
747.8
735.55
724.25
751.15
734.25
719.7
732.45
723.2
740.7
729.5
710.55
666.6

-0.0002548937
0.0097117465
0.0261346671
-0.0145639931
-0.008460267
0.0302538094
0.0347130752
-0.0002097769
0.0288399489
0.0338335204
-0.0076938912
-0.0184074677
-0.0008489994
-0.0283194959
0.0090469544
-0.0583146975
0.0173660452
0.0008890121
0.0104616858
-0.0197419947
0.00142909
0.0292089153
-0.0053464219
0.0068919248
-0.0001542626
-0.0134741415
0.0179705906
-0.017717609
-0.0290862828
0.0055386299
-0.0237840548
-0.0112597955
-0.0035779841
0.0224638064
0.0314388733
-0.0289753071
0.0063210089
0.0092650747
-0.0002695815
0.002309875
0.0147265859
0.0230302021
0.0132086999
0.038295768
-0.0232864858

5/25/2009
5/22/2009
5/21/2009
5/20/2009
5/19/2009
5/18/2009
5/15/2009
5/14/2009
5/13/2009
5/12/2009
5/11/2009
5/8/2009
5/7/2009
5/6/2009
5/5/2009
5/4/2009
4/29/2009
4/28/2009
4/27/2009
4/24/2009
4/23/2009
4/22/2009
4/21/2009
4/20/2009
4/17/2009
4/16/2009
4/15/2009
4/13/2009
4/9/2009
4/8/2009
4/6/2009
4/2/2009
4/1/2009

13,913.22
13,887.15
13,736.54
14,060.66
14,302.03
14,284.21
12,173.42
11,872.91
12,019.65
12,158.03
11,682.99
11,876.43
12,116.94
11,952.75
12,131.08
12,134.75
11,403.25
11,001.75
11,371.85
11,329.05
11,134.99
10,817.54
10,898.11
10,979.50
11,023.09
10,947.40
11,284.73
10,967.22
10,803.86
10,742.34
10,534.87
10,348.83
9,901.99

703.55
702.8
672.3
708.8
758.6
706.65
574.45
536.7
549.65
558.65
523.45
520.6
549.1
540.8
569.45
529.05
477.75
439.35
467.95
432.5
423.6
400.2
398.8
426.55
441.45
426.4
443.7
415.55
397.7
376.55
374.65
360.25
349.45

2009-10
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2010-11
0.48122485 Beta
92.3268609 Return on Market (AM)
85.875975 Return on Market (GM)
7.5 Risk Free Rate
48.3207934 Cost of Equity (AM)
45.2164668 Cost of Equity (GM)

Variance
CoVariance
Beta

0.00036793 Variance
0.00053618 CoVariance
1.4572997 Beta

0.001877275
0.0109641875
-0.0230515495
-0.0168766252
0.0012475314
0.1733933439
0.0253105599
-0.0122083422
-0.0113817781
0.040660824
-0.0162877228
-0.0198490708
0.0137365878
-0.0147002575
-0.0003024372
0.0641483788
0.0364941941
-0.0325452763
0.0037778984
0.0174279456
0.0293458587
-0.007393025
-0.0074129059
-0.0039544266
0.0069139704
-0.0298926071
0.0289508189
0.0151205217
0.0057268714
0.019693646
0.0179769114
0.0451262827

0.4143066889
17.1421338019
14.9213177813
7.5
11.4948005298
10.5747015976
0.0001221759
0.0001801178
1.474249452

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

6079 Interest Expense

0.29267568 Tax Rate
94,263.57 Debt
4.5614913 Cost of Debt
106,210.81 Equity
112,289.81 Debt+Equity
49.5340856 WACC (AM)
46.597817 WACC (GM)

6886
0.2468709024
109,554.28

4.7337693847
128,163.21

135,049.21
14.7488106805
13.875626508

%change_ICICI
annualised sensex return
-0.0105660377
0.7564692343
-0.0005954744
2.0637092116
0.0020685814
1.9669590365
0.0034729153
0.663464551
0.0081696716
-0.0044682773
0.0371050545
5.0359360377
-0.0008757298
0.0263425846
-0.0015821467
0.2293412769
-0.0077256765
-1.5509214093
0.0045235724
0.0041795278
-0.0073738414
0.381738943
-0.0036938231
0.5898773847
0.0061945075
-1.3628912044
0.0102632567
0.4983410014
0.0038951248
-1.8039642888
-0.0062432365
0.2504403555
0.0596745027
6.8867572408
0.0332680126
4.0658560521
0.0270055228
1.1552457292
0.0375370271
4.5842270721
-0.0134617227
-2.9979256747
0.0070436125
2.3153606115
0.0055302222
2.3546275333
-0.0053078556
0.7196018152
0.0111734569
1.9517094791
0.0161634191
2.9167453878
-0.021539805
-3.2818872005
-0.0068417249
1.5700819174
0.0280350686
3.0348205586
0.0212970457
1.7426677311
0.0073379535
3.1355149096
-0.0180635477
-4.5541797952
0.0311113404
1.525719957
0.0099525819
0.5223447903
-0.0022874968
-0.7575297302
0.004333751
1.1828372575
-0.0088495575
0.8955196256
-0.0040717452
0.8866793028
0.0066410709
0.0482229433
-0.025088518
-5.41952632
0.0141061811
0.2777798105
-0.0271470632
-2.6348844643
-0.0168768091
-0.638994542
0.009009455
-0.4219785633

-0.0452762418
-0.0195996664
-0.0073133711
0.007647386
0.0332343645
0.0087922705
-0.0243672527
0.0023621675
0.0200472266
-0.0176576406
0.030891611
-0.0256300523
-0.0024192401
0.0039049479
0.0088882483
-0.0246485473
-0.0075341829
-0.0203207582
-0.0009558924
0.002784371
-0.0112826067
0.0087867061
-4.5524902121419E-005
0.0015045821
0.0086456657
0.022139701
-0.0301787017
-0.0013202823
0.000774558
0.0110092588
-0.0411642595
-0.0236318944
-0.0002586764
-0.0349490327
0.0516298403
0.005853358
0.0666103366
-0.0192891999
-0.0025714023
0.0196647626
0.0271232086
-0.0023987718
-0.0029179622
-0.026134352
0.0507097406

-7.3593918866
-4.1002102588
0.6156412579
1.4865451797
0.7929974228
2.450763449
-3.4596180235
-0.4167854655
4.4531538239
-1.7500275619
6.6063475715
0.7950806653
-0.2819018224
0.6374593829
-1.6515805323
-1.1208373758
-0.6465332557
-4.3534844053
-0.5206729307
0.4776779654
-0.8709264787
2.0608396178
0.7267822359
-1.1817811737
0.368987349
6.54082696
-2.6463552488
4.3866284626
-0.8370814036
-0.9877541445
-3.6634989374
-4.2376487915
-1.4398906435
-1.2178978
5.7347499801
0.6743452679
4.3904955934
-2.5589477207
-0.7526003672
1.8622225065
4.568430054
2.0493005476
-0.0850623402
-3.1895969343
6.999264

-0.0079634845
-0.0210581357
-0.0284038426
0.0081951946
0.0229102167
0.0358182446
0.0009877031
-0.0242856454
-0.0115265539
-0.0012843688
-0.0269844943
-0.0142355249
-0.0307358924
-0.0024704429
0.0110164578
0.0196461867
0.0223162397
0.0600266128
-0.0069495424
0
-0.0027818448
0.0130024225
0.0010888394
0.0012388503
0.0443512912
-0.0095340612
-0.0198452572
-0.0002511427
0.0501081281
-0.0018952356
0.0133909518
0.0226417153
-0.0150464829
-0.0079432775
0.0295279912
0.0294366913
-0.0415357955
-0.0231180236
0.0084827145
-0.0087260035
0.0015360169
-0.0438569837
-0.0478348925
0.0655089144
0.0106974087

-0.2103855594
-7.1828575832
-4.4673617407
0.7016153863
8.0753178277
3.705596601
-1.5748590739
-3.7237518398
-3.0941588056
-2.7453744146
-1.2606903872
-1.3895371539
-4.5466553606
0.7326927967
0.5568682871
2.2654187488
1.8304926989
6.3653217166
-1.9983349062
-0.7380860132
-0.7460679665
-1.6984376206
-0.5052098963
0.192262661
8.3560831936
-2.3467511079
-1.0613008637
1.4037374218
4.6033450551
0.426299529
4.8520887868
1.6238244593
-0.3821183524
0.2545564356
7.1985817601
2.5874249282
-6.4295515801
-3.0563063459
0.6913519377
-1.1721287075
0.3530608574
-6.5340330078
-6.7695978619
12.515439211
2.9144295378

-0.0071664261
0.0310988252
-0.0109884332
-0.0187783739
-0.0003609922
0.0110010428
0.0737278173
0.0920039125
0.0434394336
-0.052061918
0.028098968
-0.0029750837
0.0126153267
-0.0082783518
-0.0325766243
-0.0257538425
0.0260021668
0.0024739033
-0.0010849256
0.0177278861
-0.0506638714
-0.0502212389
0.0122046803
0.030995671
-0.0101696852
0.0081211842
0.0021356421
-0.0403257076
0.017643743
-0.0284775465
0.0040690641
-0.0186174518
-0.0036025379
-0.0026277685
-0.0032073555
-0.0183659548
-0.0373307739
0.0154398564
0.0163703665
-0.0264440158
0.0049989798
-0.0229266348
-0.056122689
0.0008474975
0.0036385975

1.1381250674
0.1796074143
-0.9063243736
-3.9346541684
0.0065709561
13.7708938114
5.5827629011
8.1032042461
6.6634009079
-12.5905386651
5.2224013036
4.3377004778
8.2120259055
0.5702083918
-11.6050620402
0.7625419559
4.1158055452
8.2970343311
-6.8040763914
-1.2257367464
-5.7043699975
-14.500237252
2.6146213385
5.4490953176
3.0623002192
2.4338704562
-1.3280492648
-8.5477571464
0.347401015
-2.8941605896
-0.5379050642
-0.0498027221
-4.5629470921
-2.8631560665
-1.0425801676
-5.1944881905
-3.8015346173
2.5893317764
0.1679193642
0.3887838135
3.2875877311
1.7927100739
-3.338556828
1.3900689782
5.2388359255

0.0191187094
0.0034309462
0.0065664672
-0.022071065
-0.0120770677
0.0005642279
-0.0146404744
0.0089281541
-9.34797849964095E-005
0.035926984
0.005648342
-0.0061940479
-0.0156242557
0.0059900326
-0.002247191
-0.037461457
-0.0041704858
-0.0094874938
-0.0001361656
0.0316055626
-0.0123930636
0.0045057599
-0.0374675847
-0.0202812213
-0.0105322469
0.0170148991
-0.005087273
-0.0038444736
-0.0084899939
-0.0240541112
-0.0271037262
-0.013830866
0.0112797375
0.0124584718
0.0260343432
-0.0302867532
8.26446280990984E-005
0.0011169487
-0.0162379945
0.0192467231
0.0115386229
0.03797744
-0.0017390548
-0.0156209878
0.0018866306

7.2254189359
-2.7293116894
2.1666053464
-3.2023915896
1.597957636
4.4360863834
-5.364409453
-2.1173940959
3.4170627574
10.0524159049
6.3711290138
-1.5092449199
1.737505589
-4.5366816446
1.0714482227
-9.9835106024
0.4256973836
-1.9375764196
2.8156375584
6.8003379161
-4.1015974367
-1.9423575197
-5.5961708898
0.2224277545
-1.6877951217
-0.9089457294
0.4190469759
-1.2042285553
-2.7673820742
-8.2170770799
1.2275581656
-0.2386162864
2.3697666141
6.0469247115
0.5565627902
-7.0573948871
-0.8960023588
-2.0280404747
-1.1180600332
0.6992699778
0.6206438839
9.0808192152
0.5675648637
-7.8115868349
0.7215443005

0.0117126497
-0.0047061871
-0.0048979592
0.0168639958
0.0127876106
-0.0356716163
0.0074367021
0.0093721526
0.0070348685
-0.0281540617
0.0135577171
0.0119778736
0.0224904249
0.0230078819
0.0170049115
0.0300687285
0.0025360065
0.0049528756
0.0351933894
0.0146472044
0.0011630259
-0.009168796
-0.0110984492
-0.020718098
-0.0161821567
-0.0041357673
0.0061701822
0.0237488982
0.0080955672
-0.0150240677
-0.0065690963
0.0334964058
-0.0284688879
-0.0191703929
-0.01504006
-0.0392527571
0.0229313441
-0.0324779471
-0.0068581036
-0.0075528038
0.0181517414
0.0108464772
0.0114737612
0.0336420336
0.0017513135

2.6283461992
-0.9337634779
1.8577627275
3.9945912399
1.8272710369
-2.9614983353
4.3339607202
2.19668343
1.907255355
-2.2593800643
4.3293337213
0.1814544
2.9437681882
5.5594261114
-0.2681285019
7.6971341882
2.3057399839
-5.8983615752
2.5321826066
3.7642512432
-4.1829602045
-0.2462977426
-1.1727121455
-5.6674896445
-4.5873840328
3.4091625916
0.5615751307
2.5610159678
0.4515261688
-1.0555146352
-1.112312808
-1.7650637915
-2.3793619562
-5.3936879315
-2.5243211191
-2.6647944553
3.9188975626
-3.7753821636
-1.5102582127
-0.6864879392
5.0705255198
3.0509863338
2.0866763446
5.127760097
-0.782534786

0.0154282419
-0.0386285926
0.0174894217
-0.0277015908
0.0019694957
0.0122397886
-0.0376567171
-0.0094139486
0.0085584381
-0.0015577017
-0.0003559194
-0.0163668986
0.0119121424
0.0058349294
-0.0066808247
-0.0130992926
-0.0084426549
-0.0108351178
-0.012309124
0.0094363792
-0.016668766
-0.019271155
0.0111166625
0.0086511003
0.0152206353
0.0076470336
-0.0141041931
0.0084572014
-0.0050148746
0.0011061947
0.0107943061
-0.0139095034
-0.0197863408
0.0153203343
0.0166480735
-0.0117457491
-0.0006356471
0.0005087764
-0.0019465132
-0.0005075283
0.0087030717
-0.0008099237
0.0119052754
0.0192121692
-0.0043335522

1.1026512151
-5.5432997727
2.6349293247
-5.9767537137
0.2773824728
-0.157707282
-5.8977154421
0.130677663
2.5200450437
0.6173904557
-0.5434606441
-2.0643785623
0.8777447416
1.8844026665
-0.4533284201
-1.7811634335
-1.1039363087
-0.3731722874
-1.6885083886
-0.5535561814
-2.0876296433
-2.0073631592
0.2574421362
-2.0416622105
-0.0032680828
3.2929870737
-1.8741539382
0.8227381532
-2.1834465735
1.1435028824
1.371398961
2.6963870049
-3.0897536477
1.47438187
4.5063401283
0.0016706037
-0.0564205589
-1.4037949563
0.9471891819
-1.7095007703
0.3564168182
0.9357246336
2.4872285672
2.8953178382
-0.3403190769

0.0042199657
-0.0091467398
0.023812709
-0.0012915293
-0.0135746606
-0.000307422
-0.0089227421
0.0045033228
0.0064243598
0.0130611153
0.0079982027
-0.0085976479
0.0012488849
-0.0087102622
-0.0037002775
0.0140712946
0.0001340303
0.0153322749
0.0033224103
0.015576612
0.0459270002
0.015414069
-0.0066318818
-0.0073575681
-0.0103473054
0.0191875793
0.0010752688
-0.0034096444
-0.0264605463
-0.0043437205
-0.0009433962
0.000755287
-0.0156591236
-0.0148317693
0.0096131626
0.0040837162
-0.0016215715
0.0212443814
0.0063806485
0.0048806163
-0.0220860044
-0.0089960584
-0.0072733969
0.0063933287
0.0053094872

2.2862790962
-1.7605752761
3.077890054
0.2483031909
-3.9761035308
-0.413801602
2.0969157877
2.2822433724
-1.376124966
1.6701812758
-2.3760982803
-0.6002019896
-0.4240536557
-0.2707795985
-1.1744103701
1.7869920678
0.825149937
0.8092069958
-0.6526248843
3.2174450769
6.3699416413
6.0069315386
0.6003597641
-0.2122902101
1.1262173368
2.6098567759
-0.1926604504
0.590678434
-3.2011702435
-2.8915557174
-1.0062243109
-0.2606071181
-3.1487255296
-1.0842400519
1.6493236572
1.0604001413
0.1444006942
3.8099285087
1.1108553296
1.4759737071
-4.0145295458
0.2053761166
-2.59351829
0.9482966881
-1.6201557565

0.0168600521
-0.0085923561
0.0146253156
0.0071973514
-0.0104928307
0.0074137849
-0.0122366059
0.0043179122
-0.0097265295
0.0113576961
-0.0135939624
-0.0157331365
0.02930142
0.0021416334
-0.0062899031
0.0023702299
-0.008693609
-0.0025311709
-0.0039219348
0.0053039193
0.0418602377
-0.0252168939
-0.0110314916
0.0539076862
0.0497027224
0.0102212856
0.0037548257
0.0120423892
-0.0071736011
0.0033054326
0.0468244224
0.0185890512
-0.0355811404
0.0094637224
-0.0064335203
-0.0091533181
0.0004360624
-0.0052055092
-0.0142712064
-0.0211886575
-0.0179314597
-0.0004108674
-0.0004620123
0.0127898513
0.0054364872

2.1711688758
-2.1291745978
3.5529642245
0.6497332824
-2.649697679
0.7499285147
-2.5149523392
3.4019596266
-3.1513736767
1.6461987773
-4.422756655
-2.2922922739
3.6454175983
0.8876848646
1.1899674568
3.5998062381
-1.0317933982
-1.2152081826
0.4118465149
-1.5471718135
8.0279411965
-2.8961597663
-0.9114020853
1.5426875799
8.9747358106
0.4284687303
3.0070212486
1.7702729476
0.3522576502
1.3606179239
7.1008291696
0.694230576
-2.6689293596
1.185634822
-0.9457152103
-2.3321194598
1.0607256039
-2.9168186183
-0.9724353619
-2.1428077383
-1.3702156052
0.0687179706
-0.783662077
4.0062958282
0.7001417551

-0.0130017542
0.0205349621
-0.0052898968
0.0016788206
-0.0051670146
-0.0162250976
0.020754717
0.0152176226
-0.0198185042
-0.0003128259
-0.0018214936
-0.0036814269
0.0388924801
0.0234866027
-0.012306687
0.0023470335
0.0039454217
-0.0241176471
-0.0158412715
0.0131705236
0.0157612522
0.0040241449
-0.007127045
-0.0021012931
-0.0095522707
-0.0059413294
0.0137126264
-0.005774166
0.0155282875
0.0203878116
0.0011647901
0.008389731
-0.0062805691
0.0503210741
0.0047510118
0.0082796144
-0.0022422848
-0.0055161082
0.0017635648
0.020700828
0.0083494676
0.0118770662
-0.033376731
0.031120332
-0.0349782122

-1.4615894451
1.9612582904
1.5739013108
-0.0650565718
-0.823090288
-0.0252985778
3.9579313339
4.5636858622
-0.5600759622
-0.6983852705
0.4489393822
1.9693846362
6.6000116395
4.373247427
-4.4683442113
-1.5540149946
0.880852148
-5.979439273
-2.5435517989
1.9931091108
1.7008851058
0.0424683877
-2.3407140824
-0.3992589605
-5.3550574814
-2.676848286
4.7507558081
-2.6902446876
-0.3652357904
1.5855924676
0.7770988958
0.5607483887
-0.6491688459
9.435440204
0.4947618307
1.3208289317
0.5279715392
-1.9430096079
-1.2868441385
2.9363518051
0.7973374536
3.3640381831
-5.2543299844
5.9517006958
-4.3813812497

0.0122794468
0.0161114476
-0.0042219542
-0.0011446473
0.0283112378
0.0213223663
-6.3267113754213E-005
0.011001663
-0.003315058
-0.0400244798
-0.026163657
0.0052723024
0.0228581934
-0.0048786437
0.0304134724
-0.0064306674
-0.0122718303
0.0071424135
0.0226103525
-0.0086261176
-0.0276723399
0.0220247779
-0.0170367181
0.0001845472
-0.0109515697
-0.0102372636
-0.0205261295
0.016487799
-0.0275202612
-0.0273902688
0.0002836236
0.0144435493
0.0094684868
0.0228150437
0.0034579384
-0.0104424779
0.0048017073
-0.0198140616
-0.0197083618
-0.0049311342
-0.0039518997
0.0139675997
0.0101775285
-0.0153732278
0.0153196901

0.3833378798
4.2655571961
-1.1103561425
1.5306759245
4.3200713491
9.8801233908
0.7360086062
0.5313194481
-5.7021228188
-2.0948372839
-2.8072345665
0.4833512418
4.4791655105
-0.1007995167
6.2755437952
-1.7835029804
-3.5376215917
0.6894274969
1.8685533973
0.9196673256
-6.6650375882
2.5302204511
-1.7281123527
-2.8246290358
-1.3185075105
-1.4691608577
-7.9102314177
1.7702339957
-6.81236404
-3.1795795955
-0.3561734322
2.791970718
1.1309424107
0.0762783942
-0.4388183046
-1.1878686301
2.3614321611
-5.8227426982
-2.7081430165
2.3361826638
0.7244091177
4.4050825173
1.2051003509
-5.0142534712
2.8271509471

0.0005205622
-0.0064364117
-0.0229097647
-0.0188419371
0.0187461413
0.004057481
0.0364464692
-0.003550227
-0.0192922374
0.0047599931
-0.042974753
0.0128411807
-0.038432756
0.0306870145
-0.001155624
-0.0091603053
-0.0142434829
-0.0247418357
0.0260864888
-5.37836820308229E-005
0.0163441566
0.0622459645
0.0092592593
-0.0198173359
-0.038760974
0.0031016339
0.0208062419
-0.0244346387
-0.0046664837
0.0268914196
-0.0479819665
-0.0129264675
-0.0139476571
-0.034206145
0.0096785696
0.0131083243
-0.0114784206
0.0402802102
0.0080783223
0.0068950657
-0.0121328225
0.0213598565
-0.0180915786
0.0097537317
0.0142654132

-0.9406605489
0.4599021957
-5.5081831086
-2.3106228072
2.490741297
1.5508756507
7.3945268694
-1.343251982
-2.8709547694
4.3788578754
-6.4953397528
3.5079030755
-8.4033085422
6.0185589431
0.9046092338
-4.0296658689
-4.3291977472
-4.9588572098
2.1653768296
4.6891799767
1.760642601
7.6152720944
-0.5902217921
-3.9853261586
-5.6729521307
0.0039321192
1.0966209565
-3.4687241588
0.4438185518
5.9705114426
-9.7304443255
-3.1279945792
-1.342706769
-5.6122735247
2.7792075716
2.7215174185
-0.9709318711
7.2359634413
1.5552635369
0.4966422874
-1.6797891283
2.5442557089
1.757845816
-1.749215437
2.1220014132

0.0140782618
0.0156496285
-0.0152993348
0.0587475791
-0.0407048756
0.0108126565
-0.0085200023
0.0330496619
0.0179789948
0.058140265
0.0350945603
-0.0206848269
-0.0075168972
0.0024061293
0.0103640202
0.0025012827
0.0066498806
0.0384847469
0.0004024415
-0.0078525321
0.0054867849
0.0057200538
0.0242624759
0.0415679518
0.0173093777
-0.0021135486
-0.015921968
-0.0388115263
-0.0039140287
0.0085878523
-0.0070829322
0.035238841
0.076563458
-0.0072281823
-0.0279565121
-0.0317937701
-0.006544782
-0.0034736991
-0.003250424
-0.0327387055
-0.0169320701
-0.0307391729
-0.0163986932
-0.009014156
0.0330513476

3.6246956003
2.7694765147
2.2721282109
7.1481412298
-7.8506647913
3.3513730019
1.7483556203
5.3173373735
0.2773640735
2.0892870232
4.2657920538
-0.3231922653
6.238161978
0.78492097
2.6653233576
-3.1217969246
0.2431814484
8.0864567947
-0.7848669931
-0.435440356
0.2451428636
-0.58739605
-1.2988476325
9.9127718148
1.4878757056
-2.0901181361
-4.268275702
-3.359371801
-2.2122943506
5.3815276992
-1.7232833503
2.9820926848
12.2699484945
-4.8477307869
-2.6391276422
-7.9543484122
-1.0266611843
-2.768318845
3.039529689
-7.7241470975
-6.0828020456
-8.409006071
1.5579253725
-0.8991305783
8.0464769208

0.0676328502
-0.0300828467
-0.0185283924
0.0428134557
-0.0146555266
0.0043331728
-0.0253402159
0.0182947641
-0.048951503
-0.00913477
-0.0150795159
-0.0020233955
-0.0369626111
-0.0017021277
-0.0455468523
-0.0216280654
-0.0049706281
0.0079708495
-0.0097536224
-0.009272189
-0.0379903278
-0.0026260786
0.0701422345
-0.0062125962
0.0091452893
-0.0012064112
-0.0092207866
-0.0289078046
0.0288313904
-0.0213156723
0.0089280701
0.0130261661
0.0221524507
0.0324149109
-0.0136183315
0.0244449836
0.0582193979
-0.0271637317
-0.0459338695
-0.0412406466
-0.0160737369
0.023821854
-0.0207910751
0.0361375445
0.0139702835

8.149389151
2.6248068194
-3.5849498334
10.9694669085
-3.7529991821
3.6853446217
-8.3028797255
2.7311881902
-9.4844427912
-1.9999744862
-6.8353176318
-2.3089949635
-5.0334049118
-1.5727030237
-3.5587400142
-4.3092757746
0.1438168928
1.6844936457
0.3569569736
-0.3336626465
-4.6216127525
-2.0457039675
10.8931055485
0.7185830543
6.7999761501
3.3408675511
-3.2595269852
-3.1713884535
7.3454215326
-5.9343004942
-1.2307195178
4.2970500926
-1.6028378873
9.3127977132
-0.457649015
7.3008814394
10.172446764
-1.6668442079
-6.476529971
-6.7062574147
-5.3403267563
5.5939522146
-1.723166201
10.7543688595
-2.5058934319

-0.0219430292
-0.0419879084
0.0215309649
0.0265224219
-0.0241784437
0.0058229149
0.0106155888
0.0150503631
-0.0092254134
-0.0386546185
-0.0249102578
0.0250892061
0.0082635336
0.0091904465
-0.0065937782
0.0159748068
0.0176552849
0.0462720234
-0.0173136832
-0.0085531005
-0.011971831
0.0012927489
0.021304687
-0.0365423533
-0.0502992697
-0.0263059402
-0.0049478612
-0.0027589134
-0.0220008302
0.0240714172
-0.0117109547
-0.0144912535
-0.0271875944
-0.0086843681
-0.0196692436
-0.02084032
0.005685377
0.0198516043
-0.0070261039
-0.0152315972
-0.0312790914
0.0055227932
0.0261262127
-0.0031597089
-0.0155064335

-4.441487915
-15.0575881255
-0.7285365232
7.7146461555
-4.0625895028
1.2390484068
3.646592378
5.3674645239
-0.7586775698
-7.9035505488
-6.3486525912
2.1504307061
4.3764562371
3.2644721309
-2.3462559136
3.1672328241
5.7901674735
13.0695767448
-6.7252124786
-3.107602834
-4.7230955355
3.5015359479
4.5231348429
-7.2717259904
-8.0411055294
2.3966913993
-2.3558623319
-4.7021612718
-1.5151416975
5.9022144501
-2.8415561224
-6.6582523733
-7.9899797549
-5.0327358972
-3.4130025086
-4.0744378855
2.34939716
-0.2469477504
-4.4105548699
-1.6944960153
-6.8289210753
2.9046297731
5.6644105968
-1.3057428288
-2.9642026025

0.0117787315
-0.0108957125
-0.0082795397
0.0140404136
0.0066851304
-0.0065936151
-0.0056132075
-0.0271212886
0.013205003
-0.0198249932
-0.0018196706
0.004019366
0.001463727
0.0054730258
0.0037856055
0.0044516578
0.012203708
0.0333705195
0.0110833211
0.0051264356
-0.0105833008
-0.0060594309
0.0028682547
-0.0044044335
-0.0209912813
0.0152499158
0.0042514131
-0.0105640535
-0.0031924525
-0.0061091116
-0.0020322321
0.0087242563
-0.0024728933
-0.0310123957
-0.0008747698
0.0116912758
0.0041627689
0.0422658802
0.015545324
-0.0092215628
0.0127167056
-0.0361024659
0.0133430374
-0.0018403719
-0.0068302068

2.8958142415
-1.0791556046
-1.1033397428
0.4353458428
3.6556261752
-6.0394046596
-2.6448798497
-4.2139446387
6.8476347215
-0.3425180426
-1.3564446107
1.0053510137
-1.6088697418
2.9680146315
3.9753872526
1.5866798534
3.4363548947
10.5663210077
3.678152864
-0.2009959967
1.118978924
-7.4325439704
-2.3408779554
-2.9462107274
-3.5170951888
0.8518517707
-0.0501490541
-2.3101240692
-0.1863268438
-1.9996869529
1.4962532797
0.8665941464
-2.3229199673
-2.248394712
2.0817092969
5.4297375063
-0.6801999332
4.4796072407
4.0370948113
-3.3381384712
0.3781178915
-6.6275675826
3.7159122229
1.1139985182
-1.029353792

-0.0169747979
-0.0169656968
0.0196208531
-0.0190152959
0.0004651379
-0.0069745958
0.0010634855
0.0515900029
-0.0281636896
-0.0091768892
-0.0275906028
-0.0144043078
-0.002952888
0.0092111798
-0.012220686
0.0071422154
-0.0037144775
0.0053540898
0.0193542469
0.0073923489
-0.0173431399
-0.0237134879
0.0267133886
0.0006375228
-0.0039009344
0.0016356202
-0.0085585586
-0.0083087644
0.0150539585
-0.0090316783
0.0049672612
0.0072776893
-9.09628416790913E-005
0.0077920887
0.0360925108
0.0113347101
0.0375741267
-0.0027333267
0.0022912931
-0.0085925926
-0.0137346581
0.0302574138
-0.021985572
0.0112655087
-0.0066551639

-4.1320837306
-3.6684594912
3.8915067199
-4.8935833061
1.4233067229
-0.3189250773
0.2000533512
6.1779443598
-5.1141295638
-1.2865308241
-8.901740813
-2.6310725984
-2.9526146044
-2.9402777256
-1.8050789574
-0.7261118722
-0.3336763215
2.4603923377
6.6646210117
0.5861819888
-5.5662687331
-5.7453116893
8.2297973164
-3.5448334186
-2.6032862747
-0.3912003753
-1.383478896
-0.2762270115
5.2876950463
-0.4660759817
2.933596265
3.2333218275
3.4231864411
2.4733413267
9.2469567985
2.898562904
4.4205900502
3.0537640738
-0.8117095042
-5.4511079143
-4.1516742208
3.8383218734
-5.380932651
5.3299697536
-3.0647048938

-0.0186735039
0.0124406132
0.0130495187
-0.0085108476
-0.0012283805
-0.0081387982
0.0565911432
-0.0165096728
0.0355026483
-0.0542577989
-0.0191185055
-0.0097788911
0.0119923951
-0.0305307434
0.0045577553
9.4962252504759E-005
0.0201995737
0.0305511182
0.0417056682
0.0040202579
0.0068867627
-0.0297868
-0.0162568991
-0.0326651459
0.0212649945
0.0154016509
-0.0260784314
0.0029005457
9.83332513888677E-005
-0.0205624579
-0.0420703017
0.0169348407
0.014322421
0.0266731803
0.012363996
0.010292795
-0.0097471674
-0.0164006229
-0.0388249602
0.0446637998
0.0087745243
-0.0321564885
-0.0047955938
-0.0159330904
-0.0307943121

-2.8055869128
0.5997673492
4.3461084462
-5.2081227061
-0.0653415728
0.8559835199
12.7602758172
2.5257938716
1.417985403
-10.9614469536
-2.3506544543
-2.8139645119
4.5453839108
-5.8240421639
4.1069455601
0.5412940932
1.4357605125
9.7503611394
5.5507546223
-2.6915289633
-3.7562205708
-5.2915032774
0.5886001616
-8.7278819641
7.2370018275
1.3852899365
-6.0848734379
-1.3533752229
-5.6350608501
-5.4842022304
-3.4654576613
2.7604191602
-0.7475714749
1.3120392111
-2.1742793466
4.0555018602
0.4220818814
-6.1340668369
-6.5637628557
6.4221825619
-0.52744677
-8.6689263201
-8.9136372329
-2.0920738285
-3.5188197117

-0.034540049
-0.000917311
0.0066396975
0.0077993441
0.013109455
-0.0092077755
0.0044680756
-0.0100844796
-0.0006188392
-0.006499495
0.0356103329
-0.0044372
0.02434952
-0.0364660142
0.0002682044
0.0008948145
0.0570847522
-0.0441229656
-0.0038728272
-0.0349832689
-0.0265662676
-0.0068898878
0.0198808861
0.020373366
-0.0090117413
0.0259590168
0.0068024166
-0.0069771576
-0.0272770501
-0.0194973085
0.026898803
-0.0136521702
-0.0313552626
-0.0170856325
0.0172557173
-0.0298507463
-0.0131762271
-0.0105557525
0.0110708454
-0.0111443648
0.0058623148
0.0199579832
0.0057700122
-0.0004061738
0.0596995653

-1.1064828888
0.924731424
2.1485678356
2.3972910783
4.2032901183
-0.0639649747
-0.8133270166
1.6581543801
-0.6003157506
-0.8100468986
3.146260624
0.4415311467
4.0327324679
-2.7914424782
1.9909144831
3.4217656668
5.0556922332
-8.4154021429
-4.3606706718
-0.8525241838
0.262869655
-0.4704742231
2.6239546599
6.1468271755
2.1847220576
5.121014119
-3.430230933
-2.6576181214
-4.3000730252
-4.8602436467
6.9354964708
-6.3218240859
1.203490134
-7.9893267696
2.7668950915
-7.6619704902
-5.0113888342
-0.989899429
1.4020701714
-2.6513594884
1.9459264262
7.630212736
2.1536870954
-0.1782357019
5.8905175331

0.0654407044
-0.0144180791
-0.0222723054
-0.0093249278
0.0090559703
0.0023024131
0.0148737306
-0.0047851169
0.0018818047
-0.0094092584
-0.0110174699
-0.0181018878
0.0191961344
0.0065437503
0.0034161491
-0.0061728395
-0.0127111266
0.0009586057
-0.0088533794
0.0199541891
0.0222902688
0.0080344984
-0.0079704598
-0.0039917474
0.00229265
0.0118262452
-0.022497888
8.89323669348651E-005
-0.0035005317
0.0114736465
0.0110109203
0.0042318893
-0.0013178823
0.002688417
0.0443016893
0.0248220033
-0.0104237043
-0.0015418714
0.0380633222
-0.0031909059
0.0082947919
0.0177018316
0.0094510148
0.0104895105
-0.0283946861

1.6711515548
-1.1737073596
-3.8992027749
-1.4693037326
2.4843919377
-1.7064072203
7.1344545004
-2.0270948545
-3.3617318553
0.7951085836
-6.6346833099
-3.3564386491
8.7538545607
-2.4503942745
1.6155323438
-1.1689158724
-4.0467349589
2.4211462237
-1.2125233142
0.5479006155
6.8369116334
2.062737957
-2.6963530211
-0.2271568166
1.3146801376
3.3846239441
-1.4772622422
-1.0918128845
1.7501795932
5.7996529683
3.3320424009
-1.5837414516
2.927061926
2.634271173
7.9344280694
2.5996412865
0.4238253993
1.6717977592
6.7830186764
-0.3378163876
0.6503726545
4.7678580968
-1.2345393856
0.68342148
-4.5647153709

0.0020323138
-0.0166866507
-0.0092560511
0.015736551
-0.0178262802
0.0438121746
0.0103635038
0.0032392894
-0.0188640558
0.0118782095
-0.0073627845
-0.0181983621
0.0088224795
0.0300467511
-0.0043930757
-0.014533835
0.0083671136
0.023782921
0.0390292443
-0.0237992445
0.0191398086
-0.0162852351
0.0090626194
0.0047172399
0.0028604434
0.00681214
0.0150663369
-0.0122167925
-0.002271594
0.0232439481
-0.0099904586
-0.008624527
0.0102304666
0.0205954908
0.0109029751
0.0189091769
-0.0147298556
0.0211652794
0.001071301
-0.001545044
-0.0238979118
0.0154915474
-0.0227377389
0.0129446064
-0.0309091936

0.9378156003
-2.6301238724
-1.9382759304
0.1493575092
-1.0506021694
3.954857064
4.2118223599
-0.0390260144
-2.3356184252
1.8807479293
0.0749383377
-3.0009346877
-1.3474313055
2.8869697349
-0.5792493519
-0.8937946276
2.0675131922
0.6786769248
4.3493697494
-2.5096793019
0.7038864823
-2.427732427
1.1658902167
-2.2331638996
0.3592942144
2.7596465084
2.0230208512
-1.0236373311
-0.5569781831
0.9448302741
-0.5839785128
-0.9688200201
0.9909852151
2.1216146654
3.7594417091
3.7751351809
-2.9725118198
3.621237696
-0.4078329071
-1.0085308804
-3.9502539419
3.4724157341
-4.9319662253
4.1481308462
-3.2054924242

-0.0190133038
0.0099087499
-0.0086575282
0.0389183579
-0.0190600079
0.0073495898
0.0237386993
0.003042181
0.0110013604
0.0194151342
0.0027813048
0.0123026074
-0.0300403705
-0.0279316713
0.0160070361
0.0114458546
0.0056658913
-0.0331007439
0.0038205499
0.0083469531
0.0106182161
0.0471954534
-0.0271634615
-0.0033540968
0.0017399652
0.0101212121
-0.0723562152
-0.0144614362
-0.0102550041
-0.0146438993
0.0114779187
-0.001255527
-0.0058609649
0.0512293913
-0.0290794284
-0.0011065619
-0.0126734404
-0.0240963855
-0.013256181
0.0059265531
0.0285745387
-0.0292703545
-0.0143214249
-0.0160389444
0.033688225

-0.5283020781
0.1285233714
-2.590203367
6.3509528867
-0.950380009
3.2150671682
1.0489162302
1.5717287349
5.8438671077
3.0816276722
5.788809387
0.8959656017
-3.5664620909
-7.1777383514
2.0447494556
6.1151492309
3.740075899
-8.0260825996
1.7655781335
4.3069229108
6.2042587675
8.3230810711
-9.9080150945
0.5313332859
-1.6365662047
2.4733750638
-10.1064218737
0.8715480804
-3.4157673614
-5.7346400732
1.4871006367
1.1558011449
-3.980964251
12.2204219544
-4.6930483714
-2.1451917022
-1.0474734991
-5.2261981999
-3.5885295674
1.1519201621
2.591320063
-6.4071864073
-1.1242933332
1.0536899097
2.4966811748

-0.0088723226
0.0201371037
0.0149480894
-0.001953019
0.0038666812
-0.0254750027
-0.0237305699
-0.0127372244
0.0175940867
-0.0264531495
-0.0113232126
0.0138162239
0.0328419285
0.0003673769
-0.0076558513
0.0073448402
0.0056452464
0.0190870477
0.0046996543
-0.0105296916
-0.0203173273
-0.0057788421
0.0119060162
0.0196605071
0.0080138618
-0.0144092219
0.0059050891
0.0148180431
-0.0075692042
0.0022216202
0.0232313151
0.0042875438
-0.0117213295
0.012367688
0.0294201984
0.0240192624
0.0113440637
-0.0041402969
0.0164121678
0.0014449127
-0.0104849279
-0.0020214031
0.0098463016
0.0197134811
-0.0116180564

2.1188623762
0.2504326889
1.2564738849
-3.9526910645
-0.9948943436
-3.7417601655
-0.6346048283
-1.631119815
4.5070733415
-5.1920532086
0.5828568275
0.1157943273
5.0143449642
3.4328525534
-1.2948140922
-2.4973082233
1.3774826067
1.7858316461
2.2553380834
0.8480049763
-3.4813459603
1.2285935593
0.60895662
2.2446123206
4.6396385899
-0.0346573758
-0.0284891158
1.486399549
0.9801091216
-1.0683697216
2.3219378752
0.4901306292
-0.6078319954
4.9497065445
7.6203334845
3.9376130477
-0.0397423224
-0.6801874211
1.1075626422
1.023880857
-3.0449006115
-2.245465463
4.5489249803
4.2860051065
-2.5814807409

0.0321653863
-0.0131286982
0.0067638846
0.0037996761
0.005448738
-0.0373206319
-0.0106179909
0.0256347507
-0.018495166
0.0027095376
0.0529385659
-0.0019615287
-0.0497835498
-0.0107654791
-0.0148825218
-0.0271333295
0.0159254112
5.79139398852777E-005
0.0263924389
0.0066419339
-0.0051196571
-0.0027309428
-0.030840046
-0.0054932479
-0.0129341994
-0.0110595989
0.0085628979
0.0098418478
0.0036542195
-0.0048863636
0.002677605
0.0173293149
0.0014510418
0.04298081
0.0195025613
0.0016691395
-0.0201708159
0.0026723353
-0.0025443751
-0.0294567262
-0.0148856067
-0.0148359486
0.0244943295
-0.0192076142
0.0127751002

5.2821506114
-2.7305297659
2.4409514289
0.4577507045
2.8828447723
-9.763808209
-5.9984966098
7.510941359
-4.2978247166
-0.0430646609
1.1435578992
0.3820330734
-10.672150823
-1.7150562763
-4.0984297824
-8.8427616486
-0.2415095224
-3.2074170062
1.804384111
-0.6345255893
1.5648693874
1.8287175614
-2.1700022423
-0.2825893985
-1.5629193697
-1.7611672249
0.3072925619
2.6505988759
1.9628498678
2.5462297233
-1.2111040619
0.8609576507
2.7431488743
11.7885903427
1.9963617088
-2.5897362593
-3.7683412996
-0.3996861543
0.7701325341
-4.7049050887
-0.4579815562
-1.49233448
1.365988291
-2.1708030333
5.2556299954

-0.0118207379
-0.0141984387
-0.009968638
0.006822667
0.0259747773
0.0153303965
-0.0164644714
-0.037424234
-0.0067933282
-0.0125974805
0.021787585
0.0132685901
-0.0217619442
-0.0146938776
-0.0001088317
0.0103914669
0.0160326239
-0.0320121127
0.0335326664
0.0065819082
0.0471870398
0.0047946016
0.0204155593
0.0515752033
-0.0030395137
0.0237925446
-0.0480745495
-0.0311509716
-0.0611316942
-0.0149303251
0.0147578699
-0.0407987513
-0.016203336
-0.0043757908
-0.0105372979
0.024147879
0.0165643839
0.0007065217
0.0206911854
-0.0228738685
0.0056143028
-0.0223288036
0.0301948943
-0.0148196225
0.0217175066

-2.5270238821
-1.7870168652
0.3352405458
-0.6018861199
5.8665342882
6.4566249058
-4.8274184467
-7.3008701113
1.4460588591
-1.0431497225
3.3950745659
5.1361132872
-4.5763548914
-1.1103711589
0.3887330757
3.9791012195
3.3404348219
-3.3266694758
9.0811748505
-1.2866695113
7.690212077
2.1444792361
3.481372387
12.0172068181
-11.2818282013
-3.5570669644
-5.1727885116
-1.5603574792
-8.4401003554
-1.5265861669
0.4580505714
-4.7087512207
-4.5318210928
-2.1698590732
0.0672148068
2.7089711082
-0.7606677689
4.3825715774
8.4219499767
-4.3530754224
0.8009443875
-3.268925273
1.9937526717
-5.711915399
0.1643122724

0.046253469
0.0312425471
-0.0249970934
0.0173882186
-0.0071055259
0.0096045533
-0.0334651309
0.0057633566
0.0299774427
0.020289504
-0.0121455068
0.0247072528
0.0311670249
0.0006325911
0.0020283976
0.0601438075
0.0109375
-0.0001358511
-0.0115482745
-0.0064042695
-0.018529431
0.0171150773
-0.0135978454
0.0023044509
-0.0107470853
0.0295044592
0.0364167072
0.0038370308
-0.0040992149
0.0209973753
-0.0528119331
-0.0169099676
0.065301527
-0.0084426458
-0.0037536494
-0.0254047829
-0.0361736859
-0.0098273744
0.0127684652
-0.0126713214
0.0189052105
0.0048983915
0.0314057486
-0.0098695329
-0.0236932418

5.932770661
3.4965045229
-1.9233730379
1.3519812195
-3.6081901266
3.1641778118
0.6594026369
0.7456688957
4.9375913507
5.4085279622
-1.1245580812
1.0677529435
0.751265946
1.3555350612
2.4464265199
7.6121541552
6.8928481205
-1.6313247295
-1.9652161667
-2.68974394
-5.8616070251
3.2674305354
0.2596917536
1.8933458776
1.3947244661
9.2902289442
5.5558467978
4.995273349
-5.477211568
6.1802228216
-14.8426318306
-2.5133824232
12.10975449
-1.3179098072
1.576259996
-3.6227361836
-8.3236496255
-8.9460840565
1.6796338572
-2.1373874906
5.9144203274
6.6972977575
5.1598317062
-3.7728558813
-1.0231843299

-0.0120623329
-0.0103884372
0.0184661891
-0.0144430052
-0.0191843476
0.0601387299
0.0681965326
-0.0020101946
0.0244924978
0.0759734093
0.0045313618
-0.011784115
-0.0276525857
-0.0582014388
0.0250737463
-0.1008553809
0.0305453055
0.003359616
0.0100415512
-0.0356618138
-0.007489892
0.0796479176
0.0135635018
-0.0116137358
-0.0405145137
0.0184238179
0.0140654969
-0.0258131488
-0.0147951183
-0.000204499
-0.0093861841
-0.0131280821
0.0033431399
0.0166542043
0.0156023473
-0.0358117553
0.0230166837
0.020216757
-0.0174073316
0.0127903761
-0.0236262994
0.0153529815
0.0266694814
0.0659315932
-0.0525193661

-0.0930362001
3.5447874866
9.5391534933
-5.3158574711
-3.0879974406
11.0426404484
12.6702724514
-0.0765685556
10.5265813465
12.3492349436
-2.8082703037
-6.718725695
-0.3098847787
-10.3366159861
3.302138371
-21.2848645985
6.3386065004
0.3244894155
3.8185153141
-7.2058280478
0.5216178654
10.6612540971
-1.9514440054
2.5155525583
-0.0563058504
-4.9180616297
6.5592655863
-6.4669272677
-10.6164932133
2.0215999172
-8.681180002
-4.1098253444
-1.3059641904
8.1992893502
11.4751887369
-10.5759871024
2.307168252
3.3817522813
-0.098397234
0.8431043696
5.3752038427
8.4060237787
4.8211754517
13.9779553367
-8.499567318

0.0010671599
0.0453666518
-0.0514954853
-0.0656472449
0.0735158848
0.2301331709
0.0703372461
-0.0235604476
-0.0161102658
0.0672461553
0.0054744526
-0.0519031142
0.0153476331
-0.0503117043
0.0763632927
0.1073783359
0.0874018436
-0.0611176408
0.0819653179
0.0210103872
0.0584707646
0.0035105316
-0.0650568515
-0.0337524068
0.0352954972
-0.0389903088
0.0677415473
0.0448830777
0.0561678396
0.0050714
0.0399722415
0.030905709

2011-12
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta

0.6852053877
4.0019284332
-8.4138155677
-6.1599682003
0.4553489482
63.2885705085
9.2383543714
-4.4560448932
-4.1543490187
14.8412007543
-5.9450188314
-7.2449108438
5.0138545523
-5.3655939949
-0.1103895836
23.4141582444
13.3203808485
-11.8790258401
1.3789329202
6.3612001448
10.7112384146
-2.6984541356
-2.7057106426
-1.4433656987
2.5235992108
-10.9108015876
10.5670488966
5.5189904349
2.0903080707
7.1881807749
6.5615726609
16.4710931843

0.4679093744
-13.2632197293
-16.2513005953
7.5
-2.215305154
-3.6134562026
0.0001646138
0.0002471858
1.5016103923

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

8504
0.2572524799
140,164.91

4.5063524894
102,274.19

110,778.19
3.656531587
2.3657110202

annualised sensex return + 365

365.7564692343
367.0637092117
366.9669590365
365.663464551
364.9955317227
370.0359360377
365.0263425846
365.2293412769
363.4490785907
365.0041795278
365.381738943
365.5898773847
363.6371087956
365.4983410014
363.1960357112
365.2504403555
371.8867572408
369.0658560521
366.1552457292
369.5842270721
362.0020743253
367.3153606115
367.3546275333
365.7196018152
366.9517094791
367.9167453878
361.7181127995
366.5700819174
368.0348205586
366.7426677311
368.1355149096
360.4458202048
366.525719957
365.5223447903
364.2424702698
366.1828372575
365.8955196256
365.8866793028
365.0482229433
359.58047368
365.2777798105
362.3651155357
364.361005458
364.5780214367

357.6406081134
360.8997897412
365.6156412579
366.4865451797
365.7929974228
367.450763449
361.5403819765
364.5832145345
369.4531538239
363.2499724381
371.6063475715
365.7950806653
364.7180981776
365.6374593829
363.3484194677
363.8791626242
364.3534667444
360.6465155947
364.4793270693
365.4776779654
364.1290735213
367.0608396178
365.7267822359
363.8182188263
365.368987349
371.54082696
362.3536447512
369.3866284626
364.1629185964
364.0122458555
361.3365010626
360.7623512085
363.5601093565
363.7821022
370.7347499801
365.6743452679
369.3904955934
362.4410522793
364.2473996328
366.8622225065
369.568430054
367.0493005476
364.9149376598
361.8104030657
371.999264

364.7896144406
357.8171424168
360.5326382593
365.7016153863
373.0753178277
368.705596601
363.4251409261
361.2762481602
361.9058411944
362.2546255854
363.7393096128
363.6104628461
360.4533446394
365.7326927967
365.5568682871
367.2654187488
366.8304926989
371.3653217166
363.0016650938
364.2619139868
364.2539320335
363.3015623794
364.4947901037
365.192262661
373.3560831936
362.6532488921
363.9386991363
366.4037374218
369.6033450551
365.426299529
369.8520887868
366.6238244593
364.6178816476
365.2545564356
372.1985817601
367.5874249282
358.5704484199
361.9436936541
365.6913519377
363.8278712925
365.3530608574
358.4659669922
358.2304021381
377.515439211
367.9144295378

366.1381250674
365.1796074143
364.0936756264
361.0653458316
365.0065709561
378.7708938114
370.5827629011
373.1032042461
371.6634009079
352.4094613349
370.2224013036
369.3377004778
373.2120259055
365.5702083918
353.3949379598
365.7625419559
369.1158055452
373.2970343311
358.1959236086
363.7742632536
359.2956300025
350.499762748
367.6146213385
370.4490953176
368.0623002192
367.4338704562
363.6719507352
356.4522428536
365.347401015
362.1058394104
364.4620949358
364.9501972779
360.4370529079
362.1368439335
363.9574198324
359.8055118095
361.1984653827
367.5893317764
365.1679193642
365.3887838135
368.2875877311
366.7927100739
361.661443172
366.3900689782
370.2388359255

372.2254189359
362.2706883106
367.1666053464
361.7976084104
366.597957636
369.4360863834
359.635590547
362.8826059041
368.4170627574
375.0524159049
371.3711290138
363.4907550801
366.737505589
360.4633183554
366.0714482227
355.0164893976
365.4256973836
363.0624235804
367.8156375584
371.8003379161
360.8984025633
363.0576424803
359.4038291102
365.2224277545
363.3122048783
364.0910542706
365.4190469759
363.7957714447
362.2326179258
356.7829229202
366.2275581656
364.7613837136
367.3697666141
371.0469247115
365.5565627902
357.9426051129
364.1039976412
362.9719595253
363.8819399668
365.6992699778
365.6206438839
374.0808192152
365.5675648637
357.1884131651
365.7215443005

367.6283461992
364.0662365221
366.8577627275
368.9945912399
366.8272710369
362.0385016647
369.3339607202
367.19668343
366.907255355
362.7406199357
369.3293337213
365.1814544
367.9437681882
370.5594261114
364.7318714981
372.6971341882
367.3057399839
359.1016384248
367.5321826066
368.7642512432
360.8170397955
364.7537022574
363.8272878545
359.3325103555
360.4126159672
368.4091625916
365.5615751307
367.5610159678
365.4515261688
363.9444853648
363.887687192
363.2349362085
362.6206380438
359.6063120685
362.4756788809
362.3352055447
368.9188975626
361.2246178364
363.4897417873
364.3135120608
370.0705255198
368.0509863338
367.0866763446
370.127760097
364.217465214

366.1026512151
359.4567002273
367.6349293247
359.0232462863
365.2773824728
364.842292718
359.1022845579
365.130677663
367.5200450437
365.6173904557
364.4565393559
362.9356214377
365.8777447416
366.8844026665
364.5466715799
363.2188365665
363.8960636913
364.6268277126
363.3114916114
364.4464438186
362.9123703567
362.9926368408
365.2574421362
362.9583377895
364.9967319172
368.2929870737
363.1258460618
365.8227381532
362.8165534265
366.1435028824
366.371398961
367.6963870049
361.9102463523
366.47438187
369.5063401283
365.0016706037
364.9435794411
363.5962050437
365.9471891819
363.2904992297
365.3564168182
365.9357246336
367.4872285672
367.8953178382
364.6596809231

367.2862790962
363.2394247239
368.077890054
365.2483031909
361.0238964692
364.586198398
367.0969157877
367.2822433724
363.623875034
366.6701812758
362.6239017197
364.3997980104
364.5759463443
364.7292204015
363.8255896299
366.7869920678
365.825149937
365.8092069958
364.3473751157
368.2174450769
371.3699416413
371.0069315386
365.6003597641
364.7877097899
366.1262173368
367.6098567759
364.8073395496
365.590678434
361.7988297565
362.1084442826
363.9937756891
364.7393928819
361.8512744704
363.9157599481
366.6493236572
366.0604001413
365.1444006942
368.8099285087
366.1108553296
366.4759737071
360.9854704542
365.2053761166
362.40648171
365.9482966881
363.3798442435

367.1711688758
362.8708254022
368.5529642245
365.6497332824
362.350302321
365.7499285147
362.4850476608
368.4019596266
361.8486263233
366.6461987773
360.577243345
362.7077077261
368.6454175983
365.8876848646
366.1899674568
368.5998062381
363.9682066018
363.7847918174
365.4118465149
363.4528281865
373.0279411965
362.1038402337
364.0885979147
366.5426875799
373.9747358106
365.4284687303
368.0070212486
366.7702729476
365.3522576502
366.3606179239
372.1008291696
365.694230576
362.3310706404
366.185634822
364.0542847897
362.6678805402
366.0607256039
362.0831813817
364.0275646381
362.8571922617
363.6297843948
365.0687179706
364.216337923
369.0062958282
365.7001417551

363.5384105549
366.9612582904
366.5739013108
364.9349434282
364.176909712
364.9747014222
368.9579313339
369.5636858622
364.4399240378
364.3016147295
365.4489393822
366.9693846362
371.6000116395
369.373247427
360.5316557887
363.4459850054
365.880852148
359.020560727
362.4564482011
366.9931091108
366.7008851058
365.0424683877
362.6592859176
364.6007410395
359.6449425186
362.323151714
369.7507558081
362.3097553124
364.6347642096
366.5855924677
365.7770988958
365.5607483887
364.3508311541
374.435440204
365.4947618307
366.3208289317
365.5279715392
363.0569903921
363.7131558615
367.9363518051
365.7973374536
368.3640381831
359.7456700156
370.9517006958
360.6186187503

365.3833378798
369.2655571961
363.8896438575
366.5306759245
369.3200713491
374.8801233908
365.7360086062
365.5313194481
359.2978771812
362.9051627161
362.1927654335
365.4833512418
369.4791655105
364.8992004833
371.2755437952
363.2164970196
361.4623784083
365.6894274969
366.8685533973
365.9196673256
358.3349624118
367.5302204511
363.2718876473
362.1753709642
363.6814924895
363.5308391423
357.0897685823
366.7702339957
358.18763596
361.8204204045
364.6438265678
367.791970718
366.1309424107
365.0762783942
364.5611816954
363.8121313699
367.3614321611
359.1772573018
362.2918569835
367.3361826638
365.7244091177
369.4050825173
366.2051003509
359.9857465288
367.8271509471

364.0593394511
365.4599021957
359.4918168914
362.6893771928
367.490741297
366.5508756507
372.3945268694
363.656748018
362.1290452306
369.3788578754
358.5046602472
368.5079030755
356.5966914578
371.0185589431
365.9046092338
360.9703341311
360.6708022528
360.0411427902
367.1653768296
369.6891799767
366.760642601
372.6152720944
364.4097782079
361.0146738414
359.3270478693
365.0039321192
366.0966209565
361.5312758412
365.4438185518
370.9705114426
355.2695556745
361.8720054208
363.657293231
359.3877264753
367.7792075716
367.7215174185
364.0290681289
372.2359634413
366.5552635369
365.4966422874
363.3202108717
367.5442557089
366.757845816
363.250784563
367.1220014132

368.6246956003
367.7694765147
367.2721282109
372.1481412298
357.1493352087
368.3513730019
366.7483556203
370.3173373735
365.2773640735
367.0892870232
369.2657920538
364.6768077347
371.238161978
365.78492097
367.6653233576
361.8782030754
365.2431814484
373.0864567947
364.2151330069
364.564559644
365.2451428636
364.41260395
363.7011523675
374.9127718148
366.4878757056
362.9098818639
360.731724298
361.640628199
362.7877056494
370.3815276992
363.2767166497
367.9820926848
377.2699484945
360.1522692131
362.3608723578
357.0456515878
363.9733388157
362.231681155
368.039529689
357.2758529025
358.9171979544
356.590993929
366.5579253725
364.1008694217
373.0464769208

373.149389151
367.6248068194
361.4150501666
375.9694669085
361.2470008179
368.6853446217
356.6971202745
367.7311881902
355.5155572088
363.0000255138
358.1646823682
362.6910050365
359.9665950882
363.4272969763
361.4412599858
360.6907242254
365.1438168928
366.6844936457
365.3569569736
364.6663373535
360.3783872475
362.9542960325
375.8931055485
365.7185830543
371.7999761501
368.3408675511
361.7404730148
361.8286115465
372.3454215326
359.0656995058
363.7692804822
369.2970500926
363.3971621127
374.3127977132
364.542350985
372.3008814394
375.172446764
363.3331557921
358.523470029
358.2937425853
359.6596732437
370.5939522146
363.276833799
375.7543688595
362.4941065681

360.558512085
349.9424118745
364.2714634768
372.7146461555
360.9374104972
366.2390484068
368.646592378
370.3674645239
364.2413224302
357.0964494512
358.6513474088
367.1504307061
369.3764562371
368.2644721309
362.6537440864
368.1672328241
370.7901674735
378.0695767448
358.2747875214
361.892397166
360.2769044645
368.5015359479
369.5231348429
357.7282740096
356.9588944706
367.3966913993
362.6441376681
360.2978387282
363.4848583025
370.9022144501
362.1584438776
358.3417476267
357.0100202451
359.9672641028
361.5869974914
360.9255621145
367.34939716
364.7530522496
360.5894451301
363.3055039847
358.1710789247
367.9046297731
370.6644105968
363.6942571712
362.0357973975

367.8958142415
363.9208443954
363.8966602572
365.4353458428
368.6556261752
358.9605953404
362.3551201503
360.7860553613
371.8476347215
364.6574819574
363.6435553893
366.0053510137
363.3911302582
367.9680146315
368.9753872526
366.5866798534
368.4363548947
375.5663210077
368.678152864
364.7990040033
366.118978924
357.5674560296
362.6591220446
362.0537892726
361.4829048112
365.8518517707
364.9498509459
362.6898759308
364.8136731562
363.0003130471
366.4962532797
365.8665941464
362.6770800327
362.751605288
367.0817092969
370.4297375063
364.3198000668
369.4796072407
369.0370948113
361.6618615288
365.3781178915
358.3724324174
368.7159122229
366.1139985182
363.970646208

360.8679162694
361.3315405088
368.8915067199
360.1064166939
366.4233067229
364.6810749227
365.2000533512
371.1779443598
359.8858704362
363.7134691759
356.098259187
362.3689274016
362.0473853956
362.0597222744
363.1949210426
364.2738881278
364.6663236785
367.4603923377
371.6646210117
365.5861819888
359.4337312669
359.2546883107
373.2297973165
361.4551665814
362.3967137253
364.6087996247
363.616521104
364.7237729885
370.2876950463
364.5339240183
367.933596265
368.2333218275
368.4231864411
367.4733413267
374.2469567985
367.898562904
369.4205900502
368.0537640738
364.1882904958
359.5488920857
360.8483257792
368.8383218734
359.619067349
370.3299697536
361.9352951062

362.1944130872
365.5997673492
369.3461084462
359.7918772939
364.9346584272
365.8559835199
377.7602758172
367.5257938716
366.417985403
354.0385530464
362.6493455457
362.1860354881
369.5453839108
359.1759578361
369.1069455601
365.5412940932
366.4357605125
374.7503611394
370.5507546223
362.3084710367
361.2437794292
359.7084967226
365.5886001616
356.2721180359
372.2370018275
366.3852899365
358.9151265621
363.6466247771
359.3649391499
359.5157977696
361.5345423387
367.7604191602
364.2524285251
366.3120392111
362.8257206534
369.0555018602
365.4220818814
358.8659331631
358.4362371443
371.4221825619
364.47255323
356.3310736799
356.0863627671
362.9079261715
361.4811802883

363.8935171112
365.924731424
367.1485678356
367.3972910783
369.2032901183
364.9360350253
364.1866729834
366.6581543802
364.3996842494
364.1899531014
368.146260624
365.4415311467
369.0327324679
362.2085575218
366.9909144831
368.4217656668
370.0556922332
356.5845978571
360.6393293282
364.1474758162
365.262869655
364.5295257769
367.62395466
371.1468271755
367.1847220576
370.121014119
361.569769067
362.3423818786
360.6999269748
360.1397563533
371.9354964708
358.6781759141
366.203490134
357.0106732304
367.7668950915
357.3380295098
359.9886111658
364.010100571
366.4020701714
362.3486405116
366.9459264262
372.630212736
367.1536870954
364.8217642981
370.8905175331

366.6711515548
363.8262926404
361.1007972251
363.5306962674
367.4843919377
363.2935927797
372.1344545004
362.9729051455
361.6382681447
365.7951085836
358.3653166901
361.6435613509
373.7538545607
362.5496057255
366.6155323438
363.8310841276
360.9532650411
367.4211462237
363.7874766858
365.5479006155
371.8369116334
367.062737957
362.3036469789
364.7728431834
366.3146801376
368.3846239441
363.5227377578
363.9081871155
366.7501795932
370.7996529683
368.3320424009
363.4162585484
367.927061926
367.634271173
372.9344280694
367.5996412865
365.4238253993
366.6717977592
371.7830186764
364.6621836124
365.6503726545
369.7678580968
363.7654606144
365.68342148
360.4352846291

365.9378156003
362.3698761276
363.0617240696
365.1493575092
363.9493978306
368.954857064
369.2118223599
364.9609739856
362.6643815748
366.8807479293
365.0749383377
361.9990653123
363.6525686945
367.8869697349
364.4207506481
364.1062053724
367.0675131922
365.6786769248
369.3493697494
362.4903206981
365.7038864823
362.572267573
366.1658902167
362.7668361004
365.3592942144
367.7596465084
367.0230208512
363.9763626689
364.4430218169
365.9448302741
364.4160214872
364.0311799799
365.9909852151
367.1216146654
368.7594417091
368.7751351809
362.0274881802
368.621237696
364.5921670929
363.9914691196
361.0497460581
368.4724157342
360.0680337747
369.1481308462
361.7945075758

364.4716979219
365.1285233714
362.409796633
371.3509528867
364.049619991
368.2150671682
366.0489162302
366.5717287349
370.8438671077
368.0816276722
370.788809387
365.8959656017
361.4335379091
357.8222616486
367.0447494556
371.1151492309
368.740075899
356.9739174004
366.7655781335
369.3069229108
371.2042587675
373.3230810711
355.0919849055
365.5313332859
363.3634337953
367.4733750638
354.8935781263
365.8715480804
361.5842326386
359.2653599268
366.4871006367
366.1558011449
361.019035749
377.2204219544
360.3069516286
362.8548082978
363.9525265009
359.7738018001
361.4114704326
366.1519201621
367.591320063
358.5928135927
363.8757066668
366.0536899097
367.4966811749

367.1188623762
365.2504326889
366.2564738849
361.0473089355
364.0051056564
361.2582398345
364.3653951717
363.368880185
369.5070733415
359.8079467914
365.5828568275
365.1157943273
370.0143449642
368.4328525534
363.7051859078
362.5026917767
366.3774826067
366.7858316462
367.2553380834
365.8480049763
361.5186540397
366.2285935593
365.60895662
367.2446123206
369.6396385899
364.9653426242
364.9715108842
366.486399549
365.9801091216
363.9316302784
367.3219378752
365.4901306292
364.3921680046
369.9497065445
372.6203334845
368.9376130477
364.9602576776
364.3198125789
366.1075626422
366.023880857
361.9550993885
362.754534537
369.5489249803
369.2860051065
362.4185192591

370.2821506114
362.2694702341
367.4409514289
365.4577507045
367.8828447723
355.236191791
359.0015033902
372.510941359
360.7021752834
364.9569353391
366.1435578992
365.3820330734
354.327849177
363.2849437237
360.9015702176
356.1572383514
364.7584904776
361.7925829938
366.804384111
364.3654744107
366.5648693874
366.8287175614
362.8299977577
364.7174106015
363.4370806303
363.2388327751
365.3072925619
367.6505988759
366.9628498678
367.5462297233
363.7888959381
365.8609576507
367.7431488743
376.7885903427
366.9963617088
362.4102637407
361.2316587004
364.6003138457
365.7701325341
360.2950949113
364.5420184438
363.50766552
366.365988291
362.8291969667
370.2556299954

362.4729761179
363.2129831348
365.3352405458
364.3981138801
370.8665342882
371.4566249058
360.1725815533
357.6991298887
366.4460588591
363.9568502775
368.3950745659
370.1361132872
360.4236451086
363.8896288411
365.3887330757
368.9791012195
368.3404348219
361.6733305242
374.0811748505
363.7133304887
372.690212077
367.1444792361
368.481372387
377.0172068181
353.7181717987
361.4429330356
359.8272114884
363.4396425208
356.5598996446
363.4734138331
365.4580505714
360.2912487793
360.4681789072
362.8301409269
365.0672148068
367.7089711082
364.2393322311
369.3825715774
373.4219499767
360.6469245776
365.8009443875
361.731074727
366.9937526717
359.288084601
365.1643122724

370.932770661
368.4965045229
363.0766269621
366.3519812195
361.3918098734
368.1641778118
365.6594026369
365.7456688957
369.9375913507
370.4085279622
363.8754419188
366.0677529435
365.751265946
366.3555350612
367.44642652
372.6121541552
371.8928481205
363.3686752705
363.0347838333
362.31025606
359.1383929749
368.2674305354
365.2596917536
366.8933458776
366.3947244661
374.2902289442
370.5558467978
369.995273349
359.522788432
371.1802228216
350.1573681694
362.4866175768
377.10975449
363.6820901928
366.576259996
361.3772638164
356.6763503745
356.0539159435
366.6796338572
362.8626125094
370.9144203274
371.6972977575
370.1598317062
361.2271441187
363.9768156701

364.9069637999
368.5447874866
374.5391534933
359.6841425289
361.9120025594
376.0426404484
377.6702724514
364.9234314444
375.5265813465
377.3492349436
362.1917296963
358.281274305
364.6901152213
354.6633840139
368.3021383711
343.7151354015
371.3386065004
365.3244894155
368.8185153141
357.7941719522
365.5216178654
375.6612540971
363.0485559946
367.5155525583
364.9436941496
360.0819383703
371.5592655863
358.5330727323
354.3835067867
367.0215999172
356.318819998
360.8901746556
363.6940358096
373.1992893502
376.4751887369
354.4240128976
367.307168252
368.3817522813
364.901602766
365.8431043696
370.3752038427
373.4060237787
369.8211754517
378.9779553367
356.500432682

365.6852053877
369.0019284332
356.5861844323
358.8400317997
365.4553489482
428.2885705085
374.2383543714
360.5439551068
360.8456509813
379.8412007543
359.0549811686
357.7550891562
370.0138545523
359.6344060051
364.8896104164
388.4141582444
378.3203808485
353.1209741599
366.3789329202
371.3612001448
375.7112384146
362.3015458644
362.2942893574
363.5566343013
367.5235992108
354.0891984124
375.5670488966
370.5189904349
367.0903080707
372.1881807749
371.5615726609
381.4710931843

2012-13
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

(in crore)
2013-14
0.38835386 Beta
12.7340212 Return on Market (AM)
11.5889279 Return on Market (GM)
7.9 Risk Free Rate
9.77731076 Cost of Equity (AM)
9.33260936 Cost of Equity (GM)

0.36336643
27.3183769
25.1209465
7.9
14.9559862
14.1575138

Variance
CoVariance
Beta

6.310E-005 Variance
0.00010658 CoVariance
1.68897511 Beta

0.00012085
0.00018906
1.56440258

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

9319 Interest Expense

0.25602233 Tax Rate
145,341.49 Debt
4.77023315 Cost of Debt
120,586.35 Equity
129,905.35 Debt+Equity
14.4129785 WACC (AM)
14.0001785 WACC (GM)

9833
0.28300381
154,759.05

4.55561311
143,843.25

153,676.25
18.5867369
17.8393548

2009-14
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

0.43838275
26.8978101
23.9030809
7.9
16.2283121
14.9154745

Variance
CoVariance
Beta

0.00016689
0.00025174
1.5084463

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

8,124.20
0.26716504
128,816.66
4.62183835
120,215.56
128,339.76
19.8400356
18.6103036

Date

Sensex
Close Price
3/31/2014 22,386.27
3/28/2014 22,339.97
3/27/2014 22,214.37
3/26/2014 22,095.30
3/25/2014 22,055.21
3/24/2014 22,055.48
3/22/2014 21,755.32
3/21/2014 21,753.75
3/20/2014 21,740.09
3/19/2014 21,832.86
3/18/2014 21,832.61
3/14/2014 21,809.80
3/13/2014 21,774.61
3/12/2014 21,856.22
3/11/2014 21,826.42
3/10/2014 21,934.83
3/7/2014 21,919.79
3/6/2014 21,513.87
3/5/2014 21,276.86
3/4/2014 21,209.73
3/3/2014 20,946.65
2/28/2014 21,120.12
2/26/2014 20,986.99
2/25/2014 20,852.47
2/24/2014 20,811.44
2/21/2014 20,700.75
2/20/2014 20,536.64
2/19/2014 20,722.97
2/18/2014 20,634.21
2/17/2014 20,464.06
2/14/2014 20,366.82
2/13/2014 20,193.35
2/12/2014 20,448.49
2/11/2014 20,363.37
2/10/2014 20,334.27
2/7/2014 20,376.56
2/6/2014 20,310.74
2/5/2014 20,261.03
2/4/2014 20,211.93
2/3/2014 20,209.26
1/31/2014 20,513.85
1/30/2014 20,498.25
1/29/2014 20,647.30
1/28/2014 20,683.51

%change_sensex
95.5
0.0020725185
96.15
0.0056539978
93.8
0.0053889289
92.1
0.0018177111
91.45 -1.224185554E-005
91.5
0.013797085
91.15 7.217146469E-005
85.95
0.0006283323
84.05
-0.0042490998
86 1.145076104E-005
85.95
0.0010458601
83.4
0.0016161024
83.45
-0.0037339485
85.1
0.0013653178
84.8
-0.0049423679
85.7
0.000686138
84.1
0.0188678281
80.85
0.0111393316
80.6
0.0031650568
79.8
0.0125595262
79.6
-0.008213495
76.65
0.0063434537
75.15
0.0064510343
75.3
0.0019715118
73.6
0.0053471493
73.45
0.0079910833
72.65
-0.0089914718
74.2
0.0043015943
74.45
0.0083145769
74.3
0.0047744321
74.25
0.0085904518
75.85
-0.0124772049
77.7
0.0041800547
78
0.0014310816
78.1
-0.0020754239
77.95
0.00324065
76.85
0.0024534784
76.75
0.0024292584
76.85
0.0001321177
77.2
-0.0148480173
79.25
0.0007610406
77.05
-0.0072188615
78.7
-0.00175067
79.95
-0.0011561057

1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
1/1/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013
11/26/2013
11/25/2013

20,707.45
21,133.56
21,373.66
21,337.67
21,251.12
21,205.05
21,063.62
21,265.18
21,289.49
21,032.88
21,134.21
20,758.49
20,713.37
20,729.38
20,693.24
20,787.30
20,851.33
20,888.33
21,140.48
21,170.68
21,143.01
21,193.58
21,074.59
21,032.71
21,101.03
21,079.72
20,708.62
20,859.86
20,612.14
20,659.52
20,715.58
20,925.61
21,171.41
21,255.26
21,326.42
20,996.53
20,957.81
20,708.71
20,854.92
20,898.01
20,791.93
20,534.91
20,420.26
20,425.02
20,605.08

79.9
81.45
83.8
83.8
83.55
82.65
79.45
81.7
81.9
80.1
79.85
77.8
81.75
83.1
82.15
84.8
84
82.7
86.55
84.1
82.6
84.4
84.05
82.15
83.5
79.45
78.35
79.95
78.35
77.15
77.1
78.95
80.45
80.2
82.55
78.95
78.5
77.9
78.95
79.3
78.8
76.4
77.8
78.05
79.05

-0.0201627175
-0.0112334528
0.0016866884
0.0040727265
0.0021725957
0.0067144204
-0.0094784055
-0.001141878
0.0122004214
-0.0047945961
0.0180995824
0.0021783032
-0.0007723338
0.0017464641
-0.0045248782
-0.0030707873
-0.001771324
-0.0119273545
-0.0014265012
0.0013087068
-0.0023860999
0.0056461359
0.0019911842
-0.0032377566
0.0010109242
0.0179200739
-0.0072502884
0.0120181602
-0.0022933737
-0.0027061757
-0.0100369834
-0.0116099967
-0.0039449059
-0.0033367063
0.0157116438
0.0018475213
0.0120287551
-0.0070108157
-0.0020619188
0.0051019795
0.0125162467
0.005614522
-0.0002330475
-0.0087386217
0.0191760658

11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/14/2013
11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/3/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013

20,217.39
20,229.05
20,635.13
20,890.82
20,850.74
20,399.42
20,194.40
20,281.91
20,490.96
20,666.15
20,822.77
20,894.94
20,974.79
21,239.36
21,196.81
21,164.52
21,033.97
20,929.01
20,570.28
20,683.52
20,725.43
20,767.88
20,864.97
20,893.89
20,882.89
20,415.51
20,547.62
20,607.54
20,528.59
20,272.91
20,249.26
19,983.61
19,895.10
19,915.95
19,902.07
19,517.15
19,379.77
19,727.27
19,893.85
19,856.24
19,920.21
19,900.96
20,263.71
20,646.64
19,962.16

77.55
77.6
78.8
77.4
78.1
75.6
73.7
74.85
76.4
77.95
78.8
81.4
85.5
83.35
82.65
82.15
79.75
79.75
76.35
80.25
82.25
78.45
78.9
78.4
71.35
69
335.25
347.15
327
312.35
302.9
294.95
291.2
289.45
291.6
286.8
285.05
297.9
300.3
299.45
300.5
295.95
305.8
316.2
296.2

-0.0005763988
-0.0196790619
-0.0122393472
0.0019222339
0.0221241584
0.0101523195
-0.0043146824
-0.0102020598
-0.0084771474
-0.0075215737
-0.0034539463
-0.0038069511
-0.01245659
0.0020073775
0.0015256665
0.0062066267
0.0050150485
0.0174392376
-0.0054748902
-0.0020221535
-0.0020440218
-0.0046532538
-0.0013841367
0.000526747
0.0228933786
-0.0064294551
-0.0029076736
0.003845856
0.0126119043
0.0011679439
0.0132933939
0.0044488341
-0.0010468996
0.0006974149
0.0197221418
0.0070888354
-0.0176152098
-0.008373442
0.0018941149
-0.0032113115
0.00096729
-0.0179014603
-0.0185468435
0.0342888746
0.0079847385

9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/6/2013
9/5/2013
9/4/2013
9/3/2013
9/2/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/14/2013
8/13/2013
8/12/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013

19,804.03
19,742.47
19,732.76
19,781.88
19,997.45
19,997.09
19,270.06
18,979.76
18,567.55
18,234.66
18,886.13
18,619.72
18,401.04
17,996.15
17,968.08
18,558.13
18,519.44
18,312.94
17,905.91
18,246.04
18,307.52
18,598.18
19,367.59
19,229.84
18,946.98
18,789.34
18,664.88
18,733.04
19,182.26
19,164.02
19,317.19
19,345.70
19,348.34
19,593.28
19,748.19
19,804.76
20,090.68
20,302.13
20,159.12
20,149.85
20,128.41
19,948.73
19,851.23
20,034.48
19,958.47

296.45
0.0031181509
301.1
0.0004920751
300.75
-0.0024830805
297
-0.0107798744
298.35 1.800261938E-005
286.3
0.0377284762
280.9
0.0152952408
274.2
0.0222005596
244
0.0182558929
229.85
-0.0344946265
248.65
0.0143079488
257.2
0.0118841109
270.75
0.0224987011
256.85
0.0015622148
267.55
-0.0317946905
286.85
0.002089156
285.3
0.0112761796
276.85
0.0227316009
286.45
-0.0186413052
297.1
-0.0033581829
295.65
-0.015628411
309.75
-0.0397266774
327.65
0.0071633461
341.6
0.0149290283
330.5
0.0083898636
317.7
0.0066681382
334.35
-0.0036384911
338.45
-0.0234185127
356.05
0.0009517836
349.95
-0.0079292071
347.05
-0.0014737125
349.15
-0.0001364458
336.45
-0.0125012249
339.85
-0.0078442632
346.5
-0.002856384
346.8
-0.0142314745
349.2
-0.0104151633
379
0.0070940597
381.3
0.0004600531
381.45
0.0010651611
379.45
0.0090070897
368.2
0.0049115344
385.5
-0.009146731
399.6
0.0038084082
396.55
0.0143529751

7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013
6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/11/2013

19,676.06
19,294.12
19,439.48
19,324.77
19,495.82
19,410.84
19,177.76
19,463.82
19,577.39
19,395.81
18,875.95
18,552.12
18,629.15
18,540.89
18,774.24
18,719.29
19,245.70
19,223.28
19,325.87
19,177.93
18,827.16
19,041.13
19,143.00
19,441.07
19,429.23
19,519.49
19,568.22
19,545.78
19,610.48
19,760.30
20,215.40
20,147.64
20,160.82
20,030.77
19,704.33
19,674.33
20,062.24
20,111.61
20,223.98
20,286.12
20,247.33
20,212.96
19,722.29
19,691.67
20,122.32

402.4
395.35
398.7
397.55
397.5
401.3
401.75
415.25
417.4
409.25
399
402.95
409.95
400.75
417.45
430.2
442.1
434.2
431.6
425.25
422.05
422.1
426.35
441.95
448.65
454.55
457.95
457.65
457.95
449.45
450.85
450.75
455.9
456.6
451.55
449.4
463.1
468.3
469.5
476.15
481.95
476.6
457.2
445.9
455.85

0.0197956683
-0.0074775663
0.0059359051
-0.0087736756
0.0043779661
0.0121536613
-0.0146970122
-0.0058010797
0.0093618158
0.0275408655
0.017455148
-0.0041349176
0.0047602893
-0.0124292648
0.0029354746
-0.0273520838
0.0011662942
-0.0053084285
0.0077140755
0.0186310628
-0.0112372533
-0.0053215275
-0.015331975
0.0006093911
-0.0046240962
-0.0024902623
0.0011480739
-0.0032992563
-0.0075818687
-0.0225125399
0.0033631731
-0.0006537433
0.0064925113
0.016566917
0.0015248296
-0.0193353285
-0.002454801
-0.0055562753
-0.0030631782
0.0019158082
0.0017003942
0.0248789568
0.0015549722
-0.0214016078
0.0019768337

5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/23/2013
4/22/2013
4/18/2013
4/17/2013
4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/28/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013

20,082.62
19,939.04
19,990.18
19,888.95
19,673.64
19,575.64
19,735.77
19,504.18
19,387.50
19,286.72
19,406.85
19,179.36
19,169.83
19,016.46
18,731.16
18,744.93
18,357.80
18,242.56
18,542.20
18,414.45
18,226.48
18,437.78
18,450.23
18,509.70
18,801.64
19,040.95
18,864.75
18,835.77
18,704.53
18,681.42
18,735.60
18,792.87
18,884.19
19,008.10
19,293.20
19,427.56
19,570.44
19,362.55
19,564.92
19,646.21
19,683.23
19,413.54
19,252.61
19,143.17
18,877.96

455.95
447.6
450.2
451.65
448.1
447.35
452.5
456.85
448.25
462.3
454.45
450.8
464.2
452.15
436.35
438.55
418.2
440.6
444.5
447.95
444
449.9
465.95
474.05
481.5
487.95
486.5
480.55
488.25
483
482.2
469.7
480.45
487.3
486.65
489.65
491.75
484.65
493
496.1
493
489.95
496
490.25
488.9

0.0072009485
-0.0025582561
0.0050897609
0.0109440856
0.005006222
-0.0081136941
0.011873865
0.0060183108
0.0052253571
-0.0061900824
0.0118611883
0.0004971353
0.0080651183
0.0152313044
-0.0007345986
0.0210880389
0.0063170958
-0.0161598947
0.0069374866
0.0103130171
-0.0114601649
-0.0006747883
-0.00321291
-0.0155273689
-0.0125681754
0.0093401715
0.001538562
0.0070164821
0.001237058
-0.0028918209
-0.0030474324
-0.0048357912
-0.0065187999
-0.0147772272
-0.0069159483
-0.0073008067
0.0107367057
-0.0103435128
-0.0041376937
-0.0018807889
0.0138918507
0.0083588667
0.0057169215
0.0140486578
-0.0021439309

3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013
2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013
2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
12/31/2012

18,918.52
18,861.54
19,152.41
19,015.14
19,331.69
19,317.01
19,325.36
19,642.75
19,635.72
19,501.08
19,468.15
19,497.18
19,608.08
19,561.04
19,460.57
19,484.77
19,580.32
19,639.72
19,659.82
19,751.19
19,781.19
19,894.98
20,005.00
19,990.90
20,103.35
20,103.53
19,923.78
20,026.61
19,981.57
20,101.82
20,039.04
19,964.03
19,817.63
19,986.82
19,906.41
19,663.64
19,663.55
19,666.59
19,742.52
19,691.42
19,784.08
19,764.78
19,714.24
19,580.81
19,426.71

490.25
0.0030209622
493.6
-0.0151871227
500.1
0.0072189845
493.65
-0.0163746677
495.55
0.000759952
495.7
-0.0004320747
494
-0.0161581245
500.15
0.000358021
504.9
0.006904233
500.85
0.0016914807
503.45
-0.0014889333
499.65
-0.0056558317
507.6
0.0024047801
514.95
0.005162747
515.5
-0.0012419957
515.7
-0.0048798998
517.2
-0.003024483
512.9
-0.0010223898
508.3
-0.0046260504
507.25
-0.0015165923
511.15
-0.0057195333
506.1
-0.0054996251
508.8
0.0007053209
505
-0.0055935951
502.55 -8.953651423E-006
506.25
0.0090218824
497.5
-0.0051346683
501.9
0.0022540771
503.2
-0.0059820454
501.25
0.0031328846
503.2
0.0037572574
512
0.0073873617
516.4
-0.0084650785
525
0.0040394024
519.85
0.0123461373
507.3
0.000004577
515.35
-0.0001545769
524.05
-0.0038460136
520.6
0.0025950389
522.3
-0.0046835638
526.65
0.0009764844
537.7
0.0025636291
542.7
0.0068143248
540.3
0.0079323776
538.3
-0.000932381

12/28/2012
12/27/2012
12/26/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/10/2012
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
11/30/2012
11/29/2012
11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/13/2012
11/12/2012
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/23/2012

19,444.84
19,323.80
19,417.46
19,255.09
19,242.00
19,453.92
19,476.00
19,364.75
19,244.42
19,317.25
19,229.26
19,355.26
19,387.14
19,409.69
19,424.10
19,486.80
19,391.86
19,348.12
19,305.32
19,339.90
19,170.91
18,842.08
18,537.01
18,506.57
18,517.34
18,460.38
18,329.32
18,339.00
18,309.37
18,471.37
18,618.87
18,670.34
18,683.68
18,846.26
18,902.41
18,817.38
18,762.87
18,755.45
18,561.70
18,505.38
18,430.85
18,635.82
18,625.34
18,758.63
18,710.02

538.85
535.2
524.1
520.55
517.55
521.85
526.9
497.35
489
482.05
485.4
498.35
500.3
505.8
482.05
481.3
482.65
483.1
483.4
481.8
472
461.35
468.75
461.9
463
463.3
458.6
456.15
458.75
462
470.15
465.6
472.3
477.75
481.75
477.4
479.65
475.4
483.85
483.15
479.7
486.15
487.55
490.45
488.05

0.0062637783
-0.0048234939
0.0084325755
0.0006802827
-0.0108934343
-0.001133703
0.0057449748
0.0062527216
-0.0037702054
0.0045758391
-0.0065098583
-0.001644389
-0.0011617908
-0.0007418619
-0.0032175627
0.0048958687
0.0022606848
0.0022170055
-0.0017880134
0.008814918
0.0174518949
0.0164573467
0.0016448213
-0.000581617
0.003085527
0.0071502925
-0.0005278369
0.0016182971
-0.0087703294
-0.0079220705
-0.0027567789
-0.0007139921
-0.0086266453
-0.0029705207
0.004518695
0.0029052059
0.0003956183
0.0104381603
0.0030434393
0.0040437636
-0.0109987111
0.0005626743
-0.0071055296
0.0025980731
-0.0044387829

10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/18/2012
9/17/2012
9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/8/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/17/2012

18,793.44
18,682.31
18,791.93
18,610.77
18,577.70
18,713.55
18,675.18
18,804.75
18,631.10
18,793.36
18,708.98
18,938.46
19,058.15
18,869.69
18,823.91
18,762.74
18,579.50
18,632.17
18,694.41
18,673.34
18,752.83
18,349.25
18,496.01
18,542.31
18,464.27
18,021.16
18,000.03
17,852.95
17,766.78
17,749.65
17,683.73
17,346.27
17,313.34
17,440.87
17,384.40
17,429.56
17,541.64
17,490.81
17,631.71
17,678.81
17,783.21
17,850.22
17,846.86
17,885.26
17,691.08

486.6
482.2
482.55
470.3
470.45
471.55
482.65
479.8
459.1
463.15
460.3
457.1
458.8
449.3
449.7
445.75
438.8
437.85
446.75
439.9
446.95
423.05
428.45
429.25
409.7
406.2
407
404.25
403.25
406
404.3
401
400.95
406.8
406.25
407.05
407.5
407.65
401.9
414.5
427.4
435.15
436.85
437.8
437.4

0.0059484079
-0.0058333551
0.0097341486
0.0017800912
-0.0072594457
0.0020545987
-0.0068902804
0.0093204373
-0.0086339005
0.0045101336
-0.0121171415
-0.0062802528
0.0099874455
0.0024320133
0.0032601848
0.0098624828
-0.0028268312
-0.0033293375
0.0011283466
-0.0042388269
0.0219943594
-0.0079346843
-0.002496992
0.0042265413
0.0245883173
0.0011738869
0.0082384144
0.0048500629
0.0009650895
0.0037277203
0.0194543265
0.0019020016
-0.0073121352
0.0032483146
-0.0025910006
-0.0063893684
0.0029060975
-0.0079912839
-0.0026642065
-0.0058707061
-0.0037540154
0.0001882684
-0.0021470194
0.010976153
0.0019181966

8/16/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012
7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012
6/15/2012
6/14/2012

17,657.21
17,728.20
17,633.45
17,557.74
17,560.87
17,600.56
17,601.78
17,412.96
17,197.93
17,224.36
17,257.38
17,236.18
17,143.68
16,839.19
16,639.82
16,846.05
16,918.08
16,877.35
17,158.44
17,278.85
17,185.01
17,105.30
17,103.31
17,213.70
17,232.55
17,489.14
17,618.35
17,391.98
17,521.12
17,538.67
17,462.81
17,425.71
17,398.98
17,429.98
16,990.76
16,967.76
16,906.58
16,882.16
16,972.51
17,032.56
16,896.63
16,859.80
16,705.83
16,949.83
16,677.88

435.5
-0.0040043546
427.45
0.0053733104
427.55
0.0043120584
423.3
-0.0001782372
418.15
-0.0022550419
424.65 -6.931117194E-005
416.05
0.0108436475
410.5
0.0125032489
405.7
-0.0015344547
412.75
-0.0019133843
409.35
0.0012299709
413.65
0.0053955743
409.25
0.0180822237
400.75
0.0119814998
400.7
-0.0122420389
404.45
-0.0042575753
406.95
0.0024132936
408.05
-0.0163820254
416.45
-0.0069686351
426.75
0.0054605729
432
0.0046599592
429.9
0.0001163517
431.35
-0.0064129153
434.05
-0.0010938602
440.05
-0.0146713904
442.5
-0.0073338309
447.5
0.0130157693
446.35
-0.0073705334
451.1
-0.001000646
454.1
0.004344089
451.4
0.0021290381
450.7
0.001536297
452.35
-0.0017785448
448.35
0.0258505211
444.55
0.0013555119
445
0.0036187094
445.85
0.0014464974
436.15
-0.005323314
436.8
-0.0035256004
434.2
0.0080447995
428.35
0.0021844862
428.05
0.009216543
422.8
-0.0143954246
424.15
0.0163060293
422.4
-0.0120037842

6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012
5/2/2012
4/30/2012
4/28/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012
4/13/2012
4/12/2012

16,880.51
16,862.80
16,668.01
16,718.87
16,649.05
16,454.30
16,020.64
15,988.40
15,965.16
16,218.53
16,312.15
16,438.58
16,416.84
16,217.82
16,222.30
15,948.10
16,026.41
16,183.26
16,152.75
16,070.48
16,030.09
16,328.25
16,215.84
16,292.98
16,420.05
16,479.58
16,546.18
16,912.71
16,831.08
17,151.19
17,301.91
17,318.81
17,187.34
17,134.25
17,130.67
17,151.29
17,207.29
17,096.68
17,373.84
17,503.71
17,392.39
17,357.94
17,150.95
17,094.51
17,332.62

429.25
433.1
425.35
431.05
418.55
418
414.1
412.55
411.7
418.7
415.5
420.85
415.85
412.8
407.05
400.8
405.05
411.05
403.75
399.05
408.75
416.85
413.1
415.3
408.3
406.35
407.1
409.3
413.05
414.5
419.25
419.8
416.75
415.65
407.65
410.75
414.5
416.85
429.9
430.75
427.75
432.1
431.6
428.15
433.2

0.0010502408
0.0116864581
-0.0030420716
0.0041936327
0.0118358119
0.0270688312
0.0020164619
0.0014556697
-0.0156222543
-0.0057392802
-0.0076910536
0.00132425
0.0122716863
-0.0002761631
0.0171932707
-0.0048863095
-0.0096921139
0.0018888425
0.0051193244
0.0025196365
-0.018260377
0.0069321108
-0.0047345544
-0.0077387097
-0.0036123493
-0.0040250982
-0.0216718669
0.0048499562
-0.0186640111
-0.008711177
-0.0009758176
0.0076492348
0.0030984724
0.0002089819
-0.0012022419
-0.0032544346
0.0064696772
-0.0159527197
-0.0074195699
0.0064005004
0.0019846825
0.0120687192
0.0033016448
-0.0137376807
0.007745619

4/11/2012
4/10/2012
4/9/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/7/2012
3/6/2012
3/5/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012

17,199.40
17,243.84
17,222.14
17,486.02
17,597.42
17,478.15
17,404.20
17,058.61
17,121.62
17,257.36
17,052.78
17,361.74
17,196.47
17,601.71
17,316.18
17,273.37
17,466.20
17,675.85
17,919.30
17,813.62
17,587.67
17,503.24
17,145.52
17,173.29
17,362.87
17,636.99
17,636.80
17,583.97
17,752.68
17,731.12
17,445.75
17,923.57
18,078.50
18,145.25
18,428.61
18,289.35
18,153.99
18,202.41
17,848.57
17,772.84
17,748.69
17,830.75
17,707.32
17,622.45
17,707.31

430.55
-0.0025771522
433.7
0.001260006
435.7
-0.0150909126
440.3
-0.0063304734
442.6
0.0068239488
432.1
0.0042489744
426
0.0202589777
421
-0.0036801424
417.95
-0.0078656295
424.25
0.0119968709
424.9
-0.0177954514
426.9
0.0096106934
419.35
-0.0230227631
430.5
0.0164892026
424.35
0.0024783815
416.2
-0.0110401805
427.65
-0.0118608157
428.05
-0.0135859102
432.6
0.0059325393
429.15
0.0128470684
424.2
0.0048236784
415.1
0.0208637592
403.9
-0.001617046
405.15
-0.0109187018
405.6
-0.0155423346
415.85 1.077292933E-005
414.9
0.003004441
400.3
-0.0095033539
406.25
0.0012159412
406.35
0.0163575656
399.9
-0.0266587516
409.75
-0.0085698482
423.3
-0.0036786487
424.4
-0.0153760918
451.25
0.0076142673
444.4
0.0074562121
442.35
-0.0026600873
433.7
0.0198245574
416.1
0.004260996
406.8
0.0013606638
416.85
-0.004602162
417.05
0.0069705636
412.55
0.0048160159
416.1
-0.0047923711
412.8
0.0058137025

2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/7/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
12/30/2011
12/29/2011
12/28/2011
12/27/2011
12/26/2011
12/23/2011
12/22/2011
12/21/2011
12/20/2011
12/19/2011
12/16/2011
12/15/2011
12/14/2011
12/13/2011
12/12/2011
12/9/2011
12/8/2011
12/7/2011
12/5/2011
12/2/2011

17,604.96
17,431.85
17,300.58
17,193.55
16,863.30
17,233.98
17,077.18
16,995.77
16,751.73
16,739.01
16,643.74
16,451.47
16,466.05
16,189.36
16,154.62
16,037.51
16,175.86
16,165.09
15,814.72
15,848.80
15,867.73
15,857.08
15,882.64
15,939.36
15,517.92
15,454.92
15,543.93
15,727.85
15,873.95
15,970.75
15,738.70
15,813.36
15,685.21
15,175.08
15,379.34
15,491.35
15,836.47
15,881.14
16,002.51
15,870.35
16,213.46
16,488.24
16,877.06
16,805.33
16,846.83

402.9
399.25
401.25
399.5
391.45
403.25
410.3
391.6
383.35
381.6
363.5
360.65
367.55
362
363.6
362.95
363.6
370.8
365.3
359.7
359.35
356.95
358.45
353.4
336.4
337.8
331.25
327.8
336.05
350.95
352.2
359.35
359.45
351.1
357.9
375.25
374
372.2
378.75
382.05
388.55
393.95
395.75
395.6
396.5

0.0099306729
0.0075876069
0.0062250088
0.0195839486
-0.0215086707
0.0091818438
0.0047900154
0.0145680476
0.0007599016
0.005724074
0.0116871015
-0.0008854583
0.0170908547
0.0021504684
0.0073022558
-0.0085528683
0.0006662505
0.0221546761
-0.0021503205
-0.0011929873
0.0006716243
-0.0016093042
-0.0035584867
0.0271582789
0.0040763718
-0.0057263511
-0.011693906
-0.0092037584
-0.0060610804
0.0147439115
-0.0047213242
0.0081701169
0.0336162972
-0.0132814542
-0.0072304867
-0.0217927354
-0.0028127704
-0.0075844352
0.0083274786
-0.0211620468
-0.0166652111
-0.0230383728
0.0042682887
-0.0024633714
0.0220451422

12/1/2011
11/30/2011
11/29/2011
11/28/2011
11/25/2011
11/24/2011
11/23/2011
11/22/2011
11/21/2011
11/18/2011
11/17/2011
11/16/2011
11/15/2011
11/14/2011
11/11/2011
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
10/31/2011
10/28/2011
10/26/2011
10/25/2011
10/24/2011
10/21/2011
10/20/2011
10/19/2011
10/18/2011
10/17/2011
10/14/2011
10/13/2011
10/12/2011
10/11/2011
10/10/2011
10/7/2011
10/5/2011
10/4/2011
10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011

16,483.45
16,123.46
16,008.34
16,167.13
15,695.43
15,858.49
15,699.97
16,065.42
15,946.10
16,371.51
16,461.71
16,775.87
16,882.67
17,118.74
17,192.82
17,362.10
17,569.53
17,562.61
17,481.93
17,464.85
17,480.83
17,705.01
17,804.80
17,288.83
17,254.86
16,939.28
16,785.64
16,936.89
17,085.34
16,748.29
17,025.09
17,082.69
16,883.92
16,958.39
16,536.47
16,557.23
16,232.54
15,792.41
15,864.86
16,151.45
16,453.76
16,698.07
16,446.02
16,524.03
16,051.10

366.7
356.75
356.95
361.75
352.15
353.75
340.15
350.35
359.85
376.95
384.2
385.4
378.45
390.45
400.45
403.45
413.65
417.9
414
411.75
415.25
414.95
411.25
393.3
389.6
383.95
383.6
395.75
390.4
377.1
386.4
387.3
383.25
379
367.3
362.55
351.35
341.8
349.1
359
367.05
369.2
369.45
374.95
357.15

0.0223270936
0.0071912516
-0.0098217804
0.030053334
-0.0102821895
0.0100968346
-0.0227476157
0.0074827074
-0.0259847748
-0.0054793822
-0.0187268976
-0.0063260136
-0.0137901504
-0.0043087754
-0.0097499726
-0.011806235
0.0003940189
0.0046150511
0.0009779643
-0.0009141442
-0.0126619527
-0.0056046684
0.0298441248
0.0019687207
0.0186300716
0.0091530618
-0.0089302109
-0.0086887355
0.0201244426
-0.0162583575
-0.0033718343
0.01177274
-0.0043913367
0.0255145143
-0.0012538329
0.0200024149
0.0278697172
-0.0045666965
-0.0177439177
-0.018373308
-0.0146310322
0.0153258965
-0.0047210033
0.0294640243
-0.0068654615

9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011
7/27/2011
7/26/2011
7/25/2011
7/22/2011
7/21/2011
7/20/2011

16,162.06
16,361.15
17,065.15
17,099.28
16,745.35
16,933.83
16,876.54
16,709.60
16,467.44
16,501.74
16,866.97
17,165.54
17,065.00
16,862.81
16,713.33
16,821.46
16,676.75
16,416.33
15,848.83
16,146.33
16,284.98
16,498.47
16,341.70
16,141.67
16,469.79
16,840.80
16,730.94
16,839.63
17,059.40
17,130.51
16,857.91
16,990.18
17,305.87
17,693.18
17,940.55
18,109.89
18,314.33
18,197.20
18,209.52
18,432.25
18,518.22
18,871.29
18,722.30
18,436.19
18,502.38

360.6
361.55
375.9
377.1
369.1
371.65
374.05
368.9
364.65
365.85
384.65
383.05
376.35
374.55
385.75
366.4
370.45
352.4
333.9
349.9
353.7
346.75
354.5
357.25
367.45
366.25
383.5
391.6
399.85
399.8
383.95
384.9
389.7
401.55
406.1
404.75
420.2
425.3
432.5
440.1
448.75
457.7
457.55
457.45
458.8

-0.01216846
-0.0412536661
-0.0019959905
0.0211360169
-0.0111303822
0.0033946532
0.009990664
0.0147053823
-0.0020785687
-0.0216535631
-0.0173935687
0.005891591
0.0119902911
0.0089437593
-0.0064280984
0.0086773502
0.0158634725
0.0358070596
-0.0184252397
-0.0085139804
-0.0129399878
0.0095932492
0.0123921503
-0.019922537
-0.0220304261
0.0065662778
-0.0064544173
-0.0128826336
-0.0041510731
0.0161704505
-0.0077850853
-0.0182417873
-0.0218903555
-0.0137883175
-0.0093506918
-0.0111628435
0.0064367045
-0.0006765692
-0.012083712
-0.0046424548
-0.0187093728
0.0079578898
0.0155189331
-0.0035773776
-0.008121103

7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011
5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011

18,653.87
18,507.04
18,561.92
18,618.20
18,596.02
18,411.62
18,721.39
18,858.04
19,078.30
18,726.97
18,744.56
18,814.48
18,762.80
18,845.87
18,693.86
18,492.45
18,412.41
18,240.68
17,727.49
17,550.63
17,560.30
17,506.63
17,870.53
17,985.88
18,132.24
18,308.66
18,266.03
18,268.54
18,384.90
18,394.29
18,495.62
18,420.11
18,376.48
18,494.18
18,608.81
18,503.28
18,232.06
18,266.10
18,044.64
17,847.24
18,011.97
17,993.33
18,326.09
18,141.40
18,086.20

460.5
460.85
456.6
454.65
454.95
448.8
454.65
460.45
470.75
460.35
456.55
456.45
450.3
451.8
450.5
446.55
449
436.05
427.15
428.5
434.95
423.3
439.7
449.25
454.65
458.25
456
457.2
458.55
452.9
451.55
444.95
444.5
444.45
449.7
443.8
438.3
436.2
422.05
420.1
419.8
421.95
432.65
435.15
437.7

0.0079337376
-0.0029565907
-0.0030228486
0.0011927283
0.0100154142
-0.0165463141
-0.0072462462
-0.0115450538
0.0187606431
-0.0009384056
-0.0037162866
0.0027543863
-0.0044078623
0.0081315469
0.0108914719
0.0043470681
0.0094146709
0.0289488247
0.0100771311
-0.000550674
0.0030656957
-0.0203631342
-0.0064133643
-0.0080718102
-0.0096358772
0.0023338405
-0.0001373947
-0.006329107
-0.0005104845
-0.0054785944
0.0040993241
0.0023742305
-0.0063641643
-0.0061599855
0.0057033131
0.0148759932
-0.0018635615
0.0122728965
0.0110605337
-0.0091455849
0.0010359394
-0.0181577194
0.0101805814
0.0030520507
-0.0028201474

5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011
4/26/2011
4/25/2011
4/21/2011
4/20/2011
4/19/2011
4/18/2011
4/15/2011
4/13/2011
4/11/2011
4/8/2011
4/7/2011
4/6/2011
4/5/2011
4/4/2011
4/1/2011
3/31/2011
3/30/2011
3/29/2011
3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011

18,137.35
18,345.03
18,531.28
18,335.79
18,584.96
18,512.77
18,528.96
18,518.81
18,210.58
18,469.36
18,534.69
18,998.02
19,135.96
19,292.02
19,448.69
19,545.35
19,584.31
19,602.23
19,470.98
19,121.83
19,091.17
19,386.82
19,696.86
19,262.54
19,451.45
19,591.18
19,612.20
19,686.82
19,701.73
19,420.39
19,445.22
19,290.18
19,120.80
18,943.14
18,815.64
18,350.74
18,206.16
17,988.30
17,839.05
17,878.81
18,149.87
18,358.69
18,167.64
18,439.48
18,174.09

435.75
440.8
439.25
434.5
433.7
421.15
419.85
403.45
408.6
410.4
408.2
412
421.15
430.65
437.45
439.55
436.55
441.4
447.7
452.7
440.4
445.3
433.4
417.6
423.45
420.25
414
415.4
421.55
418.7
418.9
421.1
400.5
395.75
385.75
379
382.65
370.55
369.9
372.2
374
367.95
360.4
365
363.9

-0.0113207773
-0.0100505739
0.0106616622
-0.0134070776
0.0038994705
-0.0008737673
0.0005480914
0.016925875
-0.0140113139
-0.003524742
-0.024388331
-0.0072084181
-0.0080893551
-0.0080555554
-0.0049454218
-0.0019893476
-0.0009141817
0.0067408009
0.0182592356
0.0016059781
-0.0152500513
-0.01574058
0.0225473899
-0.0097118724
-0.0071322912
-0.0010717819
-0.0037903531
-0.0007567863
0.0144868357
-0.0012769205
0.00803725
0.008858416
0.009378593
0.0067762776
0.0253341282
0.0079412682
0.0121112056
0.0083664769
-0.0022238617
-0.0149345422
-0.0113744499
0.0105159503
-0.0147422812
0.0146026569
-0.0083964518

3/10/2011
3/9/2011
3/8/2011
3/7/2011
3/4/2011
3/3/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011
2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/15/2011
2/14/2011
2/11/2011
2/10/2011
2/9/2011
2/8/2011
2/7/2011
2/4/2011
2/3/2011
2/2/2011
2/1/2011
1/31/2011
1/28/2011
1/27/2011
1/25/2011
1/24/2011
1/21/2011
1/20/2011
1/19/2011
1/18/2011
1/17/2011
1/14/2011
1/13/2011
1/12/2011
1/11/2011
1/10/2011
1/7/2011
1/6/2011
1/5/2011

18,327.98
18,469.95
18,439.65
18,222.67
18,486.45
18,489.76
18,446.50
17,823.40
17,700.91
17,632.41
18,178.33
18,296.16
18,438.31
18,211.52
18,506.82
18,300.90
18,273.80
18,202.20
17,728.61
17,463.04
17,592.77
17,775.70
18,037.19
18,008.15
18,449.31
18,090.62
18,022.22
18,327.76
18,395.97
18,684.43
18,969.45
19,151.28
19,007.53
19,046.54
18,978.32
19,092.05
18,882.25
18,860.44
19,182.82
19,534.10
19,196.34
19,224.12
19,691.81
20,184.74
20,301.10

373.9
379.6
376.7
367.05
370.3
360.45
364.9
348.5
335.45
338.5
348.05
356.1
363.4
373.9
384.5
384.6
384.95
378.4
369.4
350
339.4
343.9
347.9
346.9
354.05
356.15
362.95
364.55
350.05
359.85
374.6
378.6
379.05
378.55
376.45
370.65
366.1
373.5
376.2
380.45
377.55
374.8
373.55
374.7
382

-0.0076865395
0.0016431982
0.0119071464
-0.0142688293
-0.000179018
0.0023451603
0.0349596598
0.0069199832
0.0038848915
-0.0300313615
-0.0064401492
-0.0077094918
0.0124531066
-0.0159562799
0.0112519056
0.0014829975
0.0039335904
0.0267133182
0.0152075469
-0.007374052
-0.0102910153
-0.0144972693
0.0016126032
-0.0239120054
0.0198274023
0.0037953149
-0.0166708861
-0.0037078773
-0.0154385229
-0.0150252116
-0.0094944046
0.0075627922
-0.002048141
0.003594628
-0.0059569297
0.011110964
0.0011563887
-0.0168056626
-0.0179829119
0.0175950207
-0.0014450596
-0.0237504831
-0.0244209239
-0.0057317091
-0.0096406019

1/4/2011
1/3/2011
12/31/2010
12/30/2010
12/29/2010
12/28/2010
12/27/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/19/2010
11/18/2010
11/16/2010
11/15/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010

20,498.72
20,561.05
20,509.09
20,389.07
20,256.03
20,025.42
20,028.93
20,073.66
19,982.88
20,015.80
20,060.32
19,888.88
19,864.85
19,647.77
19,799.19
19,691.78
19,508.89
19,242.36
19,696.48
19,934.64
19,981.31
19,966.93
19,992.70
19,850.00
19,521.25
19,405.10
19,136.61
19,318.16
19,459.85
19,691.84
19,957.59
19,585.44
19,930.64
19,865.14
20,309.69
20,156.89
20,589.09
20,875.71
20,932.48
20,852.38
21,004.96
20,893.57
20,465.74
20,345.69
20,355.63

393
404.05
397.6
393
395.25
393.9
394.2
392.7
396.05
395.65
399.55
396.35
403.15
405.2
415.7
416.55
408.8
405.85
429.85
437.6
446.75
459.6
467.15
461.45
443.45
440.95
444.1
435.35
446.95
458.8
459.4
444.5
456.1
455.5
461.9
438.55
466.6
487.4
488.45
487.2
495.65
492.9
489.85
493.35
491

-0.00303146
0.0025335108
0.0058864872
0.0065679208
0.0115158633
-0.0001752465
-0.0022282932
0.0045428887
-0.0016447007
-0.0022193066
0.0086198921
0.0012096744
0.0110485821
-0.0076477876
0.0054545602
0.0093747005
0.0138512116
-0.0230558963
-0.0119470429
-0.0023356827
0.0007201908
-0.0012889705
0.0071889169
0.0168406224
0.0059855399
0.0140301757
-0.009397893
-0.0072811455
-0.011781022
-0.013315736
0.0190013602
-0.017320066
0.0032972332
-0.0218885665
0.0075805345
-0.0209917
-0.0137298324
-0.0027120532
0.0038412881
-0.0072639986
0.0053313053
0.0209046924
0.0059005126
-0.000488317
0.0161384042

10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010
10/18/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
10/4/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/3/2010
9/2/2010
9/1/2010
8/31/2010
8/30/2010
8/27/2010

20,032.34
19,941.04
20,005.37
20,221.39
20,303.12
20,165.86
20,260.58
19,872.15
19,983.13
20,168.89
20,125.05
20,497.64
20,687.88
20,203.34
20,339.89
20,250.26
20,315.32
20,543.08
20,407.71
20,475.73
20,445.04
20,069.12
19,956.34
20,104.86
20,117.38
20,045.18
19,861.01
19,941.72
20,001.55
19,906.10
19,594.75
19,417.49
19,502.11
19,346.96
19,208.33
18,799.66
18,666.71
18,645.06
18,560.05
18,221.43
18,238.31
18,205.87
17,971.12
18,032.11
17,998.41

471.2
469.7
463
464.8
475.6
476.55
473.25
455.55
457.15
438.25
432.55
445.9
435.35
427.15
428.75
415.8
419.3
425.45
420.35
399.55
398.55
391.6
397.3
404.4
388.8
388.6
369.45
368.35
370.5
373.75
376.2
366.5
378.05
370
369.95
372.55
362.4
358.05
350.85
346.35
347.2
346.8
339.5
346
345.1

0.0045784974
-0.0032156366
-0.0106827473
-0.0040254897
0.0068065533
-0.0046750883
0.0195464507
-0.0055536845
-0.0092102243
0.0021783797
-0.0181772145
-0.0091957223
0.0239831632
-0.006713409
0.004426116
-0.0032025092
-0.0110869451
0.0066332773
-0.0033219817
0.0015010976
0.0187312647
0.0056513369
-0.0073872686
-0.0006223474
0.0036018634
0.0092729423
-0.0040472938
-0.0029912682
0.0047950126
0.0158894602
0.0091288833
-0.0043390177
0.0080193477
0.0072171813
0.0217381591
0.0071223049
0.0011611655
0.0045802678
0.0185836128
-0.0009255243
0.0017818429
0.0130626249
-0.0033822997
0.0018723876
-0.0125060695

8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/13/2010
8/12/2010
8/11/2010
8/10/2010
8/9/2010
8/6/2010
8/5/2010
8/4/2010
8/3/2010
8/2/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/2/2010
7/1/2010
6/30/2010
6/29/2010
6/28/2010
6/25/2010

18,226.35
18,179.64
18,311.59
18,409.35
18,401.82
18,454.94
18,257.12
18,048.85
18,050.78
18,167.03
18,073.90
18,070.19
18,219.99
18,287.50
18,143.99
18,172.83
18,217.44
18,114.83
18,081.21
17,868.29
17,992.00
17,957.37
18,077.61
18,020.05
18,130.98
18,113.15
17,977.23
17,878.14
17,928.42
17,955.82
17,909.46
17,938.16
17,985.90
17,937.20
17,833.54
17,651.73
17,471.03
17,614.48
17,441.44
17,460.95
17,509.33
17,700.90
17,534.09
17,774.26
17,574.53

345.15
343.15
350.45
354.7
354.15
357.35
347.6
339.65
337.4
330.65
323.7
326.3
330.05
334.8
328.9
336.85
340.2
344.55
348.6
346.8
352.5
343.35
345.95
343.2
354.9
356.2
359.5
363.25
355.75
356.7
354.05
357.4
359.6
362.05
360.65
352.7
349.95
344.95
330.8
329.75
316.65
318.05
314.75
314.9
318.25

0.0025693578
-0.0072058188
-0.005310345
0.0004091987
-0.0028783621
0.0108352248
0.0115392393
-0.0001069206
-0.0063989546
0.0051527341
0.0002053105
-0.0082217389
-0.0036915926
0.0079095061
-0.0015869845
-0.0024487524
0.0056644197
0.0018593888
0.0119160815
-0.0068758337
0.0019284561
-0.0066513217
0.0031942198
-0.0061182573
0.0009843677
0.0075606754
0.0055425229
-0.0028044858
-0.0015259676
0.0025885761
-0.0015999411
-0.0026543014
0.002715028
0.0058126429
0.0102998403
0.0103428361
-0.008143868
0.0099211992
-0.0011173504
-0.0027630983
-0.0108226135
0.0095134678
-0.0135122362
0.011364742
-0.008782171

6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/4/2010
6/3/2010
6/2/2010
6/1/2010
5/31/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
4/30/2010
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/23/2010

17,730.24
17,755.94
17,749.69
17,876.55
17,570.82
17,616.69
17,462.87
17,412.83
17,338.17
17,064.95
16,922.08
16,657.89
16,617.10
16,781.07
17,117.69
17,022.33
16,741.84
16,572.03
16,944.63
16,863.06
16,666.40
16,387.84
16,022.48
16,469.55
16,445.61
16,519.68
16,408.49
16,875.76
16,835.56
16,994.60
17,265.87
17,195.81
17,141.53
17,330.55
16,769.11
16,987.53
17,087.96
17,137.14
17,386.08
17,558.71
17,503.47
17,380.08
17,690.62
17,745.28
17,694.20

324.6
331
328.6
333.3
327.05
323.7
323.7
330.95
330.15
331.8
337.35
339.05
341.75
336.2
341.15
334.2
334.75
333.35
346.4
330.95
327.15
314.1
304.45
311.5
313.2
319.4
312.85
307.3
292.65
280.65
285.4
279.35
278.9
284.15
279.95
294.05
297.2
287.1
291.3
291.95
290.9
283.25
289.1
294.65
291.7

-0.001447403
0.0003521188
-0.0070964476
0.0173998709
-0.0026037808
0.0088084032
0.0028737431
0.0043061061
0.0160105948
0.0084428155
0.0158597517
0.0024547003
-0.009771129
-0.0196650366
0.0056020533
0.0167538335
0.0102467833
-0.0219892674
0.0048372004
0.0117997888
0.0169979692
0.0228029618
-0.0271452468
0.0014557076
-0.004483743
0.00677637
-0.0276888271
0.002387803
-0.0093582667
-0.0157113427
0.0040742483
0.0031665785
-0.0109067514
0.0334806081
-0.0128576668
-0.0058772375
-0.0028697904
-0.0143183512
-0.0098315879
0.0031559456
0.007099507
-0.0175539354
-0.0030802557
0.0028868217
0.0068402224

4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/16/2010
4/15/2010
4/13/2010
4/12/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/26/2010
3/25/2010
3/23/2010
3/22/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/5/2010
3/4/2010
3/3/2010
3/2/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010

17,573.99
17,472.56
17,460.58
17,400.68
17,591.18
17,639.26
17,821.96
17,853.00
17,933.14
17,714.40
17,970.02
17,941.37
17,935.68
17,692.62
17,527.77
17,590.17
17,711.35
17,644.76
17,558.85
17,451.02
17,410.57
17,578.23
17,519.26
17,490.08
17,383.18
17,164.99
17,166.62
17,167.96
17,098.33
17,052.54
17,102.60
16,994.49
16,971.70
17,000.01
16,772.56
16,429.55
16,254.20
16,255.97
16,286.32
16,237.05
16,191.63
16,327.84
16,428.91
16,226.68
16,038.35

287.2
0.0058051024
282.5
0.000686117
280.4
0.0034423942
277.3
-0.0108292906
276.6
-0.0027257379
277.2
-0.0102513977
275
-0.0017386434
276.55
-0.0044688214
281.35
0.0123481461
279.85
-0.0142248033
280.05
0.001596868
280.05
0.0003172447
266.7
0.0137379314
265
0.0094050755
266.95
-0.0035474359
267.9
-0.0068419403
264.25
0.0037739249
257.1
0.0048926894
252.45
0.0061790084
255.75
0.0023233013
256.35
-0.0095379341
258.75
0.0033660098
264.45
0.0016683743
261.2
0.0061496228
263.95
0.0127113386
257.5 -9.495171443E-005
264.85 -7.805237198E-005
257.75
0.0040723275
260.2
0.0026852305
265.55
-0.0029270403
265.2
0.0063614736
261.25
0.0013428236
267.45
-0.0016652931
262.25
0.0135608398
257.15
0.020877626
257.25
0.010787981
246.9
-0.0001088831
249.2
-0.0018635272
249.8
0.0030344182
248.6
0.002805153
250.4
-0.0083421935
249.35
-0.0061519602
251.2
0.0124628082
251.65
0.0117424797
247.3
-0.00707255

2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
2/1/2010
1/29/2010
1/28/2010
1/27/2010
1/25/2010
1/22/2010
1/21/2010
1/20/2010
1/19/2010
1/18/2010
1/15/2010
1/14/2010
1/13/2010
1/12/2010
1/11/2010
1/8/2010
1/7/2010
1/6/2010
1/5/2010
1/4/2010
12/31/2009
12/30/2009
12/29/2009
12/24/2009
12/23/2009
12/22/2009
12/21/2009
12/18/2009
12/17/2009
12/16/2009
12/15/2009
12/14/2009
12/11/2009
12/10/2009
12/9/2009
12/8/2009

16,152.59
15,922.17
16,042.18
15,935.61
15,915.65
15,790.93
16,224.95
16,496.05
16,163.44
16,356.03
16,357.96
16,306.87
16,289.82
16,780.46
16,859.68
17,051.14
17,474.49
17,486.06
17,641.08
17,554.30
17,584.87
17,509.80
17,422.51
17,526.71
17,540.29
17,615.72
17,701.13
17,686.24
17,558.73
17,464.81
17,343.82
17,401.56
17,360.61
17,231.11
16,692.00
16,601.20
16,719.83
16,894.25
16,912.77
16,877.16
17,097.55
17,119.03
17,189.31
17,125.22
17,227.68

251.05
250.6
249.95
253.8
251.85
250.55
253.05
258.95
260.1
261
255.35
249.3
256
261.4
270.45
268.35
270.3
267.1
269.75
262.15
256.2
246.95
246.35
252.55
247.6
245.65
243.8
239.2
235.8
235.75
237.45
238.35
241.55
242.25
241
239.2
239.35
240.05
237.25
236.05
244.9
246
248.65
248.75
248

0.0144716455
-0.0074809035
0.0066875382
0.0012541115
0.0078982049
-0.0267501595
-0.0164342373
0.0205779215
-0.0117748622
-0.0001179854
0.0031330353
0.001046666
-0.0292387694
-0.0046987843
-0.0112285747
-0.0242267442
-0.0006616699
-0.0087874439
0.0049435181
-0.0017384263
0.0042873134
0.0050101851
-0.0059452116
-0.0007742175
-0.0042819709
-0.0048251157
0.0008418974
0.0072619147
0.0053776709
0.0069759718
-0.0033180933
0.0023587881
0.0075154764
0.0322975078
0.0054694841
-0.0070951678
-0.0103242227
-0.0010950306
0.0021099521
-0.0128901509
-0.001254744
-0.0040885876
0.0037424337
-0.0059474056
0.0143989863

12/7/2009
12/4/2009
12/3/2009
12/2/2009
12/1/2009
11/30/2009
11/27/2009
11/26/2009
11/25/2009
11/24/2009
11/23/2009
11/20/2009
11/19/2009
11/18/2009
11/17/2009
11/16/2009
11/13/2009
11/12/2009
11/11/2009
11/10/2009
11/9/2009
11/6/2009
11/5/2009
11/4/2009
11/3/2009
10/30/2009
10/29/2009
10/28/2009
10/27/2009
10/26/2009
10/23/2009
10/22/2009
10/21/2009
10/20/2009
10/17/2009
10/16/2009
10/15/2009
10/14/2009
10/12/2009
10/9/2009
10/8/2009
10/7/2009
10/6/2009
10/5/2009
10/1/2009

16,983.14
17,101.54
17,185.68
17,169.91
17,198.27
16,926.22
16,632.01
16,854.93
17,198.95
17,131.08
17,180.18
17,021.85
16,785.65
16,998.78
17,050.65
17,032.51
16,848.83
16,696.03
16,849.60
16,440.56
16,498.72
16,158.28
16,063.90
15,912.13
15,404.94
15,896.28
16,052.72
16,283.49
16,353.40
16,740.50
16,810.81
16,789.74
17,009.17
17,223.01
17,326.01
17,322.82
17,195.20
17,231.11
17,026.67
16,642.66
16,843.54
16,806.66
16,958.54
16,866.41
17,134.55

242.3
242.65
244.25
248.05
242.45
235.2
231.15
236.7
243.15
245.65
240
237.9
232.8
235.9
238
236.05
231.95
230.75
238.15
234.1
239.15
228.1
230.4
225.15
219.8
240.15
244.75
243.55
245.1
257.05
260.6
253.9
258.55
265.2
256.2
251.7
242.55
235.1
222.85
223.95
232.45
231.75
236
237.15
248.95

-0.0069233531
-0.0048959366
0.0009184672
-0.0016490031
0.0160726967
0.0176893833
-0.013225804
-0.0200023839
0.0039618051
-0.0028579444
0.0093015742
0.0140715433
-0.0125379586
-0.0030421128
0.0010650221
0.0109016472
0.0091518762
-0.0091141629
0.0248799311
-0.0035251219
0.0210690742
0.0058752856
0.0095380065
0.0329238543
-0.0309091184
-0.0097453889
-0.0141720233
-0.004274952
-0.0231235626
-0.0041824279
0.0012549331
-0.0129006883
-0.0124159482
-0.0059448194
0.0001841502
0.0074218387
-0.0020840213
0.0120070454
0.0230738356
-0.011926234
0.0021943682
-0.0089559597
0.0054623361
-0.0156490833
0.0004501706

9/30/2009
9/29/2009
9/25/2009
9/24/2009
9/23/2009
9/22/2009
9/18/2009
9/17/2009
9/16/2009
9/15/2009
9/14/2009
9/11/2009
9/10/2009
9/9/2009
9/8/2009
9/7/2009
9/4/2009
9/3/2009
9/2/2009
9/1/2009
8/31/2009
8/28/2009
8/27/2009
8/26/2009
8/25/2009
8/24/2009
8/21/2009
8/20/2009
8/19/2009
8/18/2009
8/17/2009
8/14/2009
8/13/2009
8/12/2009
8/11/2009
8/10/2009
8/7/2009
8/6/2009
8/5/2009
8/4/2009
8/3/2009
7/31/2009
7/30/2009
7/29/2009
7/28/2009

17,126.84
16,852.91
16,693.00
16,781.43
16,719.50
16,886.43
16,741.30
16,711.11
16,677.04
16,454.45
16,214.19
16,264.30
16,216.86
16,183.55
16,123.67
16,016.32
15,689.12
15,398.33
15,467.46
15,551.19
15,666.64
15,922.34
15,781.07
15,769.85
15,688.47
15,628.75
15,240.83
15,012.32
14,809.64
15,035.26
14,784.92
15,411.63
15,518.49
15,020.16
15,074.59
15,009.77
15,160.24
15,514.03
15,903.83
15,830.98
15,924.23
15,670.31
15,387.96
15,173.46
15,331.94

251.75
246.25
250.1
247.45
253.85
246.05
245.1
247.1
250.3
244.6
235.2
233
226.7
228.45
232.7
234.8
227.3
223.05
219.15
223.15
219.75
214.85
218.9
217.95
218.3
220.05
217.5
217.3
215.2
222.05
215.95
225.9
222.25
217.25
216.65
220.9
224.95
227.75
235.65
238.9
242
240.2
237.9
238.75
246.55

0.0162541662
0.0095794644
-0.0052695152
0.0037040581
-0.0098854524
0.0086689803
0.0018065826
0.0020429285
0.0135276475
0.0148178848
-0.003080981
0.0029253505
0.0020582629
0.0037137947
0.0067025384
0.0208552169
0.0188845154
-0.0044693828
-0.0053841539
-0.0073691615
-0.0160591973
0.0089518645
0.0007114843
0.005187249
0.0038211629
0.025452682
0.0152214981
0.0136856804
-0.0150060591
0.0169321173
-0.0406647447
-0.0068859792
0.0331774096
-0.0036107118
0.0043185205
-0.0099253046
-0.0228045195
-0.0245098193
0.0046017366
-0.0058558561
0.0162038913
0.018348761
0.0141365252
-0.0103365915
-0.0028032447

7/27/2009
7/24/2009
7/23/2009
7/22/2009
7/21/2009
7/20/2009
7/17/2009
7/16/2009
7/15/2009
7/14/2009
7/13/2009
7/10/2009
7/9/2009
7/8/2009
7/7/2009
7/6/2009
7/3/2009
7/2/2009
7/1/2009
6/30/2009
6/29/2009
6/26/2009
6/25/2009
6/24/2009
6/23/2009
6/22/2009
6/19/2009
6/18/2009
6/17/2009
6/16/2009
6/15/2009
6/12/2009
6/11/2009
6/10/2009
6/9/2009
6/8/2009
6/5/2009
6/4/2009
6/3/2009
6/2/2009
6/1/2009
5/29/2009
5/28/2009
5/27/2009
5/26/2009

15,375.04
15,378.96
15,231.04
14,843.12
15,062.49
15,191.01
14,744.92
14,250.25
14,253.24
13,853.70
13,400.32
13,504.22
13,757.46
13,769.15
14,170.45
14,043.40
14,913.05
14,658.49
14,645.47
14,493.84
14,785.74
14,764.64
14,345.62
14,422.73
14,324.01
14,326.22
14,521.89
14,265.53
14,522.84
14,957.91
14,875.52
15,237.94
15,411.47
15,466.81
15,127.00
14,665.92
15,103.55
15,008.68
14,870.90
14,874.91
14,840.63
14,625.25
14,296.01
14,109.64
13,589.23

246.05
246.1
245.05
240.65
238.95
240.45
232.35
230.15
226.15
220.3
216.15
220.95
222.4
225
228.65
234.85
247.4
249.2
249.25
250.35
254.9
245.25
242.25
245.85
243.2
242
241.95
240.9
250.05
251.95
250
245.75
252.3
250.6
241.6
244.3
251.4
253.2
248.2
247.15
244.1
246.6
249.95
250.05
239.85

-0.0002548937
0.0097117465
0.0261346671
-0.0145639931
-0.008460267
0.0302538094
0.0347130752
-0.0002097769
0.0288399489
0.0338335204
-0.0076938912
-0.0184074677
-0.0008489994
-0.0283194959
0.0090469544
-0.0583146975
0.0173660452
0.0008890121
0.0104616858
-0.0197419947
0.00142909
0.0292089153
-0.0053464219
0.0068919248
-0.0001542626
-0.0134741415
0.0179705906
-0.017717609
-0.0290862828
0.0055386299
-0.0237840548
-0.0112597955
-0.0035779841
0.0224638064
0.0314388733
-0.0289753071
0.0063210089
0.0092650747
-0.0002695815
0.002309875
0.0147265859
0.0230302021
0.0132086999
0.038295768
-0.0232864858

5/25/2009
5/22/2009
5/21/2009
5/20/2009
5/19/2009
5/18/2009
5/15/2009
5/14/2009
5/13/2009
5/12/2009
5/11/2009
5/8/2009
5/7/2009
5/6/2009
5/5/2009
5/4/2009
4/29/2009
4/28/2009
4/27/2009
4/24/2009
4/23/2009
4/22/2009
4/21/2009
4/20/2009
4/17/2009
4/16/2009
4/15/2009
4/13/2009
4/9/2009
4/8/2009
4/6/2009
4/2/2009
4/1/2009

13,913.22
13,887.15
13,736.54
14,060.66
14,302.03
14,284.21
12,173.42
11,872.91
12,019.65
12,158.03
11,682.99
11,876.43
12,116.94
11,952.75
12,131.08
12,134.75
11,403.25
11,001.75
11,371.85
11,329.05
11,134.99
10,817.54
10,898.11
10,979.50
11,023.09
10,947.40
11,284.73
10,967.22
10,803.86
10,742.34
10,534.87
10,348.83
9,901.99

236.7
228.25
249.15
238.5
231.9
215
192.8
185.6
185.5
176.65
171.75
171.85
171.25
174.15
183.3
190.35
187
176.8
187.8
177.95
173.25
170.2
179.4
179.75
172.05
162.4
175.15
175.35
166.55
156.8
158.55
149.05
142.65

2009-10
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2010-11
0.390514 Beta
92.32686 Return on Market (AM)
85.87598 Return on Market (GM)
7.5 Risk Free Rate
40.62604 Cost of Equity (AM)
38.10688 Cost of Equity (GM)

Variance
CoVariance
Beta

0.000368 Variance
0.000264 CoVariance
0.716748 Beta

0.001877275
0.0109641875
-0.0230515495
-0.0168766252
0.0012475314
0.1733933439
0.0253105599
-0.0122083422
-0.0113817781
0.040660824
-0.0162877228
-0.0198490708
0.0137365878
-0.0147002575
-0.0003024372
0.0641483788
0.0364941941
-0.0325452763
0.0037778984
0.0174279456
0.0293458587
-0.007393025
-0.0074129059
-0.0039544266
0.0069139704
-0.0298926071
0.0289508189
0.0151205217
0.0057268714
0.019693646
0.0179769114
0.0451262827

0.2604620038
17.1421338019
14.9213177813
7.5
10.0114094914
9.4329713005
0.0001221759
0.0001123225
0.9193503147

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

95 Interest Expense
0.437576 Tax Rate
1,546.76 Debt
3.454337 Cost of Debt
4,565.65 Equity
6,112.41 Debt+Equity
31.21965 WACC (AM)
29.33797 WACC (GM)

143
0.349944629
1,888.36

4.9226798942
7,164.45

9,052.81
8.9499320692
8.4921524962

%change_FED
annualised sensex return
-0.0067602704
0.7564692343
0.0250533049
2.0637092116
0.0184581976
1.9669590365
0.0071077091
0.663464551
-0.0005464481
-0.0044682773
0.0038398245
5.0359360377
0.0605002909
0.0263425846
0.0226055919
0.2293412769
-0.0226744186
-1.5509214093
0.0005817336
0.0041795278
0.0305755396
0.381738943
-0.0005991612
0.5898773847
-0.0193889542
-1.3628912044
0.0035377358
0.4983410014
-0.0105017503
-1.8039642888
0.0190249703
0.2504403555
0.0401978973
6.8867572408
0.003101737
4.0658560521
0.0100250627
1.1552457292
0.0025125628
4.5842270721
0.0384866275
-2.9979256747
0.0199600798
2.3153606115
-0.0019920319
2.3546275333
0.0230978261
0.7196018152
0.0020422056
1.9517094791
0.0110116999
2.9167453878
-0.0208894879
-3.2818872005
-0.0033579584
1.5700819174
0.0020188425
3.0348205586
0.0006734007
1.7426677311
-0.021094265
3.1355149096
-0.0238095238
-4.5541797952
-0.0038461538
1.525719957
-0.0012804097
0.5223447903
0.0019243105
-0.7575297302
0.0143135979
1.1828372575
0.0013029316
0.8955196256
-0.0013012362
0.8866793028
-0.0045336788
0.0482229433
-0.0258675079
-5.41952632
0.0285528877
0.2777798105
-0.0209656925
-2.6348844643
-0.0156347717
-0.638994542
0.0006257822
-0.4219785633

-0.0190300798
-0.0280429594
0
0.0029922202
0.0108892922
0.0402769037
-0.0275397797
-0.0024420024
0.0224719101
0.0031308704
0.0263496144
-0.0483180428
-0.0162454874
0.0115642118
-0.03125
0.0095238095
0.015719468
-0.0444829578
0.0291319857
0.0181598063
-0.0213270142
0.004164188
0.0231284236
-0.0161676647
0.0509754563
0.014039566
-0.0200125078
0.020421187
0.0155541154
0.0006485084
-0.0234325522
-0.0186451212
0.003117207
-0.0284675954
0.0455984801
0.0057324841
0.0077021823
-0.0132995567
-0.0044136192
0.0063451777
0.0314136126
-0.0179948586
-0.003203075
-0.0126502214
0.0193423598

-7.3593918866
-4.1002102588
0.6156412579
1.4865451797
0.7929974228
2.450763449
-3.4596180235
-0.4167854655
4.4531538239
-1.7500275619
6.6063475715
0.7950806653
-0.2819018224
0.6374593829
-1.6515805323
-1.1208373758
-0.6465332557
-4.3534844053
-0.5206729307
0.4776779654
-0.8709264787
2.0608396178
0.7267822359
-1.1817811737
0.368987349
6.54082696
-2.6463552488
4.3866284626
-0.8370814036
-0.9877541445
-3.6634989374
-4.2376487915
-1.4398906435
-1.2178978
5.7347499801
0.6743452679
4.3904955934
-2.5589477207
-0.7526003672
1.8622225065
4.568430054
2.0493005476
-0.0850623402
-3.1895969343
6.999264

-0.0006443299
-0.0152284264
0.0180878553
-0.0089628681
0.0330687831
0.02578019
-0.0153640615
-0.0202879581
-0.0198845414
-0.010786802
-0.0319410319
-0.0479532164
0.025794841
0.0084694495
0.0060864273
0.0300940439
0
0.0445317616
-0.0485981308
-0.0243161094
0.0484384959
-0.0057034221
0.006377551
0.0988086896
0.034057971
-0.7941834452
-0.0342791301
0.0616207951
0.0469025132
0.0311984153
0.026953721
0.0128777473
0.0060459492
-0.0073731139
0.0167364017
0.0061392738
-0.0431352803
-0.007992008
0.0028385373
-0.0034941764
0.0153742186
-0.0322105952
-0.0328905756
0.0675219446
-0.0008433125

-0.2103855594
-7.1828575832
-4.4673617407
0.7016153863
8.0753178277
3.705596601
-1.5748590739
-3.7237518398
-3.0941588056
-2.7453744146
-1.2606903872
-1.3895371539
-4.5466553606
0.7326927967
0.5568682871
2.2654187488
1.8304926989
6.3653217166
-1.9983349062
-0.7380860132
-0.7460679665
-1.6984376206
-0.5052098963
0.192262661
8.3560831936
-2.3467511079
-1.0613008637
1.4037374218
4.6033450551
0.426299529
4.8520887868
1.6238244593
-0.3821183524
0.2545564356
7.1985817601
2.5874249282
-6.4295515801
-3.0563063459
0.6913519377
-1.1721287075
0.3530608574
-6.5340330078
-6.7695978619
12.515439211
2.9144295378

-0.0154433743
0.0011637573
0.0126262626
-0.0045248869
0.0420887181
0.0192239231
0.0244347192
0.1237704918
0.0615618882
-0.0756082847
-0.0332426128
-0.0500461681
0.054117189
-0.0399925248
-0.0672825519
0.0054328777
0.0305219433
-0.0335137022
-0.0358465163
0.0049044478
-0.0455205811
-0.0546314665
-0.0408372365
0.0335854766
0.0402895814
-0.0497981157
-0.0121140493
-0.0494312597
0.0174310616
0.0083561446
-0.0060146069
0.0377470649
-0.0100044137
-0.0191919192
-0.0008650519
-0.0068728522
-0.0786279683
-0.0060319958
-0.0003932363
0.0052707867
0.0305540467
-0.0448767834
-0.0352852853
0.0076913378
-0.0145377734

1.1381250674
0.1796074143
-0.9063243736
-3.9346541684
0.0065709561
13.7708938114
5.5827629011
8.1032042461
6.6634009079
-12.5905386651
5.2224013036
4.3377004778
8.2120259055
0.5702083918
-11.6050620402
0.7625419559
4.1158055452
8.2970343311
-6.8040763914
-1.2257367464
-5.7043699975
-14.500237252
2.6146213385
5.4490953176
3.0623002192
2.4338704562
-1.3280492648
-8.5477571464
0.347401015
-2.8941605896
-0.5379050642
-0.0498027221
-4.5629470921
-2.8631560665
-1.0425801676
-5.1944881905
-3.8015346173
2.5893317764
0.1679193642
0.3887838135
3.2875877311
1.7927100739
-3.338556828
1.3900689782
5.2388359255

0.0178323005
-0.0084023075
0.0028927179
0.0001257862
-0.009469225
-0.0011200996
-0.0325105358
-0.0051509344
0.0199144777
0.0256892231
-0.0098027051
-0.0170752531
0.0229569557
-0.040004791
-0.029637378
-0.0269169871
0.0181943805
0.0060240964
0.0149323927
0.00758204
-0.0001184553
-0.0099683359
-0.0352981106
-0.01493369
-0.0129798702
-0.0074243913
0.0006555228
-0.0006550934
0.0189120036
-0.0031052456
0.0002218525
-0.0112963369
-0.0015330705
0.0111837006
0.0047841567
-0.0295832434
-0.0111039932
-0.0025559105
-0.0139661871
-0.0120344434
0.0112253462
0.042432196
0.0253420049
-0.0218273555
-0.0002193223

7.2254189359
-2.7293116894
2.1666053464
-3.2023915896
1.597957636
4.4360863834
-5.364409453
-2.1173940959
3.4170627574
10.0524159049
6.3711290138
-1.5092449199
1.737505589
-4.5366816446
1.0714482227
-9.9835106024
0.4256973836
-1.9375764196
2.8156375584
6.8003379161
-4.1015974367
-1.9423575197
-5.5961708898
0.2224277545
-1.6877951217
-0.9089457294
0.4190469759
-1.2042285553
-2.7673820742
-8.2170770799
1.2275581656
-0.2386162864
2.3697666141
6.0469247115
0.5565627902
-7.0573948871
-0.8960023588
-2.0280404747
-1.1180600332
0.6992699778
0.6206438839
9.0808192152
0.5675648637
-7.8115868349
0.7215443005

0.0186550492
-0.005775211
-0.0032104506
0.0079223388
0.0016765396
-0.0113812155
-0.0095217249
0.0191857223
-0.0303915207
0.0172736275
0.0080967169
-0.0288668677
0.0266504479
0.0362094649
-0.0050165318
0.0486609278
-0.050839764
-0.0087739033
-0.0077017524
0.0088963964
-0.0131140253
-0.034445756
-0.0170868052
-0.0154724818
-0.0132185675
0.0029804728
0.012381646
-0.0157706093
0.0108695652
0.0016590626
0.0266127315
-0.0223748569
-0.014057049
0.0013356622
-0.0061268253
-0.0042704626
0.0146497472
-0.0169371197
-0.0062487402
0.0062880325
0.006225125
-0.0121975806
0.0117287098
0.0027613009
-0.0027536971

2.6283461992
-0.9337634779
1.8577627275
3.9945912399
1.8272710369
-2.9614983353
4.3339607202
2.19668343
1.907255355
-2.2593800643
4.3293337213
0.1814544
2.9437681882
5.5594261114
-0.2681285019
7.6971341882
2.3057399839
-5.8983615752
2.5321826066
3.7642512432
-4.1829602045
-0.2462977426
-1.1727121455
-5.6674896445
-4.5873840328
3.4091625916
0.5615751307
2.5610159678
0.4515261688
-1.0555146352
-1.112312808
-1.7650637915
-2.3793619562
-5.3936879315
-2.5243211191
-2.6647944553
3.9188975626
-3.7753821636
-1.5102582127
-0.6864879392
5.0705255198
3.0509863338
2.0866763446
5.127760097
-0.782534786

-0.006786872
-0.0129974005
0.0130659374
-0.0038341237
-0.0003026024
0.0034412955
-0.0122963111
-0.0094078035
0.0080862534
-0.0051643659
0.0076053237
-0.0156619385
-0.0142732304
-0.0010669253
-0.0003878224
-0.002900232
0.0083837005
0.0090497738
0.0020699852
-0.0076298543
0.0099782652
-0.0053066038
0.0075247525
0.0048751368
-0.007308642
0.0175879397
-0.0087666866
-0.0025834658
0.0038902743
-0.0038751987
-0.0171875
-0.0085205267
-0.0163809524
0.0099067039
0.0247388133
-0.0156204521
-0.0166014693
0.0066269689
-0.0032548344
-0.0082597551
-0.0205504928
-0.0092131933
0.0044419767
0.0037154003
-0.0010206922

1.1026512151
-5.5432997727
2.6349293247
-5.9767537137
0.2773824728
-0.157707282
-5.8977154421
0.130677663
2.5200450437
0.6173904557
-0.5434606441
-2.0643785623
0.8777447416
1.8844026665
-0.4533284201
-1.7811634335
-1.1039363087
-0.3731722874
-1.6885083886
-0.5535561814
-2.0876296433
-2.0073631592
0.2574421362
-2.0416622105
-0.0032680828
3.2929870737
-1.8741539382
0.8227381532
-2.1834465735
1.1435028824
1.371398961
2.6963870049
-3.0897536477
1.47438187
4.5063401283
0.0016706037
-0.0564205589
-1.4037949563
0.9471891819
-1.7095007703
0.3564168182
0.9357246336
2.4872285672
2.8953178382
-0.3403190769

0.0068198804
0.0211791643
0.0068197099
0.0057965414
-0.0082399157
-0.0095843614
0.059414899
0.0170756646
0.0144175915
-0.0069015245
-0.025985753
-0.0038976614
-0.0108738632
0.0492687481
0.0015582797
-0.0027970579
-0.0009314842
-0.0006206041
0.00332088
0.0207627119
0.0230844261
-0.0157866667
0.0148300498
-0.0023758099
-0.0006475286
0.0102485826
0.0053710402
-0.0056675749
-0.007034632
-0.0173348931
0.0097723368
-0.0141858988
-0.01140764
-0.0083030618
0.0091118559
-0.0046909205
0.0089398401
-0.0174640901
0.0014488254
0.007191995
-0.01326751
-0.0028715004
-0.0059129371
0.0049175289
0.0029798603

2.2862790962
-1.7605752761
3.077890054
0.2483031909
-3.9761035308
-0.413801602
2.0969157877
2.2822433724
-1.376124966
1.6701812758
-2.3760982803
-0.6002019896
-0.4240536557
-0.2707795985
-1.1744103701
1.7869920678
0.825149937
0.8092069958
-0.6526248843
3.2174450769
6.3699416413
6.0069315386
0.6003597641
-0.2122902101
1.1262173368
2.6098567759
-0.1926604504
0.590678434
-3.2011702435
-2.8915557174
-1.0062243109
-0.2606071181
-3.1487255296
-1.0842400519
1.6493236572
1.0604001413
0.1444006942
3.8099285087
1.1108553296
1.4759737071
-4.0145295458
0.2053761166
-2.59351829
0.9482966881
-1.6201557565

0.0091248445
-0.0007253134
0.0260472039
-0.0003188437
-0.0023327325
-0.0229980317
0.005939975
0.0450882161
-0.0087444672
0.0061916142
0.0070006563
-0.0037053182
0.0211440018
-0.0008894819
0.0088614694
0.0158386509
0.0021696928
-0.0199216564
0.0155717208
-0.0157735765
0.0564945042
-0.012603571
-0.0018637158
0.0477178423
0.0086164451
-0.001965602
0.0068027211
0.0024798512
-0.006773399
0.0042047984
0.0082294264
0.0001247038
-0.014380531
0.0013538462
-0.0019653605
-0.0011042945
-0.0003679627
0.0143070416
-0.03039807
-0.0301824988
-0.0178099506
-0.0038914959
-0.0021699406
0.0009144947
0.0043628014

2.1711688758
-2.1291745978
3.5529642245
0.6497332824
-2.649697679
0.7499285147
-2.5149523392
3.4019596266
-3.1513736767
1.6461987773
-4.422756655
-2.2922922739
3.6454175983
0.8876848646
1.1899674568
3.5998062381
-1.0317933982
-1.2152081826
0.4118465149
-1.5471718135
8.0279411965
-2.8961597663
-0.9114020853
1.5426875799
8.9747358106
0.4284687303
3.0070212486
1.7702729476
0.3522576502
1.3606179239
7.1008291696
0.694230576
-2.6689293596
1.185634822
-0.9457152103
-2.3321194598
1.0607256039
-2.9168186183
-0.9724353619
-2.1428077383
-1.3702156052
0.0687179706
-0.783662077
4.0062958282
0.7001417551

0.018832612
-0.0002338908
0.0100401606
0.0123161545
-0.0153067232
0.0206705925
0.0135200974
0.0118314025
-0.0170805572
0.0083058507
-0.0103952617
0.0107513745
0.0212102308
0.0001247816
-0.0092718507
-0.0061432608
-0.0026957481
-0.0201704887
-0.024135911
-0.0121527778
0.0048848569
-0.0033615394
-0.0062204815
-0.0136348142
-0.0055367232
-0.0111731844
0.0025764535
-0.010529816
-0.0066064743
0.0059813912
0.0015531396
-0.003647618
0.0089216014
0.0085479699
-0.001011236
-0.0019064708
0.022240055
-0.0014880952
0.005988024
0.0136570561
0.0007008527
0.0124172185
-0.0031828363
0.0041429924
-0.0159580664

-1.4615894451
1.9612582904
1.5739013108
-0.0650565718
-0.823090288
-0.0252985778
3.9579313339
4.5636858622
-0.5600759622
-0.6983852705
0.4489393822
1.9693846362
6.6000116395
4.373247427
-4.4683442113
-1.5540149946
0.880852148
-5.979439273
-2.5435517989
1.9931091108
1.7008851058
0.0424683877
-2.3407140824
-0.3992589605
-5.3550574814
-2.676848286
4.7507558081
-2.6902446876
-0.3652357904
1.5855924676
0.7770988958
0.5607483887
-0.6491688459
9.435440204
0.4947618307
1.3208289317
0.5279715392
-1.9430096079
-1.2868441385
2.9363518051
0.7973374536
3.3640381831
-5.2543299844
5.9517006958
-4.3813812497

-0.008889402
0.0182202892
-0.013223524
0.0298650102
0.0013157895
0.009418015
0.0037571203
0.0020646102
-0.0167184141
0.0077015644
-0.0127123678
0.0120235662
0.0073885659
0.0141260287
0.0155938124
-0.0104925318
-0.0145967644
0.0180804954
0.0117779727
-0.0237308869
-0.0194314502
0.0090777052
-0.0052973754
0.0171442567
0.0047988188
-0.0018422992
-0.0053750305
-0.009078804
-0.0034981906
-0.0113297555
-0.0013101477
0.0073185363
0.0026464574
0.019624678
-0.0075471698
-0.0090470446
-0.0056375195
-0.0303558967
-0.0019733024
0.0070134424
-0.0100671141
0.0011584801
0.0080579236
-0.0116574331
0.0061549181

0.3833378798
4.2655571961
-1.1103561425
1.5306759245
4.3200713491
9.8801233908
0.7360086062
0.5313194481
-5.7021228188
-2.0948372839
-2.8072345665
0.4833512418
4.4791655105
-0.1007995167
6.2755437952
-1.7835029804
-3.5376215917
0.6894274969
1.8685533973
0.9196673256
-6.6650375882
2.5302204511
-1.7281123527
-2.8246290358
-1.3185075105
-1.4691608577
-7.9102314177
1.7702339957
-6.81236404
-3.1795795955
-0.3561734322
2.791970718
1.1309424107
0.0762783942
-0.4388183046
-1.1878686301
2.3614321611
-5.8227426982
-2.7081430165
2.3361826638
0.7244091177
4.4050825173
1.2051003509
-5.0142534712
2.8271509471

-0.0072630851
-0.0045903144
-0.0104474222
-0.0051965657
0.0242999306
0.0143192488
0.0118764846
0.0072975236
-0.0148497348
-0.0015297717
-0.0046849379
0.0180040539
-0.0259001161
0.0144927536
0.0195819318
-0.0267742313
-0.0009344703
-0.0105177994
0.0080391472
0.011669024
0.0219224283
0.027729636
-0.0030852771
-0.0011094675
-0.0246483107
0.0022897084
0.0364726455
-0.0146461538
-0.0002460933
0.0161290323
-0.0240390482
-0.0320103945
-0.0025918944
-0.059501385
0.0154140414
0.0046343393
0.0199446622
0.0422975246
0.0228613569
-0.0241093919
-0.0004795588
0.0109077688
-0.008531603
0.007994186
0.0245718541

-0.9406605489
0.4599021957
-5.5081831086
-2.3106228072
2.490741297
1.5508756507
7.3945268694
-1.343251982
-2.8709547694
4.3788578754
-6.4953397528
3.5079030755
-8.4033085422
6.0185589431
0.9046092338
-4.0296658689
-4.3291977472
-4.9588572098
2.1653768296
4.6891799767
1.760642601
7.6152720944
-0.5902217921
-3.9853261586
-5.6729521307
0.0039321192
1.0966209565
-3.4687241588
0.4438185518
5.9705114426
-9.7304443255
-3.1279945792
-1.342706769
-5.6122735247
2.7792075716
2.7215174185
-0.9709318711
7.2359634413
1.5552635369
0.4966422874
-1.6797891283
2.5442557089
1.757845816
-1.749215437
2.1220014132

0.0091421415
-0.0049844237
0.0043804756
0.0205645676
-0.0292622443
-0.0171825494
0.047752809
0.0215208034
0.0045859539
0.0497936726
0.0079023984
-0.0187729561
0.0153314917
-0.00440044
0.0017908803
-0.0017876788
-0.0194174757
0.0150561183
0.0155685293
0.0009739808
0.0067236308
-0.0041846841
0.0142897566
0.0505350773
-0.0041444642
0.0197735849
0.0105247102
-0.0245499182
-0.0424561903
-0.0035491198
-0.0198970363
-0.0002782028
0.0237823982
-0.0189997206
-0.0462358428
0.003342246
0.0048361096
-0.0172937294
-0.0086376129
-0.0167288637
-0.0137073233
-0.004548326
0.0003791709
-0.0022698613
0.0812653395

3.6246956003
2.7694765147
2.2721282109
7.1481412298
-7.8506647913
3.3513730019
1.7483556203
5.3173373735
0.2773640735
2.0892870232
4.2657920538
-0.3231922653
6.238161978
0.78492097
2.6653233576
-3.1217969246
0.2431814484
8.0864567947
-0.7848669931
-0.435440356
0.2451428636
-0.58739605
-1.2988476325
9.9127718148
1.4878757056
-2.0901181361
-4.268275702
-3.359371801
-2.2122943506
5.3815276992
-1.7232833503
2.9820926848
12.2699484945
-4.8477307869
-2.6391276422
-7.9543484122
-1.0266611843
-2.768318845
3.039529689
-7.7241470975
-6.0828020456
-8.409006071
1.5579253725
-0.8991305783
8.0464769208

0.0278906797
-0.0005603026
-0.0132688321
0.0272611103
-0.0045229682
0.0399823607
-0.0291137434
-0.0263998888
-0.0453641066
-0.01887038
-0.0031136482
0.018364381
-0.0307337687
-0.0249719066
-0.0074358657
-0.0246585277
-0.0101698971
0.0094202899
0.0054644809
-0.0084286574
0.0007229787
0.0089969605
0.045639461
0.0094969199
0.0147154577
0.0009124088
-0.0307012003
0.0137038934
0.0352691594
-0.024068323
-0.00232378
0.0105675147
0.0112137203
0.0318540702
0.0131016412
0.0318770457
0.027940316
-0.0209109138
-0.0275766017
-0.0219316169
-0.005823402
-0.0006766816
-0.0146686225
0.0498390032
-0.0095673877

8.149389151
2.6248068194
-3.5849498334
10.9694669085
-3.7529991821
3.6853446217
-8.3028797255
2.7311881902
-9.4844427912
-1.9999744862
-6.8353176318
-2.3089949635
-5.0334049118
-1.5727030237
-3.5587400142
-4.3092757746
0.1438168928
1.6844936457
0.3569569736
-0.3336626465
-4.6216127525
-2.0457039675
10.8931055485
0.7185830543
6.7999761501
3.3408675511
-3.2595269852
-3.1713884535
7.3454215326
-5.9343004942
-1.2307195178
4.2970500926
-1.6028378873
9.3127977132
-0.457649015
7.3008814394
10.172446764
-1.6668442079
-6.476529971
-6.7062574147
-5.3403267563
5.5939522146
-1.723166201
10.7543688595
-2.5058934319

-0.0026275757
-0.0381750466
-0.0031821798
0.021674343
-0.0068612942
-0.0064162545
0.0139604229
0.0116550117
-0.0032800328
-0.0488756012
0.0041770004
0.0178025774
0.0048057669
-0.0290343487
0.0528111354
-0.0109326495
0.0512202043
0.0554058101
-0.0457273507
-0.010743568
0.0200432588
-0.0218617772
-0.0076976907
-0.0277588788
0.0032764505
-0.0449804433
-0.0206843718
-0.0206327373
0.0001250625
0.0412814169
-0.0024681736
-0.0123171671
-0.0295106462
-0.0112041369
0.0033353922
-0.0367682056
-0.0119915354
-0.0166473988
-0.0172688025
-0.019275766
-0.0195542932
0.000327833
0.0002186031
-0.0029424586
-0.0036916395

-4.441487915
-15.0575881255
-0.7285365232
7.7146461555
-4.0625895028
1.2390484068
3.646592378
5.3674645239
-0.7586775698
-7.9035505488
-6.3486525912
2.1504307061
4.3764562371
3.2644721309
-2.3462559136
3.1672328241
5.7901674735
13.0695767448
-6.7252124786
-3.107602834
-4.7230955355
3.5015359479
4.5231348429
-7.2717259904
-8.0411055294
2.3966913993
-2.3558623319
-4.7021612718
-1.5151416975
5.9022144501
-2.8415561224
-6.6582523733
-7.9899797549
-5.0327358972
-3.4130025086
-4.0744378855
2.34939716
-0.2469477504
-4.4105548699
-1.6944960153
-6.8289210753
2.9046297731
5.6644105968
-1.3057428288
-2.9642026025

-0.0007594662
0.0093079282
0.0042890135
-0.0006594131
0.0137032086
-0.0128670406
-0.0125963731
-0.0218799788
0.0225915065
0.0083232943
0.000219082
0.0136575616
-0.0033200531
0.0028856826
0.008845594
-0.0054565702
0.0296984291
0.020835772
-0.0031505251
-0.0148292907
0.0275218521
-0.0372981578
-0.0212576516
-0.0118772682
-0.0078559738
0.0049342105
-0.0026246719
-0.0029440628
0.0124751601
0.0029897021
0.0148331273
0.0010123735
0.0001124986
-0.0116744496
0.0132942767
0.0125484828
0.0048143054
0.0335268333
0.004641752
0.000714626
-0.0050953904
-0.0247313071
-0.0057451454
-0.0058259082
0.004475043

2.8958142415
-1.0791556046
-1.1033397428
0.4353458428
3.6556261752
-6.0394046596
-2.6448798497
-4.2139446387
6.8476347215
-0.3425180426
-1.3564446107
1.0053510137
-1.6088697418
2.9680146315
3.9753872526
1.5866798534
3.4363548947
10.5663210077
3.678152864
-0.2009959967
1.118978924
-7.4325439704
-2.3408779554
-2.9462107274
-3.5170951888
0.8518517707
-0.0501490541
-2.3101240692
-0.1863268438
-1.9996869529
1.4962532797
0.8665941464
-2.3229199673
-2.248394712
2.0817092969
5.4297375063
-0.6801999332
4.4796072407
4.0370948113
-3.3381384712
0.3781178915
-6.6275675826
3.7159122229
1.1139985182
-1.029353792

-0.0114564428
0.0035287422
0.0109321059
0.001844593
0.0297993589
0.0030963439
0.0406493989
-0.0126040137
-0.0043859649
0.0053895149
-0.009223301
-0.0217262258
-0.0220596772
-0.0155446337
-0.0047776135
0.0068720651
-0.0109877662
-0.0140719232
-0.0110448421
0.0279291553
-0.0110038177
0.0274573143
0.037835249
-0.0138150903
0.0076145152
0.0150966184
-0.0033702455
-0.0145890167
0.0068067829
-0.0004774409
-0.0052244123
0.0514357054
0.0120025268
0.0259235256
0.0178100264
-0.009538743
0.0326541627
0.0017572317
-0.0061794734
-0.0048128342
0.0164424514
0.0209489456
-0.0126027397
0.0030228085
-0.026745119

-4.1320837306
-3.6684594912
3.8915067199
-4.8935833061
1.4233067229
-0.3189250773
0.2000533512
6.1779443598
-5.1141295638
-1.2865308241
-8.901740813
-2.6310725984
-2.9526146044
-2.9402777256
-1.8050789574
-0.7261118722
-0.3336763215
2.4603923377
6.6646210117
0.5861819888
-5.5662687331
-5.7453116893
8.2297973164
-3.5448334186
-2.6032862747
-0.3912003753
-1.383478896
-0.2762270115
5.2876950463
-0.4660759817
2.933596265
3.2333218275
3.4231864411
2.4733413267
9.2469567985
2.898562904
4.4205900502
3.0537640738
-0.8117095042
-5.4511079143
-4.1516742208
3.8383218734
-5.380932651
5.3299697536
-3.0647048938

-0.0150158061
0.0076984338
0.0262906961
-0.0087766676
0.0273269524
-0.012195122
0.0470588235
0.0389029662
-0.0090103397
-0.0274385864
-0.0226060095
-0.0200880572
-0.028082375
-0.0275682705
-0.0002600104
-0.000909209
0.0173097252
0.0243638332
0.0554285714
0.0312315852
-0.0130851992
-0.0114975568
0.0028826751
-0.0201948877
-0.005896392
-0.018735363
-0.0043889727
0.0414226539
-0.0272335695
-0.0393753337
-0.0105652404
-0.0011871785
0.0013208295
0.0055784301
0.0156481856
0.0124282983
-0.0198125837
-0.0071770335
-0.0111709817
0.0076811018
0.0073372465
0.0033462723
-0.003069122
-0.0191099476
-0.0279898219

-2.8055869128
0.5997673492
4.3461084462
-5.2081227061
-0.0653415728
0.8559835199
12.7602758172
2.5257938716
1.417985403
-10.9614469536
-2.3506544543
-2.8139645119
4.5453839108
-5.8240421639
4.1069455601
0.5412940932
1.4357605125
9.7503611394
5.5507546223
-2.6915289633
-3.7562205708
-5.2915032774
0.5886001616
-8.7278819641
7.2370018275
1.3852899365
-6.0848734379
-1.3533752229
-5.6350608501
-5.4842022304
-3.4654576613
2.7604191602
-0.7475714749
1.3120392111
-2.1742793466
4.0555018602
0.4220818814
-6.1340668369
-6.5637628557
6.4221825619
-0.52744677
-8.6689263201
-8.9136372329
-2.0920738285
-3.5188197117

-0.0273481005
0.016222334
0.0117048346
-0.0056925996
0.0034272658
-0.000761035
0.0038197097
-0.008458528
0.0010109946
-0.0097609811
0.0080736723
-0.016867171
-0.00505923
-0.0252586
-0.0020405714
0.0189579256
0.0072686953
-0.0558334303
-0.0177102377
-0.0204812535
-0.0279590949
-0.0161618324
0.0123523675
0.040590822
0.005669577
-0.0070929971
0.0200987711
-0.0259536861
-0.0258282476
-0.0013060514
0.0335208099
-0.0254330191
0.0013172338
-0.0138558129
0.0532436438
-0.0601157308
-0.0426754206
-0.0021496571
0.0025656814
-0.0170483204
0.005579225
0.0062263958
-0.0070943549
0.0047861507
0.0420203735

-1.1064828888
0.924731424
2.1485678356
2.3972910783
4.2032901183
-0.0639649747
-0.8133270166
1.6581543801
-0.6003157506
-0.8100468986
3.146260624
0.4415311467
4.0327324679
-2.7914424782
1.9909144831
3.4217656668
5.0556922332
-8.4154021429
-4.3606706718
-0.8525241838
0.262869655
-0.4704742231
2.6239546599
6.1468271755
2.1847220576
5.121014119
-3.430230933
-2.6576181214
-4.3000730252
-4.8602436467
6.9354964708
-6.3218240859
1.203490134
-7.9893267696
2.7668950915
-7.6619704902
-5.0113888342
-0.989899429
1.4020701714
-2.6513594884
1.9459264262
7.630212736
2.1536870954
-0.1782357019
5.8905175331

0.0031935278
0.0144708423
-0.0038726334
-0.0227081581
-0.0019934949
0.0069730586
0.0388541324
-0.0034999453
0.0431260696
0.0131776673
-0.0299394483
0.0242333754
0.0191970034
-0.0037317784
0.0311447811
-0.0083472454
-0.0144552826
0.0121327465
0.0520585659
0.0025090955
0.0177477017
-0.0143468412
-0.0175568744
0.0401234568
0.000514668
0.051833807
0.0029862902
-0.005802969
-0.0086956522
-0.0065124934
0.0264665757
-0.0305515143
0.0217567568
0.0001351534
-0.006978929
0.0280077263
0.0121491412
0.0205215904
0.0129926375
-0.0024481567
0.0011534025
0.0215022091
-0.0187861272
0.0026079397
-0.0001448646

1.6711515548
-1.1737073596
-3.8992027749
-1.4693037326
2.4843919377
-1.7064072203
7.1344545004
-2.0270948545
-3.3617318553
0.7951085836
-6.6346833099
-3.3564386491
8.7538545607
-2.4503942745
1.6155323438
-1.1689158724
-4.0467349589
2.4211462237
-1.2125233142
0.5479006155
6.8369116334
2.062737957
-2.6963530211
-0.2271568166
1.3146801376
3.3846239441
-1.4772622422
-1.0918128845
1.7501795932
5.7996529683
3.3320424009
-1.5837414516
2.927061926
2.634271173
7.9344280694
2.5996412865
0.4238253993
1.6717977592
6.7830186764
-0.3378163876
0.6503726545
4.7678580968
-1.2345393856
0.68342148
-4.5647153709

0.0058283549
-0.020830361
-0.0119819566
0.0015530143
-0.0089548062
0.0280494822
0.0234064478
0.0066686426
0.0204143354
0.0214704974
-0.0079681275
-0.0113619149
-0.0141875747
0.0179385832
-0.0236010094
-0.0098471487
-0.0126251633
-0.0116179002
0.0051903114
-0.0161702128
0.0266491918
-0.0075155369
0.0080128205
-0.032967033
-0.003649635
-0.0091794159
-0.0103234687
0.0210822207
-0.0026633025
0.0074848185
-0.0093732513
-0.0061179088
-0.0067670211
0.0038818799
0.0225404026
0.0078582655
0.0144948543
0.0427750907
0.0031842305
0.0413705985
-0.0044018236
0.0104845115
-0.0004763417
-0.0105263158
-0.0195625385

0.9378156003
-2.6301238724
-1.9382759304
0.1493575092
-1.0506021694
3.954857064
4.2118223599
-0.0390260144
-2.3356184252
1.8807479293
0.0749383377
-3.0009346877
-1.3474313055
2.8869697349
-0.5792493519
-0.8937946276
2.0675131922
0.6786769248
4.3493697494
-2.5096793019
0.7038864823
-2.427732427
1.1658902167
-2.2331638996
0.3592942144
2.7596465084
2.0230208512
-1.0236373311
-0.5569781831
0.9448302741
-0.5839785128
-0.9688200201
0.9909852151
2.1216146654
3.7594417091
3.7751351809
-2.9725118198
3.621237696
-0.4078329071
-1.0085308804
-3.9502539419
3.4724157341
-4.9319662253
4.1481308462
-3.2054924242

-0.0193353474
0.0073037127
-0.0141014101
0.0191102278
0.0103490887
0
-0.0219066324
0.002423141
-0.0049728752
-0.0164517563
-0.0050140097
-0.0079005121
0.0165080309
-0.0145097464
0.0207959306
-0.0016430172
0.00419979
-0.0376732102
0.0466837891
0.0116154669
0.0415472779
0.0316965019
-0.0226324238
-0.0054278416
-0.0194113964
0.0209365511
0.0180605272
0.0500597984
0.0427578835
-0.0166433076
0.021657419
0.0016134815
-0.018476157
0.015002679
-0.0479510287
-0.0105989233
0.03517938
-0.0144181256
-0.0022264086
0.0036094878
0.0270079435
-0.0202352127
-0.018835907
0.0101131299
0.0156685237

-0.5283020781
0.1285233714
-2.590203367
6.3509528867
-0.950380009
3.2150671682
1.0489162302
1.5717287349
5.8438671077
3.0816276722
5.788809387
0.8959656017
-3.5664620909
-7.1777383514
2.0447494556
6.1151492309
3.740075899
-8.0260825996
1.7655781335
4.3069229108
6.2042587675
8.3230810711
-9.9080150945
0.5313332859
-1.6365662047
2.4733750638
-10.1064218737
0.8715480804
-3.4157673614
-5.7346400732
1.4871006367
1.1558011449
-3.980964251
12.2204219544
-4.6930483714
-2.1451917022
-1.0474734991
-5.2261981999
-3.5885295674
1.1519201621
2.591320063
-6.4071864073
-1.1242933332
1.0536899097
2.4966811748

0.0166371681
0.007489301
0.0111792283
0.0025307303
-0.0021645022
0.008
-0.0056047731
-0.0170606007
0.0053600143
-0.0007141582
0
0.050056243
0.0064150943
-0.0073047387
-0.0035460993
0.0138126774
0.0278101906
0.018419489
-0.0129032258
-0.00234055
-0.0092753623
-0.021554169
0.0124425727
-0.0104186399
0.0250485437
-0.0277515575
0.0275460718
-0.009415834
-0.020146865
0.0013197587
0.0151196172
-0.0231819032
0.019828408
0.0198327824
-0.0003887269
0.0419198056
-0.0092295345
-0.0024019215
0.0048270314
-0.0071884984
0.0042109485
-0.0073646497
-0.0017881979
0.0175899717
-0.0149372635

2.1188623762
0.2504326889
1.2564738849
-3.9526910645
-0.9948943436
-3.7417601655
-0.6346048283
-1.631119815
4.5070733415
-5.1920532086
0.5828568275
0.1157943273
5.0143449642
3.4328525534
-1.2948140922
-2.4973082233
1.3774826067
1.7858316461
2.2553380834
0.8480049763
-3.4813459603
1.2285935593
0.60895662
2.2446123206
4.6396385899
-0.0346573758
-0.0284891158
1.486399549
0.9801091216
-1.0683697216
2.3219378752
0.4901306292
-0.6078319954
4.9497065445
7.6203334845
3.9376130477
-0.0397423224
-0.6801874211
1.1075626422
1.023880857
-3.0449006115
-2.245465463
4.5489249803
4.2860051065
-2.5814807409

0.0017956903
0.0026005201
-0.0151694247
0.007742704
0.0051885851
-0.0098794705
-0.0227843213
-0.0044213764
-0.0034482759
0.022126493
0.0242679503
-0.026171875
-0.0206579954
-0.0334627473
0.0078256009
-0.0072142064
0.0119805316
-0.009823911
0.0289910357
0.0232240437
0.0374569751
0.0024355592
-0.0245495941
0.0199919225
0.0079381233
0.007588187
0.0192307692
0.0144189992
0.0002120891
-0.007159402
-0.0037759597
-0.0132477748
-0.0028895769
0.005186722
0.0075250836
-0.0006266973
-0.0029160592
0.0118018967
0.0050836687
-0.0361371989
-0.0044715447
-0.0106575508
-0.0004020101
0.0030241935
0.0235245563

5.2821506114
-2.7305297659
2.4409514289
0.4577507045
2.8828447723
-9.763808209
-5.9984966098
7.510941359
-4.2978247166
-0.0430646609
1.1435578992
0.3820330734
-10.672150823
-1.7150562763
-4.0984297824
-8.8427616486
-0.2415095224
-3.2074170062
1.804384111
-0.6345255893
1.5648693874
1.8287175614
-2.1700022423
-0.2825893985
-1.5629193697
-1.7611672249
0.3072925619
2.6505988759
1.9628498678
2.5462297233
-1.2111040619
0.8609576507
2.7431488743
11.7885903427
1.9963617088
-2.5897362593
-3.7683412996
-0.3996861543
0.7701325341
-4.7049050887
-0.4579815562
-1.49233448
1.365988291
-2.1708030333
5.2556299954

-0.0014424068
-0.0065506653
-0.015319492
0.0230975459
0.0308248299
0.0175210902
-0.0234474018
-0.0265268353
-0.0101770812
0.0235416667
0.0088272383
0.0219072165
-0.0131411615
-0.0088235294
0.0082609617
0.0176762233
0.0052004334
-0.0310728532
0.017300299
-0.0211164541
0.0484436651
-0.0099826389
0.0233177881
0.0243403094
-0.084738705
-0.0187946885
0.0049271197
-0.0063239494
-0.0464890099
-0.0136224098
0.0263883419
-0.0179849159
-0.0250754148
0.0351288056
0.0178784267
0.0377241806
0.0316886431
0.0549697106
-0.0049118107
-0.0365670037
0.0030204962
-0.0180084746
-0.0048492515
-0.0473990761
-0.011122145

-2.5270238821
-1.7870168652
0.3352405458
-0.6018861199
5.8665342882
6.4566249058
-4.8274184467
-7.3008701113
1.4460588591
-1.0431497225
3.3950745659
5.1361132872
-4.5763548914
-1.1103711589
0.3887330757
3.9791012195
3.3404348219
-3.3266694758
9.0811748505
-1.2866695113
7.690212077
2.1444792361
3.481372387
12.0172068181
-11.2818282013
-3.5570669644
-5.1727885116
-1.5603574792
-8.4401003554
-1.5265861669
0.4580505714
-4.7087512207
-4.5318210928
-2.1698590732
0.0672148068
2.7089711082
-0.7606677689
4.3825715774
8.4219499767
-4.3530754224
0.8009443875
-3.268925273
1.9937526717
-5.711915399
0.1643122724

0.0223350254
-0.0153938425
0.0107092342
-0.0252117392
0.0317008738
0.003875969
-0.0080938891
-0.0127846584
0.0233033524
0.0399659864
0.0094420601
0.0277900309
-0.0076603195
-0.018263859
-0.0089437819
0.0329960405
0.0190540238
0.0177960301
-0.0179251624
0.0154721274
0.0228066093
-0.0185015989
0.0043587979
-0.0016032982
-0.007952738
0.0117241379
0.0009203866
0.0097583643
-0.0308489079
0.0282472795
-0.0440460381
0.0164229471
0.0230149597
0.0027694438
-0.0192394749
-0.0180040009
-0.0122941822
-0.0335242945
-0.0136040184
-0.0128099174
0.0074937552
0.0096679277
-0.0035602094
-0.0316365849
0.0020321073

5.932770661
3.4965045229
-1.9233730379
1.3519812195
-3.6081901266
3.1641778118
0.6594026369
0.7456688957
4.9375913507
5.4085279622
-1.1245580812
1.0677529435
0.751265946
1.3555350612
2.4464265199
7.6121541552
6.8928481205
-1.6313247295
-1.9652161667
-2.68974394
-5.8616070251
3.2674305354
0.2596917536
1.8933458776
1.3947244661
9.2902289442
5.5558467978
4.995273349
-5.477211568
6.1802228216
-14.8426318306
-2.5133824232
12.10975449
-1.3179098072
1.576259996
-3.6227361836
-8.3236496255
-8.9460840565
1.6796338572
-2.1373874906
5.9144203274
6.6972977575
5.1598317062
-3.7728558813
-1.0231843299

-0.0002031694
0.0042848398
0.0182838147
0.0071144591
-0.0062383032
0.0348612008
0.0095589833
0.0176873756
0.0265546981
0.0191996299
-0.021724372
-0.0065197842
-0.0115555556
-0.0159632626
-0.0263998297
-0.0507275667
-0.007223114
-0.0002006018
-0.0043938486
-0.0178501373
0.0393476045
0.0123839009
-0.014643075
0.0108963816
0.0049586777
0.0002066543
0.004358655
-0.0365926815
-0.0075411788
0.0078
0.017293998
-0.0259611574
0.0067837191
0.0372516556
-0.0110519853
-0.0282418457
-0.0071090047
0.0201450443
0.0042484321
0.0124948791
-0.0101378751
-0.0134026805
-0.00039992
0.0425265791
0.0133079848

-0.0930362001
3.5447874866
9.5391534933
-5.3158574711
-3.0879974406
11.0426404484
12.6702724514
-0.0765685556
10.5265813465
12.3492349436
-2.8082703037
-6.718725695
-0.3098847787
-10.3366159861
3.302138371
-21.2848645985
6.3386065004
0.3244894155
3.8185153141
-7.2058280478
0.5216178654
10.6612540971
-1.9514440054
2.5155525583
-0.0563058504
-4.9180616297
6.5592655863
-6.4669272677
-10.6164932133
2.0215999172
-8.681180002
-4.1098253444
-1.3059641904
8.1992893502
11.4751887369
-10.5759871024
2.307168252
3.3817522813
-0.098397234
0.8431043696
5.3752038427
8.4060237787
4.8211754517
13.9779553367
-8.499567318

0.0370208105
-0.0838852097
0.0446540881
0.0284605433
0.0786046512
0.1151452282
0.0387931034
0.0005390836
0.0500990659
0.0285298399
-0.0005819028
0.0035036496
-0.0166523112
-0.0499181669
-0.037037037
0.0179144385
0.0576923077
-0.0585729499
0.0553526271
0.0271284271
0.017920094
-0.0512820513
-0.0019471488
0.0447544319
0.0594211823
-0.0727947474
-0.001140576
0.0528369859
0.0621811224
-0.0110375276
0.063737001
0.0448650543

2011-12
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta

0.6852053877
4.0019284332
-8.4138155677
-6.1599682003
0.4553489482
63.2885705085
9.2383543714
-4.4560448932
-4.1543490187
14.8412007543
-5.9450188314
-7.2449108438
5.0138545523
-5.3655939949
-0.1103895836
23.4141582444
13.3203808485
-11.8790258401
1.3789329202
6.3612001448
10.7112384146
-2.6984541356
-2.7057106426
-1.4433656987
2.5235992108
-10.9108015876
10.5670488966
5.5189904349
2.0903080707
7.1881807749
6.5615726609
16.4710931843

0.3856596212
-13.2632197293
-16.2513005953
7.5
-0.5075354551
-1.65991759
0.0001646138
0.0001698088
1.0315588346

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

273
0.2818853974
4,241.03

4.6225866477
7,286.73

11,527.76
1.3798218235
0.6513977868

annualised sensex return + 365

365.7564692343
367.0637092117
366.9669590365
365.663464551
364.9955317227
370.0359360377
365.0263425846
365.2293412769
363.4490785907
365.0041795278
365.381738943
365.5898773847
363.6371087956
365.4983410014
363.1960357112
365.2504403555
371.8867572408
369.0658560521
366.1552457292
369.5842270721
362.0020743253
367.3153606115
367.3546275333
365.7196018152
366.9517094791
367.9167453878
361.7181127995
366.5700819174
368.0348205586
366.7426677311
368.1355149096
360.4458202048
366.525719957
365.5223447903
364.2424702698
366.1828372575
365.8955196256
365.8866793028
365.0482229433
359.58047368
365.2777798105
362.3651155357
364.361005458
364.5780214367

357.6406081134
360.8997897412
365.6156412579
366.4865451797
365.7929974228
367.450763449
361.5403819765
364.5832145345
369.4531538239
363.2499724381
371.6063475715
365.7950806653
364.7180981776
365.6374593829
363.3484194677
363.8791626242
364.3534667444
360.6465155947
364.4793270693
365.4776779654
364.1290735213
367.0608396178
365.7267822359
363.8182188263
365.368987349
371.54082696
362.3536447512
369.3866284626
364.1629185964
364.0122458555
361.3365010626
360.7623512085
363.5601093565
363.7821022
370.7347499801
365.6743452679
369.3904955934
362.4410522793
364.2473996328
366.8622225065
369.568430054
367.0493005476
364.9149376598
361.8104030657
371.999264

364.7896144406
357.8171424168
360.5326382593
365.7016153863
373.0753178277
368.705596601
363.4251409261
361.2762481602
361.9058411944
362.2546255854
363.7393096128
363.6104628461
360.4533446394
365.7326927967
365.5568682871
367.2654187488
366.8304926989
371.3653217166
363.0016650938
364.2619139868
364.2539320335
363.3015623794
364.4947901037
365.192262661
373.3560831936
362.6532488921
363.9386991363
366.4037374218
369.6033450551
365.426299529
369.8520887868
366.6238244593
364.6178816476
365.2545564356
372.1985817601
367.5874249282
358.5704484199
361.9436936541
365.6913519377
363.8278712925
365.3530608574
358.4659669922
358.2304021381
377.515439211
367.9144295378

366.1381250674
365.1796074143
364.0936756264
361.0653458316
365.0065709561
378.7708938114
370.5827629011
373.1032042461
371.6634009079
352.4094613349
370.2224013036
369.3377004778
373.2120259055
365.5702083918
353.3949379598
365.7625419559
369.1158055452
373.2970343311
358.1959236086
363.7742632536
359.2956300025
350.499762748
367.6146213385
370.4490953176
368.0623002192
367.4338704562
363.6719507352
356.4522428536
365.347401015
362.1058394104
364.4620949358
364.9501972779
360.4370529079
362.1368439335
363.9574198324
359.8055118095
361.1984653827
367.5893317764
365.1679193642
365.3887838135
368.2875877311
366.7927100739
361.661443172
366.3900689782
370.2388359255

372.2254189359
362.2706883106
367.1666053464
361.7976084104
366.597957636
369.4360863834
359.635590547
362.8826059041
368.4170627574
375.0524159049
371.3711290138
363.4907550801
366.737505589
360.4633183554
366.0714482227
355.0164893976
365.4256973836
363.0624235804
367.8156375584
371.8003379161
360.8984025633
363.0576424803
359.4038291102
365.2224277545
363.3122048783
364.0910542706
365.4190469759
363.7957714447
362.2326179258
356.7829229202
366.2275581656
364.7613837136
367.3697666141
371.0469247115
365.5565627902
357.9426051129
364.1039976412
362.9719595253
363.8819399668
365.6992699778
365.6206438839
374.0808192152
365.5675648637
357.1884131651
365.7215443005

367.6283461992
364.0662365221
366.8577627275
368.9945912399
366.8272710369
362.0385016647
369.3339607202
367.19668343
366.907255355
362.7406199357
369.3293337213
365.1814544
367.9437681882
370.5594261114
364.7318714981
372.6971341882
367.3057399839
359.1016384248
367.5321826066
368.7642512432
360.8170397955
364.7537022574
363.8272878545
359.3325103555
360.4126159672
368.4091625916
365.5615751307
367.5610159678
365.4515261688
363.9444853648
363.887687192
363.2349362085
362.6206380438
359.6063120685
362.4756788809
362.3352055447
368.9188975626
361.2246178364
363.4897417873
364.3135120608
370.0705255198
368.0509863338
367.0866763446
370.127760097
364.217465214

366.1026512151
359.4567002273
367.6349293247
359.0232462863
365.2773824728
364.842292718
359.1022845579
365.130677663
367.5200450437
365.6173904557
364.4565393559
362.9356214377
365.8777447416
366.8844026665
364.5466715799
363.2188365665
363.8960636913
364.6268277126
363.3114916114
364.4464438186
362.9123703567
362.9926368408
365.2574421362
362.9583377895
364.9967319172
368.2929870737
363.1258460618
365.8227381532
362.8165534265
366.1435028824
366.371398961
367.6963870049
361.9102463523
366.47438187
369.5063401283
365.0016706037
364.9435794411
363.5962050437
365.9471891819
363.2904992297
365.3564168182
365.9357246336
367.4872285672
367.8953178382
364.6596809231

367.2862790962
363.2394247239
368.077890054
365.2483031909
361.0238964692
364.586198398
367.0969157877
367.2822433724
363.623875034
366.6701812758
362.6239017197
364.3997980104
364.5759463443
364.7292204015
363.8255896299
366.7869920678
365.825149937
365.8092069958
364.3473751157
368.2174450769
371.3699416413
371.0069315386
365.6003597641
364.7877097899
366.1262173368
367.6098567759
364.8073395496
365.590678434
361.7988297565
362.1084442826
363.9937756891
364.7393928819
361.8512744704
363.9157599481
366.6493236572
366.0604001413
365.1444006942
368.8099285087
366.1108553296
366.4759737071
360.9854704542
365.2053761166
362.40648171
365.9482966881
363.3798442435

367.1711688758
362.8708254022
368.5529642245
365.6497332824
362.350302321
365.7499285147
362.4850476608
368.4019596266
361.8486263233
366.6461987773
360.577243345
362.7077077261
368.6454175983
365.8876848646
366.1899674568
368.5998062381
363.9682066018
363.7847918174
365.4118465149
363.4528281865
373.0279411965
362.1038402337
364.0885979147
366.5426875799
373.9747358106
365.4284687303
368.0070212486
366.7702729476
365.3522576502
366.3606179239
372.1008291696
365.694230576
362.3310706404
366.185634822
364.0542847897
362.6678805402
366.0607256039
362.0831813817
364.0275646381
362.8571922617
363.6297843948
365.0687179706
364.216337923
369.0062958282
365.7001417551

363.5384105549
366.9612582904
366.5739013108
364.9349434282
364.176909712
364.9747014222
368.9579313339
369.5636858622
364.4399240378
364.3016147295
365.4489393822
366.9693846362
371.6000116395
369.373247427
360.5316557887
363.4459850054
365.880852148
359.020560727
362.4564482011
366.9931091108
366.7008851058
365.0424683877
362.6592859176
364.6007410395
359.6449425186
362.323151714
369.7507558081
362.3097553124
364.6347642096
366.5855924677
365.7770988958
365.5607483887
364.3508311541
374.435440204
365.4947618307
366.3208289317
365.5279715392
363.0569903921
363.7131558615
367.9363518051
365.7973374536
368.3640381831
359.7456700156
370.9517006958
360.6186187503

365.3833378798
369.2655571961
363.8896438575
366.5306759245
369.3200713491
374.8801233908
365.7360086062
365.5313194481
359.2978771812
362.9051627161
362.1927654335
365.4833512418
369.4791655105
364.8992004833
371.2755437952
363.2164970196
361.4623784083
365.6894274969
366.8685533973
365.9196673256
358.3349624118
367.5302204511
363.2718876473
362.1753709642
363.6814924895
363.5308391423
357.0897685823
366.7702339957
358.18763596
361.8204204045
364.6438265678
367.791970718
366.1309424107
365.0762783942
364.5611816954
363.8121313699
367.3614321611
359.1772573018
362.2918569835
367.3361826638
365.7244091177
369.4050825173
366.2051003509
359.9857465288
367.8271509471

364.0593394511
365.4599021957
359.4918168914
362.6893771928
367.490741297
366.5508756507
372.3945268694
363.656748018
362.1290452306
369.3788578754
358.5046602472
368.5079030755
356.5966914578
371.0185589431
365.9046092338
360.9703341311
360.6708022528
360.0411427902
367.1653768296
369.6891799767
366.760642601
372.6152720944
364.4097782079
361.0146738414
359.3270478693
365.0039321192
366.0966209565
361.5312758412
365.4438185518
370.9705114426
355.2695556745
361.8720054208
363.657293231
359.3877264753
367.7792075716
367.7215174185
364.0290681289
372.2359634413
366.5552635369
365.4966422874
363.3202108717
367.5442557089
366.757845816
363.250784563
367.1220014132

368.6246956003
367.7694765147
367.2721282109
372.1481412298
357.1493352087
368.3513730019
366.7483556203
370.3173373735
365.2773640735
367.0892870232
369.2657920538
364.6768077347
371.238161978
365.78492097
367.6653233576
361.8782030754
365.2431814484
373.0864567947
364.2151330069
364.564559644
365.2451428636
364.41260395
363.7011523675
374.9127718148
366.4878757056
362.9098818639
360.731724298
361.640628199
362.7877056494
370.3815276992
363.2767166497
367.9820926848
377.2699484945
360.1522692131
362.3608723578
357.0456515878
363.9733388157
362.231681155
368.039529689
357.2758529025
358.9171979544
356.590993929
366.5579253725
364.1008694217
373.0464769208

373.149389151
367.6248068194
361.4150501666
375.9694669085
361.2470008179
368.6853446217
356.6971202745
367.7311881902
355.5155572088
363.0000255138
358.1646823682
362.6910050365
359.9665950882
363.4272969763
361.4412599858
360.6907242254
365.1438168928
366.6844936457
365.3569569736
364.6663373535
360.3783872475
362.9542960325
375.8931055485
365.7185830543
371.7999761501
368.3408675511
361.7404730148
361.8286115465
372.3454215326
359.0656995058
363.7692804822
369.2970500926
363.3971621127
374.3127977132
364.542350985
372.3008814394
375.172446764
363.3331557921
358.523470029
358.2937425853
359.6596732437
370.5939522146
363.276833799
375.7543688595
362.4941065681

360.558512085
349.9424118745
364.2714634768
372.7146461555
360.9374104972
366.2390484068
368.646592378
370.3674645239
364.2413224302
357.0964494512
358.6513474088
367.1504307061
369.3764562371
368.2644721309
362.6537440864
368.1672328241
370.7901674735
378.0695767448
358.2747875214
361.892397166
360.2769044645
368.5015359479
369.5231348429
357.7282740096
356.9588944706
367.3966913993
362.6441376681
360.2978387282
363.4848583025
370.9022144501
362.1584438776
358.3417476267
357.0100202451
359.9672641028
361.5869974914
360.9255621145
367.34939716
364.7530522496
360.5894451301
363.3055039847
358.1710789247
367.9046297731
370.6644105968
363.6942571712
362.0357973975

367.8958142415
363.9208443954
363.8966602572
365.4353458428
368.6556261752
358.9605953404
362.3551201503
360.7860553613
371.8476347215
364.6574819574
363.6435553893
366.0053510137
363.3911302582
367.9680146315
368.9753872526
366.5866798534
368.4363548947
375.5663210077
368.678152864
364.7990040033
366.118978924
357.5674560296
362.6591220446
362.0537892726
361.4829048112
365.8518517707
364.9498509459
362.6898759308
364.8136731562
363.0003130471
366.4962532797
365.8665941464
362.6770800327
362.751605288
367.0817092969
370.4297375063
364.3198000668
369.4796072407
369.0370948113
361.6618615288
365.3781178915
358.3724324174
368.7159122229
366.1139985182
363.970646208

360.8679162694
361.3315405088
368.8915067199
360.1064166939
366.4233067229
364.6810749227
365.2000533512
371.1779443598
359.8858704362
363.7134691759
356.098259187
362.3689274016
362.0473853956
362.0597222744
363.1949210426
364.2738881278
364.6663236785
367.4603923377
371.6646210117
365.5861819888
359.4337312669
359.2546883107
373.2297973165
361.4551665814
362.3967137253
364.6087996247
363.616521104
364.7237729885
370.2876950463
364.5339240183
367.933596265
368.2333218275
368.4231864411
367.4733413267
374.2469567985
367.898562904
369.4205900502
368.0537640738
364.1882904958
359.5488920857
360.8483257792
368.8383218734
359.619067349
370.3299697536
361.9352951062

362.1944130872
365.5997673492
369.3461084462
359.7918772939
364.9346584272
365.8559835199
377.7602758172
367.5257938716
366.417985403
354.0385530464
362.6493455457
362.1860354881
369.5453839108
359.1759578361
369.1069455601
365.5412940932
366.4357605125
374.7503611394
370.5507546223
362.3084710367
361.2437794292
359.7084967226
365.5886001616
356.2721180359
372.2370018275
366.3852899365
358.9151265621
363.6466247771
359.3649391499
359.5157977696
361.5345423387
367.7604191602
364.2524285251
366.3120392111
362.8257206534
369.0555018602
365.4220818814
358.8659331631
358.4362371443
371.4221825619
364.47255323
356.3310736799
356.0863627671
362.9079261715
361.4811802883

363.8935171112
365.924731424
367.1485678356
367.3972910783
369.2032901183
364.9360350253
364.1866729834
366.6581543802
364.3996842494
364.1899531014
368.146260624
365.4415311467
369.0327324679
362.2085575218
366.9909144831
368.4217656668
370.0556922332
356.5845978571
360.6393293282
364.1474758162
365.262869655
364.5295257769
367.62395466
371.1468271755
367.1847220576
370.121014119
361.569769067
362.3423818786
360.6999269748
360.1397563533
371.9354964708
358.6781759141
366.203490134
357.0106732304
367.7668950915
357.3380295098
359.9886111658
364.010100571
366.4020701714
362.3486405116
366.9459264262
372.630212736
367.1536870954
364.8217642981
370.8905175331

366.6711515548
363.8262926404
361.1007972251
363.5306962674
367.4843919377
363.2935927797
372.1344545004
362.9729051455
361.6382681447
365.7951085836
358.3653166901
361.6435613509
373.7538545607
362.5496057255
366.6155323438
363.8310841276
360.9532650411
367.4211462237
363.7874766858
365.5479006155
371.8369116334
367.062737957
362.3036469789
364.7728431834
366.3146801376
368.3846239441
363.5227377578
363.9081871155
366.7501795932
370.7996529683
368.3320424009
363.4162585484
367.927061926
367.634271173
372.9344280694
367.5996412865
365.4238253993
366.6717977592
371.7830186764
364.6621836124
365.6503726545
369.7678580968
363.7654606144
365.68342148
360.4352846291

365.9378156003
362.3698761276
363.0617240696
365.1493575092
363.9493978306
368.954857064
369.2118223599
364.9609739856
362.6643815748
366.8807479293
365.0749383377
361.9990653123
363.6525686945
367.8869697349
364.4207506481
364.1062053724
367.0675131922
365.6786769248
369.3493697494
362.4903206981
365.7038864823
362.572267573
366.1658902167
362.7668361004
365.3592942144
367.7596465084
367.0230208512
363.9763626689
364.4430218169
365.9448302741
364.4160214872
364.0311799799
365.9909852151
367.1216146654
368.7594417091
368.7751351809
362.0274881802
368.621237696
364.5921670929
363.9914691196
361.0497460581
368.4724157342
360.0680337747
369.1481308462
361.7945075758

364.4716979219
365.1285233714
362.409796633
371.3509528867
364.049619991
368.2150671682
366.0489162302
366.5717287349
370.8438671077
368.0816276722
370.788809387
365.8959656017
361.4335379091
357.8222616486
367.0447494556
371.1151492309
368.740075899
356.9739174004
366.7655781335
369.3069229108
371.2042587675
373.3230810711
355.0919849055
365.5313332859
363.3634337953
367.4733750638
354.8935781263
365.8715480804
361.5842326386
359.2653599268
366.4871006367
366.1558011449
361.019035749
377.2204219544
360.3069516286
362.8548082978
363.9525265009
359.7738018001
361.4114704326
366.1519201621
367.591320063
358.5928135927
363.8757066668
366.0536899097
367.4966811749

367.1188623762
365.2504326889
366.2564738849
361.0473089355
364.0051056564
361.2582398345
364.3653951717
363.368880185
369.5070733415
359.8079467914
365.5828568275
365.1157943273
370.0143449642
368.4328525534
363.7051859078
362.5026917767
366.3774826067
366.7858316462
367.2553380834
365.8480049763
361.5186540397
366.2285935593
365.60895662
367.2446123206
369.6396385899
364.9653426242
364.9715108842
366.486399549
365.9801091216
363.9316302784
367.3219378752
365.4901306292
364.3921680046
369.9497065445
372.6203334845
368.9376130477
364.9602576776
364.3198125789
366.1075626422
366.023880857
361.9550993885
362.754534537
369.5489249803
369.2860051065
362.4185192591

370.2821506114
362.2694702341
367.4409514289
365.4577507045
367.8828447723
355.236191791
359.0015033902
372.510941359
360.7021752834
364.9569353391
366.1435578992
365.3820330734
354.327849177
363.2849437237
360.9015702176
356.1572383514
364.7584904776
361.7925829938
366.804384111
364.3654744107
366.5648693874
366.8287175614
362.8299977577
364.7174106015
363.4370806303
363.2388327751
365.3072925619
367.6505988759
366.9628498678
367.5462297233
363.7888959381
365.8609576507
367.7431488743
376.7885903427
366.9963617088
362.4102637407
361.2316587004
364.6003138457
365.7701325341
360.2950949113
364.5420184438
363.50766552
366.365988291
362.8291969667
370.2556299954

362.4729761179
363.2129831348
365.3352405458
364.3981138801
370.8665342882
371.4566249058
360.1725815533
357.6991298887
366.4460588591
363.9568502775
368.3950745659
370.1361132872
360.4236451086
363.8896288411
365.3887330757
368.9791012195
368.3404348219
361.6733305242
374.0811748505
363.7133304887
372.690212077
367.1444792361
368.481372387
377.0172068181
353.7181717987
361.4429330356
359.8272114884
363.4396425208
356.5598996446
363.4734138331
365.4580505714
360.2912487793
360.4681789072
362.8301409269
365.0672148068
367.7089711082
364.2393322311
369.3825715774
373.4219499767
360.6469245776
365.8009443875
361.731074727
366.9937526717
359.288084601
365.1643122724

370.932770661
368.4965045229
363.0766269621
366.3519812195
361.3918098734
368.1641778118
365.6594026369
365.7456688957
369.9375913507
370.4085279622
363.8754419188
366.0677529435
365.751265946
366.3555350612
367.44642652
372.6121541552
371.8928481205
363.3686752705
363.0347838333
362.31025606
359.1383929749
368.2674305354
365.2596917536
366.8933458776
366.3947244661
374.2902289442
370.5558467978
369.995273349
359.522788432
371.1802228216
350.1573681694
362.4866175768
377.10975449
363.6820901928
366.576259996
361.3772638164
356.6763503745
356.0539159435
366.6796338572
362.8626125094
370.9144203274
371.6972977575
370.1598317062
361.2271441187
363.9768156701

364.9069637999
368.5447874866
374.5391534933
359.6841425289
361.9120025594
376.0426404484
377.6702724514
364.9234314444
375.5265813465
377.3492349436
362.1917296963
358.281274305
364.6901152213
354.6633840139
368.3021383711
343.7151354015
371.3386065004
365.3244894155
368.8185153141
357.7941719522
365.5216178654
375.6612540971
363.0485559946
367.5155525583
364.9436941496
360.0819383703
371.5592655863
358.5330727323
354.3835067867
367.0215999172
356.318819998
360.8901746556
363.6940358096
373.1992893502
376.4751887369
354.4240128976
367.307168252
368.3817522813
364.901602766
365.8431043696
370.3752038427
373.4060237787
369.8211754517
378.9779553367
356.500432682

365.6852053877
369.0019284332
356.5861844323
358.8400317997
365.4553489482
428.2885705085
374.2383543714
360.5439551068
360.8456509813
379.8412007543
359.0549811686
357.7550891562
370.0138545523
359.6344060051
364.8896104164
388.4141582444
378.3203808485
353.1209741599
366.3789329202
371.3612001448
375.7112384146
362.3015458644
362.2942893574
363.5566343013
367.5235992108
354.0891984124
375.5670488966
370.5189904349
367.0903080707
372.1881807749
371.5615726609
381.4710931843

2012-13
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta

(in crore)
2013-14
0.265914 Beta
12.73402 Return on Market (AM)
11.58893 Return on Market (GM)
7.9 Risk Free Rate
9.185432 Cost of Equity (AM)
8.880936 Cost of Equity (GM)
6.31E-005 Variance
4.95E-005 CoVariance
0.783755 Beta

0.058636
27.31838
25.12095
7.9
9.03862
8.909771
0.000121
0.000189
1.567862

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

355 Interest Expense

0.297569 Tax Rate
5,186.99 Debt
4.807469 Cost of Debt
8,220.29 Equity
13,407.28 Debt+Equity
7.491692 WACC (AM)
7.304999 WACC (GM)

507
0.30801
5,687.96

6.168099
8,168.12

13,856.08
7.860263
7.784307

2009-14
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

0.157159
26.89781
23.90308
7.9
10.88568
10.41503

Variance
CoVariance
Beta

0.000167
0.000157
0.941429

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

274.60
0.334997
3,710.22
4.921806
7,081.05
10,791.27
8.835201
8.526369

Date

Sensex
Close Price
3/31/2014 22,386.27
3/28/2014 22,339.97
3/27/2014 22,214.37
3/26/2014 22,095.30
3/25/2014 22,055.21
3/24/2014 22,055.48
3/22/2014 21,755.32
3/21/2014 21,753.75
3/20/2014 21,740.09
3/19/2014 21,832.86
3/18/2014 21,832.61
3/14/2014 21,809.80
3/13/2014 21,774.61
3/12/2014 21,856.22
3/11/2014 21,826.42
3/10/2014 21,934.83
3/7/2014 21,919.79
3/6/2014 21,513.87
3/5/2014 21,276.86
3/4/2014 21,209.73
3/3/2014 20,946.65
2/28/2014 21,120.12
2/26/2014 20,986.99
2/25/2014 20,852.47
2/24/2014 20,811.44
2/21/2014 20,700.75
2/20/2014 20,536.64
2/19/2014 20,722.97
2/18/2014 20,634.21
2/17/2014 20,464.06
2/14/2014 20,366.82
2/13/2014 20,193.35
2/12/2014 20,448.49
2/11/2014 20,363.37
2/10/2014 20,334.27
2/7/2014 20,376.56
2/6/2014 20,310.74
2/5/2014 20,261.03
2/4/2014 20,211.93
2/3/2014 20,209.26
1/31/2014 20,513.85
1/30/2014 20,498.25
1/29/2014 20,647.30
1/28/2014 20,683.51

%change_sensex
1537.05
0.0020725185
1513.05
0.0056539978
1515
0.0053889289
1493.6
0.0018177111
1489.15 -1.224185554E-005
1511.2
0.013797085
1514 7.217146469E-005
1522.2
0.0006283323
1505.15
-0.0042490998
1512.75 1.145076104E-005
1492.55
0.0010458601
1480.05
0.0016161024
1485.15
-0.0037339485
1525
0.0013653178
1543.8
-0.0049423679
1475.85
0.000686138
1416.2
0.0188678281
1376.7
0.0111393316
1346
0.0031650568
1335.55
0.0125595262
1331.9
-0.008213495
1335.05
0.0063434537
1349.45
0.0064510343
1354.7
0.0019715118
1360.35
0.0053471493
1329.45
0.0079910833
1320.45
-0.0089914718
1324.25
0.0043015943
1319.3
0.0083145769
1312.05
0.0047744321
1344.95
0.0085904518
1370.2
-0.0124772049
1371.35
0.0041800547
1350.85
0.0014310816
1333.05
-0.0020754239
1339.8
0.00324065
1331.1
0.0024534784
1348.85
0.0024292584
1352.2
0.0001321177
1321.45
-0.0148480173
1384.95
0.0007610406
1276.95
-0.0072188615
1295.45
-0.00175067
1302.6
-0.0011561057

1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
1/1/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013
11/26/2013
11/25/2013

20,707.45
21,133.56
21,373.66
21,337.67
21,251.12
21,205.05
21,063.62
21,265.18
21,289.49
21,032.88
21,134.21
20,758.49
20,713.37
20,729.38
20,693.24
20,787.30
20,851.33
20,888.33
21,140.48
21,170.68
21,143.01
21,193.58
21,074.59
21,032.71
21,101.03
21,079.72
20,708.62
20,859.86
20,612.14
20,659.52
20,715.58
20,925.61
21,171.41
21,255.26
21,326.42
20,996.53
20,957.81
20,708.71
20,854.92
20,898.01
20,791.93
20,534.91
20,420.26
20,425.02
20,605.08

1302.05
1362
1414.1
1430.05
1445.45
1383.3
1352.75
1370.3
1373.65
1356.45
1386.6
1402.3
1454.3
1438.2
1454.3
1429.8
1451.5
1448.05
1431.65
1433.65
1433.2
1411.3
1391.2
1410.3
1472.75
1419.5
1327.05
1312.95
1272.55
1231.55
1241.55
1261.2
1255.4
1247.5
1247.7
1251.9
1245.15
1224.5
1237.3
1236.9
1217.15
1210.6
1198.4
1199.65
1184.25

-0.0201627175
-0.0112334528
0.0016866884
0.0040727265
0.0021725957
0.0067144204
-0.0094784055
-0.001141878
0.0122004214
-0.0047945961
0.0180995824
0.0021783032
-0.0007723338
0.0017464641
-0.0045248782
-0.0030707873
-0.001771324
-0.0119273545
-0.0014265012
0.0013087068
-0.0023860999
0.0056461359
0.0019911842
-0.0032377566
0.0010109242
0.0179200739
-0.0072502884
0.0120181602
-0.0022933737
-0.0027061757
-0.0100369834
-0.0116099967
-0.0039449059
-0.0033367063
0.0157116438
0.0018475213
0.0120287551
-0.0070108157
-0.0020619188
0.0051019795
0.0125162467
0.005614522
-0.0002330475
-0.0087386217
0.0191760658

11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/14/2013
11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/3/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013

20,217.39
20,229.05
20,635.13
20,890.82
20,850.74
20,399.42
20,194.40
20,281.91
20,490.96
20,666.15
20,822.77
20,894.94
20,974.79
21,239.36
21,196.81
21,164.52
21,033.97
20,929.01
20,570.28
20,683.52
20,725.43
20,767.88
20,864.97
20,893.89
20,882.89
20,415.51
20,547.62
20,607.54
20,528.59
20,272.91
20,249.26
19,983.61
19,895.10
19,915.95
19,902.07
19,517.15
19,379.77
19,727.27
19,893.85
19,856.24
19,920.21
19,900.96
20,263.71
20,646.64
19,962.16

1179.9
1201.1
1226.95
1243.05
1223.85
1222.75
1227.35
1265.35
1270.3
1297.15
1279.75
1292.05
1289.05
1299.95
1295.55
1303.75
1224.55
1229.35
1209.8
1239.6
1218.2
1222
1218.05
1198.55
1186.35
1163.65
1151.75
1129.6
1108.2
1110.7
1106.95
1105.35
1135.5
1140.6
1159.25
1157.8
1135.05
1128.95
1125.65
1137.05
1115.9
1120.9
1152.75
1182.95
1137.35

-0.0005763988
-0.0196790619
-0.0122393472
0.0019222339
0.0221241584
0.0101523195
-0.0043146824
-0.0102020598
-0.0084771474
-0.0075215737
-0.0034539463
-0.0038069511
-0.01245659
0.0020073775
0.0015256665
0.0062066267
0.0050150485
0.0174392376
-0.0054748902
-0.0020221535
-0.0020440218
-0.0046532538
-0.0013841367
0.000526747
0.0228933786
-0.0064294551
-0.0029076736
0.003845856
0.0126119043
0.0011679439
0.0132933939
0.0044488341
-0.0010468996
0.0006974149
0.0197221418
0.0070888354
-0.0176152098
-0.008373442
0.0018941149
-0.0032113115
0.00096729
-0.0179014603
-0.0185468435
0.0342888746
0.0079847385

9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/6/2013
9/5/2013
9/4/2013
9/3/2013
9/2/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/14/2013
8/13/2013
8/12/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013

19,804.03
19,742.47
19,732.76
19,781.88
19,997.45
19,997.09
19,270.06
18,979.76
18,567.55
18,234.66
18,886.13
18,619.72
18,401.04
17,996.15
17,968.08
18,558.13
18,519.44
18,312.94
17,905.91
18,246.04
18,307.52
18,598.18
19,367.59
19,229.84
18,946.98
18,789.34
18,664.88
18,733.04
19,182.26
19,164.02
19,317.19
19,345.70
19,348.34
19,593.28
19,748.19
19,804.76
20,090.68
20,302.13
20,159.12
20,149.85
20,128.41
19,948.73
19,851.23
20,034.48
19,958.47

1128.65
0.0031181509
1128.4
0.0004920751
1153.5
-0.0024830805
1178.9
-0.0107798744
1183.3 1.800261938E-005
1207.2
0.0377284762
1147.9
0.0152952408
1121.25
0.0222005596
1050.55
0.0182558929
1056.1
-0.0344946265
1079.05
0.0143079488
1111.15
0.0118841109
1111.65
0.0224987011
1053.25
0.0015622148
1081.55
-0.0317946905
1100.85
0.002089156
1123.8
0.0112761796
1093.8
0.0227316009
1091.85
-0.0186413052
1046.55
-0.0033581829
1070.5
-0.015628411
1088.1
-0.0397266774
1092.95
0.0071633461
1049.8
0.0149290283
1064.15
0.0083898636
1013.05
0.0066681382
1038.25
-0.0036384911
1063.2
-0.0234185127
1121.55
0.0009517836
1099.4
-0.0079292071
1102.1
-0.0014737125
1122.05
-0.0001364458
1101.05
-0.0125012249
1111.05
-0.0078442632
1129.05
-0.002856384
1179.1
-0.0142314745
1211.2
-0.0104151633
1247.35
0.0070940597
1256.8
0.0004600531
1250.1
0.0010651611
1242.8
0.0090070897
1242.05
0.0049115344
1241.8
-0.009146731
1278.2
0.0038084082
1239.25
0.0143529751

7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013
6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/11/2013

19,676.06
19,294.12
19,439.48
19,324.77
19,495.82
19,410.84
19,177.76
19,463.82
19,577.39
19,395.81
18,875.95
18,552.12
18,629.15
18,540.89
18,774.24
18,719.29
19,245.70
19,223.28
19,325.87
19,177.93
18,827.16
19,041.13
19,143.00
19,441.07
19,429.23
19,519.49
19,568.22
19,545.78
19,610.48
19,760.30
20,215.40
20,147.64
20,160.82
20,030.77
19,704.33
19,674.33
20,062.24
20,111.61
20,223.98
20,286.12
20,247.33
20,212.96
19,722.29
19,691.67
20,122.32

1228.85
1229.15
1221.65
1219.25
1227.3
1223.75
1207.15
1237.4
1224.65
1227.4
1163.4
1147.25
1162.65
1131.3
1178.6
1201.2
1214.7
1216.2
1216.3
1215.95
1217.85
1259.75
1273.15
1283.55
1277.9
1268.7
1251
1225.25
1221.65
1221.1
1218.7
1240.45
1257.35
1256.2
1248.7
1263.3
1271.85
1269.5
1316.45
1318.25
1315.05
1342.1
1331.75
1334.75
1358.55

0.0197956683
-0.0074775663
0.0059359051
-0.0087736756
0.0043779661
0.0121536613
-0.0146970122
-0.0058010797
0.0093618158
0.0275408655
0.017455148
-0.0041349176
0.0047602893
-0.0124292648
0.0029354746
-0.0273520838
0.0011662942
-0.0053084285
0.0077140755
0.0186310628
-0.0112372533
-0.0053215275
-0.015331975
0.0006093911
-0.0046240962
-0.0024902623
0.0011480739
-0.0032992563
-0.0075818687
-0.0225125399
0.0033631731
-0.0006537433
0.0064925113
0.016566917
0.0015248296
-0.0193353285
-0.002454801
-0.0055562753
-0.0030631782
0.0019158082
0.0017003942
0.0248789568
0.0015549722
-0.0214016078
0.0019768337

5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/23/2013
4/22/2013
4/18/2013
4/17/2013
4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/28/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013

20,082.62
19,939.04
19,990.18
19,888.95
19,673.64
19,575.64
19,735.77
19,504.18
19,387.50
19,286.72
19,406.85
19,179.36
19,169.83
19,016.46
18,731.16
18,744.93
18,357.80
18,242.56
18,542.20
18,414.45
18,226.48
18,437.78
18,450.23
18,509.70
18,801.64
19,040.95
18,864.75
18,835.77
18,704.53
18,681.42
18,735.60
18,792.87
18,884.19
19,008.10
19,293.20
19,427.56
19,570.44
19,362.55
19,564.92
19,646.21
19,683.23
19,413.54
19,252.61
19,143.17
18,877.96

1360.85
1344.25
1334.25
1356.75
1342.3
1327.45
1371.05
1365.35
1321.05
1287.5
1292.25
1278.75
1257.7
1270.5
1249.65
1232.5
1215.4
1190.3
1176.55
1154.95
1102.8
1141.2
1173.25
1173.95
1194
1204.8
1215.2
1190.85
1189.85
1214.3
1226.35
1239.4
1227.4
1277.15
1291.8
1302.85
1313.95
1299.6
1317.35
1277.65
1268.45
1268.25
1263.15
1266.95
1269.8

0.0072009485
-0.0025582561
0.0050897609
0.0109440856
0.005006222
-0.0081136941
0.011873865
0.0060183108
0.0052253571
-0.0061900824
0.0118611883
0.0004971353
0.0080651183
0.0152313044
-0.0007345986
0.0210880389
0.0063170958
-0.0161598947
0.0069374866
0.0103130171
-0.0114601649
-0.0006747883
-0.00321291
-0.0155273689
-0.0125681754
0.0093401715
0.001538562
0.0070164821
0.001237058
-0.0028918209
-0.0030474324
-0.0048357912
-0.0065187999
-0.0147772272
-0.0069159483
-0.0073008067
0.0107367057
-0.0103435128
-0.0041376937
-0.0018807889
0.0138918507
0.0083588667
0.0057169215
0.0140486578
-0.0021439309

3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013
2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013
2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
12/31/2012

18,918.52
18,861.54
19,152.41
19,015.14
19,331.69
19,317.01
19,325.36
19,642.75
19,635.72
19,501.08
19,468.15
19,497.18
19,608.08
19,561.04
19,460.57
19,484.77
19,580.32
19,639.72
19,659.82
19,751.19
19,781.19
19,894.98
20,005.00
19,990.90
20,103.35
20,103.53
19,923.78
20,026.61
19,981.57
20,101.82
20,039.04
19,964.03
19,817.63
19,986.82
19,906.41
19,663.64
19,663.55
19,666.59
19,742.52
19,691.42
19,784.08
19,764.78
19,714.24
19,580.81
19,426.71

1280.75
0.0030209622
1264.8
-0.0151871227
1301.05
0.0072189845
1282.2
-0.0163746677
1293.1
0.000759952
1305.5
-0.0004320747
1292.2
-0.0161581245
1321.15
0.000358021
1308.6
0.006904233
1286.4
0.0016914807
1294.55
-0.0014889333
1292.45
-0.0056558317
1296.3
0.0024047801
1305.9
0.005162747
1311.85
-0.0012419957
1317.55
-0.0048798998
1328.8
-0.003024483
1335.1
-0.0010223898
1389.2
-0.0046260504
1394.45
-0.0015165923
1377
-0.0057195333
1368.55
-0.0054996251
1327.95
0.0007053209
1309.95
-0.0055935951
1317.2 -8.953651423E-006
1281.25
0.0090218824
1252.8
-0.0051346683
1303
0.0022540771
1301.6
-0.0059820454
1314.65
0.0031328846
1313.65
0.0037572574
1314.4
0.0073873617
1327.85
-0.0084650785
1359
0.0040394024
1330.45
0.0123461373
1315.45
0.000004577
1320
-0.0001545769
1318.3
-0.0038460136
1316.45
0.0025950389
1316.45
-0.0046835638
1320.2
0.0009764844
1316.15
0.0025636291
1321.6
0.0068143248
1313.9
0.0079323776
1297.2
-0.000932381

12/28/2012
12/27/2012
12/26/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/10/2012
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
11/30/2012
11/29/2012
11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/13/2012
11/12/2012
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/23/2012

19,444.84
19,323.80
19,417.46
19,255.09
19,242.00
19,453.92
19,476.00
19,364.75
19,244.42
19,317.25
19,229.26
19,355.26
19,387.14
19,409.69
19,424.10
19,486.80
19,391.86
19,348.12
19,305.32
19,339.90
19,170.91
18,842.08
18,537.01
18,506.57
18,517.34
18,460.38
18,329.32
18,339.00
18,309.37
18,471.37
18,618.87
18,670.34
18,683.68
18,846.26
18,902.41
18,817.38
18,762.87
18,755.45
18,561.70
18,505.38
18,430.85
18,635.82
18,625.34
18,758.63
18,710.02

1306.3
1303.6
1297.9
1298.75
1302.5
1324
1344.35
1339.85
1352.15
1366.65
1362
1403.2
1408.8
1413.3
1402.95
1404.35
1403.7
1391.75
1373.65
1377.15
1381.4
1347.15
1321.85
1306.6
1310.6
1329.9
1330.6
1355.45
1320.2
1394.6
1379
1365.4
1305.35
1352.1
1335.2
1309.7
1214.85
1226.75
1226
1225
1119.7
1144.55
1149
1167.1
1161.95

0.0062637783
-0.0048234939
0.0084325755
0.0006802827
-0.0108934343
-0.001133703
0.0057449748
0.0062527216
-0.0037702054
0.0045758391
-0.0065098583
-0.001644389
-0.0011617908
-0.0007418619
-0.0032175627
0.0048958687
0.0022606848
0.0022170055
-0.0017880134
0.008814918
0.0174518949
0.0164573467
0.0016448213
-0.000581617
0.003085527
0.0071502925
-0.0005278369
0.0016182971
-0.0087703294
-0.0079220705
-0.0027567789
-0.0007139921
-0.0086266453
-0.0029705207
0.004518695
0.0029052059
0.0003956183
0.0104381603
0.0030434393
0.0040437636
-0.0109987111
0.0005626743
-0.0071055296
0.0025980731
-0.0044387829

10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/18/2012
9/17/2012
9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/8/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/17/2012

18,793.44
18,682.31
18,791.93
18,610.77
18,577.70
18,713.55
18,675.18
18,804.75
18,631.10
18,793.36
18,708.98
18,938.46
19,058.15
18,869.69
18,823.91
18,762.74
18,579.50
18,632.17
18,694.41
18,673.34
18,752.83
18,349.25
18,496.01
18,542.31
18,464.27
18,021.16
18,000.03
17,852.95
17,766.78
17,749.65
17,683.73
17,346.27
17,313.34
17,440.87
17,384.40
17,429.56
17,541.64
17,490.81
17,631.71
17,678.81
17,783.21
17,850.22
17,846.86
17,885.26
17,691.08

1135.35
1154.6
1163.55
1166.95
1162.35
1158.3
1134
1083.45
1052.55
1073.85
1032
1020.7
1007.3
1009.15
996.7
931.9
921.5
921
918.3
919
910.7
916.3
922.35
920.6
905.35
893.35
892.25
895.1
898.5
898.6
892.4
904.1
898.65
902.3
904.55
917.7
921.9
927
926
938.25
937.9
941.95
950.8
929.8
924.95

0.0059484079
-0.0058333551
0.0097341486
0.0017800912
-0.0072594457
0.0020545987
-0.0068902804
0.0093204373
-0.0086339005
0.0045101336
-0.0121171415
-0.0062802528
0.0099874455
0.0024320133
0.0032601848
0.0098624828
-0.0028268312
-0.0033293375
0.0011283466
-0.0042388269
0.0219943594
-0.0079346843
-0.002496992
0.0042265413
0.0245883173
0.0011738869
0.0082384144
0.0048500629
0.0009650895
0.0037277203
0.0194543265
0.0019020016
-0.0073121352
0.0032483146
-0.0025910006
-0.0063893684
0.0029060975
-0.0079912839
-0.0026642065
-0.0058707061
-0.0037540154
0.0001882684
-0.0021470194
0.010976153
0.0019181966

8/16/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012
7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012
6/15/2012
6/14/2012

17,657.21
17,728.20
17,633.45
17,557.74
17,560.87
17,600.56
17,601.78
17,412.96
17,197.93
17,224.36
17,257.38
17,236.18
17,143.68
16,839.19
16,639.82
16,846.05
16,918.08
16,877.35
17,158.44
17,278.85
17,185.01
17,105.30
17,103.31
17,213.70
17,232.55
17,489.14
17,618.35
17,391.98
17,521.12
17,538.67
17,462.81
17,425.71
17,398.98
17,429.98
16,990.76
16,967.76
16,906.58
16,882.16
16,972.51
17,032.56
16,896.63
16,859.80
16,705.83
16,949.83
16,677.88

920.6
-0.0040043546
922.25
0.0053733104
925.05
0.0043120584
923.5
-0.0001782372
938.4
-0.0022550419
936.05 -6.931117194E-005
943.25
0.0108436475
935.7
0.0125032489
919.35
-0.0015344547
936.95
-0.0019133843
933.85
0.0012299709
911.55
0.0053955743
907.75
0.0180822237
905.45
0.0119814998
908.05
-0.0122420389
917.05
-0.0042575753
931.2
0.0024132936
923.95
-0.0163820254
908.3
-0.0069686351
913.85
0.0054605729
917.15
0.0046599592
921.9
0.0001163517
931.7
-0.0064129153
932.55
-0.0010938602
927.65
-0.0146713904
928.5
-0.0073338309
928.5
0.0130157693
945.15
-0.0073705334
963.1
-0.001000646
969.05
0.004344089
998.5
0.0021290381
998.9
0.001536297
1001.1
-0.0017785448
991.6
0.0258505211
974.45
0.0013555119
976.05
0.0036187094
947.45
0.0014464974
947.1
-0.005323314
937.9
-0.0035256004
927.5
0.0080447995
929
0.0021844862
926.25
0.009216543
916.05
-0.0143954246
917.55
0.0163060293
910.35
-0.0120037842

6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012
5/2/2012
4/30/2012
4/28/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012
4/13/2012
4/12/2012

16,880.51
16,862.80
16,668.01
16,718.87
16,649.05
16,454.30
16,020.64
15,988.40
15,965.16
16,218.53
16,312.15
16,438.58
16,416.84
16,217.82
16,222.30
15,948.10
16,026.41
16,183.26
16,152.75
16,070.48
16,030.09
16,328.25
16,215.84
16,292.98
16,420.05
16,479.58
16,546.18
16,912.71
16,831.08
17,151.19
17,301.91
17,318.81
17,187.34
17,134.25
17,130.67
17,151.29
17,207.29
17,096.68
17,373.84
17,503.71
17,392.39
17,357.94
17,150.95
17,094.51
17,332.62

917.9
928.95
920.7
924.75
927
926.25
898.15
901.85
910.95
928.65
908.95
911.9
915.3
919.9
917.8
903.1
904.55
896.3
856.5
858.75
857.45
860.85
861.25
846.2
853.55
855.65
866.25
883.85
906.3
907.05
909.65
937.35
895.45
897.15
902.8
898.5
912.8
909.75
921.8
944.25
931.15
901.4
919.7
909.9
920.15

0.0010502408
0.0116864581
-0.0030420716
0.0041936327
0.0118358119
0.0270688312
0.0020164619
0.0014556697
-0.0156222543
-0.0057392802
-0.0076910536
0.00132425
0.0122716863
-0.0002761631
0.0171932707
-0.0048863095
-0.0096921139
0.0018888425
0.0051193244
0.0025196365
-0.018260377
0.0069321108
-0.0047345544
-0.0077387097
-0.0036123493
-0.0040250982
-0.0216718669
0.0048499562
-0.0186640111
-0.008711177
-0.0009758176
0.0076492348
0.0030984724
0.0002089819
-0.0012022419
-0.0032544346
0.0064696772
-0.0159527197
-0.0074195699
0.0064005004
0.0019846825
0.0120687192
0.0033016448
-0.0137376807
0.007745619

4/11/2012
4/10/2012
4/9/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/7/2012
3/6/2012
3/5/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012

17,199.40
17,243.84
17,222.14
17,486.02
17,597.42
17,478.15
17,404.20
17,058.61
17,121.62
17,257.36
17,052.78
17,361.74
17,196.47
17,601.71
17,316.18
17,273.37
17,466.20
17,675.85
17,919.30
17,813.62
17,587.67
17,503.24
17,145.52
17,173.29
17,362.87
17,636.99
17,636.80
17,583.97
17,752.68
17,731.12
17,445.75
17,923.57
18,078.50
18,145.25
18,428.61
18,289.35
18,153.99
18,202.41
17,848.57
17,772.84
17,748.69
17,830.75
17,707.32
17,622.45
17,707.31

893.85
-0.0025771522
888.4
0.001260006
883.5
-0.0150909126
914.95
-0.0063304734
908.1
0.0068239488
902.3
0.0042489744
917.35
0.0202589777
888.45
-0.0036801424
863.75
-0.0078656295
855.35
0.0119968709
863.85
-0.0177954514
873.55
0.0096106934
875.3
-0.0230227631
877.75
0.0164892026
867.6
0.0024783815
867.65
-0.0110401805
854.7
-0.0118608157
861.1
-0.0135859102
862.9
0.0059325393
849.45
0.0128470684
848.05
0.0048236784
843.8
0.0208637592
817.6
-0.001617046
826.05
-0.0109187018
821.85
-0.0155423346
824.15 1.077292933E-005
830
0.003004441
846.2
-0.0095033539
865.1
0.0012159412
862.2
0.0163575656
814.25
-0.0266587516
827.65
-0.0085698482
825.5
-0.0036786487
806.85
-0.0153760918
841.55
0.0076142673
860.35
0.0074562121
866.7
-0.0026600873
828
0.0198245574
814.3
0.004260996
819.1
0.0013606638
815.6
-0.004602162
819.8
0.0069705636
822.7
0.0048160159
826.85
-0.0047923711
831.45
0.0058137025

2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/7/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
12/30/2011
12/29/2011
12/28/2011
12/27/2011
12/26/2011
12/23/2011
12/22/2011
12/21/2011
12/20/2011
12/19/2011
12/16/2011
12/15/2011
12/14/2011
12/13/2011
12/12/2011
12/9/2011
12/8/2011
12/7/2011
12/5/2011
12/2/2011

17,604.96
17,431.85
17,300.58
17,193.55
16,863.30
17,233.98
17,077.18
16,995.77
16,751.73
16,739.01
16,643.74
16,451.47
16,466.05
16,189.36
16,154.62
16,037.51
16,175.86
16,165.09
15,814.72
15,848.80
15,867.73
15,857.08
15,882.64
15,939.36
15,517.92
15,454.92
15,543.93
15,727.85
15,873.95
15,970.75
15,738.70
15,813.36
15,685.21
15,175.08
15,379.34
15,491.35
15,836.47
15,881.14
16,002.51
15,870.35
16,213.46
16,488.24
16,877.06
16,805.33
16,846.83

819.9
820.85
811.4
830.25
810.85
799.45
774.95
773.15
780.5
756.2
741.95
749.1
748.55
729.9
720.05
718.15
712.9
710.4
687.15
678.75
674.8
690.15
698.1
692.5
678.25
676.5
666.4
671.55
685.45
681.95
692.25
690.45
668.4
674.9
664.35
663.1
649.25
691.7
723.25
735.95
762.7
768.1
772.2
766.5
770.95

0.0099306729
0.0075876069
0.0062250088
0.0195839486
-0.0215086707
0.0091818438
0.0047900154
0.0145680476
0.0007599016
0.005724074
0.0116871015
-0.0008854583
0.0170908547
0.0021504684
0.0073022558
-0.0085528683
0.0006662505
0.0221546761
-0.0021503205
-0.0011929873
0.0006716243
-0.0016093042
-0.0035584867
0.0271582789
0.0040763718
-0.0057263511
-0.011693906
-0.0092037584
-0.0060610804
0.0147439115
-0.0047213242
0.0081701169
0.0336162972
-0.0132814542
-0.0072304867
-0.0217927354
-0.0028127704
-0.0075844352
0.0083274786
-0.0211620468
-0.0166652111
-0.0230383728
0.0042682887
-0.0024633714
0.0220451422

12/1/2011
11/30/2011
11/29/2011
11/28/2011
11/25/2011
11/24/2011
11/23/2011
11/22/2011
11/21/2011
11/18/2011
11/17/2011
11/16/2011
11/15/2011
11/14/2011
11/11/2011
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
10/31/2011
10/28/2011
10/26/2011
10/25/2011
10/24/2011
10/21/2011
10/20/2011
10/19/2011
10/18/2011
10/17/2011
10/14/2011
10/13/2011
10/12/2011
10/11/2011
10/10/2011
10/7/2011
10/5/2011
10/4/2011
10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011

16,483.45
16,123.46
16,008.34
16,167.13
15,695.43
15,858.49
15,699.97
16,065.42
15,946.10
16,371.51
16,461.71
16,775.87
16,882.67
17,118.74
17,192.82
17,362.10
17,569.53
17,562.61
17,481.93
17,464.85
17,480.83
17,705.01
17,804.80
17,288.83
17,254.86
16,939.28
16,785.64
16,936.89
17,085.34
16,748.29
17,025.09
17,082.69
16,883.92
16,958.39
16,536.47
16,557.23
16,232.54
15,792.41
15,864.86
16,151.45
16,453.76
16,698.07
16,446.02
16,524.03
16,051.10

762.6
750.05
749.4
755.4
743.2
746.75
742.05
753.95
749.35
753.5
771.25
795.5
801.2
817.85
813.55
817.25
835.7
827.65
826.85
823.1
824.75
841.25
819.2
822.55
818.25
817.45
821.9
831.35
827.6
805.2
809.15
801.55
800.2
786.15
773.4
763.2
751.05
761.3
775.6
764.4
800.55
787.75
788
789.05
774.8

0.0223270936
0.0071912516
-0.0098217804
0.030053334
-0.0102821895
0.0100968346
-0.0227476157
0.0074827074
-0.0259847748
-0.0054793822
-0.0187268976
-0.0063260136
-0.0137901504
-0.0043087754
-0.0097499726
-0.011806235
0.0003940189
0.0046150511
0.0009779643
-0.0009141442
-0.0126619527
-0.0056046684
0.0298441248
0.0019687207
0.0186300716
0.0091530618
-0.0089302109
-0.0086887355
0.0201244426
-0.0162583575
-0.0033718343
0.01177274
-0.0043913367
0.0255145143
-0.0012538329
0.0200024149
0.0278697172
-0.0045666965
-0.0177439177
-0.018373308
-0.0146310322
0.0153258965
-0.0047210033
0.0294640243
-0.0068654615

9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011
7/27/2011
7/26/2011
7/25/2011
7/22/2011
7/21/2011
7/20/2011

16,162.06
16,361.15
17,065.15
17,099.28
16,745.35
16,933.83
16,876.54
16,709.60
16,467.44
16,501.74
16,866.97
17,165.54
17,065.00
16,862.81
16,713.33
16,821.46
16,676.75
16,416.33
15,848.83
16,146.33
16,284.98
16,498.47
16,341.70
16,141.67
16,469.79
16,840.80
16,730.94
16,839.63
17,059.40
17,130.51
16,857.91
16,990.18
17,305.87
17,693.18
17,940.55
18,109.89
18,314.33
18,197.20
18,209.52
18,432.25
18,518.22
18,871.29
18,722.30
18,436.19
18,502.38

793.6
816.3
829.65
850.8
842.85
863.3
814.3
812.2
820.95
823.75
834.7
798.65
805.45
804.45
801.7
799
787
769.55
781.25
775.55
786.55
784.55
787.8
791.95
794
818.5
824.45
827.3
851.75
859.75
840.6
856.2
860.25
870.3
883.45
870.55
887.4
871.8
879.85
866.7
865.7
871.7
862.4
854.75
851.65

-0.01216846
-0.0412536661
-0.0019959905
0.0211360169
-0.0111303822
0.0033946532
0.009990664
0.0147053823
-0.0020785687
-0.0216535631
-0.0173935687
0.005891591
0.0119902911
0.0089437593
-0.0064280984
0.0086773502
0.0158634725
0.0358070596
-0.0184252397
-0.0085139804
-0.0129399878
0.0095932492
0.0123921503
-0.019922537
-0.0220304261
0.0065662778
-0.0064544173
-0.0128826336
-0.0041510731
0.0161704505
-0.0077850853
-0.0182417873
-0.0218903555
-0.0137883175
-0.0093506918
-0.0111628435
0.0064367045
-0.0006765692
-0.012083712
-0.0046424548
-0.0187093728
0.0079578898
0.0155189331
-0.0035773776
-0.008121103

7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011
5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011

18,653.87
18,507.04
18,561.92
18,618.20
18,596.02
18,411.62
18,721.39
18,858.04
19,078.30
18,726.97
18,744.56
18,814.48
18,762.80
18,845.87
18,693.86
18,492.45
18,412.41
18,240.68
17,727.49
17,550.63
17,560.30
17,506.63
17,870.53
17,985.88
18,132.24
18,308.66
18,266.03
18,268.54
18,384.90
18,394.29
18,495.62
18,420.11
18,376.48
18,494.18
18,608.81
18,503.28
18,232.06
18,266.10
18,044.64
17,847.24
18,011.97
17,993.33
18,326.09
18,141.40
18,086.20

857.2
855.9
854.85
847.05
848.95
840.5
841.75
849.9
844
840.5
838.25
834.5
842.65
840.1
847.5
875.8
879.15
862.65
842.85
839.05
834.6
844.4
845.2
847.55
837.05
833.5
835.2
803.4
794.35
801.15
793.7
795.75
793.1
793
797.9
797.85
790.85
782
790.15
791.05
798.65
788.2
796.6
798.95
795.8

0.0079337376
-0.0029565907
-0.0030228486
0.0011927283
0.0100154142
-0.0165463141
-0.0072462462
-0.0115450538
0.0187606431
-0.0009384056
-0.0037162866
0.0027543863
-0.0044078623
0.0081315469
0.0108914719
0.0043470681
0.0094146709
0.0289488247
0.0100771311
-0.000550674
0.0030656957
-0.0203631342
-0.0064133643
-0.0080718102
-0.0096358772
0.0023338405
-0.0001373947
-0.006329107
-0.0005104845
-0.0054785944
0.0040993241
0.0023742305
-0.0063641643
-0.0061599855
0.0057033131
0.0148759932
-0.0018635615
0.0122728965
0.0110605337
-0.0091455849
0.0010359394
-0.0181577194
0.0101805814
0.0030520507
-0.0028201474

5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011
4/26/2011
4/25/2011
4/21/2011
4/20/2011
4/19/2011
4/18/2011
4/15/2011
4/13/2011
4/11/2011
4/8/2011
4/7/2011
4/6/2011
4/5/2011
4/4/2011
4/1/2011
3/31/2011
3/30/2011
3/29/2011
3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011

18,137.35
18,345.03
18,531.28
18,335.79
18,584.96
18,512.77
18,528.96
18,518.81
18,210.58
18,469.36
18,534.69
18,998.02
19,135.96
19,292.02
19,448.69
19,545.35
19,584.31
19,602.23
19,470.98
19,121.83
19,091.17
19,386.82
19,696.86
19,262.54
19,451.45
19,591.18
19,612.20
19,686.82
19,701.73
19,420.39
19,445.22
19,290.18
19,120.80
18,943.14
18,815.64
18,350.74
18,206.16
17,988.30
17,839.05
17,878.81
18,149.87
18,358.69
18,167.64
18,439.48
18,174.09

803.5
805.25
809.85
776.65
774.05
766.05
775.65
782.65
780.1
779.2
782.05
781.95
809.55
817.8
820.2
820.9
820.7
818.9
819.95
817.85
831.25
838.8
844.9
859.4
862.35
884.7
882.4
878.45
878.8
869.4
874.5
879.4
811.4
780.85
776.2
765.75
754.05
753.1
762.6
768.7
767.9
770.9
760.3
765.95
758.5

-0.0113207773
-0.0100505739
0.0106616622
-0.0134070776
0.0038994705
-0.0008737673
0.0005480914
0.016925875
-0.0140113139
-0.003524742
-0.024388331
-0.0072084181
-0.0080893551
-0.0080555554
-0.0049454218
-0.0019893476
-0.0009141817
0.0067408009
0.0182592356
0.0016059781
-0.0152500513
-0.01574058
0.0225473899
-0.0097118724
-0.0071322912
-0.0010717819
-0.0037903531
-0.0007567863
0.0144868357
-0.0012769205
0.00803725
0.008858416
0.009378593
0.0067762776
0.0253341282
0.0079412682
0.0121112056
0.0083664769
-0.0022238617
-0.0149345422
-0.0113744499
0.0105159503
-0.0147422812
0.0146026569
-0.0083964518

3/10/2011
3/9/2011
3/8/2011
3/7/2011
3/4/2011
3/3/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011
2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/15/2011
2/14/2011
2/11/2011
2/10/2011
2/9/2011
2/8/2011
2/7/2011
2/4/2011
2/3/2011
2/2/2011
2/1/2011
1/31/2011
1/28/2011
1/27/2011
1/25/2011
1/24/2011
1/21/2011
1/20/2011
1/19/2011
1/18/2011
1/17/2011
1/14/2011
1/13/2011
1/12/2011
1/11/2011
1/10/2011
1/7/2011
1/6/2011
1/5/2011

18,327.98
18,469.95
18,439.65
18,222.67
18,486.45
18,489.76
18,446.50
17,823.40
17,700.91
17,632.41
18,178.33
18,296.16
18,438.31
18,211.52
18,506.82
18,300.90
18,273.80
18,202.20
17,728.61
17,463.04
17,592.77
17,775.70
18,037.19
18,008.15
18,449.31
18,090.62
18,022.22
18,327.76
18,395.97
18,684.43
18,969.45
19,151.28
19,007.53
19,046.54
18,978.32
19,092.05
18,882.25
18,860.44
19,182.82
19,534.10
19,196.34
19,224.12
19,691.81
20,184.74
20,301.10

776.7
789.85
784.85
767.85
752.6
762.85
766.75
752.05
733.3
732.25
748.65
739.15
749.75
759.4
773
766.15
773.7
763.35
748.9
736.85
731.75
729.4
744.25
742.75
772.05
755.95
742
737.85
705.6
719.25
739.8
749.7
752.4
748.65
715.2
705
701.05
719.55
718.65
729.95
730.1
740.45
755.25
769.55
789.5

-0.0076865395
0.0016431982
0.0119071464
-0.0142688293
-0.000179018
0.0023451603
0.0349596598
0.0069199832
0.0038848915
-0.0300313615
-0.0064401492
-0.0077094918
0.0124531066
-0.0159562799
0.0112519056
0.0014829975
0.0039335904
0.0267133182
0.0152075469
-0.007374052
-0.0102910153
-0.0144972693
0.0016126032
-0.0239120054
0.0198274023
0.0037953149
-0.0166708861
-0.0037078773
-0.0154385229
-0.0150252116
-0.0094944046
0.0075627922
-0.002048141
0.003594628
-0.0059569297
0.011110964
0.0011563887
-0.0168056626
-0.0179829119
0.0175950207
-0.0014450596
-0.0237504831
-0.0244209239
-0.0057317091
-0.0096406019

1/4/2011
1/3/2011
12/31/2010
12/30/2010
12/29/2010
12/28/2010
12/27/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/19/2010
11/18/2010
11/16/2010
11/15/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010

20,498.72
20,561.05
20,509.09
20,389.07
20,256.03
20,025.42
20,028.93
20,073.66
19,982.88
20,015.80
20,060.32
19,888.88
19,864.85
19,647.77
19,799.19
19,691.78
19,508.89
19,242.36
19,696.48
19,934.64
19,981.31
19,966.93
19,992.70
19,850.00
19,521.25
19,405.10
19,136.61
19,318.16
19,459.85
19,691.84
19,957.59
19,585.44
19,930.64
19,865.14
20,309.69
20,156.89
20,589.09
20,875.71
20,932.48
20,852.38
21,004.96
20,893.57
20,465.74
20,345.69
20,355.63

802.5
816.3
775.9
776.5
770.65
772.9
772.05
773.3
779.9
783
776.8
772
774.25
773.2
784.95
779.1
766.55
750.1
784.6
815.2
832.2
851.15
883
832.9
835.45
821.7
806
829.05
833.3
848.45
852.05
825.1
852.6
886.55
886.25
886.75
906.25
906.05
898.8
897.85
907.85
899.1
905.75
886.8
913

-0.00303146
0.0025335108
0.0058864872
0.0065679208
0.0115158633
-0.0001752465
-0.0022282932
0.0045428887
-0.0016447007
-0.0022193066
0.0086198921
0.0012096744
0.0110485821
-0.0076477876
0.0054545602
0.0093747005
0.0138512116
-0.0230558963
-0.0119470429
-0.0023356827
0.0007201908
-0.0012889705
0.0071889169
0.0168406224
0.0059855399
0.0140301757
-0.009397893
-0.0072811455
-0.011781022
-0.013315736
0.0190013602
-0.017320066
0.0032972332
-0.0218885665
0.0075805345
-0.0209917
-0.0137298324
-0.0027120532
0.0038412881
-0.0072639986
0.0053313053
0.0209046924
0.0059005126
-0.000488317
0.0161384042

10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010
10/18/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
10/4/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/3/2010
9/2/2010
9/1/2010
8/31/2010
8/30/2010
8/27/2010

20,032.34
19,941.04
20,005.37
20,221.39
20,303.12
20,165.86
20,260.58
19,872.15
19,983.13
20,168.89
20,125.05
20,497.64
20,687.88
20,203.34
20,339.89
20,250.26
20,315.32
20,543.08
20,407.71
20,475.73
20,445.04
20,069.12
19,956.34
20,104.86
20,117.38
20,045.18
19,861.01
19,941.72
20,001.55
19,906.10
19,594.75
19,417.49
19,502.11
19,346.96
19,208.33
18,799.66
18,666.71
18,645.06
18,560.05
18,221.43
18,238.31
18,205.87
17,971.12
18,032.11
17,998.41

910.05
885.1
860.05
853.65
861.75
860.6
804.3
791.8
791.5
784.8
782.75
765.15
758.25
754.75
760.3
768.45
774.85
780.8
780.2
788.3
795.65
805.6
794.75
780.45
795.7
797.6
801.35
793.85
809.75
839.15
831.75
815.95
834.5
841.85
864.8
826.2
780.7
770.55
770.3
758.75
759.95
764.9
768.5
785.65
789.75

0.0045784974
-0.0032156366
-0.0106827473
-0.0040254897
0.0068065533
-0.0046750883
0.0195464507
-0.0055536845
-0.0092102243
0.0021783797
-0.0181772145
-0.0091957223
0.0239831632
-0.006713409
0.004426116
-0.0032025092
-0.0110869451
0.0066332773
-0.0033219817
0.0015010976
0.0187312647
0.0056513369
-0.0073872686
-0.0006223474
0.0036018634
0.0092729423
-0.0040472938
-0.0029912682
0.0047950126
0.0158894602
0.0091288833
-0.0043390177
0.0080193477
0.0072171813
0.0217381591
0.0071223049
0.0011611655
0.0045802678
0.0185836128
-0.0009255243
0.0017818429
0.0130626249
-0.0033822997
0.0018723876
-0.0125060695

8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/13/2010
8/12/2010
8/11/2010
8/10/2010
8/9/2010
8/6/2010
8/5/2010
8/4/2010
8/3/2010
8/2/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/2/2010
7/1/2010
6/30/2010
6/29/2010
6/28/2010
6/25/2010

18,226.35
18,179.64
18,311.59
18,409.35
18,401.82
18,454.94
18,257.12
18,048.85
18,050.78
18,167.03
18,073.90
18,070.19
18,219.99
18,287.50
18,143.99
18,172.83
18,217.44
18,114.83
18,081.21
17,868.29
17,992.00
17,957.37
18,077.61
18,020.05
18,130.98
18,113.15
17,977.23
17,878.14
17,928.42
17,955.82
17,909.46
17,938.16
17,985.90
17,937.20
17,833.54
17,651.73
17,471.03
17,614.48
17,441.44
17,460.95
17,509.33
17,700.90
17,534.09
17,774.26
17,574.53

848.7
854.05
862
882.4
883.15
899.3
880.8
889.65
870.1
873
814.15
810.9
802.8
799.85
800.5
806.65
811.15
816.25
815.7
770.55
771
770.45
776.75
784.35
795.15
799.9
827.35
821.85
820.35
815
817.95
824.75
826.4
828.55
814.7
828.35
824.15
823.65
827
828.65
829.85
826
828.6
809.35
806.5

0.0025693578
-0.0072058188
-0.005310345
0.0004091987
-0.0028783621
0.0108352248
0.0115392393
-0.0001069206
-0.0063989546
0.0051527341
0.0002053105
-0.0082217389
-0.0036915926
0.0079095061
-0.0015869845
-0.0024487524
0.0056644197
0.0018593888
0.0119160815
-0.0068758337
0.0019284561
-0.0066513217
0.0031942198
-0.0061182573
0.0009843677
0.0075606754
0.0055425229
-0.0028044858
-0.0015259676
0.0025885761
-0.0015999411
-0.0026543014
0.002715028
0.0058126429
0.0102998403
0.0103428361
-0.008143868
0.0099211992
-0.0011173504
-0.0027630983
-0.0108226135
0.0095134678
-0.0135122362
0.011364742
-0.008782171

6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/4/2010
6/3/2010
6/2/2010
6/1/2010
5/31/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
4/30/2010
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/23/2010

17,730.24
17,755.94
17,749.69
17,876.55
17,570.82
17,616.69
17,462.87
17,412.83
17,338.17
17,064.95
16,922.08
16,657.89
16,617.10
16,781.07
17,117.69
17,022.33
16,741.84
16,572.03
16,944.63
16,863.06
16,666.40
16,387.84
16,022.48
16,469.55
16,445.61
16,519.68
16,408.49
16,875.76
16,835.56
16,994.60
17,265.87
17,195.81
17,141.53
17,330.55
16,769.11
16,987.53
17,087.96
17,137.14
17,386.08
17,558.71
17,503.47
17,380.08
17,690.62
17,745.28
17,694.20

801.5
801.5
797.2
797.7
792.1
788.3
793.75
781.15
786.75
772.05
757.05
754.9
767.95
765
766.95
752.15
749.45
753.65
751.6
752.9
756.15
745.75
751.65
763.65
749.7
756.5
771.9
789.1
767.95
756.65
751.85
729.8
734.7
758.3
728.95
743.7
755.5
751.85
775
753.05
691.65
689.25
708.3
707.35
700.55

-0.001447403
0.0003521188
-0.0070964476
0.0173998709
-0.0026037808
0.0088084032
0.0028737431
0.0043061061
0.0160105948
0.0084428155
0.0158597517
0.0024547003
-0.009771129
-0.0196650366
0.0056020533
0.0167538335
0.0102467833
-0.0219892674
0.0048372004
0.0117997888
0.0169979692
0.0228029618
-0.0271452468
0.0014557076
-0.004483743
0.00677637
-0.0276888271
0.002387803
-0.0093582667
-0.0157113427
0.0040742483
0.0031665785
-0.0109067514
0.0334806081
-0.0128576668
-0.0058772375
-0.0028697904
-0.0143183512
-0.0098315879
0.0031559456
0.007099507
-0.0175539354
-0.0030802557
0.0028868217
0.0068402224

4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/16/2010
4/15/2010
4/13/2010
4/12/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/26/2010
3/25/2010
3/23/2010
3/22/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/5/2010
3/4/2010
3/3/2010
3/2/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010

17,573.99
17,472.56
17,460.58
17,400.68
17,591.18
17,639.26
17,821.96
17,853.00
17,933.14
17,714.40
17,970.02
17,941.37
17,935.68
17,692.62
17,527.77
17,590.17
17,711.35
17,644.76
17,558.85
17,451.02
17,410.57
17,578.23
17,519.26
17,490.08
17,383.18
17,164.99
17,166.62
17,167.96
17,098.33
17,052.54
17,102.60
16,994.49
16,971.70
17,000.01
16,772.56
16,429.55
16,254.20
16,255.97
16,286.32
16,237.05
16,191.63
16,327.84
16,428.91
16,226.68
16,038.35

699.4
0.0058051024
690.5
0.000686117
681.75
0.0034423942
676.3
-0.0108292906
689.85
-0.0027257379
699.95
-0.0102513977
697.65
-0.0017386434
687.8
-0.0044688214
691.4
0.0123481461
682.1
-0.0142248033
690.95
0.001596868
701.45
0.0003172447
682.4
0.0137379314
670
0.0094050755
679.1
-0.0035474359
659
-0.0068419403
662.05
0.0037739249
658
0.0048926894
660.3
0.0061790084
665.2
0.0023233013
668.9
-0.0095379341
658.45
0.0033660098
658.05
0.0016683743
654.4
0.0061496228
650.25
0.0127113386
654.2 -9.495171443E-005
647.65 -7.805237198E-005
646.75
0.0040723275
644.3
0.0026852305
643.9
-0.0029270403
649.95
0.0063614736
648.3
0.0013428236
650.65
-0.0016652931
664.7
0.0135608398
652.1
0.020877626
618.95
0.010787981
604.65
-0.0001088831
601
-0.0018635272
600.25
0.0030344182
603.3
0.002805153
601.1
-0.0083421935
614.95
-0.0061519602
613
0.0124628082
606.8
0.0117424797
613.5
-0.00707255

2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
2/1/2010
1/29/2010
1/28/2010
1/27/2010
1/25/2010
1/22/2010
1/21/2010
1/20/2010
1/19/2010
1/18/2010
1/15/2010
1/14/2010
1/13/2010
1/12/2010
1/11/2010
1/8/2010
1/7/2010
1/6/2010
1/5/2010
1/4/2010
12/31/2009
12/30/2009
12/29/2009
12/24/2009
12/23/2009
12/22/2009
12/21/2009
12/18/2009
12/17/2009
12/16/2009
12/15/2009
12/14/2009
12/11/2009
12/10/2009
12/9/2009
12/8/2009

16,152.59
15,922.17
16,042.18
15,935.61
15,915.65
15,790.93
16,224.95
16,496.05
16,163.44
16,356.03
16,357.96
16,306.87
16,289.82
16,780.46
16,859.68
17,051.14
17,474.49
17,486.06
17,641.08
17,554.30
17,584.87
17,509.80
17,422.51
17,526.71
17,540.29
17,615.72
17,701.13
17,686.24
17,558.73
17,464.81
17,343.82
17,401.56
17,360.61
17,231.11
16,692.00
16,601.20
16,719.83
16,894.25
16,912.77
16,877.16
17,097.55
17,119.03
17,189.31
17,125.22
17,227.68

618.8
621.75
614.6
601.85
590.45
587.55
599.65
600.75
593.55
601.35
590.65
571
550.45
563.4
566.15
575.7
591.85
586.75
584
595.55
574.1
580.3
589.2
596.4
585.3
592.85
595.75
587.05
576.75
578
572.05
573.55
566.4
570.1
565.2
560.95
569.2
579.5
590.85
572.6
592.45
603.65
604
600.7
614.8

0.0144716455
-0.0074809035
0.0066875382
0.0012541115
0.0078982049
-0.0267501595
-0.0164342373
0.0205779215
-0.0117748622
-0.0001179854
0.0031330353
0.001046666
-0.0292387694
-0.0046987843
-0.0112285747
-0.0242267442
-0.0006616699
-0.0087874439
0.0049435181
-0.0017384263
0.0042873134
0.0050101851
-0.0059452116
-0.0007742175
-0.0042819709
-0.0048251157
0.0008418974
0.0072619147
0.0053776709
0.0069759718
-0.0033180933
0.0023587881
0.0075154764
0.0322975078
0.0054694841
-0.0070951678
-0.0103242227
-0.0010950306
0.0021099521
-0.0128901509
-0.001254744
-0.0040885876
0.0037424337
-0.0059474056
0.0143989863

12/7/2009
12/4/2009
12/3/2009
12/2/2009
12/1/2009
11/30/2009
11/27/2009
11/26/2009
11/25/2009
11/24/2009
11/23/2009
11/20/2009
11/19/2009
11/18/2009
11/17/2009
11/16/2009
11/13/2009
11/12/2009
11/11/2009
11/10/2009
11/9/2009
11/6/2009
11/5/2009
11/4/2009
11/3/2009
10/30/2009
10/29/2009
10/28/2009
10/27/2009
10/26/2009
10/23/2009
10/22/2009
10/21/2009
10/20/2009
10/17/2009
10/16/2009
10/15/2009
10/14/2009
10/12/2009
10/9/2009
10/8/2009
10/7/2009
10/6/2009
10/5/2009
10/1/2009

16,983.14
17,101.54
17,185.68
17,169.91
17,198.27
16,926.22
16,632.01
16,854.93
17,198.95
17,131.08
17,180.18
17,021.85
16,785.65
16,998.78
17,050.65
17,032.51
16,848.83
16,696.03
16,849.60
16,440.56
16,498.72
16,158.28
16,063.90
15,912.13
15,404.94
15,896.28
16,052.72
16,283.49
16,353.40
16,740.50
16,810.81
16,789.74
17,009.17
17,223.01
17,326.01
17,322.82
17,195.20
17,231.11
17,026.67
16,642.66
16,843.54
16,806.66
16,958.54
16,866.41
17,134.55

607.1
616.3
626.1
621.55
620.2
619.9
611.85
612.45
630.8
624.9
631.7
657.65
620.65
632.9
636.4
642.05
631.3
638.6
633.7
634.75
630.45
610.2
589.95
563.8
563.25
565.8
577.25
581.9
577.55
602.55
637.95
630.05
646.45
653.9
679
669.4
592.4
592.55
591.6
592.35
606.15
621
602.25
603.35
597.1

-0.0069233531
-0.0048959366
0.0009184672
-0.0016490031
0.0160726967
0.0176893833
-0.013225804
-0.0200023839
0.0039618051
-0.0028579444
0.0093015742
0.0140715433
-0.0125379586
-0.0030421128
0.0010650221
0.0109016472
0.0091518762
-0.0091141629
0.0248799311
-0.0035251219
0.0210690742
0.0058752856
0.0095380065
0.0329238543
-0.0309091184
-0.0097453889
-0.0141720233
-0.004274952
-0.0231235626
-0.0041824279
0.0012549331
-0.0129006883
-0.0124159482
-0.0059448194
0.0001841502
0.0074218387
-0.0020840213
0.0120070454
0.0230738356
-0.011926234
0.0021943682
-0.0089559597
0.0054623361
-0.0156490833
0.0004501706

9/30/2009
9/29/2009
9/25/2009
9/24/2009
9/23/2009
9/22/2009
9/18/2009
9/17/2009
9/16/2009
9/15/2009
9/14/2009
9/11/2009
9/10/2009
9/9/2009
9/8/2009
9/7/2009
9/4/2009
9/3/2009
9/2/2009
9/1/2009
8/31/2009
8/28/2009
8/27/2009
8/26/2009
8/25/2009
8/24/2009
8/21/2009
8/20/2009
8/19/2009
8/18/2009
8/17/2009
8/14/2009
8/13/2009
8/12/2009
8/11/2009
8/10/2009
8/7/2009
8/6/2009
8/5/2009
8/4/2009
8/3/2009
7/31/2009
7/30/2009
7/29/2009
7/28/2009

17,126.84
16,852.91
16,693.00
16,781.43
16,719.50
16,886.43
16,741.30
16,711.11
16,677.04
16,454.45
16,214.19
16,264.30
16,216.86
16,183.55
16,123.67
16,016.32
15,689.12
15,398.33
15,467.46
15,551.19
15,666.64
15,922.34
15,781.07
15,769.85
15,688.47
15,628.75
15,240.83
15,012.32
14,809.64
15,035.26
14,784.92
15,411.63
15,518.49
15,020.16
15,074.59
15,009.77
15,160.24
15,514.03
15,903.83
15,830.98
15,924.23
15,670.31
15,387.96
15,173.46
15,331.94

584.15
580.7
581
588.5
588.55
588.9
599.4
606.5
621.2
617.35
609.95
603.5
598
599.45
595.6
598.5
583
582.7
582.7
585.9
600.75
580
576
572.1
567.15
568.8
558.95
531.8
505.05
506.65
492.45
488.1
495.2
468.2
475.05
480.3
485.75
479.15
455.8
462.05
456.4
452.95
449.95
448.3
464.25

0.0162541662
0.0095794644
-0.0052695152
0.0037040581
-0.0098854524
0.0086689803
0.0018065826
0.0020429285
0.0135276475
0.0148178848
-0.003080981
0.0029253505
0.0020582629
0.0037137947
0.0067025384
0.0208552169
0.0188845154
-0.0044693828
-0.0053841539
-0.0073691615
-0.0160591973
0.0089518645
0.0007114843
0.005187249
0.0038211629
0.025452682
0.0152214981
0.0136856804
-0.0150060591
0.0169321173
-0.0406647447
-0.0068859792
0.0331774096
-0.0036107118
0.0043185205
-0.0099253046
-0.0228045195
-0.0245098193
0.0046017366
-0.0058558561
0.0162038913
0.018348761
0.0141365252
-0.0103365915
-0.0028032447

7/27/2009
7/24/2009
7/23/2009
7/22/2009
7/21/2009
7/20/2009
7/17/2009
7/16/2009
7/15/2009
7/14/2009
7/13/2009
7/10/2009
7/9/2009
7/8/2009
7/7/2009
7/6/2009
7/3/2009
7/2/2009
7/1/2009
6/30/2009
6/29/2009
6/26/2009
6/25/2009
6/24/2009
6/23/2009
6/22/2009
6/19/2009
6/18/2009
6/17/2009
6/16/2009
6/15/2009
6/12/2009
6/11/2009
6/10/2009
6/9/2009
6/8/2009
6/5/2009
6/4/2009
6/3/2009
6/2/2009
6/1/2009
5/29/2009
5/28/2009
5/27/2009
5/26/2009

15,375.04
15,378.96
15,231.04
14,843.12
15,062.49
15,191.01
14,744.92
14,250.25
14,253.24
13,853.70
13,400.32
13,504.22
13,757.46
13,769.15
14,170.45
14,043.40
14,913.05
14,658.49
14,645.47
14,493.84
14,785.74
14,764.64
14,345.62
14,422.73
14,324.01
14,326.22
14,521.89
14,265.53
14,522.84
14,957.91
14,875.52
15,237.94
15,411.47
15,466.81
15,127.00
14,665.92
15,103.55
15,008.68
14,870.90
14,874.91
14,840.63
14,625.25
14,296.01
14,109.64
13,589.23

468.75
470.15
467.9
443.65
450.45
446.2
433.6
431.35
439.3
447.45
435.95
440.6
447.55
448.9
461.4
463.95
485.85
483.85
484.4
500
482.95
482.95
475.75
483.75
487.85
497.4
499.75
491.3
507.7
503.5
502.55
501.1
505.95
507
505.15
502.75
506.7
511.8
505.85
506.05
504.4
495.2
477.9
470.3
454.55

-0.0002548937
0.0097117465
0.0261346671
-0.0145639931
-0.008460267
0.0302538094
0.0347130752
-0.0002097769
0.0288399489
0.0338335204
-0.0076938912
-0.0184074677
-0.0008489994
-0.0283194959
0.0090469544
-0.0583146975
0.0173660452
0.0008890121
0.0104616858
-0.0197419947
0.00142909
0.0292089153
-0.0053464219
0.0068919248
-0.0001542626
-0.0134741415
0.0179705906
-0.017717609
-0.0290862828
0.0055386299
-0.0237840548
-0.0112597955
-0.0035779841
0.0224638064
0.0314388733
-0.0289753071
0.0063210089
0.0092650747
-0.0002695815
0.002309875
0.0147265859
0.0230302021
0.0132086999
0.038295768
-0.0232864858

5/25/2009
5/22/2009
5/21/2009
5/20/2009
5/19/2009
5/18/2009
5/15/2009
5/14/2009
5/13/2009
5/12/2009
5/11/2009
5/8/2009
5/7/2009
5/6/2009
5/5/2009
5/4/2009
4/29/2009
4/28/2009
4/27/2009
4/24/2009
4/23/2009
4/22/2009
4/21/2009
4/20/2009
4/17/2009
4/16/2009
4/15/2009
4/13/2009
4/9/2009
4/8/2009
4/6/2009
4/2/2009
4/1/2009

13,913.22
13,887.15
13,736.54
14,060.66
14,302.03
14,284.21
12,173.42
11,872.91
12,019.65
12,158.03
11,682.99
11,876.43
12,116.94
11,952.75
12,131.08
12,134.75
11,403.25
11,001.75
11,371.85
11,329.05
11,134.99
10,817.54
10,898.11
10,979.50
11,023.09
10,947.40
11,284.73
10,967.22
10,803.86
10,742.34
10,534.87
10,348.83
9,901.99

475.05
468.3
464.15
479.9
441.7
400
354.55
347.25
345.95
354.35
341.05
356.6
365.85
334.05
337.7
330.15
317
311.75
320.45
314.6
303.3
300.7
305.55
323.85
330.7
335.25
346.9
351.9
347.35
341.75
351.4
328.3
326.85

2009-10
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2010-11
0.361877 Beta
92.32686 Return on Market (AM)
85.87598 Return on Market (GM)
7.5 Risk Free Rate
38.19691 Cost of Equity (AM)
35.86248 Cost of Equity (GM)

Variance
CoVariance
Beta

0.000368 Variance
0.000243 CoVariance
0.6615 Beta

0.001877275
0.0109641875
-0.0230515495
-0.0168766252
0.0012475314
0.1733933439
0.0253105599
-0.0122083422
-0.0113817781
0.040660824
-0.0162877228
-0.0198490708
0.0137365878
-0.0147002575
-0.0003024372
0.0641483788
0.0364941941
-0.0325452763
0.0037778984
0.0174279456
0.0293458587
-0.007393025
-0.0074129059
-0.0039544266
0.0069139704
-0.0298926071
0.0289508189
0.0151205217
0.0057268714
0.019693646
0.0179769114
0.0451262827

0.2017715448
17.1421338019
14.9213177813
7.5
9.4455082319
8.9974107528
0.0001221759
8.527094126E-005
0.6979358409

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

96 Interest Expense
0.353535 Tax Rate
1,100.21 Debt
5.640796 Cost of Debt
3,292.28 Equity
4,392.49 Debt+Equity
30.04241 WACC (AM)
28.29269 WACC (GM)

100
0.3485169492
1,104.65

5.8976422473
4,239.58

5,344.23
8.712165887
8.3566899606

%change_JNK
annualised sensex return
0.0158620006
0.7564692343
-0.0012871287
2.0637092116
0.0143277986
1.9669590365
0.0029882819
0.663464551
-0.0145910535
-0.0044682773
-0.0018494055
5.0359360377
-0.00538694
0.0263425846
0.0113277746
0.2293412769
-0.005023963
-1.5509214093
0.013533885
0.0041795278
0.0084456606
0.381738943
-0.0034339966
0.5898773847
-0.0261311475
-1.3628912044
-0.0121777432
0.4983410014
0.0460412644
-1.8039642888
0.0421197571
0.2504403555
0.0286917992
6.8867572408
0.022808321
4.0658560521
0.0078244918
1.1552457292
0.002740446
4.5842270721
-0.0023594622
-2.9979256747
-0.0106710141
2.3153606115
-0.0038753968
2.3546275333
-0.0041533429
0.7196018152
0.0232426943
1.9517094791
0.0068158582
2.9167453878
-0.0028695488
-3.2818872005
0.0037519897
1.5700819174
0.0055257041
3.0348205586
-0.0244618759
1.7426677311
-0.0184279667
3.1355149096
-0.0008385897
-4.5541797952
0.0151756302
1.525719957
0.0133528375
0.5223447903
-0.0050380654
-0.7575297302
0.0065359477
1.1828372575
-0.013159358
0.8955196256
-0.0024774442
0.8866793028
0.0232698929
0.0482229433
-0.0458500307
-5.41952632
0.08457653
0.2777798105
-0.0142807519
-2.6348844643
-0.005489022
-0.638994542
0.0004224108
-0.4219785633

-0.0440161527
-0.0368432218
-0.0111534562
-0.0106541216
0.0449287935
0.0225836259
-0.0128074144
-0.0024387581
0.0126801578
-0.0217438338
-0.0111958925
-0.0357560338
0.0111945487
-0.0110706182
0.0171352637
-0.0149500517
0.0023825144
0.0114553138
-0.0013950406
0.0003139827
0.0155176079
0.0144479586
-0.0135432178
-0.0424036666
0.0375132089
0.0696658001
0.0107391751
0.0317472791
0.0332913808
-0.0080544481
-0.0155803996
0.0046200414
0.0063326653
-0.0001602949
-0.0033549006
0.0054210336
0.0168640261
-0.0103451063
0.0003233891
0.0162264306
0.0054105402
0.0101802403
-0.0010419706
0.013004011
0.0036867531

-7.3593918866
-4.1002102588
0.6156412579
1.4865451797
0.7929974228
2.450763449
-3.4596180235
-0.4167854655
4.4531538239
-1.7500275619
6.6063475715
0.7950806653
-0.2819018224
0.6374593829
-1.6515805323
-1.1208373758
-0.6465332557
-4.3534844053
-0.5206729307
0.4776779654
-0.8709264787
2.0608396178
0.7267822359
-1.1817811737
0.368987349
6.54082696
-2.6463552488
4.3866284626
-0.8370814036
-0.9877541445
-3.6634989374
-4.2376487915
-1.4398906435
-1.2178978
5.7347499801
0.6743452679
4.3904955934
-2.5589477207
-0.7526003672
1.8622225065
4.568430054
2.0493005476
-0.0850623402
-3.1895969343
6.999264

-0.0176504871
-0.0210685032
-0.0129520132
0.0156881971
0.0008996115
-0.0037479122
-0.0300312167
-0.0038967173
-0.0206992252
0.0135964055
-0.0095197554
0.0023272953
-0.0083849379
0.003396241
-0.0062895494
0.0646768201
-0.0039045024
0.0161596958
-0.0240400129
0.017566902
-0.0031096563
0.0032428882
0.0162696592
0.0102836431
0.0195075839
0.0103321033
0.019608711
0.0193105938
-0.0022508328
0.0033876869
0.0014475053
-0.0265521797
-0.0044713309
-0.0160879879
0.0012523752
0.0200431699
0.0054032508
0.0029316395
-0.0100259443
0.0189533112
-0.0044607012
-0.0276295814
-0.0255293968
0.0400931991
0.0077083241

-0.2103855594
-7.1828575832
-4.4673617407
0.7016153863
8.0753178277
3.705596601
-1.5748590739
-3.7237518398
-3.0941588056
-2.7453744146
-1.2606903872
-1.3895371539
-4.5466553606
0.7326927967
0.5568682871
2.2654187488
1.8304926989
6.3653217166
-1.9983349062
-0.7380860132
-0.7460679665
-1.6984376206
-0.5052098963
0.192262661
8.3560831936
-2.3467511079
-1.0613008637
1.4037374218
4.6033450551
0.426299529
4.8520887868
1.6238244593
-0.3821183524
0.2545564356
7.1985817601
2.5874249282
-6.4295515801
-3.0563063459
0.6913519377
-1.1721287075
0.3530608574
-6.5340330078
-6.7695978619
12.515439211
2.9144295378

0.0002215526
-0.0217598613
-0.0215455085
-0.0037184146
-0.0197978794
0.0516595522
0.0237681159
0.067298082
-0.0052551842
-0.0212687086
-0.0288889889
-0.0004497819
0.0554474246
-0.0261661504
-0.0175319072
-0.0204217832
0.0274273176
0.0017859596
0.0432850795
-0.022372723
-0.0161749839
-0.0044375315
0.0411030673
-0.013484941
0.0504417354
-0.0242716109
-0.0234668924
-0.0520262137
0.0201473531
-0.0024498684
-0.0177799563
0.0190727033
-0.009000495
-0.0159426066
-0.0424476295
-0.026502642
-0.0289814407
-0.0075190961
0.0053595712
0.0058738333
0.0006038404
0.0002013207
-0.0284775465
0.0314303006
0.0084631973

1.1381250674
0.1796074143
-0.9063243736
-3.9346541684
0.0065709561
13.7708938114
5.5827629011
8.1032042461
6.6634009079
-12.5905386651
5.2224013036
4.3377004778
8.2120259055
0.5702083918
-11.6050620402
0.7625419559
4.1158055452
8.2970343311
-6.8040763914
-1.2257367464
-5.7043699975
-14.500237252
2.6146213385
5.4490953176
3.0623002192
2.4338704562
-1.3280492648
-8.5477571464
0.347401015
-2.8941605896
-0.5379050642
-0.0498027221
-4.5629470921
-2.8631560665
-1.0425801676
-5.1944881905
-3.8015346173
2.5893317764
0.1679193642
0.3887838135
3.2875877311
1.7927100739
-3.338556828
1.3900689782
5.2388359255

-0.0002440711
0.0061392379
0.0019684232
-0.0065591135
0.0029009193
0.0137513979
-0.0244464199
0.0104111379
-0.0022405084
0.0550111741
0.014077141
-0.0132456027
0.0277114824
-0.0401323604
-0.0188145188
-0.0111138553
-0.0012333498
-8.221655841479E-005
0.0002878408
-0.0015601265
-0.0332605676
-0.0105250756
-0.0081025281
0.0044213162
0.0072515173
0.0141486811
0.0210161192
0.0029468342
0.0004504136
0.0019693116
-0.0175339595
-0.0134409671
0.0009154593
0.0060062465
-0.0115570332
-0.0067224909
0.0018511225
-0.0356640966
-0.0013654466
0.0024333676
-0.020154981
0.0077717289
-0.0022476119
-0.017518678
-0.0016901201

7.2254189359
-2.7293116894
2.1666053464
-3.2023915896
1.597957636
4.4360863834
-5.364409453
-2.1173940959
3.4170627574
10.0524159049
6.3711290138
-1.5092449199
1.737505589
-4.5366816446
1.0714482227
-9.9835106024
0.4256973836
-1.9375764196
2.8156375584
6.8003379161
-4.1015974367
-1.9423575197
-5.5961708898
0.2224277545
-1.6877951217
-0.9089457294
0.4190469759
-1.2042285553
-2.7673820742
-8.2170770799
1.2275581656
-0.2386162864
2.3697666141
6.0469247115
0.5565627902
-7.0573948871
-0.8960023588
-2.0280404747
-1.1180600332
0.6992699778
0.6206438839
9.0808192152
0.5675648637
-7.8115868349
0.7215443005

0.0123488934
0.0074948473
-0.0165837479
0.0107651047
0.011186862
-0.0318004449
0.0041747537
0.0335339313
0.0260582524
-0.0036757593
0.0105571848
0.0167369007
-0.0100747737
0.0166846717
0.0139148073
0.0140694422
0.0210871209
0.0116867111
0.0187021083
0.0472887196
-0.0336487907
-0.0273172811
-0.0005962775
-0.0167922948
-0.0089641434
-0.008558262
0.0204475795
0.0008404421
-0.0201350572
-0.0098259061
-0.0105292884
0.0097767639
-0.0389539208
-0.0113407648
-0.0084814061
-0.00844781
0.011041859
-0.0134740198
0.0310726725
0.0072529465
0.0001576976
0.0040375252
-0.0029993291
-0.0022444479
-0.0085496779

2.6283461992
-0.9337634779
1.8577627275
3.9945912399
1.8272710369
-2.9614983353
4.3339607202
2.19668343
1.907255355
-2.2593800643
4.3293337213
0.1814544
2.9437681882
5.5594261114
-0.2681285019
7.6971341882
2.3057399839
-5.8983615752
2.5321826066
3.7642512432
-4.1829602045
-0.2462977426
-1.1727121455
-5.6674896445
-4.5873840328
3.4091625916
0.5615751307
2.5610159678
0.4515261688
-1.0555146352
-1.112312808
-1.7650637915
-2.3793619562
-5.3936879315
-2.5243211191
-2.6647944553
3.9188975626
-3.7753821636
-1.5102582127
-0.6864879392
5.0705255198
3.0509863338
2.0866763446
5.127760097
-0.782534786

0.0126106894
-0.0278621114
0.0147012946
-0.0084293558
-0.0094982765
0.0102925244
-0.0219127275
0.009590402
0.0172574627
-0.006295624
0.0016248211
-0.0029699915
-0.007351252
-0.0045355795
-0.0043262115
-0.0084662854
-0.0047187477
-0.0389432767
-0.0037649252
0.0126724764
0.0061744182
0.0305734403
0.0137409825
-0.0055040996
0.0280585366
0.0227091315
-0.0385264774
0.0010755993
-0.0099265964
0.0007612378
-0.0005706026
-0.0101291562
-0.0229212656
0.0214589049
0.011402942
-0.0034469697
0.0012895396
0.0014052945
0
-0.0028404787
0.0030771569
-0.0041237893
0.0058604156
0.0128738822
-0.0069662405

1.1026512151
-5.5432997727
2.6349293247
-5.9767537137
0.2773824728
-0.157707282
-5.8977154421
0.130677663
2.5200450437
0.6173904557
-0.5434606441
-2.0643785623
0.8777447416
1.8844026665
-0.4533284201
-1.7811634335
-1.1039363087
-0.3731722874
-1.6885083886
-0.5535561814
-2.0876296433
-2.0073631592
0.2574421362
-2.0416622105
-0.0032680828
3.2929870737
-1.8741539382
0.8227381532
-2.1834465735
1.1435028824
1.371398961
2.6963870049
-3.0897536477
1.47438187
4.5063401283
0.0016706037
-0.0564205589
-1.4037949563
0.9471891819
-1.7095007703
0.3564168182
0.9357246336
2.4872285672
2.8953178382
-0.3403190769

0.0020711875
0.0043917097
-0.0006544755
-0.0028790787
-0.0162386707
-0.015137427
0.0033585849
-0.0090966239
-0.0106098855
0.0034140969
-0.0293614595
-0.0039750142
-0.0031840374
0.0073773121
-0.0009969025
0.0004630619
0.0085863122
0.0131765734
-0.0025414806
-0.003076589
0.0254240434
0.0191398419
0.0116715139
-0.0030520372
-0.0145123694
-0.0005260785
-0.0183333948
0.0267004999
-0.0533486304
0.0113125453
0.0099604511
0.0460029877
-0.034575845
0.0126572798
0.0194701077
0.0780754826
-0.009700428
0.0006117455
0.0008163265
0.0940430472
-0.0217115897
-0.003872933
-0.0155085254
0.0044322045
0.0234288986

2.2862790962
-1.7605752761
3.077890054
0.2483031909
-3.9761035308
-0.413801602
2.0969157877
2.2822433724
-1.376124966
1.6701812758
-2.3760982803
-0.6002019896
-0.4240536557
-0.2707795985
-1.1744103701
1.7869920678
0.825149937
0.8092069958
-0.6526248843
3.2174450769
6.3699416413
6.0069315386
0.6003597641
-0.2122902101
1.1262173368
2.6098567759
-0.1926604504
0.590678434
-3.2011702435
-2.8915557174
-1.0062243109
-0.2606071181
-3.1487255296
-1.0842400519
1.6493236572
1.0604001413
0.1444006942
3.8099285087
1.1108553296
1.4759737071
-4.0145295458
0.2053761166
-2.59351829
0.9482966881
-1.6201557565

-0.0166724407
-0.0076919771
-0.0029135781
0.0039574999
0.0034965035
0.0214285714
0.0466565139
0.0293572752
-0.0198351725
0.0405523256
0.0110708337
0.0133028889
-0.001833226
0.012491221
0.0695353579
0.0112859468
0.0005428882
0.0029402156
-0.0007616975
0.0091138685
-0.0061115355
-0.0065593321
0.0019009342
0.0168443144
0.0134325852
0.0012328383
-0.0031840018
-0.0037840846
-0.0001112842
0.0069475571
-0.0129410463
0.0060646525
-0.0040452178
-0.0024874247
-0.0143293015
-0.0045558087
-0.0055016181
0.0010799136
-0.0130562217
0.0003731741
-0.0042995913
-0.0093079512
0.0225855023
0.0052435267
0.0047251792

2.1711688758
-2.1291745978
3.5529642245
0.6497332824
-2.649697679
0.7499285147
-2.5149523392
3.4019596266
-3.1513736767
1.6461987773
-4.422756655
-2.2922922739
3.6454175983
0.8876848646
1.1899674568
3.5998062381
-1.0317933982
-1.2152081826
0.4118465149
-1.5471718135
8.0279411965
-2.8961597663
-0.9114020853
1.5426875799
8.9747358106
0.4284687303
3.0070212486
1.7702729476
0.3522576502
1.3606179239
7.1008291696
0.694230576
-2.6689293596
1.185634822
-0.9457152103
-2.3321194598
1.0607256039
-2.9168186183
-0.9724353619
-2.1428077383
-1.3702156052
0.0687179706
-0.783662077
4.0062958282
0.7001417551

-0.0017891027
-0.0030268634
0.0016783974
-0.0158780904
0.0025105497
-0.0076331831
0.0080688255
0.0177843041
-0.0187843535
0.0033195909
0.0244638254
0.0041861746
0.0025401734
-0.0028632785
-0.0098140777
-0.0151954467
0.007846745
0.0172299901
-0.0060732068
-0.0035981028
-0.0051524026
-0.0105184072
-0.0009114793
0.0052821646
-0.000915455
0
-0.0176162514
-0.0186377323
-0.0061400341
-0.0294942414
-0.0004004405
-0.0021975827
0.009580476
0.0175996716
-0.0016392603
0.0301862895
0.0003695492
0.0098091481
0.011212938
-0.0016146394
0.0029689609
0.0111347634
-0.0016347883
0.007909046
-0.0082252969

-1.4615894451
1.9612582904
1.5739013108
-0.0650565718
-0.823090288
-0.0252985778
3.9579313339
4.5636858622
-0.5600759622
-0.6983852705
0.4489393822
1.9693846362
6.6000116395
4.373247427
-4.4683442113
-1.5540149946
0.880852148
-5.979439273
-2.5435517989
1.9931091108
1.7008851058
0.0424683877
-2.3407140824
-0.3992589605
-5.3550574814
-2.676848286
4.7507558081
-2.6902446876
-0.3652357904
1.5855924676
0.7770988958
0.5607483887
-0.6491688459
9.435440204
0.4947618307
1.3208289317
0.5279715392
-1.9430096079
-1.2868441385
2.9363518051
0.7973374536
3.3640381831
-5.2543299844
5.9517006958
-4.3813812497

-0.0118951504
0.0089605735
-0.004379562
-0.0024271845
0.0008097166
0.0312865334
-0.0041026778
-0.0099895713
-0.0190599257
0.0216733594
-0.0032350038
-0.0037146291
-0.0050005435
0.0022880802
0.0162772672
-0.001603007
0.0092045074
0.0464681845
-0.0026200873
0.0015161234
-0.0039495847
-0.0004644412
0.0177853935
-0.0086110948
-0.0024542745
-0.0122366522
-0.0199128811
-0.0247710471
-0.0008268563
-0.0028582422
-0.0295513949
0.0467921157
-0.0018948894
-0.0062583075
0.004785754
-0.0156660824
0.0033525694
-0.0130722499
-0.0237754832
0.0140686248
0.0330042157
-0.0198977928
0.0107704143
-0.0111394881
0.0294232813

0.3833378798
4.2655571961
-1.1103561425
1.5306759245
4.3200713491
9.8801233908
0.7360086062
0.5313194481
-5.7021228188
-2.0948372839
-2.8072345665
0.4833512418
4.4791655105
-0.1007995167
6.2755437952
-1.7835029804
-3.5376215917
0.6894274969
1.8685533973
0.9196673256
-6.6650375882
2.5302204511
-1.7281123527
-2.8246290358
-1.3185075105
-1.4691608577
-7.9102314177
1.7702339957
-6.81236404
-3.1795795955
-0.3561734322
2.791970718
1.1309424107
0.0762783942
-0.4388183046
-1.1878686301
2.3614321611
-5.8227426982
-2.7081430165
2.3361826638
0.7244091177
4.4050825173
1.2051003509
-5.0142534712
2.8271509471

0.006134624
0.0055461234
-0.034373463
0.0075432221
0.0064280173
-0.0164059519
0.032528561
0.0285962373
0.0098205413
-0.0098396712
-0.0111041154
-0.0019993145
-0.0027912276
0.0116989396
-5.76269232985127E-005
0.0151515152
-0.007432354
-0.0020859891
0.0158337748
0.0016508461
0.0050367386
0.0320450098
-0.010229405
0.0051104216
-0.0027907541
-0.0070481928
-0.0191444103
-0.0218471853
0.0033634887
0.0588885477
-0.0161904187
0.0026044821
0.0231145814
-0.0412334383
-0.021851572
-0.0073266413
0.0467391304
0.0168242662
-0.0058600903
0.0042913193
-0.0051232008
-0.0035249787
-0.0050190482
-0.0055325035
0.0140870838

-0.9406605489
0.4599021957
-5.5081831086
-2.3106228072
2.490741297
1.5508756507
7.3945268694
-1.343251982
-2.8709547694
4.3788578754
-6.4953397528
3.5079030755
-8.4033085422
6.0185589431
0.9046092338
-4.0296658689
-4.3291977472
-4.9588572098
2.1653768296
4.6891799767
1.760642601
7.6152720944
-0.5902217921
-3.9853261586
-5.6729521307
0.0039321192
1.0966209565
-3.4687241588
0.4438185518
5.9705114426
-9.7304443255
-3.1279945792
-1.342706769
-5.6122735247
2.7792075716
2.7215174185
-0.9709318711
7.2359634413
1.5552635369
0.4966422874
-1.6797891283
2.5442557089
1.757845816
-1.749215437
2.1220014132

-0.0011573369
0.0116465368
-0.0227040048
0.0239255103
0.0142598036
0.0316149429
0.0023281381
-0.0094170404
0.032134356
0.019206146
-0.0095447871
0.0007347539
0.0255514454
0.0136796056
0.0026456868
0.0073642867
0.0035191441
0.0338354071
0.0123756906
0.0058535862
-0.0222415417
-0.0113880533
0.0080866426
0.0210099521
0.0025868441
0.0151560624
-0.0076688259
-0.0202786491
0.0051323411
-0.0148790177
0.0026069954
0.032989228
-0.0096310565
0.0158801836
0.0018850852
0.0213323065
-0.0613705364
-0.0436225372
-0.0172566071
-0.0350727678
-0.0070303346
-0.0053095053
0.0074363992
-0.0057720994
0.0109493837

3.6246956003
2.7694765147
2.2721282109
7.1481412298
-7.8506647913
3.3513730019
1.7483556203
5.3173373735
0.2773640735
2.0892870232
4.2657920538
-0.3231922653
6.238161978
0.78492097
2.6653233576
-3.1217969246
0.2431814484
8.0864567947
-0.7848669931
-0.435440356
0.2451428636
-0.58739605
-1.2988476325
9.9127718148
1.4878757056
-2.0901181361
-4.268275702
-3.359371801
-2.2122943506
5.3815276992
-1.7232833503
2.9820926848
12.2699484945
-4.8477307869
-2.6391276422
-7.9543484122
-1.0266611843
-2.768318845
3.039529689
-7.7241470975
-6.0828020456
-8.409006071
1.5579253725
-0.8991305783
8.0464769208

0.0167322179
0.0008673606
-0.0079428118
0.0164155005
-0.0047539337
0.006333805
-0.01578354
0.0061386535
-0.0055076311
-0.0230145867
-0.0304839723
-0.0071143285
-0.0203582564
0.0052854772
-0.0045273784
-0.0220773005
0.0097263336
0.0009675274
0.004555947
-0.0020006062
-0.0196136701
0.0269165039
-0.0040727007
0.0052551176
0.0009786531
-0.005414284
-0.0113670536
0.0045311745
0.0278191754
-0.0048816659
0.0094816293
0.0016870782
0.0178719074
0.0164856478
0.0133647799
0.0161773517
-0.0134638119
-0.0184373388
0.0146520147
-0.0451564549
0.0162488099
-0.0003172589
-0.0013307141
0.0183918431
-0.0236895161

8.149389151
2.6248068194
-3.5849498334
10.9694669085
-3.7529991821
3.6853446217
-8.3028797255
2.7311881902
-9.4844427912
-1.9999744862
-6.8353176318
-2.3089949635
-5.0334049118
-1.5727030237
-3.5587400142
-4.3092757746
0.1438168928
1.6844936457
0.3569569736
-0.3336626465
-4.6216127525
-2.0457039675
10.8931055485
0.7185830543
6.7999761501
3.3408675511
-3.2595269852
-3.1713884535
7.3454215326
-5.9343004942
-1.2307195178
4.2970500926
-1.6028378873
9.3127977132
-0.457649015
7.3008814394
10.172446764
-1.6668442079
-6.476529971
-6.7062574147
-5.3403267563
5.5939522146
-1.723166201
10.7543688595
-2.5058934319

-0.0278084038
-0.0160911228
-0.0248589563
0.0094322833
-0.0236881733
0.0601743829
0.0025855701
-0.0106583836
-0.0033990895
-0.0131184857
0.0451386715
-0.0084424856
0.0012430853
0.0034302108
0.003379224
0.0152477764
0.0226755896
-0.014976
0.0073496228
-0.0139851249
0.002549232
-0.0041254125
-0.0052402298
-0.002581864
-0.0299328039
-0.0072169325
-0.0034449414
-0.0287056061
-0.0093050305
0.0227813467
-0.018220042
-0.0047079337
-0.0115477422
-0.0148848265
0.0148182184
-0.018988055
0.0178940124
-0.0091492868
0.0151724934
0.0011551346
-0.006883102
0.010783859
0.0089499854
0.003639993
-0.0064745684

-4.441487915
-15.0575881255
-0.7285365232
7.7146461555
-4.0625895028
1.2390484068
3.646592378
5.3674645239
-0.7586775698
-7.9035505488
-6.3486525912
2.1504307061
4.3764562371
3.2644721309
-2.3462559136
3.1672328241
5.7901674735
13.0695767448
-6.7252124786
-3.107602834
-4.7230955355
3.5015359479
4.5231348429
-7.2717259904
-8.0411055294
2.3966913993
-2.3558623319
-4.7021612718
-1.5151416975
5.9022144501
-2.8415561224
-6.6582523733
-7.9899797549
-5.0327358972
-3.4130025086
-4.0744378855
2.34939716
-0.2469477504
-4.4105548699
-1.6944960153
-6.8289210753
2.9046297731
5.6644105968
-1.3057428288
-2.9642026025

0.001518869
0.0012282857
0.0092084293
-0.0022380588
0.0100535396
-0.0014850015
-0.0095893635
0.0069905213
0.004164188
0.0026841634
0.0044937088
-0.0096718685
0.0030353529
-0.0087315634
-0.0323133135
-0.0038104988
0.0191271083
0.0234917245
0.0045289315
0.0053318955
-0.011605874
-0.0009465215
-0.0027726978
0.0125440535
0.0042591482
-0.0020354406
0.0395817774
0.0113929628
-0.0084877988
0.009386418
-0.002576186
0.0033413189
0.0001261034
-0.0061411204
6.26684213824084E-005
0.008851236
0.0113171355
-0.0103144972
-0.0011377283
-0.0095160583
0.0132580563
-0.0105448155
-0.0029413605
0.003958281
-0.0095830741

2.8958142415
-1.0791556046
-1.1033397428
0.4353458428
3.6556261752
-6.0394046596
-2.6448798497
-4.2139446387
6.8476347215
-0.3425180426
-1.3564446107
1.0053510137
-1.6088697418
2.9680146315
3.9753872526
1.5866798534
3.4363548947
10.5663210077
3.678152864
-0.2009959967
1.118978924
-7.4325439704
-2.3408779554
-2.9462107274
-3.5170951888
0.8518517707
-0.0501490541
-2.3101240692
-0.1863268438
-1.9996869529
1.4962532797
0.8665941464
-2.3229199673
-2.248394712
2.0817092969
5.4297375063
-0.6801999332
4.4796072407
4.0370948113
-3.3381384712
0.3781178915
-6.6275675826
3.7159122229
1.1139985182
-1.029353792

-0.0021732381
-0.0056800642
0.0427476984
0.0033589561
0.0104431826
-0.0123767163
-0.0089439724
0.0032688117
0.0011550308
-0.0036442683
0.0001278854
-0.0340930146
-0.0100880411
-0.0029261156
-0.0008527226
0.0002436944
0.0021980706
-0.0012805659
0.002567708
-0.0161203008
-0.0090009537
-0.0072197893
-0.0168722364
-0.0034208848
-0.0252628009
0.0026065277
0.0044965564
-0.0003982704
0.0108120543
-0.0058319039
-0.0055719809
0.0838057678
0.0391240315
0.005990724
0.0136467516
0.0155162125
0.0012614527
-0.0124573826
-0.0079354755
0.0010418023
-0.0038915553
0.0139418651
-0.0073764606
0.0098220171
-0.0234324707

-4.1320837306
-3.6684594912
3.8915067199
-4.8935833061
1.4233067229
-0.3189250773
0.2000533512
6.1779443598
-5.1141295638
-1.2865308241
-8.901740813
-2.6310725984
-2.9526146044
-2.9402777256
-1.8050789574
-0.7261118722
-0.3336763215
2.4603923377
6.6646210117
0.5861819888
-5.5662687331
-5.7453116893
8.2297973164
-3.5448334186
-2.6032862747
-0.3912003753
-1.383478896
-0.2762270115
5.2876950463
-0.4660759817
2.933596265
3.2333218275
3.4231864411
2.4733413267
9.2469567985
2.898562904
4.4205900502
3.0537640738
-0.8117095042
-5.4511079143
-4.1516742208
3.8383218734
-5.380932651
5.3299697536
-3.0647048938

-0.0166487308
0.0063706441
0.0221397408
0.020263088
-0.0134364554
-0.0050864037
0.0195465727
0.0255693441
0.0014339365
-0.0219060976
0.012852601
-0.014138046
-0.0127074006
-0.0175937904
0.0089408079
-0.0097583043
0.0135586559
0.019294966
0.0163533962
0.0069695934
0.0032218262
-0.0199529728
0.002019522
-0.0379509099
0.0212977049
0.0188005391
0.0056244494
0.0457057823
-0.0189781022
-0.0277777778
-0.0132052821
-0.0035885167
0.0050090162
0.0467701342
0.0144680851
0.0056344055
-0.0257105135
0.0012523482
-0.0154805124
-0.0002054513
-0.0139779864
-0.0195961602
-0.0185822884
-0.0252691577
-0.0161993769

-2.8055869128
0.5997673492
4.3461084462
-5.2081227061
-0.0653415728
0.8559835199
12.7602758172
2.5257938716
1.417985403
-10.9614469536
-2.3506544543
-2.8139645119
4.5453839108
-5.8240421639
4.1069455601
0.5412940932
1.4357605125
9.7503611394
5.5507546223
-2.6915289633
-3.7562205708
-5.2915032774
0.5886001616
-8.7278819641
7.2370018275
1.3852899365
-6.0848734379
-1.3533752229
-5.6350608501
-5.4842022304
-3.4654576613
2.7604191602
-0.7475714749
1.3120392111
-2.1742793466
4.0555018602
0.4220818814
-6.1340668369
-6.5637628557
6.4221825619
-0.52744677
-8.6689263201
-8.9136372329
-2.0920738285
-3.5188197117

-0.0169055494
0.0520685655
-0.000772698
0.0075909946
-0.002911114
0.001100965
-0.001616449
-0.0084626234
-0.0039591315
0.0079814624
0.0062176166
-0.0029060381
0.0013579928
-0.0149691063
0.0075086638
0.0163720566
0.0219304093
-0.0439714504
-0.0375368008
-0.0204277818
-0.0222639958
-0.0360702152
0.0601512787
-0.0030522473
0.0167336011
0.0194789082
-0.0278029069
-0.005100204
-0.0178560905
-0.0042251042
0.0326627076
-0.032254281
-0.0382945124
0.0003385049
-0.0005638568
-0.0215172414
0.0002207384
0.0080663106
0.0010580832
-0.0110150355
0.0097319542
-0.0073419818
0.0213689671
-0.0286966046
0.0032415801

-1.1064828888
0.924731424
2.1485678356
2.3972910783
4.2032901183
-0.0639649747
-0.8133270166
1.6581543801
-0.6003157506
-0.8100468986
3.146260624
0.4415311467
4.0327324679
-2.7914424782
1.9909144831
3.4217656668
5.0556922332
-8.4154021429
-4.3606706718
-0.8525241838
0.262869655
-0.4704742231
2.6239546599
6.1468271755
2.1847220576
5.121014119
-3.430230933
-2.6576181214
-4.3000730252
-4.8602436467
6.9354964708
-6.3218240859
1.203490134
-7.9893267696
2.7668950915
-7.6619704902
-5.0113888342
-0.989899429
1.4020701714
-2.6513594884
1.9459264262
7.630212736
2.1536870954
-0.1782357019
5.8905175331

0.0281889052
0.0291262136
0.0074972178
-0.0093994778
0.001336277
0.0699987567
0.0157868149
0.0003790272
0.0085372069
0.0026189716
0.0230020257
0.0090999011
0.0046372971
-0.0072997501
-0.0106057649
-0.0082596632
-0.0076203893
0.0007690336
-0.0102752759
-0.0092377302
-0.0123510427
0.0136520919
0.0183227625
-0.0191655146
-0.0023821464
-0.0046796032
0.0094476286
-0.01963569
-0.0350354525
0.0088969041
0.0193639316
-0.0222288796
-0.0087307715
-0.0265379278
0.0467199225
0.0582810298
0.0131724093
0.0003245489
0.0152224053
-0.0015790513
-0.0064714342
-0.0046844502
-0.0218290587
-0.0051915163
-0.0694591729

1.6711515548
-1.1737073596
-3.8992027749
-1.4693037326
2.4843919377
-1.7064072203
7.1344545004
-2.0270948545
-3.3617318553
0.7951085836
-6.6346833099
-3.3564386491
8.7538545607
-2.4503942745
1.6155323438
-1.1689158724
-4.0467349589
2.4211462237
-1.2125233142
0.5479006155
6.8369116334
2.062737957
-2.6963530211
-0.2271568166
1.3146801376
3.3846239441
-1.4772622422
-1.0918128845
1.7501795932
5.7996529683
3.3320424009
-1.5837414516
2.927061926
2.634271173
7.9344280694
2.5996412865
0.4238253993
1.6717977592
6.7830186764
-0.3378163876
0.6503726545
4.7678580968
-1.2345393856
0.68342148
-4.5647153709

-0.0062642702
-0.0092227378
-0.023118767
-0.0008492329
-0.0179584121
0.0210036331
-0.0099477323
0.0224686818
-0.0033218786
0.0722839772
0.0040078925
0.0100896861
0.0036881915
-0.0008119925
-0.0076241245
-0.0055476792
-0.0062480858
0.0006742675
0.0585945104
-0.0005836576
0.0007138685
-0.0081107177
-0.0096895519
-0.013582343
-0.0059382423
-0.0331782196
0.0066922188
0.0018284878
0.0065644172
-0.0036065774
-0.0082449227
-0.0019966118
-0.0025948947
0.0170001227
-0.0164785417
0.0050961597
0.000607054
-0.004050786
-0.0019911905
-0.0014460445
0.0046610169
-0.0031378228
0.0237845184
0.003533788
0.0062383032

0.9378156003
-2.6301238724
-1.9382759304
0.1493575092
-1.0506021694
3.954857064
4.2118223599
-0.0390260144
-2.3356184252
1.8807479293
0.0749383377
-3.0009346877
-1.3474313055
2.8869697349
-0.5792493519
-0.8937946276
2.0675131922
0.6786769248
4.3493697494
-2.5096793019
0.7038864823
-2.427732427
1.1658902167
-2.2331638996
0.3592942144
2.7596465084
2.0230208512
-1.0236373311
-0.5569781831
0.9448302741
-0.5839785128
-0.9688200201
0.9909852151
2.1216146654
3.7594417091
3.7751351809
-2.9725118198
3.621237696
-0.4078329071
-1.0085308804
-3.9502539419
3.4724157341
-4.9319662253
4.1481308462
-3.2054924242

0
0.0053938786
-0.0006268021
0.0070698144
0.0048204998
-0.0068661417
0.0161300646
-0.0071178901
0.0190402176
0.0198137507
0.0028480593
-0.0169932938
0.0038562092
-0.0025425386
0.0196769261
0.0036026419
-0.0055728787
0.0027275146
-0.0017266569
-0.004298089
0.0139456923
-0.007849398
-0.0157140051
0.018607443
-0.008988764
-0.0199507708
-0.0217969839
0.0275408555
0.0149342497
0.0063842522
0.0302137572
-0.0066693889
-0.0311222471
0.0402633926
-0.0198332661
-0.0156187955
0.0048546918
-0.0298709677
0.0291481309
0.0887732235
0.0034820457
-0.0268953833
0.0013430409
0.0097066591
0.0016442665

-0.5283020781
0.1285233714
-2.590203367
6.3509528867
-0.950380009
3.2150671682
1.0489162302
1.5717287349
5.8438671077
3.0816276722
5.788809387
0.8959656017
-3.5664620909
-7.1777383514
2.0447494556
6.1151492309
3.740075899
-8.0260825996
1.7655781335
4.3069229108
6.2042587675
8.3230810711
-9.9080150945
0.5313332859
-1.6365662047
2.4733750638
-10.1064218737
0.8715480804
-3.4157673614
-5.7346400732
1.4871006367
1.1558011449
-3.980964251
12.2204219544
-4.6930483714
-2.1451917022
-1.0474734991
-5.2261981999
-3.5885295674
1.1519201621
2.591320063
-6.4071864073
-1.1242933332
1.0536899097
2.4966811748

0.0128892107
0.0128346168
0.0080585539
-0.0196419511
-0.0144296021
0.0032967821
0.0143210236
-0.0052068267
0.0136343645
-0.0128084521
-0.0149689928
0.0279161782
0.0185074627
-0.0134000884
0.0305007587
-0.0046069028
0.0061550152
-0.0034832652
-0.0073662057
-0.0055314696
0.0158706052
0.0006078565
0.0055776284
0.0063821607
-0.0060379089
0.0101134872
0.0013915733
0.0038025764
0.0006212145
-0.0093084083
0.002545118
-0.0036117728
-0.0211373552
0.0193221898
0.0535584458
0.0236500455
0.0060732113
0.0012494794
-0.0050555279
0.0036599567
-0.0225221563
0.0031810767
0.0102175346
-0.0109209454
-0.0085649644

2.1188623762
0.2504326889
1.2564738849
-3.9526910645
-0.9948943436
-3.7417601655
-0.6346048283
-1.631119815
4.5070733415
-5.1920532086
0.5828568275
0.1157943273
5.0143449642
3.4328525534
-1.2948140922
-2.4973082233
1.3774826067
1.7858316461
2.2553380834
0.8480049763
-3.4813459603
1.2285935593
0.60895662
2.2446123206
4.6396385899
-0.0346573758
-0.0284891158
1.486399549
0.9801091216
-1.0683697216
2.3219378752
0.4901306292
-0.6078319954
4.9497065445
7.6203334845
3.9376130477
-0.0397423224
-0.6801874211
1.1075626422
1.023880857
-3.0449006115
-2.245465463
4.5489249803
4.2860051065
-2.5814807409

-0.0047446723
0.0116335828
0.0211846806
0.019307308
0.0049357501
-0.0201784374
-0.0018310445
0.0121304018
-0.0129708157
0.0181156353
0.03441331
0.0373330911
-0.0229854455
-0.00485737
-0.016588501
-0.0272873194
0.0086919472
0.0047089041
-0.0193938376
0.0373628288
-0.0106841289
-0.0151052274
-0.0120724346
0.0189646335
-0.0127350932
-0.0048678137
0.014819862
0.0178586909
-0.0021626298
0.0104011887
-0.0026152907
0.0126235876
-0.0064900895
0.0086694975
0.0075764328
-0.0144940267
-0.0177739431
-0.0192096133
0.0318721621
-0.0335049371
-0.0185537977
-0.0005794702
0.0054935908
-0.0229342876
0.0126832482

5.2821506114
-2.7305297659
2.4409514289
0.4577507045
2.8828447723
-9.763808209
-5.9984966098
7.510941359
-4.2978247166
-0.0430646609
1.1435578992
0.3820330734
-10.672150823
-1.7150562763
-4.0984297824
-8.8427616486
-0.2415095224
-3.2074170062
1.804384111
-0.6345255893
1.5648693874
1.8287175614
-2.1700022423
-0.2825893985
-1.5629193697
-1.7611672249
0.3072925619
2.6505988759
1.9628498678
2.5462297233
-1.2111040619
0.8609576507
2.7431488743
11.7885903427
1.9963617088
-2.5897362593
-3.7683412996
-0.3996861543
0.7701325341
-4.7049050887
-0.4579815562
-1.49233448
1.365988291
-2.1708030333
5.2556299954

-0.0149277949
-0.0156524517
0.0073204087
0.0021767172
0.000483949
0.0131568195
-0.0009796718
-0.0290900444
0.0094415106
-0.0107646035
-0.0394586786
0.0596149198
-0.0193553484
-0.0054996857
-0.0087999377
0.0170283542
-0.0114312559
0.0077323655
-0.0016541946
0.006820525
0.0331858407
0.0343249428
0.0463816956
0.0009764758
-0.0045068929
-0.0198354266
-0.0079910638
0.0075318154
-0.0414903328
-0.0554902422
0.0125386874
-0.0253693248
-0.0113931794
-0.0369661267
0.0143412011
0.1299797434
-0.0002531432
0.0016058147
-0.0012661433
-0.0227666419
-0.0239130435
0.0311332503
-0.0018231541
0.0104672584
0.0221689635

-2.5270238821
-1.7870168652
0.3352405458
-0.6018861199
5.8665342882
6.4566249058
-4.8274184467
-7.3008701113
1.4460588591
-1.0431497225
3.3950745659
5.1361132872
-4.5763548914
-1.1103711589
0.3887330757
3.9791012195
3.3404348219
-3.3266694758
9.0811748505
-1.2866695113
7.690212077
2.1444792361
3.481372387
12.0172068181
-11.2818282013
-3.5570669644
-5.1727885116
-1.5603574792
-8.4401003554
-1.5265861669
0.4580505714
-4.7087512207
-4.5318210928
-2.1698590732
0.0672148068
2.7089711082
-0.7606677689
4.3825715774
8.4219499767
-4.3530754224
0.8009443875
-3.268925273
1.9937526717
-5.711915399
0.1643122724

0.0059411056
-0.0005163511
-0.0127442651
-8.49545493160386E-005
-0.0005943284
-0.0175175175
-0.0117065128
-0.0236638764
0.0062363327
0.012132142
0.0106876553
0.0091973244
-0.002418884
0.0064640698
-0.004845447
0.0265866209
0.0005148447
0
-0.0054616829
-0.0247191011
0.0357758621
0.0069444444
0.00681699
0.0087278498
-0.0029008439
0.0176223276
0.0510530275
0.052965053
-0.0031579986
0.0288354148
0.0089121082
-0.0143376414
0.0576676634
-0.0144195348
-0.0109306683
-0.0112197633
0.0137743922
0.051228609
-0.0135266746
0.0123794917
0.0076167347
0.0066674075
0.003680571
-0.034356489
-0.0096

5.932770661
3.4965045229
-1.9233730379
1.3519812195
-3.6081901266
3.1641778118
0.6594026369
0.7456688957
4.9375913507
5.4085279622
-1.1245580812
1.0677529435
0.751265946
1.3555350612
2.4464265199
7.6121541552
6.8928481205
-1.6313247295
-1.9652161667
-2.68974394
-5.8616070251
3.2674305354
0.2596917536
1.8933458776
1.3947244661
9.2902289442
5.5558467978
4.995273349
-5.477211568
6.1802228216
-14.8426318306
-2.5133824232
12.10975449
-1.3179098072
1.576259996
-3.6227361836
-8.3236496255
-8.9460840565
1.6796338572
-2.1373874906
5.9144203274
6.6972977575
5.1598317062
-3.7728558813
-1.0231843299

-0.0029777731
0.0048087198
0.0546602051
-0.0150960151
0.0095248767
0.0290590406
0.0052161818
-0.0180969725
-0.0182143256
0.0263791719
-0.0105537903
-0.0155289912
-0.0030073513
-0.0270914608
-0.0054962819
-0.0450756406
0.0041335125
-0.0011354253
-0.0312
0.0353038617
0
0.0151339989
-0.0165374677
-0.0084042226
-0.0191998392
-0.0047023512
0.0171992673
-0.0323025409
0.0083416087
0.0018903592
0.002893634
-0.0095859275
-0.0020710059
0.0036622785
0.0047737444
-0.0077955398
-0.00996483
0.0117623802
-0.0003952179
0.0032712133
0.0185783522
0.0362000418
0.0161598979
0.0346496535
-0.0431533523

-0.0930362001
3.5447874866
9.5391534933
-5.3158574711
-3.0879974406
11.0426404484
12.6702724514
-0.0765685556
10.5265813465
12.3492349436
-2.8082703037
-6.718725695
-0.3098847787
-10.3366159861
3.302138371
-21.2848645985
6.3386065004
0.3244894155
3.8185153141
-7.2058280478
0.5216178654
10.6612540971
-1.9514440054
2.5155525583
-0.0563058504
-4.9180616297
6.5592655863
-6.4669272677
-10.6164932133
2.0215999172
-8.681180002
-4.1098253444
-1.3059641904
8.1992893502
11.4751887369
-10.5759871024
2.307168252
3.3817522813
-0.098397234
0.8431043696
5.3752038427
8.4060237787
4.8211754517
13.9779553367
-8.499567318

0.0144138373
0.0089410751
-0.0328193374
0.0864840389
0.10425
0.1281906642
0.0210223182
0.0037577685
-0.023705376
0.0389972145
-0.0436062815
-0.0252835862
0.09519533
-0.0108084098
0.0228683932
0.0414826498
0.016840417
-0.0271493213
0.0185950413
0.0372568414
0.0086464915
-0.0158730159
-0.0565076424
-0.0207136377
-0.0135719612
-0.0335831652
-0.014208582
0.0130991795
0.0163862473
-0.0274615822
0.0703624733
0.0044362858

2011-12
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta

0.6852053877
4.0019284332
-8.4138155677
-6.1599682003
0.4553489482
63.2885705085
9.2383543714
-4.4560448932
-4.1543490187
14.8412007543
-5.9450188314
-7.2449108438
5.0138545523
-5.3655939949
-0.1103895836
23.4141582444
13.3203808485
-11.8790258401
1.3789329202
6.3612001448
10.7112384146
-2.6984541356
-2.7057106426
-1.4433656987
2.5235992108
-10.9108015876
10.5670488966
5.5189904349
2.0903080707
7.1881807749
6.5615726609
16.4710931843

0.246557719
-13.2632197293
-16.2513005953
7.5
2.3806679042
1.6439335016
0.0001646138
6.70165417714314E-005
0.4071137095

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

95
0.3325020781
1,240.96

5.1099392871
4,447.31

5,688.27
2.9760891158
2.4000815993

annualised sensex return + 365

365.7564692343
367.0637092117
366.9669590365
365.663464551
364.9955317227
370.0359360377
365.0263425846
365.2293412769
363.4490785907
365.0041795278
365.381738943
365.5898773847
363.6371087956
365.4983410014
363.1960357112
365.2504403555
371.8867572408
369.0658560521
366.1552457292
369.5842270721
362.0020743253
367.3153606115
367.3546275333
365.7196018152
366.9517094791
367.9167453878
361.7181127995
366.5700819174
368.0348205586
366.7426677311
368.1355149096
360.4458202048
366.525719957
365.5223447903
364.2424702698
366.1828372575
365.8955196256
365.8866793028
365.0482229433
359.58047368
365.2777798105
362.3651155357
364.361005458
364.5780214367

357.6406081134
360.8997897412
365.6156412579
366.4865451797
365.7929974228
367.450763449
361.5403819765
364.5832145345
369.4531538239
363.2499724381
371.6063475715
365.7950806653
364.7180981776
365.6374593829
363.3484194677
363.8791626242
364.3534667444
360.6465155947
364.4793270693
365.4776779654
364.1290735213
367.0608396178
365.7267822359
363.8182188263
365.368987349
371.54082696
362.3536447512
369.3866284626
364.1629185964
364.0122458555
361.3365010626
360.7623512085
363.5601093565
363.7821022
370.7347499801
365.6743452679
369.3904955934
362.4410522793
364.2473996328
366.8622225065
369.568430054
367.0493005476
364.9149376598
361.8104030657
371.999264

364.7896144406
357.8171424168
360.5326382593
365.7016153863
373.0753178277
368.705596601
363.4251409261
361.2762481602
361.9058411944
362.2546255854
363.7393096128
363.6104628461
360.4533446394
365.7326927967
365.5568682871
367.2654187488
366.8304926989
371.3653217166
363.0016650938
364.2619139868
364.2539320335
363.3015623794
364.4947901037
365.192262661
373.3560831936
362.6532488921
363.9386991363
366.4037374218
369.6033450551
365.426299529
369.8520887868
366.6238244593
364.6178816476
365.2545564356
372.1985817601
367.5874249282
358.5704484199
361.9436936541
365.6913519377
363.8278712925
365.3530608574
358.4659669922
358.2304021381
377.515439211
367.9144295378

366.1381250674
365.1796074143
364.0936756264
361.0653458316
365.0065709561
378.7708938114
370.5827629011
373.1032042461
371.6634009079
352.4094613349
370.2224013036
369.3377004778
373.2120259055
365.5702083918
353.3949379598
365.7625419559
369.1158055452
373.2970343311
358.1959236086
363.7742632536
359.2956300025
350.499762748
367.6146213385
370.4490953176
368.0623002192
367.4338704562
363.6719507352
356.4522428536
365.347401015
362.1058394104
364.4620949358
364.9501972779
360.4370529079
362.1368439335
363.9574198324
359.8055118095
361.1984653827
367.5893317764
365.1679193642
365.3887838135
368.2875877311
366.7927100739
361.661443172
366.3900689782
370.2388359255

372.2254189359
362.2706883106
367.1666053464
361.7976084104
366.597957636
369.4360863834
359.635590547
362.8826059041
368.4170627574
375.0524159049
371.3711290138
363.4907550801
366.737505589
360.4633183554
366.0714482227
355.0164893976
365.4256973836
363.0624235804
367.8156375584
371.8003379161
360.8984025633
363.0576424803
359.4038291102
365.2224277545
363.3122048783
364.0910542706
365.4190469759
363.7957714447
362.2326179258
356.7829229202
366.2275581656
364.7613837136
367.3697666141
371.0469247115
365.5565627902
357.9426051129
364.1039976412
362.9719595253
363.8819399668
365.6992699778
365.6206438839
374.0808192152
365.5675648637
357.1884131651
365.7215443005

367.6283461992
364.0662365221
366.8577627275
368.9945912399
366.8272710369
362.0385016647
369.3339607202
367.19668343
366.907255355
362.7406199357
369.3293337213
365.1814544
367.9437681882
370.5594261114
364.7318714981
372.6971341882
367.3057399839
359.1016384248
367.5321826066
368.7642512432
360.8170397955
364.7537022574
363.8272878545
359.3325103555
360.4126159672
368.4091625916
365.5615751307
367.5610159678
365.4515261688
363.9444853648
363.887687192
363.2349362085
362.6206380438
359.6063120685
362.4756788809
362.3352055447
368.9188975626
361.2246178364
363.4897417873
364.3135120608
370.0705255198
368.0509863338
367.0866763446
370.127760097
364.217465214

366.1026512151
359.4567002273
367.6349293247
359.0232462863
365.2773824728
364.842292718
359.1022845579
365.130677663
367.5200450437
365.6173904557
364.4565393559
362.9356214377
365.8777447416
366.8844026665
364.5466715799
363.2188365665
363.8960636913
364.6268277126
363.3114916114
364.4464438186
362.9123703567
362.9926368408
365.2574421362
362.9583377895
364.9967319172
368.2929870737
363.1258460618
365.8227381532
362.8165534265
366.1435028824
366.371398961
367.6963870049
361.9102463523
366.47438187
369.5063401283
365.0016706037
364.9435794411
363.5962050437
365.9471891819
363.2904992297
365.3564168182
365.9357246336
367.4872285672
367.8953178382
364.6596809231

367.2862790962
363.2394247239
368.077890054
365.2483031909
361.0238964692
364.586198398
367.0969157877
367.2822433724
363.623875034
366.6701812758
362.6239017197
364.3997980104
364.5759463443
364.7292204015
363.8255896299
366.7869920678
365.825149937
365.8092069958
364.3473751157
368.2174450769
371.3699416413
371.0069315386
365.6003597641
364.7877097899
366.1262173368
367.6098567759
364.8073395496
365.590678434
361.7988297565
362.1084442826
363.9937756891
364.7393928819
361.8512744704
363.9157599481
366.6493236572
366.0604001413
365.1444006942
368.8099285087
366.1108553296
366.4759737071
360.9854704542
365.2053761166
362.40648171
365.9482966881
363.3798442435

367.1711688758
362.8708254022
368.5529642245
365.6497332824
362.350302321
365.7499285147
362.4850476608
368.4019596266
361.8486263233
366.6461987773
360.577243345
362.7077077261
368.6454175983
365.8876848646
366.1899674568
368.5998062381
363.9682066018
363.7847918174
365.4118465149
363.4528281865
373.0279411965
362.1038402337
364.0885979147
366.5426875799
373.9747358106
365.4284687303
368.0070212486
366.7702729476
365.3522576502
366.3606179239
372.1008291696
365.694230576
362.3310706404
366.185634822
364.0542847897
362.6678805402
366.0607256039
362.0831813817
364.0275646381
362.8571922617
363.6297843948
365.0687179706
364.216337923
369.0062958282
365.7001417551

363.5384105549
366.9612582904
366.5739013108
364.9349434282
364.176909712
364.9747014222
368.9579313339
369.5636858622
364.4399240378
364.3016147295
365.4489393822
366.9693846362
371.6000116395
369.373247427
360.5316557887
363.4459850054
365.880852148
359.020560727
362.4564482011
366.9931091108
366.7008851058
365.0424683877
362.6592859176
364.6007410395
359.6449425186
362.323151714
369.7507558081
362.3097553124
364.6347642096
366.5855924677
365.7770988958
365.5607483887
364.3508311541
374.435440204
365.4947618307
366.3208289317
365.5279715392
363.0569903921
363.7131558615
367.9363518051
365.7973374536
368.3640381831
359.7456700156
370.9517006958
360.6186187503

365.3833378798
369.2655571961
363.8896438575
366.5306759245
369.3200713491
374.8801233908
365.7360086062
365.5313194481
359.2978771812
362.9051627161
362.1927654335
365.4833512418
369.4791655105
364.8992004833
371.2755437952
363.2164970196
361.4623784083
365.6894274969
366.8685533973
365.9196673256
358.3349624118
367.5302204511
363.2718876473
362.1753709642
363.6814924895
363.5308391423
357.0897685823
366.7702339957
358.18763596
361.8204204045
364.6438265678
367.791970718
366.1309424107
365.0762783942
364.5611816954
363.8121313699
367.3614321611
359.1772573018
362.2918569835
367.3361826638
365.7244091177
369.4050825173
366.2051003509
359.9857465288
367.8271509471

364.0593394511
365.4599021957
359.4918168914
362.6893771928
367.490741297
366.5508756507
372.3945268694
363.656748018
362.1290452306
369.3788578754
358.5046602472
368.5079030755
356.5966914578
371.0185589431
365.9046092338
360.9703341311
360.6708022528
360.0411427902
367.1653768296
369.6891799767
366.760642601
372.6152720944
364.4097782079
361.0146738414
359.3270478693
365.0039321192
366.0966209565
361.5312758412
365.4438185518
370.9705114426
355.2695556745
361.8720054208
363.657293231
359.3877264753
367.7792075716
367.7215174185
364.0290681289
372.2359634413
366.5552635369
365.4966422874
363.3202108717
367.5442557089
366.757845816
363.250784563
367.1220014132

368.6246956003
367.7694765147
367.2721282109
372.1481412298
357.1493352087
368.3513730019
366.7483556203
370.3173373735
365.2773640735
367.0892870232
369.2657920538
364.6768077347
371.238161978
365.78492097
367.6653233576
361.8782030754
365.2431814484
373.0864567947
364.2151330069
364.564559644
365.2451428636
364.41260395
363.7011523675
374.9127718148
366.4878757056
362.9098818639
360.731724298
361.640628199
362.7877056494
370.3815276992
363.2767166497
367.9820926848
377.2699484945
360.1522692131
362.3608723578
357.0456515878
363.9733388157
362.231681155
368.039529689
357.2758529025
358.9171979544
356.590993929
366.5579253725
364.1008694217
373.0464769208

373.149389151
367.6248068194
361.4150501666
375.9694669085
361.2470008179
368.6853446217
356.6971202745
367.7311881902
355.5155572088
363.0000255138
358.1646823682
362.6910050365
359.9665950882
363.4272969763
361.4412599858
360.6907242254
365.1438168928
366.6844936457
365.3569569736
364.6663373535
360.3783872475
362.9542960325
375.8931055485
365.7185830543
371.7999761501
368.3408675511
361.7404730148
361.8286115465
372.3454215326
359.0656995058
363.7692804822
369.2970500926
363.3971621127
374.3127977132
364.542350985
372.3008814394
375.172446764
363.3331557921
358.523470029
358.2937425853
359.6596732437
370.5939522146
363.276833799
375.7543688595
362.4941065681

360.558512085
349.9424118745
364.2714634768
372.7146461555
360.9374104972
366.2390484068
368.646592378
370.3674645239
364.2413224302
357.0964494512
358.6513474088
367.1504307061
369.3764562371
368.2644721309
362.6537440864
368.1672328241
370.7901674735
378.0695767448
358.2747875214
361.892397166
360.2769044645
368.5015359479
369.5231348429
357.7282740096
356.9588944706
367.3966913993
362.6441376681
360.2978387282
363.4848583025
370.9022144501
362.1584438776
358.3417476267
357.0100202451
359.9672641028
361.5869974914
360.9255621145
367.34939716
364.7530522496
360.5894451301
363.3055039847
358.1710789247
367.9046297731
370.6644105968
363.6942571712
362.0357973975

367.8958142415
363.9208443954
363.8966602572
365.4353458428
368.6556261752
358.9605953404
362.3551201503
360.7860553613
371.8476347215
364.6574819574
363.6435553893
366.0053510137
363.3911302582
367.9680146315
368.9753872526
366.5866798534
368.4363548947
375.5663210077
368.678152864
364.7990040033
366.118978924
357.5674560296
362.6591220446
362.0537892726
361.4829048112
365.8518517707
364.9498509459
362.6898759308
364.8136731562
363.0003130471
366.4962532797
365.8665941464
362.6770800327
362.751605288
367.0817092969
370.4297375063
364.3198000668
369.4796072407
369.0370948113
361.6618615288
365.3781178915
358.3724324174
368.7159122229
366.1139985182
363.970646208

360.8679162694
361.3315405088
368.8915067199
360.1064166939
366.4233067229
364.6810749227
365.2000533512
371.1779443598
359.8858704362
363.7134691759
356.098259187
362.3689274016
362.0473853956
362.0597222744
363.1949210426
364.2738881278
364.6663236785
367.4603923377
371.6646210117
365.5861819888
359.4337312669
359.2546883107
373.2297973165
361.4551665814
362.3967137253
364.6087996247
363.616521104
364.7237729885
370.2876950463
364.5339240183
367.933596265
368.2333218275
368.4231864411
367.4733413267
374.2469567985
367.898562904
369.4205900502
368.0537640738
364.1882904958
359.5488920857
360.8483257792
368.8383218734
359.619067349
370.3299697536
361.9352951062

362.1944130872
365.5997673492
369.3461084462
359.7918772939
364.9346584272
365.8559835199
377.7602758172
367.5257938716
366.417985403
354.0385530464
362.6493455457
362.1860354881
369.5453839108
359.1759578361
369.1069455601
365.5412940932
366.4357605125
374.7503611394
370.5507546223
362.3084710367
361.2437794292
359.7084967226
365.5886001616
356.2721180359
372.2370018275
366.3852899365
358.9151265621
363.6466247771
359.3649391499
359.5157977696
361.5345423387
367.7604191602
364.2524285251
366.3120392111
362.8257206534
369.0555018602
365.4220818814
358.8659331631
358.4362371443
371.4221825619
364.47255323
356.3310736799
356.0863627671
362.9079261715
361.4811802883

363.8935171112
365.924731424
367.1485678356
367.3972910783
369.2032901183
364.9360350253
364.1866729834
366.6581543802
364.3996842494
364.1899531014
368.146260624
365.4415311467
369.0327324679
362.2085575218
366.9909144831
368.4217656668
370.0556922332
356.5845978571
360.6393293282
364.1474758162
365.262869655
364.5295257769
367.62395466
371.1468271755
367.1847220576
370.121014119
361.569769067
362.3423818786
360.6999269748
360.1397563533
371.9354964708
358.6781759141
366.203490134
357.0106732304
367.7668950915
357.3380295098
359.9886111658
364.010100571
366.4020701714
362.3486405116
366.9459264262
372.630212736
367.1536870954
364.8217642981
370.8905175331

366.6711515548
363.8262926404
361.1007972251
363.5306962674
367.4843919377
363.2935927797
372.1344545004
362.9729051455
361.6382681447
365.7951085836
358.3653166901
361.6435613509
373.7538545607
362.5496057255
366.6155323438
363.8310841276
360.9532650411
367.4211462237
363.7874766858
365.5479006155
371.8369116334
367.062737957
362.3036469789
364.7728431834
366.3146801376
368.3846239441
363.5227377578
363.9081871155
366.7501795932
370.7996529683
368.3320424009
363.4162585484
367.927061926
367.634271173
372.9344280694
367.5996412865
365.4238253993
366.6717977592
371.7830186764
364.6621836124
365.6503726545
369.7678580968
363.7654606144
365.68342148
360.4352846291

365.9378156003
362.3698761276
363.0617240696
365.1493575092
363.9493978306
368.954857064
369.2118223599
364.9609739856
362.6643815748
366.8807479293
365.0749383377
361.9990653123
363.6525686945
367.8869697349
364.4207506481
364.1062053724
367.0675131922
365.6786769248
369.3493697494
362.4903206981
365.7038864823
362.572267573
366.1658902167
362.7668361004
365.3592942144
367.7596465084
367.0230208512
363.9763626689
364.4430218169
365.9448302741
364.4160214872
364.0311799799
365.9909852151
367.1216146654
368.7594417091
368.7751351809
362.0274881802
368.621237696
364.5921670929
363.9914691196
361.0497460581
368.4724157342
360.0680337747
369.1481308462
361.7945075758

364.4716979219
365.1285233714
362.409796633
371.3509528867
364.049619991
368.2150671682
366.0489162302
366.5717287349
370.8438671077
368.0816276722
370.788809387
365.8959656017
361.4335379091
357.8222616486
367.0447494556
371.1151492309
368.740075899
356.9739174004
366.7655781335
369.3069229108
371.2042587675
373.3230810711
355.0919849055
365.5313332859
363.3634337953
367.4733750638
354.8935781263
365.8715480804
361.5842326386
359.2653599268
366.4871006367
366.1558011449
361.019035749
377.2204219544
360.3069516286
362.8548082978
363.9525265009
359.7738018001
361.4114704326
366.1519201621
367.591320063
358.5928135927
363.8757066668
366.0536899097
367.4966811749

367.1188623762
365.2504326889
366.2564738849
361.0473089355
364.0051056564
361.2582398345
364.3653951717
363.368880185
369.5070733415
359.8079467914
365.5828568275
365.1157943273
370.0143449642
368.4328525534
363.7051859078
362.5026917767
366.3774826067
366.7858316462
367.2553380834
365.8480049763
361.5186540397
366.2285935593
365.60895662
367.2446123206
369.6396385899
364.9653426242
364.9715108842
366.486399549
365.9801091216
363.9316302784
367.3219378752
365.4901306292
364.3921680046
369.9497065445
372.6203334845
368.9376130477
364.9602576776
364.3198125789
366.1075626422
366.023880857
361.9550993885
362.754534537
369.5489249803
369.2860051065
362.4185192591

370.2821506114
362.2694702341
367.4409514289
365.4577507045
367.8828447723
355.236191791
359.0015033902
372.510941359
360.7021752834
364.9569353391
366.1435578992
365.3820330734
354.327849177
363.2849437237
360.9015702176
356.1572383514
364.7584904776
361.7925829938
366.804384111
364.3654744107
366.5648693874
366.8287175614
362.8299977577
364.7174106015
363.4370806303
363.2388327751
365.3072925619
367.6505988759
366.9628498678
367.5462297233
363.7888959381
365.8609576507
367.7431488743
376.7885903427
366.9963617088
362.4102637407
361.2316587004
364.6003138457
365.7701325341
360.2950949113
364.5420184438
363.50766552
366.365988291
362.8291969667
370.2556299954

362.4729761179
363.2129831348
365.3352405458
364.3981138801
370.8665342882
371.4566249058
360.1725815533
357.6991298887
366.4460588591
363.9568502775
368.3950745659
370.1361132872
360.4236451086
363.8896288411
365.3887330757
368.9791012195
368.3404348219
361.6733305242
374.0811748505
363.7133304887
372.690212077
367.1444792361
368.481372387
377.0172068181
353.7181717987
361.4429330356
359.8272114884
363.4396425208
356.5598996446
363.4734138331
365.4580505714
360.2912487793
360.4681789072
362.8301409269
365.0672148068
367.7089711082
364.2393322311
369.3825715774
373.4219499767
360.6469245776
365.8009443875
361.731074727
366.9937526717
359.288084601
365.1643122724

370.932770661
368.4965045229
363.0766269621
366.3519812195
361.3918098734
368.1641778118
365.6594026369
365.7456688957
369.9375913507
370.4085279622
363.8754419188
366.0677529435
365.751265946
366.3555350612
367.44642652
372.6121541552
371.8928481205
363.3686752705
363.0347838333
362.31025606
359.1383929749
368.2674305354
365.2596917536
366.8933458776
366.3947244661
374.2902289442
370.5558467978
369.995273349
359.522788432
371.1802228216
350.1573681694
362.4866175768
377.10975449
363.6820901928
366.576259996
361.3772638164
356.6763503745
356.0539159435
366.6796338572
362.8626125094
370.9144203274
371.6972977575
370.1598317062
361.2271441187
363.9768156701

364.9069637999
368.5447874866
374.5391534933
359.6841425289
361.9120025594
376.0426404484
377.6702724514
364.9234314444
375.5265813465
377.3492349436
362.1917296963
358.281274305
364.6901152213
354.6633840139
368.3021383711
343.7151354015
371.3386065004
365.3244894155
368.8185153141
357.7941719522
365.5216178654
375.6612540971
363.0485559946
367.5155525583
364.9436941496
360.0819383703
371.5592655863
358.5330727323
354.3835067867
367.0215999172
356.318819998
360.8901746556
363.6940358096
373.1992893502
376.4751887369
354.4240128976
367.307168252
368.3817522813
364.901602766
365.8431043696
370.3752038427
373.4060237787
369.8211754517
378.9779553367
356.500432682

365.6852053877
369.0019284332
356.5861844323
358.8400317997
365.4553489482
428.2885705085
374.2383543714
360.5439551068
360.8456509813
379.8412007543
359.0549811686
357.7550891562
370.0138545523
359.6344060051
364.8896104164
388.4141582444
378.3203808485
353.1209741599
366.3789329202
371.3612001448
375.7112384146
362.3015458644
362.2942893574
363.5566343013
367.5235992108
354.0891984124
375.5670488966
370.5189904349
367.0903080707
372.1881807749
371.5615726609
381.4710931843

2012-13
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta

(in crore)
2013-14
0.134874 Beta
12.73402 Return on Market (AM)
11.58893 Return on Market (GM)
7.9 Risk Free Rate
8.551983 Cost of Equity (AM)
8.39754 Cost of Equity (GM)
6.31E-005 Variance
4.07E-005 CoVariance
0.645649 Beta

0.229845
27.31838
25.12095
7.9
12.36321
11.85814
0.000121
0.000102
0.8464

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

80 Interest Expense
0.30865 Tax Rate
1,075.00 Debt
5.14493 Cost of Debt
5,773.24 Equity
6,848.24 Debt+Equity
8.017162 WACC (AM)
7.886962 WACC (GM)

104
0.324957
1,765.00

3.977589
7,451.62

9,216.62
10.75735
10.349

2009-14
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

0.255372
26.89781
23.90308
7.9
12.75151
11.98674

Variance
CoVariance
Beta

0.000167
0.000108
0.64672

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

95.00
0.333632
1,257.16
5.035535
5,040.81
6,297.97
11.21129
10.59918

Date

Sensex
Close Price
3/31/2014 22,386.27
3/28/2014 22,339.97
3/27/2014 22,214.37
3/26/2014 22,095.30
3/25/2014 22,055.21
3/24/2014 22,055.48
3/22/2014 21,755.32
3/21/2014 21,753.75
3/20/2014 21,740.09
3/19/2014 21,832.86
3/18/2014 21,832.61
3/14/2014 21,809.80
3/13/2014 21,774.61
3/12/2014 21,856.22
3/11/2014 21,826.42
3/10/2014 21,934.83
3/7/2014 21,919.79
3/6/2014 21,513.87
3/5/2014 21,276.86
3/4/2014 21,209.73
3/3/2014 20,946.65
2/28/2014 21,120.12
2/26/2014 20,986.99
2/25/2014 20,852.47
2/24/2014 20,811.44
2/21/2014 20,700.75
2/20/2014 20,536.64
2/19/2014 20,722.97
2/18/2014 20,634.21
2/17/2014 20,464.06
2/14/2014 20,366.82
2/13/2014 20,193.35
2/12/2014 20,448.49
2/11/2014 20,363.37
2/10/2014 20,334.27
2/7/2014 20,376.56
2/6/2014 20,310.74
2/5/2014 20,261.03
2/4/2014 20,211.93
2/3/2014 20,209.26
1/31/2014 20,513.85
1/30/2014 20,498.25
1/29/2014 20,647.30
1/28/2014 20,683.51
1/27/2014 20,707.45
1/24/2014 21,133.56
1/23/2014 21,373.66

%change_sensex
39.75
0.0020725185
39.1
0.0056539978
37.55
0.0053889289
36.7
0.0018177111
36.35 -1.224185554E-005
36.5
0.013797085
36.65 7.217146469E-005
36.25
0.0006283323
36.05
-0.0042490998
36.5 1.145076104E-005
36.55
0.0010458601
36
0.0016161024
36.55
-0.0037339485
36.6
0.0013653178
37.3
-0.0049423679
37.2
0.000686138
37
0.0188678281
36.75
0.0111393316
36
0.0031650568
35.55
0.0125595262
34.9
-0.008213495
34.85
0.0063434537
34.9
0.0064510343
34.9
0.0019715118
34.9
0.0053471493
34.9
0.0079910833
35.05
-0.0089914718
35.1
0.0043015943
35.35
0.0083145769
34.8
0.0047744321
35
0.0085904518
35.15
-0.0124772049
35.2
0.0041800547
35.3
0.0014310816
35.55
-0.0020754239
35.9
0.00324065
35.65
0.0024534784
35.9
0.0024292584
35.9
0.0001321177
36.65
-0.0148480173
37.15
0.0007610406
36.45
-0.0072188615
36.95
-0.00175067
37.3
-0.0011561057
37.85
-0.0201627175
38.4
-0.0112334528
38.85
0.0016866884

1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
1/1/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013
11/26/2013
11/25/2013
11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/14/2013

21,337.67
21,251.12
21,205.05
21,063.62
21,265.18
21,289.49
21,032.88
21,134.21
20,758.49
20,713.37
20,729.38
20,693.24
20,787.30
20,851.33
20,888.33
21,140.48
21,170.68
21,143.01
21,193.58
21,074.59
21,032.71
21,101.03
21,079.72
20,708.62
20,859.86
20,612.14
20,659.52
20,715.58
20,925.61
21,171.41
21,255.26
21,326.42
20,996.53
20,957.81
20,708.71
20,854.92
20,898.01
20,791.93
20,534.91
20,420.26
20,425.02
20,605.08
20,217.39
20,229.05
20,635.13
20,890.82
20,850.74
20,399.42

38.9
38.9
39.2
39.15
39.45
39.3
38.95
38.9
39.2
39.65
39.95
39.4
40
40.2
39.9
39.8
39.2
39.15
39.05
38.75
38.75
38.8
38.5
38.35
38.8
38.45
38.55
38.75
39.3
39.6
39.6
40.4
39.95
39.55
39.15
39.35
39.75
39.35
38.65
38.85
39.3
40.1
39.65
40.35
41.65
42.25
42.6
41.65

0.0040727265
0.0021725957
0.0067144204
-0.0094784055
-0.001141878
0.0122004214
-0.0047945961
0.0180995824
0.0021783032
-0.0007723338
0.0017464641
-0.0045248782
-0.0030707873
-0.001771324
-0.0119273545
-0.0014265012
0.0013087068
-0.0023860999
0.0056461359
0.0019911842
-0.0032377566
0.0010109242
0.0179200739
-0.0072502884
0.0120181602
-0.0022933737
-0.0027061757
-0.0100369834
-0.0116099967
-0.0039449059
-0.0033367063
0.0157116438
0.0018475213
0.0120287551
-0.0070108157
-0.0020619188
0.0051019795
0.0125162467
0.005614522
-0.0002330475
-0.0087386217
0.0191760658
-0.0005763988
-0.0196790619
-0.0122393472
0.0019222339
0.0221241584
0.0101523195

11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/3/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013
9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/6/2013
9/5/2013
9/4/2013

20,194.40
20,281.91
20,490.96
20,666.15
20,822.77
20,894.94
20,974.79
21,239.36
21,196.81
21,164.52
21,033.97
20,929.01
20,570.28
20,683.52
20,725.43
20,767.88
20,864.97
20,893.89
20,882.89
20,415.51
20,547.62
20,607.54
20,528.59
20,272.91
20,249.26
19,983.61
19,895.10
19,915.95
19,902.07
19,517.15
19,379.77
19,727.27
19,893.85
19,856.24
19,920.21
19,900.96
20,263.71
20,646.64
19,962.16
19,804.03
19,742.47
19,732.76
19,781.88
19,997.45
19,997.09
19,270.06
18,979.76
18,567.55

40.95
-0.0043146824
41.45
-0.0102020598
42.15
-0.0084771474
42.45
-0.0075215737
42
-0.0034539463
43.35
-0.0038069511
44.6
-0.01245659
43.45
0.0020073775
42.35
0.0015256665
41.25
0.0062066267
38.85
0.0050150485
39.45
0.0174392376
38.6
-0.0054748902
39.25
-0.0020221535
40.1
-0.0020440218
40.35
-0.0046532538
40.25
-0.0013841367
40.6
0.000526747
38.85
0.0228933786
38
-0.0064294551
37.95
-0.0029076736
39.25
0.003845856
38.65
0.0126119043
38.15
0.0011679439
37.95
0.0132933939
37.75
0.0044488341
37.55
-0.0010468996
37.4
0.0006974149
37.35
0.0197221418
36.4
0.0070888354
35.9
-0.0176152098
37.15
-0.008373442
37.6
0.0018941149
37.85
-0.0032113115
37.8
0.00096729
37.7
-0.0179014603
38.9
-0.0185468435
41.1
0.0342888746
38.75
0.0079847385
38.45
0.0031181509
38.75
0.0004920751
38.9
-0.0024830805
38.1
-0.0107798744
39.15 1.800261938E-005
37.25
0.0377284762
36.6
0.0152952408
37.05
0.0222005596
34.95
0.0182558929

9/3/2013
9/2/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/14/2013
8/13/2013
8/12/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013
7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013

18,234.66
18,886.13
18,619.72
18,401.04
17,996.15
17,968.08
18,558.13
18,519.44
18,312.94
17,905.91
18,246.04
18,307.52
18,598.18
19,367.59
19,229.84
18,946.98
18,789.34
18,664.88
18,733.04
19,182.26
19,164.02
19,317.19
19,345.70
19,348.34
19,593.28
19,748.19
19,804.76
20,090.68
20,302.13
20,159.12
20,149.85
20,128.41
19,948.73
19,851.23
20,034.48
19,958.47
19,676.06
19,294.12
19,439.48
19,324.77
19,495.82
19,410.84
19,177.76
19,463.82
19,577.39
19,395.81
18,875.95
18,552.12

34.5
35.6
34.75
34.95
34.45
34.55
36.15
36.15
35.55
34.9
35.85
35.35
36.2
38.4
38.05
37.4
37
37.35
36.35
37.8
37.75
38.7
40.25
39.85
40.7
41.9
42.6
43.05
44.8
44.7
44.6
46.1
44.1
45.05
47.6
46.05
46.55
45.9
45.95
44.8
44.55
44.4
43.9
45
46.2
45.05
43.3
43.45

-0.0344946265
0.0143079488
0.0118841109
0.0224987011
0.0015622148
-0.0317946905
0.002089156
0.0112761796
0.0227316009
-0.0186413052
-0.0033581829
-0.015628411
-0.0397266774
0.0071633461
0.0149290283
0.0083898636
0.0066681382
-0.0036384911
-0.0234185127
0.0009517836
-0.0079292071
-0.0014737125
-0.0001364458
-0.0125012249
-0.0078442632
-0.002856384
-0.0142314745
-0.0104151633
0.0070940597
0.0004600531
0.0010651611
0.0090070897
0.0049115344
-0.009146731
0.0038084082
0.0143529751
0.0197956683
-0.0074775663
0.0059359051
-0.0087736756
0.0043779661
0.0121536613
-0.0146970122
-0.0058010797
0.0093618158
0.0275408655
0.017455148
-0.0041349176

6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/11/2013
5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/23/2013
4/22/2013
4/18/2013
4/17/2013

18,629.15
18,540.89
18,774.24
18,719.29
19,245.70
19,223.28
19,325.87
19,177.93
18,827.16
19,041.13
19,143.00
19,441.07
19,429.23
19,519.49
19,568.22
19,545.78
19,610.48
19,760.30
20,215.40
20,147.64
20,160.82
20,030.77
19,704.33
19,674.33
20,062.24
20,111.61
20,223.98
20,286.12
20,247.33
20,212.96
19,722.29
19,691.67
20,122.32
20,082.62
19,939.04
19,990.18
19,888.95
19,673.64
19,575.64
19,735.77
19,504.18
19,387.50
19,286.72
19,406.85
19,179.36
19,169.83
19,016.46
18,731.16

44.1
44.3
46.35
50.3
51.95
51.25
51
50.7
50
51
50.05
50.6
51.35
52.1
51.1
50.7
50.6
51.15
52.25
51.6
52.2
52
51.8
51.3
52.55
53.75
54.6
54.3
54.75
54.4
52.05
51.85
53.3
53
52.6
52.5
52.4
52.25
51.8
53.1
52.45
53.3
52.9
51.95
52.45
52.6
51.15
50.1

0.0047602893
-0.0124292648
0.0029354746
-0.0273520838
0.0011662942
-0.0053084285
0.0077140755
0.0186310628
-0.0112372533
-0.0053215275
-0.015331975
0.0006093911
-0.0046240962
-0.0024902623
0.0011480739
-0.0032992563
-0.0075818687
-0.0225125399
0.0033631731
-0.0006537433
0.0064925113
0.016566917
0.0015248296
-0.0193353285
-0.002454801
-0.0055562753
-0.0030631782
0.0019158082
0.0017003942
0.0248789568
0.0015549722
-0.0214016078
0.0019768337
0.0072009485
-0.0025582561
0.0050897609
0.0109440856
0.005006222
-0.0081136941
0.011873865
0.0060183108
0.0052253571
-0.0061900824
0.0118611883
0.0004971353
0.0080651183
0.0152313044
-0.0007345986

4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/28/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013
3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013
2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013

18,744.93
18,357.80
18,242.56
18,542.20
18,414.45
18,226.48
18,437.78
18,450.23
18,509.70
18,801.64
19,040.95
18,864.75
18,835.77
18,704.53
18,681.42
18,735.60
18,792.87
18,884.19
19,008.10
19,293.20
19,427.56
19,570.44
19,362.55
19,564.92
19,646.21
19,683.23
19,413.54
19,252.61
19,143.17
18,877.96
18,918.52
18,861.54
19,152.41
19,015.14
19,331.69
19,317.01
19,325.36
19,642.75
19,635.72
19,501.08
19,468.15
19,497.18
19,608.08
19,561.04
19,460.57
19,484.77
19,580.32
19,639.72

50.3
49.6
48.6
47.9
48.3
47.9
48.5
48.7
48.35
48.95
49.7
48.5
46.9
46.65
46.8
47.25
46.65
48.2
49.55
51.65
51.6
52.3
51.15
52.4
52.5
52.35
51.75
51.7
50.75
49.15
50.4
49.75
53.05
52.1
53.6
53.8
53.8
55.15
55.3
54.85
53.4
53.1
54.5
55.35
55.1
54.8
55.85
56.4

0.0210880389
0.0063170958
-0.0161598947
0.0069374866
0.0103130171
-0.0114601649
-0.0006747883
-0.00321291
-0.0155273689
-0.0125681754
0.0093401715
0.001538562
0.0070164821
0.001237058
-0.0028918209
-0.0030474324
-0.0048357912
-0.0065187999
-0.0147772272
-0.0069159483
-0.0073008067
0.0107367057
-0.0103435128
-0.0041376937
-0.0018807889
0.0138918507
0.0083588667
0.0057169215
0.0140486578
-0.0021439309
0.0030209622
-0.0151871227
0.0072189845
-0.0163746677
0.000759952
-0.0004320747
-0.0161581245
0.000358021
0.006904233
0.0016914807
-0.0014889333
-0.0056558317
0.0024047801
0.005162747
-0.0012419957
-0.0048798998
-0.003024483
-0.0010223898

2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
12/31/2012
12/28/2012
12/27/2012
12/26/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/10/2012
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
11/30/2012
11/29/2012

19,659.82
19,751.19
19,781.19
19,894.98
20,005.00
19,990.90
20,103.35
20,103.53
19,923.78
20,026.61
19,981.57
20,101.82
20,039.04
19,964.03
19,817.63
19,986.82
19,906.41
19,663.64
19,663.55
19,666.59
19,742.52
19,691.42
19,784.08
19,764.78
19,714.24
19,580.81
19,426.71
19,444.84
19,323.80
19,417.46
19,255.09
19,242.00
19,453.92
19,476.00
19,364.75
19,244.42
19,317.25
19,229.26
19,355.26
19,387.14
19,409.69
19,424.10
19,486.80
19,391.86
19,348.12
19,305.32
19,339.90
19,170.91

56.55
-0.0046260504
56.3
-0.0015165923
58.25
-0.0057195333
59.45
-0.0054996251
59.45
0.0007053209
59.55
-0.0055935951
60.05 -8.953651423E-006
60.3
0.0090218824
58.3
-0.0051346683
60.25
0.0022540771
61.75
-0.0059820454
62.7
0.0031328846
62.7
0.0037572574
63.2
0.0073873617
62.8
-0.0084650785
65.15
0.0040394024
65.3
0.0123461373
63.6
0.000004577
65.4
-0.0001545769
65.65
-0.0038460136
66.45
0.0025950389
65.6
-0.0046835638
65.55
0.0009764844
64.75
0.0025636291
64.5
0.0068143248
64.5
0.0079323776
62.3
-0.000932381
61.9
0.0062637783
61.35
-0.0048234939
61.6
0.0084325755
60.65
0.0006802827
60.7
-0.0108934343
62.7
-0.001133703
62.8
0.0057449748
63.6
0.0062527216
62.75
-0.0037702054
62.65
0.0045758391
60.2
-0.0065098583
63.2
-0.001644389
61.85
-0.0011617908
64.65
-0.0007418619
61.85
-0.0032175627
61.9
0.0048958687
60.85
0.0022606848
60.55
0.0022170055
60.55
-0.0017880134
58.55
0.008814918
55.8
0.0174518949

11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/13/2012
11/12/2012
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/23/2012
10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/18/2012
9/17/2012

18,842.08
18,537.01
18,506.57
18,517.34
18,460.38
18,329.32
18,339.00
18,309.37
18,471.37
18,618.87
18,670.34
18,683.68
18,846.26
18,902.41
18,817.38
18,762.87
18,755.45
18,561.70
18,505.38
18,430.85
18,635.82
18,625.34
18,758.63
18,710.02
18,793.44
18,682.31
18,791.93
18,610.77
18,577.70
18,713.55
18,675.18
18,804.75
18,631.10
18,793.36
18,708.98
18,938.46
19,058.15
18,869.69
18,823.91
18,762.74
18,579.50
18,632.17
18,694.41
18,673.34
18,752.83
18,349.25
18,496.01
18,542.31

55.55
55.25
55.15
55
55.25
53.4
54.25
54.35
55.55
55.45
55.45
55.15
55.9
54.95
54.25
54.3
55.9
54.55
54
53
55.15
54.8
56.5
56.7
57.1
56.95
58.05
57
56.75
57.05
56.4
56.8
55.05
55.85
55.9
56.8
58.3
58
57.9
56.2
55.5
55.75
55.75
55.6
56.25
55.3
54.4
51.9

0.0164573467
0.0016448213
-0.000581617
0.003085527
0.0071502925
-0.0005278369
0.0016182971
-0.0087703294
-0.0079220705
-0.0027567789
-0.0007139921
-0.0086266453
-0.0029705207
0.004518695
0.0029052059
0.0003956183
0.0104381603
0.0030434393
0.0040437636
-0.0109987111
0.0005626743
-0.0071055296
0.0025980731
-0.0044387829
0.0059484079
-0.0058333551
0.0097341486
0.0017800912
-0.0072594457
0.0020545987
-0.0068902804
0.0093204373
-0.0086339005
0.0045101336
-0.0121171415
-0.0062802528
0.0099874455
0.0024320133
0.0032601848
0.0098624828
-0.0028268312
-0.0033293375
0.0011283466
-0.0042388269
0.0219943594
-0.0079346843
-0.002496992
0.0042265413

9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/8/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/17/2012
8/16/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012

18,464.27
18,021.16
18,000.03
17,852.95
17,766.78
17,749.65
17,683.73
17,346.27
17,313.34
17,440.87
17,384.40
17,429.56
17,541.64
17,490.81
17,631.71
17,678.81
17,783.21
17,850.22
17,846.86
17,885.26
17,691.08
17,657.21
17,728.20
17,633.45
17,557.74
17,560.87
17,600.56
17,601.78
17,412.96
17,197.93
17,224.36
17,257.38
17,236.18
17,143.68
16,839.19
16,639.82
16,846.05
16,918.08
16,877.35
17,158.44
17,278.85
17,185.01
17,105.30
17,103.31
17,213.70
17,232.55
17,489.14
17,618.35

49.75
0.0245883173
47.8
0.0011738869
47.95
0.0082384144
47.4
0.0048500629
47.7
0.0009650895
47.95
0.0037277203
47.45
0.0194543265
46.7
0.0019020016
47
-0.0073121352
47.6
0.0032483146
47.3
-0.0025910006
46.95
-0.0063893684
47.15
0.0029060975
47.35
-0.0079912839
48.15
-0.0026642065
49.25
-0.0058707061
50.35
-0.0037540154
51.4
0.0001882684
51.85
-0.0021470194
51.95
0.010976153
52.05
0.0019181966
52.55
-0.0040043546
52.5
0.0053733104
52.15
0.0043120584
52.55
-0.0001782372
52.55
-0.0022550419
53.15 -6.931117194E-005
53.65
0.0108436475
53.75
0.0125032489
53.45
-0.0015344547
53.45
-0.0019133843
54.1
0.0012299709
53.6
0.0053955743
53.8
0.0180822237
51.65
0.0119814998
53.05
-0.0122420389
55.85
-0.0042575753
55.65
0.0024132936
55.05
-0.0163820254
56.2
-0.0069686351
56.5
0.0054605729
56.8
0.0046599592
56.55
0.0001163517
57.7
-0.0064129153
57.9
-0.0010938602
58.25
-0.0146713904
58.9
-0.0073338309
59.25
0.0130157693

7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012
6/15/2012
6/14/2012
6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012

17,391.98
17,521.12
17,538.67
17,462.81
17,425.71
17,398.98
17,429.98
16,990.76
16,967.76
16,906.58
16,882.16
16,972.51
17,032.56
16,896.63
16,859.80
16,705.83
16,949.83
16,677.88
16,880.51
16,862.80
16,668.01
16,718.87
16,649.05
16,454.30
16,020.64
15,988.40
15,965.16
16,218.53
16,312.15
16,438.58
16,416.84
16,217.82
16,222.30
15,948.10
16,026.41
16,183.26
16,152.75
16,070.48
16,030.09
16,328.25
16,215.84
16,292.98
16,420.05
16,479.58
16,546.18
16,912.71
16,831.08
17,151.19

58.1
60.45
60.7
59.05
58.8
58.45
58.15
56.55
57.1
57.4
57.1
57.55
59.55
58.75
57.6
57.15
58.95
57.95
59.25
59.6
57.85
57.95
57.4
57
55.9
55.45
54.5
55.2
53.1
54.35
54.25
53.25
53.3
52.25
51.6
53.85
52.9
52.1
52.7
52.85
52
52.8
52.9
53.5
54.75
56.75
55.4
56.9

-0.0073705334
-0.001000646
0.004344089
0.0021290381
0.001536297
-0.0017785448
0.0258505211
0.0013555119
0.0036187094
0.0014464974
-0.005323314
-0.0035256004
0.0080447995
0.0021844862
0.009216543
-0.0143954246
0.0163060293
-0.0120037842
0.0010502408
0.0116864581
-0.0030420716
0.0041936327
0.0118358119
0.0270688312
0.0020164619
0.0014556697
-0.0156222543
-0.0057392802
-0.0076910536
0.00132425
0.0122716863
-0.0002761631
0.0171932707
-0.0048863095
-0.0096921139
0.0018888425
0.0051193244
0.0025196365
-0.018260377
0.0069321108
-0.0047345544
-0.0077387097
-0.0036123493
-0.0040250982
-0.0216718669
0.0048499562
-0.0186640111
-0.008711177

5/2/2012
4/30/2012
4/28/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012
4/13/2012
4/12/2012
4/11/2012
4/10/2012
4/9/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/7/2012
3/6/2012
3/5/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012

17,301.91
17,318.81
17,187.34
17,134.25
17,130.67
17,151.29
17,207.29
17,096.68
17,373.84
17,503.71
17,392.39
17,357.94
17,150.95
17,094.51
17,332.62
17,199.40
17,243.84
17,222.14
17,486.02
17,597.42
17,478.15
17,404.20
17,058.61
17,121.62
17,257.36
17,052.78
17,361.74
17,196.47
17,601.71
17,316.18
17,273.37
17,466.20
17,675.85
17,919.30
17,813.62
17,587.67
17,503.24
17,145.52
17,173.29
17,362.87
17,636.99
17,636.80
17,583.97
17,752.68
17,731.12
17,445.75
17,923.57
18,078.50

58.45
-0.0009758176
58.7
0.0076492348
56.7
0.0030984724
55.95
0.0002089819
55.3
-0.0012022419
56.95
-0.0032544346
57.8
0.0064696772
57.85
-0.0159527197
59.7
-0.0074195699
60.9
0.0064005004
60.95
0.0019846825
61.5
0.0120687192
61.95
0.0033016448
60.2
-0.0137376807
61.75
0.007745619
60.6
-0.0025771522
60.15
0.001260006
58.7
-0.0150909126
59.85
-0.0063304734
60.1
0.0068239488
59.45
0.0042489744
58.4
0.0202589777
56
-0.0036801424
57.8
-0.0078656295
58.85
0.0119968709
58.25
-0.0177954514
60.15
0.0096106934
60.05
-0.0230227631
62.05
0.0164892026
60.15
0.0024783815
59.85
-0.0110401805
61.15
-0.0118608157
62.8
-0.0135859102
64.85
0.0059325393
63.55
0.0128470684
63.7
0.0048236784
62.05
0.0208637592
59.35
-0.001617046
59.15
-0.0109187018
60
-0.0155423346
61.8 1.077292933E-005
61.75
0.003004441
60.95
-0.0095033539
61.2
0.0012159412
60.5
0.0163575656
57.55
-0.0266587516
60.7
-0.0085698482
61.55
-0.0036786487

2/22/2012
2/21/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/7/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
12/30/2011
12/29/2011
12/28/2011
12/27/2011
12/26/2011
12/23/2011
12/22/2011
12/21/2011
12/20/2011
12/19/2011
12/16/2011

18,145.25
18,428.61
18,289.35
18,153.99
18,202.41
17,848.57
17,772.84
17,748.69
17,830.75
17,707.32
17,622.45
17,707.31
17,604.96
17,431.85
17,300.58
17,193.55
16,863.30
17,233.98
17,077.18
16,995.77
16,751.73
16,739.01
16,643.74
16,451.47
16,466.05
16,189.36
16,154.62
16,037.51
16,175.86
16,165.09
15,814.72
15,848.80
15,867.73
15,857.08
15,882.64
15,939.36
15,517.92
15,454.92
15,543.93
15,727.85
15,873.95
15,970.75
15,738.70
15,813.36
15,685.21
15,175.08
15,379.34
15,491.35

62.65
67.8
67.45
66.8
64.15
62.85
61.3
61.6
60.55
59.5
58.85
57.65
56.55
56.1
56.4
55.9
54.55
55.2
55.7
56.75
54.45
53.6
52.55
50.95
53.3
52.35
52.3
51.75
51.1
50.9
48.4
48.35
48.05
47.45
47.2
47.1
44.7
45.3
45.1
45.85
47.55
49.05
49.2
50.75
49.45
48.15
49.95
51.1

-0.0153760918
0.0076142673
0.0074562121
-0.0026600873
0.0198245574
0.004260996
0.0013606638
-0.004602162
0.0069705636
0.0048160159
-0.0047923711
0.0058137025
0.0099306729
0.0075876069
0.0062250088
0.0195839486
-0.0215086707
0.0091818438
0.0047900154
0.0145680476
0.0007599016
0.005724074
0.0116871015
-0.0008854583
0.0170908547
0.0021504684
0.0073022558
-0.0085528683
0.0006662505
0.0221546761
-0.0021503205
-0.0011929873
0.0006716243
-0.0016093042
-0.0035584867
0.0271582789
0.0040763718
-0.0057263511
-0.011693906
-0.0092037584
-0.0060610804
0.0147439115
-0.0047213242
0.0081701169
0.0336162972
-0.0132814542
-0.0072304867
-0.0217927354

12/15/2011
12/14/2011
12/13/2011
12/12/2011
12/9/2011
12/8/2011
12/7/2011
12/5/2011
12/2/2011
12/1/2011
11/30/2011
11/29/2011
11/28/2011
11/25/2011
11/24/2011
11/23/2011
11/22/2011
11/21/2011
11/18/2011
11/17/2011
11/16/2011
11/15/2011
11/14/2011
11/11/2011
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
10/31/2011
10/28/2011
10/26/2011
10/25/2011
10/24/2011
10/21/2011
10/20/2011
10/19/2011
10/18/2011
10/17/2011
10/14/2011
10/13/2011
10/12/2011
10/11/2011
10/10/2011
10/7/2011
10/5/2011
10/4/2011

15,836.47
15,881.14
16,002.51
15,870.35
16,213.46
16,488.24
16,877.06
16,805.33
16,846.83
16,483.45
16,123.46
16,008.34
16,167.13
15,695.43
15,858.49
15,699.97
16,065.42
15,946.10
16,371.51
16,461.71
16,775.87
16,882.67
17,118.74
17,192.82
17,362.10
17,569.53
17,562.61
17,481.93
17,464.85
17,480.83
17,705.01
17,804.80
17,288.83
17,254.86
16,939.28
16,785.64
16,936.89
17,085.34
16,748.29
17,025.09
17,082.69
16,883.92
16,958.39
16,536.47
16,557.23
16,232.54
15,792.41
15,864.86

51.95
53
53
52.5
54.45
53.4
54.55
54.35
53.9
51.5
50.45
51
52.1
50.5
50.35
49.8
51
50.75
52.15
53.45
54.9
54.85
56.2
58.2
58.5
60.8
60.8
60.25
60.25
59.85
61.15
55.85
54.2
53.3
52.35
53.25
54.15
54.6
53.4
54.75
55.05
54.9
55.45
53.35
53.25
53.05
51.85
52.05

-0.0028127704
-0.0075844352
0.0083274786
-0.0211620468
-0.0166652111
-0.0230383728
0.0042682887
-0.0024633714
0.0220451422
0.0223270936
0.0071912516
-0.0098217804
0.030053334
-0.0102821895
0.0100968346
-0.0227476157
0.0074827074
-0.0259847748
-0.0054793822
-0.0187268976
-0.0063260136
-0.0137901504
-0.0043087754
-0.0097499726
-0.011806235
0.0003940189
0.0046150511
0.0009779643
-0.0009141442
-0.0126619527
-0.0056046684
0.0298441248
0.0019687207
0.0186300716
0.0091530618
-0.0089302109
-0.0086887355
0.0201244426
-0.0162583575
-0.0033718343
0.01177274
-0.0043913367
0.0255145143
-0.0012538329
0.0200024149
0.0278697172
-0.0045666965
-0.0177439177

10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011
9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011
7/27/2011
7/26/2011
7/25/2011

16,151.45
16,453.76
16,698.07
16,446.02
16,524.03
16,051.10
16,162.06
16,361.15
17,065.15
17,099.28
16,745.35
16,933.83
16,876.54
16,709.60
16,467.44
16,501.74
16,866.97
17,165.54
17,065.00
16,862.81
16,713.33
16,821.46
16,676.75
16,416.33
15,848.83
16,146.33
16,284.98
16,498.47
16,341.70
16,141.67
16,469.79
16,840.80
16,730.94
16,839.63
17,059.40
17,130.51
16,857.91
16,990.18
17,305.87
17,693.18
17,940.55
18,109.89
18,314.33
18,197.20
18,209.52
18,432.25
18,518.22
18,871.29

53.5
54.65
55.55
54.9
56.25
54.75
55.2
56.75
59.7
59.9
58.55
59.8
60.2
58.4
57.2
57.85
60.55
62.3
59.45
57.35
57.2
57.25
57.2
56.7
54.25
56.5
57.75
58.45
58
56.9
56.75
59.1
59.9
61.45
60.95
60.75
59.55
59.65
59.85
62
61.9
61.7
63.5
63.4
63.75
67.85
68.7
70.1

-0.018373308
-0.0146310322
0.0153258965
-0.0047210033
0.0294640243
-0.0068654615
-0.01216846
-0.0412536661
-0.0019959905
0.0211360169
-0.0111303822
0.0033946532
0.009990664
0.0147053823
-0.0020785687
-0.0216535631
-0.0173935687
0.005891591
0.0119902911
0.0089437593
-0.0064280984
0.0086773502
0.0158634725
0.0358070596
-0.0184252397
-0.0085139804
-0.0129399878
0.0095932492
0.0123921503
-0.019922537
-0.0220304261
0.0065662778
-0.0064544173
-0.0128826336
-0.0041510731
0.0161704505
-0.0077850853
-0.0182417873
-0.0218903555
-0.0137883175
-0.0093506918
-0.0111628435
0.0064367045
-0.0006765692
-0.012083712
-0.0046424548
-0.0187093728
0.0079578898

7/22/2011
7/21/2011
7/20/2011
7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011
5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011

18,722.30
18,436.19
18,502.38
18,653.87
18,507.04
18,561.92
18,618.20
18,596.02
18,411.62
18,721.39
18,858.04
19,078.30
18,726.97
18,744.56
18,814.48
18,762.80
18,845.87
18,693.86
18,492.45
18,412.41
18,240.68
17,727.49
17,550.63
17,560.30
17,506.63
17,870.53
17,985.88
18,132.24
18,308.66
18,266.03
18,268.54
18,384.90
18,394.29
18,495.62
18,420.11
18,376.48
18,494.18
18,608.81
18,503.28
18,232.06
18,266.10
18,044.64
17,847.24
18,011.97
17,993.33
18,326.09
18,141.40
18,086.20

70.1
69.05
69.15
70.95
69
68.25
68.85
68.2
67
67.8
70
71.2
69.25
70
71.25
70.4
69.5
68
67.65
68.1
66.85
63.95
65.2
66.15
66.3
68.75
71.9
71.35
72.25
72.05
72.15
73.55
73.45
73.6
73
72.25
72.5
74.15
70.35
68.25
67.6
64.55
66.25
67.45
67.85
69.7
69.45
70.35

0.0155189331
-0.0035773776
-0.008121103
0.0079337376
-0.0029565907
-0.0030228486
0.0011927283
0.0100154142
-0.0165463141
-0.0072462462
-0.0115450538
0.0187606431
-0.0009384056
-0.0037162866
0.0027543863
-0.0044078623
0.0081315469
0.0108914719
0.0043470681
0.0094146709
0.0289488247
0.0100771311
-0.000550674
0.0030656957
-0.0203631342
-0.0064133643
-0.0080718102
-0.0096358772
0.0023338405
-0.0001373947
-0.006329107
-0.0005104845
-0.0054785944
0.0040993241
0.0023742305
-0.0063641643
-0.0061599855
0.0057033131
0.0148759932
-0.0018635615
0.0122728965
0.0110605337
-0.0091455849
0.0010359394
-0.0181577194
0.0101805814
0.0030520507
-0.0028201474

5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011
4/26/2011
4/25/2011
4/21/2011
4/20/2011
4/19/2011
4/18/2011
4/15/2011
4/13/2011
4/11/2011
4/8/2011
4/7/2011
4/6/2011
4/5/2011
4/4/2011
4/1/2011
3/31/2011
3/30/2011
3/29/2011
3/28/2011
3/25/2011
3/24/2011
3/23/2011
3/22/2011
3/21/2011
3/18/2011
3/17/2011
3/16/2011
3/15/2011
3/14/2011
3/11/2011
3/10/2011
3/9/2011
3/8/2011

18,137.35
18,345.03
18,531.28
18,335.79
18,584.96
18,512.77
18,528.96
18,518.81
18,210.58
18,469.36
18,534.69
18,998.02
19,135.96
19,292.02
19,448.69
19,545.35
19,584.31
19,602.23
19,470.98
19,121.83
19,091.17
19,386.82
19,696.86
19,262.54
19,451.45
19,591.18
19,612.20
19,686.82
19,701.73
19,420.39
19,445.22
19,290.18
19,120.80
18,943.14
18,815.64
18,350.74
18,206.16
17,988.30
17,839.05
17,878.81
18,149.87
18,358.69
18,167.64
18,439.48
18,174.09
18,327.98
18,469.95
18,439.65

71.4
73.25
74.25
73.4
75.55
74.75
75.35
77.05
74.25
76.5
78.6
78.4
83.05
85.75
90.95
91.65
92.35
91.95
92.8
90.35
87.55
89.55
89.4
89
87.9
90.2
90.1
88.4
82.8
81.15
79.35
80.5
78.45
78.05
75.65
73.95
73
72.2
71.65
72.35
73.4
73.35
71.65
73.7
73.45
75.15
76.45
75.85

-0.0113207773
-0.0100505739
0.0106616622
-0.0134070776
0.0038994705
-0.0008737673
0.0005480914
0.016925875
-0.0140113139
-0.003524742
-0.024388331
-0.0072084181
-0.0080893551
-0.0080555554
-0.0049454218
-0.0019893476
-0.0009141817
0.0067408009
0.0182592356
0.0016059781
-0.0152500513
-0.01574058
0.0225473899
-0.0097118724
-0.0071322912
-0.0010717819
-0.0037903531
-0.0007567863
0.0144868357
-0.0012769205
0.00803725
0.008858416
0.009378593
0.0067762776
0.0253341282
0.0079412682
0.0121112056
0.0083664769
-0.0022238617
-0.0149345422
-0.0113744499
0.0105159503
-0.0147422812
0.0146026569
-0.0083964518
-0.0076865395
0.0016431982
0.0119071464

3/7/2011
3/4/2011
3/3/2011
3/1/2011
2/28/2011
2/25/2011
2/24/2011
2/23/2011
2/22/2011
2/21/2011
2/18/2011
2/17/2011
2/16/2011
2/15/2011
2/14/2011
2/11/2011
2/10/2011
2/9/2011
2/8/2011
2/7/2011
2/4/2011
2/3/2011
2/2/2011
2/1/2011
1/31/2011
1/28/2011
1/27/2011
1/25/2011
1/24/2011
1/21/2011
1/20/2011
1/19/2011
1/18/2011
1/17/2011
1/14/2011
1/13/2011
1/12/2011
1/11/2011
1/10/2011
1/7/2011
1/6/2011
1/5/2011
1/4/2011
1/3/2011
12/31/2010
12/30/2010
12/29/2010
12/28/2010

18,222.67
18,486.45
18,489.76
18,446.50
17,823.40
17,700.91
17,632.41
18,178.33
18,296.16
18,438.31
18,211.52
18,506.82
18,300.90
18,273.80
18,202.20
17,728.61
17,463.04
17,592.77
17,775.70
18,037.19
18,008.15
18,449.31
18,090.62
18,022.22
18,327.76
18,395.97
18,684.43
18,969.45
19,151.28
19,007.53
19,046.54
18,978.32
19,092.05
18,882.25
18,860.44
19,182.82
19,534.10
19,196.34
19,224.12
19,691.81
20,184.74
20,301.10
20,498.72
20,561.05
20,509.09
20,389.07
20,256.03
20,025.42

75.4
77.35
78.35
78.7
75.75
75.25
76.3
80.4
81.1
82.3
82
84.85
83.65
83.85
84.15
80.25
76.6
77.05
81.2
84.35
86.35
90.9
89.05
89.65
90.6
90.25
89.85
92.35
93.95
92.75
92.45
90.2
90.35
89.8
91.35
91.65
94.4
91.75
92.35
93.85
95.95
96.5
98.55
101.7
101.75
96.25
97.05
96.7

-0.0142688293
-0.000179018
0.0023451603
0.0349596598
0.0069199832
0.0038848915
-0.0300313615
-0.0064401492
-0.0077094918
0.0124531066
-0.0159562799
0.0112519056
0.0014829975
0.0039335904
0.0267133182
0.0152075469
-0.007374052
-0.0102910153
-0.0144972693
0.0016126032
-0.0239120054
0.0198274023
0.0037953149
-0.0166708861
-0.0037078773
-0.0154385229
-0.0150252116
-0.0094944046
0.0075627922
-0.002048141
0.003594628
-0.0059569297
0.011110964
0.0011563887
-0.0168056626
-0.0179829119
0.0175950207
-0.0014450596
-0.0237504831
-0.0244209239
-0.0057317091
-0.0096406019
-0.00303146
0.0025335108
0.0058864872
0.0065679208
0.0115158633
-0.0001752465

12/27/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/19/2010
11/18/2010
11/16/2010
11/15/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010
10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010

20,028.93
20,073.66
19,982.88
20,015.80
20,060.32
19,888.88
19,864.85
19,647.77
19,799.19
19,691.78
19,508.89
19,242.36
19,696.48
19,934.64
19,981.31
19,966.93
19,992.70
19,850.00
19,521.25
19,405.10
19,136.61
19,318.16
19,459.85
19,691.84
19,957.59
19,585.44
19,930.64
19,865.14
20,309.69
20,156.89
20,589.09
20,875.71
20,932.48
20,852.38
21,004.96
20,893.57
20,465.74
20,345.69
20,355.63
20,032.34
19,941.04
20,005.37
20,221.39
20,303.12
20,165.86
20,260.58
19,872.15
19,983.13

98.5
98.4
99.2
98.95
96.4
95.55
96.4
94.4
98.4
95.1
93.25
89.35
93.75
97.7
100.6
102.7
105.35
103.4
96.15
93
92.35
98.55
100.3
103.25
105.05
102.05
105.7
104.7
108.8
104.6
110.9
113.75
114.1
113.6
112.65
112.95
111.2
109.55
109.75
106.45
109.6
112.75
110.05
108.9
106.9
106
102.65
102.1

-0.0022282932
0.0045428887
-0.0016447007
-0.0022193066
0.0086198921
0.0012096744
0.0110485821
-0.0076477876
0.0054545602
0.0093747005
0.0138512116
-0.0230558963
-0.0119470429
-0.0023356827
0.0007201908
-0.0012889705
0.0071889169
0.0168406224
0.0059855399
0.0140301757
-0.009397893
-0.0072811455
-0.011781022
-0.013315736
0.0190013602
-0.017320066
0.0032972332
-0.0218885665
0.0075805345
-0.0209917
-0.0137298324
-0.0027120532
0.0038412881
-0.0072639986
0.0053313053
0.0209046924
0.0059005126
-0.000488317
0.0161384042
0.0045784974
-0.0032156366
-0.0106827473
-0.0040254897
0.0068065533
-0.0046750883
0.0195464507
-0.0055536845
-0.0092102243

10/18/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
10/4/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/3/2010
9/2/2010
9/1/2010
8/31/2010
8/30/2010
8/27/2010
8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/13/2010
8/12/2010
8/11/2010

20,168.89
20,125.05
20,497.64
20,687.88
20,203.34
20,339.89
20,250.26
20,315.32
20,543.08
20,407.71
20,475.73
20,445.04
20,069.12
19,956.34
20,104.86
20,117.38
20,045.18
19,861.01
19,941.72
20,001.55
19,906.10
19,594.75
19,417.49
19,502.11
19,346.96
19,208.33
18,799.66
18,666.71
18,645.06
18,560.05
18,221.43
18,238.31
18,205.87
17,971.12
18,032.11
17,998.41
18,226.35
18,179.64
18,311.59
18,409.35
18,401.82
18,454.94
18,257.12
18,048.85
18,050.78
18,167.03
18,073.90
18,070.19

103.5
106
104.35
100.95
93.75
94.85
90.55
89.65
89.9
88.95
88.4
83.6
81.5
82.4
82.95
83.05
83.8
82.15
82.2
82.7
84.5
84.8
84.35
85.6
83.75
84.95
84.3
83.75
83.45
84.05
84.2
82.95
80.4
79
79.9
80.3
81.85
81.2
82.05
83.75
84.3
86
85.25
83.6
78.35
77.15
75.75
73.75

0.0021783797
-0.0181772145
-0.0091957223
0.0239831632
-0.006713409
0.004426116
-0.0032025092
-0.0110869451
0.0066332773
-0.0033219817
0.0015010976
0.0187312647
0.0056513369
-0.0073872686
-0.0006223474
0.0036018634
0.0092729423
-0.0040472938
-0.0029912682
0.0047950126
0.0158894602
0.0091288833
-0.0043390177
0.0080193477
0.0072171813
0.0217381591
0.0071223049
0.0011611655
0.0045802678
0.0185836128
-0.0009255243
0.0017818429
0.0130626249
-0.0033822997
0.0018723876
-0.0125060695
0.0025693578
-0.0072058188
-0.005310345
0.0004091987
-0.0028783621
0.0108352248
0.0115392393
-0.0001069206
-0.0063989546
0.0051527341
0.0002053105
-0.0082217389

8/10/2010
8/9/2010
8/6/2010
8/5/2010
8/4/2010
8/3/2010
8/2/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/2/2010
7/1/2010
6/30/2010
6/29/2010
6/28/2010
6/25/2010
6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/4/2010

18,219.99
18,287.50
18,143.99
18,172.83
18,217.44
18,114.83
18,081.21
17,868.29
17,992.00
17,957.37
18,077.61
18,020.05
18,130.98
18,113.15
17,977.23
17,878.14
17,928.42
17,955.82
17,909.46
17,938.16
17,985.90
17,937.20
17,833.54
17,651.73
17,471.03
17,614.48
17,441.44
17,460.95
17,509.33
17,700.90
17,534.09
17,774.26
17,574.53
17,730.24
17,755.94
17,749.69
17,876.55
17,570.82
17,616.69
17,462.87
17,412.83
17,338.17
17,064.95
16,922.08
16,657.89
16,617.10
16,781.07
17,117.69

74.1
74.4
73.35
74.5
74.35
74.7
74.45
72.5
69.9
68.85
69.7
69.7
69.95
70.2
70
69.4
68.9
65.95
65
64.75
65.6
64.75
63.85
61.65
61.5
61.75
60.8
61.45
64.7
64.55
64.5
64.55
64.25
65.3
64.65
63
62.5
61.45
61.95
62.3
63.35
62.05
61.7
62.05
61.2
61.7
62.3
61.05

-0.0036915926
0.0079095061
-0.0015869845
-0.0024487524
0.0056644197
0.0018593888
0.0119160815
-0.0068758337
0.0019284561
-0.0066513217
0.0031942198
-0.0061182573
0.0009843677
0.0075606754
0.0055425229
-0.0028044858
-0.0015259676
0.0025885761
-0.0015999411
-0.0026543014
0.002715028
0.0058126429
0.0102998403
0.0103428361
-0.008143868
0.0099211992
-0.0011173504
-0.0027630983
-0.0108226135
0.0095134678
-0.0135122362
0.011364742
-0.008782171
-0.001447403
0.0003521188
-0.0070964476
0.0173998709
-0.0026037808
0.0088084032
0.0028737431
0.0043061061
0.0160105948
0.0084428155
0.0158597517
0.0024547003
-0.009771129
-0.0196650366
0.0056020533

6/3/2010
6/2/2010
6/1/2010
5/31/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
4/30/2010
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/23/2010
4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/16/2010
4/15/2010
4/13/2010
4/12/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/26/2010

17,022.33
16,741.84
16,572.03
16,944.63
16,863.06
16,666.40
16,387.84
16,022.48
16,469.55
16,445.61
16,519.68
16,408.49
16,875.76
16,835.56
16,994.60
17,265.87
17,195.81
17,141.53
17,330.55
16,769.11
16,987.53
17,087.96
17,137.14
17,386.08
17,558.71
17,503.47
17,380.08
17,690.62
17,745.28
17,694.20
17,573.99
17,472.56
17,460.58
17,400.68
17,591.18
17,639.26
17,821.96
17,853.00
17,933.14
17,714.40
17,970.02
17,941.37
17,935.68
17,692.62
17,527.77
17,590.17
17,711.35
17,644.76

61
60.7
58.35
59.05
56.05
54.4
53.85
53.2
55
55.45
55.75
55.45
56.5
57.15
55.2
55.85
55.85
55.2
56.1
54.6
57
56.5
54.15
55.9
53.65
52.75
50.45
51.75
52.45
52.35
51.15
49.7
49.7
48.45
48.7
48.5
48.85
49.15
49.7
49.45
50.5
49.95
49.65
47.95
47.35
47.75
47.7
47.2

0.0167538335
0.0102467833
-0.0219892674
0.0048372004
0.0117997888
0.0169979692
0.0228029618
-0.0271452468
0.0014557076
-0.004483743
0.00677637
-0.0276888271
0.002387803
-0.0093582667
-0.0157113427
0.0040742483
0.0031665785
-0.0109067514
0.0334806081
-0.0128576668
-0.0058772375
-0.0028697904
-0.0143183512
-0.0098315879
0.0031559456
0.007099507
-0.0175539354
-0.0030802557
0.0028868217
0.0068402224
0.0058051024
0.000686117
0.0034423942
-0.0108292906
-0.0027257379
-0.0102513977
-0.0017386434
-0.0044688214
0.0123481461
-0.0142248033
0.001596868
0.0003172447
0.0137379314
0.0094050755
-0.0035474359
-0.0068419403
0.0037739249
0.0048926894

3/25/2010
3/23/2010
3/22/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/5/2010
3/4/2010
3/3/2010
3/2/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
2/1/2010
1/29/2010
1/28/2010
1/27/2010
1/25/2010
1/22/2010
1/21/2010
1/20/2010
1/19/2010
1/18/2010
1/15/2010
1/14/2010

17,558.85
17,451.02
17,410.57
17,578.23
17,519.26
17,490.08
17,383.18
17,164.99
17,166.62
17,167.96
17,098.33
17,052.54
17,102.60
16,994.49
16,971.70
17,000.01
16,772.56
16,429.55
16,254.20
16,255.97
16,286.32
16,237.05
16,191.63
16,327.84
16,428.91
16,226.68
16,038.35
16,152.59
15,922.17
16,042.18
15,935.61
15,915.65
15,790.93
16,224.95
16,496.05
16,163.44
16,356.03
16,357.96
16,306.87
16,289.82
16,780.46
16,859.68
17,051.14
17,474.49
17,486.06
17,641.08
17,554.30
17,584.87

46.55
0.0061790084
47.15
0.0023233013
46.95
-0.0095379341
48
0.0033660098
47.55
0.0016683743
47.6
0.0061496228
47.75
0.0127113386
46.8 -9.495171443E-005
47.55 -7.805237198E-005
48.05
0.0040723275
48.7
0.0026852305
49.55
-0.0029270403
50.65
0.0063614736
50.45
0.0013428236
50.1
-0.0016652931
49.45
0.0135608398
48.65
0.020877626
47.75
0.010787981
46.05
-0.0001088831
46.9
-0.0018635272
47.3
0.0030344182
47.85
0.002805153
48.05
-0.0083421935
49
-0.0061519602
49.85
0.0124628082
49.45
0.0117424797
48.9
-0.00707255
49.6
0.0144716455
49.15
-0.0074809035
49.9
0.0066875382
48.95
0.0012541115
48.05
0.0078982049
47.6
-0.0267501595
48.8
-0.0164342373
50.8
0.0205779215
49.85
-0.0117748622
51
-0.0001179854
50.3
0.0031330353
47.75
0.001046666
47.8
-0.0292387694
50.7
-0.0046987843
51.15
-0.0112285747
51.65
-0.0242267442
53.9
-0.0006616699
55.05
-0.0087874439
55.55
0.0049435181
53.8
-0.0017384263
52.9
0.0042873134

1/13/2010
1/12/2010
1/11/2010
1/8/2010
1/7/2010
1/6/2010
1/5/2010
1/4/2010
12/31/2009
12/30/2009
12/29/2009
12/24/2009
12/23/2009
12/22/2009
12/21/2009
12/18/2009
12/17/2009
12/16/2009
12/15/2009
12/14/2009
12/11/2009
12/10/2009
12/9/2009
12/8/2009
12/7/2009
12/4/2009
12/3/2009
12/2/2009
12/1/2009
11/30/2009
11/27/2009
11/26/2009
11/25/2009
11/24/2009
11/23/2009
11/20/2009
11/19/2009
11/18/2009
11/17/2009
11/16/2009
11/13/2009
11/12/2009
11/11/2009
11/10/2009
11/9/2009
11/6/2009
11/5/2009
11/4/2009

17,509.80
17,422.51
17,526.71
17,540.29
17,615.72
17,701.13
17,686.24
17,558.73
17,464.81
17,343.82
17,401.56
17,360.61
17,231.11
16,692.00
16,601.20
16,719.83
16,894.25
16,912.77
16,877.16
17,097.55
17,119.03
17,189.31
17,125.22
17,227.68
16,983.14
17,101.54
17,185.68
17,169.91
17,198.27
16,926.22
16,632.01
16,854.93
17,198.95
17,131.08
17,180.18
17,021.85
16,785.65
16,998.78
17,050.65
17,032.51
16,848.83
16,696.03
16,849.60
16,440.56
16,498.72
16,158.28
16,063.90
15,912.13

52.9
52.5
54.35
54.05
55.1
55.15
53.3
52.7
51.95
52.35
52.9
52.25
52.35
51.25
50.5
50.85
52.35
51.6
51.4
53.4
54.7
56.7
54.65
55.5
54.5
55.65
56.45
56.95
54.4
51.55
51.2
51.7
54.9
55.25
54.95
53.5
49.85
50.15
48.85
49.45
49.2
48.9
49.85
48
48.85
45.1
44.6
43.65

0.0050101851
-0.0059452116
-0.0007742175
-0.0042819709
-0.0048251157
0.0008418974
0.0072619147
0.0053776709
0.0069759718
-0.0033180933
0.0023587881
0.0075154764
0.0322975078
0.0054694841
-0.0070951678
-0.0103242227
-0.0010950306
0.0021099521
-0.0128901509
-0.001254744
-0.0040885876
0.0037424337
-0.0059474056
0.0143989863
-0.0069233531
-0.0048959366
0.0009184672
-0.0016490031
0.0160726967
0.0176893833
-0.013225804
-0.0200023839
0.0039618051
-0.0028579444
0.0093015742
0.0140715433
-0.0125379586
-0.0030421128
0.0010650221
0.0109016472
0.0091518762
-0.0091141629
0.0248799311
-0.0035251219
0.0210690742
0.0058752856
0.0095380065
0.0329238543

11/3/2009
10/30/2009
10/29/2009
10/28/2009
10/27/2009
10/26/2009
10/23/2009
10/22/2009
10/21/2009
10/20/2009
10/17/2009
10/16/2009
10/15/2009
10/14/2009
10/12/2009
10/9/2009
10/8/2009
10/7/2009
10/6/2009
10/5/2009
10/1/2009
9/30/2009
9/29/2009
9/25/2009
9/24/2009
9/23/2009
9/22/2009
9/18/2009
9/17/2009
9/16/2009
9/15/2009
9/14/2009
9/11/2009
9/10/2009
9/9/2009
9/8/2009
9/7/2009
9/4/2009
9/3/2009
9/2/2009
9/1/2009
8/31/2009
8/28/2009
8/27/2009
8/26/2009
8/25/2009
8/24/2009
8/21/2009

15,404.94
15,896.28
16,052.72
16,283.49
16,353.40
16,740.50
16,810.81
16,789.74
17,009.17
17,223.01
17,326.01
17,322.82
17,195.20
17,231.11
17,026.67
16,642.66
16,843.54
16,806.66
16,958.54
16,866.41
17,134.55
17,126.84
16,852.91
16,693.00
16,781.43
16,719.50
16,886.43
16,741.30
16,711.11
16,677.04
16,454.45
16,214.19
16,264.30
16,216.86
16,183.55
16,123.67
16,016.32
15,689.12
15,398.33
15,467.46
15,551.19
15,666.64
15,922.34
15,781.07
15,769.85
15,688.47
15,628.75
15,240.83

41.15
43.85
44.2
46
46.65
50.15
52.3
51.4
53
54.85
53.6
53.75
51.3
50.65
49.5
48.25
49.15
48.55
48.5
48.35
49.95
51.5
49.3
49.75
49.5
46.75
46.1
45.9
46.55
46.65
46.75
46.05
45.45
42.65
42.85
42.6
42.85
42.1
41.4
41.95
41.85
42.7
42.4
42.25
42.9
42.65
42.7
42.85

-0.0309091184
-0.0097453889
-0.0141720233
-0.004274952
-0.0231235626
-0.0041824279
0.0012549331
-0.0129006883
-0.0124159482
-0.0059448194
0.0001841502
0.0074218387
-0.0020840213
0.0120070454
0.0230738356
-0.011926234
0.0021943682
-0.0089559597
0.0054623361
-0.0156490833
0.0004501706
0.0162541662
0.0095794644
-0.0052695152
0.0037040581
-0.0098854524
0.0086689803
0.0018065826
0.0020429285
0.0135276475
0.0148178848
-0.003080981
0.0029253505
0.0020582629
0.0037137947
0.0067025384
0.0208552169
0.0188845154
-0.0044693828
-0.0053841539
-0.0073691615
-0.0160591973
0.0089518645
0.0007114843
0.005187249
0.0038211629
0.025452682
0.0152214981

8/20/2009
8/19/2009
8/18/2009
8/17/2009
8/14/2009
8/13/2009
8/12/2009
8/11/2009
8/10/2009
8/7/2009
8/6/2009
8/5/2009
8/4/2009
8/3/2009
7/31/2009
7/30/2009
7/29/2009
7/28/2009
7/27/2009
7/24/2009
7/23/2009
7/22/2009
7/21/2009
7/20/2009
7/17/2009
7/16/2009
7/15/2009
7/14/2009
7/13/2009
7/10/2009
7/9/2009
7/8/2009
7/7/2009
7/6/2009
7/3/2009
7/2/2009
7/1/2009
6/30/2009
6/29/2009
6/26/2009
6/25/2009
6/24/2009
6/23/2009
6/22/2009
6/19/2009
6/18/2009
6/17/2009
6/16/2009

15,012.32
14,809.64
15,035.26
14,784.92
15,411.63
15,518.49
15,020.16
15,074.59
15,009.77
15,160.24
15,514.03
15,903.83
15,830.98
15,924.23
15,670.31
15,387.96
15,173.46
15,331.94
15,375.04
15,378.96
15,231.04
14,843.12
15,062.49
15,191.01
14,744.92
14,250.25
14,253.24
13,853.70
13,400.32
13,504.22
13,757.46
13,769.15
14,170.45
14,043.40
14,913.05
14,658.49
14,645.47
14,493.84
14,785.74
14,764.64
14,345.62
14,422.73
14,324.01
14,326.22
14,521.89
14,265.53
14,522.84
14,957.91

41.1
41.2
41.7
41.2
42.6
43.25
40.95
41.5
41.4
42.55
43.35
44
43.85
44.3
43.6
43.4
43.4
44.4
44.55
43.3
43.2
42.5
43
43.55
41.75
40.9
41.55
39.4
37.5
38.9
40.05
40.05
41.55
41.85
45.55
45.1
45.15
45.9
46.45
46.55
44.55
45.3
44.05
43.75
43.3
42.4
42.8
44.1

0.0136856804
-0.0150060591
0.0169321173
-0.0406647447
-0.0068859792
0.0331774096
-0.0036107118
0.0043185205
-0.0099253046
-0.0228045195
-0.0245098193
0.0046017366
-0.0058558561
0.0162038913
0.018348761
0.0141365252
-0.0103365915
-0.0028032447
-0.0002548937
0.0097117465
0.0261346671
-0.0145639931
-0.008460267
0.0302538094
0.0347130752
-0.0002097769
0.0288399489
0.0338335204
-0.0076938912
-0.0184074677
-0.0008489994
-0.0283194959
0.0090469544
-0.0583146975
0.0173660452
0.0008890121
0.0104616858
-0.0197419947
0.00142909
0.0292089153
-0.0053464219
0.0068919248
-0.0001542626
-0.0134741415
0.0179705906
-0.017717609
-0.0290862828
0.0055386299

6/15/2009
6/12/2009
6/11/2009
6/10/2009
6/9/2009
6/8/2009
6/5/2009
6/4/2009
6/3/2009
6/2/2009
6/1/2009
5/29/2009
5/28/2009
5/27/2009
5/26/2009
5/25/2009
5/22/2009
5/21/2009
5/20/2009
5/19/2009
5/18/2009
5/15/2009
5/14/2009
5/13/2009
5/12/2009
5/11/2009
5/8/2009
5/7/2009
5/6/2009
5/5/2009
5/4/2009
4/29/2009
4/28/2009
4/27/2009
4/24/2009
4/23/2009
4/22/2009
4/21/2009
4/20/2009
4/17/2009
4/16/2009
4/15/2009
4/13/2009
4/9/2009
4/8/2009
4/6/2009
4/2/2009
4/1/2009

14,875.52
15,237.94
15,411.47
15,466.81
15,127.00
14,665.92
15,103.55
15,008.68
14,870.90
14,874.91
14,840.63
14,625.25
14,296.01
14,109.64
13,589.23
13,913.22
13,887.15
13,736.54
14,060.66
14,302.03
14,284.21
12,173.42
11,872.91
12,019.65
12,158.03
11,682.99
11,876.43
12,116.94
11,952.75
12,131.08
12,134.75
11,403.25
11,001.75
11,371.85
11,329.05
11,134.99
10,817.54
10,898.11
10,979.50
11,023.09
10,947.40
11,284.73
10,967.22
10,803.86
10,742.34
10,534.87
10,348.83
9,901.99

42.75
43.1
43.55
44.95
44.95
43.95
48
48
47.05
47.95
46.8
46.25
41.65
37.4
36.5
37.65
37.75
36.9
36.45
33.15
32.9
27.4
27.15
27
27.2
26.85
27.3
27.6
26.8
27.55
27.1
26.2
26.2
28.2
28.35
27.5
28
28.4
27.95
27.6
26.6
28.95
27.3
26.4
26.25
25.35
24.85
24

-0.0237840548
-0.0112597955
-0.0035779841
0.0224638064
0.0314388733
-0.0289753071
0.0063210089
0.0092650747
-0.0002695815
0.002309875
0.0147265859
0.0230302021
0.0132086999
0.038295768
-0.0232864858
0.001877275
0.0109641875
-0.0230515495
-0.0168766252
0.0012475314
0.1733933439
0.0253105599
-0.0122083422
-0.0113817781
0.040660824
-0.0162877228
-0.0198490708
0.0137365878
-0.0147002575
-0.0003024372
0.0641483788
0.0364941941
-0.0325452763
0.0037778984
0.0174279456
0.0293458587
-0.007393025
-0.0074129059
-0.0039544266
0.0069139704
-0.0298926071
0.0289508189
0.0151205217
0.0057268714
0.019693646
0.0179769114
0.0451262827

2009-10
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)

2010-11
0.4355988 Beta
92.326861 Return on Market (AM)
85.875975 Return on Market (GM)
7.5 Risk Free Rate
44.450478 Cost of Equity (AM)
41.64048 Cost of Equity (GM)

Variance
CoVariance
Beta

0.0003679 Variance
0.0004325 CoVariance
1.1754977 Beta

0.0001221759
0.0001507827
1.2341446277

Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

228 Interest Expense

0.3428571 Tax Rate
1,938.56 Debt
7.7288591 Cost of Debt
2,052.72 Equity
3,991.28 Debt+Equity
26.614831 WACC (AM)
25.169646 WACC (GM)

260
0.1388429752

0.2823855324
17.1421338019
14.9213177813
7.5
10.2227990868
9.5956727726

2,025.37

11.0548110442
3,750.64

5,776.01
10.5145458217
10.1073226626

%change_VIJAYA
annualised sensex return
0.0166240409
0.7564692343
0.0412782956
2.0637092116
0.0231607629
1.9669590365
0.0096286107
0.663464551
-0.004109589
-0.0044682773
-0.0040927694
5.0359360377
0.0110344828
0.0263425846
0.0055478502
0.2293412769
-0.0123287671
-1.5509214093
-0.0013679891
0.0041795278
0.0152777778
0.381738943
-0.0150478796
0.5898773847
-0.0013661202
-1.3628912044
-0.018766756
0.4983410014
0.002688172
-1.8039642888
0.0054054054
0.2504403555
0.0068027211
6.8867572408
0.0208333333
4.0658560521
0.0126582278
1.1552457292
0.0186246418
4.5842270721
0.0014347202
-2.9979256747
-0.0014326648
2.3153606115
0
2.3546275333
0
0.7196018152
0
1.9517094791
-0.0042796006
2.9167453878
-0.0014245014
-3.2818872005
-0.0070721358
1.5700819174
0.0158045977
3.0348205586
-0.0057142857
1.7426677311
-0.0042674253
3.1355149096
-0.0014204545
-4.5541797952
-0.0028328612
1.525719957
-0.0070323488
0.5223447903
-0.0097493036
-0.7575297302
0.0070126227
1.1828372575
-0.0069637883
0.8955196256
0
0.8866793028
-0.0204638472
0.0482229433
-0.0134589502
-5.41952632
0.0192043896
0.2777798105
-0.0135317997
-2.6348844643
-0.009383378
-0.638994542
-0.0145310436
-0.4219785633
-0.0143229167
-7.3593918866
-0.0115830116
-4.1002102588
-0.001285347
0.6156412579

0
-0.0076530612
0.0012771392
-0.0076045627
0.0038167939
0.0089858793
0.001285347
-0.0076530612
-0.0113493064
-0.0075093867
0.0139593909
-0.015
-0.0049751244
0.007518797
0.0025125628
0.0153061224
0.0012771392
0.0025608195
0.0077419355
0
-0.0012886598
0.0077922078
0.0039113429
-0.0115979381
0.0091027308
-0.0025940337
-0.0051612903
-0.0139949109
-0.0075757576
0
-0.0198019802
0.0112640801
0.01011378
0.0102171137
-0.0050825921
-0.0100628931
0.0101651842
0.0181112549
-0.0051480051
-0.0114503817
-0.0199501247
0.0113493064
-0.0173482032
-0.031212485
-0.0142011834
-0.0082159624
0.0228091236
0.0170940171

1.4865451797
0.7929974228
2.450763449
-3.4596180235
-0.4167854655
4.4531538239
-1.7500275619
6.6063475715
0.7950806653
-0.2819018224
0.6374593829
-1.6515805323
-1.1208373758
-0.6465332557
-4.3534844053
-0.5206729307
0.4776779654
-0.8709264787
2.0608396178
0.7267822359
-1.1817811737
0.368987349
6.54082696
-2.6463552488
4.3866284626
-0.8370814036
-0.9877541445
-3.6634989374
-4.2376487915
-1.4398906435
-1.2178978
5.7347499801
0.6743452679
4.3904955934
-2.5589477207
-0.7526003672
1.8622225065
4.568430054
2.0493005476
-0.0850623402
-3.1895969343
6.999264
-0.2103855594
-7.1828575832
-4.4673617407
0.7016153863
8.0753178277
3.705596601

-0.0120627262
-0.0166073547
-0.0070671378
0.0107142857
-0.0311418685
-0.0280269058
0.0264672037
0.025974026
0.0266666667
0.0617760618
-0.0152091255
0.0220207254
-0.0165605096
-0.0211970075
-0.0061957869
0.002484472
-0.0086206897
0.045045045
0.0223684211
0.0013175231
-0.0331210191
0.0155239327
0.0131061599
0.0052700922
0.0052980132
0.0053262317
0.0040106952
0.0013386881
0.0260989011
0.0139275766
-0.0336473755
-0.0119680851
-0.0066050198
0.0013227513
0.0026525199
-0.030848329
-0.0535279805
0.0606451613
0.0078023407
-0.0077419355
-0.0038560411
0.0209973753
-0.0268199234
0.0510067114
0.0177595628
-0.012145749
0.0600858369
0.0130434783

-1.5748590739
-3.7237518398
-3.0941588056
-2.7453744146
-1.2606903872
-1.3895371539
-4.5466553606
0.7326927967
0.5568682871
2.2654187488
1.8304926989
6.3653217166
-1.9983349062
-0.7380860132
-0.7460679665
-1.6984376206
-0.5052098963
0.192262661
8.3560831936
-2.3467511079
-1.0613008637
1.4037374218
4.6033450551
0.426299529
4.8520887868
1.6238244593
-0.3821183524
0.2545564356
7.1985817601
2.5874249282
-6.4295515801
-3.0563063459
0.6913519377
-1.1721287075
0.3530608574
-6.5340330078
-6.7695978619
12.515439211
2.9144295378
1.1381250674
0.1796074143
-0.9063243736
-3.9346541684
0.0065709561
13.7708938114
5.5827629011
8.1032042461
6.6634009079

-0.0308988764
0.0244604317
-0.0057224607
0.0145137881
-0.002894356
-0.0442600277
0
0.0168776371
0.0186246418
-0.0264993026
0.0141442716
-0.023480663
-0.0572916667
0.0091984231
0.0173796791
0.0108108108
-0.0093708166
0.0275103164
-0.0383597884
0.0013245033
-0.0245478036
-0.0385093168
0.0100376412
-0.0208845209
-0.0286396181
-0.0164319249
-0.0104529617
-0.0390625
0.0022371365
0.0022421525
-0.032537961
0.0453514739
-0.0210876804
-0.0535714286
0.0336590662
-0.0107411386
0.01416122
-0.0010881393
0.0256696429
0.0056116723
0.0033783784
0.0113895216
-0.0244444444
-0.025974026
0.025527192
0.0404157044
-0.003452244
-0.014739229

-12.5905386651
5.2224013036
4.3377004778
8.2120259055
0.5702083918
-11.6050620402
0.7625419559
4.1158055452
8.2970343311
-6.8040763914
-1.2257367464
-5.7043699975
-14.500237252
2.6146213385
5.4490953176
3.0623002192
2.4338704562
-1.3280492648
-8.5477571464
0.347401015
-2.8941605896
-0.5379050642
-0.0498027221
-4.5629470921
-2.8631560665
-1.0425801676
-5.1944881905
-3.8015346173
2.5893317764
0.1679193642
0.3887838135
3.2875877311
1.7927100739
-3.338556828
1.3900689782
5.2388359255
7.2254189359
-2.7293116894
2.1666053464
-3.2023915896
1.597957636
4.4360863834
-5.364409453
-2.1173940959
3.4170627574
10.0524159049
6.3711290138
-1.5092449199

-0.0045146727
-0.0442286947
-0.078528827
-0.031761309
0.0136585366
0.0049019608
0.0059171598
0.014
-0.0196078431
0.018981019
-0.0108695652
-0.0146056475
-0.0143953935
0.0195694716
0.0078895464
0.0019762846
-0.0107526882
-0.0210526316
0.0125968992
-0.0114942529
0.0038461538
0.0038610039
0.0097465887
-0.0237868696
-0.0223255814
-0.0155677656
0.0055248619
-0.0082191781
0.0064338235
0.0451488953
0.0038572806
-0.0272045028
0.0056603774
0.0076045627
0.0019047619
0.0019083969
0.0028708134
0.0086872587
-0.0244821092
0.012392755
-0.0159474672
0.0075614367
0.0182868142
-0.0095328885
-0.002851711
0.0283479961
0.0209580838
-0.0039761431

1.737505589
-4.5366816446
1.0714482227
-9.9835106024
0.4256973836
-1.9375764196
2.8156375584
6.8003379161
-4.1015974367
-1.9423575197
-5.5961708898
0.2224277545
-1.6877951217
-0.9089457294
0.4190469759
-1.2042285553
-2.7673820742
-8.2170770799
1.2275581656
-0.2386162864
2.3697666141
6.0469247115
0.5565627902
-7.0573948871
-0.8960023588
-2.0280404747
-1.1180600332
0.6992699778
0.6206438839
9.0808192152
0.5675648637
-7.8115868349
0.7215443005
2.6283461992
-0.9337634779
1.8577627275
3.9945912399
1.8272710369
-2.9614983353
4.3339607202
2.19668343
1.907255355
-2.2593800643
4.3293337213
0.1814544
2.9437681882
5.5594261114
-0.2681285019

0.0141129032
0.0205761317
0.0146137787
-0.0082815735
0.0083507307
-0.012371134
-0.0041067762
0.0072388831
-0.0122574055
-0.0150905433
0.024742268
0.0341151386
0.0053590568
-0.0032051282
-0.0095238095
0.0128617363
-0.0321576763
-0.0272452069
-0.0406582769
0.0009689922
-0.0133843212
0.0224828935
-0.0238549618
-0.0019047619
0.0028653295
0.0115942029
0.000967118
0.0187192118
0.0325534079
-0.0248015873
0.0130653266
-0.0622054665
0.0182341651
-0.0279850746
-0.0037174721
0
-0.0244786945
-0.0027124774
0.0082041933
0.0271535581
0.0056497175
-0.0256880734
-0.0153568202
0.0045372051
0.0054744526
-0.0188003581
-0.009751773
-0.0026525199

7.6971341882
2.3057399839
-5.8983615752
2.5321826066
3.7642512432
-4.1829602045
-0.2462977426
-1.1727121455
-5.6674896445
-4.5873840328
3.4091625916
0.5615751307
2.5610159678
0.4515261688
-1.0555146352
-1.112312808
-1.7650637915
-2.3793619562
-5.3936879315
-2.5243211191
-2.6647944553
3.9188975626
-3.7753821636
-1.5102582127
-0.6864879392
5.0705255198
3.0509863338
2.0866763446
5.127760097
-0.782534786
1.1026512151
-5.5432997727
2.6349293247
-5.9767537137
0.2773824728
-0.157707282
-5.8977154421
0.130677663
2.5200450437
0.6173904557
-0.5434606441
-2.0643785623
0.8777447416
1.8844026665
-0.4533284201
-1.7811634335
-1.1039363087
-0.3731722874

0.0044404973
-0.0334763948
-0.0201850294
0
-0.0016792611
-0.0083263947
-0.004145937
0.0343053173
-0.0323651452
-0.024291498
-0.0151515152
0
-0.0079113924
0.0063694268
-0.0360706063
-0.0022970904
0.0267295597
-0.0275229358
-0.0038080731
-0.0120391272
0.0129573171
0.0007627765
0.0123552124
0.003875969
0
0.0353130016
0.0064620355
0.0089649552
-0.0040584416
0.0156636439
-0.0008237232
-0.0318979266
-0.0015923567
-0.0125786164
0.0135458167
0.0015961692
0.0406976744
-0.0474683544
0.0218270008
-0.0433101315
0.0452708165
-0.0008077544
0.0172555464
0.004954583
0
0.0341588386
0.0492831541
0.00450045

-1.6885083886
-0.5535561814
-2.0876296433
-2.0073631592
0.2574421362
-2.0416622105
-0.0032680828
3.2929870737
-1.8741539382
0.8227381532
-2.1834465735
1.1435028824
1.371398961
2.6963870049
-3.0897536477
1.47438187
4.5063401283
0.0016706037
-0.0564205589
-1.4037949563
0.9471891819
-1.7095007703
0.3564168182
0.9357246336
2.4872285672
2.8953178382
-0.3403190769
2.2862790962
-1.7605752761
3.077890054
0.2483031909
-3.9761035308
-0.413801602
2.0969157877
2.2822433724
-1.376124966
1.6701812758
-2.3760982803
-0.6002019896
-0.4240536557
-0.2707795985
-1.1744103701
1.7869920678
0.825149937
0.8092069958
-0.6526248843
3.2174450769
6.3699416413

0.0054298643
0.0018132366
0.0027272727
-0.0045248869
0.0346441948
-0.0156682028
-0.0018399264
-0.0216021602
0.0018034265
0
0.0054397099
-0.0134168157
0.017288444
0.0129032258
-0.0009208103
-0.0286225403
0.0247479377
0.0101851852
0.0188679245
-0.0389845875
0.0063868613
-0.0300884956
-0.0035273369
-0.0070052539
0.0026338894
-0.0189491817
0.0184210526
0.0044052863
-0.0052585451
0.0115248227
-0.0070422535
0.0317892825
-0.0143240824
-0.0008944544
-0.0158450704
-0.025728988
0.0051724138
0.0017271157
0.0302491103
0.0126126126
-0.0044843049
0
0.0026978417
-0.0115555556
0.0171790235
0.0165441176
0.0481695568
0.0432160804

6.0069315386
0.6003597641
-0.2122902101
1.1262173368
2.6098567759
-0.1926604504
0.590678434
-3.2011702435
-2.8915557174
-1.0062243109
-0.2606071181
-3.1487255296
-1.0842400519
1.6493236572
1.0604001413
0.1444006942
3.8099285087
1.1108553296
1.4759737071
-4.0145295458
0.2053761166
-2.59351829
0.9482966881
-1.6201557565
2.1711688758
-2.1291745978
3.5529642245
0.6497332824
-2.649697679
0.7499285147
-2.5149523392
3.4019596266
-3.1513736767
1.6461987773
-4.422756655
-2.2922922739
3.6454175983
0.8876848646
1.1899674568
3.5998062381
-1.0317933982
-1.2152081826
0.4118465149
-1.5471718135
8.0279411965
-2.8961597663
-0.9114020853
1.5426875799

0.0407949791
-0.0031282586
0.0116033755
-0.0062893082
-0.0052137643
0.0105374078
0.0160599572
-0.0063829787
-0.012605042
0.0063424947
0.0074547391
-0.0042417815
-0.0042238648
-0.0166147456
-0.0223350254
-0.0218470705
-0.0204280156
-0.0086788814
-0.0019249278
-0.0019212296
-0.0095147479
0.000952381
0.0067114094
-0.0076117983
0
-0.0112888053
-0.0093196645
-0.0018604651
0.0056127222
0
-0.0120147874
0.0093283582
-0.0037174721
0.0416263311
-0.0263901979
-0.0501342883
0.0035938904
0.0108991826
-0.0204626335
-0.0053097345
-0.0052816901
0.0044208665
-0.0199306759
-0.0034542314
-0.0060085837
-0.0110356537
-0.005907173
0.0197934596

8.9747358106
0.4284687303
3.0070212486
1.7702729476
0.3522576502
1.3606179239
7.1008291696
0.694230576
-2.6689293596
1.185634822
-0.9457152103
-2.3321194598
1.0607256039
-2.9168186183
-0.9724353619
-2.1428077383
-1.3702156052
0.0687179706
-0.783662077
4.0062958282
0.7001417551
-1.4615894451
1.9612582904
1.5739013108
-0.0650565718
-0.823090288
-0.0252985778
3.9579313339
4.5636858622
-0.5600759622
-0.6983852705
0.4489393822
1.9693846362
6.6000116395
4.373247427
-4.4683442113
-1.5540149946
0.880852148
-5.979439273
-2.5435517989
1.9931091108
1.7008851058
0.0424683877
-2.3407140824
-0.3992589605
-5.3550574814
-2.676848286
4.7507558081

-0.0388751034
-0.0041186161
0.0279424217
0.0042517007
0.005988024
0.0051590714
0.0282935455
-0.0096322242
-0.0052264808
0.0052539405
-0.0078192876
-0.0335852225
0.0136170213
0.0199652778
0.0078740157
-0.0305343511
0.0172562554
-0.0219409283
-0.0058724832
0.0302506482
-0.0017256255
0.0095818815
0.0070175439
0.0196779964
0.0081154193
0.0174311927
-0.0126811594
0.0395480226
-0.02299908
0.001843318
0.0187793427
-0.0009380863
0.0200956938
0.0125968992
-0.0417827298
0.0179584121
0.0153550864
-0.0113851992
-0.0028382214
0.0163461538
-0.0151515152
-0.0018903592
-0.0112149533
-0.0228310502
-0.0352422907
0.024368231
-0.0263620387
-0.0265183918

-2.6902446876
-0.3652357904
1.5855924676
0.7770988958
0.5607483887
-0.6491688459
9.435440204
0.4947618307
1.3208289317
0.5279715392
-1.9430096079
-1.2868441385
2.9363518051
0.7973374536
3.3640381831
-5.2543299844
5.9517006958
-4.3813812497
0.3833378798
4.2655571961
-1.1103561425
1.5306759245
4.3200713491
9.8801233908
0.7360086062
0.5313194481
-5.7021228188
-2.0948372839
-2.8072345665
0.4833512418
4.4791655105
-0.1007995167
6.2755437952
-1.7835029804
-3.5376215917
0.6894274969
1.8685533973
0.9196673256
-6.6650375882
2.5302204511
-1.7281123527
-2.8246290358
-1.3185075105
-1.4691608577
-7.9102314177
1.7702339957
-6.81236404
-3.1795795955

-0.0042589438
0.0352733686
0.0134048257
0.0117540687
-0.0289727831
-0.0147058824
-0.0008643042
-0.0309882747
-0.0197044335
-0.0008203445
-0.0089430894
-0.0072639225
0.0290697674
-0.0251012146
0.0189768977
0.0074812968
0.0247018739
-0.0192147034
-0.0041597338
0.0109335576
0.0179794521
0.0428571429
-0.0311418685
-0.0178419711
0.0103004292
-0.0315876974
0.0016652789
-0.0322320709
0.0315876974
0.0050125313
-0.0212591987
-0.0262738854
-0.0316114109
0.0204563336
-0.0023547881
0.0265914585
0.0454928391
0.0033812342
-0.0141666667
-0.0291262136
0.0008097166
0.0131255127
-0.0040849673
0.0115702479
0.0512597741
-0.0518945634
-0.0138099106
-0.0175578611

-0.3561734322
2.791970718
1.1309424107
0.0762783942
-0.4388183046
-1.1878686301
2.3614321611
-5.8227426982
-2.7081430165
2.3361826638
0.7244091177
4.4050825173
1.2051003509
-5.0142534712
2.8271509471
-0.9406605489
0.4599021957
-5.5081831086
-2.3106228072
2.490741297
1.5508756507
7.3945268694
-1.343251982
-2.8709547694
4.3788578754
-6.4953397528
3.5079030755
-8.4033085422
6.0185589431
0.9046092338
-4.0296658689
-4.3291977472
-4.9588572098
2.1653768296
4.6891799767
1.760642601
7.6152720944
-0.5902217921
-3.9853261586
-5.6729521307
0.0039321192
1.0966209565
-3.4687241588
0.4438185518
5.9705114426
-9.7304443255
-3.1279945792
-1.342706769

-0.0759587021
0.0051890289
0.0097305389
0.041309431
0.0206841687
0.0252854812
-0.0048701299
0.0173410405
0.0176470588
0.0110450297
0.0208152645
0.0194518126
0.0080213904
-0.0053191489
0.0089445438
0.0247479377
-0.0117753623
-0.0089766607
-0.0185022026
0.0422405877
0.015858209
0.0199809705
0.0314033366
-0.0440900563
0.0181470869
0.0009560229
0.0106280193
0.0127201566
0.0039292731
0.0516528926
0.0010341262
0.0062434964
0.0126448894
0.0052966102
0.0021231423
0.0536912752
-0.0132450331
0.0044345898
-0.0163576881
-0.0357518402
-0.0305810398
-0.0030487805
-0.0305418719
0.026289181
0.0269989616
-0.036036036
-0.0225048924
-0.0163618864

-5.6122735247
2.7792075716
2.7215174185
-0.9709318711
7.2359634413
1.5552635369
0.4966422874
-1.6797891283
2.5442557089
1.757845816
-1.749215437
2.1220014132
3.6246956003
2.7694765147
2.2721282109
7.1481412298
-7.8506647913
3.3513730019
1.7483556203
5.3173373735
0.2773640735
2.0892870232
4.2657920538
-0.3231922653
6.238161978
0.78492097
2.6653233576
-3.1217969246
0.2431814484
8.0864567947
-0.7848669931
-0.435440356
0.2451428636
-0.58739605
-1.2988476325
9.9127718148
1.4878757056
-2.0901181361
-4.268275702
-3.359371801
-2.2122943506
5.3815276992
-1.7232833503
2.9820926848
12.2699484945
-4.8477307869
-2.6391276422
-7.9543484122

-0.0198113208
0
0.0095238095
-0.0358126722
0.0196629213
-0.0210815765
0.0036798528
0.0083487941
0.0466019417
0.0208126858
-0.0107843137
-0.0211132438
0.0316831683
0.002979146
0.0110441767
-0.0235294118
0.0049261084
-0.0268456376
-0.0243217961
-0.0264116576
0.000911577
-0.0240213523
-0.0343642612
-0.0051282051
-0.0378289474
0
0.0091286307
0
0.0066833751
-0.0212591987
0.0948970457
0.0304428044
0.0168855535
0.0181470869
-0.0169014085
-0.0166204986
-0.0082417582
0.0224719101
-0.0246575342
-0.0054495913
0.0027322404
-0.0099188458
0.0393626992
0.0018779343
0.0037700283
0.0231436837
-0.0038424592
-0.0271028037

-1.0266611843
-2.768318845
3.039529689
-7.7241470975
-6.0828020456
-8.409006071
1.5579253725
-0.8991305783
8.0464769208
8.149389151
2.6248068194
-3.5849498334
10.9694669085
-3.7529991821
3.6853446217
-8.3028797255
2.7311881902
-9.4844427912
-1.9999744862
-6.8353176318
-2.3089949635
-5.0334049118
-1.5727030237
-3.5587400142
-4.3092757746
0.1438168928
1.6844936457
0.3569569736
-0.3336626465
-4.6216127525
-2.0457039675
10.8931055485
0.7185830543
6.7999761501
3.3408675511
-3.2595269852
-3.1713884535
7.3454215326
-5.9343004942
-1.2307195178
4.2970500926
-1.6028378873
9.3127977132
-0.457649015
7.3008814394
10.172446764
-1.6668442079
-6.476529971

-0.0210430009
-0.0162016202
0.0118397086
-0.024
0.0273972603
-0.0081521739
-0.0273127753
-0.0494137353
-0.0033388982
0.0230572161
-0.02090301
-0.0066445183
0.0308219178
0.020979021
-0.0112359551
-0.0445912469
-0.0280898876
0.0479394449
0.0366172624
0.0026223776
-0.0008733624
0.0008741259
0.0088183422
0.0451612903
-0.0398230088
-0.0216450216
-0.0119760479
0.0077586207
0.0193321617
0.0026431718
-0.0397631134
-0.0133555927
-0.0252237592
0.0082034454
0.0032921811
0.0201511335
-0.0016764459
-0.0033416876
-0.0346774194
0.0016155089
0.0032414911
-0.0283464567
0.0015772871
-0.0054901961
-0.0604274134
-0.0123726346
-0.0199714693
0

-6.7062574147
-5.3403267563
5.5939522146
-1.723166201
10.7543688595
-2.5058934319
-4.441487915
-15.0575881255
-0.7285365232
7.7146461555
-4.0625895028
1.2390484068
3.646592378
5.3674645239
-0.7586775698
-7.9035505488
-6.3486525912
2.1504307061
4.3764562371
3.2644721309
-2.3462559136
3.1672328241
5.7901674735
13.0695767448
-6.7252124786
-3.107602834
-4.7230955355
3.5015359479
4.5231348429
-7.2717259904
-8.0411055294
2.3966913993
-2.3558623319
-4.7021612718
-1.5151416975
5.9022144501
-2.8415561224
-6.6582523733
-7.9899797549
-5.0327358972
-3.4130025086
-4.0744378855
2.34939716
-0.2469477504
-4.4105548699
-1.6944960153
-6.8289210753
2.9046297731

0.0152063722
-0.0014461316
-0.0253699789
0.0282608696
0.010989011
-0.0087145969
0.0095307918
0.0179104478
-0.01179941
-0.0314285714
-0.0168539326
0.0281588448
-0.0107142857
-0.0175438596
0.0120738636
0.0129496403
0.0220588235
0.0051736881
-0.0066079295
0.0186985789
0.0453479281
-0.0191717791
-0.0143613001
-0.0022624434
-0.0356363636
-0.0438108484
0.0077084793
-0.0124567474
0.0027758501
-0.0013860014
-0.0190346703
0.0013614704
-0.0020380435
0.0082191781
0.0103806228
-0.0034482759
-0.0222521915
0.0540156361
0.0307692308
0.0096153846
0.0472501936
-0.0256603774
-0.0177909563
-0.0058953574
-0.0265423242
0.003599712
-0.012793177
-0.0147058824

5.6644105968
-1.3057428288
-2.9642026025
2.8958142415
-1.0791556046
-1.1033397428
0.4353458428
3.6556261752
-6.0394046596
-2.6448798497
-4.2139446387
6.8476347215
-0.3425180426
-1.3564446107
1.0053510137
-1.6088697418
2.9680146315
3.9753872526
1.5866798534
3.4363548947
10.5663210077
3.678152864
-0.2009959967
1.118978924
-7.4325439704
-2.3408779554
-2.9462107274
-3.5170951888
0.8518517707
-0.0501490541
-2.3101240692
-0.1863268438
-1.9996869529
1.4962532797
0.8665941464
-2.3229199673
-2.248394712
2.0817092969
5.4297375063
-0.6801999332
4.4796072407
4.0370948113
-3.3381384712
0.3781178915
-6.6275675826
3.7159122229
1.1139985182
-1.029353792

-0.0252559727
-0.0134680135
0.0115803815
-0.0284579749
0.0107023411
-0.0079628401
-0.0220635951
0.0377104377
-0.0294117647
-0.0267175573
0.0025510204
-0.0559903672
-0.0314868805
-0.0571742716
-0.0076377523
-0.0075798592
0.0043501903
-0.0091594828
0.0271167681
0.0319817247
-0.0223338917
0.0016778523
0.004494382
0.0125142207
-0.0254988914
0.0011098779
0.0192307692
0.0676328502
0.0203327172
0.02268431
-0.0142857143
0.0261312938
0.0051249199
0.0317250496
0.0229885057
0.0130136986
0.0110803324
0.0076762038
-0.00967519
-0.0143051771
0.0006816633
0.023726448
-0.0278154681
0.003403676
-0.0226214238
-0.0170045782
0.0079103494
0.0059681698

-4.1320837306
-3.6684594912
3.8915067199
-4.8935833061
1.4233067229
-0.3189250773
0.2000533512
6.1779443598
-5.1141295638
-1.2865308241
-8.901740813
-2.6310725984
-2.9526146044
-2.9402777256
-1.8050789574
-0.7261118722
-0.3336763215
2.4603923377
6.6646210117
0.5861819888
-5.5662687331
-5.7453116893
8.2297973164
-3.5448334186
-2.6032862747
-0.3912003753
-1.383478896
-0.2762270115
5.2876950463
-0.4660759817
2.933596265
3.2333218275
3.4231864411
2.4733413267
9.2469567985
2.898562904
4.4205900502
3.0537640738
-0.8117095042
-5.4511079143
-4.1516742208
3.8383218734
-5.380932651
5.3299697536
-3.0647048938
-2.8055869128
0.5997673492
4.3461084462

-0.025210084
-0.0127632419
-0.0044472681
0.0389438944
0.0066445183
-0.0137614679
-0.0509950249
-0.0086313194
-0.0145808019
0.0036585366
-0.0335886859
0.0143454871
-0.0023852117
-0.0035650624
0.0485981308
0.0476501305
-0.0058403634
-0.0511083744
-0.0373443983
-0.0231615518
-0.0500550055
0.0207748456
-0.0066926938
-0.0104856512
0.0038781163
0.0044518642
-0.0270709258
-0.0170303353
0.0129380054
0.0032449973
0.0249445676
-0.0016602103
0.0061247216
-0.0169677066
-0.0032733224
-0.0291313559
0.0288828338
-0.0064970222
-0.0159829515
-0.0218863992
-0.0056994819
-0.0208016235
-0.0309734513
-0.0004914005
0.0571428571
-0.0082431736
0.0036194416
-0.0182741117

-5.2081227061
-0.0653415728
0.8559835199
12.7602758172
2.5257938716
1.417985403
-10.9614469536
-2.3506544543
-2.8139645119
4.5453839108
-5.8240421639
4.1069455601
0.5412940932
1.4357605125
9.7503611394
5.5507546223
-2.6915289633
-3.7562205708
-5.2915032774
0.5886001616
-8.7278819641
7.2370018275
1.3852899365
-6.0848734379
-1.3533752229
-5.6350608501
-5.4842022304
-3.4654576613
2.7604191602
-0.7475714749
1.3120392111
-2.1742793466
4.0555018602
0.4220818814
-6.1340668369
-6.5637628557
6.4221825619
-0.52744677
-8.6689263201
-8.9136372329
-2.0920738285
-3.5188197117
-1.1064828888
0.924731424
2.1485678356
2.3972910783
4.2032901183
-0.0639649747

0.0010162602
-0.0080645161
0.0025265285
0.0264522822
0.008895866
-0.0088174274
0.0211864407
-0.0406504065
0.0347003155
0.0198391421
0.043648573
-0.0469333333
-0.0404298874
-0.0288270378
-0.0204479065
-0.0251542477
0.0188588008
0.0754030161
0.0338709677
0.0070384407
-0.0629122273
-0.017447657
-0.0285714286
-0.0171346978
0.0293973542
-0.0345316935
0.0095510984
-0.0376838235
0.0401529637
-0.0568079351
-0.0250549451
-0.0030674847
0.0044014085
0.0084332002
-0.0026560425
0.0157374101
0.0150616157
-0.0018223235
0.0310004697
-0.0287408759
-0.0279379157
0.0245343026
0.0105601469
0.0187090739
0.008490566
0.032635168
0.0053868756
-0.01352657

-0.8133270166
1.6581543801
-0.6003157506
-0.8100468986
3.146260624
0.4415311467
4.0327324679
-2.7914424782
1.9909144831
3.4217656668
5.0556922332
-8.4154021429
-4.3606706718
-0.8525241838
0.262869655
-0.4704742231
2.6239546599
6.1468271755
2.1847220576
5.121014119
-3.430230933
-2.6576181214
-4.3000730252
-4.8602436467
6.9354964708
-6.3218240859
1.203490134
-7.9893267696
2.7668950915
-7.6619704902
-5.0113888342
-0.989899429
1.4020701714
-2.6513594884
1.9459264262
7.630212736
2.1536870954
-0.1782357019
5.8905175331
1.6711515548
-1.1737073596
-3.8992027749
-1.4693037326
2.4843919377
-1.7064072203
7.1344545004
-2.0270948545
-3.3617318553

-0.0235849057
0.0158121706
0.0336800396
0.0768
-0.0115972588
0.0474875759
0.0100390407
-0.0027808676
0.0106801574
0.0062217195
0.0574162679
0.0257668712
-0.0109223301
-0.0066305003
-0.0012040939
-0.0089498807
0.02008521
-0.0006082725
-0.0060459492
-0.0213017751
-0.0035377358
0.005334914
-0.0146028037
0.0220895522
-0.0141259564
0.0077105575
0.0065671642
0.003594967
-0.007138608
-0.0017814727
0.0150693189
0.0317164179
0.017721519
-0.0112640801
-0.00498132
-0.01893708
0.0080049261
-0.0103595369
-0.0202985075
-0.0065243179
-0.0197674419
0.008797654
0.0197368421
0.0670070198
0.0155541154
0.0184818482
0.0271186441
-0.0047233468

0.7951085836
-6.6346833099
-3.3564386491
8.7538545607
-2.4503942745
1.6155323438
-1.1689158724
-4.0467349589
2.4211462237
-1.2125233142
0.5479006155
6.8369116334
2.062737957
-2.6963530211
-0.2271568166
1.3146801376
3.3846239441
-1.4772622422
-1.0918128845
1.7501795932
5.7996529683
3.3320424009
-1.5837414516
2.927061926
2.634271173
7.9344280694
2.5996412865
0.4238253993
1.6717977592
6.7830186764
-0.3378163876
0.6503726545
4.7678580968
-1.2345393856
0.68342148
-4.5647153709
0.9378156003
-2.6301238724
-1.9382759304
0.1493575092
-1.0506021694
3.954857064
4.2118223599
-0.0390260144
-2.3356184252
1.8807479293
0.0749383377
-3.0009346877

-0.0040322581
0.0143149284
-0.0154362416
0.0020174849
-0.0046854083
0.0033579584
0.0268965517
0.0371959943
0.0152505447
-0.012195122
0
-0.0035739814
-0.0035612536
0.0028571429
0.0086455331
0.007256894
0.0447308567
0.0146153846
0.0038610039
-0.0129573171
0.0131274131
0.0140955364
0.0356853204
0.0024390244
-0.004048583
0.015625
-0.0105777055
-0.0502318393
0.00232378
0.0007751938
-0.0007745933
0.0046692607
-0.0160796325
0.0100541377
0.0261904762
0.008
0.0170870627
-0.008071025
-0.0056179775
-0.0165745856
0.0209508461
0.0056726094
-0.0056406124
0.0138888889
-0.0081037277
-0.0096308186
0.0204750205
0.0008196721

-1.3474313055
2.8869697349
-0.5792493519
-0.8937946276
2.0675131922
0.6786769248
4.3493697494
-2.5096793019
0.7038864823
-2.427732427
1.1658902167
-2.2331638996
0.3592942144
2.7596465084
2.0230208512
-1.0236373311
-0.5569781831
0.9448302741
-0.5839785128
-0.9688200201
0.9909852151
2.1216146654
3.7594417091
3.7751351809
-2.9725118198
3.621237696
-0.4078329071
-1.0085308804
-3.9502539419
3.4724157341
-4.9319662253
4.1481308462
-3.2054924242
-0.5283020781
0.1285233714
-2.590203367
6.3509528867
-0.950380009
3.2150671682
1.0489162302
1.5717287349
5.8438671077
3.0816276722
5.788809387
0.8959656017
-3.5664620909
-7.1777383514
2.0447494556

0.0049423394
0.0402742074
-0.0118543607
0.0535236396
0.0303308824
0.0102135562
0.0122180451
-0.0327272727
-0.0081154193
-0.0053811659
0.0054102795
-0.0185840708
-0.0113735783
0.035326087
-0.0116383169
0
0.0117753623
-0.0160427807
0.0274725275
-0.0421052632
0.0088495575
0.0433979686
-0.0313059034
0.0419384902
0.0170616114
0.0455896928
-0.0251207729
-0.0133460439
0.0019102197
0.0234604106
0.0291750503
0
0.0257997936
-0.0051334702
0.0041237113
-0.0071647902
-0.006103764
-0.0110663984
0.0050556117
-0.0207920792
0.011011011
0.0060422961
0.0354535975
0.0126715945
-0.0083769634
0.001048218
0.0105932203
0.0139634801

6.1151492309
3.740075899
-8.0260825996
1.7655781335
4.3069229108
6.2042587675
8.3230810711
-9.9080150945
0.5313332859
-1.6365662047
2.4733750638
-10.1064218737
0.8715480804
-3.4157673614
-5.7346400732
1.4871006367
1.1558011449
-3.980964251
12.2204219544
-4.6930483714
-2.1451917022
-1.0474734991
-5.2261981999
-3.5885295674
1.1519201621
2.591320063
-6.4071864073
-1.1242933332
1.0536899097
2.4966811748
2.1188623762
0.2504326889
1.2564738849
-3.9526910645
-0.9948943436
-3.7417601655
-0.6346048283
-1.631119815
4.5070733415
-5.1920532086
0.5828568275
0.1157943273
5.0143449642
3.4328525534
-1.2948140922
-2.4973082233
1.3774826067
1.7858316461

-0.0127253446
0.0042598509
-0.021875
0.0094637224
-0.0010504202
-0.0031413613
0.0202991453
-0.0157728707
-0.0104058273
-0.0133470226
-0.0171543895
-0.0217176703
0.0039643211
0.0069860279
0.0131445905
0.0164439877
0.0188481675
0.0369163952
-0.0181236674
-0.0084566596
-0.0114942529
-0.0041623309
-0.0193877551
-0.0170511535
0.0080889788
0.0112474438
-0.0141129032
0.009155646
-0.0150300601
0.0194075587
0.0187304891
0.0094537815
-0.0245901639
-0.0393700787
0.0190571715
-0.0225490196
0.013916501
0.0534031414
-0.0010460251
-0.057199211
-0.008797654
-0.0096805421
-0.0417439703
-0.0208900999
-0.0090009001
0.032527881
0.0170132325
0

2.2553380834
0.8480049763
-3.4813459603
1.2285935593
0.60895662
2.2446123206
4.6396385899
-0.0346573758
-0.0284891158
1.486399549
0.9801091216
-1.0683697216
2.3219378752
0.4901306292
-0.6078319954
4.9497065445
7.6203334845
3.9376130477
-0.0397423224
-0.6801874211
1.1075626422
1.023880857
-3.0449006115
-2.245465463
4.5489249803
4.2860051065
-2.5814807409
5.2821506114
-2.7305297659
2.4409514289
0.4577507045
2.8828447723
-9.763808209
-5.9984966098
7.510941359
-4.2978247166
-0.0430646609
1.1435578992
0.3820330734
-10.672150823
-1.7150562763
-4.0984297824
-8.8427616486
-0.2415095224
-3.2074170062
1.804384111
-0.6345255893
1.5648693874

0.0076190476
-0.0340386385
0.0055504163
-0.0190562613
-0.0009066183
0.0347091932
0.0113851992
0.0144369586
-0.0076408787
-0.0103969754
0.0124401914
-0.0019102197
0.0214634146
0.0148514851
-0.0068829892
-0.0286532951
0.0145348837
0.0038910506
-0.0374531835
-0.0237659963
-0.0352733686
0.0375114364
-0.0153153153
0.0183486239
-0.0206648697
-0.0141718335
-0.0087796313
0.046875
0.05528613
0.0068359375
-0.0096711799
-0.058287796
-0.0063348416
0.0054595086
0.0271028037
0.073219659
-0.0059820538
0.0266120778
-0.0121334681
0.0050813008
0.0061349693
-0.0190571715
0.0385416667
-0.0174002047
0.0831485588
0.0112107623
0.0217640321
0.0607533414

1.8287175614
-2.1700022423
-0.2825893985
-1.5629193697
-1.7611672249
0.3072925619
2.6505988759
1.9628498678
2.5462297233
-1.2111040619
0.8609576507
2.7431488743
11.7885903427
1.9963617088
-2.5897362593
-3.7683412996
-0.3996861543
0.7701325341
-4.7049050887
-0.4579815562
-1.49233448
1.365988291
-2.1708030333
5.2556299954
-2.5270238821
-1.7870168652
0.3352405458
-0.6018861199
5.8665342882
6.4566249058
-4.8274184467
-7.3008701113
1.4460588591
-1.0431497225
3.3950745659
5.1361132872
-4.5763548914
-1.1103711589
0.3887330757
3.9791012195
3.3404348219
-3.3266694758
9.0811748505
-1.2866695113
7.690212077
2.1444792361
3.481372387
12.0172068181

-0.0615735462
-0.007918552
-0.0391304348
-0.0139335477
-0.0697906281
-0.0411089866
0.0175097276
-0.0301886792
-0.03372835
0.0233208955
-0.0027906977
0.0477582846
0.0128331688
0.0232323232
0.0259067358
-0.018311292
0.0123583934
0.0010309278
0.0031023785
-0.032032032
-0.0300970874
0.0446247465
-0.0090452261
0.0050505051
0.0588235294
0.0140997831
0.0043572985
-0.0139634801
-0.0021436227
-0.0021390374
0.0152008686
0.0132013201
0.0656506448
-0.0046674446
0.0058685446
-0.0058343057
0.0178147268
0.0169082126
-0.0131108462
0.0023894863
-0.0199063232
0.0070754717
0.0035502959
-0.0151515152
0.0058616647
-0.0011709602
-0.0035005834
0.0425790754

-11.2818282013
-3.5570669644
-5.1727885116
-1.5603574792
-8.4401003554
-1.5265861669
0.4580505714
-4.7087512207
-4.5318210928
-2.1698590732
0.0672148068
2.7089711082
-0.7606677689
4.3825715774
8.4219499767
-4.3530754224
0.8009443875
-3.268925273
1.9937526717
-5.711915399
0.1643122724
5.932770661
3.4965045229
-1.9233730379
1.3519812195
-3.6081901266
3.1641778118
0.6594026369
0.7456688957
4.9375913507
5.4085279622
-1.1245580812
1.0677529435
0.751265946
1.3555350612
2.4464265199
7.6121541552
6.8928481205
-1.6313247295
-1.9652161667
-2.68974394
-5.8616070251
3.2674305354
0.2596917536
1.8933458776
1.3947244661
9.2902289442
5.5558467978

-0.0024271845
-0.0119904077
0.0121359223
-0.0328638498
-0.0150289017
0.0561660562
-0.013253012
0.0024154589
-0.027027027
-0.0184544406
-0.0147727273
0.0034207526
-0.0101580135
0.0160550459
0.0046082949
0
-0.0225225225
-0.0033670034
0.0288683603
0.0023148148
0.0164705882
-0.011627907
-0.0126291619
0.0431137725
0.0207823961
-0.0156438026
0.0545685279
0.0506666667
-0.0359897172
-0.0287141074
0
-0.036101083
-0.0071684588
-0.0812294182
0.0099778271
-0.0011074197
-0.0163398693
-0.0118406889
-0.0021482277
0.0448933782
-0.0165562914
0.0283768445
0.0068571429
0.0103926097
0.0212264151
-0.0093457944
-0.029478458
0.0315789474

4.995273349
-5.477211568
6.1802228216
-14.8426318306
-2.5133824232
12.10975449
-1.3179098072
1.576259996
-3.6227361836
-8.3236496255
-8.9460840565
1.6796338572
-2.1373874906
5.9144203274
6.6972977575
5.1598317062
-3.7728558813
-1.0231843299
-0.0930362001
3.5447874866
9.5391534933
-5.3158574711
-3.0879974406
11.0426404484
12.6702724514
-0.0765685556
10.5265813465
12.3492349436
-2.8082703037
-6.718725695
-0.3098847787
-10.3366159861
3.302138371
-21.2848645985
6.3386065004
0.3244894155
3.8185153141
-7.2058280478
0.5216178654
10.6612540971
-1.9514440054
2.5155525583
-0.0563058504
-4.9180616297
6.5592655863
-6.4669272677
-10.6164932133
2.0215999172

-0.0081206497
-0.0103329506
-0.0311457175
0
0.0227531286
-0.084375
0
0.0201912859
-0.0187695516
0.0245726496
0.0118918919
0.1104441777
0.1136363636
0.0246575342
-0.0305444887
-0.0026490066
0.0230352304
0.012345679
0.0995475113
0.0075987842
0.200729927
0.0092081031
0.0055555556
-0.0073529412
0.0130353818
-0.0164835165
-0.0108695652
0.0298507463
-0.0272232305
0.0166051661
0.034351145
0
-0.0709219858
-0.0052910053
0.0309090909
-0.0178571429
-0.014084507
0.0161001789
0.0126811594
0.037593985
-0.0811744387
0.0604395604
0.0340909091
0.0057142857
0.0355029586
0.0201207243
0.0354166667

-8.681180002
-4.1098253444
-1.3059641904
8.1992893502
11.4751887369
-10.5759871024
2.307168252
3.3817522813
-0.098397234
0.8431043696
5.3752038427
8.4060237787
4.8211754517
13.9779553367
-8.499567318
0.6852053877
4.0019284332
-8.4138155677
-6.1599682003
0.4553489482
63.2885705085
9.2383543714
-4.4560448932
-4.1543490187
14.8412007543
-5.9450188314
-7.2449108438
5.0138545523
-5.3655939949
-0.1103895836
23.4141582444
13.3203808485
-11.8790258401
1.3789329202
6.3612001448
10.7112384146
-2.6984541356
-2.7057106426
-1.4433656987
2.5235992108
-10.9108015876
10.5670488966
5.5189904349
2.0903080707
7.1881807749
6.5615726609
16.4710931843

2011-12
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta
Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

0.3588647708
-13.2632197293
-16.2513005953
7.5
0.0488119105
-1.0235050447
0.0001646138
0.0002155489
1.3094213963
279
-0.1272015656
5,418.40

5.8040978294
2,760.39

8,178.79
3.8616547911
3.4997414763

annualised sensex return + 365

365.7564692343
367.0637092117
366.9669590365
365.663464551
364.9955317227
370.0359360377
365.0263425846
365.2293412769
363.4490785907
365.0041795278
365.381738943
365.5898773847
363.6371087956
365.4983410014
363.1960357112
365.2504403555
371.8867572408
369.0658560521
366.1552457292
369.5842270721
362.0020743253
367.3153606115
367.3546275333
365.7196018152
366.9517094791
367.9167453878
361.7181127995
366.5700819174
368.0348205586
366.7426677311
368.1355149096
360.4458202048
366.525719957
365.5223447903
364.2424702698
366.1828372575
365.8955196256
365.8866793028
365.0482229433
359.58047368
365.2777798105
362.3651155357
364.361005458
364.5780214367
357.6406081134
360.8997897412
365.6156412579

366.4865451797
365.7929974228
367.450763449
361.5403819765
364.5832145345
369.4531538239
363.2499724381
371.6063475715
365.7950806653
364.7180981776
365.6374593829
363.3484194677
363.8791626242
364.3534667444
360.6465155947
364.4793270693
365.4776779654
364.1290735213
367.0608396178
365.7267822359
363.8182188263
365.368987349
371.54082696
362.3536447512
369.3866284626
364.1629185964
364.0122458555
361.3365010626
360.7623512085
363.5601093565
363.7821022
370.7347499801
365.6743452679
369.3904955934
362.4410522793
364.2473996328
366.8622225065
369.568430054
367.0493005476
364.9149376598
361.8104030657
371.999264
364.7896144406
357.8171424168
360.5326382593
365.7016153863
373.0753178277
368.705596601

363.4251409261
361.2762481602
361.9058411944
362.2546255854
363.7393096128
363.6104628461
360.4533446394
365.7326927967
365.5568682871
367.2654187488
366.8304926989
371.3653217166
363.0016650938
364.2619139868
364.2539320335
363.3015623794
364.4947901037
365.192262661
373.3560831936
362.6532488921
363.9386991363
366.4037374218
369.6033450551
365.426299529
369.8520887868
366.6238244593
364.6178816476
365.2545564356
372.1985817601
367.5874249282
358.5704484199
361.9436936541
365.6913519377
363.8278712925
365.3530608574
358.4659669922
358.2304021381
377.515439211
367.9144295378
366.1381250674
365.1796074143
364.0936756264
361.0653458316
365.0065709561
378.7708938114
370.5827629011
373.1032042461
371.6634009079

352.4094613349
370.2224013036
369.3377004778
373.2120259055
365.5702083918
353.3949379598
365.7625419559
369.1158055452
373.2970343311
358.1959236086
363.7742632536
359.2956300025
350.499762748
367.6146213385
370.4490953176
368.0623002192
367.4338704562
363.6719507352
356.4522428536
365.347401015
362.1058394104
364.4620949358
364.9501972779
360.4370529079
362.1368439335
363.9574198324
359.8055118095
361.1984653827
367.5893317764
365.1679193642
365.3887838135
368.2875877311
366.7927100739
361.661443172
366.3900689782
370.2388359255
372.2254189359
362.2706883106
367.1666053464
361.7976084104
366.597957636
369.4360863834
359.635590547
362.8826059041
368.4170627574
375.0524159049
371.3711290138
363.4907550801

366.737505589
360.4633183554
366.0714482227
355.0164893976
365.4256973836
363.0624235804
367.8156375584
371.8003379161
360.8984025633
363.0576424803
359.4038291102
365.2224277545
363.3122048783
364.0910542706
365.4190469759
363.7957714447
362.2326179258
356.7829229202
366.2275581656
364.7613837136
367.3697666141
371.0469247115
365.5565627902
357.9426051129
364.1039976412
362.9719595253
363.8819399668
365.6992699778
365.6206438839
374.0808192152
365.5675648637
357.1884131651
365.7215443005
367.6283461992
364.0662365221
366.8577627275
368.9945912399
366.8272710369
362.0385016647
369.3339607202
367.19668343
366.907255355
362.7406199357
369.3293337213
365.1814544
367.9437681882
370.5594261114
364.7318714981

372.6971341882
367.3057399839
359.1016384248
367.5321826066
368.7642512432
360.8170397955
364.7537022574
363.8272878545
359.3325103555
360.4126159672
368.4091625916
365.5615751307
367.5610159678
365.4515261688
363.9444853648
363.887687192
363.2349362085
362.6206380438
359.6063120685
362.4756788809
362.3352055447
368.9188975626
361.2246178364
363.4897417873
364.3135120608
370.0705255198
368.0509863338
367.0866763446
370.127760097
364.217465214
366.1026512151
359.4567002273
367.6349293247
359.0232462863
365.2773824728
364.842292718
359.1022845579
365.130677663
367.5200450437
365.6173904557
364.4565393559
362.9356214377
365.8777447416
366.8844026665
364.5466715799
363.2188365665
363.8960636913
364.6268277126

363.3114916114
364.4464438186
362.9123703567
362.9926368408
365.2574421362
362.9583377895
364.9967319172
368.2929870737
363.1258460618
365.8227381532
362.8165534265
366.1435028824
366.371398961
367.6963870049
361.9102463523
366.47438187
369.5063401283
365.0016706037
364.9435794411
363.5962050437
365.9471891819
363.2904992297
365.3564168182
365.9357246336
367.4872285672
367.8953178382
364.6596809231
367.2862790962
363.2394247239
368.077890054
365.2483031909
361.0238964692
364.586198398
367.0969157877
367.2822433724
363.623875034
366.6701812758
362.6239017197
364.3997980104
364.5759463443
364.7292204015
363.8255896299
366.7869920678
365.825149937
365.8092069958
364.3473751157
368.2174450769
371.3699416413

371.0069315386
365.6003597641
364.7877097899
366.1262173368
367.6098567759
364.8073395496
365.590678434
361.7988297565
362.1084442826
363.9937756891
364.7393928819
361.8512744704
363.9157599481
366.6493236572
366.0604001413
365.1444006942
368.8099285087
366.1108553296
366.4759737071
360.9854704542
365.2053761166
362.40648171
365.9482966881
363.3798442435
367.1711688758
362.8708254022
368.5529642245
365.6497332824
362.350302321
365.7499285147
362.4850476608
368.4019596266
361.8486263233
366.6461987773
360.577243345
362.7077077261
368.6454175983
365.8876848646
366.1899674568
368.5998062381
363.9682066018
363.7847918174
365.4118465149
363.4528281865
373.0279411965
362.1038402337
364.0885979147
366.5426875799

373.9747358106
365.4284687303
368.0070212486
366.7702729476
365.3522576502
366.3606179239
372.1008291696
365.694230576
362.3310706404
366.185634822
364.0542847897
362.6678805402
366.0607256039
362.0831813817
364.0275646381
362.8571922617
363.6297843948
365.0687179706
364.216337923
369.0062958282
365.7001417551
363.5384105549
366.9612582904
366.5739013108
364.9349434282
364.176909712
364.9747014222
368.9579313339
369.5636858622
364.4399240378
364.3016147295
365.4489393822
366.9693846362
371.6000116395
369.373247427
360.5316557887
363.4459850054
365.880852148
359.020560727
362.4564482011
366.9931091108
366.7008851058
365.0424683877
362.6592859176
364.6007410395
359.6449425186
362.323151714
369.7507558081

362.3097553124
364.6347642096
366.5855924677
365.7770988958
365.5607483887
364.3508311541
374.435440204
365.4947618307
366.3208289317
365.5279715392
363.0569903921
363.7131558615
367.9363518051
365.7973374536
368.3640381831
359.7456700156
370.9517006958
360.6186187503
365.3833378798
369.2655571961
363.8896438575
366.5306759245
369.3200713491
374.8801233908
365.7360086062
365.5313194481
359.2978771812
362.9051627161
362.1927654335
365.4833512418
369.4791655105
364.8992004833
371.2755437952
363.2164970196
361.4623784083
365.6894274969
366.8685533973
365.9196673256
358.3349624118
367.5302204511
363.2718876473
362.1753709642
363.6814924895
363.5308391423
357.0897685823
366.7702339957
358.18763596
361.8204204045

364.6438265678
367.791970718
366.1309424107
365.0762783942
364.5611816954
363.8121313699
367.3614321611
359.1772573018
362.2918569835
367.3361826638
365.7244091177
369.4050825173
366.2051003509
359.9857465288
367.8271509471
364.0593394511
365.4599021957
359.4918168914
362.6893771928
367.490741297
366.5508756507
372.3945268694
363.656748018
362.1290452306
369.3788578754
358.5046602472
368.5079030755
356.5966914578
371.0185589431
365.9046092338
360.9703341311
360.6708022528
360.0411427902
367.1653768296
369.6891799767
366.760642601
372.6152720944
364.4097782079
361.0146738414
359.3270478693
365.0039321192
366.0966209565
361.5312758412
365.4438185518
370.9705114426
355.2695556745
361.8720054208
363.657293231

359.3877264753
367.7792075716
367.7215174185
364.0290681289
372.2359634413
366.5552635369
365.4966422874
363.3202108717
367.5442557089
366.757845816
363.250784563
367.1220014132
368.6246956003
367.7694765147
367.2721282109
372.1481412298
357.1493352087
368.3513730019
366.7483556203
370.3173373735
365.2773640735
367.0892870232
369.2657920538
364.6768077347
371.238161978
365.78492097
367.6653233576
361.8782030754
365.2431814484
373.0864567947
364.2151330069
364.564559644
365.2451428636
364.41260395
363.7011523675
374.9127718148
366.4878757056
362.9098818639
360.731724298
361.640628199
362.7877056494
370.3815276992
363.2767166497
367.9820926848
377.2699484945
360.1522692131
362.3608723578
357.0456515878

363.9733388157
362.231681155
368.039529689
357.2758529025
358.9171979544
356.590993929
366.5579253725
364.1008694217
373.0464769208
373.149389151
367.6248068194
361.4150501666
375.9694669085
361.2470008179
368.6853446217
356.6971202745
367.7311881902
355.5155572088
363.0000255138
358.1646823682
362.6910050365
359.9665950882
363.4272969763
361.4412599858
360.6907242254
365.1438168928
366.6844936457
365.3569569736
364.6663373535
360.3783872475
362.9542960325
375.8931055485
365.7185830543
371.7999761501
368.3408675511
361.7404730148
361.8286115465
372.3454215326
359.0656995058
363.7692804822
369.2970500926
363.3971621127
374.3127977132
364.542350985
372.3008814394
375.172446764
363.3331557921
358.523470029

358.2937425853
359.6596732437
370.5939522146
363.276833799
375.7543688595
362.4941065681
360.558512085
349.9424118745
364.2714634768
372.7146461555
360.9374104972
366.2390484068
368.646592378
370.3674645239
364.2413224302
357.0964494512
358.6513474088
367.1504307061
369.3764562371
368.2644721309
362.6537440864
368.1672328241
370.7901674735
378.0695767448
358.2747875214
361.892397166
360.2769044645
368.5015359479
369.5231348429
357.7282740096
356.9588944706
367.3966913993
362.6441376681
360.2978387282
363.4848583025
370.9022144501
362.1584438776
358.3417476267
357.0100202451
359.9672641028
361.5869974914
360.9255621145
367.34939716
364.7530522496
360.5894451301
363.3055039847
358.1710789247
367.9046297731

370.6644105968
363.6942571712
362.0357973975
367.8958142415
363.9208443954
363.8966602572
365.4353458428
368.6556261752
358.9605953404
362.3551201503
360.7860553613
371.8476347215
364.6574819574
363.6435553893
366.0053510137
363.3911302582
367.9680146315
368.9753872526
366.5866798534
368.4363548947
375.5663210077
368.678152864
364.7990040033
366.118978924
357.5674560296
362.6591220446
362.0537892726
361.4829048112
365.8518517707
364.9498509459
362.6898759308
364.8136731562
363.0003130471
366.4962532797
365.8665941464
362.6770800327
362.751605288
367.0817092969
370.4297375063
364.3198000668
369.4796072407
369.0370948113
361.6618615288
365.3781178915
358.3724324174
368.7159122229
366.1139985182
363.970646208

360.8679162694
361.3315405088
368.8915067199
360.1064166939
366.4233067229
364.6810749227
365.2000533512
371.1779443598
359.8858704362
363.7134691759
356.098259187
362.3689274016
362.0473853956
362.0597222744
363.1949210426
364.2738881278
364.6663236785
367.4603923377
371.6646210117
365.5861819888
359.4337312669
359.2546883107
373.2297973165
361.4551665814
362.3967137253
364.6087996247
363.616521104
364.7237729885
370.2876950463
364.5339240183
367.933596265
368.2333218275
368.4231864411
367.4733413267
374.2469567985
367.898562904
369.4205900502
368.0537640738
364.1882904958
359.5488920857
360.8483257792
368.8383218734
359.619067349
370.3299697536
361.9352951062
362.1944130872
365.5997673492
369.3461084462

359.7918772939
364.9346584272
365.8559835199
377.7602758172
367.5257938716
366.417985403
354.0385530464
362.6493455457
362.1860354881
369.5453839108
359.1759578361
369.1069455601
365.5412940932
366.4357605125
374.7503611394
370.5507546223
362.3084710367
361.2437794292
359.7084967226
365.5886001616
356.2721180359
372.2370018275
366.3852899365
358.9151265621
363.6466247771
359.3649391499
359.5157977696
361.5345423387
367.7604191602
364.2524285251
366.3120392111
362.8257206534
369.0555018602
365.4220818814
358.8659331631
358.4362371443
371.4221825619
364.47255323
356.3310736799
356.0863627671
362.9079261715
361.4811802883
363.8935171112
365.924731424
367.1485678356
367.3972910783
369.2032901183
364.9360350253

364.1866729834
366.6581543802
364.3996842494
364.1899531014
368.146260624
365.4415311467
369.0327324679
362.2085575218
366.9909144831
368.4217656668
370.0556922332
356.5845978571
360.6393293282
364.1474758162
365.262869655
364.5295257769
367.62395466
371.1468271755
367.1847220576
370.121014119
361.569769067
362.3423818786
360.6999269748
360.1397563533
371.9354964708
358.6781759141
366.203490134
357.0106732304
367.7668950915
357.3380295098
359.9886111658
364.010100571
366.4020701714
362.3486405116
366.9459264262
372.630212736
367.1536870954
364.8217642981
370.8905175331
366.6711515548
363.8262926404
361.1007972251
363.5306962674
367.4843919377
363.2935927797
372.1344545004
362.9729051455
361.6382681447

365.7951085836
358.3653166901
361.6435613509
373.7538545607
362.5496057255
366.6155323438
363.8310841276
360.9532650411
367.4211462237
363.7874766858
365.5479006155
371.8369116334
367.062737957
362.3036469789
364.7728431834
366.3146801376
368.3846239441
363.5227377578
363.9081871155
366.7501795932
370.7996529683
368.3320424009
363.4162585484
367.927061926
367.634271173
372.9344280694
367.5996412865
365.4238253993
366.6717977592
371.7830186764
364.6621836124
365.6503726545
369.7678580968
363.7654606144
365.68342148
360.4352846291
365.9378156003
362.3698761276
363.0617240696
365.1493575092
363.9493978306
368.954857064
369.2118223599
364.9609739856
362.6643815748
366.8807479293
365.0749383377
361.9990653123

363.6525686945
367.8869697349
364.4207506481
364.1062053724
367.0675131922
365.6786769248
369.3493697494
362.4903206981
365.7038864823
362.572267573
366.1658902167
362.7668361004
365.3592942144
367.7596465084
367.0230208512
363.9763626689
364.4430218169
365.9448302741
364.4160214872
364.0311799799
365.9909852151
367.1216146654
368.7594417091
368.7751351809
362.0274881802
368.621237696
364.5921670929
363.9914691196
361.0497460581
368.4724157342
360.0680337747
369.1481308462
361.7945075758
364.4716979219
365.1285233714
362.409796633
371.3509528867
364.049619991
368.2150671682
366.0489162302
366.5717287349
370.8438671077
368.0816276722
370.788809387
365.8959656017
361.4335379091
357.8222616486
367.0447494556

371.1151492309
368.740075899
356.9739174004
366.7655781335
369.3069229108
371.2042587675
373.3230810711
355.0919849055
365.5313332859
363.3634337953
367.4733750638
354.8935781263
365.8715480804
361.5842326386
359.2653599268
366.4871006367
366.1558011449
361.019035749
377.2204219544
360.3069516286
362.8548082978
363.9525265009
359.7738018001
361.4114704326
366.1519201621
367.591320063
358.5928135927
363.8757066668
366.0536899097
367.4966811749
367.1188623762
365.2504326889
366.2564738849
361.0473089355
364.0051056564
361.2582398345
364.3653951717
363.368880185
369.5070733415
359.8079467914
365.5828568275
365.1157943273
370.0143449642
368.4328525534
363.7051859078
362.5026917767
366.3774826067
366.7858316462

367.2553380834
365.8480049763
361.5186540397
366.2285935593
365.60895662
367.2446123206
369.6396385899
364.9653426242
364.9715108842
366.486399549
365.9801091216
363.9316302784
367.3219378752
365.4901306292
364.3921680046
369.9497065445
372.6203334845
368.9376130477
364.9602576776
364.3198125789
366.1075626422
366.023880857
361.9550993885
362.754534537
369.5489249803
369.2860051065
362.4185192591
370.2821506114
362.2694702341
367.4409514289
365.4577507045
367.8828447723
355.236191791
359.0015033902
372.510941359
360.7021752834
364.9569353391
366.1435578992
365.3820330734
354.327849177
363.2849437237
360.9015702176
356.1572383514
364.7584904776
361.7925829938
366.804384111
364.3654744107
366.5648693874

366.8287175614
362.8299977577
364.7174106015
363.4370806303
363.2388327751
365.3072925619
367.6505988759
366.9628498678
367.5462297233
363.7888959381
365.8609576507
367.7431488743
376.7885903427
366.9963617088
362.4102637407
361.2316587004
364.6003138457
365.7701325341
360.2950949113
364.5420184438
363.50766552
366.365988291
362.8291969667
370.2556299954
362.4729761179
363.2129831348
365.3352405458
364.3981138801
370.8665342882
371.4566249058
360.1725815533
357.6991298887
366.4460588591
363.9568502775
368.3950745659
370.1361132872
360.4236451086
363.8896288411
365.3887330757
368.9791012195
368.3404348219
361.6733305242
374.0811748505
363.7133304887
372.690212077
367.1444792361
368.481372387
377.0172068181

353.7181717987
361.4429330356
359.8272114884
363.4396425208
356.5598996446
363.4734138331
365.4580505714
360.2912487793
360.4681789072
362.8301409269
365.0672148068
367.7089711082
364.2393322311
369.3825715774
373.4219499767
360.6469245776
365.8009443875
361.731074727
366.9937526717
359.288084601
365.1643122724
370.932770661
368.4965045229
363.0766269621
366.3519812195
361.3918098734
368.1641778118
365.6594026369
365.7456688957
369.9375913507
370.4085279622
363.8754419188
366.0677529435
365.751265946
366.3555350612
367.44642652
372.6121541552
371.8928481205
363.3686752705
363.0347838333
362.31025606
359.1383929749
368.2674305354
365.2596917536
366.8933458776
366.3947244661
374.2902289442
370.5558467978

369.995273349
359.522788432
371.1802228216
350.1573681694
362.4866175768
377.10975449
363.6820901928
366.576259996
361.3772638164
356.6763503745
356.0539159435
366.6796338572
362.8626125094
370.9144203274
371.6972977575
370.1598317062
361.2271441187
363.9768156701
364.9069637999
368.5447874866
374.5391534933
359.6841425289
361.9120025594
376.0426404484
377.6702724514
364.9234314444
375.5265813465
377.3492349436
362.1917296963
358.281274305
364.6901152213
354.6633840139
368.3021383711
343.7151354015
371.3386065004
365.3244894155
368.8185153141
357.7941719522
365.5216178654
375.6612540971
363.0485559946
367.5155525583
364.9436941496
360.0819383703
371.5592655863
358.5330727323
354.3835067867
367.0215999172

356.318819998
360.8901746556
363.6940358096
373.1992893502
376.4751887369
354.4240128976
367.307168252
368.3817522813
364.901602766
365.8431043696
370.3752038427
373.4060237787
369.8211754517
378.9779553367
356.500432682
365.6852053877
369.0019284332
356.5861844323
358.8400317997
365.4553489482
428.2885705085
374.2383543714
360.5439551068
360.8456509813
379.8412007543
359.0549811686
357.7550891562
370.0138545523
359.6344060051
364.8896104164
388.4141582444
378.3203808485
353.1209741599
366.3789329202
371.3612001448
375.7112384146
362.3015458644
362.2942893574
363.5566343013
367.5235992108
354.0891984124
375.5670488966
370.5189904349
367.0903080707
372.1881807749
371.5615726609
381.4710931843

2012-13
Beta
Return on Market (AM)
Return on Market (GM)
Risk Free Rate
Cost of Equity (AM)
Cost of Equity (GM)
Variance
CoVariance
Beta
Interest Expense
Tax Rate
Debt
Cost of Debt
Equity
Debt+Equity
WACC (AM)
WACC (GM)

(in crore)
2013-14
0.2606058017 Beta
12.7340211742 Return on Market (AM)
11.5889278606 Return on Market (GM)
7.9 Risk Free Rate
9.1597739637 Cost of Equity (AM)
8.8613560027 Cost of Equity (GM)
6.310243057E-005 Variance
9.657124644E-005 CoVariance
1.5303886962 Beta
325 Interest Expense
-0.015625 Tax Rate
6,391.82 Debt
5.1640710314 Cost of Debt
2,324.08 Equity
8,715.90 Debt+Equity
6.2295184632 WACC (AM)
6.1499458184 WACC (GM)

2009-14
0.339530443 Beta
27.3183769214 Return on Market (AM)
25.120946514 Return on Market (GM)
7.9 Risk Free Rate
14.493130118 Cost of Equity (AM)
13.7470355984 Cost of Equity (GM)

0.35529757
26.8978101
23.9030809
7.9
14.6498758
13.5858558

0.0001208492 Variance
0.0001322266 CoVariance
1.0941456185 Beta

0.00016689
0.00020538
1.23063398

267 Interest Expense

0.0715883669 Tax Rate
4,744.80 Debt
5.2243699638 Cost of Debt
3,415.00 Equity
8,159.80 Debt+Equity
9.1034865998 WACC (AM)
8.7912347328 WACC (GM)

271.80
0.08209238
4,103.79
6.07943608
2,860.57
6,964.36
9.59969101
9.1626514

Year: April 2013 - March 2014

Serial No.

Company Name
1 SBI
2 ICICI
3 Federal Bank
4 J&K Bank
5 Vijaya
Average Values
Calculation
Tax rate
Beta Unlevered

Unlisted company with similar capital structure

Company Name
Equity (Cr)
Debt (Cr)
Interest (Cr)
PBT
Tax
Tax Rate
Beta Levered

Beta value

Market Cap (Cr)

Average Debt (Cr)

0.3397353

143,214.52

183,130.88

0.3633664

143,843.25

154,759.05

0.058636

8,168.12

5,687.96

0.229845
0.33953044

7,451.62

1,765.00

3,415.00

4,744.80

0.266222628

61,218.50

70,017.54

0.3392070485
0.1516272957

Catholic Syrian Bank

770
555.54
30.53
40.86
13.86
0.3392070485
0.2239154939

Market Return
Risk free rate

27.318376921
7.9

Cost of Equity
Cost of Debt

12.2480754593

3.6314232658

weight of Equity
Weight of Debt

0.5808953332
0.4191046668

WACC

8.636796313