Sunteți pe pagina 1din 136

Rf =

B1504A

6.70%

7.05%

OBLIGATIUNI DE STAT (B) 2015-04-30


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):

36890

10000

Principal
Initial :
Valoare
emisiune :
Numar
cupoane :
F1504A

Dobanda :
Valuta de
tranzaction
are : RON

Valuta de
368,900,000 decontare : RON
6

6%

Data
emisiune :

3/8/2010

Data listarii
:

4/26/2010

Data
maturitate :

4/30/2015

Convertibil
a: N/A
Optiune
call: N/A

OBLIGATIUNI DE STAT 2015-04-11


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):

3281

10000

Principal
Initial:
Valoare
emisiune :
Numar
cupoane :
1506A

Tip
dobanda : fixa

Tip
dobanda : fixa

Data
emisiune :

Data listarii
Dobanda :
:
6.75%
Valuta de
tranzaction
Data
are : RON
maturitate :

Valuta de
32,810,000 decontare : RON
10

4/11/2005
4/26/2010
4/11/2015

Convertibil
a: Nu
Optiune
call: Nu

OBLIGATIUNI DE STAT 2015-06-06


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):

4009

10000

Principal
Initial:
Valoare
emisiune :
Numar
cupoane :

Tip
dobanda : fixa

Data listarii
Dobanda :
:
7.50%
Valuta de
tranzaction
Data
are : RON
maturitate :

Valuta de
40,090,000 decontare : RON
10

Data
emisiune :

6/6/2005
4/26/2010

Convertibil
a: Nu
Optiune
call: Nu

6/6/2015

F1507A

OBLIGATIUNI DE STAT 2015-07-20


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):

10000

10000

Principal
Initial:
Valoare
emisiune :
Numar
cupoane :
F1508A

Data
emisiune :

Data listarii
Dobanda :
:
7.85%
Valuta de
tranzaction
Data
are : RON
maturitate :

Valuta de
100,000,000 decontare : RON

7/20/2005
4/26/2010
7/20/2015

Convertibil
a: Nu
Optiune
call: Nu

10

OBLIGATIUNI DE STAT 2015-08-17


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):
Principal
Initial:
Valoare
emisiune :
Numar
cupoane :

B1706A

Tip
dobanda : fixa

10000

Tip
dobanda : fixa

10000

Dobanda :

Valuta de tranzactionare : RON


Valuta de
100,000,000 decontare : RON
10

7.49%

Data
emisiune :

8/17/2005

Data listarii
:

4/26/2010

Data
maturitate :

8/17/2015

Convertibil
a: Nu
Optiune
call: Nu

OBLIGATIUNI DE STAT (B) 2017-06-11


Nr.
obligatiuni
emise :
Valoare
Nominala
(RON):

83810

10000

Principal
Initial:
Valoare
emisiune :
Numar
cupoane :

TOTAL

Tip
dobanda : fixa

Data listarii
Dobanda :
:
6.75%
Valuta de
tranzaction
Data
are : RON
maturitate :

Valuta de
838,100,000 decontare : RON
10

1,479,900,000

Data
emisiune :

6/11/2007
4/26/2010
6/11/2017

Convertibil
a: Nu
Optiune
call: Nu

6.00%

6.75%

7.49%

t=

18.53%

L=

0.3585

bU =

0.88

bL =

1.137022

7.84%

7.48%

6.75%

Data

BET

BET

BET%

BET-C

BET-C

BET-C%

BET-FI

BET-FI

(Lei)

(Var.)

-0.01%

(Lei)

(Var.)

-0.02%

(Lei)

(Var.)

-2.45%

-4.48%

4/30/2010

5.727.85

16.16

0.28%

3.434.75

2.59

0.08%

29.556.20

4/29/2010

5.711.69

25.47

0.45%

3.432.16

4.56

0.13%

29.436.33

119.87
0

4/28/2010

5.686.22

-82.8

-1.44%

3.427.60

-57.9

-1.66%

29.436.33

-607.68

4/27/2010

5.769.02

-73.58

-1.26%

3.485.50

-38.83

-1.10%

30.044.01

-682.16

4/26/2010

5.842.60

-32.88

-0.56%

3.524.33

-14.46

-0.41%

30.726.17

-155.67

4/23/2010

5.875.48

92.67

1.60%

3.538.79

40.84

1.17%

30.881.84

1.050.06

4/22/2010

5.782.81

-126.01

-2.13%

3.497.95

-58.24

-1.64%

29.831.78

-903.93

4/21/2010

5.908.82

-14.23

-0.24%

3.556.19

-6.36

-0.18%

30.735.71

-270.91

4/20/2010

5.923.05

-22.55

-0.38%

3.562.55

-10.44

-0.29%

31.006.62

-637.62

4/19/2010

5.945.60

-121.59

-2.00%

3.572.99

-65.76

-1.81%

31.644.24

-813.38

4/16/2010

6.067.19

10.49

0.17%

3.638.75

0.54

0.01%

32.457.62

-331.74

4/15/2010

6.056.70

27.77

0.46%

3.638.21

17.04

0.47%

32.789.36

209.37

4/14/2010

6.028.93

36.7

0.61%

3.621.17

18.97

0.53%

32.579.99

270.51

4/13/2010

5.992.23

-61.25

-1.01%

3.602.20

-23.01

-0.63%

32.309.48

-337.38

4/12/2010

6.053.48

-55.91

-0.92%

3.625.21

-30.06

-0.82%

32.646.86

87.4

4/9/2010

6.109.39

92.01

1.53%

3.655.27

66.55

1.85%

32.559.46

424.78

4/8/2010

6.017.38

-115.18

-1.88%

3.588.72

-63.76

-1.75%

32.134.68

-1.032.78

4/7/2010

6.132.56

128.89

2.15%

3.652.48

76.41

2.14%

33.167.46

287.58

4/6/2010

6.003.67

-95.64

-1.57%

3.576.07

-46.77

-1.29%

32.879.88

-1.199.38

4/2/2010

6.099.31

6.59

0.11%

3.622.84

19.67

0.55%

34.079.26

767.26

4/1/2010

6.092.72

127.37

2.14%

3.603.17

83.24

2.36%

33.312.00

1.179.11

3/31/2010

5.965.35

-21.82

-0.36%

3.519.93

-14.67

-0.42%

32.132.89

-149.71

3/30/2010

5.987.17

54.26

0.91%

3.534.60

59.25

1.70%

32.282.60

29.64

3/29/2010

5.932.91

-75.19

-1.25%

3.475.35

-19.22

-0.55%

32.252.96

302.21

3/26/2010

6.008.10

9.44

0.16%

3.494.57

26.87

0.77%

31.950.75

10.43

3/25/2010

5.998.66

115.26

1.96%

3.467.70

62.41

1.83%

31.940.32

82.93

3/24/2010

5.883.40

-99.96

-1.67%

3.405.29

-47.46

-1.37%

31.857.39

-393.39

3/23/2010

5.983.36

115.68

1.97%

3.452.75

62.93

1.86%

32.250.78

750.07

3/22/2010

5.867.68

-30.77

-0.52%

3.389.82

-4.66

-0.14%

31.500.71

66.21

3/19/2010

5.898.45

-26.86

-0.45%

3.394.48

-33.7

-0.98%

31.434.50

-618.64

3/18/2010

5.925.31

42.87

0.73%

3.428.18

28.47

0.84%

32.053.14

-29.53

3/17/2010

5.882.44

110.76

1.92%

3.399.71

68.05

2.04%

32.082.67

695.49

3/16/2010

5.771.68

45.75

0.80%

3.331.66

17.41

0.53%

31.387.18

1.007.72

3/15/2010

5.725.93

111.42

1.98%

3.314.25

57.82

1.78%

30.379.46

122.88

3/12/2010

5.614.51

65.52

1.18%

3.256.43

46.17

1.44%

30.256.58

802.75

3/11/2010

5.548.99

7.76

0.14%

3.210.26

5.85

0.18%

29.453.83

3/10/2010

5.541.23

39.7

0.72%

3.204.41

33.41

1.05%

29.453.83

-50.7

3/9/2010

5.501.53

-36.7

-0.66%

3.171.00

-8.04

-0.25%

29.504.53

-29.73

3/8/2010

5.538.23

24.3

0.44%

3.179.04

14.59

0.46%

29.534.26

-165.02

3/5/2010

5.513.93

25.29

0.46%

3.164.45

18.8

0.60%

29.699.28

695.28

3/4/2010

5.488.64

21.04

0.38%

3.145.65

12.46

0.40%

29.004.00

29.32

3/3/2010

5.467.60

11.96

0.22%

3.133.19

12.66

0.41%

28.974.68

29.41

3/2/2010

5.455.64

96.25

1.80%

3.120.53

46.37

1.51%

28.945.27

-238.17
-278.44

3/1/2010

5.359.39

30.94

0.58%

3.074.16

10.53

0.34%

29.183.44

2/26/2010

5.328.45

11.21

0.21%

3.063.63

8.62

0.28%

29.461.88

29.53

2/25/2010

5.317.24

-28.27

-0.53%

3.055.01

-19.69

-0.64%

29.432.35

-652.43

2/24/2010

5.345.51

-14.86

-0.28%

3.074.70

-5

-0.16%

30.084.78

118.1

2/23/2010

5.360.37

-13.46

-0.25%

3.079.70

-16.72

-0.54%

29.966.68

-791.8

2/22/2010

5.373.83

109.24

2.07%

3.096.42

59.09

1.95%

30.758.48

483.94

2/19/2010

5.264.59

36.86

0.71%

3.037.33

27.11

0.90%

30.274.54

521.29

2/18/2010

5.227.73

18.62

0.36%

3.010.22

13.17

0.44%

29.753.25

-272.48

2/17/2010

5.209.11

50.49

0.98%

2.997.05

32.03

1.08%

30.025.73

32.02

2/16/2010

5.158.62

17.49

0.34%

2.965.02

8.65

0.29%

29.993.71

270.71

2/15/2010

5.141.13

23.47

0.46%

2.956.37

10.81

0.37%

29.723.00

2/12/2010

5.117.66

12.23

0.24%

2.945.56

1.86

0.06%

28.857.21

865.79
483.31

2/11/2010

5.105.43

-6.83

-0.13%

2.943.70

-9.75

-0.33%

28.373.90

-257.79

2/10/2010

5.112.26

77.68

1.54%

2.953.45

32.76

1.12%

28.631.69

1.288.91

2/9/2010

5.034.58

117.6

2.39%

2.920.69

29.86

1.03%

27.342.78

-1.411.28

2/8/2010

4.916.98

10.42

0.21%

2.890.83

2.96

0.10%

28.754.06

521.81

2/5/2010

4.906.56

-137.04

-2.72%

2.887.87

-82.87

-2.79%

28.232.25

-1.256.33

2/4/2010

5.043.60

-86.19

-1.68%

2.970.74

-51.52

-1.70%

29.488.58

-398.93

2/3/2010

5.129.79

2.26

0.04%

3.022.26

14.84

0.49%

29.887.51

218.76

2/2/2010

5.127.53

11.46

0.22%

3.007.42

13.22

0.44%

29.668.75

687.6

2/1/2010

5.116.07

50.64

1.00%

2.994.20

27.47

0.93%

28.981.15

1.121.15

1/29/2010

5.065.43

-22.91

-0.45%

2.966.73

-11.72

-0.39%

27.860.00

53.4

1/28/2010

5.088.34

133.21

2.69%

2.978.45

72.77

2.50%

27.806.60

1.089.54

1/27/2010

4.955.13

47.02

0.96%

2.905.68

28.31

0.98%

26.717.06

382.12

1/26/2010

4.908.11

-153.56

-3.03%

2.877.37

-76.75

-2.60%

26.334.94

-829.78

1/25/2010

5.061.67

33.27

0.66%

2.954.12

13.2

0.45%

27.164.72

460.58

1/22/2010

5.028.40

-69.27

-1.36%

2.940.92

-34.55

-1.16%

26.704.14

-990.13

1/21/2010

5.097.67

-56.48

-1.10%

2.975.47

-32

-1.06%

27.694.27

-251.3

1/20/2010

5.154.15

16.56

0.32%

3.007.47

-6.72

-0.22%

27.945.57

527.57

1/19/2010

5.137.59

-61.44

-1.18%

3.014.19

-33

-1.08%

27.418.00

-325.29

1/18/2010

5.199.03

-33.26

-0.64%

3.047.19

-18.03

-0.59%

27.743.29

308.69

1/15/2010

5.232.29

61.42

1.19%

3.065.22

49.5

1.64%

27.434.60

635.71

1/14/2010

5.170.87

-51.54

-0.99%

3.015.72

-25.72

-0.85%

26.798.89

278.44

1/13/2010

5.222.41

103.36

2.02%

3.041.44

65.1

2.19%

26.520.45

802.75

1/12/2010

5.119.05

-57.9

-1.12%

2.976.34

-32.03

-1.06%

25.717.70

-289.29

1/11/2010

5.176.95

98.92

1.95%

3.008.37

72.69

2.48%

26.006.99

671

1/8/2010

5.078.03

79.43

1.59%

2.935.68

54.02

1.87%

25.335.99

188.1

1/7/2010

4.998.60

48.19

0.97%

2.881.66

34.93

1.23%

25.147.89

262.25

1/6/2010

4.950.41

23.86

0.48%

2.846.73

8.1

0.29%

24.885.64

-67.3

1/5/2010

4.926.55

175.47

3.69%

2.838.63

97.28

3.55%

24.952.94

505.21

1/4/2010

4.751.08

60.51

1.29%

2.741.35

26.58

0.98%

24.447.73

561.77

12/24/2009

4.690.57

29.19

0.63%

2.714.77

-4.06

-0.15%

23.885.96

-55.38

12/23/2009

4.661.38

9.73

0.21%

2.718.83

9.41

0.35%

23.941.34

241.3

12/22/2009

4.651.65

-100.13

-2.11%

2.709.42

-28.35

-1.04%

23.700.04

-378.38

12/21/2009

4.751.78

-69.49

-1.44%

2.737.77

-47.09

-1.69%

24.078.42

-149.92

12/18/2009

4.821.27

17.35

0.36%

2.784.86

19.21

0.69%

24.228.34

58.85

12/17/2009

4.803.92

-103

-2.10%

2.765.65

-51.05

-1.81%

24.169.49

-599.75

12/16/2009

4.906.92

120.85

2.53%

2.816.70

56.28

2.04%

24.769.24

601.72

12/15/2009

4.786.07

5.03

0.11%

2.760.42

26.98

0.99%

24.167.52

688.53

12/14/2009

4.781.04

80.39

1.71%

2.733.44

24.21

0.89%

23.478.99

235.02

12/11/2009

4.700.65

24.81

0.53%

2.709.23

-1.16

-0.04%

23.243.97

-502.72

12/10/2009

4.675.84

99.64

2.18%

2.710.39

24.18

0.90%

23.746.69

217.42

12/9/2009

4.576.20

-78.02

-1.68%

2.686.21

-37.06

-1.36%

23.529.27

-356.9

12/8/2009

4.654.22

11.55

0.25%

2.723.27

4.62

0.17%

23.886.17

-300.24

12/7/2009

4.642.67

-220

-4.52%

2.718.65

-98.57

-3.50%

24.186.41

-1.431.62

12/4/2009

4.862.67

-9.68

-0.20%

2.817.22

-6.77

-0.24%

25.618.03

506.7

12/3/2009

4.872.35

-31.63

-0.64%

2.823.99

7.33

0.26%

25.111.33

771.25

12/2/2009

4.903.98

62.4

1.29%

2.816.66

35.21

1.27%

24.340.08

639.91

11/30/2009

4.841.58

23.59

0.49%

2.781.45

-0.42

-0.02%

23.700.17

338.02

11/27/2009

4.817.99

-51.42

-1.06%

2.781.87

-21.27

-0.76%

23.362.15

109.64

11/26/2009

4.869.41

-100.15

-2.02%

2.803.14

-62.92

-2.20%

23.252.51

-998.47

11/25/2009

4.969.56

-0.43

-0.01%

2.866.06

-4.85

-0.17%

24.250.98

291.37

11/24/2009

4.969.99

56.51

1.15%

2.870.91

36.52

1.29%

23.959.61

224.07

11/23/2009

4.913.48

68.63

1.42%

2.834.39

39.58

1.42%

23.735.54

910.42

11/20/2009

4.844.85

12.87

0.27%

2.794.81

-4.45

-0.16%

22.825.12

227.85

11/19/2009

4.831.98

-2.19

-0.05%

2.799.26

-2.59

-0.09%

22.597.27

109.64

11/18/2009

4.834.17

51.69

1.08%

2.801.85

20.39

0.73%

22.487.63

-29.53

11/17/2009

4.782.48

-53.91

-1.11%

2.781.46

-39.62

-1.40%

22.517.16

-390.58

11/16/2009

4.836.39

6.71

0.14%

2.821.08

9.72

0.35%

22.907.74

-219.8

11/13/2009

4.829.68

29.89

0.62%

2.811.36

1.01

0.04%

23.127.54

-16.6

11/12/2009

4.799.79

21.52

0.45%

2.810.35

34.77

1.25%

23.144.14

1.496.93

11/11/2009

4.778.27

134.38

2.89%

2.775.58

90.7

3.38%

21.647.21

1.069.78

11/10/2009

4.643.89

55.98

1.22%

2.684.88

23.42

0.88%

20.577.43

22.05

11/9/2009

4.587.91

113.27

2.53%

2.661.46

52.7

2.02%

20.555.38

523.11

11/6/2009

4.474.64

-27.6

-0.61%

2.608.76

-17.09

-0.65%

20.032.27

-1.031.48

11/5/2009

4.502.24

45.78

1.03%

2.625.85

15.75

0.60%

21.063.75

781.69

11/4/2009

4.456.46

71.5

1.63%

2.610.10

30.84

1.20%

20.282.06

212.34

11/3/2009

4.384.96

-83.26

-1.86%

2.579.26

-61.64

-2.33%

20.069.72

-600.33

11/2/2009

4.468.22

-0.84

-0.02%

2.640.90

-12.12

-0.46%

20.670.05

-594.76

10/30/2009

4.469.06

-0.52

-0.01%

2.653.02

-6.5

-0.24%

21.264.81

-152.82

10/29/2009

4.469.58

96.2

2.20%

2.659.52

67.44

2.60%

21.417.63

743.9

10/28/2009

4.373.38

-148.79

-3.29%

2.592.08

-107.6

-3.99%

20.673.73

-1.319.37

10/27/2009

4.522.17

-120.61

-2.60%

2.699.68

-86.63

-3.11%

21.993.10

-848.88

10/26/2009

4.642.78

-33.25

-0.71%

2.786.31

-35.95

-1.27%

22.841.98

-530.07

10/23/2009

4.676.03

35.31

0.76%

2.822.26

23.4

0.84%

23.372.05

257.58

10/22/2009

4.640.72

1.02

0.02%

2.798.86

-4.31

-0.15%

23.114.47

-242.75

10/21/2009

4.639.70

-29.84

-0.64%

2.803.17

-34.17

-1.20%

23.357.22

-270.51

10/20/2009

4.669.54

21.04

0.45%

2.837.34

4.14

0.15%

23.627.73

145.81

10/19/2009

4.648.50

133.32

2.95%

2.833.20

62.09

2.24%

23.481.92

299.63

10/16/2009

4.515.18

-51.76

-1.13%

2.771.11

-28.05

-1.00%

23.182.29

-739.24

10/15/2009

4.566.94

-15.85

-0.35%

2.799.16

6.42

0.23%

23.921.53

-371.69

10/14/2009

4.582.79

206.47

4.72%

2.792.74

115.97

4.33%

24.293.22

939.54

10/13/2009

4.376.32

-28.29

-0.64%

2.676.77

-14.09

-0.52%

23.353.68

255.29

10/12/2009

4.404.61

35.57

0.81%

2.690.86

48.17

1.82%

23.098.39

-324.57

10/9/2009

4.369.04

-20.97

-0.48%

2.642.69

-10.1

-0.38%

23.422.96

136.56

10/8/2009

4.390.01

-46.39

-1.05%

2.652.79

2.06

0.08%

23.286.40

150.12

10/7/2009

4.436.40

89.22

2.05%

2.650.73

33.91

1.30%

23.136.28

-1.138.16

10/6/2009

4.347.18

117.69

2.78%

2.616.82

65.17

2.55%

24.274.44

1.110.72

10/5/2009

4.229.49

105.69

2.56%

2.551.65

38.75

1.54%

23.163.72

310.78

10/2/2009

4.123.80

-187.93

-4.36%

2.512.90

-106.47

-4.06%

22.852.94

-1.721.63

10/1/2009

4.311.73

-85.67

-1.95%

2.619.37

-38.41

-1.45%

24.574.57

-703.63

9/30/2009

4.397.40

9.55

0.22%

2.657.78

11.28

0.43%

25.278.20

109.53

9/29/2009

4.387.85

-6.64

-0.15%

2.646.50

14.51

0.55%

25.168.67

-39.75

9/28/2009

4.394.49

-0.24

-0.01%

2.631.99

0.23%

25.208.42

-227.74

9/25/2009

4.394.73

-39

-0.88%

2.625.99

-5.29

-0.20%

25.436.16

-454.21

9/24/2009

4.433.73

-10.76

-0.24%

2.631.28

-0.84

-0.03%

25.890.37

158.57

9/23/2009

4.444.49

15.35

0.35%

2.632.12

13.54

0.52%

25.731.80

-10.32

9/22/2009

4.429.14

108.46

2.51%

2.618.58

66.51

2.61%

25.742.12

1.372.77

9/22/2009

4.429.14

108.46

2.51%

2.618.58

66.51

2.61%

25.742.12

1.372.77

9/21/2009

4.320.68

-22.71

-0.52%

2.552.07

-16.4

-0.64%

24.369.35

-498.25

9/18/2009

4.343.39

-22.98

-0.53%

2.568.47

1.51

0.06%

24.867.60

428.56

9/17/2009

4.366.37

-33.93

-0.77%

2.566.96

-13.63

-0.53%

24.439.04

-18.89

9/16/2009

4.400.30

1.29

0.03%

2.580.59

9.21

0.36%

24.457.93

-529.86

9/15/2009

4.399.01

107.26

2.50%

2.571.38

51.25

2.03%

24.987.79

1.226.53

9/14/2009

4.291.75

-84.95

-1.94%

2.520.13

-38.36

-1.50%

23.761.26

-187.58

9/11/2009

4.376.70

35.14

0.81%

2.558.49

18.53

0.73%

23.948.84

249.33

9/10/2009

4.341.56

-1.93

-0.04%

2.539.96

-6.43

-0.25%

23.699.51

-430.85

9/9/2009

4.343.49

-11.64

-0.27%

2.546.39

-11.73

-0.46%

24.130.36

687.8

9/8/2009

4.355.13

5.5

0.13%

2.558.12

8.4

0.33%

23.442.56

999.84

9/7/2009

4.349.63

148.35

3.53%

2.549.72

75.07

3.03%

22.442.72

1.020.17

9/4/2009

4.201.28

105.61

2.58%

2.474.65

49.22

2.03%

21.422.55

593.77

9/3/2009

4.095.67

52.45

1.30%

2.425.43

32.78

1.37%

20.828.78

443.36

9/2/2009

4.043.22

-144.2

-3.44%

2.392.65

-91.75

-3.69%

20.385.42

-750.55

9/1/2009

4.187.42

-61.8

-1.45%

2.484.40

-34.67

-1.38%

21.135.97

-358.98

8/31/2009

4.249.22

-96.82

-2.23%

2.519.07

-51.2

-1.99%

21.494.95

-884.74

8/28/2009

4.346.04

-18.13

-0.42%

2.570.27

-7.82

-0.30%

22.379.69

438.89

8/27/2009

4.364.17

3.85

0.09%

2.578.09

4.12

0.16%

21.940.80

179.12

8/26/2009

4.360.32

24.34

0.56%

2.573.97

-1.51

-0.06%

21.761.68

-253.9

8/25/2009

4.335.98

44.03

1.03%

2.575.48

17.26

0.67%

22.015.58

200.71

8/24/2009

4.291.95

145.11

3.50%

2.558.22

65.09

2.61%

21.814.87

1.003.05

8/21/2009

4.146.84

103.62

2.56%

2.493.13

51.36

2.10%

20.811.82

622.12

8/20/2009

4.043.22

133.56

3.42%

2.441.77

71.42

3.01%

20.189.70

530.07

8/19/2009

3.909.66

-101.09

-2.52%

2.370.35

-52.6

-2.17%

19.659.63

-709.71

8/18/2009

4.010.75

38.16

0.96%

2.422.95

23.06

0.96%

20.369.34

-22.37

8/17/2009

3.972.59

-207.8

-4.97%

2.399.89

-117.46

-4.67%

20.391.71

-942.13

8/14/2009

4.180.39

-16.91

-0.40%

2.517.35

-10.92

-0.43%

21.333.84

-196.24

8/13/2009

4.197.30

73.71

1.79%

2.528.27

47.25

1.90%

21.530.08

639.49

8/12/2009

4.123.59

-39.15

-0.94%

2.481.02

-25.82

-1.03%

20.890.59

-47.43

8/11/2009

4.162.74

-9.87

-0.24%

2.506.84

-4.23

-0.17%

20.938.02

110.54

8/10/2009

4.172.61

31.03

0.75%

2.511.07

12.58

0.50%

20.827.48

-605.04

8/7/2009

4.141.58

33.99

0.83%

2.498.49

30.57

1.24%

21.432.52

745.99

8/6/2009

4.107.59

113.18

2.83%

2.467.92

60.16

2.50%

20.686.53

1.115.51

8/5/2009

3.994.41

15.94

0.40%

2.407.76

34.83

1.47%

19.571.02

391.99

8/4/2009

3.978.47

-60.21

-1.49%

2.372.93

-11.86

-0.50%

19.179.03

-290.12

8/3/2009

4.038.68

118.38

3.02%

2.384.79

66.45

2.87%

19.469.15

885.93

7/31/2009

3.920.30

-66.55

-1.67%

2.318.34

-26.4

-1.13%

18.583.22

396.49

7/30/2009

3.986.85

203.81

5.39%

2.344.74

84.05

3.72%

18.186.73

887.64

7/29/2009

3.783.04

-24.03

-0.63%

2.260.69

-5.92

-0.26%

17.299.09

177.11

7/28/2009

3.807.07

-47.82

-1.24%

2.266.61

-21.28

-0.93%

17.121.98

-588.75

7/27/2009

3.854.89

113.16

3.02%

2.287.89

46.19

2.06%

17.710.73

-115.56

7/24/2009

3.741.73

84.75

2.32%

2.241.70

35.1

1.59%

17.826.29

106.54

7/23/2009

3.656.98

70.82

1.97%

2.206.60

27.12

1.24%

17.719.75

138.18

7/22/2009

3.586.16

-53.78

-1.48%

2.179.48

-40.18

-1.81%

17.581.57

-121.94

7/21/2009

3.639.94

60.16

1.68%

2.219.66

49.71

2.29%

17.703.51

893.45

7/20/2009

3.579.78

138.54

4.03%

2.169.95

66.97

3.18%

16.810.06

543.92

7/17/2009

3.441.24

-16.43

-0.48%

2.102.98

-9.84

-0.47%

16.266.14

-18.48

7/16/2009

3.457.67

42

1.23%

2.112.82

24.15

1.16%

16.284.62

290.12

7/15/2009

3.415.67

77.4

2.32%

2.088.67

41.3

2.02%

15.994.50

319.54

7/14/2009

3.338.27

22.68

0.68%

2.047.37

11.86

0.58%

15.674.96

39.75

7/13/2009

3.315.59

-26.01

-0.78%

2.035.51

-18.61

-0.91%

15.635.21

-14.12

7/10/2009

3.341.60

-60.46

-1.78%

2.054.12

-29.28

-1.41%

15.649.33

-356.22

7/9/2009

3.402.06

17.35

0.51%

2.083.40

9.96

0.48%

16.005.55

246.32

7/8/2009

3.384.71

-38.66

-1.13%

2.073.44

-21.21

-1.01%

15.759.23

-327.33

7/7/2009

3.423.37

28.84

0.85%

2.094.65

9.93

0.48%

16.086.56

-102.8

7/6/2009

3.394.53

-43.29

-1.26%

2.084.72

-30.96

-1.46%

16.189.36

-378.8

7/3/2009

3.437.82

3.95

0.12%

2.115.68

6.86

0.33%

16.568.16

393.85

7/2/2009

3.433.87

-1.63

-0.05%

2.108.82

7.91

0.38%

16.174.31

-255.61

7/1/2009

3.435.50

1.07

0.03%

2.100.91

-3.69

-0.18%

16.429.92

-226.4

6/30/2009

3.434.43

43.42

1.28%

2.104.60

22.25

1.07%

16.656.32

204.5

6/29/2009

3.391.01

-17.15

-0.50%

2.082.35

-10.04

-0.48%

16.451.82

-88.68

6/26/2009

3.408.16

46.61

1.39%

2.092.39

28.73

1.39%

16.540.50

490.2

6/25/2009

3.361.55

-75.02

-2.18%

2.063.66

-39.54

-1.88%

16.050.30

-1.369.14

6/24/2009

3.436.57

58.92

1.74%

2.103.20

31.49

1.52%

17.419.44

1.747.73

6/23/2009

3.377.65

-8.93

-0.26%

2.071.71

-15.81

-0.76%

15.671.71

-35.8

6/22/2009

3.386.58

-90.45

-2.60%

2.087.52

-47.28

-2.21%

15.707.51

-564.62

6/19/2009

3.477.03

100.42

2.97%

2.134.80

45.47

2.18%

16.272.13

318.97

6/18/2009

3.376.61

86.54

2.63%

2.089.33

43.01

2.10%

15.953.16

115.87

6/17/2009

3.290.07

-138.96

-4.05%

2.046.32

-75.44

-3.56%

15.837.29

-1.156.90

6/16/2009

3.429.03

-95.75

-2.72%

2.121.76

-66.39

-3.03%

16.994.19

-685.73

6/15/2009

3.524.78

-126.84

-3.47%

2.188.15

-74.37

-3.29%

17.679.92

-535.36

6/12/2009

3.651.62

-5.91

-0.16%

2.262.52

-2.3

-0.10%

18.215.28

6.59

6/11/2009

3.657.53

48.46

1.34%

2.264.82

28.5

1.27%

18.208.69

-97.93

6/10/2009

3.609.07

94.51

2.69%

2.236.32

61.14

2.81%

18.306.62

926.34

6/9/2009

3.514.56

-29.98

-0.85%

2.175.18

-18.65

-0.85%

17.380.28

-365.1

6/5/2009

3.544.54

36.78

1.05%

2.193.83

22.37

1.03%

17.745.38

734.77

6/4/2009

3.507.76

24.55

0.70%

2.171.46

7.55

0.35%

17.010.61

74.42

6/3/2009

3.483.21

-1.64

-0.05%

2.163.91

-0.08

0.00%

16.936.19

-173.69

6/2/2009

3.484.85

30.74

0.89%

2.163.99

29.54

1.38%

17.109.88

-142.29

6/1/2009

3.454.11

112.58

3.37%

2.134.45

74.1

3.60%

17.252.17

1.142.74

5/29/2009

3.341.53

114.34

3.54%

2.060.35

42.96

2.13%

16.109.43

291.58

5/28/2009

3.227.19

83.02

2.64%

2.017.39

37.74

1.91%

15.817.85

283.07

5/27/2009

3.144.17

46.41

1.50%

1.979.65

23.86

1.22%

15.534.78

578.01

5/26/2009

3.097.76

-95.62

-2.99%

1.955.79

-59.72

-2.96%

14.956.77

-549

5/25/2009

3.193.38

34

1.08%

2.015.51

14.93

0.75%

15.505.77

-282.6

5/22/2009

3.159.38

74.43

2.41%

2.000.58

32.13

1.63%

15.788.37

176.02

5/21/2009

3.084.95

-126.06

-3.93%

1.968.45

-71.43

-3.50%

15.612.35

-920.55

5/20/2009

3.211.01

45.01

1.42%

2.039.88

20.84

1.03%

16.532.90

-163.87

5/19/2009

3.166.00

92.68

3.02%

2.019.04

52.5

2.67%

16.696.77

706.59

5/18/2009

3.073.32

130.39

4.43%

1.966.54

49.29

2.57%

15.990.18

865.39

5/15/2009

2.942.93

103.3

3.64%

1.917.25

53.44

2.87%

15.124.79

79.2

5/14/2009

2.839.63

-215.31

-7.05%

1.863.81

-127.05

-6.38%

15.045.59

-1.454.02

5/13/2009

3.054.94

-104.33

-3.30%

1.990.86

-67.26

-3.27%

16.499.61

-1.127.01

5/12/2009

3.159.27

-111.8

-3.42%

2.058.12

-63.33

-2.99%

17.626.62

-990.58

5/11/2009

3.271.07

-45.76

-1.38%

2.121.45

-22.71

-1.06%

18.617.20

-700.99

5/8/2009

3.316.83

19.89

0.60%

2.144.16

20.28

0.95%

19.318.19

-83.92

5/7/2009

3.296.94

205.63

6.65%

2.123.88

137.11

6.90%

19.402.11

882.2

5/6/2009

3.091.31

43.08

1.41%

1.986.77

19.86

1.01%

18.519.91

545.53

5/5/2009

3.048.23

35.64

1.18%

1.966.91

27.32

1.41%

17.974.38

-34.29

5/4/2009

3.012.59

-36.33

-1.19%

1.939.59

-9.58

-0.49%

18.008.67

-516.3

4/30/2009

3.048.92

117.83

4.02%

1.949.17

75.2

4.01%

18.524.97

893.87

4/29/2009

2.931.09

12.76

0.44%

1.873.97

16.82

0.91%

17.631.10

1.094.78

4/28/2009

2.918.33

-103.18

-3.41%

1.857.15

-39.37

-2.08%

16.536.32

682.71

4/27/2009

3.021.51

98.25

3.36%

1.896.52

48.99

2.65%

15.853.61

4/24/2009

2.923.26

66.19

2.32%

1.847.53

40.3

2.23%

15.853.61

4/23/2009

2.857.07

28.1

0.99%

1.807.23

10.18

0.57%

15.853.61

246.63

4/22/2009

2.828.97

67.83

2.46%

1.797.05

35.03

1.99%

15.606.98

1.140.45

4/21/2009

2.761.14

-110.04

-3.83%

1.762.02

-61.89

-3.39%

14.466.53

-1.622.46

4/17/2009

2.871.18

-63.04

-2.15%

1.823.91

-40.6

-2.18%

16.088.99

-927.24

4/16/2009

2.934.22

186.81

6.80%

1.864.51

98.31

5.57%

17.016.23

2.197.20

4/15/2009

2.747.41

-24.71

-0.89%

1.766.20

3.5

0.20%

14.819.03

-296.65

4/14/2009

2.772.12

-47.3

-1.68%

1.762.70

-20.58

-1.15%

15.115.68

-797.61

4/13/2009

2.819.42

-45.1

-1.57%

1.783.28

-13.88

-0.77%

15.913.29

-97.09

4/10/2009

2.864.52

60.78

2.17%

1.797.16

26.3

1.49%

16.010.38

684.06

4/9/2009

2.803.74

147.69

5.56%

1.770.86

73.55

4.33%

15.326.32

1.972.73

4/8/2009

2.656.05

85.83

3.34%

1.697.31

54.12

3.29%

13.353.59

791.08

4/7/2009

2.570.22

-53.51

-2.04%

1.643.19

-40.24

-2.39%

12.562.51

-505.49

4/6/2009

2.623.73

41.29

1.60%

1.683.43

12.99

0.78%

13.068.00

885.41

4/3/2009

2.582.44

17.28

0.67%

1.670.44

-1.69

-0.10%

12.182.59

438.72

4/2/2009

2.565.16

140.13

5.78%

1.672.13

74.97

4.69%

11.743.87

706.88

4/1/2009

2.425.03

57.56

2.43%

1.597.16

46.34

2.99%

11.036.99

252.7

3/31/2009

2.367.47

89.03

3.91%

1.550.82

60.93

4.09%

10.784.29

502.86

3/30/2009

2.278.44

-148.98

-6.14%

1.489.89

-82.67

-5.26%

10.281.43

-631.03

3/27/2009

2.427.42

-89.31

-3.55%

1.572.56

-44.08

-2.73%

10.912.46

-559.25

3/26/2009

2.516.73

87.04

3.58%

1.616.64

59.64

3.83%

11.471.71

349.79

3/25/2009

2.429.69

59.59

2.51%

1.557.00

18.37

1.19%

11.121.92

23.41

3/24/2009

2.370.10

-18.98

-0.79%

1.538.63

-14.63

-0.94%

11.098.51

312.95

3/23/2009

2.389.08

92.43

4.02%

1.553.26

47.72

3.17%

10.785.56

695.34

3/20/2009

2.296.65

57.53

2.57%

1.505.54

32.3

2.19%

10.090.22

86.78

3/19/2009

2.239.12

119.7

5.65%

1.473.24

75.08

5.37%

10.003.44

328

3/18/2009

2.119.42

0.47

0.02%

1.398.16

-0.45

-0.03%

9.675.44

-139.76

3/17/2009

2.118.95

12.6

0.60%

1.398.61

10.64

0.77%

9.815.20

108.03

3/16/2009

2.106.35

39.64

1.92%

1.387.97

26.71

1.96%

9.707.17

29.37

3/13/2009

2.066.71

55.47

2.76%

1.361.26

40.88

3.10%

9.677.80

399.14

3/12/2009

2.011.24

24.16

1.22%

1.320.38

27.36

2.12%

9.278.66

51.7

3/11/2009

1.987.08

-13.32

-0.67%

1.293.02

3.6

0.28%

9.226.96

40

3/10/2009

2.000.40

35.84

1.82%

1.289.42

19.55

1.54%

9.186.96

569.74

3/9/2009

1.964.56

-52.83

-2.62%

1.269.87

-29.07

-2.24%

8.617.22

-341.96

3/6/2009

2.017.39

78.06

4.03%

1.298.94

32.75

2.59%

8.959.18

302.02

3/5/2009

1.939.33

-51.24

-2.57%

1.266.19

-25.81

-2.00%

8.657.16

-266.62

3/4/2009

1.990.57

83.38

4.37%

1.292.00

51.81

4.18%

8.923.78

450.12

3/3/2009

1.907.19

-7.62

-0.40%

1.240.19

-6.08

-0.49%

8.473.66

397.04

3/2/2009

1.914.81

15.67

0.83%

1.246.27

1.62

0.13%

8.076.62

-84.23

2/27/2009

1.899.14

-1.33

-0.07%

1.244.65

-0.32

-0.03%

8.160.85

-144.26

2/26/2009

1.900.47

13.33

0.71%

1.244.97

13.92

1.13%

8.305.11

270.37

2/25/2009

1.887.14

-11.91

-0.63%

1.231.05

-17.2

-1.38%

8.034.74

173.24

2/24/2009

1.899.05

-73.66

-3.73%

1.248.25

-52.56

-4.04%

7.861.50

-488.86

2/23/2009

1.972.71

-21.76

-1.09%

1.300.81

-19.29

-1.46%

8.350.36

89.41

2/20/2009

1.994.47

-70.88

-3.43%

1.320.10

-43.32

-3.18%

8.260.95

-710.1

2/19/2009

2.065.35

91.09

4.61%

1.363.42

41.31

3.12%

8.971.05

319.87

2/18/2009

1.974.26

83.72

4.43%

1.322.11

45.08

3.53%

8.651.18

223.09

2/17/2009

1.890.54

-177.68

-8.59%

1.277.03

-99.85

-7.25%

8.428.09

-782.69

2/16/2009

2.068.22

-96.57

-4.46%

1.376.88

-59.95

-4.17%

9.210.78

-603.15

2/13/2009

2.164.79

-55.03

-2.48%

1.436.83

-23.97

-1.64%

9.813.93

-648.33

2/12/2009

2.219.82

-14.87

-0.67%

1.460.80

-15.39

-1.04%

10.462.26

30.69

2/11/2009

2.234.69

-19.62

-0.87%

1.476.19

-3.42

-0.23%

10.431.57

474.45

2/10/2009

2.254.31

-27.57

-1.21%

1.479.61

-17.75

-1.19%

9.957.12

129.8

2/9/2009

2.281.88

-1.58

-0.07%

1.497.36

-1.22

-0.08%

9.827.32

185.52

2/6/2009

2.283.46

17.51

0.77%

1.498.58

14.89

1.00%

9.641.80

268.44

2/5/2009

2.265.95

67.19

3.06%

1.483.69

25.49

1.75%

9.373.36

9.7

2/4/2009

2.198.76

-74.05

-3.26%

1.458.20

-47.25

-3.14%

9.363.66

-344.35

2/3/2009

2.272.81

3.61

0.16%

1.505.45

-8.84

-0.58%

9.708.01

97.58

2/2/2009

2.269.20

16.18

0.72%

1.514.29

3.64

0.24%

9.610.43

-97.4

1/30/2009

2.253.02

-51.83

-2.25%

1.510.65

-30.81

-2.00%

9.707.83

-755.46

1/29/2009

2.304.85

19.95

0.87%

1.541.46

26.26

1.73%

10.463.29

27.53

1/28/2009

2.284.90

-56.6

-2.42%

1.515.20

-42.87

-2.75%

10.435.76

-402.12

1/27/2009

2.341.50

-17.99

-0.76%

1.558.07

-11.84

-0.75%

10.837.88

-47.03

1/26/2009

2.359.49

58.8

2.56%

1.569.91

29.72

1.93%

10.884.91

104.45

1/23/2009

2.300.69

-142.25

-5.82%

1.540.19

-93.87

-5.74%

10.780.46

-985.25

1/22/2009

2.442.94

-33.35

-1.35%

1.634.06

-19.92

-1.20%

11.765.71

-345.39

1/21/2009

2.476.29

-121.79

-4.69%

1.653.98

-80.12

-4.62%

12.111.10

-361.66

1/20/2009

2.598.08

-148.84

-5.42%

1.734.10

-88

-4.83%

12.472.76

-1.097.60

1/19/2009

2.746.92

-61.54

-2.19%

1.822.10

-33.8

-1.82%

13.570.36

-397.95

1/16/2009

2.808.46

31.59

1.14%

1.855.90

10.44

0.57%

13.968.31

210.16

1/15/2009

2.776.87

-9.89

-0.35%

1.845.46

-11.35

-0.61%

13.758.15

128.27

1/14/2009

2.786.76

-35.62

-1.26%

1.856.81

-27.04

-1.44%

13.629.88

-361.16

1/13/2009

2.822.38

-44.36

-1.55%

1.883.85

-32.05

-1.67%

13.991.04

-149.03

1/12/2009

2.866.74

117.07

4.26%

1.915.90

62.4

3.37%

14.140.07

412.68

1/9/2009

2.749.67

52.75

1.96%

1.853.50

23.46

1.28%

13.727.39

383.73

1/8/2009

2.696.92

-44.54

-1.62%

1.830.04

-18.17

-0.98%

13.343.66

-148.21

1/7/2009

2.741.46

-384.24

-12.29%

1.848.21

-238.11

-11.41%

13.491.87

-446.67

1/6/2009

3.125.70

141.91

4.76%

2.086.32

69.75

3.46%

13.938.54

909.28

1/5/2009

2.983.79

82.69

2.85%

2.016.57

39.47

2.00%

13.029.26

479.73

12/23/2008

2.901.10

52.23

1.83%

1.977.10

29.07

1.49%

12.549.53

56.99

12/22/2008

2.848.87

1.01

0.04%

1.948.03

-4.8

-0.25%

12.492.54

35.75

12/19/2008

2.847.86

-39.88

-1.38%

1.952.83

-46.14

-2.31%

12.456.79

19.41

12/18/2008

2.887.74

4.64

0.16%

1.998.97

-6.02

-0.30%

12.437.38

361.26

12/17/2008

2.883.10

15.34

0.53%

2.004.99

1.91

0.10%

12.076.12

-640.12

12/16/2008

2.867.76

17.04

0.60%

2.003.08

3.36

0.17%

12.716.24

-245.13

12/15/2008

2.850.72

-24.72

-0.86%

1.999.72

-54.3

-2.64%

12.961.37

-363.91

12/12/2008

2.875.44

-23.61

-0.81%

2.054.02

-28.68

-1.38%

13.325.28

-623.21

12/11/2008

2.899.05

-24.33

-0.83%

2.082.70

-25.24

-1.20%

13.948.49

-483.31

12/10/2008

2.923.38

-14.96

-0.51%

2.107.94

-13.79

-0.65%

14.431.80

-276.89

12/9/2008

2.938.34

-8.18

-0.28%

2.121.73

-6.69

-0.31%

14.708.69

-92.26

12/8/2008

2.946.52

31.39

1.08%

2.128.42

8.92

0.42%

14.800.95

307.66

12/5/2008

2.915.13

-21.28

-0.72%

2.119.50

-14.59

-0.68%

14.493.29

-250.79

12/4/2008

2.936.41

-5.19

-0.18%

2.134.09

-3.07

-0.14%

14.744.08

100.88

12/3/2008

2.941.60

3.16

0.11%

2.137.16

0.42

0.02%

14.643.20

28.75

12/2/2008

2.938.44

-41.95

-1.41%

2.136.74

-40.65

-1.87%

14.614.45

-37.17

11/28/2008

2.980.39

-7.19

-0.24%

2.177.39

-5.03

-0.23%

14.651.62

124.12

11/27/2008

2.987.58

-0.31

-0.01%

2.182.42

-14.21

-0.65%

14.527.50

-79.91

11/26/2008

2.987.89

-29.15

-0.97%

2.196.63

-17.35

-0.78%

14.607.41

-280.27

11/25/2008

3.017.04

75.71

2.57%

2.213.98

63.94

2.97%

14.887.68

859.98

11/24/2008

2.941.33

53.02

1.84%

2.150.04

14.5

0.68%

14.027.70

450.83

11/21/2008

2.888.31

22.88

0.80%

2.135.54

39.64

1.89%

13.576.87

305.53

11/20/2008

2.865.43

-90.69

-3.07%

2.095.90

-57.64

-2.68%

13.271.34

-964.97

11/19/2008

2.956.12

-66.35

-2.20%

2.153.54

-50.99

-2.31%

14.236.31

-517.92

11/18/2008

3.022.47

-1.65

-0.05%

2.204.53

-3.34

-0.15%

14.754.23

522.44

11/17/2008

3.024.12

-104.41

-3.34%

2.207.87

-74.77

-3.28%

14.231.79

-265

11/14/2008

3.128.53

63.21

2.06%

2.282.64

44.02

1.97%

14.496.79

384.08

11/13/2008

3.065.32

-88.23

-2.80%

2.238.62

-117.52

-4.99%

14.112.71

-929

11/12/2008

3.153.55

-65.27

-2.03%

2.356.14

-71.06

-2.93%

15.041.71

-278.51

11/11/2008

3.218.82

-146.41

-4.35%

2.427.20

-106.04

-4.19%

15.320.22

-925.48

11/10/2008

3.365.23

194.3

6.13%

2.533.24

149.45

6.27%

16.245.70

2.026.55

11/7/2008

3.170.93

64.78

2.09%

2.383.79

60.91

2.62%

14.219.15

940.01

11/6/2008

3.106.15

29.13

0.95%

2.322.88

13.02

0.56%

13.279.14

185.14

11/5/2008

3.077.02

-100.04

-3.15%

2.309.86

-60.97

-2.57%

13.094.00

-40.63

11/4/2008

3.177.06

211.57

7.13%

2.370.83

131.03

5.85%

13.134.63

1.616.77
458.82

11/3/2008

2.965.49

99.14

3.46%

2.239.80

70.14

3.23%

11.517.86

10/31/2008

2.866.35

-21.84

-0.76%

2.169.66

-20.98

-0.96%

11.059.04

-55.76

10/30/2008

2.888.19

45.99

1.62%

2.190.64

51.38

2.40%

11.114.80

172.84

10/29/2008

2.842.20

108.77

3.98%

2.139.26

92.66

4.53%

10.941.96

187.16

10/28/2008

2.733.43

137.13

5.28%

2.046.60

97.18

4.99%

10.754.80

742.54

10/27/2008

2.596.30

-220.76

-7.84%

1.949.42

-176

-8.28%

10.012.26

-1.088.59

10/24/2008

2.817.06

-265.4

-8.61%

2.125.42

-194.1

-8.37%

11.100.85

-1.632.36

10/23/2008

3.082.46

-153.33

-4.74%

2.319.52

-129.72

-5.30%

12.733.21

-905.65

10/22/2008

3.235.79

-133.44

-3.96%

2.449.24

-105.44

-4.13%

13.638.86

-2.132.46

10/21/2008

3.369.23

-91.12

-2.63%

2.554.68

-50.56

-1.94%

15.771.32

-392.45

10/20/2008

3.460.35

-23.58

-0.68%

2.605.24

-5.75

-0.22%

16.163.77

-189.25

10/17/2008

3.483.93

-135.03

-3.73%

2.610.99

-90.48

-3.35%

16.353.02

-1.114.24

10/16/2008

3.618.96

-0.74

-0.02%

2.701.47

-15.14

-0.56%

17.467.26

-77.2

10/15/2008

3.619.70

-205.87

-5.38%

2.716.61

-178.56

-6.17%

17.544.46

-1.778.24

10/14/2008

3.825.57

367.19

10.62%

2.895.17

298.74

11.51%

19.322.70

2.465.28

10/13/2008

3.458.38

270.61

8.49%

2.596.43

191.19

7.95%

16.857.42

1.656.85

10/10/2008

3.187.77

-351.3

-9.93%

2.405.24

-234.3

-8.88%

15.200.57

-2.650.95

10/9/2008

3.539.07

-61.89

-1.72%

2.639.54

-21.79

-0.82%

17.851.52

-1.432.91

10/8/2008

3.600.96

-367.23

-9.25%

2.661.33

-318.23

-10.68%

19.284.43

-3.308.30

10/7/2008

3.968.19

-165.58

-4.01%

2.979.56

-132.16

-4.25%

22.592.73

-2.032.30

10/6/2008

4.133.77

-235.18

-5.38%

3.111.72

-176.98

-5.38%

24.625.03

-2.888.72

10/3/2008

4.368.95

16.03

0.37%

3.288.70

0.36

0.01%

27.513.75

220.01

10/2/2008

4.352.92

25.33

0.59%

3.288.34

14.21

0.43%

27.293.74

1.020.77

10/1/2008

4.327.59

69.55

1.63%

3.274.13

38.39

1.19%

26.272.97

880.97

9/30/2008

4.258.04

-171.81

-3.88%

3.235.74

-91.11

-2.74%

25.392.00

-1.495.66

9/29/2008

4.429.85

-89.28

-1.98%

3.326.85

-105.63

-3.08%

26.887.66

-97.03

9/26/2008

4.519.13

-114.67

-2.47%

3.432.48

-80.38

-2.29%

26.984.69

-514.93

9/25/2008

4.633.80

2.96

0.06%

3.512.86

1.09

0.03%

27.499.62

-428.66

9/24/2008

4.630.84

29.46

0.64%

3.511.77

32.67

0.94%

27.928.28

-12.72

9/23/2008

4.601.38

-160.28

-3.37%

3.479.10

-121.56

-3.38%

27.941.00

-759.05

9/22/2008

4.761.66

94.04

2.01%

3.600.66

67.88

1.92%

28.700.05

610.39

9/19/2008

4.667.62

395.28

9.25%

3.532.78

277.05

8.51%

28.089.66

3.562.83

9/18/2008

4.272.34

-190.77

-4.27%

3.255.73

-120.11

-3.56%

24.526.83

-2.028.63

9/17/2008

4.463.11

-17.57

-0.39%

3.375.84

0.51

0.02%

26.555.46

-926.15

9/16/2008

4.480.68

-342.53

-7.10%

3.375.33

-270.13

-7.41%

27.481.61

-2.709.68

9/15/2008

4.823.21

-213.81

-4.24%

3.645.46

-138.87

-3.67%

30.191.29

-1.636.81

9/12/2008

5.037.02

-19.34

-0.38%

3.784.33

-22.47

-0.59%

31.828.10

-342.49

9/11/2008

5.056.36

-169.44

-3.24%

3.806.80

-93.48

-2.40%

32.170.59

-1.243.93

9/10/2008

5.225.80

-135.24

-2.52%

3.900.28

-107.85

-2.69%

33.414.52

-603.82

9/9/2008

5.361.04

-60.7

-1.12%

4.008.13

-25.85

-0.64%

34.018.34

-274.3

9/8/2008

5.421.74

138.6

2.62%

4.033.98

81.2

2.05%

34.292.64

2.172.70

9/5/2008

5.283.14

-183.41

-3.36%

3.952.78

-107.38

-2.64%

32.119.94

-2.117.34

9/4/2008

5.466.55

-61.3

-1.11%

4.060.16

-36.58

-0.89%

34.237.28

-540.82

9/3/2008

5.527.85

-36.81

-0.66%

4.096.74

-31.96

-0.77%

34.778.10

-959.16

9/2/2008

5.564.66

85.34

1.56%

4.128.70

48.7

1.19%

35.737.26

2.794.66
1.404.60

9/1/2008

5.479.32

58.45

1.08%

4.080.00

24.8

0.61%

32.942.60

8/29/2008

5.420.87

-134.04

-2.41%

4.055.20

-56.4

-1.37%

31.538.00

-64.97

8/28/2008

5.554.91

72.53

1.32%

4.111.60

56.92

1.40%

31.602.97

152.34

8/27/2008

5.482.38

-47.99

-0.87%

4.054.68

-24.42

-0.60%

31.450.63

179.76

8/26/2008

5.530.37

-105.76

-1.88%

4.079.10

-79.85

-1.92%

31.270.87

40.48

8/25/2008

5.636.13

-50.51

-0.89%

4.158.95

-17.39

-0.42%

31.230.39

-787.81

8/22/2008

5.686.64

19.23

0.34%

4.176.34

29.06

0.70%

32.018.20

639.39

8/21/2008

5.667.41

-67.75

-1.18%

4.147.28

-47.78

-1.14%

31.378.81

-833.25

8/20/2008

5.735.16

-172.03

-2.91%

4.195.06

-115.86

-2.69%

32.212.06

4.65

8/19/2008

5.907.19

47.65

0.81%

4.310.92

10.66

0.25%

32.207.41

-1.256.00

8/18/2008

5.859.54

-52.12

-0.88%

4.300.26

-26.85

-0.62%

33.463.41

-831.19

8/15/2008

5.911.66

-20.52

-0.35%

4.327.11

-15.69

-0.36%

34.294.60

413.56

8/14/2008

5.932.18

-116.42

-1.92%

4.342.80

-80.42

-1.82%

33.881.04

-972.85

8/13/2008

6.048.60

-174.54

-2.80%

4.423.22

-98.47

-2.18%

34.853.89

-476.57

8/12/2008

6.223.14

-157.62

-2.47%

4.521.69

-89.37

-1.94%

35.330.46

-779.63

8/11/2008

6.380.76

43.09

0.68%

4.611.06

-0.4

-0.01%

36.110.09

257.79

8/8/2008

6.337.67

16.23

0.26%

4.611.46

15.91

0.35%

35.852.30

-94.02

8/7/2008

6.321.44

226.55

3.72%

4.595.55

114.02

2.54%

35.946.32

675.92

8/6/2008

6.094.89

-69.08

-1.12%

4.481.53

-27.9

-0.62%

35.270.40

-178.72

8/5/2008

6.163.97

67.23

1.10%

4.509.43

31.49

0.70%

35.449.12

935.28

8/4/2008

6.096.74

67.27

1.12%

4.477.94

30.51

0.69%

34.513.84

-181.42

8/1/2008

6.029.47

80.7

1.36%

4.447.43

62.18

1.42%

34.695.26

113.23

7/31/2008

5.948.77

-100.59

-1.66%

4.385.25

-59.01

-1.33%

34.582.03

-1.031.29

7/30/2008

6.049.36

202.22

3.46%

4.444.26

117.52

2.72%

35.613.32

868.57

7/29/2008

5.847.14

35.5

0.61%

4.326.74

14.3

0.33%

34.744.75

479.16

7/28/2008

5.811.64

-44.67

-0.76%

4.312.44

-11.47

-0.27%

34.265.59

-717.65

7/25/2008

5.856.31

-58.38

-0.99%

4.323.91

-40.16

-0.92%

34.983.24

-1.055.17

7/24/2008

5.914.69

64.41

1.10%

4.364.07

42.64

0.99%

36.038.41

-127.15

7/23/2008

5.850.28

174.1

3.07%

4.321.43

86.55

2.04%

36.165.56

226.85

7/22/2008

5.676.18

-155.94

-2.67%

4.234.88

-90.4

-2.09%

35.938.71

-1.423.20

7/21/2008

5.832.12

96.85

1.69%

4.325.28

62.82

1.47%

37.361.91

272.1

7/18/2008

5.735.27

102.05

1.81%

4.262.46

39.84

0.94%

37.089.81

-871.44

7/17/2008

5.633.22

191.47

3.52%

4.222.62

184.11

4.56%

37.961.25

1.305.48

7/16/2008

5.441.75

-232.59

-4.10%

4.038.51

-153.01

-3.65%

36.655.77

-1.493.85

7/15/2008

5.674.34

-337.77

-5.62%

4.191.52

-187.53

-4.28%

38.149.62

-2.300.23

7/14/2008

6.012.11

-64.26

-1.06%

4.379.05

-59.25

-1.33%

40.449.85

251.77

7/11/2008

6.076.37

-112.31

-1.81%

4.438.30

-41.91

-0.94%

40.198.08

-1.103.20

7/10/2008

6.188.68

-97.96

-1.56%

4.480.21

-48.4

-1.07%

41.301.28

-1.039.16

7/9/2008

6.286.64

180.16

2.95%

4.528.61

110.8

2.51%

42.340.44

1.302.46

7/8/2008

6.106.48

3.99

0.07%

4.417.81

-4.43

-0.10%

41.037.98

-488.82

7/7/2008

6.102.49

-77.39

-1.25%

4.422.24

-25.2

-0.57%

41.526.80

102.85

7/4/2008

6.179.88

-51.12

-0.82%

4.447.44

-46.37

-1.03%

41.423.95

-869.49

7/3/2008

6.231.00

-111.2

-1.75%

4.493.81

-79.32

-1.73%

42.293.44

-1.387.66

7/2/2008

6.342.20

42.57

0.68%

4.573.13

79.81

1.78%

43.681.10

-1.086.52

7/1/2008

6.299.63

-203.02

-3.12%

4.493.32

-144.18

-3.11%

44.767.62

-1.502.57

6/30/2008

6.502.65

-92.84

-1.41%

4.637.50

-89.97

-1.90%

46.270.19

-1.299.76

6/27/2008

6.595.49

157.47

2.45%

4.727.47

114.54

2.48%

47.569.95

745.77

6/26/2008

6.438.02

-160.95

-2.44%

4.612.93

-115.28

-2.44%

46.824.18

-1.878.13

6/25/2008

6.598.97

-67.96

-1.02%

4.728.21

-28.22

-0.59%

48.702.31

-495.44

6/24/2008

6.666.93

-148.51

-2.18%

4.756.43

-113.68

-2.33%

49.197.75

-1.330.46

6/23/2008

6.815.44

-76.02

-1.10%

4.870.11

-43.57

-0.89%

50.528.21

-802.53

6/20/2008

6.891.46

-121.46

-1.73%

4.913.68

-98.23

-1.96%

51.330.74

-781.05

6/19/2008

7.012.92

-197.49

-2.74%

5.011.91

-110.77

-2.16%

52.111.79

-1.180.84

6/18/2008

7.210.41

-172.76

-2.34%

5.122.68

-117.88

-2.25%

53.292.63

-1.863.31

6/17/2008

7.383.17

23.26

0.32%

5.240.56

18.08

0.35%

55.155.94

2.121.01

6/16/2008

7.359.91

-7.92

-0.11%

5.222.48

-11.42

-0.22%

53.034.93

281.46

6/13/2008

7.367.83

16.76

0.23%

5.233.90

14.61

0.28%

52.753.47

416.89

6/12/2008

7.351.07

-71.13

-0.96%

5.219.29

-56.96

-1.08%

52.336.58

-186.81

6/11/2008

7.422.20

39.51

0.54%

5.276.25

45.8

0.88%

52.523.39

212.26

6/10/2008

7.382.69

-214.95

-2.83%

5.230.45

-126.65

-2.36%

52.311.13

-1.342.94

6/9/2008

7.597.64

-68

-0.89%

5.357.10

-42.33

-0.78%

53.654.07

-1.420.24

6/6/2008

7.665.64

44.59

0.59%

5.399.43

31.66

0.59%

55.074.31

424.89

6/5/2008

7.621.05

-9.58

-0.13%

5.367.77

2.43

0.05%

54.649.42

-384.51

6/4/2008

7.630.63

-210.28

-2.68%

5.365.34

-124.4

-2.27%

55.033.93

-958.32

6/3/2008

7.840.91

-105.29

-1.33%

5.489.74

-63.39

-1.14%

55.992.25

108.15

6/2/2008

7.946.20

140.99

1.81%

5.553.13

64.51

1.18%

55.884.10

-123.41

5/30/2008

7.805.21

156.68

2.05%

5.488.62

100.04

1.86%

56.007.51

-22.63

5/29/2008

7.648.53

160.88

2.15%

5.388.58

90.1

1.70%

56.030.14

1.579.14

5/28/2008

7.487.65

74.72

1.01%

5.298.48

27.52

0.52%

54.451.00

-344.46

5/27/2008

7.412.93

101.18

1.38%

5.270.96

66.97

1.29%

54.795.46

1.666.85

5/26/2008

7.311.75

-29.96

-0.41%

5.203.99

15.97

0.31%

53.128.61

1.254.61

5/23/2008

7.341.71

-21

-0.29%

5.188.02

-7.42

-0.14%

51.874.00

-350.35

5/22/2008

7.362.71

-121.3

-1.62%

5.195.44

-72.78

-1.38%

52.224.35

-998.36

5/21/2008

7.484.01

-68.35

-0.91%

5.268.22

-23.97

-0.45%

53.222.71

-330.46

5/20/2008

7.552.36

-36.75

-0.48%

5.292.19

-14.65

-0.28%

53.553.17

-722.32

5/19/2008

7.589.11

46.75

0.62%

5.306.84

51.91

0.99%

54.275.49

125.99

5/16/2008

7.542.36

206.99

2.82%

5.254.93

120.91

2.36%

54.149.50

878.08

5/15/2008

7.335.37

278.86

3.95%

5.134.02

142.36

2.85%

53.271.42

2.679.02

5/14/2008

7.056.51

172.66

2.51%

4.991.66

106.79

2.19%

50.592.40

2.049.71

5/13/2008

6.883.85

9.59

0.14%

4.884.87

-3.36

-0.07%

48.542.69

-1.086.35

5/12/2008

6.874.26

-75.28

-1.08%

4.888.23

-108.72

-2.18%

49.629.04

-1.200.40

5/9/2008

6.949.54

-89.76

-1.28%

4.996.95

-56.09

-1.11%

50.829.44

-1.818.07

5/8/2008

7.039.30

-52.05

-0.73%

5.053.04

-37.88

-0.74%

52.647.51

-1.295.64

5/7/2008

7.091.35

-9.83

-0.14%

5.090.92

-16.35

-0.32%

53.943.15

102.96

5/6/2008

7.101.18

-46.08

-0.64%

5.107.27

-0.84

-0.02%

53.840.19

-476.05

5/5/2008

7.147.26

126.78

1.81%

5.108.11

80.07

1.59%

54.316.24

1.821.78

4/30/2008

7.020.48

-48.65

-0.69%

5.028.04

-20.63

-0.41%

52.494.46

-328.47

4/29/2008

7.069.13

94.23

1.35%

5.048.67

57.29

1.15%

52.822.93

1.696.97

4/25/2008

6.974.90

61.44

0.89%

4.991.38

28.77

0.58%

51.125.96

479.48

4/24/2008

6.913.46

65.09

0.95%

4.962.61

50.54

1.03%

50.646.48

4/23/2008

6.848.37

-100.82

-1.45%

4.912.07

-43.5

-0.88%

50.646.48

159.83

4/22/2008

6.949.19

-54.22

-0.77%

4.955.57

-20.49

-0.41%

50.486.65

-1.099.25

4/21/2008

7.003.41

75.87

1.10%

4.976.06

73.63

1.50%

51.585.90

-18.46

4/18/2008

6.927.54

45.57

0.66%

4.902.43

25.94

0.53%

51.604.36

198.85

4/17/2008

6.881.97

24.59

0.36%

4.876.49

21.3

0.44%

51.405.51

1.139.82

4/16/2008

6.857.38

70.55

1.04%

4.855.19

59.02

1.23%

50.265.69

-310.39

4/15/2008

6.786.83

68.26

1.02%

4.796.17

38.27

0.80%

50.576.08

120.71

4/14/2008

6.718.57

-261.64

-3.75%

4.757.90

-168.42

-3.42%

50.455.37

-1.939.37

4/11/2008

6.980.21

-140.27

-1.97%

4.926.32

-78.15

-1.56%

52.394.74

-581.7

4/10/2008

7.120.48

-70.5

-0.98%

5.004.47

-44.43

-0.88%

52.976.44

-1.397.64

4/9/2008

7.190.98

-82.72

-1.14%

5.048.90

-76.37

-1.49%

54.374.08

-1.042.38

4/8/2008

7.273.70

-71.23

-0.97%

5.125.27

-69.29

-1.33%

55.416.46

-1.256.49

07.04.2008

7.344.93

161.47

2.25%

5.194.56

96.88

1.90%

56.672.95

1.797.80

04.04.2008

7.183.46

64.71

0.91%

5.097.68

38.54

0.76%

54.875.15

1.107.73

03.04.2008

7.118.75

9.87

0.14%

5.059.14

-26.26

-0.52%

53.767.42

-115.81

02.04.2008

7.108.88

103.59

1.48%

5.085.40

61.49

1.22%

53.883.23

342.58

01.04.2008

7.005.29

85.28

1.23%

5.023.91

58.94

1.19%

53.540.65

825.59

31.03.2008

6.920.01

-44.37

-0.64%

4.964.97

-37.23

-0.74%

52.715.06

-1.064.72

28.03.2008

6.964.38

99.57

1.45%

5.002.20

58.21

1.18%

53.779.78

801.19

27.03.2008

6.864.81

31.5

0.46%

4.943.99

43.88

0.90%

52.978.59

105.76

26.03.2008

6.833.31

-54.17

-0.79%

4.900.11

-25.34

-0.51%

52.872.83

-1.314.09

25.03.2008

6.887.48

3.47

0.05%

4.925.45

18.96

0.39%

54.186.92

823.71

24.03.2008

6.884.01

26.31

0.38%

4.906.49

33.09

0.68%

53.363.21

702.5

21.03.2008

6.857.70

94.96

1.40%

4.873.40

88.85

1.86%

52.660.71

285.3

20.03.2008

6.762.74

-531.44

-7.29%

4.784.55

-344.75

-6.72%

52.375.41

-2.241.89

19.03.2008

7.294.18

-50.47

-0.69%

5.129.30

-28.41

-0.55%

54.617.30

-1.900.12

18.03.2008

7.344.65

137.68

1.91%

5.157.71

67.38

1.32%

56.517.42

247.81

17.03.2008

7.206.97

-242.69

-3.26%

5.090.33

-166.69

-3.17%

56.269.61

-1.258.67

14.03.2008

7.449.66

81.77

1.11%

5.257.02

71.09

1.37%

57.528.28

-598.51

13.03.2008

7.367.89

-45.47

-0.61%

5.185.93

-35.07

-0.67%

58.126.79

-1.506.18

12.03.2008

7.413.36

109.62

1.50%

5.221.00

70.42

1.37%

59.632.97

581.91

11.03.2008

7.303.74

-37.59

-0.51%

5.150.58

-21.55

-0.42%

59.051.06

-308.25

10.03.2008

7.341.33

55

0.75%

5.172.13

36.18

0.70%

59.359.31

-65.87

07.03.2008

7.286.33

-142.27

-1.92%

5.135.95

-77.46

-1.49%

59.425.18

-1.591.00

06.03.2008

7.428.60

68.03

0.92%

5.213.41

50.42

0.98%

61.016.18

595.49

05.03.2008

7.360.57

13.41

0.18%

5.162.99

17.37

0.34%

60.420.69

828.59

04.03.2008

7.347.16

99.75

1.38%

5.145.62

61.27

1.21%

59.592.10

884.32

03.03.2008

7.247.41

-196.64

-2.64%

5.084.35

-117.98

-2.27%

58.707.78

-1.836.74

29.02.2008

7.444.05

-127.86

-1.69%

5.202.33

-93.24

-1.76%

60.544.52

-1.919.53

28.02.2008

7.571.91

-87.38

-1.14%

5.295.57

-42.12

-0.79%

62.464.05

-648.82

27.02.2008

7.659.29

-152.99

-1.96%

5.337.69

-103.97

-1.91%

63.112.87

-1.430.78

26.02.2008

7.812.28

170.4

2.23%

5.441.66

93.38

1.75%

64.543.65

2.893.35

25.02.2008

7.641.88

337.43

4.62%

5.348.28

222.08

4.33%

61.650.30

3.550.78

22.02.2008

7.304.45

-27.2

-0.37%

5.126.20

-1.77

-0.03%

58.099.52

539.14

21.02.2008

7.331.65

235.31

3.32%

5.127.97

154.79

3.11%

57.560.38

1.942.37

20.02.2008

7.096.34

18.43

0.26%

4.973.18

29.21

0.59%

55.618.01

-105.57

19.02.2008

7.077.91

1.09

0.02%

4.943.97

13.71

0.28%

55.723.58

-827.56

18.02.2008

7.076.82

-59.35

-0.83%

4.930.26

-31.63

-0.64%

56.551.14

-1.081.40

15.02.2008

7.136.17

-150.4

-2.06%

4.961.89

-116.14

-2.29%

57.632.54

-1.203.14

14.02.2008

7.286.57

130.13

1.82%

5.078.03

65.45

1.31%

58.835.68

665.12

13.02.2008

7.156.44

39.5

0.56%

5.012.58

30.99

0.62%

58.170.56

-566.04

12.02.2008

7.116.94

-11.81

-0.17%

4.981.59

13.65

0.27%

58.736.60

-660.05

11.02.2008

7.128.75

-170.33

-2.33%

4.967.94

-118.02

-2.32%

59.396.65

08.02.2008

7.299.08

-26.12

-0.36%

5.085.96

-17.34

-0.34%

61.060.28

-1.663.63
-922.86

07.02.2008

7.325.20

20.07

0.27%

5.103.30

50.7

1.00%

61.983.14

1.398.48

06.02.2008

7.305.13

-48.11

-0.65%

5.052.60

-64.61

-1.26%

60.584.66

-1.672.68

05.02.2008

7.353.24

-261.96

-3.44%

5.117.21

-131.2

-2.50%

62.257.34

-861.6

04.02.2008

7.615.20

121.67

1.62%

5.248.41

84.94

1.65%

63.118.94

854.64

01.02.2008

7.493.53

-1

-0.01%

5.163.47

-4.02

-0.08%

62.264.30

1.242.07

31.01.2008

7.494.53

-308.09

-3.95%

5.167.49

-208.27

-3.87%

61.022.23

-2.826.20

30.01.2008

7.802.62

118.49

1.54%

5.375.76

43.46

0.82%

63.848.43

219.61

29.01.2008

7.684.13

137.6

1.82%

5.332.30

77.95

1.48%

63.628.82

558.03

28.01.2008

7.546.53

-369.28

-4.67%

5.254.35

-218.23

-3.99%

63.070.79

-2.259.33

25.01.2008

7.915.81

297.96

3.91%

5.472.58

211.8

4.03%

65.330.12

3.861.20

24.01.2008

7.617.85

192.32

2.59%

5.260.78

110.99

2.16%

61.468.92

3.042.17

23.01.2008

7.425.53

-139.21

-1.84%

5.149.79

-60.76

-1.17%

58.426.75

-1.956.59

22.01.2008

7.564.74

-377.12

-4.75%

5.210.55

-229.86

-4.23%

60.383.34

-1.519.16

21.01.2008

7.941.86

-382.88

-4.60%

5.440.41

-244.33

-4.30%

61.902.50

-3.268.31

18.01.2008

8.324.74

-15.02

-0.18%

5.684.74

15.35

0.27%

65.170.81

-339.59

17.01.2008

8.339.76

139.67

1.70%

5.669.39

103.51

1.86%

65.510.40

1.772.09

16.01.2008

8.200.09

-388.16

-4.52%

5.565.88

-278.66

-4.77%

63.738.31

-3.486.77

15.01.2008

8.588.25

62.65

0.73%

5.844.54

-6.87

-0.12%

67.225.08

1.486.58

14.01.2008

8.525.60

-238.17

-2.72%

5.851.41

-155.7

-2.59%

65.738.50

-2.595.80

11.01.2008

8.763.77

-184.84

-2.07%

6.007.11

-126.17

-2.06%

68.334.30

-1.391.17

10.01.2008

8.948.61

-370

-3.97%

6.133.28

-218.51

-3.44%

69.725.47

-836.36

09.01.2008

9.318.61

-90.44

-0.96%

6.351.79

-64.26

-1.00%

70.561.83

-2.808.04

08.01.2008

9.409.05

-97.24

-1.02%

6.416.05

-48.44

-0.75%

73.369.87

-887.75

07.01.2008

9.506.29

-229.38

-2.36%

6.464.49

-140.1

-2.12%

74.257.62

-2.798.57

04.01.2008

9.735.67

168.51

1.76%

6.604.59

83.53

1.28%

77.056.19

439.4

03.01.2008

9.567.16

-258.22

-2.63%

6.521.06

-144.41

-2.17%

76.616.79

-2.052.89

21.12.2007

9.825.38

280.62

2.94%

6.665.47

146.83

2.25%

78.669.68

1.201.78

20.12.2007

9.544.76

24.9

0.26%

6.518.64

34.17

0.53%

77.467.90

-2.624.22

19.12.2007

9.519.86

15.84

0.17%

6.484.47

-5.91

-0.09%

80.092.12

-299.52

18.12.2007

9.504.02

197.06

2.12%

6.490.38

113.6

1.78%

80.391.64

595.49

17.12.2007

9.306.96

-121

-1.28%

6.376.78

-81.19

-1.26%

79.796.15

-521.61

14.12.2007

9.427.96

133.45

1.44%

6.457.97

87.34

1.37%

80.317.76

1.118.92

13.12.2007

9.294.51

-80.14

-0.85%

6.370.63

-78.05

-1.21%

79.198.84

-1.209.37

12.12.2007

9.374.65

-86.46

-0.91%

6.448.68

-76.91

-1.18%

80.408.21

-845.42

11.12.2007

9.461.11

28.4

0.30%

6.525.59

34.38

0.53%

81.253.63

1.455.45

10.12.2007

9.432.71

-15.02

-0.16%

6.491.21

-27.94

-0.43%

79.798.18

1.166.83

07.12.2007

9.447.73

49.27

0.52%

6.519.15

9.1

0.14%

78.631.35

-539.25

06.12.2007

9.398.46

258.22

2.83%

6.510.05

89.84

1.40%

79.170.60

3.787.20

05.12.2007

9.140.24

175.02

1.95%

6.420.21

97.7

1.55%

75.383.40

3.258.31

04.12.2007

8.965.22

42.48

0.48%

6.322.51

1.03

0.02%

72.125.09

216.47

03.12.2007

8.922.74

29.38

0.33%

6.321.48

42.71

0.68%

71.908.62

987.59

30.11.2007

8.893.36

252.41

2.92%

6.278.77

136.77

2.23%

70.921.03

1.799.48

29.11.2007

8.640.95

93.27

1.09%

6.142.00

33.49

0.55%

69.121.55

580.54

28.11.2007

8.547.68

-212.98

-2.43%

6.108.51

-81.51

-1.32%

68.541.01

398.72

27.11.2007

8.760.66

-90.79

-1.03%

6.190.02

0.46

0.01%

68.142.29

-1.071.11

26.11.2007

8.851.45

118.1

1.35%

6.189.56

113.55

1.87%

69.213.40

2.352.32

23.11.2007

8.733.35

168.62

1.97%

6.076.01

144.26

2.43%

66.861.08

1.211.35

22.11.2007

8.564.73

-97.46

-1.13%

5.931.75

-63

-1.05%

65.649.73

-1.090.03

21.11.2007

8.662.19

-184.49

-2.09%

5.994.75

-122.05

-2.00%

66.739.76

-2.281.22

20.11.2007

8.846.68

-181.46

-2.01%

6.116.80

-192.45

-3.05%

69.020.98

-1.799.48

19.11.2007

9.028.14

-66.87

-0.74%

6.309.25

-23.87

-0.38%

70.820.46

-689.3

16.11.2007

9.095.01

-104.34

-1.13%

6.333.12

-31.13

-0.49%

71.509.76

-470.24

15.11.2007

9.199.35

19.91

0.22%

6.364.25

-22.95

-0.36%

71.980.00

-295.57

14.11.2007

9.179.44

97.57

1.07%

6.387.20

24.14

0.38%

72.275.57

915.34

13.11.2007

9.081.87

17.14

0.19%

6.363.06

13.17

0.21%

71.360.23

268.08

12.11.2007

9.064.73

-256.7

-2.75%

6.349.89

-146.48

-2.25%

71.092.15

-2.188.85

09.11.2007

9.321.43

-125.93

-1.33%

6.496.37

14.47

0.22%

73.281.00

22.63

08.11.2007

9.447.36

-105.05

-1.10%

6.481.90

-97.11

-1.48%

73.258.37

-1.156.74

07.11.2007

9.552.41

33.53

0.35%

6.579.01

-41.54

-0.63%

74.415.11

-1.605.39

06.11.2007

9.518.88

-225.09

-2.31%

6.620.55

-149.49

-2.21%

76.020.50

-1.623.67

05.11.2007

9.743.97

-177.71

-1.79%

6.770.04

-102.17

-1.49%

77.644.17

-1.079.84

02.11.2007

9.921.68

-41.31

-0.41%

6.872.21

-43.5

-0.63%

78.724.01

54.49

01.11.2007

9.962.99

12.86

0.13%

6.915.71

1.21

0.02%

78.669.52

-1.546.67

31.10.2007

9.950.13

35.43

0.36%

6.914.50

40.53

0.59%

80.216.19

-65.28

30.10.2007

9.914.70

-112.86

-1.13%

6.873.97

-66.14

-0.95%

80.281.47

826.11

29.10.2007

10.027.56

25.22

0.25%

6.940.11

37.49

0.54%

79.455.36

-117.67

26.10.2007

10.002.34

-53.43

-0.53%

6.902.62

-42.6

-0.61%

79.573.03

-66.97

25.10.2007

10.055.77

-44.02

-0.44%

6.945.22

-59.12

-0.84%

79.640.00

-270.13

24.10.2007

10.099.79

-146.37

-1.43%

7.004.34

-60.25

-0.85%

79.910.13

-1.494.12

23.10.2007

10.246.16

461.71

4.72%

7.064.59

217.39

3.17%

81.404.25

1.615.11

22.10.2007

9.784.45

-56.35

-0.57%

6.847.20

-41.8

-0.61%

79.789.14

-1.951.10

19.10.2007

9.840.80

-275.18

-2.72%

6.889.00

-144.45

-2.05%

81.740.24

-1.538.34

18.10.2007

10.115.98

-90.25

-0.88%

7.033.45

-36.13

-0.51%

83.278.58

-497.53

17.10.2007

10.206.23

80.77

0.80%

7.069.58

23.88

0.34%

83.776.11

979.18

16.10.2007

10.125.46

-41.78

-0.41%

7.045.70

-32.63

-0.46%

82.796.93

-1.307.98

15.10.2007

10.167.24

89.51

0.89%

7.078.33

10.79

0.15%

84.104.91

676.03

12.10.2007

10.077.73

7.84

0.08%

7.067.54

-54.66

-0.77%

83.428.88

558.43

11.10.2007

10.069.89

-202.29

-1.97%

7.122.20

-86.76

-1.20%

82.870.45

-874.77

10.10.2007

10.272.18

4.97

0.05%

7.208.96

106.11

1.49%

83.745.22

-1.340.45

09.10.2007

10.267.21

-149.77

-1.44%

7.102.85

-3.98

-0.06%

85.085.67

-1.246.53

08.10.2007

10.416.98

163.9

1.60%

7.106.83

86.52

1.23%

86.332.20

2.176.08

05.10.2007

10.253.08

120.87

1.19%

7.020.31

148.51

2.16%

84.156.12

1.264.19

04.10.2007

10.132.21

86.61

0.86%

6.871.80

57.44

0.84%

82.891.93

340.4

03.10.2007

10.045.60

93.59

0.94%

6.814.36

36.72

0.54%

82.551.53

-0.52

02.10.2007

9.952.01

196.09

2.01%

6.777.64

131.78

1.98%

82.552.05

2.670.42

01.10.2007

9.755.92

120.54

1.25%

6.645.86

39.94

0.60%

79.881.63

1.998.41

28.09.2007

9.635.38

137.5

1.45%

6.605.92

66.77

1.02%

77.883.22

2.088.35

27.09.2007

9.497.88

-54.1

-0.57%

6.539.15

-44.2

-0.67%

75.794.87

-793.7

26.09.2007

9.551.98

-107.95

-1.12%

6.583.35

-36.13

-0.55%

76.588.57

-706.97

25.09.2007

9.659.93

-211.29

-2.14%

6.619.48

-137.95

-2.04%

77.295.54

-2.057.37

24.09.2007

9.871.22

-105.22

-1.05%

6.757.43

-34.21

-0.50%

79.352.91

-823.82

21.09.2007

9.976.44

3.92

0.04%

6.791.64

2.4

0.04%

80.176.73

-1.019.87

20.09.2007

9.972.52

-83.33

-0.83%

6.789.24

-57

-0.83%

81.196.60

-678.94

19.09.2007

10.055.85

185.35

1.88%

6.846.24

108.97

1.62%

81.875.54

1.679.29

18.09.2007

9.870.50

-65.74

-0.66%

6.737.27

-48.92

-0.72%

80.196.25

-316.72

17.09.2007

9.936.24

1.44

0.01%

6.786.19

-8.67

-0.13%

80.512.97

-535.82

14.09.2007

9.934.80

-15.62

-0.16%

6.794.86

-12.46

-0.18%

81.048.79

-100.46

13.09.2007

9.950.42

-2.78

-0.03%

6.807.32

-1.86

-0.03%

81.149.25

1.452.43

12.09.2007

9.953.20

29.01

0.29%

6.809.18

17.63

0.26%

79.696.82

-197.08

11.09.2007

9.924.19

-89.68

-0.90%

6.791.55

-48.12

-0.70%

79.893.90

104.31

10.09.2007

10.013.87

-115.16

-1.14%

6.839.67

-93.62

-1.35%

79.789.59

-1.668.71

07.09.2007

10.129.03

-10.37

-0.10%

6.933.29

-36.36

-0.52%

81.458.30

-578.05

06.09.2007

10.139.40

-20.51

-0.20%

6.969.65

16.25

0.23%

82.036.35

-1.316.36

05.09.2007

10.159.91

-49.47

-0.48%

6.953.40

-14.05

-0.20%

83.352.71

-951.58

04.09.2007

10.209.38

35.7

0.35%

6.967.45

-7.21

-0.10%

84.304.29

-762.19

03.09.2007

10.173.68

-89.14

-0.87%

6.974.66

-42.89

-0.61%

85.066.48

555.65

31.08.2007

10.262.82

-82.49

-0.80%

7.017.55

-29.39

-0.42%

84.510.83

550.48

30.08.2007

10.345.31

-64.4

-0.62%

7.046.94

32.04

0.46%

83.960.35

-642.31

29.08.2007

10.409.71

85.96

0.83%

7.014.90

-39.24

-0.56%

84.602.66

-855.36

28.08.2007

10.323.75

231.96

2.30%

7.054.14

122.05

1.76%

85.458.02

-183.79

27.08.2007

10.091.79

205.31

2.08%

6.932.09

132.56

1.95%

85.641.81

24.08.2007

9.886.48

-146.22

-1.46%

6.799.53

-99.21

-1.44%

82.600.02

3.041.79
-576.3

23.08.2007

10.032.70

301.91

3.10%

6.898.74

178.96

2.66%

83.176.32

4.366.11

22.08.2007

9.730.79

231.69

2.44%

6.719.78

125.01

1.90%

78.810.21

1.864.00

21.08.2007

9.499.10

-93.93

-0.98%

6.594.77

-30.44

-0.46%

76.946.21

-1.534.51

20.08.2007

9.593.03

262.79

2.82%

6.625.21

171.77

2.66%

78.480.72

3.677.01

17.08.2007

9.330.24

-90.97

-0.97%

6.453.44

-73.92

-1.13%

74.803.71

-387.62

16.08.2007

9.421.21

-368.75

-3.77%

6.527.36

-261.8

-3.86%

75.191.33

-2.957.72

15.08.2007

9.789.96

-176.69

-1.77%

6.789.16

-112.07

-1.62%

78.149.05

-3.038.21

14.08.2007

9.966.65

-136.87

-1.35%

6.901.23

-52.29

-0.75%

81.187.26

-1.069.96

13.08.2007

10.103.52

-59.51

-0.59%

6.953.52

-49.79

-0.71%

82.257.22

45.75

10.08.2007

10.163.03

-110.07

-1.07%

7.003.31

-76.02

-1.07%

82.211.47

-2.649.14

09.08.2007

10.273.10

-17.25

-0.17%

7.079.33

-15.16

-0.21%

84.860.61

-1.612.67

08.08.2007

10.290.35

151.68

1.50%

7.094.49

115.24

1.65%

86.473.28

2.388.84

07.08.2007

10.138.67

97.04

0.97%

6.979.25

61.72

0.89%

84.084.44

1.515.42

06.08.2007

10.041.63

-40.13

-0.40%

6.917.53

-49.26

-0.71%

82.569.02

-1.246.54

03.08.2007

10.081.76

78.35

0.78%

6.966.79

39.48

0.57%

83.815.56

-994.83

02.08.2007

10.003.41

94.42

0.95%

6.927.31

79.96

1.17%

84.810.39

262.7

01.08.2007

9.908.99

-288.48

-2.83%

6.847.35

-170.44

-2.43%

84.547.69

-1.810.40

31.07.2007

10.197.47

409.9

4.19%

7.017.79

244.03

3.60%

86.358.09

3.347.57

30.07.2007

9.787.57

-267.32

-2.66%

6.773.76

-175.98

-2.53%

83.010.52

-3.065.92

27.07.2007

10.054.89

-287.15

-2.78%

6.949.74

-194.56

-2.72%

86.076.44

-2.556.91

26.07.2007

10.342.04

-103.97

-1.00%

7.144.30

-77.69

-1.08%

88.633.35

-2.466.07

25.07.2007

10.446.01

-367.58

-3.40%

7.221.99

-210.64

-2.83%

91.099.42

-4.011.59

24.07.2007

10.813.59

18.19

0.17%

7.432.63

2.61

0.04%

95.111.01

1.400.56

23.07.2007

10.795.40

160.48

1.51%

7.430.02

106.07

1.45%

93.710.45

559.13

20.07.2007

10.634.92

179.3

1.71%

7.323.95

71.66

0.99%

93.151.32

1.251.08

19.07.2007

10.455.62

123.64

1.20%

7.252.29

103.85

1.45%

91.900.24

454.36

18.07.2007

10.331.98

157.95

1.55%

7.148.44

111.17

1.58%

91.445.88

777.54

17.07.2007

10.174.03

-185.57

-1.79%

7.037.27

-122.85

-1.72%

90.668.34

-1.647.66

16.07.2007

10.359.60

187

1.84%

7.160.12

114.41

1.62%

92.316.00

2.908.56

13.07.2007

10.172.60

44.53

0.44%

7.045.71

46.8

0.67%

89.407.44

1.662.39

12.07.2007

10.128.07

88.63

0.88%

6.998.91

50.13

0.72%

87.745.05

-410.89

11.07.2007

10.039.44

-161.04

-1.58%

6.948.78

-122.2

-1.73%

88.155.94

-1.494.90

10.07.2007

10.200.48

146.98

1.46%

7.070.98

101.01

1.45%

89.650.84

1.101.96

09.07.2007

10.053.50

43.48

0.43%

6.969.97

63.73

0.92%

88.548.88

1.066.28

06.07.2007

10.010.02

-162.62

-1.60%

6.906.24

-56.06

-0.81%

87.482.60

195.04

05.07.2007

10.172.64

182.42

1.83%

6.962.30

177.88

2.62%

87.287.56

253.74

04.07.2007

9.990.22

245.32

2.52%

6.784.42

143.07

2.15%

87.033.82

-1.093.58

03.07.2007

9.744.90

93.89

0.97%

6.641.35

70.8

1.08%

88.127.40

24.62

02.07.2007

9.651.01

-14.6

-0.15%

6.570.55

11.03

0.17%

88.102.78

669.91

29.06.2007

9.665.61

79.64

0.83%

6.559.52

48.01

0.74%

87.432.87

2.781.95

28.06.2007

9.585.97

125.01

1.32%

6.511.51

83.4

1.30%

84.650.92

2.788.00

27.06.2007

9.460.96

52.93

0.56%

6.428.11

24.32

0.38%

81.862.92

-2.065.54

26.06.2007

9.408.03

214.06

2.33%

6.403.79

113.47

1.80%

83.928.46

990.03

25.06.2007

9.193.97

5.25

0.06%

6.290.32

-1.53

-0.02%

82.938.43

2.195.67

22.06.2007

9.188.72

-24.61

-0.27%

6.291.85

11.81

0.19%

80.742.76

2.230.67

21.06.2007

9.213.33

44.54

0.49%

6.280.04

45.28

0.73%

78.512.09

4.279.70

20.06.2007

9.168.79

71.99

0.79%

6.234.76

55.87

0.90%

74.232.39

735.29

19.06.2007

9.096.80

-7.24

-0.08%

6.178.89

2.67

0.04%

73.497.10

-1.139.12

18.06.2007

9.104.04

104.27

1.16%

6.176.22

53.39

0.87%

74.636.22

1.882.85

15.06.2007

8.999.77

251.92

2.88%

6.122.83

171.42

2.88%

72.753.37

445.72

14.06.2007

8.747.85

110.19

1.28%

5.951.41

65.43

1.11%

72.307.65

1.642.00

13.06.2007

8.637.66

-56.44

-0.65%

5.885.98

-39.81

-0.67%

70.665.65

-1.240.44

12.06.2007

8.694.10

42.52

0.49%

5.925.79

19.57

0.33%

71.906.09

-156.84

11.06.2007

8.651.58

-10.56

-0.12%

5.906.22

-17.6

-0.30%

72.062.93

160.17

08.06.2007

8.662.14

-42.97

-0.49%

5.923.82

-40.3

-0.68%

71.902.76

07.06.2007

8.705.11

16

0.18%

5.964.12

16.55

0.28%

73.037.61

-1.134.85
84.58

06.06.2007

8.689.11

-81.39

-0.93%

5.947.57

-35.31

-0.59%

72.953.03

-772.89

05.06.2007

8.770.50

34.59

0.40%

5.982.88

28.26

0.47%

73.725.92

316.16

04.06.2007

8.735.91

35.55

0.41%

5.954.62

22.01

0.37%

73.409.76

1.436.28

01.06.2007

8.700.36

36.81

0.42%

5.932.61

25.3

0.43%

71.973.48

474.54

31.05.2007

8.663.55

116.8

1.37%

5.907.31

79.33

1.36%

71.498.94

1.231.98

30.05.2007

8.546.75

-77.95

-0.90%

5.827.98

-45.95

-0.78%

70.266.96

-836.96

29.05.2007

8.624.70

-85.56

-0.98%

5.873.93

-71.94

-1.21%

71.103.92

-51.02

28.05.2007

8.710.26

13.3

0.15%

5.945.87

6.75

0.11%

71.154.94

199.45

25.05.2007

8.696.96

63.5

0.74%

5.939.12

27.69

0.47%

70.955.49

-1.120.00

24.05.2007

8.633.46

-6.97

-0.08%

5.911.43

-10.41

-0.18%

72.075.49

-872.55

23.05.2007

8.640.43

34.34

0.40%

5.921.84

31.51

0.53%

72.948.04

948.46

22.05.2007

8.606.09

145.07

1.71%

5.890.33

74.71

1.28%

71.999.58

612.26

21.05.2007

8.461.02

-29.72

-0.35%

5.815.62

-28.09

-0.48%

71.387.32

407.86

18.05.2007

8.490.74

75.15

0.89%

5.843.71

33.17

0.57%

70.979.46

992.04

17.05.2007

8.415.59

1.71

0.02%

5.810.54

-5.85

-0.10%

69.987.42

1.096.78

16.05.2007

8.413.88

-93.93

-1.10%

5.816.39

7.91

0.14%

68.890.64

1.083.27

15.05.2007

8.507.81

-28.71

-0.34%

5.808.48

6.76

0.12%

67.807.37

-556.75

14.05.2007

8.536.52

26.47

0.31%

5.801.72

17.79

0.31%

68.364.12

93.88

11.05.2007

8.510.05

-23.71

-0.28%

5.783.93

-30.72

-0.53%

68.270.24

-1.200.11

10.05.2007

8.533.76

-6

-0.07%

5.814.65

0.72

0.01%

69.470.35

318.96

09.05.2007

8.539.76

-359.41

-4.04%

5.813.93

-168.41

-2.82%

69.151.39

-718.04

08.05.2007

8.899.17

-135.34

-1.50%

5.982.34

-100.12

-1.65%

69.869.43

-1.793.58

07.05.2007

9.034.51

37.71

0.42%

6.082.46

28.59

0.47%

71.663.01

-72.58

04.05.2007

8.996.80

155.78

1.76%

6.053.87

98.56

1.65%

71.735.59

1.235.04

03.05.2007

8.841.02

143.83

1.65%

5.955.31

77.25

1.31%

70.500.55

2.877.89

02.05.2007

8.697.19

-83.77

-0.95%

5.878.06

-65.29

-1.10%

67.622.66

1.830.49

27.04.2007

8.780.96

49.07

0.56%

5.943.35

29.04

0.49%

65.792.17

26.04.2007

8.731.89

-1.98

-0.02%

5.914.31

12.82

0.22%

65.792.17

-63.77

25.04.2007

8.733.87

6.31

0.07%

5.901.49

9.83

0.17%

65.855.94

487.63

24.04.2007

8.727.56

-96.84

-1.10%

5.891.66

-45.47

-0.77%

65.368.31

-1.026.96

23.04.2007

8.824.40

132.42

1.52%

5.937.13

97.44

1.67%

66.395.27

2.035.11

20.04.2007

8.691.98

80.52

0.94%

5.839.69

51.57

0.89%

64.360.16

945.53

19.04.2007

8.611.46

-87.08

-1.00%

5.788.12

-63.48

-1.08%

63.414.63

-786.35

18.04.2007

8.698.54

-116.42

-1.32%

5.851.60

-62.03

-1.05%

64.200.98

-1.587.61

17.04.2007

8.814.96

116.69

1.34%

5.913.63

53.49

0.91%

65.788.59

1.664.49

16.04.2007

8.698.27

134.96

1.58%

5.860.14

99.14

1.72%

64.124.10

733.93

13.04.2007

8.563.31

16.69

0.20%

5.761.00

-20.66

-0.36%

63.390.17

256.01

12.04.2007

8.546.62

-85.2

-0.99%

5.781.66

-59.45

-1.02%

63.134.16

-529.8

11.04.2007

8.631.82

17.8

0.21%

5.841.11

19.48

0.33%

63.663.96

2.065.42

10.04.2007

8.614.02

-9.73

-0.11%

5.821.63

-31.5

-0.54%

61.598.54

1.438.13

06.04.2007

8.623.75

58.5

0.68%

5.853.13

70.14

1.21%

60.160.41

400.63

05.04.2007

8.565.25

21.14

0.25%

5.782.99

76.52

1.34%

59.759.78

835.13

04.04.2007

8.544.11

-30.94

-0.36%

5.706.47

42.91

0.76%

58.924.65

824.5

03.04.2007

8.575.05

64.8

0.76%

5.663.56

72.41

1.30%

58.100.15

4.77

02.04.2007

8.510.25

-37.21

-0.44%

5.591.15

30.99

0.56%

58.095.38

-1.135.39

30.03.2007

8.547.46

-2.87

-0.03%

5.560.16

2.81

0.05%

59.230.77

-291.36

29.03.2007

8.550.33

28.13

0.33%

5.557.35

20.35

0.37%

59.522.13

35.77

28.03.2007

8.522.20

-54.97

-0.64%

5.537.00

-22.23

-0.40%

59.486.36

1.198.65

27.03.2007

8.577.17

-46.08

-0.53%

5.559.23

-24.15

-0.43%

58.287.71

643.28

26.03.2007

8.623.25

-71.4

-0.82%

5.583.38

-28.31

-0.50%

57.644.43

-1.849.27

23.03.2007

8.694.65

82.54

0.96%

5.611.69

60.72

1.09%

59.493.70

1.874.07

22.03.2007

8.612.11

-12.11

-0.14%

5.550.97

18.92

0.34%

57.619.63

2.458.48

21.03.2007

8.624.22

27.42

0.32%

5.532.05

11.21

0.20%

55.161.15

-114

20.03.2007

8.596.80

50.84

0.59%

5.520.84

21.36

0.39%

55.275.15

-83.3

19.03.2007

8.545.96

-11.98

-0.14%

5.499.48

1.51

0.03%

55.358.45

546.37

16.03.2007

8.557.94

-51.37

-0.60%

5.497.97

-29.9

-0.54%

54.812.08

-1.326.61

15.03.2007

8.609.31

41.16

0.48%

5.527.87

41.2

0.75%

56.138.69

846.84

14.03.2007

8.568.15

-118.52

-1.36%

5.486.67

-87.66

-1.57%

55.291.85

-1.714.62

13.03.2007

8.686.67

64.64

0.75%

5.574.33

36.72

0.66%

57.006.47

-694.88

12.03.2007

8.622.03

-1.11

-0.01%

5.537.61

2.74

0.05%

57.701.35

804.42

09.03.2007

8.623.14

89.61

1.05%

5.534.87

49.51

0.90%

56.896.93

517.22

08.03.2007

8.533.53

66.3

0.78%

5.485.36

32.33

0.59%

56.379.71

332.42

07.03.2007

8.467.23

179.79

2.17%

5.453.03

112.17

2.10%

56.047.29

881.43

06.03.2007

8.287.44

214.11

2.65%

5.340.86

121.67

2.33%

55.165.86

1.176.42

05.03.2007

8.073.33

-441.64

-5.19%

5.219.19

-277.72

-5.05%

53.989.44

-3.927.37

02.03.2007

8.514.97

-251.1

-2.86%

5.496.91

-151.28

-2.68%

57.916.81

-1.938.88

01.03.2007

8.766.07

16.61

0.19%

5.648.19

29.62

0.53%

59.855.69

102.12

28.02.2007

8.749.46

-336.53

-3.70%

5.618.57

-198.96

-3.42%

59.753.57

-1.699.51

27.02.2007

9.085.99

180.6

2.03%

5.817.53

109.59

1.92%

61.453.08

-2.032.42

26.02.2007

8.905.39

-40.08

-0.45%

5.707.94

-7.36

-0.13%

63.485.50

-363.5

23.02.2007

8.945.47

96.97

1.10%

5.715.30

45.54

0.80%

63.849.00

745.63

22.02.2007

8.848.50

26.21

0.30%

5.669.76

-2.82

-0.05%

63.103.37

4.88

21.02.2007

8.822.29

59.34

0.68%

5.672.58

21.47

0.38%

63.098.49

1.031.19

20.02.2007

8.762.95

-80.28

-0.91%

5.651.11

4.34

0.08%

62.067.30

380.25

19.02.2007

8.843.23

-8.91

-0.10%

5.646.77

56.03

1.00%

61.687.05

-1.465.63

16.02.2007

8.852.14

-52.86

-0.59%

5.590.74

7.99

0.14%

63.152.68

-296.23

15.02.2007

8.905.00

-20.39

-0.23%

5.582.75

30.95

0.56%

63.448.91

674.61

14.02.2007

8.925.39

114.14

1.30%

5.551.80

58.53

1.07%

62.774.30

22.94

13.02.2007

8.811.25

-204.85

-2.27%

5.493.27

-110.76

-1.98%

62.751.36

-1.324.33

12.02.2007

9.016.10

48.42

0.54%

5.604.03

23.77

0.43%

64.075.69

-620.77

09.02.2007

8.967.68

42

0.47%

5.580.26

7.17

0.13%

64.696.46

-322.07

08.02.2007

8.925.68

109.36

1.24%

5.573.09

40.25

0.73%

65.018.53

40

07.02.2007

8.816.32

-18.04

-0.20%

5.532.84

-0.98

-0.02%

64.978.53

-59.54

06.02.2007

8.834.36

-99.81

-1.12%

5.533.82

-45.14

-0.81%

65.038.07

-620.47

05.02.2007

8.934.17

-41.06

-0.46%

5.578.96

4.95

0.09%

65.658.54

381.49

02.02.2007

8.975.23

190.71

2.17%

5.574.01

85.6

1.56%

65.277.05

742.12

01.02.2007

8.784.52

29.49

0.34%

5.488.41

31.39

0.58%

64.534.93

679.49

31.01.2007

8.755.03

105.04

1.21%

5.457.02

45.79

0.85%

63.855.44

-771.45

30.01.2007

8.649.99

29.7

0.34%

5.411.23

12.64

0.23%

64.626.89

-82.16

29.01.2007

8.620.29

64.99

0.76%

5.398.59

58.87

1.10%

64.709.05

-175.23

26.01.2007

8.555.30

-46.35

-0.54%

5.339.72

-18.12

-0.34%

64.884.28

676.78

25.01.2007

8.601.65

-35.94

-0.42%

5.357.84

-9.76

-0.18%

64.207.50

-121.98

24.01.2007

8.637.59

79.07

0.92%

5.367.60

14.97

0.28%

64.329.48

745.12

23.01.2007

8.558.52

142.01

1.69%

5.352.63

46.28

0.87%

63.584.36

-58.2

22.01.2007

8.416.51

98.81

1.19%

5.306.35

67.14

1.28%

63.642.56

2.412.47

19.01.2007

8.317.70

-82.79

-0.99%

5.239.21

-19.58

-0.37%

61.230.09

263.04

18.01.2007

8.400.49

-109.05

-1.28%

5.258.79

-59.75

-1.12%

60.967.05

-1.196.89

17.01.2007

8.509.54

-1.82

-0.02%

5.318.54

9.62

0.18%

62.163.94

-448.59

16.01.2007

8.511.36

-47.44

-0.55%

5.308.92

-28.28

-0.53%

62.612.53

-433.77

15.01.2007

8.558.80

18.32

0.21%

5.337.20

21.08

0.40%

63.046.30

-1.176.63

12.01.2007

8.540.48

55.99

0.66%

5.316.12

17.37

0.33%

64.222.93

-677.18

11.01.2007

8.484.49

96.09

1.15%

5.298.75

33.19

0.63%

64.900.11

1.731.22

10.01.2007

8.388.40

-169.78

-1.98%

5.265.56

-101.27

-1.89%

63.168.89

-1.484.52

09.01.2007

8.558.18

-65.58

-0.76%

5.366.83

-3.88

-0.07%

64.653.41

-1.122.57

08.01.2007

8.623.76

-1.29

-0.01%

5.370.71

-21.5

-0.40%

65.775.98

-1.469.01

05.01.2007

8.625.05

203.62

2.42%

5.392.21

113.7

2.15%

67.244.99

655.19

04.01.2007

8.421.43

-27.93

-0.33%

5.278.51

-0.21

0.00%

66.589.80

-1.850.29

03.01.2007

8.449.36

399.18

4.96%

5.278.72

253.64

5.05%

68.440.09

5.428.35

19.12.2006

8.050.18

178.51

2.27%

5.025.08

111.15

2.26%

63.011.74

1.385.82

BET-FI%

ROTX

ROTX

ROTX%

BET-XT

BET-XT

BET-XT%

BET-NG

BET-NG

-0.03%

(Lei)

(Var.)

-0.01%

(Lei)

(Var.)

-0.04%

(Lei)

(Var.)

-6.82%

-3.56%

-8.81%

0.41%

11.718.76

31.6

0.27%

562.48

0.94

0.17%

785.67

0.00%

11.687.16

55.52

0.48%

561.54

1.13

0.20%

783.73

1.94
1.85

-2.02%

11.631.64

-181.37

-1.54%

560.41

-10.1

-1.77%

781.88

-4.94

-2.22%

11.813.01

-167.97

-1.40%

570.51

-8.48

-1.46%

786.82

-11.1

-0.50%

11.980.98

-28.57

-0.24%

578.99

-3.16

-0.54%

797.92

-4.63

3.52%

12.009.55

142.88

1.20%

582.15

11.62

2.04%

802.55

14.21

-2.94%

11.866.67

-189.92

-1.58%

570.53

-12.06

-2.07%

788.34

-22.77

-0.87%

12.056.59

-33.62

-0.28%

582.59

-1.82

-0.31%

811.11

-6.97

-2.01%

12.090.21

-15.91

-0.13%

584.41

-6.22

-1.05%

818.08

-2.14

-2.51%

12.106.12

-242.44

-1.96%

590.63

-12.5

-2.07%

820.22

-12.91

-1.01%

12.348.56

-8.4

-0.07%

603.13

-1.8

-0.30%

833.13

-1

0.64%

12.356.96

31.58

0.26%

604.93

3.28

0.55%

834.13

5.12

0.84%

12.325.38

122.7

1.01%

601.65

2.37

0.40%

829.01

10.88

-1.03%

12.202.68

-46.08

-0.38%

599.28

-6.01

-0.99%

818.13

-11.22

0.27%

12.248.76

-99.58

-0.81%

605.29

-3.48

-0.57%

829.35

-5.01

1.32%

12.348.34

218.84

1.80%

608.77

9.3

1.55%

834.36

12.21

-3.11%

12.129.50

-228.08

-1.85%

599.47

-14.03

-2.29%

822.15

-8.21

0.87%

12.357.58

270.47

2.24%

613.5

10.78

1.79%

830.36

16.78

-3.52%

12.087.11

-97.86

-0.80%

602.72

-12.21

-1.99%

813.58

-12.76

2.30%

12.184.97

14.94

0.12%

614.93

5.82

0.96%

826.34

1.71

3.67%

12.170.03

238.1

2.00%

609.11

15.48

2.61%

824.63

18.99

-0.46%

11.931.93

-42.74

-0.36%

593.63

-2.23

-0.37%

805.64

-0.48

0.09%

11.974.67

96.68

0.81%

595.86

6.28

1.07%

806.12

10.21

0.95%

11.877.99

-103.35

-0.86%

589.58

-2.16

-0.37%

795.91

-5.32

0.03%

11.981.34

131.24

1.11%

591.74

3.01

0.51%

801.23

-1.54

0.26%

11.850.10

206.67

1.77%

588.73

8.05

1.39%

802.77

8.92

-1.22%

11.643.43

-166.24

-1.41%

580.68

-8.42

-1.43%

793.85

-11.07

2.38%

11.809.67

231.04

2.00%

589.1

11.67

2.02%

804.92

16.53

0.21%

11.578.63

-123.14

-1.05%

577.43

-1.67

-0.29%

788.39

3.54

-1.93%

11.701.77

-94.78

-0.80%

579.1

-6.57

-1.12%

784.85

-5.53

-0.09%

11.796.55

37.38

0.32%

585.67

2.57

0.44%

790.38

9.07

2.22%

11.759.17

242.48

2.11%

583.1

11.55

2.02%

781.31

13.29

3.32%

11.516.69

110.75

0.97%

571.55

8.46

1.50%

768.02

-3.07

0.41%

11.405.94

176.3

1.57%

563.09

8.58

1.55%

771.09

18.09

2.73%

11.229.64

185.65

1.68%

554.51

9.59

1.76%

753

8.86

0.00%

11.043.99

-1.56

-0.01%

544.92

0.38

0.07%

744.14

2.38

-0.17%

11.045.55

70.14

0.64%

544.54

3.27

0.60%

741.76

2.11

-0.10%

10.975.41

-69.56

-0.63%

541.27

-2.47

-0.45%

739.65

-0.57

-0.56%

11.044.97

133.44

1.22%

543.74

1.29

0.24%

740.22

-0.91

2.40%

10.911.53

56.59

0.52%

542.45

6.3

1.18%

741.13

-0.32

0.10%

10.854.94

27.48

0.25%

536.15

2.16

0.40%

741.45

-0.84

0.10%

10.827.46

16.87

0.16%

533.99

1.36

0.26%

742.29

0.95

-0.82%

10.810.59

140.91

1.32%

532.63

2.98

0.56%

741.34

17.29

-0.95%

10.669.68

67.81

0.64%

529.65

-0.34

-0.06%

724.05

8.98

0.10%

10.601.87

-44.47

-0.42%

529.99

0.04

0.01%

715.07

4.76

-2.17%

10.646.34

-77.05

-0.72%

529.95

-6.54

-1.22%

710.31

-1.01
-0.25

0.39%

10.723.39

-42.93

-0.40%

536.49

0.12

0.02%

711.32

-2.57%

10.766.32

-77.22

-0.71%

536.37

-6.01

-1.11%

711.57

-4.07

1.60%

10.843.54

182.98

1.72%

542.38

10.11

1.90%

715.64

14.78

1.75%

10.660.56

105.14

1.00%

532.27

5.38

1.02%

700.86

11.72

-0.91%

10.555.42

43.04

0.41%

526.89

-0.31

-0.06%

689.14

3.83

0.11%

10.512.38

106.39

1.02%

527.2

3.36

0.64%

685.31

7.78

0.91%

10.405.99

46.69

0.45%

523.84

2.64

0.51%

677.53

1.54

3.00%

10.359.30

68.62

0.67%

521.2

6.18

1.20%

675.99

1.70%

10.290.68

12.78

0.12%

515.02

0.59%

673.08

2.91
1.19

-0.90%

10.277.90

-42.52

-0.41%

512.02

-2.42

-0.47%

671.89

-1.22

4.71%

10.320.42

199.99

1.98%

514.44

12.49

2.49%

673.11

7.48

-4.91%

10.120.43

164.28

1.65%

501.95

-3.34

-0.66%

665.63

26.17

1.85%

9.956.15

-39.65

-0.40%

505.29

3.42

0.68%

639.46

2.65

-4.26%

9.995.80

-311.83

-3.03%

501.87

-17.4

-3.35%

636.81

-15.81

-1.33%

10.307.63

-187.36

-1.79%

519.27

-8.54

-1.62%

652.62

-8.34

0.74%

10.494.99

3.68

0.04%

527.81

2.13

0.41%

660.96

0.16

2.37%

10.491.31

20.22

0.19%

525.68

4.62

0.89%

660.8

3.57

4.02%

10.471.09

79.75

0.77%

521.06

10.02

1.96%

657.23

4.62

0.19%

10.391.34

-85.98

-0.82%

511.04

-1.65

-0.32%

652.61

-1.69

4.08%

10.477.32

228.53

2.23%

512.69

15.85

3.19%

654.3

13.58

1.45%

10.248.79

81.18

0.80%

496.84

5.39

1.10%

640.72

6.51

-3.05%

10.167.61

-251.04

-2.41%

491.45

-14.46

-2.86%

634.21

-21.89

1.72%

10.418.65

73.68

0.71%

505.91

4.38

0.87%

656.1

4.25

-3.58%

10.344.97

-198.04

-1.88%

501.53

-9.91

-1.94%

651.85

-6.33

-0.90%

10.543.01

-124.1

-1.16%

511.44

-5.87

-1.13%

658.18

-6.48

1.92%

10.667.11

-16.76

-0.16%

517.31

2.81

0.55%

664.66

-1.17%

10.683.87

-133.4

-1.23%

514.5

-6.54

-1.26%

660.66

-2.76

1.13%

10.817.27

-0.08

0.00%

521.04

-0.54

-0.10%

663.42

-4.49

2.37%

10.817.35

63.2

0.59%

521.58

8.05

1.57%

667.91

11.47

1.05%

10.754.15

-14.88

-0.14%

513.53

-2.48

-0.48%

656.44

-3.22

3.12%

10.769.03

215.65

2.04%

516.01

11.96

2.37%

659.66

13.29

-1.11%

10.553.38

-101.49

-0.95%

504.05

-5.74

-1.13%

646.37

-7.26

2.65%

10.654.87

195.91

1.87%

509.79

11.82

2.37%

653.63

18.86

0.75%

10.458.96

154.21

1.50%

497.97

7.14

1.45%

634.77

7.9

1.05%

10.304.75

89.44

0.88%

490.83

5.2

1.07%

626.87

6.29

-0.27%

10.215.31

53.56

0.53%

485.63

1.42

0.29%

620.58

-2.84

2.07%

10.161.75

360.57

3.68%

484.21

14.99

3.19%

623.42

20.11

2.35%

9.801.18

126.51

1.31%

469.22

7.27

1.57%

603.31

7.15

-0.23%

9.674.67

26.37

0.27%

461.95

0.67

0.15%

596.16

5.21

1.02%

9.648.30

24.83

0.26%

461.28

2.24

0.49%

590.95

2.27

-1.57%

9.623.47

-146.94

-1.50%

459.04

-7.77

-1.66%

588.68

-9.31

-0.62%

9.770.41

-193.23

-1.94%

466.81

-7.16

-1.51%

597.99

-0.39

0.24%

9.963.64

-36.34

-0.36%

473.97

-0.11

-0.02%

598.38

14.63

-2.42%

9.999.98

-189.95

-1.86%

474.08

-10.22

-2.11%

583.75

-12.02

2.49%

10.189.93

272.84

2.75%

484.3

12.56

2.66%

595.77

6.46

2.93%

9.917.09

-27.03

-0.27%

471.74

5.86

1.26%

589.31

-5.8

1.01%

9.944.12

122.5

1.25%

465.88

6.87

1.50%

595.11

5.69

-2.12%

9.821.62

63.41

0.65%

459.01

-1.47

-0.32%

589.42

3.24

0.92%

9.758.21

125.37

1.30%

460.48

5.63

1.24%

586.18

14.4

-1.49%

9.632.84

-160.3

-1.64%

454.85

-7.59

-1.64%

571.78

-8.57

-1.24%

9.793.14

1.49

0.02%

462.44

-1.4

-0.30%

580.35

6.67

-5.59%

9.791.65

-349.47

-3.45%

463.84

-21.27

-4.38%

573.68

-28.98

2.02%

10.141.12

-11.62

-0.11%

485.11

1.7

0.35%

602.66

-2.85

3.17%

10.152.74

-23.66

-0.23%

483.41

3.22

0.67%

605.51

-7.07

2.70%

10.176.40

150.14

1.50%

480.19

7.94

1.68%

612.58

7.77

1.45%

10.026.26

0.48

0.00%

472.25

3.38

0.72%

604.81

0.52

0.47%

10.025.78

-23.81

-0.24%

468.87

-1.67

-0.35%

604.29

-14.21

-4.12%

10.049.59

-252.94

-2.46%

470.54

-12.96

-2.68%

618.5

-8.43

1.22%

10.302.53

-35.66

-0.34%

483.5

1.84

0.38%

626.93

-1.33

0.94%

10.338.19

98.21

0.96%

481.66

5.74

1.21%

628.26

5.75

3.99%

10.239.98

132.48

1.31%

475.92

10.16

2.18%

622.51

4.27

1.01%

10.107.50

-21.96

-0.22%

465.76

1.02

0.22%

618.24

0.49%

10.129.46

-14.94

-0.15%

464.74

0.19

0.04%

614.24

2.26

-0.13%

10.144.40

136.38

1.36%

464.55

3.01

0.65%

611.98

5.64

-1.71%

10.008.02

-190.66

-1.87%

461.54

-6.67

-1.42%

606.34

-6.04

-0.95%

10.198.68

-7.41

-0.07%

468.21

-0.01

0.00%

612.38

-0.11

-0.07%

10.206.09

59.11

0.58%

468.22

1.57

0.34%

612.49

-0.03

6.92%

10.146.98

36.26

0.36%

466.65

10.94

2.40%

612.52

5.56

5.20%

10.110.72

236.58

2.40%

455.71

16.14

3.67%

606.96

15.75

0.11%

9.874.14

97.8

1.00%

439.57

4.19

0.96%

591.21

8.99

2.61%

9.776.34

332.44

3.52%

435.38

11.79

2.78%

582.22

3.59

-4.90%

9.443.90

-48.91

-0.52%

423.59

-7.31

-1.70%

578.63

-4.75

3.85%

9.492.81

83.43

0.89%

430.9

6.98

1.65%

583.38

3.51

1.06%

9.409.38

175.03

1.90%

423.92

5.84

1.40%

579.87

6.95

-2.90%

9.234.35

-145.25

-1.55%

418.08

-10.07

-2.35%

572.92

-11.84

-2.80%

9.379.60

-3.54

-0.04%

428.15

-3.11

-0.72%

584.76

-8.5

-0.71%

9.383.14

57.99

0.62%

431.26

-1.14

-0.26%

593.26

-4.76
15.27

3.60%

9.325.15

167.71

1.83%

432.4

10.9

2.59%

598.02

-6.00%

9.157.44

-368.4

-3.87%

421.5

-19.11

-4.34%

582.75

-17.9

-3.72%

9.525.84

-273.52

-2.79%

440.61

-13.83

-3.04%

600.65

-16.05

-2.27%

9.799.36

-64.51

-0.65%

454.44

-6.33

-1.37%

616.7

-6

1.11%

9.863.87

85.78

0.88%

460.77

4.67

1.02%

622.7

1.33

-1.04%

9.778.09

-26.86

-0.27%

456.1

-1.69

-0.37%

621.37

3.41

-1.14%

9.804.95

-59.45

-0.60%

457.79

-4.73

-1.02%

617.96

-4.01

0.62%

9.864.40

53.56

0.55%

462.52

2.32

0.50%

621.97

-0.86

1.29%

9.810.84

265.39

2.78%

460.2

10.95

2.44%

622.83

17.41

-3.09%

9.545.45

-125.25

-1.30%

449.25

-7.79

-1.70%

605.42

-7.16

-1.53%

9.670.70

12.37

0.13%

457.04

-2.01

-0.44%

612.58

-2.63

4.02%

9.658.33

399.34

4.31%

459.05

19.44

4.42%

615.21

28.78
-7.55

1.11%

9.258.99

-61.78

-0.66%

439.61

0.03

0.01%

586.43

-1.39%

9.320.77

106.14

1.15%

439.58

2.92

0.67%

593.98

4.34

0.59%

9.214.63

-2.22

-0.02%

436.66

-0.05

-0.01%

589.64

-12.35

0.65%

9.216.85

-150.66

-1.61%

436.71

-2.05

-0.47%

601.99

-2.53

-4.69%

9.367.51

211.1

2.31%

438.76

0.1

0.02%

604.52

8.68

4.80%

9.156.41

250.19

2.81%

438.66

14.15

3.33%

595.84

21.3

1.36%

8.906.22

-63.23

-0.70%

424.51

7.27

1.74%

574.54

19.66

-7.01%

8.969.45

-203.07

-2.21%

417.24

-21.91

-4.99%

554.88

-25.61

-2.78%

9.172.52

-213.01

-2.27%

439.15

-9.17

-2.05%

580.49

-10.35

0.44%

9.385.53

93.69

1.01%

448.32

1.09

0.24%

590.84

0.57

-0.16%

9.291.84

37.74

0.41%

447.23

0.46

0.10%

590.27

5.08

-0.90%

9.254.10

0.69

0.01%

446.77

-0.69

-0.15%

585.19

-1.3

-1.75%

9.253.41

-60.19

-0.65%

447.46

-4.61

-1.02%

586.49

-5.27
6.22

0.62%

9.313.60

-59.29

-0.63%

452.07

0.2

0.04%

591.76

-0.04%

9.372.89

25.2

0.27%

451.87

1.63

0.36%

585.54

2.56

5.63%

9.347.69

216.54

2.37%

450.24

15.42

3.55%

582.98

15.77

5.63%

9.347.69

216.54

2.37%

450.24

15.42

3.55%

582.98

15.77

-2.00%

9.131.15

-87.39

-0.95%

434.82

-5.25

-1.19%

567.21

1.32

1.75%

9.218.54

-62.02

-0.67%

440.07

0.58

0.13%

565.89

3.03

-0.08%

9.280.56

-5.71

-0.06%

439.49

-2.12

-0.48%

562.86

-5.97

-2.12%

9.286.27

45.61

0.49%

441.61

-2.36

-0.53%

568.83

-0.89

5.16%

9.240.66

214.33

2.37%

443.97

14.92

3.48%

569.72

11.58

-0.78%

9.026.33

-183.01

-1.99%

429.05

-6.2

-1.42%

558.14

-11.27

1.05%

9.209.34

14.5

0.16%

435.25

2.94

0.68%

569.41

13.45

-1.79%

9.194.84

3.74

0.04%

432.31

-2.84

-0.65%

555.96

1.9

2.93%

9.191.10

-40.71

-0.44%

435.15

2.74

0.63%

554.06

5.04

4.46%

9.231.81

3.83

0.04%

432.41

6.16

1.45%

549.02

0.72

4.76%

9.227.98

340.84

3.84%

426.25

15.78

3.84%

548.3

12.34

2.85%

8.887.14

226.6

2.62%

410.47

10.69

2.67%

535.96

11.33

2.17%

8.660.54

133.35

1.56%

399.78

6.17

1.57%

524.63

6.11

-3.55%

8.527.19

-358.44

-4.03%

393.61

-14.15

-3.47%

518.52

-19.05

-1.67%

8.885.63

-135.77

-1.50%

407.76

-6.08

-1.47%

537.57

-2.37

-3.95%

9.021.40

-191.65

-2.08%

413.84

-11.33

-2.66%

539.94

-9.7

2.00%

9.213.05

-24.34

-0.26%

425.17

1.11

0.26%

549.64

0.57

0.82%

9.237.39

11.91

0.13%

424.06

0.9

0.21%

549.07

7.9

-1.15%

9.225.48

42.94

0.47%

423.16

0.98

0.23%

541.17

-9.71

0.92%

9.182.54

88.37

0.97%

422.18

4.2

1.00%

550.88

-0.69

4.82%

9.094.17

383.74

4.41%

417.98

15.88

3.95%

551.57

3.08%

8.710.43

235.25

2.78%

402.1

10.65

2.72%

542.57

2.70%

8.475.18

254.36

3.09%

391.45

11.8

3.11%

534.57

13.24

-3.48%

8.220.82

-195.37

-2.32%

379.65

-10.42

-2.67%

521.33

-16.4

-0.11%

8.416.19

107.11

1.29%

390.07

2.74

0.71%

537.73

5.46

-4.42%

8.309.08

-442.48

-5.06%

387.33

-19.64

-4.83%

532.27

-22.17

-0.91%

8.751.56

-3.32

-0.04%

406.97

-2.2

-0.54%

554.44

1.43

3.06%

8.754.88

280.3

3.31%

409.17

8.82

2.20%

553.01

6.69

-0.23%

8.474.58

-173.9

-2.01%

400.35

-2.86

-0.71%

546.32

-7.82

0.53%

8.648.48

-17.57

-0.20%

403.21

-0.22

-0.05%

554.14

3.95

-2.82%

8.666.05

-19.82

-0.23%

403.43

-1.57

-0.39%

550.19

4.34

3.61%

8.685.87

69.29

0.80%

405

6.84

1.72%

545.85

1.59

5.70%

8.616.58

327.97

3.96%

398.16

14.08

3.67%

544.26

8.9

2.04%

8.288.61

100.21

1.22%

384.08

3.54

0.93%

535.36

3.07

-1.49%

8.188.40

-125.51

-1.51%

380.54

-5.54

-1.43%

532.29

-8.36

4.77%

8.313.91

291.51

3.63%

386.08

12.7

3.40%

540.65

13.61

2.18%

8.022.40

-39.85

-0.49%

373.38

-2.62

-0.70%

527.04

-3.38

5.13%

8.062.25

454.48

5.97%

376

18.95

5.31%

530.42

14.82

1.03%

7.607.77

-29.69

-0.39%

357.05

-0.92

-0.26%

515.6

0.56

-3.32%

7.637.46

-131.54

-1.69%

357.97

-6.44

-1.77%

515.04

-8.39

-0.65%

7.769.00

99.24

1.29%

364.41

6.94

1.94%

523.43

4.34

0.60%

7.669.76

323.94

4.41%

357.47

6.73

1.92%

519.09

3.16

0.79%

7.345.82

154.18

2.14%

350.74

6.08

1.76%

515.93

0.76

-0.69%

7.191.64

-120.12

-1.64%

344.66

-4.47

-1.28%

515.17

-12.05

5.31%

7.311.76

140.81

1.96%

349.13

9.59

2.82%

527.22

8.65

3.34%

7.170.95

267.62

3.88%

339.54

12.3

3.76%

518.57

16.77

-0.11%

6.903.33

-38.33

-0.55%

327.24

-0.97

-0.30%

501.8

-3.88

1.81%

6.941.66

105.25

1.54%

328.21

3.94

1.22%

505.68

7.86

2.04%

6.836.41

190.88

2.87%

324.27

7.31

2.31%

497.82

11.09

0.25%

6.645.53

65.35

0.99%

316.96

1.58

0.50%

486.73

1.61

-0.09%

6.580.18

-14.7

-0.22%

315.38

-1.98

-0.62%

485.12

-0.21

-2.23%

6.594.88

-116.74

-1.74%

317.36

-6.44

-1.99%

485.33

-4.9

1.56%

6.711.62

32.7

0.49%

323.8

2.54

0.79%

490.23

1.86

-2.03%

6.678.92

-96.97

-1.43%

321.26

-4.66

-1.43%

488.37

-6.51

-0.63%

6.775.89

46.27

0.69%

325.92

1.54

0.47%

494.88

6.94

-2.29%

6.729.62

-78.61

-1.15%

324.38

-5.11

-1.55%

487.94

-6.11
-2.66

2.44%

6.808.23

-20.66

-0.30%

329.49

2.92

0.89%

494.05

-1.56%

6.828.89

-24.02

-0.35%

326.57

-2.17

-0.66%

496.71

3.74

-1.36%

6.852.91

2.85

0.04%

328.74

-1.37

-0.42%

492.97

-2.45

1.24%

6.850.06

86.73

1.28%

330.11

4.15

1.27%

495.42

6.3

-0.54%

6.763.33

-24.73

-0.36%

325.96

-1.99

-0.61%

489.12

-0.01

3.05%

6.788.06

85.97

1.28%

327.95

6.24

1.94%

489.13

3.81

-7.86%

6.702.09

-97.59

-1.44%

321.71

-12.76

-3.81%

485.32

-8.57

11.15%

6.799.68

124.19

1.86%

334.47

13.76

4.29%

493.89

5.08

-0.23%

6.675.49

-55.1

-0.82%

320.71

-0.85

-0.26%

488.81

-3.96

-3.47%

6.730.59

-210

-3.03%

321.56

-9.69

-2.93%

492.77

-6.67

2.00%

6.940.59

183.17

2.71%

331.25

8.1

2.51%

499.44

14.09

0.73%

6.757.42

151.35

2.29%

323.15

6.88

2.18%

485.35

9.42

-6.81%

6.606.07

-255.62

-3.73%

316.27

-15.69

-4.73%

475.93

-22.55

-3.88%

6.861.69

-188.42

-2.67%

331.96

-10.44

-3.05%

498.48

-15.9

-2.94%

7.050.11

-259.44

-3.55%

342.4

-12.7

-3.58%

514.38

-15.29

0.04%

7.309.55

-7.33

-0.10%

355.1

0.29

0.08%

529.67

-0.18

-0.53%

7.316.88

89.13

1.23%

354.81

3.66

1.04%

529.85

3.77

5.33%

7.227.75

196.99

2.80%

351.15

12.03

3.55%

526.08

14

-2.06%

7.030.76

-59.34

-0.84%

339.12

-4.41

-1.28%

512.08

-2.61

4.32%

7.090.10

139.83

2.01%

343.53

7.35

2.19%

514.69

1.61

0.44%

6.950.27

41.49

0.60%

336.18

1.44

0.43%

513.08

5.54

-1.02%

6.908.78

21.87

0.32%

334.74

-1.15

-0.34%

507.54

1.68

-0.82%

6.886.91

93.09

1.37%

335.89

1.7

0.51%

505.86

0.15

7.09%

6.793.82

211.53

3.21%

334.19

14.51

4.54%

505.71

17.84

1.84%

6.582.29

170.32

2.66%

319.68

8.7

2.80%

487.87

16.28

1.82%

6.411.97

122.82

1.95%

310.98

7.11

2.34%

471.59

4.55

3.86%

6.289.15

104.44

1.69%

303.87

6.44

2.17%

467.04

4.53

-3.54%

6.184.71

-221.29

-3.45%

297.43

-9.46

-3.08%

462.51

-14.24

-1.79%

6.406.00

61.4

0.97%

306.89

0.53

0.17%

476.75

6.04

1.13%

6.344.60

136.82

2.20%

306.36

5.88

1.96%

470.71

7.81

-5.57%

6.207.78

-212.33

-3.31%

300.48

-13.64

-4.34%

462.9

-19.51

-0.98%

6.420.11

76.97

1.21%

314.12

1.34

0.43%

482.41

7.8

4.42%

6.343.14

247.37

4.06%

312.78

10.49

3.47%

474.61

11.43

5.72%

6.095.77

198.99

3.37%

302.29

13.34

4.62%

463.18

24.14

0.53%

5.896.78

241.15

4.26%

288.95

8.76

3.13%

439.04

11.5

-8.81%

5.655.63

-467.1

-7.63%

280.19

-23.4

-7.71%

427.54

-22.87

-6.39%

6.122.73

-418.35

-6.40%

303.59

-13.56

-4.28%

450.41

-5.4

-5.32%

6.541.08

-168.66

-2.51%

317.15

-13.21

-4.00%

455.81

-15.35

-3.63%

6.709.74

-4.1

-0.06%

330.36

-6.92

-2.05%

471.16

-2.06

-0.43%

6.713.84

13.37

0.20%

337.28

0.46

0.14%

473.22

-5.14

4.76%

6.700.47

397.92

6.31%

336.82

18.23

5.72%

478.36

41.43
4.46

3.04%

6.302.55

117.46

1.90%

318.59

6.4

2.05%

436.93

-0.19%

6.185.09

174.23

2.90%

312.19

1.17

0.38%

432.47

11.1

-2.79%

6.010.86

40.48

0.68%

311.02

-5.11

-1.62%

421.37

-7.14

5.07%

5.970.38

239.12

4.17%

316.13

11.91

3.91%

428.51

19.33

6.62%

5.731.26

15.98

0.28%

304.22

7.14

2.40%

409.18

0.67

4.31%

5.715.28

-190.4

-3.22%

297.08

-2.7

-0.90%

408.51

-1.67

0.00%

5.905.68

109.55

1.89%

299.78

6.03

2.05%

410.18

8.5

0.00%

5.796.13

104.93

1.84%

293.75

3.75

1.29%

401.68

12.44

1.58%

5.691.20

42.51

0.75%

290

3.01

1.05%

389.24

4.47

7.88%

5.648.69

139.6

2.53%

286.99

11.05

4.00%

384.77

7.12

-10.08%

5.509.09

-272.94

-4.72%

275.94

-17.52

-5.97%

377.65

-6.11

-5.45%

5.782.03

-127.5

-2.16%

293.46

-9.89

-3.26%

383.76

-12.49

14.83%

5.909.53

378.57

6.84%

303.35

26.95

9.75%

396.25

19.85

-1.96%

5.530.96

-41.18

-0.74%

276.4

-3.57

-1.28%

376.4

3.07

-5.01%

5.572.14

-9.69

-0.17%

279.97

-8.23

-2.86%

373.33

-3.24

-0.61%

5.581.83

-83.64

-1.48%

288.2

-3.24

-1.11%

376.57

-4.21

4.46%

5.665.47

96.04

1.72%

291.44

9.01

3.19%

380.78

-1.76

14.77%

5.569.43

309.38

5.88%

282.43

22.56

8.68%

382.54

7.86

6.30%

5.260.05

191.01

3.77%

259.87

11.08

4.45%

374.68

11.37

-3.87%

5.069.04

-129.31

-2.49%

248.79

-6.68

-2.61%

363.31

-8.25

7.27%

5.198.35

-2.49

-0.05%

255.47

3.23%

371.56

3.28

3.74%

5.200.84

107.99

2.12%

247.47

3.88

1.59%

368.28

-0.79

6.40%

5.092.85

293.71

6.12%

243.59

13.75

5.98%

369.07

10.81

2.34%

4.799.14

120.97

2.59%

229.84

5.08

2.26%

358.26

10.35

4.89%

4.678.17

169.43

3.76%

224.76

9.3

4.32%

347.91

7.79

-5.78%

4.508.74

-398.12

-8.11%

215.46

-13.95

-6.08%

340.12

-14.37

-4.88%

4.906.86

-269.84

-5.21%

229.41

-9.08

-3.81%

354.49

-10.26

3.15%

5.176.70

252.1

5.12%

238.49

8.46

3.68%

364.75

3.24

0.21%

4.924.60

42.79

0.88%

230.03

2.78

1.22%

361.51

12.98

2.90%

4.881.81

75.05

1.56%

227.25

0.83

0.37%

348.53

-6.51

6.89%

4.806.76

245.76

5.39%

226.42

10.6

4.91%

355.04

9.02

0.87%

4.561.00

95.6

2.14%

215.82

4.36

2.06%

346.02

6.39

3.39%

4.465.40

374.95

9.17%

211.46

10.42

5.18%

339.63

11.55

-1.42%

4.090.45

20.76

0.51%

201.04

-0.5

-0.25%

328.08

-1.75

1.11%

4.069.69

81.92

2.05%

201.54

1.67

0.84%

329.83

-0.94

0.30%

3.987.77

111.12

2.87%

199.87

3.35

1.70%

330.77

7.08

4.30%

3.876.65

150.1

4.03%

196.52

6.32

3.32%

323.69

7.84

0.56%

3.726.55

43.2

1.17%

190.2

1.97

1.05%

315.85

0.44%

3.683.35

40.23

1.10%

188.23

-0.27

-0.14%

310.85

-5.27

6.61%

3.643.12

98.1

2.77%

188.5

5.94

3.25%

316.12

6.35

-3.82%

3.545.02

-105.28

-2.88%

182.56

-5.83

-3.09%

309.77

-8.99
14.96

3.49%

3.650.30

107.82

3.04%

188.39

6.95

3.83%

318.76

-2.99%

3.542.48

-92.31

-2.54%

181.44

-5.08

-2.72%

303.8

-9.35

5.31%

3.634.79

180.93

5.24%

186.52

5.07%

313.15

14.77

4.92%

3.453.86

-19.89

-0.57%

177.52

2.53

1.45%

298.38

-2.09

-1.03%

3.473.75

-10.71

-0.31%

174.99

-0.13

-0.07%

300.47

3.34

-1.74%

3.484.46

21.1

0.61%

175.12

-1.32

-0.75%

297.13

-1

3.37%

3.463.36

22.38

0.65%

176.44

2.86

1.65%

298.13

2.73
-3.58

2.20%

3.440.98

-14.11

-0.41%

173.58

0.01

0.01%

295.4

-5.85%

3.455.09

-174.1

-4.80%

173.57

-8.77

-4.81%

298.98

-9

1.08%

3.629.19

-56.24

-1.53%

182.34

-1.2

-0.65%

307.98

-0.78

-7.92%

3.685.43

-177.02

-4.58%

183.54

-9.51

-4.93%

308.76

-4.58

3.70%

3.862.45

184.89

5.03%

193.05

7.85

4.24%

313.34

11.98

2.65%

3.677.56

101.79

2.85%

185.2

6.82

3.82%

301.36

10.45

-8.50%

3.575.77

-394.64

-9.94%

178.38

-16.22

-8.34%

290.91

-20.84

-6.15%

3.970.41

-202.25

-4.85%

194.6

-10.61

-5.17%

311.75

-9.96

-6.20%

4.172.66

-113.82

-2.66%

205.21

-7.81

-3.67%

321.71

-6.82

0.29%

4.286.48

-48.5

-1.12%

213.02

-1.15

-0.54%

328.53

-2.34

4.76%

4.334.98

-105.48

-2.38%

214.17

2.52

1.19%

330.87

1.29

1.32%

4.440.46

-26.68

-0.60%

211.65

-0.5

-0.24%

329.58

-3.75

1.92%

4.467.14

39.6

0.89%

212.15

1.07

0.51%

333.33

-1.33

2.86%

4.427.54

10.82

0.24%

211.08

3.24

1.56%

334.66

1.42

0.10%

4.416.72

48.71

1.12%

207.84

3.54

1.73%

333.24

10.03

-3.55%

4.368.01

-123.78

-2.76%

204.3

-7.23

-3.42%

323.21

-9.07

1.02%

4.491.79

-18.84

-0.42%

211.53

0.39

0.18%

332.28

1.76

-1.00%

4.510.63

6.01

0.13%

211.14

-0.62

-0.29%

330.52

0.41

-7.22%

4.504.62

-125.83

-2.72%

211.76

-8.37

-3.80%

330.11

-2.28

0.26%

4.630.45

14.23

0.31%

220.13

1.73

0.79%

332.39

5.32

-3.71%

4.616.22

-58.47

-1.25%

218.4

-6.52

-2.90%

327.07

-4.51

-0.43%

4.674.69

1.83

0.04%

224.92

-1.59

-0.70%

331.58

1.35

0.97%

4.672.86

121.4

2.67%

226.51

4.38

1.97%

330.23

9.29

-8.37%

4.551.46

-310.71

-6.39%

222.13

-16.35

-6.86%

320.94

-18.78

-2.85%

4.862.17

-73.07

-1.48%

238.48

-4.56

-1.88%

339.72

-7.37

-2.90%

4.935.24

-235.25

-4.55%

243.04

-10.56

-4.16%

347.09

-20.34

-8.09%

5.170.49

-412.3

-7.39%

253.6

-16.88

-6.24%

367.43

-22.8

-2.85%

5.582.79

-219.56

-3.78%

270.48

-6.59

-2.38%

390.23

-8.52

1.53%

5.802.35

100.71

1.77%

277.07

3.44

1.26%

398.75

6.96

0.94%

5.701.64

-21.25

-0.37%

273.63

0.1

0.04%

391.79

-1.89

-2.58%

5.722.89

-135.37

-2.31%

273.53

-5.28

-1.89%

393.68

-3.26

-1.05%

5.858.26

-146.29

-2.44%

278.81

-4.28

-1.51%

396.94

-0.7

3.01%

6.004.55

214.66

3.71%

283.09

10.43

3.83%

397.64

15.59

2.88%

5.789.89

67.39

1.18%

272.66

5.77

2.16%

382.05

7.45

-1.10%

5.722.50

-12.62

-0.22%

266.89

-3.81

-1.41%

374.6

-9.39

-3.20%

5.735.12

-1.245.52

-17.84%

270.7

-30.69

-10.18%

383.99

-7.14

6.98%

6.980.64

178.27

2.62%

301.39

15.42

5.39%

391.13

27.57

3.82%

6.802.37

212.05

3.22%

285.97

8.61

3.10%

363.56

15.13

0.46%

6.590.32

166

2.58%

277.36

3.56

1.30%

348.43

12.45

0.29%

6.424.32

72.13

1.14%

273.8

0.39

0.14%

335.98

-0.18

0.16%

6.352.19

-111.59

-1.73%

273.41

-2.63

-0.95%

336.16

-6.33

2.99%

6.463.78

-15.75

-0.24%

276.04

2.43

0.89%

342.49

0.74

-5.03%

6.479.53

14.55

0.23%

273.61

-2.83

-1.02%

341.75

0.92

-1.89%

6.464.98

-33.21

-0.51%

276.44

-0.4

-0.14%

340.83

2.31

-2.73%

6.498.19

-106.16

-1.61%

276.84

-3.96

-1.41%

338.52

-5.78

-4.47%

6.604.35

-89.09

-1.33%

280.8

-4.9

-1.72%

344.3

-5.31

-3.35%

6.693.44

-40.49

-0.60%

285.7

-4.2

-1.45%

349.61

-4.68

-1.88%

6.733.93

-10.32

-0.15%

289.9

-2.36

-0.81%

354.29

-3.59

-0.62%

6.744.25

24.79

0.37%

292.26

-1.24

-0.42%

357.88

-0.81

2.12%

6.719.46

106.05

1.60%

293.5

3.96

1.37%

358.69

6.86

-1.70%

6.613.41

-45.06

-0.68%

289.54

-2.96

-1.01%

351.83

-5.7

0.69%

6.658.47

-102.68

-1.52%

292.5

0.22

0.08%

357.53

-1.09
0.49

0.20%

6.761.15

4.87

0.07%

292.28

0.38

0.13%

358.62

-0.25%

6.756.28

-60.3

-0.88%

291.9

-2.6

-0.88%

358.13

-7.5

0.85%

6.816.58

-11.61

-0.17%

294.5

0.31

0.11%

365.63

-0.24

-0.55%

6.828.19

69.24

1.02%

294.19

-0.39

-0.13%

365.87

-2.24

-1.88%

6.758.95

-24.35

-0.36%

294.58

-4

-1.34%

368.11

-6.09

6.13%

6.783.30

246.34

3.77%

298.58

10.15

3.52%

374.2

11.36

3.32%

6.536.96

128.66

2.01%

288.43

6.11

2.16%

362.84

10.27

2.30%

6.408.30

59.15

0.93%

282.32

2.98

1.07%

352.57

6.47

-6.78%

6.349.15

-190.51

-2.91%

279.34

-11.43

-3.93%

346.1

-19.02

-3.51%

6.539.66

-114.75

-1.72%

290.77

-6.77

-2.28%

365.12

-11.14

3.67%

6.654.41

16.37

0.25%

297.54

2.5

0.85%

376.26

2.06

-1.83%

6.638.04

-194.44

-2.85%

295.04

-8.73

-2.87%

374.2

-16.34

2.72%

6.832.48

118

1.76%

303.77

6.29

2.11%

390.54

11.82

-6.18%

6.714.48

-347.96

-4.93%

297.48

-12.22

-3.95%

378.72

-17.66

-1.82%

7.062.44

-253.03

-3.46%

309.7

-6.74

-2.13%

396.38

-15.98

-5.70%

7.315.47

-352.66

-4.60%

316.44

-14.69

-4.44%

412.36

-28.03

14.25%

7.668.13

337.26

4.60%

331.13

23.97

7.80%

440.39

33.67

7.08%

7.330.87

123.6

1.71%

307.16

9.93

3.34%

406.72

7.13

1.41%

7.207.27

21.64

0.30%

297.23

3.91

1.33%

399.59

0.72

-0.31%

7.185.63

-158.08

-2.15%

293.32

-6.24

-2.08%

398.87

-21.81

14.04%

7.343.71

357.36

5.12%

299.56

22.58

8.15%

420.68

40.51

4.15%

6.986.35

190.19

2.80%

276.98

9.61

3.59%

380.17

23.95

-0.50%

6.796.16

-45.73

-0.67%

267.37

-2.04

-0.76%

356.22

-2.95

1.58%

6.841.89

256.54

3.90%

269.41

3.94

1.48%

359.17

9.06

1.74%

6.585.35

272.26

4.31%

265.47

8.45

3.29%

350.11

20.9

7.42%

6.313.09

245.36

4.04%

257.02

13.36

5.48%

329.21

26.18

-9.81%

6.067.73

-433.21

-6.66%

243.66

-21.09

-7.97%

303.03

-37.28

-12.82%

6.500.94

-643.62

-9.01%

264.75

-25.98

-8.94%

340.31

-51.93

-6.64%

7.144.56

-201.85

-2.75%

290.73

-15.48

-5.06%

392.24

-28.86

-13.52%

7.346.41

-370.62

-4.80%

306.21

-21.33

-6.51%

421.1

-25.15

-2.43%

7.717.03

-136.25

-1.73%

327.54

-7.77

-2.32%

446.25

-13.38

-1.16%

7.853.28

-48.73

-0.62%

335.31

-2.9

-0.86%

459.63

3.42

-6.38%

7.902.01

-510.39

-6.07%

338.21

-15.06

-4.26%

456.21

-25.54

-0.44%

8.412.40

-178.91

-2.08%

353.27

-1.56

-0.44%

481.75

-9.62

-9.20%

8.591.31

-554.15

-6.06%

354.83

-24.32

-6.41%

491.37

-36.78

14.62%

9.145.46

896.46

10.87%

379.15

38.42

11.28%

528.15

66.49

10.90%

8.249.00

470.9

6.05%

340.73

26.4

8.40%

461.66

43.94

-14.85%

7.778.10

-925.34

-10.63%

314.33

-38.29

-10.86%

417.72

-68.85

-7.43%

8.703.44

20.44

0.24%

352.62

-10.96

-3.01%

486.57

-19.44

-14.64%

8.683.00

-1.029.93

-10.60%

363.58

-45.17

-11.05%

506.01

-57.83

-8.25%

9.712.93

-477.56

-4.69%

408.75

-22.97

-5.32%

563.84

-25.99

-10.50%

10.190.49

-471.11

-4.42%

431.72

-32.61

-7.02%

589.83

-35.9

0.81%

10.661.60

120.83

1.15%

464.33

1.95

0.42%

625.73

3.67

3.89%

10.540.77

34.61

0.33%

462.38

7.57

1.66%

622.06

2.86

3.47%

10.506.16

78.97

0.76%

454.81

9.03

2.03%

619.2

13.64

-5.56%

10.427.19

-420.69

-3.88%

445.78

-20.57

-4.41%

605.56

-24.8

-0.36%

10.847.88

-287.1

-2.58%

466.35

-7.55

-1.59%

630.36

-11

-1.87%

11.134.98

-371.64

-3.23%

473.9

-11.14

-2.30%

641.36

-17.19

-1.53%

11.506.62

-46.05

-0.40%

485.04

-2.95

-0.60%

658.55

2.01

-0.05%

11.552.67

48.01

0.42%

487.99

1.36

0.28%

656.54

3.4

-2.64%

11.504.66

-369.73

-3.11%

486.63

-14.93

-2.98%

653.14

-30.69

2.17%

11.874.39

230.89

1.98%

501.56

10.21

2.08%

683.83

1.96

14.53%

11.643.50

1.026.09

9.66%

491.35

44.74

10.02%

681.87

68.47

-7.64%

10.617.41

-396.8

-3.60%

446.61

-24.33

-5.17%

613.4

-31.7

-3.37%

11.014.21

155.02

1.43%

470.94

-6.13

-1.28%

645.1

2.76

-8.98%

10.859.19

-761.08

-6.55%

477.07

-38.61

-7.49%

642.34

-39.89

-5.14%

11.620.27

-503.16

-4.15%

515.68

-23.08

-4.28%

682.23

-34.5

-1.06%

12.123.43

-51.53

-0.42%

538.76

-3.55

-0.65%

716.73

-1.7

-3.72%

12.174.96

-421.75

-3.35%

542.31

-19.12

-3.41%

718.43

-20.22

-1.77%

12.596.71

-430.17

-3.30%

561.43

-12.79

-2.23%

738.65

-16.39

-0.80%

13.026.88

-29.4

-0.23%

574.22

-5.22

-0.90%

755.04

-8.84

6.76%

13.056.28

496.5

3.95%

579.44

22.41

4.02%

763.88

16.01

-6.18%

12.559.78

-456.39

-3.51%

557.03

-24.98

-4.29%

747.87

-19.06

-1.56%

13.016.17

-108.69

-0.83%

582.01

-7.44

-1.26%

766.93

-5.86

-2.68%

13.124.86

-107.39

-0.81%

589.45

-7.3

-1.22%

772.79

-3.03

8.48%

13.232.25

230.72

1.77%

596.75

20.36

3.53%

775.82

8.15

4.45%

13.001.53

73.95

0.57%

576.39

11.66

2.06%

767.67

6.87

-0.21%

12.927.58

-291.11

-2.20%

564.73

-10.34

-1.80%

760.8

-7.51

0.48%

13.218.69

294.73

2.28%

575.07

6.85

1.21%

768.31

2.96

0.57%

12.923.96

-116.56

-0.89%

568.22

-3.37

-0.59%

765.35

-5.84

0.13%

13.040.52

-238.2

-1.79%

571.59

-8.17

-1.41%

771.19

-15.14

-2.46%

13.278.72

-99.1

-0.74%

579.76

-6.59

-1.12%

786.33

-3.21

2.04%

13.377.82

91.21

0.69%

586.35

5.08

0.87%

789.54

2.99

-2.59%

13.286.61

-130.7

-0.97%

581.27

-9.23

-1.56%

786.55

-8.17
-24.22

0.01%

13.417.31

-457.84

-3.30%

590.5

-14.04

-2.32%

794.72

-3.75%

13.875.15

-57.79

-0.41%

604.54

-2.48

-0.41%

818.94

18.74

-2.42%

13.932.94

13.21

0.09%

607.02

-7.46

-1.21%

800.2

-11.13
-5.89

1.22%

13.919.73

112.54

0.82%

614.48

1.9

0.31%

811.33

-2.79%

13.807.19

-380.69

-2.68%

612.58

-14.63

-2.33%

817.22

-5.14

-1.35%

14.187.88

-489.01

-3.33%

627.21

-15.55

-2.42%

822.36

-21.74

-2.16%

14.676.89

-339.32

-2.26%

642.76

-15.76

-2.39%

844.1

-18.84

0.72%

15.016.21

224.79

1.52%

658.52

3.22

0.49%

862.94

11.72

-0.26%

14.791.42

-25.42

-0.17%

655.3

1.12

0.17%

851.22

-1.9

1.92%

14.816.84

487.6

3.40%

654.18

19.48

3.07%

853.12

25.01

-0.50%

14.329.24

-142.09

-0.98%

634.7

-6.38

-1.00%

828.11

-15.89

2.71%

14.471.33

252.4

1.78%

641.08

10.16

1.61%

844

8.14

-0.52%

14.218.93

49.27

0.35%

630.92

2.64

0.42%

835.86

18.63
10.41

0.33%

14.169.66

186.01

1.33%

628.28

6.56

1.06%

817.23

-2.90%

13.983.65

-252.87

-1.78%

621.72

-12.52

-1.97%

806.82

-9.25

2.50%

14.236.52

437.63

3.17%

634.24

20.53

3.35%

816.07

22.77

1.40%

13.798.89

44.72

0.33%

613.71

5.24

0.86%

793.3

11.5

-2.05%

13.754.17

-62.72

-0.45%

608.47

-5.94

-0.97%

781.8

-10.02

-2.93%

13.816.89

-219.06

-1.56%

614.41

-9.67

-1.55%

791.82

-7.15

-0.35%

14.035.95

174.62

1.26%

624.08

3.72

0.60%

798.97

11.92

0.63%

13.861.33

535.24

4.02%

620.36

13.89

2.29%

787.05

18.71

-3.81%

13.326.09

-480.15

-3.48%

606.47

-19.07

-3.05%

768.34

-13.05

0.73%

13.806.24

375.07

2.79%

625.54

8.75

1.42%

781.39

2.94

-2.30%

13.431.17

178.98

1.35%

616.79

2.21

0.36%

778.45

13.98

3.56%

13.252.19

653.88

5.19%

614.58

20.59

3.47%

764.47

34.98

-3.92%

12.598.31

-477.36

-3.65%

593.99

-24.8

-4.01%

729.49

-23.55

-5.69%

13.075.67

-713.2

-5.17%

618.79

-35.35

-5.40%

753.04

-31.12

0.63%

13.788.87

-107.09

-0.77%

654.14

-3.09

-0.47%

784.16

-8.4

-2.67%

13.895.96

-306.91

-2.16%

657.23

-15.13

-2.25%

792.56

-13.37

-2.45%

14.202.87

-253.31

-1.75%

672.36

-12.78

-1.87%

805.93

-8.49

3.17%

14.456.18

459.16

3.28%

685.14

19.44

2.92%

814.42

16.35

-1.18%

13.997.02

-61.18

-0.44%

665.7

-2.13

-0.32%

798.07

-0.38

0.25%

14.058.20

-175.79

-1.24%

667.83

-5.56

-0.83%

798.45

-4.35

-2.06%

14.233.99

-119.84

-0.83%

673.39

-9.05

-1.33%

802.8

-4.25

-3.18%

14.353.83

-238.16

-1.63%

682.44

-15.67

-2.24%

807.05

-10.77

-2.43%

14.591.99

179.33

1.24%

698.11

-1.8

-0.26%

817.82

10.72

-3.25%

14.412.66

-430.56

-2.90%

699.91

-21.95

-3.04%

807.1

-27.38

-2.73%

14.843.22

-262.82

-1.74%

721.86

-13.79

-1.87%

834.48

-2.95

1.59%

15.106.04

351.06

2.38%

735.65

16.65

2.32%

837.43

6.55

-3.86%

14.754.98

-434.78

-2.86%

719

-21.99

-2.97%

830.88

-15.59

-1.01%

15.189.76

-130.93

-0.85%

740.99

-7.84

-1.05%

846.47

-11.81

-2.63%

15.320.69

-346.72

-2.21%

748.83

-17.36

-2.27%

858.28

-15.33

-1.56%

15.667.41

-288.17

-1.81%

766.19

-9.82

-1.27%

873.61

-9.1

-1.50%

15.955.58

-161.59

-1.00%

776.01

-14.4

-1.82%

882.71

-19.12

-2.22%

16.117.17

-472.56

-2.85%

790.41

-20

-2.47%

901.83

-15.36

-3.38%

16.589.73

-538.6

-3.14%

810.41

-23.8

-2.85%

917.19

-15.78

4.00%

17.128.33

217.11

1.28%

834.21

12.2

1.48%

932.97

6.16

0.53%

16.911.22

7.94

0.05%

822.01

0.77

0.09%

926.81

-3.27

0.80%

16.903.28

87.16

0.52%

821.24

4.02

0.49%

930.08

3.63

-0.36%

16.816.12

-120.37

-0.71%

817.22

-7.37

-0.89%

926.45

-7.84

0.41%

16.936.49

51.22

0.30%

824.59

4.6

0.56%

934.29

10.15

-2.50%

16.885.27

-497.75

-2.86%

819.99

-24.06

-2.85%

924.14

-21.89

-2.58%

17.383.02

-181.74

-1.03%

844.05

-11.28

-1.32%

946.03

-6.75

0.78%

17.564.76

66.07

0.38%

855.33

5.36

0.63%

952.78

3.14

-0.70%

17.498.69

-23.42

-0.13%

849.97

-2.79

-0.33%

949.64

-2.51

-1.71%

17.522.11

-528.4

-2.93%

852.76

-21.15

-2.42%

952.15

-31.45

0.19%

18.050.51

-188.81

-1.04%

873.91

-7.84

-0.89%

983.6

-7.64

-0.22%

18.239.32

332.09

1.85%

881.75

10.64

1.22%

991.24

7.13

-0.04%

17.907.23

225.15

1.27%

871.11

10.78

1.25%

984.11

23.55
18.45

2.90%

17.682.08

216.96

1.24%

860.33

18.91

2.25%

960.56

-0.63%

17.465.12

255.25

1.48%

841.42

2.77

0.33%

942.11

-1.3

3.14%

17.209.87

221.41

1.30%

838.65

16.82

2.05%

943.41

14.33
-6.95

2.42%

16.988.46

-77.43

-0.45%

821.83

6.85

0.84%

929.08

-0.67%

17.065.89

-42.03

-0.25%

814.98

-2.33

-0.29%

936.03

-4.46

-1.88%

17.107.92

-159.4

-0.92%

817.31

-13.36

-1.61%

940.49

-18.28

-0.62%

17.267.32

-262.05

-1.49%

830.67

-7.02

-0.84%

958.77

-4.26

-1.33%

17.529.37

-53.78

-0.31%

837.69

-6.74

-0.80%

963.03

-1.6

0.23%

17.583.15

9.45

0.05%

844.43

3.73

0.44%

964.63

15.5

1.65%

17.573.70

429.91

2.51%

840.7

20.5

2.50%

949.13

27.8

5.30%

17.143.79

551.24

3.32%

820.2

33.91

4.31%

921.33

28.02

4.22%

16.592.55

332.56

2.05%

786.29

22.38

2.93%

893.31

20.53

-2.19%

16.259.99

98.96

0.61%

763.91

-3.5

-0.46%

872.78

-4.42

-2.36%

16.161.03

-97.55

-0.60%

767.41

-11.22

-1.44%

877.2

-2.27

-3.45%

16.258.58

-224.44

-1.36%

778.63

-15.92

-2.00%

879.47

-11.48

-2.40%

16.483.02

-169.67

-1.02%

794.55

-11.14

-1.38%

890.95

-5.64

0.19%

16.652.69

32.59

0.20%

805.69

0.63

0.08%

896.59

-3.41

-0.88%

16.620.10

-56.58

-0.34%

805.06

-4.33

-0.53%

900

-4.17

3.47%

16.676.68

267.97

1.63%

809.39

16.2

2.04%

904.17

17.88

-0.62%

16.408.71

130.27

0.80%

793.19

-5.78

-0.72%

886.29

-5.36

3.32%

16.278.44

227.6

1.42%

798.97

15.32

1.95%

891.65

11.32

0.95%

16.050.84

209.13

1.32%

783.65

5.69

0.73%

880.33

16.3

0.00%

15.841.71

125.57

0.80%

777.96

6.19

0.80%

864.03

15.06

0.32%

15.716.14

-104.05

-0.66%

771.77

-3.97

-0.51%

848.97

-9.12

-2.13%

15.820.19

-135.06

-0.85%

775.74

-9

-1.15%

858.09

-8.83

-0.04%

15.955.25

180.98

1.15%

784.74

6.63

0.85%

866.92

8.29

0.39%

15.774.27

74.43

0.47%

778.11

4.2

0.54%

858.63

7.34

2.27%

15.699.84

159.54

1.03%

773.91

8.69

1.14%

851.29

3.1

-0.61%

15.540.30

247.35

1.62%

765.22

5.69

0.75%

848.19

-1.13

0.24%

15.292.95

217.82

1.44%

759.53

6.09

0.81%

849.32

2.67

-3.70%

15.075.13

-592.43

-3.78%

753.44

-28.79

-3.68%

846.65

-43.77

-1.10%

15.667.56

-333.2

-2.08%

782.23

-13.76

-1.73%

890.42

-17.27

-2.57%

16.000.76

-274.07

-1.68%

795.99

-11.63

-1.44%

907.69

-9.25

-1.88%

16.274.83

-88.04

-0.54%

807.62

-11.35

-1.39%

916.94

-7.91

-2.22%

16.362.87

-199.2

-1.20%

818.97

-11.64

-1.40%

924.85

-4.03

3.28%

16.562.07

325.02

2.00%

830.61

21.4

2.64%

928.88

14.09

2.06%

16.237.05

69.62

0.43%

809.21

10.42

1.30%

914.79

7.87

-0.21%

16.167.43

-11.62

-0.07%

798.79

0.08

0.01%

906.92

-7.35

0.64%

16.179.05

319.86

2.02%

798.71

9.19

1.16%

914.27

10.77

1.57%

15.859.19

204.28

1.30%

789.52

-6.43

-0.81%

903.5

3.25

-1.98%

15.654.91

-76.16

-0.48%

795.95

-8.25

-1.03%

900.25

-0.54

1.51%

15.731.07

306.6

1.99%

804.2

10.58

1.33%

900.79

12.62

0.20%

15.424.47

270.66

1.79%

793.62

3.81

0.48%

888.17

-3.3

-2.43%

15.153.81

-89.84

-0.59%

789.81

-9.63

-1.20%

891.47

-5.92

1.54%

15.243.65

115.11

0.76%

799.44

4.38

0.55%

897.39

-9.11

1.33%

15.128.54

36.29

0.24%

795.06

5.48

0.69%

906.5

-3.78

0.54%

15.092.25

272.46

1.84%

789.58

12.66

1.63%

910.28

8.12

-4.10%

14.819.79

-1.258.66

-7.83%

776.92

-53.61

-6.45%

902.16

-49.84

-3.36%

16.078.45

-151.21

-0.93%

830.53

-13.02

-1.54%

952

-1.14

0.44%

16.229.66

266.56

1.67%

843.55

11.44

1.37%

953.14

15.6

-2.19%

15.963.10

-528.72

-3.21%

832.11

-23.96

-2.80%

937.54

-24.41

-1.03%

16.491.82

214.59

1.32%

856.07

5.12

0.60%

961.95

8.61

-2.53%

16.277.23

-99.4

-0.61%

850.95

-9.34

-1.09%

953.34

-6.25

0.99%

16.376.63

253.35

1.57%

860.29

12.19

1.44%

959.59

8.34

-0.52%

16.123.28

-69.88

-0.43%

848.1

-4

-0.47%

951.25

-3.99

-0.11%

16.193.16

104.46

0.65%

852.1

3.54

0.42%

955.24

18.09

-2.61%

16.088.70

-319.97

-1.95%

848.56

-19.03

-2.19%

937.15

-4.06

0.99%

16.408.67

167.96

1.03%

867.59

9.29

1.08%

941.21

5.92

1.39%

16.240.71

18.72

0.12%

858.3

5.49

0.64%

935.29

0.58

1.51%

16.221.99

222.21

1.39%

852.81

12.51

1.49%

934.71

8.09

-3.03%

15.999.78

-438.99

-2.67%

840.3

-22.46

-2.60%

926.62

-20.71

-3.07%

16.438.77

-270.06

-1.62%

862.76

-19.89

-2.25%

947.33

-10.45

-1.03%

16.708.83

-197.5

-1.17%

882.65

-9.98

-1.12%

957.78

-8.26

-2.22%

16.906.33

-305.59

-1.78%

892.63

-17.03

-1.87%

966.04

-22.73

4.69%

17.211.92

380.55

2.26%

909.66

26.96

3.05%

988.77

11.07

6.11%

16.831.37

727.88

4.52%

882.7

43.79

5.22%

977.7

39.43

0.94%

16.103.49

-57.1

-0.35%

838.91

1.14

0.14%

938.27

-5.42

3.49%

16.160.59

518.74

3.32%

837.77

28.38

3.51%

943.69

25.16

-0.19%

15.641.85

73.56

0.47%

809.39

3.45

0.43%

918.53

3.49

-1.46%

15.568.29

-5.06

-0.03%

805.94

-2.53

-0.31%

915.04

-1.3

-1.88%

15.573.35

-151.61

-0.96%

808.47

-10.24

-1.25%

916.34

-2.88

-2.04%

15.724.96

-319.58

-1.99%

818.71

-16.2

-1.94%

919.22

-29.67

1.14%

16.044.54

280.88

1.78%

834.91

13.23

1.61%

948.89

8.98

-0.96%

15.763.66

91.51

0.58%

821.68

-0.86

-0.10%

939.91

8.79

-1.11%

15.672.15

-18.43

-0.12%

822.54

-4.36

-0.53%

931.12

5.35

-2.72%

15.690.58

-426.29

-2.64%

826.9

-21.33

-2.51%

925.77

-27.3

-1.49%

16.116.87

-57.19

-0.35%

848.23

-6.64

-0.78%

953.07

-0.38

2.31%

16.174.06

52.66

0.33%

854.87

9.09

1.07%

953.45

1.77

-2.69%

16.121.40

-143.9

-0.88%

845.78

-12.98

-1.51%

951.68

-4.72

-1.37%

16.265.30

-571.96

-3.40%

858.76

-22.4

-2.54%

956.4

-36.13

1.37%

16.837.26

269.61

1.63%

881.16

14.75

1.70%

992.53

9.35

2.04%

16.567.65

-0.45

0.00%

866.41

5.39

0.63%

983.18

-13.8

-4.43%

16.568.10

-685.05

-3.97%

861.02

-37.36

-4.16%

996.98

-35.75

0.35%

17.253.15

252.38

1.48%

898.38

9.76

1.10%

1.032.73

10.8

0.88%

17.000.77

280.78

1.68%

888.62

11.64

1.33%

1.021.93

17.81

-3.46%

16.719.99

-800.42

-4.57%

876.98

-39.01

-4.26%

1.004.12

-40.61

6.28%

17.520.41

652.27

3.87%

915.99

40.12

4.58%

1.044.73

41.1

5.21%

16.868.14

393.16

2.39%

875.87

28.29

3.34%

1.003.63

28.17

-3.24%

16.474.98

-261.4

-1.56%

847.58

-19.24

-2.22%

975.46

-18.14

-2.45%

16.736.38

-810.45

-4.62%

866.82

-36.41

-4.03%

993.6

-47.56

-5.01%

17.546.83

-785.84

-4.29%

903.23

-44.04

-4.65%

1.041.16

-38.13

-0.52%

18.332.67

-97.09

-0.53%

947.27

-3.79

-0.40%

1.079.29

3.48

2.78%

18.429.76

299.3

1.65%

951.06

17.85

1.91%

1.075.81

6.98

-5.19%

18.130.46

-834.46

-4.40%

933.21

-45.32

-4.63%

1.068.83

-48.62
-1.75

2.26%

18.964.92

88.7

0.47%

978.53

11.01

1.14%

1.117.45

-3.80%

18.876.22

-486.4

-2.51%

967.52

-29.11

-2.92%

1.119.20

-34.8

-2.00%

19.362.62

-422.78

-2.14%

996.63

-20.65

-2.03%

1.154.00

-10.86

-1.19%

19.785.40

-905.44

-4.38%

1.017.28

-31.64

-3.02%

1.164.86

-37.61

-3.83%

20.690.84

-115.72

-0.56%

1.048.92

-19.11

-1.79%

1.202.47

-11.21

-1.20%

20.806.56

-160.88

-0.77%

1.068.03

-10.2

-0.95%

1.213.68

-18.43

-3.63%

20.967.44

-474.61

-2.21%

1.078.23

-30.58

-2.76%

1.232.11

-22.06

0.57%

21.442.05

383.41

1.82%

1.108.81

14.04

1.28%

1.254.17

22.55

-2.61%

21.058.64

-646.36

-2.98%

1.094.77

-73.74

-6.31%

1.231.62

-26.56

1.55%

21.705.00

462.34

2.18%

1.168.51

21.43

1.87%

1.258.18

21.52

-3.28%

21.242.66

122.95

0.58%

1.147.08

-9.15

-0.79%

1.236.66

15.71

-0.37%

21.119.71

38.51

0.18%

1.156.23

-0.33

-0.03%

1.220.95

-6.22

0.75%

21.081.20

444.88

2.16%

1.156.56

17.68

1.55%

1.227.17

32.5

-0.65%

20.636.32

-254.34

-1.22%

1.138.88

-13.09

-1.14%

1.194.67

-18.21
15.54

1.41%

20.890.66

328.67

1.60%

1.151.97

17.24

1.52%

1.212.88

-1.50%

20.561.99

-178.25

-0.86%

1.134.73

-13.72

-1.19%

1.197.34

-9.88

-1.04%

20.740.24

-155.27

-0.74%

1.148.45

-12.46

-1.07%

1.207.22

-14.43

1.82%

20.895.51

79.2

0.38%

1.160.91

10.45

0.91%

1.221.65

1.37

1.48%

20.816.31

-31.4

-0.15%

1.150.46

3.93

0.34%

1.220.28

-12.53

-0.68%

20.847.71

117.77

0.57%

1.146.53

-1.22

-0.11%

1.232.81

1.39

5.02%

20.729.94

511.7

2.53%

1.147.75

37.54

3.38%

1.231.42

33.75

4.52%

20.218.24

352.32

1.77%

1.110.21

27.18

2.51%

1.197.67

23.56

0.30%

19.865.92

61.9

0.31%

1.083.03

2.93

0.27%

1.174.11

6.75

1.39%

19.804.02

70.44

0.36%

1.080.10

6.72

0.63%

1.167.36

-9.45

2.60%

19.733.58

510.53

2.66%

1.073.38

25.17

2.40%

1.176.81

42.41

0.85%

19.223.05

179.27

0.94%

1.048.21

8.1

0.78%

1.134.40

30.67

0.59%

19.043.78

-434.52

-2.23%

1.040.11

-4.65

-0.45%

1.103.73

-22.43

-1.55%

19.478.30

-226.9

-1.15%

1.044.76

-10.4

-0.99%

1.126.16

-3.81

3.52%

19.705.20

212.61

1.09%

1.055.16

24.99

2.43%

1.129.97

6.06

1.85%

19.492.59

332.33

1.73%

1.030.17

23.16

2.30%

1.123.91

28.01

-1.63%

19.160.26

-180.03

-0.93%

1.007.01

-13.82

-1.35%

1.095.90

-9.31

-3.31%

19.340.29

-329.64

-1.68%

1.020.83

-24

-2.30%

1.105.21

-25.97

-2.54%

19.669.93

-368.02

-1.84%

1.044.83

-32.26

-3.00%

1.131.18

-22.53

-0.96%

20.037.95

-81.09

-0.40%

1.077.09

-5.75

-0.53%

1.153.71

-6.67

-0.65%

20.119.04

-251.65

-1.24%

1.082.84

-10.62

-0.97%

1.160.38

-9.27

-0.41%

20.370.69

58.58

0.29%

1.093.46

-0.34

-0.03%

1.169.65

-7.07

1.28%

20.312.11

190.87

0.95%

1.093.80

11.46

1.06%

1.176.72

18.61

0.38%

20.121.24

60.51

0.30%

1.082.34

2.76

0.26%

1.158.11

-4.27

-2.99%

20.060.73

-436.37

-2.13%

1.079.58

-27.09

-2.45%

1.162.38

-33.21

0.03%

20.497.10

-315.25

-1.51%

1.106.67

-11.78

-1.05%

1.195.59

-18.82

-1.55%

20.812.35

-265.96

-1.26%

1.118.45

-12.87

-1.14%

1.214.41

-18.63

-2.11%

21.078.31

121.02

0.58%

1.131.32

-9.65

-0.85%

1.233.04

3.97

-2.09%

20.957.29

-492.01

-2.29%

1.140.97

-23.19

-1.99%

1.229.07

-28.18

-1.37%

21.449.30

-397.1

-1.82%

1.164.16

-17.91

-1.52%

1.257.25

-31.27

0.07%

21.846.40

-31.12

-0.14%

1.182.07

-4.42

-0.37%

1.288.52

-18.1

-1.93%

21.877.52

34.93

0.16%

1.186.49

-6.21

-0.52%

1.306.62

5.25

-0.08%

21.842.59

97.36

0.45%

1.192.70

2.38

0.20%

1.301.37

14.34
-17.97

1.04%

21.745.23

-250.83

-1.14%

1.190.32

-4.02

-0.34%

1.287.03

-0.15%

21.996.06

59.99

0.27%

1.194.34

5.1

0.43%

1.305.00

5.79

-0.08%

21.936.07

-98.79

-0.45%

1.189.24

-4.79

-0.40%

1.299.21

-21.27

-0.34%

22.034.86

-142.82

-0.64%

1.194.03

-7.77

-0.65%

1.320.48

-17.3

-1.84%

22.177.68

-348.62

-1.55%

1.201.80

-15.93

-1.31%

1.337.78

-16.66

2.02%

22.526.30

1.113.91

5.20%

1.217.73

42.69

3.63%

1.354.44

70.7

-2.39%

21.412.39

-41.9

-0.20%

1.175.04

-12.74

-1.07%

1.283.74

-6.55

-1.85%

21.454.29

-723.13

-3.26%

1.187.78

-30.84

-2.53%

1.290.29

-31.33

-0.59%

22.177.42

-171.83

-0.77%

1.218.62

-6.36

-0.52%

1.321.62

-19.95

1.18%

22.349.25

194.43

0.88%

1.224.98

10.19

0.84%

1.341.57

4.72

-1.56%

22.154.82

-71.2

-0.32%

1.214.79

-8.35

-0.68%

1.336.85

-14.5

0.81%

22.226.02

209.1

0.95%

1.223.14

6.65

0.55%

1.351.35

8.32

0.67%

22.016.92

20.88

0.09%

1.216.49

2.6

0.21%

1.343.03

-6.66

-1.04%

21.996.04

-479.26

-2.13%

1.213.89

-22.33

-1.81%

1.349.69

-21.4

-1.58%

22.475.30

15

0.07%

1.236.22

5.86

0.48%

1.371.09

15.62

-1.44%

22.460.30

-359.08

-1.57%

1.230.36

-7.26

-0.59%

1.355.47

-15.85

2.59%

22.819.38

329.99

1.47%

1.237.62

22.27

1.83%

1.371.32

21.63

1.53%

22.489.39

281.78

1.27%

1.215.35

17.5

1.46%

1.349.69

16.16

0.41%

22.207.61

148.43

0.67%

1.197.85

8.48

0.71%

1.333.53

4.61

0.00%

22.059.18

158.14

0.72%

1.189.37

3.98

0.34%

1.328.92

13.17

3.34%

21.901.04

458.09

2.14%

1.185.39

29.75

2.57%

1.315.75

36.18

2.57%

21.442.95

217.22

1.02%

1.155.64

-78.96

-6.40%

1.279.57

-5.96

2.76%

21.225.73

297.99

1.42%

1.234.60

22.6

1.86%

1.285.53

19.68

-1.04%

20.927.74

-134.74

-0.64%

1.212.00

-9.16

-0.75%

1.265.85

-16.89

-0.91%

21.062.48

-214.1

-1.01%

1.221.16

-11.86

-0.96%

1.282.74

-12.94

-2.59%

21.276.58

-460.5

-2.12%

1.233.02

-27.83

-2.21%

1.295.68

-34.89

-1.03%

21.737.08

-277.46

-1.26%

1.260.85

-14.15

-1.11%

1.330.57

0.22

-1.26%

22.014.54

19.15

0.09%

1.275.00

-2.37

-0.19%

1.330.35

4.08

-0.83%

21.995.39

-199.58

-0.90%

1.277.37

-10.72

-0.83%

1.326.27

-15.69

2.09%

22.194.97

419.5

1.93%

1.288.09

23.69

1.87%

1.341.96

34.08

-0.39%

21.775.47

-105.13

-0.48%

1.264.40

-4.91

-0.39%

1.307.88

-16.74

-0.66%

21.880.60

-1.06

0.00%

1.269.31

-3.61

-0.28%

1.324.62

-1.63

-0.12%

21.881.66

-51.7

-0.24%

1.272.92

-1.68

-0.13%

1.326.25

0.59

1.82%

21.933.36

-22.02

-0.10%

1.274.60

7.47

0.59%

1.325.66

-12.3

-0.25%

21.955.38

86.94

0.40%

1.267.13

2.47

0.20%

1.337.96

-19.74

0.13%

21.868.44

-262.6

-1.19%

1.264.66

-8.08

-0.63%

1.357.70

-6.61

-2.05%

22.131.04

-242.79

-1.09%

1.272.74

-17.45

-1.35%

1.364.31

-19.1

-0.70%

22.373.83

-54.79

-0.24%

1.290.19

-6.03

-0.47%

1.383.41

-8.59

-1.58%

22.428.62

-35.98

-0.16%

1.296.22

-8.61

-0.66%

1.392.00

3.03

-1.13%

22.464.60

-71.83

-0.32%

1.304.83

-7.47

-0.57%

1.388.97

-4.46

-0.90%

22.536.43

68.53

0.31%

1.312.30

-2.02

-0.15%

1.393.43

-2.79

0.66%

22.467.90

-237.65

-1.05%

1.314.32

-3.81

-0.29%

1.396.22

-15.27

0.66%

22.705.55

-180.76

-0.79%

1.318.13

-1.97

-0.15%

1.411.49

-28.06

-0.76%

22.886.31

11.33

0.05%

1.320.10

-2.39

-0.18%

1.439.55

-54.46

-1.00%

22.874.98

100.44

0.44%

1.322.49

-4.85

-0.37%

1.494.01

45.55

-0.21%

22.774.54

433.07

1.94%

1.327.34

13.07

0.99%

1.448.46

102.44

3.68%

22.341.47

332.4

1.51%

1.314.27

28.57

2.22%

1.346.02

75.4

-0.69%

22.009.07

-243.34

-1.09%

1.285.70

-13.97

-1.07%

1.270.62

-21.17

5.54%

22.252.41

595.4

2.75%

1.299.67

47.22

3.77%

1.291.79

47.71

2.42%

21.657.01

511.26

2.42%

1.252.45

21.72

1.76%

1.244.08

29.51

-1.96%

21.145.75

-60.7

-0.29%

1.230.73

-12.35

-0.99%

1.214.57

-2.17

4.92%

21.206.45

630.23

3.06%

1.243.08

44.41

3.70%

1.216.74

16.81

-0.52%

20.576.22

-377.59

-1.80%

1.198.67

-12.7

-1.05%

1.199.93

-11.18

-3.78%

20.953.81

-815.39

-3.75%

1.211.37

-47.75

-3.79%

1.211.11

-33.11

-3.74%

21.769.20

-402.72

-1.82%

1.259.12

-29.57

-2.29%

1.244.22

-37.52

-1.30%

22.171.92

-78.24

-0.35%

1.288.69

-12.93

-0.99%

1.281.74

-13.18

0.06%

22.250.16

-440.49

-1.94%

1.301.62

-10.45

-0.80%

1.294.92

-7.8

-3.12%

22.690.65

33.95

0.15%

1.312.07

-18.38

-1.38%

1.302.72

-25

-1.86%

22.656.70

-342.41

-1.49%

1.330.45

-16.23

-1.21%

1.327.72

-0.01

2.84%

22.999.11

489.61

2.18%

1.346.68

29.16

2.21%

1.327.73

7.83

1.84%

22.509.50

252.75

1.14%

1.317.52

17.31

1.33%

1.319.90

4.96

-1.49%

22.256.75

-208.36

-0.93%

1.300.21

-12.29

-0.94%

1.314.94

-7.54

-1.17%

22.465.11

135.61

0.61%

1.312.50

0.06

0.00%

1.322.48

-0.48

0.31%

22.329.50

235.64

1.07%

1.312.44

11.43

0.88%

1.322.96

10.16

-2.10%

22.093.86

-569.83

-2.51%

1.301.01

-34.5

-2.58%

1.312.80

-27.82

4.03%

22.663.69

827.07

3.79%

1.335.51

50.99

3.97%

1.340.62

44.41

-3.56%

21.836.62

-376.89

-1.70%

1.284.52

-37.13

-2.81%

1.296.21

-8.37

-2.88%

22.213.51

-562.05

-2.47%

1.321.65

-37.49

-2.76%

1.304.58

-34.64

-2.71%

22.775.56

-497.39

-2.14%

1.359.14

-26.38

-1.90%

1.339.22

-34.55

-4.22%

23.272.95

-394.03

-1.66%

1.385.52

-45.39

-3.17%

1.373.77

-37.66

1.49%

23.666.98

-144.67

-0.61%

1.430.91

10.6

0.75%

1.411.43

-10.32

0.60%

23.811.65

492.18

2.11%

1.420.31

20.08

1.43%

1.421.75

12.4

1.36%

23.319.47

269.65

1.17%

1.400.23

19.11

1.38%

1.409.35

17.36

0.50%

23.049.82

474.15

2.10%

1.381.12

15.43

1.13%

1.391.99

15.21

0.86%

22.575.67

169.37

0.76%

1.365.69

15.07

1.12%

1.376.78

17.14

-1.78%

22.406.30

-227.69

-1.01%

1.350.62

-20.96

-1.53%

1.359.64

-43.38

3.25%

22.633.99

184.04

0.82%

1.371.58

28.15

2.10%

1.403.02

7.81

1.89%

22.449.95

82.92

0.37%

1.343.43

12.33

0.93%

1.395.21

18.28

-0.47%

22.367.03

155.66

0.70%

1.331.10

4.03

0.30%

1.376.93

43.97

-1.67%

22.211.37

-450.6

-1.99%

1.327.07

-22.97

-1.70%

1.332.96

-42.19

1.24%

22.661.97

276.32

1.23%

1.350.04

18.53

1.39%

1.375.15

32.8

1.22%

22.385.65

-52.73

-0.23%

1.331.51

8.69

0.66%

1.342.35

8.93

0.22%

22.438.38

-407.97

-1.79%

1.322.82

-10.42

-0.78%

1.333.42

-9.27

0.29%

22.846.35

375.32

1.67%

1.333.24

15.4

1.17%

1.342.69

51.37

-1.24%

22.471.03

661.06

3.03%

1.317.84

13.87

1.06%

1.291.32

37.77

0.03%

21.809.97

138.78

0.64%

1.303.97

8.24

0.64%

1.253.55

32.03

0.77%

21.671.19

-70.82

-0.33%

1.295.73

0.3

0.02%

1.221.52

10.46

3.29%

21.742.01

288.66

1.35%

1.295.43

27.87

2.20%

1.211.06

7.8

3.41%

21.453.35

263.94

1.25%

1.267.56

25.16

2.03%

1.203.26

5.94

-2.46%

21.189.41

70

0.33%

1.242.40

-9.22

-0.74%

1.197.32

-12.64

1.19%

21.119.41

385.03

1.86%

1.251.62

26.25

2.14%

1.209.96

-0.63

2.72%

20.734.38

35.07

0.17%

1.225.37

15.77

1.30%

1.210.59

-6.43

2.84%

20.699.31

-34.56

-0.17%

1.209.60

13.42

1.12%

1.217.02

-5.97

5.77%

20.733.87

155.43

0.76%

1.196.18

29.12

2.50%

1.222.99

5.94

1.00%

20.578.44

106.38

0.52%

1.167.06

10

0.86%

1.217.05

18.38

-1.53%

20.472.06

15.62

0.08%

1.157.06

-6.48

-0.56%

1.198.67

12.61

2.59%

20.456.44

51.78

0.25%

1.163.54

16.04

1.40%

1.186.06

13.78

0.62%

20.404.66

518.59

2.61%

1.147.50

24.54

2.19%

1.172.28

1.45

2.32%

19.886.07

218.38

1.11%

1.122.96

17.86

1.62%

1.170.83

2.93

-1.73%

19.667.69

-243.85

-1.22%

1.105.10

-14.59

-1.30%

1.167.90

-8.78

-0.22%

19.911.54

88.96

0.45%

1.119.69

3.44

0.31%

1.176.68

11.89

0.22%

19.822.58

-4.71

-0.02%

1.116.25

-0.13

-0.01%

1.164.79

3.55

-1.55%

19.827.29

-224.62

-1.12%

1.116.38

-11.42

-1.01%

1.161.24

0.12%

20.051.91

34.51

0.17%

1.127.80

1.21

0.11%

1.176.62

-15.38
4.62

-1.05%

20.017.40

-239.39

-1.18%

1.126.59

-11.15

-0.98%

1.172.00

-7.05

0.43%

20.256.79

85.88

0.43%

1.137.74

5.68

0.50%

1.179.05

1.15

2.00%

20.170.91

85.39

0.43%

1.132.06

10.34

0.92%

1.177.90

5.25

0.66%

20.085.52

96.46

0.48%

1.121.72

7.99

0.72%

1.172.65

2.7

1.75%

19.989.06

325.49

1.66%

1.113.73

16.66

1.52%

1.169.95

14.03

-1.18%

19.663.57

-78.13

-0.40%

1.097.07

-8.97

-0.81%

1.155.92

-8.35

-0.07%

19.741.70

-135.77

-0.68%

1.106.04

-6.05

-0.54%

1.164.27

-16.1

0.28%

19.877.47

-76.43

-0.38%

1.112.09

-0.39

-0.04%

1.180.37

4.88

-1.55%

19.953.90

15.53

0.08%

1.112.48

-3.91

-0.35%

1.175.49

12.06

-1.20%

19.938.37

-163.18

-0.81%

1.116.39

-6.76

-0.60%

1.163.43

-18.98

1.32%

20.101.55

170.9

0.86%

1.123.15

10.5

0.94%

1.182.41

4.13

0.86%

19.930.65

157.12

0.79%

1.112.65

10.56

0.96%

1.178.28

8.96

0.57%

19.773.53

-30.47

-0.15%

1.102.09

2.78

0.25%

1.169.32

-15.85

1.42%

19.804.00

125.62

0.64%

1.099.31

11.8

1.09%

1.185.17

24.48

1.59%

19.678.38

-16.28

-0.08%

1.087.51

5.31

0.49%

1.160.69

-1.22

1.60%

19.694.66

-208.09

-1.05%

1.082.20

-1.74

-0.16%

1.161.91

-11.24

-0.81%

19.902.75

-25.95

-0.13%

1.083.94

-1.14

-0.11%

1.173.15

-28.85

0.14%

19.928.70

141.26

0.71%

1.085.08

4.12

0.38%

1.202.00

-4.84

-1.73%

19.787.44

11.79

0.06%

1.080.96

-7.16

-0.66%

1.206.84

-19.38

0.46%

19.775.65

-1.332.11

-6.31%

1.088.12

-33.2

-2.96%

1.226.22

-1.76

-1.03%

21.107.76

1.188.25

5.97%

1.121.32

2.07

0.18%

1.227.98

-14.77

-2.50%

19.919.51

-244.16

-1.21%

1.119.25

-22.9

-2.00%

1.242.75

-25.28

-0.10%

20.163.67

4.34

0.02%

1.142.15

1.08

0.09%

1.268.03

18.1

1.75%

20.159.33

201

1.01%

1.141.07

19.63

1.75%

1.249.93

-2.16

4.26%

19.958.33

242.69

1.23%

1.121.44

27.01

2.47%

1.252.09

8.69

2.78%

19.715.64

-168.02

-0.85%

1.094.43

5.21

0.48%

1.243.40

-14.8

0.00%

19.883.66

102.68

0.52%

1.089.22

3.12

0.29%

1.258.20

12.54

-0.10%

19.780.98

5.72

0.03%

1.086.10

0.28

0.03%

1.245.66

-0.65

0.75%

19.775.26

24.51

0.12%

1.085.82

3.98

0.37%

1.246.31

-7.41

-1.55%

19.750.75

-232.53

-1.16%

1.081.84

-14.04

-1.28%

1.253.72

3.23

3.16%

19.983.28

319.3

1.62%

1.095.88

23.77

2.22%

1.250.49

12.71

1.49%

19.663.98

197.28

1.01%

1.072.11

12.13

1.14%

1.237.78

20.6

-1.22%

19.466.70

-234.77

-1.19%

1.059.98

-12.86

-1.20%

1.217.18

-1.49

-2.41%

19.701.47

-197.8

-0.99%

1.072.84

-15.89

-1.46%

1.218.67

-24.44

2.60%

19.899.27

228.95

1.16%

1.088.73

16.87

1.57%

1.243.11

31.58

1.16%

19.670.32

363.62

1.88%

1.071.86

16.2

1.53%

1.211.53

8.02

0.41%

19.306.70

48.23

0.25%

1.055.66

2.66

0.25%

1.203.51

-0.69

-0.83%

19.258.47

-182.84

-0.94%

1.053.00

-9.83

-0.92%

1.204.20

-16.57

3.35%

19.441.31

111.37

0.58%

1.062.83

14.82

1.41%

1.220.77

3.76

2.39%

19.329.94

-117.18

-0.60%

1.048.01

6.33

0.61%

1.217.01

0.69

0.67%

19.447.12

115.86

0.60%

1.041.68

7.32

0.71%

1.216.32

3.25

1.42%

19.331.26

57.14

0.30%

1.034.36

7.51

0.73%

1.213.07

-4.77

1.42%

19.274.12

-78.09

-0.40%

1.026.85

2.01

0.20%

1.217.84

12.17

0.01%

19.352.21

138.69

0.72%

1.024.84

4.37

0.43%

1.205.67

24.1

-1.92%

19.213.52

-101.07

-0.52%

1.020.47

-10.37

-1.01%

1.181.57

5.87

-0.49%

19.314.59

-52.65

-0.27%

1.030.84

-1.96

-0.19%

1.175.70

-2.1

0.06%

19.367.24

91.68

0.48%

1.032.80

3.56

0.35%

1.177.80

2.37

2.06%

19.275.56

-178.53

-0.92%

1.029.24

0.31

0.03%

1.175.43

-1.28

1.12%

19.454.09

-126.65

-0.65%

1.028.93

-1.03

-0.10%

1.176.71

0.23

-3.11%

19.580.74

-149.66

-0.76%

1.029.96

-15.64

-1.50%

1.176.48

-4.65

3.25%

19.730.40

207.4

1.06%

1.045.60

17.81

1.73%

1.181.13

14.54

4.46%

19.523.00

14.65

0.08%

1.027.79

13.58

1.34%

1.166.59

-3.05

-0.21%

19.508.35

12.73

0.07%

1.014.21

0.85

0.08%

1.169.64

2.77

-0.15%

19.495.62

99.78

0.51%

1.013.36

3.41

0.34%

1.166.87

3.4

1.00%

19.395.84

9.76

0.05%

1.009.95

3.91

0.39%

1.163.47

-3.18

-2.36%

19.386.08

-74.37

-0.38%

1.006.04

-10.44

-1.03%

1.166.65

-11.94
-3.31

1.53%

19.460.45

174

0.90%

1.016.48

11.28

1.12%

1.178.59

-3.01%

19.286.45

-383.9

-1.95%

1.005.20

-22.08

-2.15%

1.181.90

-3.02

-1.20%

19.670.35

103.94

0.53%

1.027.28

-0.78

-0.08%

1.184.92

17.25

1.41%

19.566.41

52.97

0.27%

1.028.06

4.96

0.48%

1.167.67

3.52

0.92%

19.513.44

216.91

1.12%

1.023.10

11.03

1.09%

1.164.15

-0.24

0.59%

19.296.53

131.58

0.69%

1.012.07

6.58

0.65%

1.164.39

7.91

1.60%

19.164.95

380.03

2.02%

1.005.49

17.76

1.80%

1.156.48

30.01

2.18%

18.784.92

509.46

2.79%

987.73

23.89

2.48%

1.126.47

33.43

-6.78%

18.275.46

-1.058.15

-5.47%

963.84

-59.58

-5.82%

1.093.04

-66.26

-3.24%

19.333.61

-661.81

-3.31%

1.023.42

-32.77

-3.10%

1.159.30

-31.86

0.17%

19.995.42

106.33

0.53%

1.056.19

4.09

0.39%

1.191.16

7.71

-2.77%

19.889.09

-857.8

-4.13%

1.052.10

-38.6

-3.54%

1.183.45

-49.28

-3.20%

20.746.89

472.19

2.33%

1.090.70

4.25

0.39%

1.232.73

22.38

-0.57%

20.274.70

7.85

0.04%

1.086.45

-1.57

-0.14%

1.210.35

-7.85

1.18%

20.266.85

163.23

0.81%

1.088.02

10.07

0.93%

1.218.20

20.19

0.01%

20.103.62

-9.01

-0.04%

1.077.95

-0.28

-0.03%

1.198.01

2.09

1.66%

20.112.63

163.49

0.82%

1.078.23

10.85

1.02%

1.195.92

-2.05
14.74

0.62%

19.949.14

3.13

0.02%

1.067.38

0.93

0.09%

1.197.97

-2.32%

19.946.01

131.24

0.66%

1.066.45

-4.18

-0.39%

1.183.23

21.9

-0.47%

19.814.77

-12.44

-0.06%

1.070.63

-1.92

-0.18%

1.161.33

-3.26

1.07%

19.827.21

89.56

0.45%

1.072.55

6.74

0.63%

1.164.59

10.95

0.04%

19.737.65

315.43

1.62%

1.065.81

9.62

0.91%

1.153.64

17.92

-2.07%

19.422.22

-439.26

-2.21%

1.056.19

-22.52

-2.09%

1.135.72

-32.28

-0.96%

19.861.48

69.7

0.35%

1.078.71

-0.76

-0.07%

1.168.00

11.82

-0.50%

19.791.78

-50.47

-0.25%

1.079.47

-1.9

-0.18%

1.156.18

0.69

0.06%

19.842.25

183.17

0.93%

1.081.37

6.75

0.63%

1.155.49

4.13

-0.09%

19.659.08

-48.22

-0.24%

1.074.62

-1.49

-0.14%

1.151.36

5.58

-0.94%

19.707.30

-184.33

-0.93%

1.076.11

-9.6

-0.88%

1.145.78

-16.6

0.58%

19.891.63

-71.39

-0.36%

1.085.71

0.13

0.01%

1.162.38

-4.55

1.15%

19.963.02

271.23

1.38%

1.085.58

13.18

1.23%

1.166.93

33.4

1.06%

19.691.79

104.94

0.54%

1.072.40

7.18

0.67%

1.133.53

9.75

-1.19%

19.586.85

221.47

1.14%

1.065.22

3.26

0.31%

1.123.78

15.75

-0.13%

19.365.38

15.19

0.08%

1.061.96

-0.03

0.00%

1.108.03

9.47

-0.27%

19.350.19

283.7

1.49%

1.061.99

7.7

0.73%

1.098.56

11.66

1.05%

19.066.49

-84.87

-0.44%

1.054.29

0.59

0.06%

1.086.90

-3.86

-0.19%

19.151.36

-89.08

-0.46%

1.053.70

-2.62

-0.25%

1.090.76

-4.47

1.17%

19.240.44

65.2

0.34%

1.056.32

7.56

0.72%

1.095.23

-3.61

-0.09%

19.175.24

111.95

0.59%

1.048.76

4.89

0.47%

1.098.84

15.63

3.94%

19.063.29

371.96

1.99%

1.043.87

23.43

2.30%

1.083.21

22.38

0.43%

18.691.33

135.07

0.73%

1.020.44

1.33

0.13%

1.060.83

0.55

-1.93%

18.556.26

-236.75

-1.26%

1.019.11

-14.37

-1.39%

1.060.28

-15.81

-0.72%

18.793.01

-33.63

-0.18%

1.033.48

-3.46

-0.33%

1.076.09

6.74

-0.69%

18.826.64

-74.37

-0.39%

1.036.94

-6.16

-0.59%

1.069.35

2.61

-1.83%

18.901.01

31.48

0.17%

1.043.10

-4.63

-0.44%

1.066.74

-1.72

-1.04%

18.869.53

134.99

0.72%

1.047.73

0.99

0.09%

1.068.46

3.58

2.74%

18.734.54

174.2

0.94%

1.046.74

15.88

1.54%

1.064.88

8.55

-2.30%

18.560.34

-368.03

-1.94%

1.030.86

-20.68

-1.97%

1.056.33

-17.9

-1.71%

18.928.37

-2.9

-0.02%

1.051.54

-7.17

-0.68%

1.074.23

-1.36

-2.18%

18.931.27

-98.59

-0.52%

1.058.71

-10.35

-0.97%

1.075.59

-1.52

0.98%

19.029.86

381.03

2.04%

1.069.06

17.65

1.68%

1.077.11

19.6

-2.70%

18.648.83

-105.64

-0.56%

1.051.41

-14.47

-1.36%

1.057.51

0.16

8.61%

18.754.47

1.111.70

6.30%

1.065.88

65.88

6.59%

1.057.35

57.35

2.25%

17.642.77

446.22

2.59%

1.000.00

N/A

N/A

1.000.00

N/A

BET-NG%
0.00%
0.76%
0.25%
0.24%
-0.63%
-1.39%
-0.58%
1.80%
-2.81%
-0.85%
-0.26%
-1.55%
-0.12%
0.62%
1.33%
-1.35%
-0.60%
1.49%
-0.99%
2.06%
-1.54%
0.21%
2.36%
-0.06%
1.28%
-0.66%
-0.19%
1.12%
-1.38%
2.10%
0.45%
-0.70%
1.16%
1.73%
-0.40%
2.40%
1.19%
0.32%
0.29%
-0.08%
-0.12%
-0.04%
-0.11%
0.13%
2.39%
1.26%
0.67%
-0.14%
-0.04%
-0.57%
2.11%
1.70%
0.56%
1.15%
0.23%

0.43%
0.18%
-0.18%
1.12%
4.09%
0.42%
-2.42%
-1.26%
0.02%
0.54%
0.71%
-0.26%
2.12%
1.03%
-3.34%
0.65%
-0.96%
-0.97%
0.61%
-0.42%
-0.67%
1.75%
-0.49%
2.06%
-1.11%
2.97%
1.26%
1.01%
-0.46%
3.33%
1.20%
0.88%
0.39%
-1.56%
-0.07%
2.51%
-2.02%
1.10%
-0.97%
0.97%
0.55%
2.52%
-1.48%
1.16%
-4.81%
-0.47%
-1.15%
1.28%
0.09%
-2.30%
-1.34%
-0.21%
0.92%
0.69%
0.65%
0.37%

0.93%
-0.99%
-0.02%
0.00%
0.92%
2.66%
1.54%
0.62%
-0.81%
0.61%
1.21%
-2.02%
-1.43%
-0.80%
2.62%
-2.98%
-2.60%
-0.96%
0.21%
0.55%
-0.64%
-0.14%
2.88%
-1.17%
-0.43%
4.91%
-1.27%
0.74%
-2.05%
-0.42%
1.46%
3.71%
3.54%
-4.41%
-1.75%
0.10%
0.87%
-0.22%
-0.89%
1.06%
0.44%
2.78%
2.78%
0.23%
0.54%
-1.05%
-0.16%
2.07%
-1.98%
2.42%
0.34%
0.92%
0.13%
2.30%
2.16%
1.18%

-3.54%
-0.44%
-1.76%
0.10%
1.46%
-1.76%
-0.13%
1.66%
1.50%
2.54%
-3.05%
1.03%
-4.00%
0.26%
1.22%
-1.41%
0.72%
0.80%
0.29%
1.66%
0.58%
-1.55%
2.58%
-0.64%
2.87%
0.11%
-1.60%
0.84%
0.61%
0.15%
-2.29%
1.67%
3.34%
-0.77%
1.58%
2.28%
0.33%
-0.04%
-1.00%
0.38%
-1.32%
1.42%
-1.24%
-0.54%
0.76%
-0.49%
1.29%
0.00%
0.79%
-1.74%
1.04%
-0.80%
-1.34%
2.90%
1.98%
-4.52%

-3.09%
-2.89%
-0.03%
0.72%
2.73%
-0.51%
0.31%
1.09%
0.33%
0.03%
3.66%
3.45%
0.97%
0.98%
-2.99%
1.28%
1.69%
-4.04%
1.64%
2.47%
5.50%
2.69%
-5.08%
-1.18%
-3.26%
-0.44%
-1.07%
9.48%
1.03%
2.63%
-1.67%
4.72%
0.16%
-0.41%
2.12%
3.20%
1.16%
1.89%
-1.59%
-3.15%
5.27%
0.82%
-0.86%
-1.11%
-0.46%
2.10%
3.13%
-2.22%
0.89%
-0.21%
3.02%
2.97%
2.29%
-4.05%
-2.81%
0.90%

3.72%
-1.83%
2.61%
1.88%
3.52%
-0.53%
-0.28%
2.19%
2.48%
1.61%
-1.67%
2.05%
-2.82%
4.92%
-2.99%
4.95%
-0.70%
1.12%
-0.34%
0.92%
-1.20%
-2.92%
-0.25%
-1.46%
3.98%
3.59%
-6.68%
-3.10%
-2.08%
-0.71%
0.39%
-1.13%
-0.40%
0.43%
3.10%
-2.73%
0.53%
0.12%
-0.69%
1.63%
-1.36%
0.41%
2.89%
-5.53%
-2.12%
-5.54%
-5.84%
-2.14%
1.78%
-0.48%
-0.82%
-0.18%
4.08%
1.99%
-2.45%
-1.83%

7.58%
4.34%
3.71%
-0.05%
-1.85%
0.22%
0.27%
0.68%
-1.68%
-1.52%
-1.32%
-1.00%
-0.23%
1.95%
-1.59%
-0.30%
0.14%
-2.05%
-0.07%
-0.61%
-1.63%
3.13%
2.91%
1.87%
-5.21%
-2.96%
0.55%
-4.18%
3.12%
-4.46%
-3.88%
-6.36%
8.28%
1.78%
0.18%
-5.18%
10.66%
6.72%
-0.82%
2.59%
6.35%
8.64%
-10.95%
-13.24%
-6.85%
-5.64%
-2.91%
0.75%
-5.30%
-1.96%
-6.96%
14.40%
10.52%
-14.15%
-3.84%
-10.26%

-4.41%
-5.74%
0.59%
0.46%
2.25%
-3.93%
-1.72%
-2.61%
0.31%
0.52%
-4.49%
0.29%
11.16%
-4.91%
0.43%
-5.85%
-4.81%
-0.24%
-2.74%
-2.17%
-1.16%
2.14%
-2.49%
-0.76%
-0.39%
1.06%
0.90%
-0.98%
0.39%
-0.76%
-1.93%
-0.41%
0.38%
-1.03%
-2.96%
2.34%
-1.37%
-0.72%
-0.63%
-2.58%
-2.18%
1.38%
-0.22%
3.02%
-1.88%
0.97%
2.28%
1.29%
-1.13%
2.87%
1.47%
-1.27%
-0.89%
1.51%
2.44%
-1.67%

0.38%
1.83%
4.80%
-3.13%
-3.97%
-1.06%
-1.66%
-1.04%
2.05%
-0.05%
-0.54%
-0.53%
-1.32%
1.33%
-3.28%
-0.35%
0.79%
-1.84%
-1.38%
-1.75%
-1.03%
-2.12%
-1.67%
-1.69%
0.66%
-0.35%
0.39%
-0.84%
1.10%
-2.31%
-0.71%
0.33%
-0.26%
-3.20%
-0.77%
0.72%
2.45%
1.96%
-0.14%
1.54%
-0.74%
-0.47%
-1.91%
-0.44%
-0.17%
1.63%
3.02%
3.14%
2.35%
-0.50%
-0.26%
-1.29%
-0.63%
-0.38%
-0.46%
2.02%

-0.60%
1.29%
1.89%
1.77%
-1.06%
-1.02%
0.97%
0.86%
0.37%
-0.13%
0.32%
-4.92%
-1.90%
-1.01%
-0.86%
-0.43%
1.54%
0.87%
-0.80%
1.19%
0.36%
-0.06%
1.42%
-0.37%
-0.66%
-1.00%
-0.42%
0.90%
-5.24%
-0.12%
1.66%
-2.54%
0.90%
-0.65%
0.88%
-0.42%
1.93%
-0.43%
0.63%
0.06%
0.87%
-2.19%
-1.09%
-0.86%
-2.30%
1.13%
4.20%
-0.57%
2.74%
0.38%
-0.14%
-0.31%
-3.13%
0.96%
0.94%
0.58%

-2.86%
-0.04%
0.19%
-0.49%
-3.64%
0.95%
-1.38%
-3.46%
1.06%
1.77%
-3.89%
4.10%
2.89%
-1.83%
-4.57%
-3.53%
0.32%
0.65%
-4.35%
-0.16%
-3.02%
-0.93%
-3.13%
-0.92%
-1.50%
-1.76%
1.83%
-2.11%
1.74%
1.29%
-0.51%
2.72%
-1.50%
1.30%
-0.82%
-1.18%
0.11%
-1.02%
0.11%
2.82%
2.01%
0.58%
-0.80%
3.74%
2.78%
-1.99%
-0.34%
0.54%
2.56%
-0.84%
-2.30%
-1.95%
-0.57%
-0.79%
-0.60%
1.61%

-0.37%
-2.78%
-1.55%
-1.51%
0.32%
-2.24%
-2.43%
-1.39%
0.40%
1.11%
-1.38%
0.45%
-1.61%
-1.29%
-1.23%
5.51%
-0.51%
-2.37%
-1.49%
0.35%
-1.07%
0.62%
-0.49%
-1.56%
1.15%
-1.16%
1.60%
1.21%
0.35%
1.00%
2.83%
-0.46%
1.55%
-1.32%
-1.00%
-2.62%
0.02%
0.31%
-1.17%
2.61%
-1.26%
-0.12%
0.04%
-0.92%
-1.45%
-0.48%
-1.38%
-0.62%
0.22%
-0.32%
-0.20%
-1.08%
-1.95%
-3.65%
3.14%
7.61%

5.93%
-1.64%
3.83%
2.43%
-0.18%
1.40%
-0.92%
-2.66%
-2.93%
-1.02%
-0.60%
-1.88%
0.00%
0.59%
0.38%
-0.57%
-0.04%
0.77%
-2.08%
3.43%
-0.64%
-2.59%
-2.51%
-2.67%
-0.73%
0.88%
1.25%
1.10%
1.26%
-3.09%
0.56%
1.33%
3.30%
-3.07%
2.44%
0.67%
-0.69%
3.98%
3.01%
2.62%
0.86%
0.65%
0.50%
-1.04%
-0.05%
-0.53%
-0.49%
0.49%
1.53%
1.06%
1.18%
0.12%
0.25%
-0.75%
1.02%
0.31%

-1.31%
0.39%
-0.60%
0.10%
0.45%
0.23%
1.21%
-0.72%
-1.36%
0.42%
1.04%
-1.61%
0.35%
0.77%
-1.34%
2.11%
-0.10%
-0.96%
-2.40%
-0.40%
-1.58%
-0.14%
-1.19%
-1.99%
1.45%
-0.17%
0.70%
-1.18%
1.01%
-0.05%
-0.59%
0.26%
1.03%
1.69%
-0.12%
-1.97%
2.61%
0.67%
-0.06%
-1.36%
0.31%
0.06%
0.27%
-0.39%
1.01%
2.04%
0.50%
-0.18%
0.20%
-0.11%
0.02%
-0.39%
1.25%
-0.26%
0.24%
0.29%

-0.27%
-1.01%
-0.28%
-0.25%
1.48%
0.30%
-0.02%
0.68%
2.66%
3.06%
-5.72%
-2.67%
0.65%
-4.00%
1.85%
-0.64%
1.69%
0.17%
-0.17%
1.25%
1.89%
-0.28%
0.95%
1.58%
-2.76%
1.02%
0.06%
0.36%
0.49%
-1.43%
-0.39%
2.95%
0.87%
1.42%
0.86%
1.07%
-0.35%
-0.41%
-0.33%
1.44%
2.11%
0.05%
-1.47%
0.63%
0.24%
-0.16%
0.34%
0.81%
-1.67%
-0.13%
-0.14%
1.85%
0.02%
5.73%
N/A

Data

BET

BET-C

BET-FI

ROTX

BET-XT

BET-NG

(Lei)

(Lei)

(Lei)

(Lei)

(Lei)

(Lei)

Data

BET
-0.26%
0.02%
8.56%
-0.04

4/30/2010

5727.85

3434.75

29556.2

11718.76

562.48

785.67

4/30/2010

0.12

3/31/2010

5965.35

3519.93

32132.89

11931.93

593.63

805.64

3/31/2010

0.05

2/26/2010

5328.45

3063.63

29461.88

10601.87

529.99

715.07

2/26/2010

0.08

1/29/2010

5065.43

2966.73

27860

10391.34

511.04

652.61

1/29/2010

-0.03

12/24/2009

4690.57

2714.77

23885.96

9674.67

461.95

596.16

12/24/2009

0.08

11/30/2009

4841.58

2781.45

23700.17

10026.26

472.25

604.81

11/30/2009

0.02

10/30/2009

4469.06

2653.02

21264.81

9383.14

431.26

593.26

10/30/2009

0.03

9/30/2009

4397.4

2657.78

25278.2

9385.53

448.32

590.84

9/30/2009

0.08

8/31/2009

4249.22

2519.07

21494.95

9021.4

413.84

539.94

8/31/2009

0.14

7/31/2009

3920.3

2318.34

18583.22

8022.4

373.38

527.04

7/31/2009

0.03

6/30/2009

3434.43

2104.6

16656.32

6850.06

330.11

495.42

6/30/2009

0.10

5/29/2009

3341.53

2060.35

16109.43

6582.29

319.68

487.87

5/29/2009

0.29

4/30/2009

3048.92

1949.17

18524.97

5970.38

316.13

428.51

4/30/2009

0.25

3/31/2009

2367.47

1550.82

10784.29

4678.17

224.76

347.91

3/31/2009

-0.16

2/27/2009

1899.14

1244.65

8160.85

3484.46

175.12

297.13

2/27/2009

-0.22

1/30/2009

2253.02

1510.65

9707.83

4504.62

211.76

330.11

1/30/2009

-0.03

12/23/2008

2901.1

1977.1

12549.53

6590.32

277.36

348.43

12/23/2008

0.04

11/28/2008

2980.39

2177.39

14651.62

6816.58

294.5

365.63

11/28/2008

-0.33

10/31/2008

2866.35

2169.66

11059.04

6796.16

267.37

356.22

10/31/2008

-0.21

9/30/2008

4258.04

3235.74

25392

10427.19

445.78

605.56

9/30/2008

-0.09

8/29/2008

5420.87

4055.2

31538

12927.58

564.73

760.8

8/29/2008

-0.09

7/31/2008

5948.77

4385.25

34582.03

13983.65

621.72

806.82

7/31/2008

-0.17

6/30/2008

6502.65

4637.5

46270.19

14843.22

721.86

834.48

6/30/2008

0.11

5/30/2008

7805.21

5488.62

56007.51

17907.23

871.11

984.11

5/30/2008

0.01

4/30/2008

7020.48

5028.04

52494.46

16408.71

793.19

886.29

4/30/2008

-0.07

31.03.2008

6920.01

4964.97

52715.06

15654.91

795.95

900.25

31.03.2008

-0.01

29.02.2008

7444.05

5202.33

60544.52

16438.77

862.76

947.33

29.02.2008

-0.24

31.01.2008

7494.53

5167.49

61022.23

16568.1

861.02

996.98

31.01.2008

0.10

21.12.2007

9825.38

6665.47

78669.68

21705

1168.51

1258.18

21.12.2007

-0.11

30.11.2007

8893.36

6278.77

70921.03

19733.58

1073.38

1176.81

30.11.2007

0.03

31.10.2007

9950.13

6914.5

80216.19

21842.59

1192.7

1301.37

31.10.2007

-0.07

28.09.2007

9635.38

6605.92

77883.22

21225.73

1234.6

1285.53

28.09.2007

0.02

29.08.2007

10409.71

7014.9

84602.66

22874.98

1322.49

1494.01

29.08.2007

0.06

31.07.2007

10197.47

7017.79

86358.09

22663.69

1335.51

1340.62

31.07.2007

0.12

29.06.2007

9665.61

6559.52

87432.87

21742.01

1295.43

1211.06

29.06.2007

-0.01

31.05.2007

8663.55

5907.31

71498.94

19989.06

1113.73

1169.95

31.05.2007

0.03

27.04.2007

8780.96

5943.35

65792.17

19883.66

1089.22

1258.2

27.04.2007

-0.02

30.03.2007

8547.46

5560.16

59230.77

19314.59

1030.84

1175.7

30.03.2007

0.00

28.02.2007

8749.46

5618.57

59753.57

19889.09

1052.1

1183.45

28.02.2007

0.09

31.01.2007

8755.03

5457.02

63855.44

19586.85

1065.22

1123.78

31.01.2007

19.12.2006

8050.18

5025.08

63011.74

17642.77

1000

1000

19.12.2006

BET-C

BET-FI

ROTX

BET-XT

BET-NG

Medie anual

BET

BET-C

BET-FI

-0.50%

0.36%

-0.35%

-0.50%

-0.28%

-0.62%

0.17%

0.02%

-0.23%

0.21%

7.84%

11.35%

9.52%

9.31%

7.43%

pe 3 ani
pe 2 ani
pe un an

-3.15%
0.23%
102.73%

-5.94%
-7.41%
94.07%

4.26%
2.04%
136.21%

-0.02

-0.08

-0.02

-0.05

-0.02

0.15

0.09

0.13

0.12

0.13

0.03

0.06

0.02

0.04

0.10

0.09

0.17

0.07

0.11

0.09

-0.02

0.01

-0.04

-0.02

-0.01

0.05

0.11

0.07

0.10

0.02

0.00

-0.16

0.00

-0.04

0.00

0.06

0.18

0.04

0.08

0.09

0.09

0.16

0.12

0.11

0.02

0.10

0.12

0.17

0.13

0.06

0.02

0.03

0.04

0.03

0.02

0.06

-0.13

0.10

0.01

0.14

0.26

0.72

0.28

0.41

0.23

0.25

0.32

0.34

0.28

0.17

-0.18

-0.16

-0.23

-0.17

-0.10

-0.24

-0.23

-0.32

-0.24

-0.05

-0.09

-0.14

-0.03

-0.06

-0.05

0.00

0.32

0.00

0.10

0.03

-0.33

-0.56

-0.35

-0.40

-0.41

-0.20

-0.19

-0.19

-0.21

-0.20

-0.08

-0.09

-0.08

-0.09

-0.06

-0.05

-0.25

-0.06

-0.14

-0.03

-0.16

-0.17

-0.17

-0.17

-0.15

0.09

0.07

0.09

0.10

0.11

0.01

0.00

0.05

0.00

-0.02

-0.05

-0.13

-0.05

-0.08

-0.05

0.01

-0.01

-0.01

0.00

-0.05

-0.22

-0.22

-0.24

-0.26

-0.21

0.06

0.11

0.10

0.09

0.07

-0.09

-0.12

-0.10

-0.10

-0.10

0.05

0.03

0.03

-0.03

0.01

-0.06

-0.08

-0.07

-0.07

-0.14

0.00

-0.02

0.01

-0.01

0.11

0.07

-0.01

0.04

0.03

0.11

0.11

0.22

0.09

0.16

0.04

-0.01

0.09

0.01

0.02

-0.07

0.07

0.11

0.03

0.06

0.07

-0.01

-0.01

-0.03

-0.02

-0.01

0.03

-0.06

0.02

-0.01

0.05

0.09

0.01

0.11

0.07

0.12

0.90
0.60
0.30
0.00
-0.30
-0.60
-0.90

BET

BET-C

BET-C

ROTX

BET-XT

BET-NG

-4.21%
0.26%
114.27%

-5.95%
-2.71%
111.66%

-3.36%
2.52%
89.20%

BET-FI

ROTX

Abatere
medie
anual
pe 3 ani
pe 2 ani
pe un an

BET-XT

BET

BET-C

BET-FI

ROTX

BET-XT

43.84%
48.30%
31.05%

42.19%
46.74%
29.33%

71.63%
82.42%
72.26%

48.17%
54.46%
36.23%

51.00%
56.84%
41.64%

BET-NG

BET-NG
41.10%
44.05%
25.17%

1960

58.11

3.1

Earnings
Yield
5.34%

...
2009

1115.1

59.65

5.35%

0.14%

Industry
Name

Number of
Firms

Unlevered
Beta

Correlation
with market

Total Beta

Building
Materials

53

0.89

31.39%

2.84

Industry
Name

Number of
Firms

MV Debt
Ratio

BV Debt Ratio

Effective
Tax Rate

Insider
Holdings

Building
Materials

Std
Deviation
in Prices

53

45.59%

50.61%

14.56%

7.36%

85.39%

Year

S&P 500 Earnings

T.Bill
Rate
0.0266

T.Bond
Rate
2.76%

Analyst
Growth

3.84%

7.20%

1.837897
1.130266
Un-levered portfolio beta = [Levered portfolio beta + (Wd / We) d] / [1 + Wd / We]

Equity Risk
Premium

ERP/Riskfree
Rate

4.36%

1.14

EBITDA/Value

Fixed Assets/BV
of Capital

Capital
Spending/BV of

16.01%

59.85%

5.95%

1
2

EVALUAREA PROIECTULUI de INVESTITII (VAN; RIR; )

3
4
5
6

Piaa

Segment

Preul de vnzare unitar

296.5

9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

Cheltuielile variabile unitare


Cheltuielile fixe

177.8
4000

32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

Explicaii

Anii
0

1
2
3
4
5
6
7
8
9
10
11

2
802

Starea probabil (P;S;p;v;F;D)


1 + Rata inflaiei

3
898 826.325

0.2%

4%

10%

15%

10%

296.5

296.5

296.5

296.5

296.5

474.44
2000

177.82
1000

177.77
1000

177.925
1000

177.83
1000

1.05

Piaa
Segment
Preul de vnzare unitar
Cheltuielile variabile unitare

802
0.002
311.3
498.2

Vnzri
S = 124514
Cheltuieli variabile
Cheltuieli fixe
Amortizare
Dobnzi
Profit inainte de impozit
Impozit pe profit
Profit net
S = 25225
Investiii
Durata de rotaie a ACR nete
Active circulante nete

499
-799
-2100
-1250
0
-3650
912
-2737

-4000

-4000
1000
-3000
10000
0

378.585
525

897.9999999
0.04
326.9
196.0

25%

25%
0.16663

826.33
0.1
343.2
205.8

750.985 750.425
0.15
0.1
360.4
378.4
216.3
227.0

11742 28362
-7042 -17005
-1103
-1158
-1250
-1250
0
0
2347
8950
-587
-2237
1761
6712
36
1174

Anii
0
1
2
12 Cash flow disponibil
-13000
-2012
2362
13 Costul capitalului
14.29% 20.0%
Valoarea prezent
S = 15195
-1677
1640
=NPV(E34,F33:L33)
14 Valoarea actualizat net
2195 <=E35+E33
15 Rata intern de rentabilitate
24% <=IRR(E33:L33)
16 RIR modificat
22% <=MIRR(E33:L33,E34,E34)
17 Termenul de recuperare
3.61 <=MIN(J40:Q40)
18 TR actualizat
5.43 <=MIN(J42:Q42)
19 Indicele de profitabilitate
16.9% <=-E37/E33

Cota de impozit
Cota de amortizare

4
5
750.985 750.425

25%
0.166632

36
2836
3
6300

40598
-24362
-1216
-1250
0
13770
-3443
10328

28397
-17032
-1276
-1250
0
8839
-2210
6630

36
4060

36
2840

4
10354

5
9100

3646
4993
3657
=H33*1/(1+$E$34)^H32 . . .
= E33
0
Cash-flow-uri cumulative -13000
Termenul de recuperare FALSE
CF actualiz. cumulative
TR actualizat

25%
0.1666

-13000
FALSE
=IF(J41>0,I39+ABS(I41)/E35) . . .

25%
25%
0.16663 0.16663

A
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

B
Piaa
-10%
-5%
0%
5%
10%

C
=$D$52
*(1+C50

721.8
761.9
802
842.1
882.2

2195 < =D48 Segmentul


504 < {=TABLE(,F6)}
-10%
1350
-5%
2195
0%
3040
5%
3885
10%

0.0018
0.0019
0.002
0.0021
0.0022

2195
504
1350
2195
3040
3885

Preul unitar
-10%
-5%
0%
5%
10%

267
282
297
311
326

2195
-2270
-38
2195
4427
6659

Ch.var.unitare
-10%
-5%
0%
5%
10%

427
451
474
498
522

2195
4969
3582
2195
808
-579

Chelt.fixe
-10%
-5%
0%
5%
10%

1800
1900
2000
2100
2200

2195
2550
2372
2195
2017
1840

Dur.rot.ACRnete
-10%
-5%
0%
5%
10%

341
360
379
398
416

2195
2303
2249
2195
2141
2086

D
iniial
-10%
-5%
0%
5%
10%
Variaie

Matricea VAN pt. diferite variaii fa de starea iniial


Piaa Segmentul
Pre unitar
Var.unitare
Ch.fixe
Dur.rot.ACR
504
504
-2270
4969
2550
2303
1350
1350
-38
3582
2372
2249
2195
2195
2195
2195
2195
2195
3040
3040
4427
808
2017
2141
3885
3885
6659
-579
1840
2086
3381

9000
8000
7000
6000
5000
4000
3000
2000
1000
0
-1000
-2000
-3000
-4000

3381

8929

5548

710

217

Piata

Segmentul

Pretul unitar

Ch.Var.Unitare

Chelt.Fixe

Dur.Rot.ACR

VAN (mii
RON)

Variaii n raport cu starea iniial (%)

-10%

-5%

Anii
0
Cash flow disponibil (CFD)
-13000
Costul capitalului (k)20%
CFD echivalent cert
-13000

0%

1
-2012
-1789

5%

10%

2
3
4
2362
6300
10354
Rata de dobnd fr risc (Rf)
1867
4429
6472

5
9100
5058

A
103
104
105
106
107
108
109
110
111
112
113
114

=E100*((1+$K$101)/(1+$E$101))^E99 . . .

V0 @ 20%
V0 @ 20%

VAN @ 20%
VAN @ 6,7%

15195 < =NPV(E101,F100:L100)


15195 < =NPV(K101,F102:L102)

Anii
Cash flow disponibil (CFD)

0
-13000

1
-1789

2
1867

V0 @ 6,7% =

8602

V0 @ 20% =

6592 < =J110+K110+L110


15195 < =E111+E112
2195 < =E113+E109

V0 =
VAN =

< =NPV(K101,F109,G109,H109,I109)

3
4429

4
6472

2195
2195
5
9100
3656.92
=J109/(1+$E$101)^J108 . . .

K
1
INVESTITII (VAN; RIR;
2
)
3
4
5
6
6 625.625
7

6%

296.5

9 177.895
10
1000
11
12
13
14
15
16 625.62
17
0.06
18
397.3
19
238.4
20
21
14915
22
-8949
23
-1340
24
-1250
25
0
26
3376
27
-844
28
2532
29
30
36.55
31
1514

3000 Preul de revnzare al IMOn+1

500
-125
375
2500

Plusvaloarea din revnzarea IMOn+1


Impozitul pe profit
Plusvaloarea net din revnzarea IMOn+1
Valoarea net contabil

1514 Valoarea de recuperat a ACRnete

32
6
7
33 5108
4389 VRn+1
34
35 1711
1225
36
37 =J39+F33 . . .
38
1
2
3
4
39 -15012 -12651 -6351 4004
40 FALSE FALSE FALSE 3.61
41 -14677 -13037 -9391 -4398
42 FALSE FALSE FALSE FALSE
=IF(J41>0,I39+ABS(I41)/E35)
...
43
44
45
25% 25%
46 0.1666
47
48

13103

18211

22600

. . . =P39+L33

4.44

7.57

10.15

. . . =IF(Q39>0,P38+ABS(P39)/L33)

-741

970

2195

FALSE

5.43

6.79

. . . =P41+L35

K
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
6
100 5108
101 6.7%
102 2524

7
4389
1929

K
L
103
104
105 < =D105+E100
106 < =D106+E102
107
108
6
7
109 5108
4389
110 1710.5 1225
=J109/(1+$E$101)^J108
...
111
112
113
114

V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

Y
Anii

Teren
Cldire
Echipament
Cheltuieli de organizare
de santier i amenajri
Economia/majorarea de
impozit pe profit
Total cheltuieli iniiale
de investiii

AA

AB

AC

AD

AE

0
Valoare
a iniial
1300
3000
5700

0
300
950

0
300
950

0
300
950

0
300
950

0
300
950

4000

-1000

Amortizri anuale

-13000 1250 1250 1250 1250 1250

V
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

AA

AB

AC

AD

AE

V
103
104
105
106
107
108
109
110
111
112
113
114

AA

AB

AC

AD

AE

AF
1
2
Amortizri anuale

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

AG

AH

7
Valoare
Valoarea de
a
revnzare
rmas
0
1300
1300
300
1200
1700
950
0
6

125

1250

2500

2875

SIMULAREA
I0 =

MONTE

-13000

P*S(0) =
0
P*S(1) =
1.604
P*S(2) =
35.92
P*S(3) = 82.6325
P*S(4) = 112.6477
P*S(5) = 75.0425
P*S(6) = 37.5375
p(1-6) =

296.5

v(1) =
v(2) =
v(3) =
v(4) =

474.44

177.925

v(5) =

178

v(6) =

177.895

Indicatori

F(1) =
F(2-6) =

2000

Amo(1-6)

1250

1000

t=
D(1) =
D(2-5) =
D(6) =

0.25

k=

177.82

36.55
20%

177.77

s(eP*S)
s(ep;v)
s(epinfl)

0.025

Sim 2

Sim 3

1.478096 1.699472
1.617274 1.570066 1.603172

p(1) =
p(2) =
p(3) =
p(4) =
p(5) =
p(6) =

299.5677 275.8006 321.3745

36.87589 35.36349 35.15566


82.79557

81.2627 81.44838

109.9842 114.2449 109.9089


72.85831 74.48058 69.40779
35.97596 37.74646 34.10169
10.842

0.025
0.025

Sim 1

P*S(1) =
P*S(2) =
P*S(3) =
P*S(4) =
P*S(5) =
P*S(6) =

378.585
36

CARLO

-0.04187

304.0755 263.8602 320.4332


291.2751 271.7846 323.5071
296.7201 281.5782 325.8811
309.0214

266.198 333.7489

306.0694 259.5124

325.776

422.8957 529.2409

v(1) = 435.1548
v(2) = 173.1101
v(3) = 183.1248
v(4) =
176.6
v(5) = 177.1412
v(6) = 180.6924

449.4934 467.5844
154.3674 172.4268
145.791

163.113

148.1219 167.7511
158.9029 171.9769
149.3813 174.1147

CFD(0) =
-13000
-13000
-13000
CFD(1) = -1970.15 -1955.41
-2016
CFD(2) = 2296.97 1704.253 2602.739
CFD(3) = 5670.28 6889.509 9052.891
CFD(4) = 10464.10 12171.36 14117.55
CFD(5) = 10016.95 8355.714 11828.25
CFD(6) = 5376.75 4782.595 6070.475
CFD(7) = 3921.65 4209.248 4386.526

propabilitati

Distributia de probabilitate a VAN


0.16
0.14
0.12
0.1
0.08
0.06
0.04
0.02
0
-10000

VAN =

2202

E(VAN) =

1947

s(VAN) =

-5000

5000

10000

Frecv.

2545

7185

din 250 de simulari


3386
-10000

-9000

-8000

-10000

-5000

5000

10000

VAN in mii RON

P(VAN <= 0) =

29.20%
0.282662

Probabilit.

RIR =

24%

25%

33%

E(RIR) =

23%

s(RIR) =

6.29%

Sim 4

Sim 5

Sim 6

Sim 7

Sim 8

Sim 9

Sim 10

Sim 11

Sim 12

1.660339 1.619503 1.586511 1.596063 1.635918 1.637326 1.577374 1.550775 1.582147


35.69996 36.13774 34.29548 35.40709 37.63174 37.42924 34.93278 34.88216 34.49511
81.93157 81.99236 77.40311 80.18571 89.56418 86.73744 79.89382 83.53408 82.83326
108.9635 112.2641 106.3121 111.5851 120.1125 117.5413 110.0928 112.1614 109.9041
71.80405 75.66938 70.81718 72.61097 80.73005 76.49101 72.01311 76.86731 76.46539
36.01715 38.24419 35.12167 37.74819 41.04306 38.86228

37.3865 38.59069 37.51278

303.2632 292.7806 301.1018 296.8398 300.3752 286.1148 292.7218 290.3543 314.5711


298.8542 292.4021 313.1313 280.4941 296.1805 282.2151 285.7353 282.3569 318.6222
306.182 297.7061 298.1195 280.8471 281.1818 307.4725 285.4477

293.278 316.6395

306.5994 300.4414 302.7914 278.4909 264.7006 308.2635 283.2711 303.0726 322.8285


310.5061 278.1881 287.3777

278.283 270.5772

340.329 283.2955 304.5137 330.6718

313.3646 269.6465 270.8015 276.6352 296.5373 351.8705 284.0874 306.8765 330.1552

487.0851 479.9636

462.389 482.1405 459.4636 486.1147 473.7726 479.6613 477.4458

173.0632 184.0942 174.6751 174.9802 174.8505 177.7862 167.2777

173.163 178.9133

171.0221 200.5304 178.8734 179.8169 174.0839 192.9065 169.0947 172.4935


166.998 192.7687 175.1818

179.793

169.051 182.9989 190.0538 170.9571 175.4743 173.5257

168.8503 188.4352 179.0519 174.9303 180.9971 175.9327 174.0647 176.2182 170.1526


167.0009 192.3526

188.312 169.8751 176.3666

172.042 168.4886 165.4071

171.608

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2058.84

-2024.79

-1991.49

-2018.55

-2010.05

-2037.66

-1997.25

-1990.88

-2014.99

2077.339

1609.24 2282.773 1529.194 2085.615 1603.991 1856.507 1597.523 2314.394

7420.17 4781.663 5970.267 5022.054 6081.938 6316.845 6029.442

6552.52 7514.093

12260.68

9314.96 10704.47 9470.673 7364.181 10913.32 9633.337 11393.16 13297.53

10564.13

7155.51 8000.234 7922.957

6131.559

3651.49 3534.471 4670.039 5865.828 8132.872 4989.575

7637.66 13175.11 8261.591 10166.74 12515.47

4410.607 4278.075 4169.037 4295.771 4530.922

4464

6392.67 7034.888

4735.51 4320.065 4486.264 4560.071

-1018

1105

-200

143

4674

957

3215

6348

-7000

-6000

-5000

-4000

-3000

-2000

-1000

1000

10

13

29

50

73

104

din 250 de simulari

0.008

0.004

0.008

0.02

0.012

0.064

0.084

0.092

0.124

28%

18%

22%

20%

20%

28%

22%

26%

31%

Sim 13

Sim 14

Sim 15

Sim 16

Sim 17

Sim 18

Sim 19

Sim 20

Sim 21

1.584233 1.560381 1.592796 1.631647 1.659291 1.588167 1.616687 1.621111 1.607214


37.3548 33.60553 34.63955

37.1167 36.39934 35.95537 36.16787 34.25203 35.82639

85.17324 74.83843 81.41251 85.97828 81.70648 83.53651 83.97271 80.25863 85.31388


120.0239 103.7258 112.4111 120.6657 107.1677 112.3674 110.5062 106.2284 113.1816
81.49854 67.83549 72.15799 82.61148 72.92153 74.11084 74.28733 71.97764 74.24814
39.53359 34.16766 35.32212 41.75012 35.21816 36.61459 37.60031 35.09309 37.44595
302.7759 295.6621 299.5472 302.6916 281.9776 307.0257 279.3315

321.026 290.7644

325.8912 276.8616 302.9615 293.7879 279.4498 294.6796 271.2597 337.8334

308.78

337.033 275.0023 312.7031 295.2386 282.7095 294.9809 281.7787 355.8545 335.1885


350.5181 270.9437 305.3632 318.0607
332.5718

286.162 291.0683 270.5306 357.9865

333.545

257.114 296.3948 337.6836 270.6859 279.0689 269.8881 354.1059 348.7592

316.0547 269.3837 302.4521 330.1218 276.6056 272.8961 247.9346 330.9946 339.1298

502.9051 471.0469 492.6239 477.8487 454.9551 498.7249 480.9439 466.9569 495.0529


198.6219

181.468 181.7988 180.1695 168.4377 195.4978 185.4839 172.5875 180.2108

214.9706 182.3509 184.1664 186.5649 172.0489 191.7398 184.7298 178.0739 183.8989


221.5031 187.4535 177.2708 185.3963 175.0571 187.3628
214.611 188.1986 189.3584 186.1544
216.0875 184.6484 183.8424

177.689 176.0693 178.2187

175.86 180.7259 174.4247 172.8425 173.3757

185.199 173.6336 180.1914 170.0772 163.5257 171.0532

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2041.83

-1987.43

-2031.52

-2032.92

-2005.17

-2040.67

-2017.83

-2023.45

-2037.08

2131.468 1158.236 1852.227 1823.307 1756.517 1317.824 1017.561 2950.368

2129.43

6605.001 4151.768 6836.602 5886.581 5811.671 5307.358 4960.431 9937.178 8730.241


12032.51 6344.308 11376.86 12653.25 9369.886 9004.176 7881.302 15887.88 14297.56
10192.79 5007.905 8271.049 12977.77 7157.368 7694.298 7391.137 13391.86 13552.99
5084.091 3451.297 5034.047 7223.965 4371.236 4111.203 3487.311 6875.297 7331.223
4575.001 4127.297 4328.531 4750.222 4200.404 4234.478

4143.38 4455.386 4602.792

3479

-4069

2254

5041

-57

-721

-2009

9703

7915

2000

3000

4000

5000

6000

7000

8000

9000

10000

129

150

177

204

218

232

243

247

249

0.1

0.084

0.108

0.108

0.056

0.056

0.044

0.016

0.008

26%

11%

24%

29%

20%

19%

16%

36%

33%

Sim 22

Sim 23

1.52176 1.617951
33.38697

Sim 24

Sim 25

Sim 26

Sim 27

Sim 28

Sim 29

Sim 30

1.6308 1.564816 1.665134 1.625425 1.675905 1.587263 1.618537

36.7831 37.41773 34.01344 36.23201 36.07986 37.44805 35.46046 36.32485

75.68083 84.79323 86.16918 77.15068 79.23718

81.2381 87.05075 82.21821 84.17147

103.2043

108.634 121.1672 113.8249 110.6072

71.35446

112.03 118.6175 105.0453 109.1851

75.3284 79.87123 72.05468 70.28822 72.98741 82.08661 75.87268 71.19657

35.74058 37.95162 40.32758 35.19767 36.17736 36.68823 39.53543 40.46501 35.92206


307.2331 282.6547 296.6272
297.7288

301.464 289.0665 293.0733

295.266 288.3361 307.1825

270.575 298.8418 305.9427 294.5456 287.4334 289.0438 313.1581 291.4334

289.1238 273.4773 306.0404 317.4957 314.1237 270.4316 297.5871 309.7902 280.5894


289.3629 282.3098 309.5214 325.2734 327.5163 265.8429 292.4388

303.834 279.9322

285.9649 275.6372 281.5334 309.9709 333.2994 271.3555 284.8188 312.3604 285.8408


287.2798 254.4063 272.8629 321.8139 332.3214 256.0475 273.9493 335.3912 293.6021

495.9876 508.0687 463.0436 468.0106 500.4651 455.4679 455.5238 475.1147 478.8952


189.8714 192.4321 183.0604 170.2443 192.7967
187.3055 203.0119 181.3573

177.043 174.6401 187.5643 182.8517

167.175 190.3015 175.7792 174.3186 183.9082 179.6285

197.2026 216.3138 182.0331 178.4537 197.2253 175.4287 171.8684 182.7165

175.096

196.7578 211.0686 176.0279 175.8591 186.7321 155.8388 170.3987 176.4535 168.0382


215.3637 214.3422 175.9491

185.215 195.3761 142.2688 167.0651

178.436 165.9326

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2004.96

-2054.69

-2010.37

-1988.63

-2071.2

-1996.38

-2020.41

-2001.32

-2030.36

1417.266 813.3349 1888.792 2207.625 1411.442 1687.114 1888.163 1998.711 1631.862


4718.947 3111.959 7045.118

7927.84 6398.822 4706.628 7052.018 6753.336 5268.284

7103.63 5206.407 11966.06 12357.81 11177.34 7469.689 11506.32 10801.49 9072.304


6610.68 5302.147 8813.782 9910.335 10871.04 8660.328 9766.372 10738.69 8821.308
3282.807 2129.389 4703.603 5753.558 5829.184 4767.496 5140.568 7306.568 5325.936
4271.971 4188.648 4372.157

4416.13 4510.746 4153.109 4348.592 4721.511 4309.964

-2582

-5823

2822

4565

2927

-930

3118

3918

397

11000

12000

13000

14000

15000

16000

17000

18000

19000

250

250

250

250

250

250

250

250

250

0.004

15%

7%

25%

28%

25%

18%

26%

27%

21%

Sim 31

Sim 32

Sim 33

Sim 34

Sim 35

Sim 36

Sim 37

Sim 38

Sim 39

1.681922 1.641019 1.636809 1.520743 1.620779 1.596365 1.669269 1.627028 1.579298


37.33377 36.99052 36.90422 33.24231 35.67823 35.06966 37.50756 36.14855 35.06494
85.6237 83.47089 81.90362 76.89315 79.45182 80.39991 83.68245 84.19227 80.03497
121.2092 112.5289

112.126

107.151 107.9925 109.8969 110.6448 114.6353 107.1549

81.00964 74.51373 73.44599 73.48362 71.21962 73.33215 71.77618 73.81483 71.27656


41.57149 35.48563 36.85506

36.8768 35.63267 35.82096 34.45411 37.52363 35.93076

302.5271 294.4501 315.0504 317.6232 286.3727 288.8665 284.2442 297.1906 293.8371


303.5573 310.1892 314.2894 322.1759 280.7326 293.2303 276.8441 313.9541 308.0105
303.6465 308.9694 316.0017 330.2919 274.7417

284.464

273.308 300.5358

303.87

307.6034 307.0009 318.0426 313.3765 273.9804 269.8408 282.6843 306.4831 299.5483


299.4376 314.3614 291.0709 324.2032 267.8179 269.1706

277.501 311.4316 307.3315

312.5347 332.5317 281.6007 316.5858 268.6163 262.7978 276.2031 311.8921 321.0191

451.7483 464.8247 468.5461 464.8661 431.3184 481.8192 459.0164 445.7618

478.526

166.1194 163.6509 164.5957 181.1112 166.7848 182.0097 168.9131 172.9113 190.5463


163.3564 166.3445 160.9635 182.8715 175.6743 175.3669 167.4548 170.6476 182.6429
163.0261 157.9247 156.3535 190.9213 180.3119 176.7758

155.956 159.9191 186.6663

162.3682 140.7929 152.1411 192.1364 174.9162 184.3868 162.4881 162.0224 192.1225


166.5604 135.8881 147.9045 187.9997 189.1987 177.2397 158.7155

159.065 195.7731

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2022

-2016.23

-2029.77

-1972.19

-1960.02

-2014.26

-2016.17

-1986.79

-2004.61

2535.218 2758.828 2831.523 2236.357 1793.144 1628.679 1739.145 2506.532

1754.31

8176.031

8117.98 8822.952 7617.071 4885.892 5567.032 5674.089 7267.281 6286.188

14045.84 13609.46 14759.96 10209.99 7671.977 7757.129 11257.14 13583.42 9440.376


11520.4 13260.34 10559.44 10037.85 6945.538 6562.769 8633.856 11534.51 8622.921
7083.582 8086.601 5661.735 5650.111
4642.724 4480.485 4287.055

6878

20000
250

7784

6835

3452.24 3728.972 4778.428 6611.157 5374.228

4463.42 4177.271 4155.795 4169.763 4467.318 4444.343

3413

-1748

-1539

1474

5938

1244

32%

33%

32%

26%

16%

17%

23%

30%

22%

Sim 40

Sim 41

1.583618

1.63094 1.571836 1.586298

36.47314 37.27832
84.03672

Sim 42

34.3936

Sim 43

Sim 44

Sim 45

Sim 46

Sim 47

Sim 48

1.62561 1.543682 1.562092 1.659863 1.633232

35.5089 37.51958 34.39219 36.12098 36.66075 37.38119

80.3648 74.76805 83.91847 85.82802 77.51913 84.12062 82.99399

82.0868

117.6261 113.0518 100.1914 112.3413 111.8664 106.5565 111.1927 114.4091 117.7798


79.13046 73.36861 66.88063 73.05755 72.92905 69.64185 72.24949 73.26796 76.62257
39.7344 35.81665 33.21384 36.60859 37.64293 35.97349 35.81184

38.6732 39.21423

278.1917 291.6654 297.7759 290.8825 301.9397 310.9192 283.9062 302.3072 275.3039


281.7657 267.3789 294.4205 302.6347 282.7644 306.9616 289.6614 293.6947 283.7475
273.5459 249.4831 288.6819 323.6107 277.8664 324.7038 287.4162 296.1254 278.7811
265.1533

253.374 285.4289 315.0859 268.6864 326.5698 291.0538 316.3619 277.4945

273.4815 244.7377 287.9853 333.9934 271.6281

321.925 281.4958 327.0955 281.3313

276.9062 243.4325 290.1386 309.0313 262.9867 308.1325 271.7081 336.6037 276.2203

465.2169 487.0183 455.0462

481.717 478.7402 487.2649 441.3573 461.0614 478.8449

166.7213 178.0329 176.3552 173.2009 167.6772 179.9047 167.5625 180.9358 189.0383


158.5237 175.9974 186.8811 178.9384 168.8546 180.9328
159.5279 171.4142 191.1825
151.8781 177.1232

165.198 179.9282 187.8777

179.614 170.7507 181.0083 166.4385 186.1922 191.4364

187.262 173.4664

171.56 181.4681 161.6668 179.3668 198.0499

151.2179 177.7013 189.7199 164.9293 169.5632 168.6279 156.7713 181.1137 210.8582


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-1982.2

-2038.66

-1974

-2010.4

-2030.82

-2006.85

-1945.89

-2024.09

-2020.78

1871.388 1188.841 1777.919 2154.142 1937.105 1987.197 2028.774 1770.457 1294.735


6330.39 3327.317 4703.428 8171.528 6013.654 7499.506 6773.451 6228.783 4480.145
9644.664 6841.075 7127.059 12186.48 8538.035 12388.09 11074.95 11769.37 7437.145
9909.733 5343.329

7027.82 12255.73 7690.749 10235.12 9041.533 11433.44 6941.262

5811.154 2917.389 3988.642 6142.083 4104.577 5762.845

4791.42 6935.567 3289.419

4371.994 4061.272 4186.128 4414.239 4221.908 4383.137 4198.883 4646.127 4348.737

2111

-4391

-1923

5641

-106

4288

2458

4037

-2501

24%

11%

16%

30%

20%

28%

25%

27%

15%

Sim 49

Sim 50

Sim 51

Sim 52

Sim 53

Sim 54

Sim 55

Sim 56

Sim 57

1.609563 1.636865 1.581906 1.618415 1.622653 1.632779 1.599168 1.574687 1.598813


35.39055 37.13521 35.17447 37.40617 36.42979 36.73918 34.75849 35.59002 36.60099
82.20721 84.56492 80.05839 85.75812

82.1682 85.82359 80.18886 81.48666 84.84102

114.6674 116.5705 109.8549 113.1611 116.7385

113.777

105.402 110.9993 115.6884

74.45818 76.78379 72.01872 72.74107 79.13445 73.69219 70.07202 75.75545

76.3842

37.45272 37.83372 34.39404 34.78425 40.57682 37.85997 33.17112 37.50205 39.27864


292.0538 300.8967

309.781 280.7207 294.2504

310.429 311.0383 265.7271 273.0487

289.3016 318.1458 314.5281 287.4625 295.7849 299.3806 313.6222 272.1679 278.9542


293.7408 317.3271 315.9836

296.585 290.2913 292.5038 297.4741 256.4883 284.4367

285.0524 316.5988 322.0488 301.3449 287.2183 303.3452 274.0138 245.1833 279.9861


275.1367 330.1574 310.8153 298.7367

284.82 302.4948 268.4957

267.0797 310.1552 317.9964 302.4027 281.6855

237.451 263.2718

310.642 267.3255 233.0133 261.9361

480.7064 472.0189 486.9405 445.9503 491.4324 482.7652 483.1975 496.7991 491.8304


180.3908 176.3868 181.0336 154.6587 184.8786 181.7127 183.7399 191.3638

184.496

186.6221 187.1058 176.9379 156.8478 186.5474 184.1728 181.8474 189.2843 182.8864


187.8918 191.1627 171.6924

166.441 178.0013 181.7094 173.1341 193.0829 182.8415

196.9858 190.5256 171.1027 167.0603 177.6041 185.3482


191.8146 200.4679 185.2068

176.082 198.2191 176.4213

171.711 176.5029 189.1467 169.6973

193.881 178.6823

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2020.69

-2026.93

-2024.31

-1974.75

-2041.69

-2043.77

-2028.54

-2011.09

-2020.01

1595.28 2593.376 2203.418 2459.064

1691.37 1901.475 2072.017 842.8861 1267.868

5497.792 7262.924 7467.285 8188.581 5308.337 5854.376 5929.924 2836.097

5336.13

8432.78 11499.19 13292.22 12313.96 9817.094 10986.55 8254.394 3793.382 8596.408


6337.227
3485.311

11294.5 10487.59 10064.83 8843.668

9166.24 6764.494 3268.229 7026.088

5122 5525.617 5438.189 5074.782 5445.017 3904.427 1995.165 3916.486

4235.958 4471.536 4363.079 4306.162 4430.117 4475.152 4081.483

-1432

4363

4858

4807

769

2060

-674

4063.93 4274.821

-7504

-1241

17%

28%

29%

29%

21%

24%

19%

2%

18%

Sim 58

Sim 59

Sim 60

Sim 61

Sim 62

Sim 63

Sim 64

Sim 65

Sim 66

1.626031 1.646376 1.567446 1.608731 1.578696 1.595966 1.570727 1.560152 1.664295


34.77893

38.1228 34.67647

76.3676 88.06645 78.99847

35.4635 34.74437 36.81165 35.71545


79.142 78.17908

104.4674 117.2679 109.2943 106.2792 104.2412 111.2709 115.7344


71.90215 76.89642 74.90442 71.79714 73.38312
36.88945

35.4281 38.06348

82.3908 83.48852 81.77748 88.73704


111.338 123.6106

73.4079 74.92413 73.20079 83.04535

37.7456 38.91703 37.04631 35.53541 36.44322 38.21613 35.85756

41.8218

279.523 281.7793 302.0963 307.4243 299.7246 291.0826 292.1127 305.7936 291.4692


284.3707 279.2059 307.5311 309.2473 298.1731 300.1945

287.79 298.8008 295.6773

283.0572 266.3431 311.3412 317.1588 290.8188 281.0035 296.8803


275.962 277.5884 308.7401 325.1487
272.5692

295.08 276.0029

283.446 302.3853

314.745 283.3972

287.745

275.156 303.1522 303.7811 307.0613 261.5555 314.1819 268.1773 287.1789

263.4004 280.4153 293.2798 290.5597 328.0339 268.6677 305.5466 261.9279 284.5963

453.6415 469.8701 490.0178 486.9718 488.8561 483.5867 450.9641 484.9526 465.9525


173.4206

176.462 188.7574 182.1345 180.8378 196.0401 160.3666 173.8198 175.9263

180.4296 162.5191 198.5278 178.2145 184.0543 193.7471 175.5448


181.9372 161.2815 191.7587 180.3599 182.7087 189.5319
180.9716

165.627

185.443

178.825 161.7229 183.4462

171.111 187.8628 188.2728 188.2592 175.9873 183.6418 170.5336 185.1937

190.7667 173.8237 178.5159 203.6105 195.7751 180.1957 179.1772

160.013 179.4608

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-1987.33

-2018.62

-2017.33

-2036.06

-2020.11

-2017.41

-1965.63

-2009.42

-2026.82

1636.905 1601.566 1768.665 2058.805 1766.306 1490.428 2165.347 2031.189 2068.083


4886.129 5842.869 5584.484 7387.843 5228.817 4203.345 6597.594 6288.682 6680.061
7412.823 10849.37 9919.493 12356.55 9144.667 7203.423 12507.72 10732.42 9934.275
6792.408 8431.386 8952.031 8630.505

8909.64 6631.838 10353.82 7502.368 8949.092

3255.202 4844.897 5232.346 3918.707 5720.326 3899.197 5687.287 4311.188 5322.915


4197.024 4315.087 4427.896 4339.539 4460.991 4207.149 4463.711

-2126

1259

1148

2959

720

-2595

4027

4152.86 4494.395

1169

2037

16%

22%

22%

26%

21%

15%

27%

22%

24%

Sim 67

Sim 68

Sim 69

Sim 70

Sim 71

Sim 72

Sim 73

Sim 74

Sim 75

1.589225 1.605501 1.629791 1.619184 1.612674 1.577049 1.611258 1.656589 1.610785


36.2048 35.51249 36.67625 35.68101

34.1725 36.27751 35.53034 36.95559 36.34852

83.3368 82.29257 83.71475 81.81663 80.19591 84.84709 79.13524 85.37874 86.78438


111.7533 107.1918 118.6942 114.3935 108.9037 117.7307 104.9068 111.5677 121.3636
75.18517 73.37136 78.14965 74.04952 77.01595 79.39599 70.98044 72.51591 80.18445
35.85187 37.48896

37.2222 38.30879 39.26393 38.55091 37.02909 36.36014 39.45745

302.8712 305.0587 302.7912 290.0916 297.2486 296.9236 306.5095 303.1251 296.1846


307.6344 333.0713 302.8403 296.0141 302.4358 315.6176 312.6207 294.3883 284.9492
310.8382 324.6286 324.2564 282.5386 311.3912 303.1687 309.5865 307.0315 275.2119
308.1818

337.951 340.5975

266.777 312.0718 303.1699 306.3555 303.7114 275.6169

302.0698 331.3586 338.6412 268.4042 312.4022 305.7895 302.5019 314.2076 283.0035


307.8449

345.009 348.4989 260.2941 324.8109 298.6258 299.7527 319.2236 297.0899

456.9459 458.0349 476.7408 451.8201 477.4556 481.6817 468.6404 456.1233 469.9847


171.8539 166.4608 181.3145 166.0604

165.067 177.7491 173.6514 170.9995 183.4644

175.1061 159.9928 181.5153 161.3551 163.7073 172.6313


187.2731 156.4196 176.3285 165.6156
184.8908 162.0769 180.6287

175.977 160.6128 192.9304

163.039 192.3057 187.4093

162.289 185.4591

169.385 163.2208 184.2398 191.8338 147.7446 181.6193

186.4246 151.6519 179.8452 160.8551 168.0814 185.0903 194.7733 148.3298

185.687

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-1986.81

-1996.72

-2030.67

-1987.38

-2020.68

-2009.01

-2013.55

-2016.58

-2009.77

2376.42 3132.938

2000.96 2208.118 2281.512 2413.795 2399.355 2110.423 1444.511

7569.145 9449.185 8053.419 6543.543 8068.129 7355.855 7061.413 8576.829 4037.164


10654.3 16117.17 15727.49 8894.066 13107.87

10087.8 9816.753 12817.92 8217.361

9198.237 12674.55 12927.87 7755.886 11624.42 10089.02 8184.262 12476.03 8624.229


5330.106 8277.301 7557.531 4401.887 7160.819 5366.063 4599.088 7123.005 5371.629
4376.635 4634.765 4639.916 4231.699 4610.182 4441.327 4385.173 4454.215 4469.915

3216

9912

7964

725

6247

3215

1862

6572

-860

26%

37%

33%

21%

31%

26%

24%

31%

18%

Sim 76

Sim 77

Sim 78

Sim 79

Sim 80

Sim 81

Sim 82

Sim 83

Sim 84

1.570947 1.610706 1.648124 1.640339 1.589951 1.600147 1.592095 1.581039 1.582073


34.97449 36.27844 37.16078 36.58219 35.35037 35.30384 36.43934 35.50707 34.80967
80.86183 86.73853 85.98525 80.63202 81.52307 80.70152
110.8337 117.6359

83.4295 79.75313 79.53995

115.9 107.0464 109.4666 111.0003 114.3025 102.8448 112.7651

76.22086 78.32718 78.13344 71.92884 72.23277 75.44539 78.83143 69.21015 76.01098


38.83129 38.12045 37.70324 36.75718 36.33665

37.3275

40.2336 33.73263 39.87317

296.1018 311.2653 321.8086 309.6112 295.7394 283.4755 299.0523 313.0288 291.9273


286.9915 312.5875 322.0542 292.1725 301.5415 300.3616 283.0232 315.4039 289.7483
282.9356 313.4409 314.8648

280.665 291.2858 312.3092 287.2483 304.6769 300.1282

260.4321 324.7749 314.7786 280.7148 298.6788 315.8138 292.3714 305.7522 300.1412


263.7588 333.6491 318.4713 296.5792 302.8673 290.1649 296.4456 324.8621 295.3275
253.1663 308.1299 331.7051 293.5352 311.2525 291.8404 283.8285 329.5108

496.3959 471.8352 479.9092 465.2304 465.1218 444.3875 483.9322

276.677

489.226 489.9499

188.6182 172.0914 175.2446 182.3516 173.8004 174.2589 177.0359 179.4804 184.0676


194.4327

175.76 179.5271 168.5954 173.8628 178.7219 175.5501 174.8174 184.2676

191.6793 159.9631 175.1782 168.5561 165.9142 168.7534 174.3183 186.3968 187.7264


199.5534

172.652 179.7896

198.4457 167.7309

164.019 170.5189 172.0133 182.6709 197.8062

194.956 166.4292 156.7091 175.6363 185.8291

196.521

195.124 202.1895

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2023.92

-2019.77

-2053.35

-2024.31

-1993.79

-1966.14

-2020.03

-2028.36

-2019.19

1273.621 2505.444 2735.761 1682.038 2097.176 2050.704 1591.755 2296.607 1466.011


4154.73 7981.829 7768.147 5858.648 6198.522 7162.985 5972.597 6875.595 5891.299
5398.822 15855.63 13006.17 9444.774 11635.36 13118.99 10605.03 9733.005 9744.973
5204.849 13100.03 11262.38 9811.467 9945.376 9204.581 9282.576 9167.121 7929.652
2730.962 6372.241 6314.107 5407.852 6471.628 5180.577 4760.819 5454.174
4212.545 4473.132 4576.576

-4612

7969

5874

4342.99 4413.786

1392

3389

3652.91

4357.16 4428.694 4387.309 4375.979

3908

1554

2312

76

10%

34%

30%

23%

26%

27%

23%

24%

20%

Sim 85

Sim 86

Sim 87

1.568795 1.535114 1.659245


34.55285 35.41006

Sim 88

Sim 89

Sim 90

Sim 91

Sim 92

Sim 93

1.602 1.557747 1.696228 1.611247 1.691608 1.618825

36.6938 36.68786 33.27085 39.14078 34.48223 38.60793 36.58292

78.90113 84.61602 84.64579 87.24289 77.07249 88.86082 81.31071 91.69277 85.14044


106.2615 115.2051 114.9693 118.4579

104.314 119.3879 112.7955 123.1916 115.0309

71.82735 75.19714 75.59741 77.29635 67.52459 80.08945 74.56742 81.55579 78.32369


35.57373 37.24146 37.42329 38.61602 34.25453 41.38331 35.55329 40.65625 39.24071
301.2093 284.0637 285.7976 309.8405 292.4202 280.0948 303.3989 285.3696 294.8759
309.3259 288.2721 287.1252 307.0476 296.6288 285.9791 293.9502 287.9695

278.113

291.0585 281.7551 279.9373 284.3318 296.1683 283.2074 312.1758 281.9843 289.3661


290.2483 282.3361 278.0719 289.5965 304.3069

290.836 319.5026 275.0191 296.5929

298.4963 262.5258 285.6259 297.2173 321.3201 280.1911 319.5858

276.609 294.9496

297.4432 269.8927 287.8944 301.0384 302.8785 258.1352 328.0578 272.4037 304.3885

480.4732 484.7474 478.7826 505.6144 458.6732 473.4052 482.1753

490.06 477.2936

181.3316 185.9228 180.3588 187.7841 167.8389 170.5642 173.8312 179.6704 188.4479


181.8043 187.2498 184.5873 180.4243 166.5033 183.4105 172.7336 176.8998 185.6522
169.3961 193.7599 173.1405 177.8764
173.8933 183.9689

175.468

172.511 178.1777 187.4081 178.9561 182.6996

176.237 167.2557 183.5151 188.6296 182.7133 178.3325

174.3512 179.6033 181.7451 173.5833 172.1835 176.6283 181.0044 176.1555 180.0498


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2005.74

-1986.62

-2038.29

-2057.57

-1969.43

-2045.33

-2029.13

-2068.21

-2022.15

2017.675 1405.769 1616.005 1915.909 1991.618 2040.376 1845.233 1770.915 1125.883


5434.314 4782.196 4897.709 5650.832 6619.169 5513.611 7595.971 6077.136 5484.306
10142.69 7653.775 9373.744 10366.71 10926.47 10583.16 11761.12 9136.274 10266.78
9234.063 6350.268 8761.868 9867.884
5175.632

10822 8172.042 10261.77 8155.238 9480.141

4080.75 4795.316 5838.482 5178.046 4056.961 6303.555 4756.201 5829.901

4314.64 4242.535 4340.871 4456.649 4286.585 4328.427 4461.905 4381.819 4500.121

1414

-2118

117

2050

3121

858

4138

522

1240

23%

16%

20%

24%

26%

22%

27%

21%

22%

Sim 94

Sim 95

Sim 96

Sim 97

Sim 98

Sim 99

Sim 100

Sim 101

Sim 102

1.669313 1.575379 1.584119 1.677384 1.596652 1.569521 1.660908 1.595924 1.632761


38.22465 35.68075 36.04273 37.73946

34.3848 33.58131 36.14454 35.25665 38.97793

89.51108 85.57991 85.16734 84.03193 80.40357 78.80789 82.58557 80.50625 90.80473


125.5465 115.7597 114.0775 114.7831
86.18203 76.29556 78.60949

109.1 106.4167 112.4864 106.8703 123.6588

75.9978 74.57078 71.48914 77.56161 72.89701 80.95855

45.34497 37.48084 39.22588 37.64147 35.85914 35.57273 38.72006 35.75933 41.50792


300.0116 304.7181 287.2779 288.5684 287.5322 316.0083 299.5537 297.5113

295.889

297.2384 314.8179 287.2815 287.3249 272.2717 307.5786 308.7065 291.8447 310.3596


308.1766 335.3573 295.5002 299.6593 268.4176 294.0646 340.6112 271.4105 310.9952
287.8487 323.8512 302.8673 297.4219

265.747 297.8676 327.6979 282.0018

289.1999 318.7625 305.8783 306.0141 273.2595

309.511

302.33 321.6551 273.3147 308.2302

286.7662 324.4397 306.8749 313.1822 283.6073 305.3488 310.8879 284.6325

301.831

461.8577 472.8207 453.5307 474.0455 460.4316 487.4841 504.6389 434.7305 454.6981


172.2382 162.1526 172.3329 177.8584

177.047 191.7165

175.8997 160.5012 170.9825 165.8181

187.859 188.9385 195.9294

193.36 156.8199 167.8443


159.491 166.0763

188.3078 163.2774 170.3463 171.5115 184.9239 183.5153 191.8938 160.2686


180.9193 168.6815 172.8728

163.453

164.992 182.8356 176.9526 186.4599 149.7651 155.1602

166.4223 173.4346 173.3697 177.2226 171.2054 183.0863 193.9723 150.2875 153.6878


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2028.26

-2001.12

-1972.4

-2041.98

-1986.83

-2022.11

-2080.12

-1959.24

-2000.16

2238.569 2806.036 1820.021 1759.257 1208.815 1617.296


7894.552 10499.28 6971.158

9532.693 15158.21 12118.28 11464.38

6512.49

9740.771 11921.37 10748.03 11128.88 7013.974


6385.415 6709.298

1759.34 2338.918 2801.029

7603.23 3637.983 5097.683 7987.135 5845.414 9003.599


9494.88 12136.02 10357.17 14630.13
9282.6

10826.3 9161.385 12897.14

6215.21 6085.488 4852.262 5170.839 5500.306 5574.083 7107.817

4644.204 4529.489 4512.777 4478.926 4258.687 4352.863 4512.799 4259.824 4579.572

3379

8969

4159

4209

-2938

644

4415

2106

8386

26%

36%

27%

28%

14%

21%

28%

24%

34%

Sim 103

Sim 104

Sim 105

Sim 106

Sim 107

Sim 108

Sim 109

Sim 110

Sim 111

1.63369 1.505773 1.611669 1.596913 1.630748 1.528215 1.611324 1.588483 1.599409


35.53114 32.44362 34.79313 36.66562 36.67522 33.10669

35.5541 35.66105 37.19543

83.90362 75.90232 83.32783 80.69595 81.94507 75.56426 84.63098 82.64122 85.41064


111.7572 105.0674 111.9225
76.35018 71.06407

114.99 110.0732

107.373 118.7579 115.0048 108.6452

75.5394 77.18974 71.90364 74.34054 80.48748 74.98802 69.33813

36.92526 36.73897 37.47408 40.11475 36.43434 36.11166 39.88391

36.7009 32.84212

289.8376 298.1682 292.0864 311.9379 286.9042 304.0787 293.9975 298.4199 293.8367


275.8823 278.8213 293.4163

296.874 272.4117 295.1396 302.4981 291.1317 304.9637

266.7755 255.4023 288.4772 301.3684 269.7546 290.6501 299.0676 267.4634 290.4004


266.5954 251.6263 295.4298 294.2591 286.6969 294.4092 279.5369 278.5816 289.9334
261.4098 265.3437 319.2294 276.6879 278.9632 284.3874 281.5616 271.4332 283.7944
253.7415 255.3481 327.5669 278.3494 282.7319 297.2442

279.484 270.8415 292.7077

457.6258 452.6555 479.7585 470.6065 437.0964 474.6766 475.3241 479.9154 513.4927


164.9306 173.0337 174.9541 186.1771 167.5138 186.8428

183.953 173.7366 190.0063

150.9515 169.5678 170.0891 200.1976 178.8901 189.6497 178.8964 166.8398 193.9054


145.4215 172.5085 169.0952 215.3552 182.8042

187.34

180.788 165.0386 190.6169

153.2593 167.8803 177.8437 208.5801 187.2778 187.7865 184.6684 163.1879 198.5943


160.8762 170.4318 192.3193 211.5178 194.8165 186.2749 184.9108 156.3324 198.5698
-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2001.21

-1941.45

-2020.49

-2012.08

-1972

-1980.93

-2015.68

-2012.97

-2058.1

1714.34 1372.539 1820.341 1693.912 1614.234 1422.722 1838.702 1853.646 1824.435


6387.813 3815.857 6388.471 4996.395 4495.287 4641.999 6575.166 5209.481 4979.005
10843.61 6086.952

11264.2 6445.621 8845.877 8742.976

8440.569 7136.605 11060.83 5722.412

7024.69 7428.308

4114.974 3635.508 6097.896 3406.038 3891.232 4881.095


4149.782 4151.381 4545.135

1377

-3277

3465

8932.19 10209.03 8418.769


8195.54 8511.348

6433.84

4642.49 4942.201 3868.244

4394.2 4276.543 4335.433 4391.615 4227.423 4182.934

-2834

-1335

-930

784

803

-1458

23%

13%

26%

14%

17%

18%

22%

22%

17%

Sim 112

Sim 113

Sim 114

Sim 115

Sim 116

1.57094 1.540119 1.606544 1.609755 1.579019

Sim 117

Sim 118

1.69147 1.586597

Sim 119
1.62835

Sim 120
1.58918

34.23265 33.61367 35.91934 36.34698 34.13138 38.49865 35.96476 35.00738 36.42548


76.20227 79.25198 84.00222 81.45294 75.87827 86.87447
100.8724 110.8281 119.6322

82.0199 79.57177 86.88266

113.119 104.2818 115.1139 108.7302 111.1229 121.0103

73.03269 74.61922 78.02118 77.72953 69.55201 76.80203 72.80963 76.57318 83.04665


37.56236 36.28703 38.94619

39.0795 33.88525 39.44554 36.28268 38.47524 42.66268

281.2972 296.1578

291.038 290.0019 297.0502 310.4619 277.3937 302.4673

298.622

265.9405 292.7474 292.7491 288.0957 287.0278 295.2494 300.1633 274.8169 290.6847


263.3852 315.7044

301.559 287.0052

279.518

265.748 305.1628 277.1724 303.1615

268.1604 312.8329 310.5515 294.5059 264.4677

266.692 307.5359 290.5772 302.3834

281.9543 326.8776 308.3136 318.6611 269.7126 271.0846 310.9392 282.5972 302.0858


283.8255 329.8662 303.5276 326.2146 281.7655 273.0333 303.9504 288.5758

453.6452 433.1572

446.1 439.6547 458.4645 468.0781 493.7753 485.4251

305.41

469.474

164.5289 174.0692 158.3775 149.9371 178.2679 170.0674 180.7889 177.2678 168.4786


161.199

181.092 144.9957 149.7881 174.9486 171.4056 184.0977

155.2646 177.2696 150.4789 159.2519

174.186 171.2677 184.4357 172.1056 166.6068

151.8748 175.1917 164.6602 162.3405 177.6263 171.8396 191.9658


145.1744

168.685 168.3803
170.05 167.7115

171.837 161.1211 156.9206 181.0411 179.4159 187.3938 176.4661 166.0704

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-1963.66

-1932.31

-1978.82

-1968.22

-1977.62

-2045.12

-2035.45

-2028.03

-2002.27

1398.555 1749.017 2369.104 2534.559 1524.975 2272.494


4925.283

1897.95 1298.018 2049.958

7038.77 9184.264 7649.514 4982.371 5071.936 6438.511 5509.313 7840.472

8978.452 11896.72 15513.47 12215.06 7070.563 8499.387 10604.31 10288.01 13124.93


9450.668 11700.25 11721.09 12425.39 6681.522 7976.876 9072.538 8850.745 11500.81
5911.64 6791.296 6495.431

7672.34 4105.137

4325.524 4503.583 4483.362 4609.495

500

4648

7930

6287

4406.67 5068.418 5138.582 6960.263

4174.03 4340.326 4375.454 4385.643 4647.769

-2071

-199

2026

863

5872

21%

28%

34%

31%

16%

20%

24%

22%

30%

Sim 121

Sim 122

Sim 123

Sim 124

1.615189 1.650805 1.616007 1.563302

Sim 125

Sim 126

Sim 127

Sim 128

Sim 129

1.63234 1.624236 1.594503 1.534236 1.593882

36.16571 37.32978 36.32767 35.22356 36.09882 37.36401 35.22244 34.81656 35.59383


82.50599 91.47074 85.59896

79.7778 81.67273 85.03322 84.90831 78.73642 80.49723

110.1385 126.1247 112.7516 104.6463 114.2865 111.8917 119.6217 105.5232 110.4057


73.33029 86.88162 74.30242 68.71938 76.32064 71.83648 77.92584 69.17946 74.00617
36.73606 43.14926 37.54809 32.84119 38.26117 35.66438

39.2193 34.25959 36.41689

299.3931

275.384 304.1275 293.0128

296.733

296.844 279.0545

312.35 290.0243

303.4875 305.7242 293.5237 286.8806 330.1452 290.3481 271.1201 315.9354 294.0584


297.7282 293.0373 286.5976 287.8996 312.9669 311.5657 276.0306 308.0715 300.1429
296.4594 300.0457 291.5467 289.1914 303.6997 302.9755 278.5852 318.3685 312.6568
291.9628 285.1718 307.2854 288.4759

284.904 320.9166

275.375 324.8504 334.0058

293.7149 298.4493 297.8269 287.3332 276.0475

329.943 275.8781 300.9014 331.4685

488.8965 489.6202

483.032 481.4649 478.1342 492.3575

483.814 479.5297 435.5389

191.7583 186.9346 185.4749 185.3073 157.4862 179.2837 179.1424 181.4185 177.4891


197.6543 191.7033

176.866

186.058 158.4552 173.7096 186.1164

176.361 179.8057

194.8164 208.1057 181.6913 186.9103 159.2505 168.3224 177.3954 169.7572 178.9471


201.4328 210.3903 186.0798
206.6048 220.0142

183.225 162.4801 162.4579 175.9303 174.3554 184.9174

191.148 182.0677 166.9359 161.8322 166.5108

183.836

186.489

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2037.51

-2054.15

-2030.13

-1991.01

-1983.85

-2029.53

-2006.13

-1987.96

-2028.41

1670.793 1949.714

1607.94

1379.37 3384.832 1772.939 1159.262 2198.939 1814.174

5015.749 5655.281 5964.696 5013.397 8749.539 7902.533 4485.001 6881.753 6294.369


8610.661 8708.181 9730.425 8284.193 13246.67 12146.89 9260.219

12660.4 11722.01

7081.393 7002.717 9483.722 7601.328 9679.467 11891.91 8238.439 10827.78

11468.3

3986.119 4484.809 4822.673 4184.616 4932.783 6957.207 5071.346

4767.99

6309.13

4312.02 4476.011 4347.101 4277.578

4517.35

4343.045 4627.123 4396.502 4158.883

-1090

-278

1223

-1188

5894

5329

-583

4100

3848

18%

19%

22%

18%

31%

29%

19%

28%

27%

Sim 130

Sim 131

Sim 132

Sim 133

Sim 134

Sim 135

Sim 136

Sim 137

Sim 138

1.592435 1.582629 1.666587 1.634192 1.581978 1.623333 1.636391 1.600406 1.609209


35.30577 35.21493 37.99486 37.30772

33.9943 36.11542 37.85678 35.90795 34.44588

79.36451 81.96669 87.58905 86.42159 79.54707 82.65284 88.25254 81.69524 80.78627


104.4195 109.3834 120.4434

115.625 110.2837 112.0511 118.4126 114.3631 115.3279

72.36013 72.34095 78.95381

79.8168 72.54602

36.81978

36.0414 39.90522

39.9167 36.39169 38.16277 41.58947 39.52891 38.16476

282.7455

313.343 310.2082 306.3682 287.7882 293.5574 301.7046 305.3919 296.1198

74.4828 80.52369 76.26219

271.2688 309.5905 328.7891 282.9938 274.2697 284.6224 302.5072

321.52

77.5925

290.588

265.8226 318.7391 331.8391 266.5919 277.4632 290.7522 306.9789 333.0929 293.3182


277.8589 333.1691 318.4956 275.9713

277.292 297.9509 318.7283 344.5405

302.4076 312.5485 316.4814 284.8643

266.449

282.3824 294.8346

286.619

298.78 318.6515 342.2332 275.5888

320.341 269.3566 268.9925 292.6701 331.8069 337.4115 280.0404

492.4818 464.8628 478.5128 474.8167 464.4836

467.827 486.6796

477.786 529.2409

184.6123 177.9481 170.5251 178.7846 180.5106 174.1705 175.7988 182.9106 202.0861


178.1629 184.6325 157.2596 166.6893 187.9064 168.0347 163.2118 177.5154 202.9224
175.4256 181.7288 159.0076 162.4914

187.04 161.1592 166.7078 174.3309 197.7516

182.4165 175.6365 158.0115 169.3783 181.5603

155.172 173.3796 173.5917 194.8545

186.4493 184.3776 147.7457 164.3221 165.6182 149.2092 178.0466 173.0438 208.5713


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2022.69

-1998.92

-2054.25

-2032.12

-1985.35

-2011.48

-2046.02

-2019.45

-2084.1

1007.15 2170.884 3140.942 1587.337

1141.01 1701.693 2243.953 2385.011 954.3742

4128.751 7262.938 10815.29 5424.538 4166.305 6684.213 8669.177 8713.747 4211.157


8305.489 13391.77 15640.71 10382.86 7438.638 12309.33

14642.8 15778.27 7540.669

8903.703 10313.46 13007.57 9480.462 6533.438 11026.51 12093.48 13330.14 6678.885


4223.04 4764.773 7931.729 4983.577 4411.663 6256.318 7492.341 7523.977 3551.117
4289.619 4320.775 4614.253 4337.861 4206.874 4394.634 4752.541

-1402

4449

10442

1245

-2587

4063

7627

4689.66 4329.132

8811

-2919

17%

28%

38%

22%

15%

27%

33%

35%

14%

Sim 139

Sim 140

Sim 141

1.618499 1.606009 1.597652

Sim 142

Sim 143

1.63336 1.577706

36.05593 35.33151 35.54379 35.70357 34.75905


81.2532 83.06737 83.54539 81.20829
113.8832 111.8102 113.7673

79.1805

Sim 144

Sim 145

Sim 146

1.57861 1.646982 1.605622

Sim 147
1.59723

34.9138 36.32098 35.04682 34.64699


81.9269 79.18148 77.00088 80.62375

109.637 108.5505 115.0536 104.1185 107.0817 108.2016

76.14355 77.70273 75.29313 74.69834 71.04699 76.02287 67.74958 71.60717 68.61129


37.95536 39.43231

37.6544 37.47038

35.9755 39.42736 32.31649

35.7538 35.55798

305.4606 306.8083 284.6038 310.7823 281.9917 300.7175 300.7188 300.4631 294.2235


303.6956 317.8982 280.0906 295.6808 291.4118 306.7811 309.5689 304.4177 295.2273
310.4121 322.1893 287.3319 302.2398 313.4595 314.9839 326.3293 303.4523 291.0266
318.1661 320.7651 300.9772 316.4001 329.4342 306.5392 311.9117 308.5512 303.6902
314.1103 325.1258 283.6023 321.2708 347.8108 293.5251 306.5212 321.0647 302.8403
317.5577 318.9157 272.7441

294.532 384.9569 266.5921 306.5345 323.9574 288.5684

488.9237 464.2082 478.0944 479.4094 489.0509

478.747 475.1887 448.2006 493.8363

184.9355 160.6215 180.8463 184.6509 177.8825 184.3379 174.0785 157.1019 184.5087


178.0026 181.9746 167.1377 191.0687 174.2894 192.8431 183.5957

153.322 193.2957

179.5208 192.6489 179.1066 192.4834 164.9858 189.0719 183.7383 149.6589 185.9113


173.6959 197.0934 173.0292 185.0754 173.6481 190.2086 185.8721

157.378 187.3116

175.3006 187.7309 170.3173 184.9667 157.8498 194.0767 193.8108

151.763 185.5057

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2042.24

-2005.65

-2008.02

-2039.92

-2011.02

-2008

-2035.68

-1982.01

-2032.49

1873.26 2898.403 1354.184 1652.844

1682.56 1892.997 2371.375 2632.385 1581.844

7161.055 7776.229 6566.005 5690.454 7399.757 6417.958 7637.637 8007.252 4736.395


12533.02 11339.03 10934.87 10692.81 14498.28 10487.28 10621.33 13783.57 10000.55
11102.41 10293.36 8717.049 10526.14 12864.37 8335.793 8602.243 12028.53 8472.899
6384.185 6167.164 4580.536 4925.544 9356.062 3508.402 4446.513 7075.555 4288.443
4514.896 4585.995 4272.307 4376.555 4759.255 4305.098 4222.796 4450.908 4271.068

4647

4792

1570

1999

7398

1139

2617

6903

28%

29%

23%

24%

32%

22%

25%

32%

20%

Sim 148

Sim 149

Sim 150

Sim 151

Sim 152

Sim 153

Sim 154

Sim 155

Sim 156

1.635445 1.536251 1.639936 1.620177 1.576169 1.632567 1.582375 1.599992 1.644145


38.10387 35.30254 36.14463 37.75322

35.1615 36.76727 36.06789 36.20743 36.75296

88.98161 80.19314 85.73871 89.97001 80.73624 82.91209 83.74963 84.72976 82.12784


121.3853 110.3144 120.1304 127.9925 111.5771 108.3873 117.7516 116.3333 112.1134
81.9806

73.5739 78.68453

41.74161 36.93406

72.59 75.04214

79.998 78.32972 73.85453

38.5664 45.59679 36.30263 38.12704

88.8631

41.1338 38.66152 35.48938

277.8345 294.0633 308.8074 295.3882 303.5912 287.7587 306.5825 287.3063 297.2293


263.2101 284.5987 320.8626

296.701 303.6685

297.494 284.1415 277.3318 280.0183

255.6772 304.4508 331.2253 284.4992 313.2636 304.5869 272.3809 271.4313 271.4015


264.7562 329.0175 323.9384 293.2031 295.0488 307.6118 270.1412 259.6745 272.7765
283.2518

312.451 323.9064

292.479 320.0579 330.7128 273.9992 244.4745 267.4136

259.5315 309.4573 314.7263 276.6303 323.1974 324.3073 262.0094 265.1101 264.2677

485.6336 489.4035 497.2755 483.5519 479.4426 508.7217

474.61 479.2251 481.4882

186.2144 182.7522 182.2737 186.0077 168.5968 197.4505 176.8075

168.977 181.0445

193.4676 180.7061 186.6136 193.5781 180.9626 194.5596 174.7104 168.3593 177.6906


178.2158 190.2107 182.6585 191.9728 182.4697 198.5224 169.5895 168.0294 182.1031
173.4442 182.3977 176.3431 187.7971 189.9179 198.2175 172.9837 160.2968 176.6285
175.2273 179.6411 182.1648 188.0818 196.2835 206.9664 177.1149 159.0991

176.161

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2031.86

-1997.65

-2065.09

-2031.03

-2009.15

-2065.32

-2007.56

-2011.91

-2040.68

1374.77 1606.401 1671.509

1409.57

853.2647 1399.122 2407.038

1759.2 2288.303

2744.448 6477.902 8307.563 4826.736 7065.415 5737.633

5042.72 5502.021 4700.738

7934.499 12155.47 13518.88 9857.521 9746.023 9227.366 9078.196 8122.575 7674.027


9396.712 9979.511 12182.78

9720.25

4265.151 5669.061 6163.662

4993.87 5533.776

4348.94 4430.064

-2268

3063

9990.49 10280.02 8410.796 6852.554 7079.048


5432.83 4202.612 4857.596 3829.576

4526.44 4591.148 4471.344 4557.327 4341.346 4269.524 4151.037

6501

936

2820

1227

-262

-842

-2015

16%

26%

31%

22%

25%

22%

19%

18%

16%

Sim 157

Sim 158

Sim 159

Sim 160

Sim 161

Sim 162

Sim 163

Sim 164

Sim 165

1.553844 1.699472 1.620231 1.634422 1.583451 1.568099 1.616161 1.616624 1.599276


34.62173 35.74274 34.30135 37.10721 34.70956 34.45529 37.57838 36.81869 35.01925
78.72856 81.97135 77.78971 85.58046 81.16567 78.50421 86.50399 82.99344 76.66394
99.46493 108.6868 104.9197

108.906 105.1402 106.4264 115.9859 115.5381 105.4036

65.96 72.83592 67.96546 74.81699

72.078 70.96265 78.16698 74.48908 71.17299

31.61574 36.55198 32.94282 38.48349 36.28389 34.94425 39.46981 37.13429 35.05856


305.9254 288.2118 312.4415 308.1316 273.2144 287.7873 292.9796 305.5206 287.8539
297.0693 289.0285 309.6142 302.1726 269.8184 285.1465 290.5629 288.5516 279.3181
301.0637 294.1899 303.8154 296.9049 284.5957 284.9791 309.7457 280.9828 283.3964
292.2835 311.2342 285.9232

296.452 282.6326 288.5178 307.3413 278.0236

275.01

311.7372 325.1517 292.8642 286.1765 274.3261 290.9422 300.7817 269.0599 259.1917


307.4194 310.4042 304.0036 287.0067 284.3072 297.9414 311.4637 269.6898 262.2871

465.4127 489.1604 486.8294

467.048 489.8549 471.0548

482.925 468.7545 470.5864

177.0888 173.3275 186.5663 170.3687 193.2521 177.6165 186.8033 156.3014 174.3354


182.8552

171.454 191.6248 157.9981 198.8994

187.5891 176.2939 186.1708 152.5215

175.442 193.4015

154.17 170.8857

197.08 169.6005 198.7993 151.2261 169.6514

180.5572 185.8834 195.6192 158.4449 191.6941 169.3216 209.3193 148.5722 166.9952


172.7601 183.8418 184.0013 157.4608 201.4651 168.2308 209.9542 151.0175

165.595

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-1982.55

-2072.29

-2043.99

-2023.14

-2010.35

-1987.12

-2027.09

-2015.69

-2000.97

1820.34 1860.055 2348.008 697.6965 1515.292 1557.674 2392.032

1496.4

1837.371

5987.049 6604.908 5491.961 8099.366 3952.741 5457.034 6427.917 7080.024 5566.889


8157.342 11760.38

7999.1 12850.06 6777.375 9959.185 9776.308 11656.39 8563.984

8970.727 10552.74 7063.047 9747.946 6213.951 8933.375

7650.52 9355.886 6768.771

5022.875 5489.365 4729.291 5736.888 3713.095 5323.133 4974.169 5107.256 4003.287


4197.377 4418.687 4237.574 4377.752 4278.532 4291.535 4547.604 4237.575 4126.099

481

3343

-771

4889

-3700

928

837

3353

-1064

21%

26%

18%

29%

12%

22%

22%

26%

18%

Sim 166

Sim 167

Sim 168

Sim 169

Sim 170

Sim 171

Sim 172

Sim 173

Sim 174

1.653445 1.478096 1.646729 1.658555 1.586008 1.565984 1.588739 1.614341 1.532423


35.42363 32.41895 36.39046 36.44467 35.38291 35.24432 36.58012 35.05166 34.06039
82.30535 73.45243 82.25494 85.27886 81.87627 78.77114 81.93934 80.69519 78.02993
111.756 105.8287 108.6526 110.2576 111.2949 107.4264 114.1539 107.5736 108.9801
75.69989 67.17417

72.7271 74.42009 73.35978 73.42223 76.95636 71.77728

73.3614

38.07512 33.23517 36.20699 38.09933 36.34693 33.78597 38.51601 36.57934 36.47913


284.959 304.4962

302.216 297.6696 290.1165 289.7059 298.7835 310.4306 289.8238

274.0766 304.9148 307.4928 293.0563 289.1341 292.5936 298.4671 320.1008 287.3455


260.4929 293.8432 302.0322 286.6252 282.0859 306.2403 304.5349 329.7889 274.7569
254.1767 301.0655
259.377 300.7604

307.56 278.2596 282.8412 315.7412 317.1946 336.8793 281.6338


288.271 294.9845 298.3797

235.9482 299.6764 278.1046 289.2616

323.536 307.1317 357.3775 279.7632

323.279 323.1615 319.9819 351.4663

507.5314 501.2048 476.3326 484.3992 490.6992 482.4182 491.1144


197.2962

489.445

281.15

447.341

192.52 175.3814 188.8058 182.3758 175.5021 182.1835 181.6837 157.9976

200.7922 190.4028 165.9262 188.9523 184.1266 175.2915 183.0907 188.0188 152.6278


201.6757 189.4584 165.1358 191.6683 180.2922 166.2677
205.4168

179.48 179.7236 142.0964

191.087 166.3656 186.7729 180.7082 168.8793 182.1892 178.5055 135.7722

198.0927 186.1237

174.567 182.8311 175.8206 162.0143 184.2929 175.8719 139.4944

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2072.57

-1988.44

-2037.82

-2051.54

-2021.1

-2001.11

-2027.29

-2043.44

-1943

714.1603 1458.393 2283.055 1503.315 1531.734

1811.57

2296.707

3839.79 8983.538 12521.27 7259.671


4458.888

1851.45 2317.375 2098.056

4645.17 7560.725 5055.714 4889.625 6856.875 6484.894 7634.303 6319.648


7891.05 9163.511 8413.043

1963.937 4484.308 4457.076 4812.369

8794.07 12939.53 12490.26 13712.08 12204.34


9062.91 11628.76 10017.08 13277.59 10738.46
6322.26 6522.298

6233.66 7446.279 5911.947

4097.302 4230.099 4245.002 4374.439 4473.696 4360.514 4551.823 4624.203 4270.415

-7457

-770

3661

-1025

458

4873

3756

7057

3868

3%

18%

27%

18%

21%

29%

27%

32%

27%

Sim 175

Sim 176

Sim 177

Sim 178

Sim 179

1.636011 1.610126 1.648905 1.616072 1.695624

Sim 180

Sim 181

Sim 182

Sim 183

1.6115 1.599849 1.610076 1.646646

35.37297 36.92404 37.09214 34.95318 38.07056 35.25364 35.42218 36.51417 36.42539


82.39459 86.91759

82.8517 80.58496 87.74929 78.98266 76.97875 84.63097

82.3862

117.7089 119.0545 113.7099 107.3791 123.1333 108.8114 108.7413 117.5317 111.5507


78.07044 77.99341

73.9938 72.53468 81.48843 73.60507 71.12565 79.19414 74.32056

39.86555 39.43034 36.99215 36.26217 40.13719 36.87706 34.67191 40.34214 37.33563


277.2128 305.3931 297.5513 303.8906 302.1782 292.5499 292.4037 290.2094 303.3089
284.9149 308.8952

306.931 317.8428 308.1462 307.1863 288.8174 274.0879 295.4802

286.9027 315.9221 322.7225 325.4293 315.6357 298.7091 295.4918 285.9632 281.7398


305.1543 320.8637 330.2574

334.679 313.6003 299.8809 283.1911

318.84 338.6673 338.2552 331.8776 303.1841

289.704 297.9542

295.161 290.3053 296.8327 287.4167

330.7719 339.8987 347.0645 316.8208 286.5541 288.3973 291.5322 297.4079 295.8898

473.9507 505.5343 473.2868 486.8405 473.6516 481.2179 449.5447 471.5234


175.1573 191.9945 185.1364 193.4626 171.9728

470.414

187.086 176.7686 174.9979 174.0429

156.4424 194.7058 184.6042 197.3024 169.4753 187.8677 175.6726 160.5185

165.465

165.905 201.5927 174.9607 189.1609 164.1336 183.3585 174.2694 156.5184 165.2728


176.432 209.4783

179.13 182.2077 171.3519 184.8758 166.2087 162.5285 171.5635

179.1793 211.9994 184.8443 185.3959 163.5583 184.5051

159.605 163.0549 169.9824

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2016.75

-2059.24

-2032.46

-2037.62

-2057.24

-2022.5

-1977.03

-2008.34

-2030.68

1636.188 1852.147 2021.767 1912.246


7215.243 6763.326
13033.41

2536.54 1847.223 1690.527 1422.678 2010.248

7670.06 6689.663 8764.398 5533.028 6030.802 7068.881 6262.321

11092.4 14260.39 12555.64 14830.02 9872.113

9105.14 12512.54

11837.4

11610.43 10774.85 12340.33 11222.93 11249.86 8451.753 9197.769 10988.68 8962.831


7100.763

6159.49 7085.975 5660.902 5881.359 4599.247 5350.733 6327.131 5521.037

4669.101 4698.479 4621.789 4438.105 4439.856 4321.999 4250.261 4507.421 4378.053

5264

3538

6648

4201

7001

703

1082

4232

2709

29%

26%

31%

28%

32%

21%

22%

28%

25%

Sim 184

Sim 185

Sim 186

Sim 187

Sim 188

Sim 189

Sim 190

Sim 191

Sim 192

1.589284 1.554593 1.570441 1.595566 1.583552 1.640936 1.617014 1.578158 1.663608


36.58929 36.15155 35.69232 36.43584 35.87571 37.14415 37.07649 36.23632 38.11478
85.62106 83.82841 80.69593 81.99512 84.84405 86.24384 82.29835 79.99183 86.53811
115.806 115.0692 110.0401 113.5915 117.1275 114.1404 105.8193 110.9588 119.1607
77.76662

77.662 72.37229

75.8816 79.77081 75.22873 73.13189

76.9581 76.51788

39.85413 37.60709 36.70575 40.02049 38.54036 37.46667 36.77236 38.20283


305.8332
304.2979

39.0305

297.13 305.3534 297.3296 281.0555 294.4189 277.2444 318.5526 295.3457


291.192 287.4801 305.7343

281.09 298.6681 271.2316 339.7646 309.7052

316.9686 298.3548 300.8189 317.2901 282.1544 302.9721 262.8113 318.9306 291.9553


314.3992

322.525 319.9741 325.7774 280.6518 315.1976 256.5883 313.2226 270.3057

306.0649 341.1744 329.9512 330.2043 282.8314 307.3415 253.5169 330.5296 276.9121


314.9194 331.4874 326.2973 312.4961 277.6003 315.8446 243.5362 331.4882 261.7308

471.7194 506.6636 494.8184 456.7392 457.6151

479.132 465.1508 494.8853

460.012

179.6956 192.9965 198.5159 167.7349 163.9395 177.6636 178.0728 177.6063 173.7683


179.1425 189.7139 204.9013 164.2636 157.1766

174.08 177.1271 168.8529 161.7356

170.2785 191.6386 208.5792 173.7177 160.6468 171.7943 177.7606 170.5721 156.8932


171.2677 191.9217 208.9624 177.0247 152.4028 172.5444 184.3668 169.4101 155.2074
178.8228 186.3918 216.0809 187.8065 161.5763 168.8335 179.3138

164.806 154.8723

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2006.82

-2029.07

-2026.33

-1986.65

-1974.12

-2034.66

-1996.8

-2036.76

-2020.77

2081.23 1310.268 1029.749 2468.888 1898.141


7890.846 5704.635 4597.249 8664.785 7051.093
13462.48 11906.18 9434.255

2033.05 1281.297 3046.098 2525.208


7373.47 4190.851 8251.775

7591.62

13896 11113.34 13253.74 6271.632 12651.46 10649.08

10875.38 12079.41 9323.088 12070.66 10662.97 10588.33 5253.614

12658.5 9776.474

6383.382 6598.247 4956.936 5847.592 5358.966 6466.123 2885.779

7455.37

4834.26

4582.628 4571.123 4504.552 4576.562 4330.648 4485.049 4093.444 4597.996 4264.888

5619

3602

-99

6861

3402

5047

-4104

7162

3337

30%

26%

20%

32%

26%

29%

11%

32%

26%

Sim 193

Sim 194

Sim 195

Sim 196

Sim 197

Sim 198

Sim 199

Sim 200

Sim 201

1.597086 1.546006 1.614817 1.599596 1.591841 1.597309 1.643294 1.613518 1.630076


35.25923 35.67467 37.07088 36.81799

35.9448 35.76626 35.24219 34.85158 37.51802

77.8051 83.21622 86.54214 85.14405 81.90952 86.56574 80.29098


103.2139 114.5931

118.938 111.8091 121.2104 122.7627

65.42367 79.02845 77.84275 73.92232 80.28646

75.3375 87.46225

108.939 99.45781 116.5814

82.247 70.39861 66.95704

78.118

33.28498 39.13054 40.26158 37.13671 39.32932 41.17502 32.58228 32.57892 38.88255


303.7267 284.3775 305.3207 310.4077

298.199

272.213 308.9651 308.8928 286.8891

307.52 269.4314 307.1706 300.8616 296.2652 275.4166

311.052 298.1789 277.6372

308.9668 264.7291 310.6774 299.7887 291.2658 270.0162 319.9766 306.7754 279.8642


315.9152 267.4206 311.9359 281.9661 270.4038 274.1759 320.0727
327.8305 263.3481 291.4028 302.7284 270.9186

278.177 265.7116

272.711 316.4645 278.9005 277.7976

336.9073 269.9076 320.2202 306.7565 267.0578 280.3632 340.4876 277.7396 268.6021

496.917 422.8957 492.4937 484.1401 467.4655 479.3945 508.9994 464.4313 476.6327


188.224 154.1067 178.0867 182.0735 171.8601 179.4535 188.2612 177.3545 169.7495
190.2077 147.0954 180.8309 196.8729 168.5269 178.5024 177.5876 187.4359 180.0124
191.348 149.8939 184.1206 202.7854 172.4053

171.924 182.5193 189.6071 176.0248

193.985 144.0834 189.3199 197.9381 170.2661 183.1171 185.8933 181.9974 170.9767


206.3232 144.3616 186.2528 182.4133 165.4131 176.9126 194.9251 174.3401 175.5667
-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2041.1

-1916.61

-2044.94

-2029.62

-1998.84

-2003.23

-2081.99

-2010.48

-2022.45

1822.413 1873.745 2241.692 1933.801 2061.095 1286.129 1911.633 1874.854 1734.083


5944.949 6486.364

7421.4 5375.071

6623.08

4734.4 7701.572 5812.429 5408.584

10146.07 10658.57 12031.24 6557.746 8937.876 9637.996 11947.03 6615.814 7992.231


9318.419 9572.647 8490.066 8233.994 8505.565 7818.987 9710.644 6722.891 8706.579
5149.153 5710.189 6365.866

5483.84 4813.498 5155.316 5826.106 3992.251 4377.092

4400.736 4311.983 4629.124

4424.95 4304.033 4445.636 4384.397 4106.105

1595

2561

3785

-695

1140

-279

3888

-1635

4295.97

-333

23%

25%

27%

19%

22%

19%

27%

17%

19%

Sim 202

Sim 203

Sim 204

1.589838 1.554701 1.589293

Sim 205

Sim 206

Sim 207

Sim 208

Sim 209

Sim 210

1.61638 1.581209 1.627793 1.578502 1.514054 1.661695

37.22369 34.06555 36.73795 35.07571 35.37795 36.07293 35.12723 32.74188 37.03533


83.47095 77.82389 84.37217 80.13877 80.71963 82.98982 77.40217 73.23617 90.55498
115.0897 107.5466 114.5583 111.4788 112.3809 114.9843 102.9711 103.0853 121.0443
77.02138 70.81836 78.90124 74.36373 71.28595 75.42571 67.67812 71.55277 82.24874
37.99668 35.83806 39.55937 35.11087 35.33339 38.38507 32.19068 37.08907 40.05058
295.2668 288.0965 306.3433

304.424 285.2626 291.3784 281.3807 314.3537 295.4639

294.7909 306.4786 312.4089 314.7701 292.4881 274.2787 297.2207 309.9897 285.5806


289.771 298.6109 292.4541 312.1196
276.7291 301.8297

287.373 265.1473 297.6173 307.1043 275.6763

293.428 291.4221 302.5474 253.4784 283.9572 299.0986 290.6498

264.5539 304.3724 286.6438 266.9811 307.0485 251.6129 287.6322 299.9981 301.2043


253.2354 310.8659

287.695 271.8128 313.6179 253.3182 285.8154 282.8831 300.7601

471.3954 483.9334

484.354 455.6938 475.3296 484.8439 466.3828 473.5516 464.5548

176.0858 196.8196 189.8803 172.7816 182.2663 187.4116 166.3083 167.8606 178.1849


182.2657 202.4732 189.5234 179.8935 186.5045 192.7855 164.9551 172.4742 189.8552
185.0049

206.283 194.7562 174.9172 190.5154 200.3565 169.5689 180.0388 195.7452

191.6966 209.2198 192.3311 156.4817 188.0985


208.0109 201.1993

195.24 184.9483 185.0489 192.6766

177.366 153.0173 195.2998 213.0046 167.4321 179.5218 198.9222

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2001.36

-1996.85

-2022.9

-1998.39

-1997.23

-2034.23

-1982.91

-1977.86

-2025.9

1981.164 1475.979 1997.132 2442.597 1620.123 1035.085 2188.742 2266.294 1660.718


5683.958 4427.493 5371.648 7016.099 5004.998 3218.122 6902.955 6565.115 4483.695
7960.956 7678.069 8629.004 10130.81 9714.192 3983.512

9256.16 9504.401 8796.215

6012.102 7232.263 7782.743 8485.505 9082.354 4695.659 7302.987

8435.61 9390.991

2379.098 4737.108 5234.065 4951.244 5043.306 2139.348 4517.604 4486.892 5133.551


4184.154 4390.787 4423.468

-1783

-1656

86

4173.47 4382.672 4197.968 4126.805 4302.492 4513.889

2210

604

-6418

926

1402

55

16%

17%

20%

24%

21%

5%

22%

23%

20%

Sim 211

Sim 212

Sim 213

Sim 214

Sim 215

Sim 216

Sim 217

Sim 218

Sim 219

1.626208 1.609065 1.571864 1.581627 1.599317 1.598842 1.654202 1.586617 1.542613


34.48441 35.06703 34.38376 35.60512 35.08608 34.96206 37.86752 35.12412 35.85062
80.16371 82.90752 81.84592 81.00163

79.0662 83.63101 84.27892 82.27817 83.89759

102.0887 114.6817 113.7814 110.8077 107.9715


67.78332 75.12676
34.26157

119.907 115.9397 108.8922 111.8113

75.0112 72.94786 73.94317 79.15729 79.39232 73.09931 73.44324

37.5348 37.45857 37.36302 37.06731 39.89891

287.7197 317.7564 275.0479 292.7411

38.1427 35.45121 36.27339

296.795 307.7999 288.2902 287.2553

284.635

299.073 311.4683 284.7533 302.4448 303.0786 303.2964 289.5809 286.9094

285.396

311.1856 301.4352

281.149 290.9423 305.3462 301.1169 296.9445 281.5759 268.1429

288.2143 300.3257

288.612

298.802 289.9577 284.7577 301.2588 280.5354 248.7567

280.8393 298.7214 299.8988 301.3549 269.1445 276.1473 303.6503 281.0373 253.5015


283.4281 281.5031

289.173 305.8001 257.9591 304.2561 316.3229 279.2766 266.3664

466.5288 431.2399 481.0003 498.5283 480.7179 466.7791 485.2504 489.0418 480.0292


173.614 163.6639 185.9092 181.9564 183.0617 178.6254 194.9265 176.6393 178.3398
168.3392 162.6136 197.1331 185.5101 188.3614 167.7549 203.7117 175.7617 172.0952
179.7283

159.911 196.1236 184.9429 180.0525 165.0291 216.3658 172.3223 165.6352

173.1082 163.4666

182.988 203.7636 179.6437 166.5424 209.9878 173.1885 175.9588

158.3236 167.0991 183.0824 203.0376 186.5915 173.9445 210.2048 165.5528 166.0224


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2008.14

-1970.87

-1994.83

-2030.07

-2018.28

-2006.07

-2045.66

-2017.88

-1984.7

1979.573 2622.441 1265.769 1898.423 1848.592 1974.157 1293.259 1627.376 1579.701


7740.804 7767.534

3869.74 5330.063 5920.318 7431.194 4670.974 5466.135 4949.112

8729.261 12920.93 7874.041 9819.872 9200.091

11232.9 7214.199

7574.807

9096.27 7889.562 8185.457 6047.953

10589.8 9233.621 7625.887 6858.977

9235.6 7029.467

4908.122 5063.125 4779.059 4646.971 3260.484 6158.236 5150.886 4790.058 4312.777


4196.207 4312.599

1250

5060

4348.77 4429.534 4175.956 4526.661 4516.583 4222.058 4189.584

-1222

304

-521

3398

-1468

138

-2259

22%

29%

18%

21%

19%

26%

17%

20%

15%

Sim 220

Sim 221

Sim 222

Sim 223

Sim 224

Sim 225

Sim 226

Sim 227

Sim 228

1.637617 1.669123 1.539899 1.628811 1.594766 1.602688 1.658952 1.574831 1.648616


37.58772 37.95498 34.44523 35.31588 36.33214 35.75484 38.33486 35.60968 36.52216
84.83314 89.61151 80.36691 77.57912 83.92697 79.07943 88.98816 83.81348 81.96741
115.5362 117.8725 109.4274

101.885 114.5546 105.0078 123.6092 111.6969 112.1579

78.18747 77.74262 72.75916

67.6288

36.88164 37.48296

296.5476 316.0496 293.5247 283.7715


311.2236 309.0058

80.3389 67.26327 81.76315

73.2099 73.42854

35.2399 33.86501 38.97457 33.20504 41.56269 37.16087 36.58583


290.593 297.8452 290.6333 276.6252 301.2718

287.425 292.7729 275.8751

297.98 283.8055 278.7831 303.1535

308.9882 320.8024 279.4069 283.8601 259.0215 281.3226 274.1852 259.5174 290.7703


312.9825 326.5538 281.4706 275.9501 253.3059

281.529 282.6826 268.6123 297.7987

304.345 323.9701 289.2949 275.0688 242.7482 268.4234 279.1701 267.0862 313.3738


296.0733 324.0574 293.1138

269.649 243.4636 265.4584 282.2681 266.2199 330.1087

474.1442 478.8936 466.5969 496.4885 452.7398 494.6979 479.0528 471.0404 452.4062


170.532 191.3416 180.0072 193.4696 173.9459 197.5807 181.5968 176.5017 168.6142
160.0856 190.7138 190.7061

185.863 174.9949 191.7253 185.3586

162.7286 197.0357 186.8616 186.1361 183.3142 190.1729


159.6938 187.5772

174.72 167.9542

189.74 174.8267

165.077

177.55 172.4919 189.3784 191.7702 190.4435 173.5697 167.4852

168.9305 203.8556 175.9856 177.1371 207.6919 193.6694 192.1909 174.3584 166.0583


-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2027.77

-2059.04

-1971.48

-2045.73

-1977.86

-2038.05

-2041.05

-1984.64

-2007.15

2624.832 1942.219 1502.364 1298.104 1491.252 1331.931 1577.876 1451.184 2383.046


8721.582 7647.123 4148.143 4656.153 4139.919 4184.944 4699.375 4166.695 6654.868
14058.5 12196.62 7844.566 6927.658 5767.197 7258.955 8684.601 8040.308 11878.38
11632

11164.4

8491.73 7198.225 4519.555 5583.685 7790.415 7220.613 11158.29

5684.358 5610.855 4952.222 3694.944 2078.877 2933.369 4614.148 4044.128 6994.529


4360.696 4527.633 4280.373 4117.426 4166.029 4074.282 4471.196 4221.006 4518.201

6755

4570

-1150

-2489

-4760

-3488

-774

-1923

4650

32%

28%

18%

15%

9%

13%

18%

16%

28%

Sim 229

Sim 230

Sim 231

Sim 232

Sim 233

Sim 234

Sim 235

Sim 236

Sim 237

1.603268 1.537166 1.600941 1.608872 1.663624 1.679294 1.663981 1.609592 1.569637


35.4309 34.99833 34.69093 36.94137 36.68108 36.80646 36.46969 36.41727 36.37623
84.83845 81.92537 80.67789 83.26608 83.77554 84.02921 85.05869 86.58424 81.69862
121.1989 109.5178 115.4385 111.2248 115.0398 115.0953 119.9233 119.8223 111.8626
80.07142 74.07341 71.52341 69.33871 75.75625

74.9763 79.07146 79.39769

77.3636

39.39436 37.26395 37.49305 35.46479 37.91634 37.46495 39.14772 41.20499 40.01008


327.1717 298.0176 296.0069
311.0198

298.813 319.0834 297.8257 290.1484 312.3411 291.9355

306.712 284.0502 314.0978 316.6066 305.3468 274.0973 289.9965 283.7008

309.4639 300.5112 293.1762 304.8811 357.2647

315.607 268.8645 283.5182 289.2225

308.3849 296.1035 303.8566 303.8645 353.4995 313.9488 262.6911 286.0341 293.7374


308.8419 310.9134 301.0292 292.4645 368.7718 327.9472 259.1461 282.5655 291.1696
330.6787 311.5844 318.1092 291.6275 350.0286 326.5286 265.5993 280.7326 299.7113

475.8867 459.9536 480.6083 515.5387 466.4647 501.0529 490.9789 475.4298 446.4129


173.2373 173.6382 178.6791 193.9088 182.8786 188.5672

170.553 181.9476 163.9141

176.4892 172.5961 189.0411 191.8013 183.5534 194.7554 174.3362 179.4598 161.3349


175.4592 172.6082 199.2417 190.6292 200.5203 184.7815 171.4348 171.2559 157.4026
183.779 179.6876 195.3296 197.4841
182.9774 181.9491

204.839

208.332

201.194 175.7563 172.5882

173.192 156.4822

198.977 170.6923 170.9049 176.1356 157.1061

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2029.47

-1964.37

-2018.51

-2067.94

-2041.74

-2083.51

-2058.78

-2024.35

-1959.43

2319.37 1857.197 1556.292 1626.374

1999.96

2362.28 2205.193 1471.939 1933.367

7468.987 6910.284 5177.789 5984.207 10131.53 6535.794 4912.853 5620.255 6998.195


12724.69 10737.51 9126.407 9849.805
10561.88 10066.19 8279.007

14101 11768.16

8264.29

10782.9 12226.94

7222.78 13356.06 11956.94 7257.839 9125.555 10611.37

6985.643 5723.124 5048.678 3620.513 6865.881 6841.933 4476.008 5097.999 6565.203


4647.397 4454.739 4497.735

5289

3277

11

4282.17 4680.721 4539.436 4289.666

143

8546

4374

-1193

4448.85 4506.523

1511

4423

29%

26%

20%

20%

35%

28%

18%

23%

28%

Sim 238

Sim 239

Sim 240

Sim 241

Sim 242

Sim 243

1.588369 1.636716 1.559621 1.532146 1.537685 1.577398

Sim 244

Sim 245

1.59741 1.594637

Sim 246
1.63174

35.04665 37.46902 33.40047 34.25413 36.60422 35.29229 37.66903 34.87776 34.70369


78.76171 85.96977 76.11466 77.48124 83.50681 79.05934 86.95565 78.82404 78.73804
106.3564 112.0637 101.6396 103.9061 114.5864 103.2861 117.3163 112.4715 106.9369
71.79017 76.58167 66.96622 70.34081 75.78411 70.36694 73.71142 76.88132
36.87692 39.69642

73.9542

32.812 34.23603 37.15031 34.37982 36.65484 38.90535 37.00543

296.0179 309.0021 287.4203 301.0593 280.6135 310.4743 290.6413 294.3081 294.5782


310.5224 291.1646 287.5087 297.4369 278.8719 324.7117 289.9206 319.3998 294.6795
326.5303 289.0729 285.4424

291.784 292.3444 327.8226 283.8612 316.1878 297.4696

314.6969 292.9271 280.1058 305.0623 299.9769 315.9773 295.7397

317.014 301.5612

326.97 315.0462 277.6604 295.8176 301.6441 326.9421 295.3324 315.8421 313.1754


323.2917 318.1024 296.7582 302.2351

316.936 337.2615 294.6238 322.8916 307.9832

473.3051 510.0357 481.1331 487.9823 463.6237 495.4647 472.2607 463.0446 504.6755


167.7112 188.5265 180.4252 186.9057 179.6297 181.1257 180.0931 167.4747

185.886

156.2909 186.6023 184.5749 180.9761 181.9712 178.9037 172.5845 164.2877 186.7676


166.6987 182.9454 189.9768 182.2149 180.8095 174.5094 173.9274 164.0357 200.9508
164.2538 188.1955 183.2309 184.0325 179.5886 174.7008 174.5594 172.6655 196.7495
165.6998 183.1532 191.5378 182.7928 184.6655 179.7652 177.2535 187.6706 200.1423
-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-13000

-2003.44

-2080.07

-1995.4

-1997.37

-1960.57

-2033.07

-2003.62

-1992.62

-2063.24

2478.731 1515.327 1433.774 1543.266 1411.258 2468.821 1753.502

2695.05 1533.065

9433.231 5469.723 4698.601 5438.292 5859.276 8005.256 6225.701 8231.242 5495.713


12694.88 9707.584 6882.958
11979.34 10080.74

10057.6

10715.9 11790.82

11337.2 13789.55 8175.433

6637.03 8149.133 9703.183 10983.28 9520.307 11326.54 8915.369

6684.106 6287.991 4156.443

4902.07 5912.181 6400.915 5116.873 6263.278 4866.642

4497.071 4593.062 4199.818 4282.826 4476.971 4452.578 4344.332 4584.176 4425.648

6941

1605

-2397

517

2034

5139

2370

6553

-84

32%

23%

15%

21%

24%

29%

24%

32%

20%

Sim 247
1.630588

Sim 248

Sim 249

Sim 250

1.63976 1.616643 1.627052

36.73923 36.66999 35.54283 36.54637


83.89556 86.49797 80.95864 84.12331
118.5953 118.2808

111.05 110.5876

78.10869 80.20445 72.70383 73.29183


39.09383 41.71454 35.49137 39.34605
308.4579 290.1446 288.5653 286.3201
308.8949 304.0774 308.1258

271.208

311.9679 321.3363 322.4987 289.7977


314.0209 318.8375 319.6631 273.0203
316.5136 317.7962 307.3041 273.2293
307.613 306.7799 293.4231 259.8665

481.9873 473.8081 521.3961 514.5258


180.5857 190.8273

197.61 207.5777

171.5689 182.1485 200.1207 215.9914


171.7454 178.3856 215.0339 203.5521
170.589 178.1073 212.0645 203.1417
171.8798 173.8918 219.6347 184.3294
-13000

-13000

-13000

-13000

-2040.71

-2025.01

-2074.04

-2069.3

2187.849 1745.165 1581.126 364.3748


7967.887 8043.635 6350.687 3238.806
13458.52 13313.82

8823.95 5526.064

11901.06 11623.93 7487.247 5572.903


6273.557 6485.459 3425.166

3494.8

4511.189 4616.145 4291.895 4266.144

6063

5732

-346

-5331

31%

30%

19%

9%

Rata de crestere (u) =

106.49%
1.04547

Costul capitalului (k) =


Rf =
5.0%

-15600
0.88
-1677
0.12

20.0%

0.220

2515

7145

12504

11702

6995

0.441

2362

6300

10354

9100

5108

0.220

2218

5556

8574

7076

3730

0.12

Stop
0.062976

1.0650
42.04

Optiunea de abandon

-15600
0.88
-1677
0.12
Stop

0.220

2515

7145

12504

11702

6995

0.441

2362

6300

10354

9100

5108

0.220

2218

5556

8574

7076

3730

0.12

17000

Optiunea de amanare

Amanare
0.88
-1677
0.12

0.220

-18720

2641

7502

13129

12287

0.441

-18720

2480

6615

10872

9555

0.220

0.12

Stop

Optiunea de extindere

0.88
-1677
0.12

Amanare
+ Extindere

6
15257

2168

0.220

-18720

2641

7502

0.441

-18720

2480

6615

10264
-5000
8499

0.220

-2533

0.12

11864

Stop

Rata de scadere (d) =

Probabilitatea
conditionata
6401
0.194

93.91%
0.95650797

VAN

Prob VAN

6066

1179

4389

0.389

2195

853

3010

0.194

-854

-166

0.104

-14677

-1532

0.118

-1677

-199

1.00

E(VAN) =

134

s(VAN) =

5654

Probabilitatea
conditionata
6401
0.194

VAN

Prob VAN

6066

1179

4389

0.389

2195

853

3010

0.194

-854

-166

0.104

-2871

-300

0.118

-1677

-199

1.00

E(VAN) =

1367

s(VAN) =

2913

8
7344

Probabilitatea
conditionata
6721
0.194

5363

4609

VAN

Prob VAN

4503

875

0.389

438

170

0.194

-1677

-326

0.104

-1677

-175

0.118

-1677

-199

1.00

E(VAN) =

346

s(VAN) =

2251

9119

Probabilitatea
conditionata
8345
0.194

6659

5723

1217

1046

VAN

Prob VAN

5362

1042

0.389

967

376

0.194

-1328

-258

0.104

-1677

-175

0.118

-1677

-199

1.00

E(VAN) =

786

s(VAN) =

2510

OPTIUNI
PROIECTUL INITIAL
Valoarea prezenta
Valoarea actualizata neta
Rata interna de rentabilitate
Termenul de recuperare
Indicele de profitabilitate

0
15194.68
2194.677
24%
3.613338
0.168821

OPTIUNEA DE ABANDON (PUT)


s=
Pret de exercitiu = Pret vanzare 4 =

Modelul binomial:
Rdob =
0.2
p=
0.95
q=
0.05

REALE

1
2
-1677.01 1639.953

0.2
15000

3
4
5
3646 4993.317 3656.923

u=

1.22

d=

0.82

probab.=
VR 4 =
probab.=

0.95
14683
0.05

VAN 0 =

-113

VP 4 =
VAN 4 =

14766.2
-233.8

PUT 0 =

16

PUT 4 =

32.3

probab.=
V4=
probab.=

0.95
5400
0.05

208

VP 4 =
VAN 4 =

5430.6
430.6

931

CALL 4 =

1930.5

OPTIUNEA DE EXTINDERE (CALL)


s=
0.2
Pret de exercitiu = Investitia 4 =
5000

VAN 0 =
Modelul binomial:
Rdob =
0.2 CALL 0 =
p=
0.95
q=
0.05

u=

1.22

d=

0.82

6
7
1710.521 1224.972

VR 6 =
VR 6 =

21904.5
14683
9842.3

0
14.0
317
478.6
5157.7

VR 6 =
VR 6 =

8055.9
5400
3619.7

3055.9
2428.9
400.0
315.6
0

IMPACTUL FINANTARII INVESTITIEI


Surse de finantare

Costul finantarii
Initial
Ulterior(k)
0
27.7%
92
27.7%
-533
12%

> proprii interne (PN nerep)


4300
> proprii externe (Major CS)
2327
> imprumutate (Credite noi)
6373
(pe 4 ani, cu rambursare in fine)
Total
13000

-441

Rata de indatorare
Rata de dobanda

49%
12%

Comision de brokeraj
Comision bancar
Costul capitalului = k
Cota de impozit = t

5%
1%
20%
25%

k* = CMPC =

17.96%

2194.7

VANA =

2635.7

VAN inv =

48

<

Rata crest.sustenab.=g
7.03%

Rata crest.autofin. = g'

INV sustenabila

INV autofinantabila

11472 Costul finantarii :

Autofinantare

5317

Credite noi

6155

561

Rata indator. sustenab.49% VANA =

Autofinantare
Credite noi
Rata indator. autofin.

20%
-13140
VANA =
-15636
RIR =

-2013
3297
-2013
19%

2361

6300

10354

9099

5108

4389

2361

6300

10354

9099

5108

4389

Rata crest.autofin. = g'


3.58%
INV autofinantabila

5317 Costul finantarii :

Autofinantare

5317

Credite noi

Rata indator. autofin. 47% VANA =

Cresterea Capitalui Social prin Emisiunea de Actiuni Noi


(STOCK CASH)
Nrde actiuni (inainte de emisiune) =

11

Valoarea nominala/actiune =

3000

Curs bursier =

6000

Structura averii actionarilor (inainte de emisiune):

actiuni
+ cash
= au total

11

Valoarea de emisiune =

4656

Nr. de actiuni noi =

0.50

Valoarea matematica/actiune (dupa emisiune) =

5942

Valoarea unui Drept de subscriere =

58.4

Structura averii actionarilor (la emisiune) :

Actiuni
+ Dr. subscriere
+ Cash

= in total

11
11

11.0

Modalitati de subscriere
1

Actionarii vechi

Actiuni vechi
Actiuni noi
Dr. Subscriere personale

Actiuni noi si vechi

11
0.5
11

11.5

Actionarii noi

Operatiune alba :

Actiuni vechi
Actiuni noi
Dr. Subscriere cumparate

11
0.5
11

Actionarii vechi si noi

11.5

Actiuni vechi
Dr. Subscriere vandute
Dr. Subsciere ramase
Actiuni cumparate de actionarii vechi
Actiuni cumparate de actionarii noi

11
8.6
2.4
0.108
0.392

Actionarii vechi si noi

11.5

de Actiuni Noi

6000.0

65999.9
2327.1
68327

*
*

5942
58.4

=
=

65357.1
642.8
2327.1

5942

68327

*
*
*

5942
4656
58.4

=
=
=

65357.1
2327.1
642.8

5942

68327

*
*
*

5942
4656
58.4

=
=
=

65357.1
2327.1
642.8

5942

68327

*
*
*
*
*

5942
58.44
58.44
4656
4656

=
=
=
=
=

65357.1
503.7
139.1
503.7
1823.4

5942

68327