Loan to deposit ratio calculation table

Cash reserve rati 4.
00%
Statutory liquidit 20.50%
Total Reserve re 24.50%
Loan to
Deposits (Rs.)
Reserve (Rs.)Loan (Rs.)
deposit ratio
100,000 24,500 75,500 75.50%
75,500 18,498 57,003 75.50%
57,003 13,966 43,037 75.50%
43,037 10,544 32,493 75.50%
32,493 7,961 24,532 75.50%
24,532 6,010 18,522 75.50%
332,564 81,478 251,086 75.50%
Actual total loan 232,564

Cash balance 18,522
Loan to deposit (Original) 2.51 times
Borrowing and othe 21
Corporate tax 19
Income tax 14
Customs 9
Excise duties 12
Service and other 9
Non-tax revenue 13
Non-debt capital r 3
For an income of Rs. 1,200,000

Amount (Rs.) Tax %
Upto Rs. 250,000 0%
From Rs.2,50,001 to Rs.5,00,000 250,000 5%
From Rs.5,00,001 to Rs.10,00,000 500,000 20%
From Rs.10,00,001 200,000 30%
Total income / tax 1,200,000 14%
Deductions 150,000
Taxable income 1,050,000
Upto Rs. 250,000 0%
From Rs.2,50,001 to Rs.5,00,000 250,000 5%
From Rs.5,00,001 to Rs.10,00,000 500,000 20%
From Rs.10,00,001 50,000 30%
Tax savings 45,000
Non-debt capital receipts; 3%
Non-tax revenue; 13% Borr
Service and other taxes; 9%
Excise duties; 12%
Customs; 9%
Income tax; 14%
Tax amount (Rs.)

0
12,500
100,000
60,000
172,500
0
12,500
100,000
15,000
127,500 `
45,000
Government Earnings
on-debt capital receipts; 3%
3% Borrowing and other liabilities; 21%
Corporate tax; 19%
; 9%
Income tax; 14%
Savings per annum 120000
Savings per month 10000
Annual growth rate in savings 5.00%
Interest rate 8.50% 0.71%
Age (current) 22
Retirement age 65
Total available savings duration 43 516
Start date 1/1/2015
End date 31-12-2058
Compounding per year 12
Amount
Month and Year (without
growth)
Jan-15 10000
Feb-15 10000
Mar-15 10000
Apr-15 10000
May-15 10000
Jun-15 10000
Jul-15 10000
Aug-15 10000
Sep-15 10000
Oct-15 10000
Nov-15 10000
Dec-15 10000
Jan-16 10000
Feb-16 10000
Mar-16 10000
Apr-16 10000
May-16 10000
Jun-16 10000
Jul-16 10000
Aug-16 10000
Sep-16 10000
Oct-16 10000
Nov-16 10000
Dec-16 10000
Jan-17 10000
Feb-17 10000
Mar-17 10000
Apr-17 10000
May-17 10000
Jun-17 10000
Jul-17 10000
Aug-17 10000
Sep-17 10000
Oct-17 10000
Nov-17 10000
Dec-17 10000
Jan-18 10000
Feb-18 10000
Mar-18 10000
Apr-18 10000
May-18 10000
Jun-18 10000
Jul-18 10000
Aug-18 10000
Sep-18 10000
Oct-18 10000
Nov-18 10000
Dec-18 10000
Jan-19 10000
Feb-19 10000
Mar-19 10000
Apr-19 10000
May-19 10000
Jun-19 10000
Jul-19 10000
Aug-19 10000
Sep-19 10000
Oct-19 10000
Nov-19 10000
Dec-19 10000
Jan-20 10000
Feb-20 10000
Mar-20 10000
Apr-20 10000
May-20 10000
Jun-20 10000
Jul-20 10000
Aug-20 10000
Sep-20 10000
Oct-20 10000
Nov-20 10000
Dec-20 10000
Jan-21 10000
Feb-21 10000
Mar-21 10000
Apr-21 10000
May-21 10000
Jun-21 10000
Jul-21 10000
Aug-21 10000
Sep-21 10000
Oct-21 10000
Nov-21 10000
Dec-21 10000
Jan-22 10000
Feb-22 10000
Mar-22 10000
Apr-22 10000
May-22 10000
Jun-22 10000
Jul-22 10000
Aug-22 10000
Sep-22 10000
Oct-22 10000
Nov-22 10000
Dec-22 10000
Jan-23 10000
Feb-23 10000
Mar-23 10000
Apr-23 10000
May-23 10000
Jun-23 10000
Jul-23 10000
Aug-23 10000
Sep-23 10000
Oct-23 10000
Nov-23 10000
Dec-23 10000
Jan-24 10000
Feb-24 10000
Mar-24 10000
Apr-24 10000
May-24 10000
Jun-24 10000
Jul-24 10000
Aug-24 10000
Sep-24 10000
Oct-24 10000
Nov-24 10000
Dec-24 10000
Jan-25 10000
Feb-25 10000
Mar-25 10000
Apr-25 10000
May-25 10000
Jun-25 10000
Jul-25 10000
Aug-25 10000
Sep-25 10000
Oct-25 10000
Nov-25 10000
Dec-25 10000
Jan-26 10000
Feb-26 10000
Mar-26 10000
Apr-26 10000
May-26 10000
Jun-26 10000
Jul-26 10000
Aug-26 10000
Sep-26 10000
Oct-26 10000
Nov-26 10000
Dec-26 10000
Jan-27 10000
Feb-27 10000
Mar-27 10000
Apr-27 10000
May-27 10000
Jun-27 10000
Jul-27 10000
Aug-27 10000
Sep-27 10000
Oct-27 10000
Nov-27 10000
Dec-27 10000
Jan-28 10000
Feb-28 10000
Mar-28 10000
Apr-28 10000
May-28 10000
Jun-28 10000
Jul-28 10000
Aug-28 10000
Sep-28 10000
Oct-28 10000
Nov-28 10000
Dec-28 10000
Jan-29 10000
Feb-29 10000
Mar-29 10000
Apr-29 10000
May-29 10000
Jun-29 10000
Jul-29 10000
Aug-29 10000
Sep-29 10000
Oct-29 10000
Nov-29 10000
Dec-29 10000
Jan-30 10000
Feb-30 10000
Mar-30 10000
Apr-30 10000
May-30 10000
Jun-30 10000
Jul-30 10000
Aug-30 10000
Sep-30 10000
Oct-30 10000
Nov-30 10000
Dec-30 10000
Jan-31 10000
Feb-31 10000
Mar-31 10000
Apr-31 10000
May-31 10000
Jun-31 10000
Jul-31 10000
Aug-31 10000
Sep-31 10000
Oct-31 10000
Nov-31 10000
Dec-31 10000
Jan-32 10000
Feb-32 10000
Mar-32 10000
Apr-32 10000
May-32 10000
Jun-32 10000
Jul-32 10000
Aug-32 10000
Sep-32 10000
Oct-32 10000
Nov-32 10000
Dec-32 10000
Jan-33 10000
Feb-33 10000
Mar-33 10000
Apr-33 10000
May-33 10000
Jun-33 10000
Jul-33 10000
Aug-33 10000
Sep-33 10000
Oct-33 10000
Nov-33 10000
Dec-33 10000
Jan-34 10000
Feb-34 10000
Mar-34 10000
Apr-34 10000
May-34 10000
Jun-34 10000
Jul-34 10000
Aug-34 10000
Sep-34 10000
Oct-34 10000
Nov-34 10000
Dec-34 10000
Jan-35 10000
Feb-35 10000
Mar-35 10000
Apr-35 10000
May-35 10000
Jun-35 10000
Jul-35 10000
Aug-35 10000
Sep-35 10000
Oct-35 10000
Nov-35 10000
Dec-35 10000
Jan-36 10000
Feb-36 10000
Mar-36 10000
Apr-36 10000
May-36 10000
Jun-36 10000
Jul-36 10000
Aug-36 10000
Sep-36 10000
Oct-36 10000
Nov-36 10000
Dec-36 10000
Jan-37 10000
Feb-37 10000
Mar-37 10000
Apr-37 10000
May-37 10000
Jun-37 10000
Jul-37 10000
Aug-37 10000
Sep-37 10000
Oct-37 10000
Nov-37 10000
Dec-37 10000
Jan-38 10000
Feb-38 10000
Mar-38 10000
Apr-38 10000
May-38 10000
Jun-38 10000
Jul-38 10000
Aug-38 10000
Sep-38 10000
Oct-38 10000
Nov-38 10000
Dec-38 10000
Jan-39 10000
Feb-39 10000
Mar-39 10000
Apr-39 10000
May-39 10000
Jun-39 10000
Jul-39 10000
Aug-39 10000
Sep-39 10000
Oct-39 10000
Nov-39 10000
Dec-39 10000
Jan-40 10000
Feb-40 10000
Mar-40 10000
Apr-40 10000
May-40 10000
Jun-40 10000
Jul-40 10000
Aug-40 10000
Sep-40 10000
Oct-40 10000
Nov-40 10000
Dec-40 10000
Jan-41 10000
Feb-41 10000
Mar-41 10000
Apr-41 10000
May-41 10000
Jun-41 10000
Jul-41 10000
Aug-41 10000
Sep-41 10000
Oct-41 10000
Nov-41 10000
Dec-41 10000
Jan-42 10000
Feb-42 10000
Mar-42 10000
Apr-42 10000
May-42 10000
Jun-42 10000
Jul-42 10000
Aug-42 10000
Sep-42 10000
Oct-42 10000
Nov-42 10000
Dec-42 10000
Jan-43 10000
Feb-43 10000
Mar-43 10000
Apr-43 10000
May-43 10000
Jun-43 10000
Jul-43 10000
Aug-43 10000
Sep-43 10000
Oct-43 10000
Nov-43 10000
Dec-43 10000
Jan-44 10000
Feb-44 10000
Mar-44 10000
Apr-44 10000
May-44 10000
Jun-44 10000
Jul-44 10000
Aug-44 10000
Sep-44 10000
Oct-44 10000
Nov-44 10000
Dec-44 10000
Jan-45 10000
Feb-45 10000
Mar-45 10000
Apr-45 10000
May-45 10000
Jun-45 10000
Jul-45 10000
Aug-45 10000
Sep-45 10000
Oct-45 10000
Nov-45 10000
Dec-45 10000
Jan-46 10000
Feb-46 10000
Mar-46 10000
Apr-46 10000
May-46 10000
Jun-46 10000
Jul-46 10000
Aug-46 10000
Sep-46 10000
Oct-46 10000
Nov-46 10000
Dec-46 10000
Jan-47 10000
Feb-47 10000
Mar-47 10000
Apr-47 10000
May-47 10000
Jun-47 10000
Jul-47 10000
Aug-47 10000
Sep-47 10000
Oct-47 10000
Nov-47 10000
Dec-47 10000
Jan-48 10000
Feb-48 10000
Mar-48 10000
Apr-48 10000
May-48 10000
Jun-48 10000
Jul-48 10000
Aug-48 10000
Sep-48 10000
Oct-48 10000
Nov-48 10000
Dec-48 10000
Jan-49 10000
Feb-49 10000
Mar-49 10000
Apr-49 10000
May-49 10000
Jun-49 10000
Jul-49 10000
Aug-49 10000
Sep-49 10000
Oct-49 10000
Nov-49 10000
Dec-49 10000
Jan-50 10000
Feb-50 10000
Mar-50 10000
Apr-50 10000
May-50 10000
Jun-50 10000
Jul-50 10000
Aug-50 10000
Sep-50 10000
Oct-50 10000
Nov-50 10000
Dec-50 10000
Jan-51 10000
Feb-51 10000
Mar-51 10000
Apr-51 10000
May-51 10000
Jun-51 10000
Jul-51 10000
Aug-51 10000
Sep-51 10000
Oct-51 10000
Nov-51 10000
Dec-51 10000
Jan-52 10000
Feb-52 10000
Mar-52 10000
Apr-52 10000
May-52 10000
Jun-52 10000
Jul-52 10000
Aug-52 10000
Sep-52 10000
Oct-52 10000
Nov-52 10000
Dec-52 10000
Jan-53 10000
Feb-53 10000
Mar-53 10000
Apr-53 10000
May-53 10000
Jun-53 10000
Jul-53 10000
Aug-53 10000
Sep-53 10000
Oct-53 10000
Nov-53 10000
Dec-53 10000
Jan-54 10000
Feb-54 10000
Mar-54 10000
Apr-54 10000
May-54 10000
Jun-54 10000
Jul-54 10000
Aug-54 10000
Sep-54 10000
Oct-54 10000
Nov-54 10000
Dec-54 10000
Jan-55 10000
Feb-55 10000
Mar-55 10000
Apr-55 10000
May-55 10000
Jun-55 10000
Jul-55 10000
Aug-55 10000
Sep-55 10000
Oct-55 10000
Nov-55 10000
Dec-55 10000
Jan-56 10000
Feb-56 10000
Mar-56 10000
Apr-56 10000
May-56 10000
Jun-56 10000
Jul-56 10000
Aug-56 10000
Sep-56 10000
Oct-56 10000
Nov-56 10000
Dec-56 10000
Jan-57 10000
Feb-57 10000
Mar-57 10000
Apr-57 10000
May-57 10000
Jun-57 10000
Jul-57 10000
Aug-57 10000
Sep-57 10000
Oct-57 10000
Nov-57 10000
Dec-57 10000
Jan-58 10000
Feb-58 10000
Mar-58 10000
Apr-58 10000
May-58 10000
Jun-58 10000
Jul-58 10000
Aug-58 10000
Sep-58 10000
Oct-58 10000
Nov-58 10000
Dec-58 10000
FV of an annuity of Rs.1,20,000 for 43 years @ monthly compounding
PV of this annuity
Mothly income on FV of annuity
Monthly income on PV of this annuity
FV of annuity (Annual)
FV of annuity (Annual growth rate)

Annuity
53,890,623.40
1,614,486.68
381,725.25
11,435.95
629,746,304.33
45,712,117.56
53,890,623.40
Currency in circulation 13786.57
Total value of gold reserve 1212.1
Total value of forex reserve 17846.9
(Rs.'000)
Price of a flat 5,000.00
Annual rent 360.00
Life in years 60
Current borrowing rate 7.00%
Terminal valule 100.00
Value of the Flat PV of CF Year

-5,000.00
336.45 1
314.44 2
293.87 3
274.64 4
256.68 5
239.88 6
224.19 7
209.52 8
195.82 9
183.01 10
171.03 11
159.84 12
149.39 13
139.61 14
130.48 15
121.94 16
113.97 17
106.51 18
99.54 19
93.03 20
86.94 21
81.26 22
75.94 23
70.97 24
66.33 25
61.99 26
57.93 27
54.14 28
50.60 29
47.29 30
44.20 31
41.31 32
38.60 33
36.08 34
33.72 35
31.51 36
29.45 37
27.52 38
25.72 39
24.04 40
22.47 41
21.00 42
19.62 43
18.34 44
17.14 45
16.02 46
14.97 47
13.99 48
13.08 49
12.22 50
11.42 51
10.67 52
9.98 53
9.32 54
8.71 55
8.14 56
7.61 57
7.11 58
6.65 59
7.94 60
PV of cash flows 5,055.83
NPV 55.83
IRR 0.08%
Average 84.26
Standard deviation 89.08
CF with growth Growth PV of CF
-5,000.00
360.00 0 336.45
378.00 5.00% 330.16
396.90 5.00% 323.99
416.75 5.00% 317.93
437.58 5.00% 311.99
459.46 5.00% 306.16
482.43 5.00% 300.44
506.56 5.00% 294.82
531.88 5.00% 289.31
558.48 5.00% 283.90
586.40 5.00% 278.60
615.72 5.00% 273.39
646.51 5.00% 268.28
678.83 5.00% 263.26
712.78 5.00% 258.34
748.41 5.00% 253.51
785.83 5.00% 248.78
825.13 5.00% 244.13
866.38 5.00% 239.56
909.70 5.00% 235.08
955.19 5.00% 230.69
1002.95 5.00% 226.38
1053.09 5.00% 222.15
1105.75 5.00% 217.99
1161.04 5.00% 213.92
1219.09 5.00% 209.92
1280.04 5.00% 206.00
1344.04 5.00% 202.15
1411.25 5.00% 198.37
1481.81 5.00% 194.66
1555.90 5.00% 191.02
1633.69 5.00% 187.45
1715.38 5.00% 183.95
1801.15 5.00% 180.51
1891.21 5.00% 177.14
1985.77 5.00% 173.82
2085.05 5.00% 170.58
2189.31 5.00% 167.39
2298.77 5.00% 164.26
2413.71 5.00% 161.19
2534.40 5.00% 158.18
2661.12 5.00% 155.22
2794.17 5.00% 152.32
2933.88 5.00% 149.47
3080.57 5.00% 146.68
3234.60 5.00% 143.94
3396.33 5.00% 141.24
3566.15 5.00% 138.60
3744.46 5.00% 136.01
3931.68 5.00% 133.47
4128.26 5.00% 130.98
4334.68 5.00% 128.53
4551.41 5.00% 126.13
4778.98 5.00% 123.77
5017.93 5.00% 121.46
5268.83 5.00% 119.19
5532.27 5.00% 116.96
5808.88 5.00% 114.77
6099.33 5.00% 112.63
6404.29 5.00% 110.52
12,197.65
7,197.65
12%
2,121.50
1,696.71
Price of a Bus
Life in years
Current borrowing rate
Terminal valule
Value of the Flat Annual income (profit)

-5,000.00
200.00
300.00
600.00
800.00
700.00
650.00
850.00
1,000.00
1,200.00
950.00
1,250.00
1,300.00
1,350.00
1,250.00
1,350.00
800.00
850.00
700.00
500.00
1,200.00
17,800.00
NPV 3,629.15
IRR 14%
Average 890.00
(Rs.'000)
5,000.00
20
7.00%
100.00
PV of CF Year
Actual cash flow
186.92 1 200.00
262.03 2 300.00
489.78 3 600.00
610.32 4 800.00
499.09 5 700.00
433.12 6 650.00
529.34 7 850.00
582.01 8 1,000.00
652.72 9 1,200.00
482.93 10 950.00
593.87 11 1,250.00
577.22 12 1,300.00
560.20 13 1,350.00
484.77 14 1,250.00
489.30 15 1,350.00
270.99 16 800.00
269.09 17 850.00
207.10 18 700.00
138.25 19 500.00
310.10 20 1,200.00
8,629.15
821.82
1,795.66
19,875.78
Average cash flow PV of CF
Average of PV
890.00 186.92 431.46
890.00 262.03 431.46
890.00 489.78 431.46
890.00 610.32 431.46
890.00 499.09 431.46
890.00 433.12 431.46
890.00 529.34 431.46
890.00 582.01 431.46
890.00 652.72 431.46
890.00 482.93 431.46
890.00 593.87 431.46
890.00 577.22 431.46
890.00 560.20 431.46
890.00 484.77 431.46
890.00 489.30 431.46
890.00 270.99 431.46
890.00 269.09 431.46
890.00 207.10 431.46
890.00 138.25 431.46
890.00 310.10 431.46
Preliminary forecast
Expected number of
100
customers
One time charge 100

Monthly charges 3600
Cost of funds 12%
Total expenses 500,000
Expected number of
Year Income
customers
0
1 100 370,000
2 120 444,000
3 150 555,000
4 200 740,000
5 210 777,000
6 215 795,500
7 230 851,000
8 230 851,000
9 240 888,000
10 250 925,000
7,196,500
Average return 719,650
IRR
Revised forecast
Expected
million number of
customers
Rs. One time ch

Rs. Monthly cha
p.a. Cost of fund
Total expen
number
Cash PV of cash
Profit (CF) of
flow flow
customer
-500,000
-130,000 100
-56,000 120
55,000 120
240,000 120
277,000 125
295,500 150
351,000 150
351,000 120
388,000 120
425,000 110
2,196,500
219,650
452,300
vised forecast
100 million
100 Rs.
4800 Rs.
12% p.a.
500,000
Cash PV of cash
Income Profit (CF)
flow flow
-500,000
490,000 -10,000
588,000 88,000
588,000 88,000
588,000 88,000
612,500 112,500
735,000 235,000
735,000 235,000
588,000 88,000
588,000 88,000
539,000 39,000
Price of the machine 25,000.00
Repairs and enhancements 3,000.00
Life in years 5
Current discount rate 10.00%
Terminal valule 1,000.00
Value of the machine Cash flow PV of CF Year

-28,000.00
12,000.00 10,909.09 1
10,000.00 8,264.46 2
8,000.00 6,010.52 3
5,000.00 3,415.07 4
3,000.00 2,483.69 5
31,082.82
*All values are in Rupees
A Company with "40%" borrowing
Total capital requirement 10,000,000
Equity 6,000,000
Debt @ 10% 4,000,000
Income statement
Sales and other incomes 30,000,000

(-) Operating expenses 18,000,000
Operating profit (EBIT) 12,000,000
(-) Interest and other financia 400,000
Profit Before Tax 11,600,000
(-) Tax @ 25% 2,900,000
Profit After Tax 8,700,000
No. of shares (#) 600,000
Profit per share 15
Return on investment 145.00%
Balance sheet (Beginning of the year)
Equity share capital 6,000,000

Reserves and surplus 0
Borrowings 4,000,000
Total liabilities 10,000,000
Fixed assets 8,000,000
Net current assets 2,000,000
Total assets 10,000,000
Balance sheet End of the year) Cash flow statement
Equity share capital 6,000,000 Cash at the beginning

Reserves and surplus 8,700,000 Operating cash flow
Borrowings 4,000,000 Financing cash flow
Total liabilities 18,700,000 Investing cash flow
Fixed assets 8,000,000 Cash at the end
Net current assets 10,700,000
Total assets 18,700,000
0
7,100,000
9,600,000
-8,000,000
8,700,000
Reliance Industries Ltd. (2015-16)
Profit after tax 274,170,000,000.00
Networth (Book value) 2,401,760,000,000.00
No. of shares 3,240,376,321.00
Book value per share 741.20
Current Market price 1,283.00
Earnings per share 84.61
Price-Earnings (P/E) ratio 15.16 Times
BV to MV 0.58 Times
MV to BV 1.73 Times
Bond valuation - Coupon rate and expected rate of return are same
Issue price (Rs.) 100.00

Coupon rate 8.60%
Maturity (Years) 5
Interest rate after 2 years 8.60%
Period Cash flow (Rs.) PV of cash flow (Rs.)

1 8.60 7.92
2 8.60 7.29
3 8.60 6.71
4 8.60 6.18
5 108.60 71.89
Present value 100.00
Bond price after two years

1 8.60 7.92
2 8.60 7.29
3 108.60 84.79
Yield to maturity
Yield-to-Maturity (YTM)
Settlement date 03 April 2017
Maturity date 31 March 2022
Rate 10%
Price 109
Redumption 100
Frequency 1
YTM 7.76%
Bond valuation - Coupon rate is higher than expected rate of return

Coupon rate 8.60%
Maturity (Years) 5
Period Cash flow (Rs.)

1 8.60
2 8.60
3 8.60
4 8.60
5 108.60
Present value

Period Cash flow (Rs.)
1 8.60
2 8.60
3 108.60
Present value
(1+r)^n-1 0.4693280768
0.1175462461
3.9927100371
han expected rate of return Bond valuation - Coupon rate is lower than expec
Issue price (Rs.)

Coupon rate
Maturity (Years)
Interest rate after 2 years
PV of cash flow (Rs.) Period

7.88 1
7.21 2
6.60 3
6.05 4
69.94 5
97.68 Present value
wo years Bond price after two years

PV of cash flow (Rs.) Period
7.88 1
7.21 2
83.40 3
98.49 Present value
rate is lower than expected rate of return
100.00
8.60%
5
8.25%
Cash flow (Rs.)PV of cash flow (Rs.)

8.60 7.94
8.60 7.34
8.60 6.78
8.60 6.26
108.60 73.06
101.39
nd price after two years

Cash flow (Rs.)PV of cash flow (Rs.)
8.60 7.94
8.60 7.34
108.60 85.61
100.90
Bond valuation - Yield to Maturity

Coupon rate 8.60%
Maturity (Years) 5

1 8.60 7.94
2 8.60 7.34
3 8.60 6.78
4 8.60 6.26
5 108.60 73.06

1 8.60 7.94
2 8.60 7.34
3 108.60 85.61
Personal income and tax shield
For an income of Rs. 1,200,000

Amount (Rs.) Tax %
Upto Rs. 250,000 0%
From Rs.2,50,001 to Rs.5,00,000 250,000 5%
From Rs.5,00,001 to Rs.10,00,000 500,000 20%
From Rs.10,00,001 200,000 30%
Deductions 150,000
Taxable income 1,050,000
Upto Rs. 250,000 0%
From Rs.2,50,001 to Rs.5,00,000 250,000 5%
From Rs.5,00,001 to Rs.10,00,000 500,000 20%
From Rs.10,00,001 50,000 30%
Tax savings 45,000
Corporate income taxes and tax shield
Tax amount (Rs.) Total capital requirement

0 Equity
12,500 Debt @ 10%
100,000
60,000 Sales and other incomes
172,500 (-) Operating expenses
Operating profit (EBIT)
(-) Interest and other financial charges
0 Profit Before Tax
12,500 (-) Tax @ 25%
100,000 Profit After Tax
15,000 No. of shares (#)
127,500 Profit per share
45,000 Return on investment
*All values are in Rupees
An "All equity" company A Company with "40%" borrowing
10,000,000 10,000,000
10,000,000 6,000,000
0 4,000,000
30,000,000 30,000,000
18,000,000 18,000,000
12,000,000 12,000,000
0 400,000
12,000,000 11,600,000
3,000,000 2,900,000
9,000,000 8,700,000
1,000,000 600,000
9 15
90.00% 145.00%
Particulars All cash
Sales-Cash 1,200,000.00
Sales-Credit 0.00
Sales returns- etc. 0.00
Net sales 1,200,000.00
Depreciation 0.00
Salary paid 100,000.00
Salary due but not paid 0.00
Rent 15,000.00
Other operating expenses 485,000.00
- Total Operating expenses 600,000.00
Earnings Before Interest and Tax 600,000.00
- Interest 100,000.00
Earnings Before Tax 500,000.00
- Tax @ 40% 200,000.00
Earnings after tax 300,000.00
Cash 300,000.00
Few non-cash
expenses
700,000.00
500,000.00
0.00
1,200,000.00
100,000.00
50,000.00
50,000.00
15,000.00
385,000.00
600,000.00
600,000.00
100,000.00
500,000.00
200,000.00
300,000.00
-50,000.00
Balance Sheet of Bharti Airtel
Mar 16
------------------- in Rs
EQUITIES AND LIABILITIES
SHAREHOLDER'S FUNDS
Equity Share Capital 1,998.70
Total Reserves and Surplus 82,448.10
Total Shareholders Funds 84,446.80
NON-CURRENT (outside) LIABILITIES

Long Term Borrowings 41,700.20
Other Long Term Liabilities 7,900.00
Total Non-Current (outside) Liabilities 49,600.20
Total capital employed 134,047.00
CURRENT LIABILITIES
Short Term Borrowings 699.9
Trade Payables 7,058.80
Other Current Liabilities 19,360.40
Short Term Provisions 772.7
Total Current Liabilities 27,891.80
Total Capital And Liabilities 161,938.80
ASSETS
NON-CURRENT ASSETS
Tangible Assets 31,156.30
Intangible Assets 60,658.20
Capital Work-In-Progress 2,825.10
Intangible Assets Under Development 971.5
Fixed Assets 95,611.10
Other (non-business) investments

Non-Current Investments 43,026.10
Long Term Loans And Advances 9,347.00
Other Non-Current Assets 2,548.90
Total (non-business) investments 54,922.00
Total Non-Current Assets 150,533.10
CURRENT ASSETS
Current Investments 0.8
Inventories 5.3
Trade Receivables 3,793.00
Cash And Cash Equivalents 52.1
Short Term Loans And Advances 6,842.90
OtherCurrentAssets 711.6
Total Current Assets 11,405.70
Net current assets -16,486.10
Total Assets 161,938.80
Source :Dion Global Solutions Limited

eet of Bharti Airtel Common size balan
Mar-15 Mar-14 Mar-13 Mar-12 Mar 16
------------------- in Rs. Cr. ------------------- In pe
EQUITIES AND LIABI
SHAREHOLDER'S FU
1,998.70 1,998.70 1,998.70 1,898.80 1.23%
76,274.20 76,274.20 64,729.30 52,247.40 50.91%
78,272.90 78,272.90 66,728.00 54,146.20 52.15%
19,626.70 19,626.70 7,271.70 9,840.80 25.75%

5,664.40 5,664.40 5,552.40 5,695.10 4.88%
25,291.10 25,291.10 12,824.10 15,535.90 30.63%
103,564.00 103,564.00 79,552.10 69,682.10 82.78%
625.9 625.9 1,251.00 3,139.00 0.43%

7,123.20 7,123.20 6,266.30 5,137.20 4.36%
14,067.50 14,067.50 10,645.40 10,603.40 11.96%
1,234.90 1,234.90 945.3 546.1 0.48%
23,051.50 23,051.50 19,108.00 19,425.70 17.22%
126,615.50 126,615.50 98,660.10 89,107.80 100.00%
25,655.20 25,655.20 24,068.20 26,436.20 19.24%

27,789.20 27,789.20 15,810.00 16,746.40 37.46%
2,656.10 2,656.10 1,244.20 1,030.80 1.74%
6,410.80 6,410.80 0 0 0.60%
62,511.30 62,511.30 41,122.40 44,213.40 59.04%
38,395.80 38,395.80 34,034.80 27,119.10 26.57%

8,838.10 8,838.10 14,518.00 8,935.80 5.77%
1,922.10 1,922.10 1,790.10 1,411.10 1.57%
49,156.00 49,156.00 50,342.90 37,466.00 33.92%
111,667.30 111,667.30 91,465.30 81,679.40 92.96%
4,721.10 4,721.10 489.1 1,080.00 0.00%
9.4 9.4 1.1 2.1 0.00%
3,311.00 3,311.00 2,165.50 2,246.80 2.34%
388.7 388.7 446 362.7 0.03%
5,394.20 5,394.20 2,421.80 1,413.30 4.23%
932 932 1,215.30 1,098.90 0.44%
14,756.40 14,756.40 6,738.80 6,203.80 7.04%
-8,295.10 -8,295.10 -12,369.20 -13,221.90 -10.18%
126,423.70 126,423.70 98,204.10 87,883.20 100.00%

ommon size balance Sheet of Bharti Airtel
Mar-15 Mar-14 Mar-13 Mar-12
In percentages
QUITIES AND LIABILITIES
HAREHOLDER'S FUNDS
1.58% 1.58% 2.03% 2.13%
60.24% 60.24% 65.61% 58.63%
61.82% 61.82% 67.63% 60.76%
15.50% 15.50% 7.37% 11.04%

4.47% 4.47% 5.63% 6.39%
19.97% 19.97% 13.00% 17.43%
81.79% 81.79% 80.63% 78.20%
0.49% 0.49% 1.27% 3.52%

5.63% 5.63% 6.35% 5.77%
11.11% 11.11% 10.79% 11.90%
0.98% 0.98% 0.96% 0.61%
18.21% 18.21% 19.37% 21.80%
100.00% 100.00% 100.00% 100.00%
20.26% 20.26% 24.40% 29.67%

21.95% 21.95% 16.02% 18.79%
2.10% 2.10% 1.26% 1.16%
5.06% 5.06% 0.00% 0.00%
49.37% 49.37% 41.68% 49.62%
30.32% 30.32% 34.50% 30.43%

6.98% 6.98% 14.72% 10.03%
1.52% 1.52% 1.81% 1.58%
38.82% 38.82% 51.03% 42.05%
68.96% 68.96% 56.48% 50.44%
3.73% 3.73% 0.50% 1.21%
0.01% 0.01% 0.00% 0.00%
2.62% 2.62% 2.19% 2.52%
0.31% 0.31% 0.45% 0.41%
4.26% 4.26% 2.45% 1.59%
0.74% 0.74% 1.23% 1.23%
11.65% 11.65% 6.83% 6.96%
-6.55% -6.55% -12.54% -14.84%
99.85% 99.85% 99.54% 98.63%

Profit & Loss account of Bharti Airtel
Mar 16
------------------- in Rs.
INCOME
Total Operating Revenues 60,300.20
Other Income 1,485.60
Total Revenue 61,785.80
EXPENSES
Purchase Of Stock-In Trade 51.6
Operating And Direct Expenses 15,074.70
Employee Benefit Expenses 1,869.30
Depreciation And Amortisation Expenses 9,543.10
Other Expenses 20,968.40
Operating Expenses 47,507.10
EBITDA 23,821.80
Operating profit 14,278.70
Finance Costs 3,559.00

Profit/Loss Before Exceptional, ExtraOrdinary Items 10,719.70
Exceptional Items -679.9
Profit/Loss Before Tax 10,039.80
Total Tax Expenses 2,493.30

Profit/Loss For The Period 7,546.50
OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) 18.88
Diluted EPS (Rs.) 18.88
DIVIDEND AND DIVIDEND PERCENTAGE

Equity Share Dividend 543.6

Common size Profit & Loss
Mar-15 Mar-14 Mar-13 Mar-12 Mar 16
------------------- in Rs. Cr. ------------------- Values in p
55,496.40 55,496.40 49,918.50 45,350.90 97.60%

5,193.00 5,193.00 853.4 1,463.10 2.40%
60,689.40 60,689.40 50,771.90 46,814.00 100.00%
71.4 71.4 20.5 183.6 0.08%

14,602.50 14,602.50 12,751.40 12,121.00 24.40%
1,691.50 1,691.50 1,648.10 1,511.30 3.03%
7,559.70 7,559.70 7,231.30 6,826.70 15.45%
19,699.90 19,699.90 19,199.70 18,064.30 33.94%
43,625.00 43,625.00 40,851.00 38,706.90 76.89%
24,624.10 24,624.10 17,152.20 14,933.80 38.56%
17,064.40 17,064.40 9,920.90 8,107.10 23.11%
1,409.10 1,409.10 1,336.40 1,652.30 5.76%

15,655.30 15,655.30 8,584.50 6,454.80 17.35%
0 0 -207.1 0 -1.10%
15,655.30 15,655.30 8,377.40 6,454.80 16.25%
2,454.80 2,454.80 1,777.20 1,358.50 4.04%

13,200.50 13,200.50 6,600.20 5,096.30 12.21%
33.02 33 16.69 13.42 0.03%

33.02 33 16.69 13.42 0.03%
1,539.00 1,539.00 719.5 379.8 0.88%

mon size Profit & Loss account of Bharti Airtel
Values in percentage
89.82% 89.82% 80.79% 73.40%

8.40% 8.40% 1.38% 2.37%
98.23% 98.23% 82.17% 75.77%
0.12% 0.12% 0.03% 0.30%

23.63% 23.63% 20.64% 19.62%
2.74% 2.74% 2.67% 2.45%
12.24% 12.24% 11.70% 11.05%
31.88% 31.88% 31.07% 29.24%
70.61% 70.61% 66.12% 62.65%
39.85% 39.85% 27.76% 24.17%
27.62% 27.62% 16.06% 13.12%
2.28% 2.28% 2.16% 2.67%

25.34% 25.34% 13.89% 10.45%
0.00% 0.00% -0.34% 0.00%
25.34% 25.34% 13.56% 10.45%
3.97% 3.97% 2.88% 2.20%

21.36% 21.36% 10.68% 8.25%
0.05% 0.05% 0.03% 0.02%

0.05% 0.05% 0.03% 0.02%
2.49% 2.49% 1.16% 0.61%

Cash Flow of Bharti Airtel
Mar 16
------------------- in
Net Profit/Loss Before Extraordinary Items And Tax 10,039.80
Net CashFlow From Operating Activities 20,058.20
Net Cash Used In Investing Activities -22,283.30
Net Cash Used From Financing Activities 1,888.50
Net Inc/Dec In Cash And Cash Equivalents -336.6
Cash And Cash Equivalents Begin of Year 388.7
Cash And Cash Equivalents End Of Year 52.1

------------------- in Rs. Cr. -------------------
15,655.30 15,655.30 8,377.40 6,454.80
17,939.80 17,939.80 16,022.00 13,884.70
-12,801.20 -12,801.20 -17,086.30 -10,725.90
-5,195.70 -5,195.70 1,182.20 -3,185.70
-57.1 -57.1 117.9 -26.9
445.8 445.8 327.9 354.8
388.7 388.7 445.8 327.9
Key Financial Ratios of Bharti Airtel
Mar 16 Mar-15
Per Share Ratios
Basic EPS (Rs.) 18.88 33.02
Book Value/Share (Rs.) 211.25 195.80
Dividend / Share(Rs.) 1.36 3.85
Profitability Ratios
PBIT Margin (%) 23.67 30.74
Net Profit Margin (%) 12.51 23.78
Return on Networth / Equity (%) 8.93 16.86
Return on Capital Employed (%) 5.62 12.76
Return on Assets (%) 4.66 10.44
Leverage Ratio
Total Debt/Equity (X) 0.50 0.26
Liquidity Ratios
Current Ratio (X) 0.41 0.64
Pay-out ratios
Dividend Payout Ratio (NP) (%) 7.2 11.65
Earnings Retention Ratio (%) 92.8 88.35
Valuation Ratios
Enterprise Value (Cr.) 182,616.77 177,321.49
EV/EBITDA (X) 7.67 7.20
MarketCap/Net Operating Revenue (X) 2.33 2.84
Price/BV (X) 1.66 2.01
P/E (X) 21.92 19.8
Idea cellular - so
EBITDA 12,007.70 10,125.75
M.Cap 327,079.34 375,181.22
Price (may not be necessary) 98.85 113.20
Book value 38.45 40.74
EPS 7.27 7.94
Idea cellular - Valua

Enterprise Value (Cr.) 92,050.45 72,916.90
EV/EBITDA (X) 7.67 7.20
Price (X) 63.83 81.89
P/E (X) 159.36 157.21
Actual data - Idea

P/E (X) 53.42 52.76
EV/EBITDA 6.38 7.97
Eneterprise value 76,561.81 80,726.33
Price 98.85 113.20
Mar-14 Mar-13 Mar-12
16.69 13.42 15.09

166.92 142.57 130.15
1.80 1.00 1.00
19.87 17.87 20.07

13.22 11.23 13.77
9.89 9.41 11.59
8.34 7.44 9.36
6.72 5.79 7.13
0.13 0.24 0.29
0.35 0.32 0.73
10.9 7.45 6.62

89.1 92.55 93.38
135,553.79 123,431.07 141,532.38

5.50 7.20 9.48
2.55 2.44 3.07
1.91 2.05 2.59
19.18 11.95 17.47
Idea cellular - some data

7,323.31 5,156.46 4,312.83
456,449.37 661,103.91 395,155.90
137.50 183.75 109.75
46.95 60.84 67.48
5.09 2.47 1.74
dea cellular - Valuation ratios

40,314.26 37,107.04 40,874.06
5.50 7.20 9.48
89.67 124.72 174.77
97.63 29.52 30.40
28.18 23.52 15.22

8.64 9.44 9.90
63,258.64 48,681.82 42,711.91
137.50 183.75 109.75
Current stock price 210.05
Growth rate 5%
Current dividend 20.00
Required rate of return 15%
Year Dividend PV of dividend

1 21 18.26
2 22 16.67
3 23 15.22
4 24 13.90
5 26 12.69
6 27 11.59
7 28 10.58
8 30 9.66
9 31 8.82
10 33 8.05
11 34 7.35
12 36 6.71
13 38 6.13
14 40 5.60
15 42 5.11
16 44 4.67
17 46 4.26
18 48 3.89
19 51 3.55
20 53 3.24
21 56 2.96
22 59 2.70
23 61 2.47
24 65 2.25
25 68 2.06
26 71 1.88
27 75 1.72
28 78 1.57
29 82 1.43
30 86 1.31
31 91 1.19
32 95 1.09
33 100 0.99
34 105 0.91
35 110 0.83
36 116 0.76
37 122 0.69
38 128 0.63
39 134 0.58
40 141 0.53
41 148 0.48
42 155 0.44
43 163 0.40
44 171 0.37
45 180 0.33
46 189 0.30
47 198 0.28
48 208 0.25
49 218 0.23
50 229 0.21
51 241 0.19
52 253 0.18
53 265 0.16
54 279 0.15
55 293 0.13
56 307 0.12
57 323 0.11
58 339 0.10
59 356 0.09
60 374 0.09
61 392 0.08
62 412 0.07
63 432 0.06
64 454 0.06
65 477 0.05
66 501 0.05
67 526 0.05
68 552 0.04
69 580 0.04
70 609 0.03
71 639 0.03
72 671 0.03
73 704 0.03
74 740 0.02
75 777 0.02
76 815 0.02
77 856 0.02
78 899 0.02
79 944 0.02
80 991 0.01
81 1,041 0.01
82 1,093 0.01
83 1,147 0.01
84 1,205 0.01
85 1,265 0.01
86 1,328 0.01
87 1,395 0.01
88 1,464 0.01
89 1,538 0.01
90 1,615 0.01
91 1,695 0.01
92 1,780 0.00
93 1,869 0.00
94 1,963 0.00
95 2,061 0.00
96 2,164 0.00
97 2,272 0.00
98 2,386 0.00
99 2,505 0.00
100 2,630 0.00
101 100,000 0.07
Company Name Capital issue Date Issue price
Precision Camshafts Ltd. 1/27/2016 186.00

Teamlease Services Ltd. 2/2/2016 850.00
Quick Heal Technologies Ltd. 2/8/2016 321.00
Hi-Tech Pipes Ltd. 2/15/2016
Hec Infra Projects Ltd. 3/10/2016
Wealth First Portfolio Managers Ltd. 3/10/2016
Healthcare Global Enterprises Ltd. 3/16/2016 218.00
Bharat Wire Ropes Ltd. 3/18/2016 45.00
Infibeam Incorporation Ltd. 3/21/2016 432.00
Equitas Holdings Ltd. 4/5/2016 110.00
Ujjivan Financial Services Ltd. 4/28/2016 210.00
Parag Milk Foods Ltd. 5/4/2016 215.00
Sagardeep Alloys Ltd. 5/4/2016
United Polyfab Gujarat Ltd. 5/25/2016
Quess Corp Ltd. 6/29/2016 317.00
K K V Agro Powers Ltd. 6/30/2016
Advanced Enzyme Technologies Ltd. 7/20/2016 896.00
Dilip Buildcon Ltd. 8/1/2016 219.00
S P Apparels Ltd. 8/2/2016
R B L Bank Ltd. 8/19/2016 225.00
Crown Lifters Ltd. 9/9/2016
Husys Consulting Ltd. 9/9/2016
G N A Axles Ltd. 9/14/2016 207.00
A V S L Industries Ltd. 9/15/2016
H P L Electric & Power Ltd. 9/22/2016
Jet Knitwears Ltd. 9/27/2016
Nandani Creation Ltd. 9/28/2016
Art Nirman Ltd. 9/30/2016
Aurangabad Distillery Ltd. 9/30/2016
Dhanuka Realty Ltd. 9/30/2016
Globe International Carriers Ltd. 9/30/2016
Gretex Industries Ltd. 9/30/2016
Pansari Developers Ltd. 9/30/2016
Sakar Healthcare Ltd. 9/30/2016
P N B Housing Finance Ltd. 10/25/2016 775.00
Varun Beverages Ltd. 10/26/2016 445.00
Agro Phos (India) Ltd. 10/27/2016
Jet Freight Logistics Ltd. 11/24/2016
Laurus Labs Ltd. 12/6/2016 428.00
Libas Designs Ltd. 12/27/2016
Prolife Industries Ltd. 12/27/2016
Maheshwari Logistics Ltd. 12/30/2016
Madhav Copper Ltd. 1/23/2017
Steel City Securities Ltd. 2/6/2017
Global Education Ltd. 2/16/2017
Music Broadcast Ltd. 3/6/2017 333.00
Avenue Supermarts Ltd. 3/8/2017 299.00
C L Educate Ltd. 3/20/2017 502.00
Day-1 Day-2 Day-3 Day-4 Day-5 Day-6 Day-7 Day-8
177.45 167.25 160.25 158.75 158.15 160.3 158.1 154.05

1022.85 1172.55 1164.45 1126.95 1131.05 1150.8 1124.6 1084
253.85 259.2 251.6 218.6 211.95 212.65 196.95 187.2
58.75 56.8 54 55.8 57.5 58.95 57.05 57.75
97.9 93.85 80 74 80 94.3 89 95
51.5 50 50.1 47.7 51.1 50 52.2 50
171 178.55 175.1 181.1 181.3 181.9 179.4 182.15
45.55 43.95 41.8 40.2 42 44.1 44.55 44.2
445.75 445.6 451.1 445.4 449.65 448.05 466.3 506.05
135.2 138 136.05 138.7 141.85 138.8 140.15 143.1
231.55 234.75 243.45 251.7 257.95 260.15 257.5 266.35
247 245.15 230.4 225.5 229.65 237.05 236.25 235.4
19 19.5 19.5 19.5 19.95 19.45 19.5 19.5
44 44 44 43.7 44 42 43.9 43
503.1 467.7 487.7 491.45 501.95 495.05 496.3 487.9
342 326.15 321 330 320 322.5 328 328.5
1178.1 1375.15 1369.8 1366.45 1423.95 1463.75 1471.2 1468.85
251.75 244.2 244.6 241.75 242.05 245.85 238.65 238.7
288.75 284.55 290.55 304.85 300.75 292.65 296 308.05
299.4 305.15 301.25 307.75 304 305.5 298.8 296.95
109 113.1 114.3 114.2 113.1 112.1 114.5 117.4
70 70 70 70 70 60.6 58.45 59
245.05 233.85 242.5 230.4 228.2 239.6 251.55 257.6
36 37.4 34 30.5 29.5 27 25.7 27.5
189.3 186.5 182.6 177.7 177.9 171.6 174 168.8
46.8 56.15 67.35 74.05 81.45 89.55 94 98.7
33.6 40.25 40 39.5 39.25 33.7 33.1 33.5
30 36 35.95 30.1 28.75 30.25 29.75 28.5
42 46.7 50.9 61.05 67.15 72 64.8 61.15
41.25 41.9 41.6 41 41 40.5 40.5 40.5
24.95 29.5 28.4 26 25 25 25.1 25.1
24 21.4 18.4 20.25 18.8 16.15 14.75 14.75
22.9 23.4 23.5 23 22.5 22 22 22.4
52.15 52.95 53 52.15 52.7 52.2 52 54.3
891.15 977.95 922.2 933.1 928.9 808.8 797.7 809.1
459.5 434.35 436.35 440.65 438.1 435.7 440.2 440.5
22.85 23.4 23.8 21.15 20.35 20.35 19.5 20.85
33.6 40.3 48.35 48 52.8 53.2 52.05 56.4
480.4 473.7 473.4 474.55 475.65 455.2 481.25 486.25
71.4 71.25 71.7 70.2 70.65 70.25 69.2 67.85
37.1 35 34.75 32.8 35.2 38 37.65 38
76.35 78.65 74.6 75.35 75.3 77.2 76.5 76.05
93.8 92.3 94.05 97.7 105.1 120.5 138.6 141.5
50.1 51.5 51.85 51.6 52.15 56.7 58.25 58.85
180 207.25 226.9 230 217.6 207 200.3 196.55
372.9 367.75 354.9 357.95 357.9 358.7 357.95 354.2
641.6 638.55 634.85 616.9 614.4 628.8 628.25 631.85
422.1
154.9 151.6 151.05 152.5 152.25 152.05 152.2 153

1065.75 1052.35 1009.2 1017.75 1060.45 1043.7 1042.1 1039.9
195.5 197.25 236.7 238.9 250.65 238.7 238.15 242.1
59.1 58 58 58 58.2 58.35 58.75 58.5
96.95 99.25 99.5 101 104.9 101.7 102.5 102.5
52.25 49.9 52.3 49 49 49 52.5 48.95
183 192 190.35 193.5 187.15 192.3 191.4 187.3
44.8 44.85 45.1 44.25 43.2 42.15 41.6 41.5
492.6 494.65 495.85 493.8 496 507 515.25 508.25
140.85 140.45 145.5 145.65 142.95 142.3 142.95 147.75
262 257.15 255.2 265.85 298.4 292.95 314.7 317
255.85 249.2 253.15 252.45 249.3 247.85 243.8 238.6
19.5 20 20 19.5 19.5 19 19 19.5
43 50.4 43 43 41.5 41.5 41 41
482.8 481.95 489.9 523.75 524.8 510.2 592.9 602.5
329 325 325 325 327 325 325 325
1400.7 1394.6 1360.3 1369.15 1401.25 1390.55 1362.35 1322.75
236.65 233.3 227.5 219.65 225.9 237.2 239.1 238.85
323.45 339.6 329.95 335.1 325.6 323.15 338.75 334.25
296.95 299.35 301.8 301.35 297.15 300 302.15 303.3
117.75 115 117.45 116.5 118 119 120.95 118.85
54.2 51.5 51.8 51.95 57.5 58.45 59.5 55
256.2 267.35 260.75 249.1 250.35 244.9 260.05 255.6
26.7 28.7 28.2 30.8 32.8 34.8 33 30
168.95 188.55 184.45 185.8 184.95 183.15 178.9 175.45
103 99 95 99.75 104.7 99.75 97 97
34.75 36 36.75 36.7 38.25 38.65 38 38.45
28 28 28 27 27 26.75 27 27.5
58.5 59.8 65.65 64.05 70.45 77.45 73.6 72.15
40.5 40 40 40.35 39.05 37 37 37
25.55 25 25.05 24.6 24.7 25.9 24.5 24.55
17.35 16.5 16.65 16 18.9 16 15.15 17.5
22 22 22 23 21.95 22 22 22.75
54.3 52.25 53.4 53 52.95 52 51.55 51.75
813.9 799.6 808.25 824.4 811.3 869.45 847.75 892.4
439.9 440.8 443.2 438.4 436.45 427.9 435.1 439.35
21.15 20.95 21.25 21.85 21.15 21 20.75 19.9
51.8 49.75 49 47.25 42.8 44.9 46.8 45.5
480.25 480.85 486.4 476.35 475.5 476.35 472.75 475.3
69.95 68.7 68.05 68.8 68.5 69 68.8 68
43.55 43.6 42.7 40 40.8 41.5 43.9 44.7
75.7 75.6 75 74.25 74.8 73.8 74.85 74.6
130 125 117.95 127 121.5 125 126.5 127
61.25 63.25 66.1 73.35 71.35 69.75 71.45 70.75
196.15 199 192.35 195.4 196.45 192.5 199.25 196
355 358.5 360.55
637.85
152.05 151 163.15 162.6 158.9 158.05 156.95 156.55

1029.05 1030.5 1020.55 979.75 980.4 968.55 962.05 950.75
238.5 234.95 231.2 235.55 219.7 211.6 218.9 225.15
60 60 60 60.25 61.05 61.25 62 64.85
102.5 102.85 103 102.1 102.5 103 102 110.5
49 49 51 49 49.05 50.9 49 50.85
181.8 184 184.6 183.3 181.2 184.9 181.9 180.55
40.5 40.65 41.15 40.55 40.5 40.6 40.7 40.35
512.1 519.35 520.35 513.1 510.3 512.4 509.9 508.05
145.5 150.2 148.1 145.55 148.45 148.1 146.65 144.6
313.9 333.7 382.55 342.85 354.85 362 365.7 367.55
242.9 234.8 232.3 230 256.65 251.7 252.45 260.65
19.95 22 21 21
38 37.5 37.5 37.5 38.4 37.5 37.5 39
588.3 622.15 621.3 559.05 535.6 550.3 532.35 529.8
325 327 323 325 330 396 340 340
1340.9 1349.65 1355.5 1297.5 1399.9 1366.5 1374.95 1394.5
235.85 235.2 236.55 230.2 228.95 230.05 235.05 245.15
348 349.75 341.25 326.2 330.75 334.9 333.8 343.9
302.2 298.9 297.55 285.9 291.2 297.6 297.55 295.65
117 110 114.7 109.95 98.65 102 101.9 94
55.45 58.5 60 59 61.7 57 54.5 55
256.5 253.35 254.9 248.85 249.35 247.75 246.1 249.8
34 32 33.5
175.6 177.25 173.85 172.2 168.8 163.55 165.05 159.35
99 95 92.5 86.1 87.6 74 88 76
36.8 39 34.5 36 36 32.65 33 35.7
26.75 26.8 27.95 27.5 27.5 28 28 28
74.9 73.3 74.15 70.45 66.95 63.65 63 64
36.75 42 40.2 39.2 40.2 40 40 40
24.75 24.2 23.6 24 24 24.2 24 24
19.9 21.1 20 21.1 19.55 18.6 18.6 18.4
22 21.5 20.9 21 21 21 21 21
51 48 47 49.95 50 51 50.2 51.75
906.85 906 906.45 854.65 865.65 860.15 891.8 875.7
433.05 432.1 432.5 423 410.65 422.75 415.2 420.8
19.45 19.1 20.85 20.65 20.55 21 20.4 20.7
47.75 50.1 52.6 55.2 57.5 57 54.15 52
473.1 475.05 475.25 494.6 485.25 476.95 478.1 480.85
67 65.85 67.75 67.15 69 67.4 68.4 67.05
47.55 47.9 48.9 49.25 47 47.25 45 42.6
74.25 73.3 73.5 73 71.75 72.55 72.85 73
127.4 127 124.5 126.25 133.1 130 142 137.5
70.65 70.9 69.2 67.7 64.05 62.1 65.15 65.55
197.8 203 235.85 235 224
153.8 150.75 149.4 147.3 148.1 148.65 147.4 144.7

947.35 936.2 913.3 925.3 881.65 898.55 900.2 895.9
217.15 214.2 217.05 217.7 224.6 225.1 218.55 218.35
63.6 64 62.75 63.15 64.8 73 73 75
110.5 105 105 103.9 107.5 105.5 107 106
50.8 50.5 50.5 52.5 51.2 52 49.05 51
181.65 180.7 179.8 176.25 178.6 195 190.5 189.45
45.4 45.7 44.4 43.95 43.7 43.2 42.8 42.05
502.7 498.9 498.4 507.8 507.9 507.05 500.85 491.25
149.25 154.85 154.9 159.5 161.55 165 167 173.7
361.2 378.65 392.15 377.5 375.7 376.95 370.6 369.3
259.35 256.45 260.9 262 265.9 278.5 278.1 276.45
39 37.5 37.5 36 32.15 31.05 31.5 27.4

519.35 525.65 543.8 542.5 569.45 553.5 549.85 541.8
325 345 343 350 353 355 358 362
1416.65 1453 1449.85 1420.2 1435.7 1450.65 1543.5 1619.6
239.75 237.05 234.2 238.5 235.5 236.5 233.25 238.75
351.4 352.25 349.9 349.9 349.1 346.2 345.1 331.75
304.3 309.25 313.1 306.25 314.7 307.8 307.45 313.4
88 81.8 78.5 77.05 77.5 87.25 95 110
50.5 51 48 45.3 45 44.85 43 40
254.3 242.7 229.95 221.1 228.7 233.1 220.8 230.4
149.4 158.85 154.5 143 132.5 125.9 100.75 90.7

78 70.6 63.5 67.3 75.2 77.9 79.15 81
37.5 38.2 39 42.5 41 42 43 43
28.05 27.5 27 26 27.5
60.8 57.9 55.05 53.25 55.9 58.65 61.55 64.6
37.5 37.5 40.35 40 40 40.9 43.25 40.5
24 22.6 22.2 21 20.15 20.7 21 25
22 24.6 23 18.8 19 19.4 19.5 19.7
22 21 21.15 20.75 20.75 21 20.5 20
50.1 51.45 54 57 56.5 58 53.7 57.75
854.65 856 852.45 857.9 870 868.05 856.85 877.25
417.6 416.55 420.1 412.95 411 406.05 397.65 384.05
20.55 20.4 19.5 19.4 20.1 20.95 21.05 20.5
51.25 52.5 51 50.1 52.6 52.6 50 50
478.8 477.45 477.5 477.6 473.55 478.15 474.75 475.6
66.9 66 66.2 67.75 67.75 63.55 62.1 63.95
45.45 41.5 41 41 43 40 40 40.05
72.8 73.3 73.15 72.9 71.85 72.65 72.75 72.75
140 140 140 141 130.8 141.25 140 140.9
65.95 66.7 67.4 67.25 66.15
145.9 149.75 150.5 150.3 148.4 145.6 143.9 144.6

904.85 899.85 882.1 877.85 875.4 879.7 864.4 870.85
216.75 215.4 225.7 223 221.65 239.65 246.05 242.9
81.95 80 89 90.5 100 100 95.25 91.75
109 109.9 112 113.5 113.5 113.5 113.5 113.6
50.75 54.4 48.95 52.15 48.95 47 47 47
187.45 184.05 180.8 180.05 180.15 183.5 183.55 182.25
40.3 40.6 40.75 41 40.55 42.4 40.7 40.4
509.5 514.45 519.65 521.45 520.15 537.2 519.45 518
174.7 175.75 177.45 176.2 179 173.7 171.2 172.1
373 373.45 378.8 376.95 400.3 398.75 399.05 418.35
283.6 302.8 311.25 319.35 331.85 329.6 338.6 330.45
23.7 23 20.75 18.7 19 18.8 20 19.5

541.7 531.6 548.8 550.8 545.25 536.55 552.4 542.55
330 357 357 356 327
1635.85 1641.25 1673.9 1703.5 1698.9 1711.6 1722.9 1742.25
226.3 234.1 240.1 237.9 239.45 235.25 234.4 234
337.05 353.45 349.9 345.3 342.6 335.95 333.4 324.65
328.05 328.55 333.6 344.5 353.45 361.15 374.65 390.6
106.8 106.7 97 95.1 94 89.3 90 85.7
39.25 35.1 38.3 41.8 45.1 44 52.8 57
213.9 201.65 193.9 196.4 185.55 175.7 177.05 185.05
81.65 89.6 87.2 88.25 89.95 94.95 95.6 100

78 83.1 79 80 80 84.95 86.45 86
42 41 41.7 42 42 45.15 54 54.2
63 62 61 58 60.4 63.4 60.25 57.25

40 40 40.5 41.8 42 40.9 39 39
23 22.9 22.9 22.95 23.45 23 22 21.95
17.3 16.85 15.5
20 20.05
56.9 56.95 54.2 57.5 54 56.8 57.75 59.95
840.7 836.65 810.5 830.35 826.65 829.4 840.1 832.6
371.95 359.45 365.15 367.3 374.2 380.55 399.25 410.5
24.6 24.9 25.8 25 25.5 25.7 25.65 25.35
52.5 55.1 57.85 60.7 61.5 64.55 61.5 63.9
474 502.8 557.05 559.85 550 559.7 535.8 518.5
62 61.5 63.9 63 61 59.4 60 59.5
42.4 40.6 40.9 38.45 40 45.75 43.25 44.9
74 75.6 75.2 75.1 76.3 77.9 79.85 82.85
143.9 144.65 147.65 151.6 154.3 154.5 154.4 147.75

874.85 879.5 881.6 887.3 913.2 905.5 937.7 960.2
250.9 262.95 274.75 273.7 264.1 260.65 269.15 265.4
86 88.9 91.9 97 90 98 94 94
109 109 92 108 101 107.8 97 96.95
54 47 48 48.3 51 51 50.5 50.5
184.7 181.25 180.35 179.6 180.05 178 180.75 181.5
40.25 41.9 41.4 42 42.3 44 44.85 44.75
533.25 535.2 539.45 537.2 537.2 537.65 556.8 579.1
172.15 174.05 179.95 176.4 176.75 175.3 174.85 172.1
426.85 416.85 412.7 421 411.85 401.25 405.4 404.3
323.65 318.05 318.9 326 333.9 330.35 328.4 322.8
17.8 17.8 16.25 16.25 17.05 17.9 18.75 19.65

543.8 540.15 520 531.45 548.85 548.5 544.4 536
1662.6 1677.6 1718.1 1792.3 1813.65 1791.3 1804.65 1825.75

227.3 227.3 227.55 233 229.7 231.1 226.15 228.55
331.8 321.95 338.2 341.15 339.5 339.15 340.75 341.35
395.8 382.05 378.95 365.95 383.2 385.95 376.95 380.9
85.6 81.4 83 83 79 75.5 79.25 77.35
54 50 50 46.7 44 46 47 45
193.3 197.75 202.4 202.35 208.45 206.1 200.4 192.9
108 110.95 106.8 105.35 105.45 104.4 101.15 100.55

84.95 79.25 81.25 82 84 84 80 85.6
61.1 57.8 60 58.8 58.1 58 57 57
60.1 62 59.9 62 59.5 62.45 65.55 68.8

36 33 38
23.3 23.65 23.35 22.5 23 23.95 24 24
61 57.5 58.5 58 59 58.5 58.45 58.5

830.45 817.35 821.05 813.1 814.55 810.95 812.15 811.45
415.2 417.8 412.9 417.5 417.35 413.3 414.4 417.4
25.7 25.4 25.5 25 24.8 23.5 23.5 23.6
66 64 65 68.25 71 74.5 78.2 79.8
510.15 508.55 503.75 500.8 505.3 516.3 521.7 521.2
60.95 64 67 66.95 66.7 65 67.1 66.3
41.4 45 42.8 42.5
84.05 87.8 88.2 88.45 86.45 86.5 85.45 86.95
145.65 145.2 146 148.2 149.95 148.15 149.75 153.8

941.2 935.8 954.25 942.2 930.55 926.35 899.85 910.3
262 266.85 264.9 273.8 272.55 268.15 256.3 243.65
94.8 96 89 90 91.5 91.6 87.5 88
81.25 96.95 84 89 82 81 82.95 78
51 50.5 50.5
180.85 182.85 182 182.1 182.5 180.75 179.7 180.05
43.6 43.5 43.75 43.75 43.45 42.75 42.6 41.4
595.6 591.05 577.25 682.15 698.1 692 687.45 680.55
170.15 177.3 177.7 183.75 188.75 188.1 184.8 181.25
408.1 411.7 412.9 406.2 437.6 436.15 461.4 483.95
319.45 325.65 323.1 309.7 305.25 316.55 315.45 326.9
20.6
544.65 546.5 563.6 549.6 555.15 548.3 556.8 559.1
1827.2 1868.15 1902.7 2039.65 2175.1 2247.95 2224.6 2297.1

231.95 235.55 235.4 238.15 233.25 224.45 220.6 214.65
339.65 345.6 348.9 349.25 357.15 343.95 336.95 330.6
379.25 363.65 354.05 341.7 338.95 333.6 344.2 340.7
77.1
42 42.2 41.1 44.5 42 41.1 41.05 41
200.65 199.5 202.15 199.65 194.65 193.35 186.55 190.25
99.8 99.55 99.55 100.4 101.75 102.1 100.5 99.05

81 80 80.5 80.25 83.6 77 77 81
54.55 48.4 48.1 49 47 43 42 42.5
71.85 71.9 75.45 74.55 73.5 77.15 75.4 75
24.05 24.5 25.5 24 25.4 25 24.8 24.95
61 57.5 59.5 55 52.5 52 50.2 53.55

808.35 803.3 828 829.7 832.7 829.25 829.65 860.7
414.1 411.9 408.45 410.95 404.6 396.7 404.75 404.85
23.25 23.35 23.8 23.35 23.65 23.05 22.6 22.6
80.2 79 81 77 73.2 72.6 72 68.7
510.45 509.95 510.1 508.1 506.9 511.85 521.5 517.9
61.5 68
87 86.95 86.95 88.1

150.2 147.9 147.35 148.2 147.1 145.45 145.25 143.95

882.55 895.75 889.8 872.6 961.45 905.15 938.25 917.95
248.65 256.65 257.5 248.1 241.45 223.85 229.5 228.25
85 88.1 80.15 87 90 93.4 92.95 92.9
76.2 91.4 97 98.9 79.5 83 99.6 111
179.35 179 178.3 171.35 174.45 180 181.15 183.65

41.85 41.2 42.5 42.95 43.05 44.95 44.1 44.15
680.5 712.15 721.2 724.3 702.9 672.4 696.45 699.3
182.9 178.8 174.45 176.4 177.15 176.6 173.7 174.9
528.35 511.05 518.7 485.95 454.8 448.55 463.9 452.3
325.15 337.05 330.9 325.65 324.8 319.65 318.15 318.05
583 593.35 607.15 616.25 629.45 616.85 592.95 591.1
2352.75 2143.1 2035.65 2127.15 2230.25 2203.85 2101.05 1993.2

218.8 219.25 222.35 210.45 218.1 206.85 199.65 204.15
321.75 326.25 313.8 310.55 299.95 288.65 302.4 299.25
337.6 351.1 353.2 359.65 363.75 352.35 346.7 350.4
188.15 186.85 184.75 181.65 179.55 180.45 179.65 179.5
95.5 95.4 94.95 96.35 98.15 98.6 100.5 100.45

91.9 87 85 80 81 78 73.3 71.5
42.75 44.5 45 45 45.5 43.05 45 42
76 78 79.9 75.95 72.2 71.25 70 66.5
23.25 24.5 24 22.8 25 25.65 24 25.35
54.5 53.4 55.9 57.45 58.85 57 60 60.25

939.25 925.8 910.35 904.7 914.85 926.55 939.95 983.6
398.75 400.25 397.6 398.5 396.9 393.85 403.35 404.55
23.4 22.5 22.9 22.65 22.65 22.3 22.55 22.6
65.3 68.55 65.2 68 64.6 61.4 61.5 64.55
514.95 511.05 514.65 527.3 530.6 530.6 527.7 517.95
143.1 142 141.75 140.05 139.9 136.35 133.6 133.95

915.35 945.85 935.3 920.95 947.55 940.2 935.95 930.5
231.5 233.1 230.8 228.75 236.25 232.75 239 244
92.7 92.1 89.5 93 93.7 92 93.8 94
183.15 188.4 190.05 190.35 189.85 190.3 188.25 188.5

43.95 43.9 44.2 43.85 43.75 44.95 44.45 43.25
672.45 677.05 680.8 679.7 682.1 687.25 673.75 673.2
173.65 182.05 186.8 194.25 193.95 200.9 196.15 195.05
441.4 432.2 422.5 451.95 450.7 436.35 450.55 449.7
317.8 316.25 316.7 316.15 313.2 310.4 307.8 323.85
601.4 605.6 594.75 630.55 626.05 604.6 593.8 587
1890.4 1892.5 1873.05 1931.35 2000.55 1915.05 1856.85 1872.55

201.1 206.95 204.65 210.4 217.6 222.75 228.3 231
302.8 290.4 295.95 313.45 316.55 323.45 319.95 327.5
347.75 345 354.1 351.55 348.95 344.5 340.25 355.7
180.6 179.95 183.45 184 191.85 195.1 198.3 198.15
101.6 102.2 106.7 109.55 110.75 114.4 118.8 119.65

71.5 67.05 73 66 66.6 68.1
45.3 47.9 49 56.95 56.9 56.15
64.9 61.7 61 63.5 62 65.1 61.85 64
25.5 26 26 26
57
991.75 1053.8 1055.5 1123 1092.1 1112.7 1100.15 1122.3
403.95 403.75 402.3 403.95 400.95 403.4 401.25 402.9
21.35 22 22 22 22.25 23.35 21 23.2
67.75 64.4
512.2 511.85 510.05 512.9 510.35 514.9 518.45 516.2
135.6 136.6 137.2 130.95 132.45 132.05 139.05 139.6

914.45 923.1 911.6 907.15 915.4 917.35 909.7 907.1
241.9 246.1 242.75 246 252.55 255.3 261.45 265.7
93.9 93.5 94.45 100 107.8 102.25 102.5 95.75
189.2 189.1 190.3 194.5 193.05 195.5 199 199.4

43.35 42.85 43 43 42.55 43.75 43.45 43.05
673.15 674.1 672.35 671.8 681.5 686.75 671.75 692.6
185.1 176.55 172.1 180.4 179.9 180.65 173.35 169.85
444.35 443 440.3 439.95 432.65 427.65 427.3 424.05
326.3 339.05 338.6 333.1 334.3 340.8 335.2 331.85
587.1 597.15 598.8 610.35 594.25 585.15 555.7 567.2
1852.05 1869.5 1828.35 1833.4 1910.05 1902.95 1972.55 2100.1

230.35 243.15 254.05 224.55 222.15 223.5 234.05 223.45
323.85 326.25 318.35 323.1 338.3 338.2 344.6 351.5
352.35 346.35 344.95 344.2 340.2 336.6 330.8 330.3
200.65 200.9 207 200.75 203.25 203.7 203.1 205.05
116.65 118.2 116.9 113.55 118.05 116.6 116.55 115.25
66.7 63.4 60.25 59
1087.45 1110.65 1115 1099.2 1097.1 1067.5 1073.15 1048.8

404.35 400.15 388.4 390.85 395.2 390.3 385.55 376.45
21.5 22.25 21.75 21.35 20.75 21.5 21.3 21
137.95 133.6 132.7 130.85 134.45 136.35 137.2 134

880.1 912.05 908.05 891 885.45 887.35 908.75 920
274 268.15 267.25 262 257.8 262.85 263.25 261.2
103.9 101.8 108.5 113.2 119.1 119.5 120.5 121.8
193.4 196.55 203.55 203.25 204 202.55 203.3 205.7

44 44 43.7 43.65 44.35 43.25 43.1 43.1
711.25 705.85 727.4 725.85 759.6 823.35 810.15 798.3
174.3 176.25 175.2 179.8 185.75 185.05 181.2 181.35
419.55 424 423.85 428.75 432.15 429.6 417.15 425.7
335.5 333.05 334.75 330.5 323.05 321.9 313.1 303.9
571.65 570.25 591.15 582.8 594.2 590.7 596.4 592.9
2147.75 2144.3 2124.05 2143.7 2098.05 2082.95 2006.65 2058.45

223.65 223.4 223.35 224.75 224.7 225.65 221.65 222.7
343.3 344.65 338.9 343 348.75 349.6 344.2 344.9
327.9 331.65 335.1 335.8 341.3 345.55 353.95 356.5
205.65 200.6 195.65 194 193.35 194.15 193.65 190.65
114.35 112.25 114.05 115.5 114.6 116.8 116.75 116
1022.8 1002.4 1001.55 994.95 979.15 981.2 963.75 1038.35

372.8 372.7 375.05 366.1 356.55 357.8 348.3 349.5
21.95 21.95 21.1 20.65 21.75 21.8 22
132.85 133.4 136.85 133.85 133.9 131.15 131.65 129.5

922.7 907.6 910.65 923.35 1013.8 1088.65 1082.6 1099.35
263.65 270.1 268.15 268.7 281.4 292.6 287.75 287.35
120 113.35 113.5 112 111 118 116.35 117.5
207.4 207.15 205.05 202.6 200.15 200.6 201.5 199.65

43.85 43.1 42.35 42.8 42 42.05 43.4 42.1
803 805 821 805.7 813.25 788 791.05 804.25
181.2 179.8 177.4 178.35 178.2 179.35 180 181.5
421.65 417.1 420 411.1 407.95 451.15 441.9 451.05
295 303.65 303.6 290.3 293.8 301.1 308.6 306.8
578.05 596.5 602.15 616.1 609.8 614.8 677.95 660.3
2160.45 2162.5 2102 2037.3 2075.65 2067.05 2028.15 1992.1

222.25 220.4 220.8 218.45 221.65 222.6 222.85 229.3
334.95 340.15 340 344.7 342.9 350.25 350.8 350.75
354.7 362.5 369.4 367.75 366.35 376.45 382.7 381.45
194.6 195.3 197.9 202.65 199.55 199.35 199.35 199.5
119.3 119.35 117.05 116.8 113 113.4 114.25 114.75
1086.55 1101.95 1101.1 1108.2 1112.8 1084.7 1105.6 1106.15

350.15 355.95 374.4 372.6 373.5 377.25 377.95 384.75
130.75 131.6 130.65 130.45 128.1 128.15 129.3 127.8

1100.6 1101.35 1110.25 1090.85 1036.9 1025.7 1029 1030.3
281.25 278.35 280.75 274.25 252.25 258.3 262.25 259.05
111.4 121.9 118 115.25 121.8 115 112.4 117
205.95 208.25 214.4 211.65 214.25 217.1 212.4 211.15

42.05 42.5 42.45 41.65 41.9 41.95 41.35 41.35
808.3 809.6 809.2 823.2 826.6 827.4 829.15 903.75
181.6 185.1 181.75 175.6 178.4 178.3 180.1 179.9
451.4 453.25 432.2 447.35 467.65 478.7 467.1 464.85
305.3 305.75 304.35 294.8 306.25 306.55 318.6 323
643.85 623.15 640.9 634.25 640.8 652.55 657 658.2
1981.15 1929.3 1914.4 1835 1945.95 1958.25 1966.05 1983.05

228.25 228.9 228.25 232.05 229.55 226.65 227.95 242.65
345.65 341.3 349.85 347.65 351.9 354.35 355.3 349.5
377.9 368.65 389.45 391.75 390.05 398.1 390.85 382.15
198.15 203.5 200 203.55 205.05 202.95 201.6 200.4
114.35 114.4 113.35 112.5 111.4 110.3 109.1 108.45
1107.6 1164.95 1160.45 1139.45 1190.4

381.45 378.9 384 404.95
132.55 134.35 133.15 130.9 130 130.1 129.6 129.7

1026.4 1019.85 1036.45 1041.45 1023 1067.35 1049.6 1050.9
263.25 272.65 263.5 271.3 280.15 274.85 267.2 266.85
115 110.05 116.8 121.5 120.5 123.8 123 121
214.6 219.8 215.95 214.45 213.6 212.75 215.25 215.55

40.85 41.7 41.95 41.25 42.1 41.6 40.95 40.9
886.8 891.75 898 881.4 858.4 847.6 851.05 854.55
176.45 178.5 188.2 181.35 178.35 176.2 177.4 169.65
463.35 461.4 450.8 455.15 450.35 467.25 465 464.9
319.65 319.6 324.1 313.85 310.85 310.4 311.25 317.5
653.75 663.65 669.7 671.6 669.7 661.45 646.25 633.7
1926.9 1883.55 1857.6 1870.9 1874.5 1880.05 1873.15 1872.45

242.45 243.5 242.45 241.95 240.65 240.15 236.1 238.9
352.25 350.4 347.5 359.6 368.7 374.1 378.8 378.75
400.95 394.45 390.15 392.2 392.85 393.4 394.4 389.5
199.35 197 196.7 199.85 196.55 198.4 196.25 194.9
108.75 108.4 108.65 107.2 107.1 106.25 105.3 107.75

133.85 131.6 132.3 132.5 131.35 131.4 131.05 131.2

1050.55 1046.55 1061.35 1052.65 1061.3 1065.35 1084.05 1123.85
260.5 266.25 270.65 251.8 250.1 245.15 240.6 240.8
122 130 133.5 138 140 135 140 135
215.25 218.35 215.1 215 215.2 215 214.95 216.4

40.7 40.55 40.15 40.8 41.65 41.05 40.75 40.25
889.1 884.55 904.1 938.3 938.5 947.9 903.15 907.5
174.65 183.65 187.8 186.35 185 180.25 177.65 173.3
456.3 451.7 451.5 442.8 436.6 438.25 443.9 434.15
317.3 309.8 306.75 298.55 303.6 313.4 305.8 303.4
630.9 616.9 640 642 648.7 657.05 656.5 664.05
1845.2 1840.45 1829.5 1840.55 1826.4 1790.35 1756.05 1836.05

237.15 238.4 242.95 242.05 238.1 243.65 249.45 247.7
379.6 378.5 374.45 376.1 379.4 378.15 378.9 399.95
392.85 403.75 395.55 413.1 418.45 425.25 426.55 427.2
189.7 192.75 193.4 191.8 192.8 196.85 193.85 195.65
105.9 105.9 104.85 104.65 103.45 114.6 113.1 114.35

131.5 136.7 148.6 145.8 142.8 138.9 137.55 137.15

1150.45 1099.4 1097.4 1097.45 1036.35 1055.4 1060.8 1064.75
243.3 238.6 239.7 244.45 241.35 240.25 239.95 236.55
137 139.7 133.8 128 132 134.9 147.7 154
215.15 215.2 216.3 218.35 220.75 221.05 220.3 220.25

40.6 40.7 39.85 40.5 39.8 39.95 41 39.95
927.45 891.15 891.25 911.7 921.6 930.1 898.5 912
175.1 180.15 179.35 178.5 182.5 183.3 176.35 177.9
422.8 424.15 416.45 428.25 437.45 442.55 428.4 406.35
298.7 277.3 267.4 262.55 266 257.2 261.2 263.9
669.4 669.35 668.2 666.85 653.5 675.75 678.3 677.55
1845.2 1811.55 1802.25 1783.7 1810.3 1791.9 1818.95 1850.4

267.45 263.55 283.65 278.9 273.35 270.6 266.6 261.3
407.2 424.75 421.55 421.2 424.4 413.15 395.3 409.1
456.9 467.8 476.7 479.15 462.5 455.55 472.25 474.3
195.55 193.2 193.5 193.3 198.6 203.15 218.75 213.75
114.6 114.05 119.05

135.9 140.7 142.65 146.1 145 144.15 145.15 142.65

1058.95 1100.2 1121.1 1129.95 1123.55 1126.3 1134.85 1115.2
234.95 235.05 241.9 241.7 238.05 237.25 236.9 239.35
151.2 151 150 150 160.2 155 151.5 155
223.75 229.85 227.1 222.1 221.2 230.05 228.45 232.9

39.45 39.35 40.2 40.1 43.65 47.6 46.65 46.85
917.4 912.4 928.75 892.8 908.55 906.75 898.25 862.3
176.5 177.5 178.6 180.7 178.9 175.75 177.8 172.35
348.15 352.4 353.5 359.6 340.95 323.65 342.8 346.1
268.65 267.75 271.15 271.4 270.65 263.05 261 270.3
664.55 667.6 675.1 667.7 669.25 670.6 684.4 730.95
1880.65 1858.25 1820.1 1829.85 1811.85 1806.95 1659.3 1593.85

262.1 274.2 291.8 287 283.8 286.1 299.25 306.65
425.5 438.35 444.1 443.55 430.7 424.25 427.3 431.7
479.1 471.8 470.05 476.75 476.85 479.15 486.65 498.25
218.9
141.75 145.85 151.7 147.1 146.75 146 148.3 147

1123.4 1113 1106.8 1124.6 1106.9 1076.75 1088 1089.15
235.9 229.85 224.6 225.5 225.1 226.65 225.3 222.7
164.05 158 151.5 145 152 150 130.4 125
231.5 231.5 236.95 241.3 241.9 241.1 242.75 244.95

47.1 47.1 48.55 51.65 51.25 51.4 54.45 54.95
859.6 864.75 861.6 924.6 961.2 973.1 946.55 943
170.85 170.35 167.35 166.6 161.85 149.65 157.6 156.55
357.55 348.1 362.8 365.4 353.4 344.25 345.35 353.55
267.9 267 268.25 267.95 276.1 273.8 269 267.15
711.3 684.6 677.7 677.5 676.45 673.1 677.55 683
1598.95 1601.95 1662.45 1639.9 1692.6 1711.3 1728.75 1740.25

328.1 324.05 319.05 308.1 319.25 315.8 319.2 319.3
419.3 424.65 419.35 420.85 423.45 420.05 420.65 437.75
501 501 500.1 492.95 495.75 486.6 485.8 486.55
143.7 141.2 138.3 136.85 136.75 138.15 136.4 136.9

1083.4 1097.65 1110 1115.1 1125.35 1113.1 1115.05 1094
221.55 232.35 231 230.95 228.6 229.7 217.1 218.95
113 100 110 103 105 105 110 110
248.4 251.6 247.1 248.3 248.85 249.4 247.65 240.35

53.85 52.85 51.35 52.15 51.6 49.5 51.6 49.6
973.5 956.55 973.6 999.7 973.8 938.2 923.2 929.6
157.15 150.1 149.65 153.05 154.05 158.8 159.6 159.3
346.55 355.8 353.75 342.6 334.25 328.75 334.45 334.8
264.65 260.8 257.05 258.4 258.45 259.3 256 258.6
679.65 675.65 657.55 649.5 659.7 652.35 648.05 654.95
1745.25 1730.5 1711.95 1686.55 1659 1613.15 1652.6 1674.1

322.5 335.05 343.45 345.25 359.7 357.6 348.9 353.55
444.4 460.45 468.5 459.85 448.25 443.1 448 446.4
494.55
140.55 143.1 144.35 145 143.2 144.05 139.95 140.8

1063 1073.45 1066.55 1065.75 1097.65 1074.35 1064.95 1073.8
228.55 231.45 231.25 240.65 238.15 234.25 228.95 231.9
104.5 99.3 104 108.5 113.9 119.55 125.5 131.5
248.6 250 246.65 247.1 250 251.6 251.95 257.85

46.4 46.85 46.45 46.85 45.3 45 45.45 45.35
950.15 988.95 1060.3 1105.2 1137.1 1162.7 1161.6 1196.95
160.65 161.55 156.95 161.05 160.35 158.8 160.35 160.25
326.35 310.3 308.25 293.05 297.8 288.45 299.7 313.35
262.75 257.25 260.45 261.9 261.15 262.95 262.7 262.9
648.8 655.3 654.4 645.2 649.55 652.9 651.05 636.95
1734.55 1730.35 1734.95 1755.15 2019.1 1998.75 2126.9 2127.7

348.95 343.1 341.95 341.55 352.65 349.75
435.05 436.45 428.95 432.4 428.5
145.8 140.7 147.1 143.85 141.2 150.2 157.55 167.85

1074 1052.35 1022.55 1017.2 1005.75 1014.55 1011.85 1021.2
234.35 253.7 246 246.1 256.85 256.9 253.4 250.65
124.95 119.75 121 123 116.9 118 118.1 119.1
253.05 251.6 253.1 256.95 248.6 249.6 248.65 249.05

45.85 46 46.5 46.5 47.05 46.55 47.25 48.5
1197 1198.75 1193.85 1159.2 1137.7 1148.25 1139.65 1146.5
154.7 152.65 151.75 153.65 155.3 151.3 146.95 147.2
315.85 322.35 331.85 329.9 331.4 336.2 332.35 326.05
269.95 271.7 271.95 271.55 271.6 266.4 265.8 264.3
638.5 638.95 640.7 638.55 639 665.5 679.4 680.05
2098.3 2057.4 2056.55 2046.2 2068.7 2059.45

162.15 166.4 179.7 185.05 179.65 181.8 183.9 176.75

1017.6 994.95 1008.65 1024.8 1020.25 1013.4 1005.9 1019.6
254.15 253.3 258.8 255.55 247.15 241.6 232.95 238.75
122.5 128.5 134.9 141.6 145 152 152.5 152.5
248.6 250.2 249.15 248.5 250.8 249.7 251.05 250.6

47.1 49.2 49.05 49.95 51.2 52.45 51.35 51
1152.5 1127.4 1109.25 1119.9 1112.45 1108.5 1106.65 1065.5
144.95 143 140.65 141.7 145.4 142.65 145.45 149.9
325.55 331.05 334.75 327.8 338.6 358.3 362.5 353.35
264.85 260.4 259.3 261.35 260 263.9 265.3 265.8
689.15 684.1 685.75 692.3 688.55 689.2 691.25 690.75

174.45 175.2 178.95 181 175.85 170.8 167 166.4

993.95 1023.15 1020.2 1022.65 1003.35 984.3 995.1 980.9
236.35 227.7 237.4 229.85 237.3 234.15 231.65 233.2
155.5 152.5 151 158.55 166.45 162 161 168
249.65 241.1 244.1 247.65 245.5 236.3 239.2 233.25

59.3 58.6 64.1 64.85 71.3 72.3 75.85 74.85
1090.2 1117 1182.5 1160.75 1159.4 1155.9 1160.4 1172.65
149.35 148.6 150.1 147.95 149.9 148.9 150.7 149.25
346.8 347.85 350.5 364.55 361.85 365.55 363.5 392.2
265.35 265.6 270.05 277.65 273.45 280.85 284.8 285.8
688.5 688.7 689.7 690.4

165.6 168.45 169.5 164.95 160.6 156.5 153.95 152.75

937.25 899.05 876.8 881.5 864.5 849.05 843.8 840.45
223.45 226.05 232.3 231.25 235.75 234.9 232.45 235.55
159.6 159 155 159.2 151.25 155.9 154.9 149
232.1 244.85 244.15 247.5 243.65 238.95 246.95 246.7

75.1 75.1 80.85 74 74.3 74.9 74 72.4
1173.9 1170.35 1166.7 1196.2 1199.25 1197.2 1189.3 1182.3
149.6 151.75 155.05 160.2 162.75 158.35 158.65 159.95
424.25 425.7 435.4 433.65 443.7 440.15 436.85 428.5
269.4 265.15 213.75 212.5 210.8 223.45 224 223.6
139.15 143.95 150.7 149.15 151.05 150.3 154.5 157.35

854.95 847.3 849.7 868.2 856.9 842.45 834.55 878
227.7 226.35 228.8 244.45 246 284.8 274.25 284.05
146.65 147.15 147.15 141.25 138.9 141 136 139.9
245.5 242.5 238.25 239.85 241.45 241.75 244.9 243.4

72.85 75.5 75.5 75.95 79.65 82.6 86.7 91
1178.7 1153.2 1155.45 1149.35 1148.7 1151.8 1149.6 1152.5
163.25 167.45 167.1 164.35 170.5 176.45 183.35 181.05
427 410.95 431.95 442.15 441.95 438.6 430.4 434.25
221.75 222.95 224.6 224.65 222.6 225.35 224.65 222.05
Initial 30 day 100 day 200 day
return return return return
-4.60% -20.08% -29.87% -15.40%
20.34% 5.71% 28.34% 3.29%
-20.92% -29.88% -14.56% -11.51%
-21.56% -10.55% -2.91% 11.65%

1.22% -4.00% -7.44% 102.22%
3.18% 17.37% 90.56% 166.78%
22.91% 50.00% 59.64% 64.59%
10.26% 79.50% 113.02% 106.79%
14.88% 29.53% 37.12% 3.28%
58.71% 74.61% 100.08% -100.00%
31.48% 61.90% 104.80% -100.00%

14.95% 7.99% 5.96% -100.00%
33.07% 36.80% 74.11% -100.00%
18.38% 12.61% -1.67% -100.00%
14.99% 12.01% 47.03% -100.00%

3.26% -8.75% -9.00% -100.00%
12.24% 11.72% -100.00% -100.00%
11.98% -100.00% -100.00% -100.00%

114.58% -100.00% -100.00% -100.00%
-15.92% -100.00% -100.00% -100.00%
Capital issue
Company Name
Date
Midvalley Entertainment Ltd. 1/10/2011

Omkar Speciality Chemicals Ltd. 1/24/2011
Acropetal Technologies Ltd. 2/21/2011
Sudar Industries Ltd. 2/21/2011
Fineotex Chemical Ltd. 2/23/2011
Lovable Lingerie Ltd. 3/8/2011
P T C India Financial Services Ltd. 3/16/2011
Shilpi Cable Technologies Ltd. 3/22/2011
Muthoot Finance Ltd. 4/18/2011
Paramount Printpackaging Ltd. 4/20/2011
Future Consumer Ltd. 4/25/2011
Innoventive Industries Ltd. 4/26/2011
Servalakshmi Paper Ltd. 4/27/2011
Vaswani Industries Ltd. 4/29/2011
Sanghvi Forging & Engg. Ltd. 5/4/2011
Dr. Datsons Labs Ltd. 5/9/2011
Timbor Home Ltd. 5/30/2011
V M S Industries Ltd. 5/30/2011
Birla Pacific Medspa Ltd. 6/20/2011
Rushil Decor Ltd. 6/20/2011
Kridhan Infra Ltd. 6/27/2011
Bharatiya Global Infomedia Ltd. 7/11/2011
Inventure Growth & Securities Ltd. 7/20/2011
L & T Finance Holdings Ltd. 7/27/2011
Tree House Education & Accessories Ltd. 8/10/2011
Brooks Laboratories Ltd. 8/16/2011
S R S Ltd. 8/23/2011
T D Power Systems Ltd. 8/24/2011
P G Electroplast Ltd. 9/7/2011
Prakash Constrowell Ltd. 9/19/2011
R D B Rasayans Ltd. 9/21/2011
Tijaria Polypipes Ltd. 9/27/2011
Onelife Capital Advisors Ltd. 9/28/2011
Ujaas Energy Ltd. 9/28/2011
Flexituff International Ltd. 9/29/2011
Taksheel Solutions Ltd. 9/29/2011
Indo Thai Securities Ltd. 9/30/2011
Average
Issue price Day-1 Day-2 Day-3 Day-4 Day-5
70.00 58.05 56.1 60.05 65.3 63.9

174.00 46.2 38.2 42.15 39.2 38.95
90.00 98.45 101.35 113.65 102.1 102.5
77.00 113.1 122.55 102.4 109.4 103.75
38.75 140.9 160.5 176.5 152.5 160.7
205.00 249.2 250.75 252.05 245.7 245.7
28.00 24.9 24.6 24.1 23.65 23.55
69.00 47.6 43.9 44.85 42.35 37.45
175.00 176.25 171 176.4 175.3 168.4
35.00 26.65 26 31 31.7 37.15
6.00 8.3 8.6 8.45 8.9 8.8
117.00 93.6 95.55 95.3 89.7 83.15
29.00 19 18.2 18.05 16.4 14.8
49.00 17.75 14.4 14.7 14.4 13.85
85.00 111.75 105.3 122.6 125.95 120.8
311.25 318.75 321.8 321.35 327.3
63.00 91.2 105.6 88.2 87.45 86.75
40.00 28.5 23.25 18.9 18.55 16.7
10.00 25.35 20.3 18.75 18.8 16.45
625.00 119.65 120.8 144.75 160.6 155.3
66.45 58.95 63.15 64.85 63.05
82.00 30.95 28.35 28 24.2 22.05
117.00 207.95 170.9 204.75 219.95 227.45
52.00 49.95 49.45 48.2 46.25 44.85
135.00 116.55 124.05 127.1 125.25 119.2
100.00 60.2 53.45 42.8 41.3 42.1
58.00 33.65 35.35 36.35 35.4 34.85
232.00 274.8 305.9 303.75 301.1 313.1
210.00 411.65 493.95 395.2 323.55 312.05
138.00 229.5 183.65 168.35 178.6 197.05
79.00 26.5 21.25 19.1 18.55 16.7
18.1 15.85 17.8 17.5 16.55
110.00 145.9 175.05 197.95 201.45 199.6
317.55 380 368.1 323.45 319.8
155.00 166.4 159.9 159.35 170.85 184.75
150.00 55.85 44.7 35.8 32.25 29.05
74.00 23 20.7 22.1 21.15 19.45
111.45 112.09 111.15 107.97 107.77
Day-6 Day-7 Day-8 Day-9 Day-10 Day-11 Day-12
64.1 58 60.1 60.05 55.3 52.25 54.45

37 34.7 33.2 37.25 37.3 35.55 34.75
123 120.45 130.6 106.15 95.65 76.55 70.1
93.7 104.35 103.6 111.35 116.1 114.2 119.05
169.8 201.2 175.05 208.5 237.75 215.3 204.8
245.2 246.05 289.65 284.75 276.3 291.05 280.05
22.85 22.7 23.4 23.05 22.85 22.35 21.95
35.65 36.5 36.05 34.75 34.55 34.95 33.2
165.6 160.1 159.35 158.6 155.7 158.2 157.85
33.3 32.95 31.7 25.4 28.2 25.8 23.55
8.5 8.3 8.15 8.35 8.1 7.95 7.95
86.25 85.9 85.6 83.75 82.55 86.1 86.45
13.65 13.15 11.75 11.85 11.4 11.4 11.65
12.69 11.43 12.11 12.77 12.82 12.62 12.35
96.65 77.35 80.2 72.2 65.85 66.95 67.15
355.05 376.65 335.7 335.1 331.75 325.35 318.35
84.55 68.55 61.7 55.55 50 47.55 45.2
15.05 13.75 14.3 15 15.75 16 15.5
16.75 15.75 14.6 16 16.95 17 17.25
156.65 136.5 163.75 141.45 149.6 170.35 188
56.85 54.8 52.55 47.85 42.95 41.45 40.95
20.7 18.65 16.8 15.2 15.55 14.85 14.15
223.6 193.45 231.45 233.9 206.8 165.45 164.15
44.7 46.5 47.25 47.3 46.15 50.9 49.65
126.4 127.1 124.8 122.8 122.15 124.1 134.85
38.95 36.8 33.9 32.4 32.55 31.15 31.35
33.95 33.85 34 34.2 34.25 33.3 32.05
306.15 290.7 287.45 288.1 279.95 264.55 269.8
250.9 225.95 212.9 216.55 211.5 217.7 230.05
178.45 167.9 184.35 177.55 174.6 168.05 175.1
15.05 15.3 16.8 15.15 14.25 13.6 13.45
16.55 15.05 13.55 13.5 13.65 13.25 12.27
197.8 192.8 196.75 213.6 228.25 231.8 203.75
255.85 206.4 188.8 180.65 198.7 178.85 165.6
213.2 222.6 218 221.2 221.95 227.1 219.2
27.9 28.35 26.95 25.65 24.4 23.2 22.1
16.95 15.15 13.8 13.35 12.45 13.55 12.25
104.32 100.42 100.83 100.02 99.58 97.31 96.22
59.35 60.55 72.6 71.95 68.45 69.65 68.1

33.4 34.2 33.35 33.15 32.7 32.55 32.35
68.35 62.05 68.25 61.45 58.4 55.55 53.8
110.85 116.65 118.05 118.45 119.95 119.9 116.65
214.35 224.45 205.4 205.3 207.8 227.5 214.1
275.2 280.95 288.35 306.85 310.2 305.2 314.2
21.75 22.65 22.1 21.65 21.6 22 22.05
31.05 29.85 27.65 25.55 24.75 24.35 24.25
161.1 155.3 157.3 172.55 175.3 175.5 180.8
28.05 30.5 29.55 24.35 19.7 22.05 23.05
8.05 8.15 8.15 8.15 8.47 8.15 8.07
89.8 90.5 90.35 98.3 98.5 95.55 95.15
11.45 11.05 10.91 10.66 10.51 10.34 10.48
13.57 13.53 13.02 12.81 11.85 11.04 10.78
67.15 65.8 61.35 67.4 66 62.8 61.2
319.85 364.55 365.75 349.85 377.35 377 367.95
42.95 45.05 42.9 40.85 40.2 40.7 40.5
15.4 14.85 14.25 14.95 15.05 15.05 14.65
18.55 17.75 18.55 19.45 19.7 20.65 20.65
163.45 163.25 130.65 125.5 135.15 134.05 140.85
41.35 42 42.6 42.45 41.3 38.65 38.05
13.45 12.95 13.3 13.1 13.2 13.1 13.1
160.55 144.5 140.05 133.95 146.35 152 144.5
50.45 51.55 51.75 51.9 51.7 50.8 50.9
137.4 138.4 138.75 149.45 168.1 161.6 174.65
30.55 29.05 27.6 26.25 25.25 25.7 24.45
30.45 30.15 30.05 30.85 31.35 33.35 35.05
266 269.6 260.8 256.3 256.4 251.3 255.05
227.4 228.05 233.3 228.3 225.2 223.75 216.1
182.15 187.95 185.35 216.85 226.9 219.7 241.65
12.35 12.85 12.7 12.15 11.63 11.58 12.01
11.49 11.97 12.25 12.82 14.1 15.51 16.28
190.75 228.9 220.7 215.85 214.85 257.8 298.65
154.4 145.25 144.3 137.1 130.25 123.75 117.6
263 282.25 289.85 271.05 257.5 259 257.05
21.65 20.95 21.95 23 21.9 20.85 19.85
12.15 11.6 11.75 11.75 11.8 11.8 11.65
96.19 98.91 97.72 97.90 99.17 100.00 101.25
81.7 97.85 86.05 89.15 89.25 86.35 82

32.15 30.9 31.2 29.45 29.4 28.9 28.2
53.95 53.3 51.05 48.55 46.15 45.15 44
116.85 118.9 116.05 120.1 118.55 117.3 116.85
225.05 208.4 198.55 191.4 188.55 185.55 179
317.75 325.5 338.55 344.7 328.9 333.9 323.75
21.65 21.25 20.55 19.9 20 19.5 19.15
23.25 24 23.95 23.45 22.8 21.4 21.75
175.75 177.45 175.1 174.35 169.7 167.65 164.55
24.05 23.55 23.25 22.6 23.7 22.8 22.5
8.32 8.56 8.8 9.28 9.13 9.12 9.28
95.6 95.95 95.85 95.85 91.8 92.1 91.65
10.69 10.47 10.19 10.27 9.96 9.79 9.41
11.46 10.82 10.92 10.98 10.7 10.62 10.52
59.7 54.9 52.2 49.6 47.15 44.8 45
372.5 376.25 390 368 369.25 369.9 368.9
39.7 39.9 41.85 42.05 40.8 40.85 40.45
14.9 14.4 14.2 14.1 13.9 15.15 14.9
20.4 19.55 18.6 18.5 18.25 19.15 20.1
145.3 119.2 107.65 118.1 109.45 105.9 110.6
36.05 39.5 39.55 39 41.65 43.75 46.65
13.05 12.6 13.1 13 12.93 12.74 12.79
137.55 140.3 145.6 149.05 148.25 145.1 146.25
50.15 50.15 50.3 50.05 49.9 50 50.4
172.3 174.45 169.6 165.9 151.6 159.7 160.1
23.25 22.1 21 20 21 22.05 23.15
35.5 35.35 34.6 35 34.15 34.05 34.3
254.2 257.95 254.95 254.3 256.85 255.5 254.85
221.15 217.25 220.95 216.6 215.5 214 208.1
238.1 234.3 248.5 275.75 275.15 254.95 242.8
11.62 11.3 11.31 11.49 11.71 11.21 10.84
15.47 14.7 13.97 14.28 14 13.6 12.93
272.5 276.5 265.55 275.8 271.95 272.9 268.45
111.75 106.2 100.9 95.9 91.15 93.4 91
246.9 256.85 257.35 256.85 259.15 259.7 259.95
18.9 18 17.15 16.3 16.05 16.85 16.1
11.39 11.37 11.28 11.33 11.07 11.23 11.01
100.56 100.27 99.74 100.03 98.36 97.75 96.55
82.9 86.65 84.55 85.05 84.05 83.45 83.4

27.9 27.2 27.1 29.35 35.2 42.2 46.4
44.55 44.05 43 43.05 42.05 42 42
121.8 123.9 126.1 124.6 124.2 132 132.95
190.2 185.65 200.75 204.8 206.35 202 211.4
326.85 308.35 297.7 319 326.55 329.55 319.65
19 19.3 19 19.1 18.75 18.05 17.7
21.9 20.7 19.65 18.8 19.15 18.85 19.15
167.5 163.75 161.1 157.15 157.65 154.15 153.65
21.95 20.65 23.05 23 22.65 22.25 22.2
9.51 9.22 9.07 8.57 8.64 8.57 8.57
87.55 88.15 88 84.85 87.9 87.95 89.95
9.11 8.35 8.24 7.99 7.8 8.38 8.34
10.57 10.56 10.41 10.16 9.9 9.48 9.6
47.25 49.6 48.5 46.1 43.95 43.95 42.8
373.5 374.15 368.85 364.75 368.45 367.4 365.8
40.8 39.15 39.8 40.05 39 40.05 38.05
14.3 14.4 14.1 13.9 14.4 14.2 13.95
20.35 20.6 19.9 19.1 18.6 19.5 20.1
117.6 121.45 119.65 114.25 106.85 110.15 113.3
44.7 46.45 48.05 47.95 46.7 44.9 45.85
12.89 12.76 13.39 14.05 14.75 15.48 16.25
150.6 148.45 146.6 147.7 148.55 150.95 147.35
49.05 48.65 47.65 49 49 48.25 48.05
164.7 172.3 176.1 171.6 178.25 176.5 176.7
24.3 25.5 24.85 23.65 22.55 22.8 22.05
34 33.95 34.05 33.85 33.65 33.3 33
256 255.1 258.45 255.05 257.25 255.2 255.2
212.15 212.2 215.25 210.95 206.7 208.65 204.7
271.6 227.95 223.25 215.25 202.55 208.8 209.05
10.3 9.79 9.31 8.85 8.41 8 8.32
12.52 13.14 12.94 12.89 12.25 12.46 12.35
268.85 254.8 247.65 249.6 259.25 261.65 256.35
91.9 91.55 91.95 90.05 85.55 81.3 82.2
263.45 288.55 290.9 286.55 276.85 271.35 265.6
15.6 15.2 15.25 15.2 15.5 15.35 16.1
10.88 10.83 10.76 10.73 10.53 10.67 10.77
98.61 97.38 97.16 96.66 96.50 96.75 96.46
85 84.95 96.3 99.8 100.15 102.05 104.8

48.55 46.1 46.6 49.25 50.05 55.05 57.25
41.9 40.6 38.6 38.05 37.35 35.8 34.05
134.5 130.9 128.6 124.1 122 122.3 122.1
213.3 216.15 226.25 219.95 231.3 243.7 215.1
321.5 314.75 307.95 309.45 311.7 307.95 304.4
17.65 17.85 17.6 17.45 17.3 17.1 17.05
19.2 18.95 19.3 19.1 18.7 18.9 18.9
152.45 150.65 154.7 161.6 164.9 160.1 157.1
21.45 20.65 23.9 23.6 22.85 21.55 21.7
9.18 9.14 9.26 9.02 8.88 9 9.02
90.75 92.95 92.05 92 92.1 93.85 95.6
8.1 8.15 8.1 8.3 8.33 8.35 8.29
9.58 8.9 8.89 8.5 8.26 8.35 8.25
42.55 40.65 39.5 37.7 37.7 37.65 37.15
378.4 376.05 383.65 380.25 377.05 378.6 388.8
39.95 38.35 38.6 37.8 36.6 37.5 35.75
14.4 13.28 13.26 13.43 13.69 12.55 12.22
20.6 20.9 20.45 21.3 22.15 22.9 23.35
115.85 126.55 123.2 136.05 134.55 142.85 135.05
47.2 49.2 46.5 47.15 46.95 45.35 44.7
17.05 16.28 15.47 15.51 14.75 14.02 13.47
147.7 141.75 151.25 148.85 151.45 151.05 150
47.6 47.55 47.15 48.65 49.55 50.35 50.2
176.6 164.35 174.65 180.05 189.55 190.25 189.9
21.45 20.9 20.15 21.05 22.1 23 22.55
32.9 32.95 32.55 31.7 31.55 30.3 29.8
257.65 255.65 254.95 254.6 251.75 253.8 252.1
204.95 200 190.25 188.05 180.3 167 162.6
206.25 200.85 203.8 199.6 210 210.2 229.6
8.09 7.9 7.99 7.94 7.93 8.31 7.9
12.21 12.03 11.8 11.82 11.71 11.16 10.88
242.75 211.4 202.1 216.45 218.35 233.85 231.7
79.4 78.4 80.45 79.3 75.9 73 71.15
257.55 241.3 244.65 243.7 240.25 256.55 269.9
15.75 15 14.55 14.65 13.95 13.4 12.85
10.91 10.74 10.71 10.75 10.69 10.36 10.4
96.51 94.13 94.75 95.31 95.74 96.70 96.37
Day-41 Day-42 Day-43 Day-44 Day-45 Day-46
98.45 106.4 114.55 119.15 114.2 117.7

57.75 58.55 61.45 61.8 63.65 65.75
32.35 30.75 29.25 27.8 27 26.05
124.15 130.4 127.15 123.45 122.2 125.05
247.2 246.8 230.6 231.8 265.75 271.7
302 295.75 301.35 298.65 305.45 310.35
17.55 17.7 18.35 18.75 18.9 18.75
18.6 18 17.65 17.7 17.55 17.3
157.45 166.05 163.75 161.6 167.45 166.35
23.25 21.9 21.65 21.55 21.55 22.4
9.01 8.96 8.98 8.94 9.03 8.99
94.1 92.6 93.95 95.15 97 100.3
8.34 8.3 8.28 8.11 8.15 8.04
8.5 9.35 10.05 10.17 10.21 10.19
36.3 35.3 33.55 33.2 33.95 33.95
386.2 386.55 387.55 386.4 388.9 373.9
34.05 32.35 31.55 32.05 33.65 33.65
11.66 11.76 12.12 11.57 10.86 11.35
24.2 24.75 23.65 22.7 22 22
149.85 127.8 133.35 144.6 144.6 152.95
44.5 45 47.35 48.45 48.95 49
13.71 13.07 12.84 12.46 11.97 11.87
144.5 149.95 151.05 148.4 150.9 151.7
50.45 50.55 51.4 51.6 51.9 51.65
199.3 199 196.8 191.1 192.95 194.4
21.85 21.65 21.75 21.2 20.95 22.4
29.65 28.4 27.45 28.65 28.45 28.55
254 254.6 254.6 269.55 269.2 260.85
164.15 180.15 180.6 190.1 190.5 194.4
225.4 216 202.7 194.3 188.55 188.55
7.51 7.17 6.91 6.98 7.06 7.34
10.35 9.84 10.28 10.51 10.77 10.53
235.2 229.85 218.05 232.15 226.7 230.8
68 65.3 62.1 64 65 66.85
277.6 266.4 257.1 257.75 258.65 254
12.4 12.9 12.95 13.1 13.45 14.1
10.48 10.55 10.54 10.45 10.5 10.66
97.57 97.04 96.03 96.92 98.07 98.50
118.9 117.8 125.55 122.3 119.9 121.7

66.9 63.6 66 65 64.25 66
25.15 23.95 25.1 25.5 24.25 23.3
120.1 119.1 114.55 111.9 111.4 113.65
293.15 235.2 220.45 216.55 216.9 215.5
317.8 323.6 323.7 315.2 325 321.85
18.4 18.25 18.15 17.95 18.3 18.3
16.95 16.7 16.1 15.3 14.55 13.85
162.6 163.3 166.2 171.85 171.95 173.6
21.9 22.05 22.05 22.1 23.35 24
9.33 9.47 9.42 9.14 9.14 9.2
101.6 104.2 101.55 102.5 103.1 103.05
8.01 7.96 7.93 7.91 7.66 7.53
10.69 10.74 11.27 11.79 12 12.1
32.4 31.4 30 29.15 28.5 27.55
377.95 375.05 391.7 396.25 390.75 464.75
33.5 35 33.35 34.85 33.55 34.9
11 10.4 10.96 12.03 13.18 13.33
21.95 22.95 22.6 21.8 22.15 22.55
155.1 177.5 181.65 183.95 181 173.9
49.6 49.85 48.3 47.2 45.45 45.8
11.65 11.72 11.75 12.33 12.94 13.58
150.45 150.15 148.05 150.45 156.95 162.45
51.55 50.45 50.15 51.25 51.8 51.3
195.45 200.9 204.5 198.65 192.15 191.2
22.7 20.9 20 19.45 18.8 18.4
30.15 30.9 31.9 33.55 34.3 35.3
253.3 248.5 246.9 235.5 236.2 234.7
199.95 201.2 195.05 196.65 212 226.8
184.8 205.75 204.55 214.3 229.45 226.9
7.7 8.08 8.48 8.9 9.34 9.8
10.41 10.37 10.28 10.14 9.64 9.29
245.45 235.1 243.1 224.25 232.45 234.7
63.55 62.3 59.2 61.8 59.9 58.1
250.85 256.6 255.85 255.2 257.05 258.4
14.8 14.1 13.4 12.74 12.43 12.53
10.91 11 11.31 11.14 11.63 11.79
99.37 98.81 98.95 98.28 99.28 101.67
122.05 118.15 117.15 117.9 117.95 117.5

68.45 67.5 64.45 63.95 63.3 63.75
23.1 22.15 22.05 22.05 22.05 22.05
112.4 110.1 107.1 107.15 104.7 104.65
212.65 229 247.3 250.15 253 264.35
321.8 385.4 391.05 412.85 390.95 448.95
17.9 17.65 17.3 16.8 16.65 16.2
14.1 14.8 15.5 16.25 17.05 17.9
175.3 173.7 175.2 177.55 185 182.25
28.55 28.75 28.9 29.85 28.1 29.2
9.4 9.53 9.95 9.73 9.81 9.52
102.8 102.15 99.55 98.9 98.2 94.55
7.43 7.32 7.33 7.1 7.13 6.91
12.02 12.54 12.54 11.94 11.51 11.58
28.9 30.3 30.2 28.8 27.4 28.7
431.1 429.35 449.15 466.85 467.5 466.45
34.2 35.9 34.55 33.5 32.75 33.5
13.97 14.36 14.94 15.18 15.89 16.64
21.45 20.45 19.55 19.95 19.1 19.6
166.7 162.85 185.1 187.05 196 185.65
45.5 43.25 40.8 40.1 41.05 40.6
13.1 12.66 12.49 12 12.39 12.25
160.2 160 156.4 159.1 159 158.6
50.75 51.6 52.2 51.7 51.15 50.15
183.45 178.1 169.35 166.8 169.05 154.9
17.4 16.6 16.4 16.7 18 16.95
35.65 35.95 35.45 35.4 35.65 35.75
229.8 229.35 224.75 218.6 216.55 214.65
221.8 218.15 214.35 209.2 211.9 209.5
226.3 244.35 240.55 239 252.1 251.55
10.29 9.78 9.3 8.84 8.4 7.99
8.83 8.42 8.36 8.34 8.27 8.35
240.9 238.1 239.6 239.15 247.75 238.7
57.1 56.4 54.3 54.85 54.3 52
266.8 259.05 260 254.8 252.25 246.5
12.93 12.78 12.67 12.6 13.17 13.82
11.7 11.96 12.96 12.94 12.79 12.61
100.45 102.12 102.94 103.61 103.99 104.45
120.85 124.65 126.4 124.75 124.05 129.75 126.85

63.1 64.1 65.85 68.35 67.95 67.45 65.5
22.7 22.05 21.55 21 21.05 21.05 21
105.85 105.05 105.05 106.4 113.8 112.55 112.15
260.9 278.7 286.05 287.8 290.45 296.1 319.25
428.5 403.45 393.55 397.35 374.85 386.75 391.25
16.05 16.4 17 17.7 17.45 17.5 17.4
18.75 18.25 18 17.75 17.05 17 16.35
186.95 186.9 185.25 190.7 183.9 186.1 188.3
29.15 28.25 27.95 28.95 29.05 28.7 27.9
9.71 9.59 9.45 9.55 9.5 9.08 9.16
94.7 94.1 88.35 90.5 89.05 89.25 89.75
6.86 7.28 7.34 7.05 6.92 6.6 7.13
12.15 12.04 11.81 11.5 11.23 11.62 11.38
27.9 27.35 26.05 25.75 25.3 26.15 26
448.95 415.95 423.3 438.75 434.25 425.05 408.15
35 33.65 35.3 33.85 33.95 32.55 31.85
17.46 18.33 17.42 16.68 16.61 17.21 18.07
18.85 18.25 17.35 17.4 17.75 18.35 19
174.65 186.7 187.85 175.3 171.45 178.85 180.6
43.6 43.85 47.8 51.7 49.1 48.35 50.25
11.87 11.71 12.22 11.99 11.86 11.65 11.55
159.8 159.7 162.65 159.65 173.65 179.4 170.45
49.15 48.8 47.45 48.05 47.4 46.05 44.8
161.25 174.4 179.05 176.45 173.5 183 182.45
16.8 17.15 17.05 17.15 16.9 16.55 16.15
35.8 36.1 35.25 33.85 32.75 33.7 34.15
242.55 253.05 240.7 241.55 234.75 230.85 232.4
202.7 195.35 199.1 195.7 190.75 157.8 145.1
240.3 243.25 236.8 236.9 227.4 223.05 236.1
7.8 7.83 7.82 8.01 8.15 8.23 8.11
8.29 8.57 8.96 9.4 9.58 9.89 10.03
227.45 231.2 230.1 251.25 258.55 264.9 260.6
51.55 51.25 52.9 51.9 53.75 54.7 55.95
254.95 251.95 253.55 246.7 248.15 246.25 246.5
14.12 13.82 14.04 14.07 13.7 13.48 13.2
12.67 12.74 12.8 12.93 12.79 12.81 12.7
103.78 103.56 103.49 104.17 103.20 103.20 103.18
124.45 125.3 122.65 120.9 125.5 127.4 129.35

63.05 62.05 62.9 61.3 60.2 58.55 59.15
21.1 21 20.6 20.25 19.25 18.3 18.1
111.5 108.75 109.6 103.65 105.55 104.3 103.8
312 284.05 272 254.45 256.7 257.75 256.9
398.5 402.25 418 413.3 414.75 429.6 430.4
17.65 17.6 17.7 17.55 17.45 17.6 17.3
16.15 16 16.1 16.3 17.1 17.9 18.65
187.85 188.9 182.15 189.1 194.9 188.05 183.3
27.15 25.25 30.3 31.7 26.3 27.3 26.7
8.69 9.16 9 8.95 8.63 9.11 8.99
95.45 93.95 92.55 90.05 81.65 85 85.85
6.98 7 6.74 6.6 6.33 6.21 6.18
11.01 10.97 10.99 11.01 11.48 11.56 11.67
26.8 26.4 26.4 25.2 25.45 25.4 25.95
422.05 423.6 428.9 422.9 416.3 415.25 421.75
30.5 32 33.15 32 33 33 31.95
18.82 19.66 20.63 20.87 20 20.04 20.72
19.6 19.75 19.7 18.95 18.1 18.7 18.2
172.55 165.45 164.7 164.6 164.2 156.45 154.9
50.65 51.55 51.2 51.05 61.25 61.65 60.1
11.63 11.7 11.78 11.69 11.71 11.98 11.71
175 162.2 165.15 163.6 151.1 148.4 152.55
45.3 44.15 45.05 45.5 46.15 45.8 45.25
179.45 179.3 172.9 168.25 164.15 165.45 164.85
15.75 15.05 15.2 14.05 13.95 14.4 14.6
34.45 35.2 35.2 34.6 34.15 35.75 35.35
228.7 235.25 229.9 228.95 234.85 235.2 229.85
135.05 136.3 135.55 127.75 128.95 129.75 137
233.65 233.15 234.65 223.55 210.35 203 194.35
8.16 8.42 8.49 8.7 8.57 8.41 8.27
9.61 9.3 9.07 8.94 8.7 8.83 8.66
249.5 266.8 266.75 260.9 260.65 259.05 273.75
58.7 61.6 64.65 67.85 68.3 66.05 65.35
247.3 248.4 247.75 250.85 248 249.7 265.3
13.03 12.86 12.96 13.55 13.5 13.53 13.3
12.91 12.43 12.43 12.79 12.78 12.98 13.86
102.72 102.24 102.26 100.60 100.00 99.93 100.65
128.4 129.2 124.6 120.4 118.55 118.9 114.4

56.85 56.3 57.2 56.7 55 53.25 48.25
17.55 17.55 18.4 17.7 17.15 17.05 17.05
102.8 103.05 101.85 102.65 103.55 108.5 111
270.25 321.4 339.25 312.5 307.45 298.35 299.2
430.7 422.25 416.05 406.35 420.8 419.25 418.95
17.35 18.15 18.05 18.25 18.3 18.15 18
17.85 17.55 16.9 16.6 16.35 16.4 16.85
179.55 170.1 177.05 180.65 180.45 179.15 171.7
26.45 25.55 25.05 26.05 25.55 25.9 24.95
8.83 8.9 8.93 8.86 8.81 8.78 8.78
85 85.75 85.35 84.45 86.65 85.45 85.25
6.24 6.32 6.29 6.01 6.07 6.29 6.29
11.09 10.63 10.5 10.78 10.53 10.47 10.54
24.9 26 25.6 26 26.25 26.25 26.85
434.75 425.35 424.75 422.1 426.2 446.5 474.85
32 30.55 31.85 33 31.8 31.3 30.95
21.75 22.47 23.59 24.17 24.5 24.55 23.35
18.35 18.45 18.2 18.25 18.65 18.95 19.1
137.7 163.15 166.45 165.15 164.1 157.7 157.7
64.05 66.6 65.85 66 65.2 59.8 67.95
11.17 11.18 11.26 11.11 10.97 10.97 10.59
150.25 150.55 150.2 150.7 150.15 150.75 150.3
46.1 46.5 46.1 46.3 45.65 45.45 44.9
159.35 153.05 147.3 142.05 149.9 155.7 162.65
15.05 15.1 15.55 15.7 15.4 14.75 13.3
35.4 35 34.75 34.25 34.15 34.05 34.4
239.1 236.85 234.15 229.25 226.5 220.35 224.95
140.95 141.7 141.9 144.95 149.85 155.1 160.75
181.25 176.35 169.2 161.45 153.65 146.05 139.3
7.99 7.91 8.23 8.32 8.17 8.1 8.01
8.66 8.94 8.98 9.33 8.9 8.86 8.75
299.2 292.85 295.6 297.5 302.95 295.25 292.05
68.6 70.3 72.1 71.75 72 75.3 77.45
272.25 274.8 275 265.7 264.8 261.1 262.65
13.35 13.33 13.38 13.48 13.57 14.24 14.95
14.31 14 13.93 13.66 12.98 12.53 12.32
101.50 102.53 102.69 101.03 101.39 101.07 101.87
112.85 113.1 123.05 118.45 120.35 118.95

53.05 57.7 58.75 58.95 58.05 57.55
17.1 17 17.05 17.05 17.05 17
108.8 108.75 106.35 106.35 104.3 103.9
304.05 302.1 293.25 307.4 308.65 298.35
420.1 420 435.3 433.95 437.25 439.05
18.15 18.4 19.65 19.35 19 18.5
16.2 16.05 15.7 15 14.4 14.1
169.25 169.15 179.05 186.05 182.3 181.6
25.25 25 25.15 25.3 25.05 24.95
8.8 9.01 8.94 8.9 8.83 8.8
85.2 84.85 85.95 85.35 83.65 85.15
6.25 6.41 6.59 6.71 7 7.02
10.4 10.4 10.55 10.2 10.71 11.15
29.5 29.9 29.6 27.8 27.2 28.7
509.25 513.55 485.65 484.05 467.65 449.95
30.6 30.5 30.45 29.95 28.55 29.2
22.7 21.6 20.95 21.5 20.75 20.9
18.75 17.9 17.75 18.5 17.9 17.9
154.85 152.65 151.25 150 149.9 160.65
63.7 62.25 62.4 63.25 66.6 62
10.8 11.13 10.7 10.85 10.84 10.99
152 150.1 155 150.45 150.1 150
45 45 44.6 44.1 43.05 42.45
168.35 169.15 168 163.55 163.55 162.7
12.8 13.06 13.35 13.29 13.31 13.55
34.35 34.5 34.45 34.2 34.7 34.55
220.45 225.5 223.15 218.6 233.4 234.85
159.95 155.05 158.7 151.75 166.9 167
129.95 131.7 129.45 126.25 124.2 122.7
8.1 7.91 7.92 7.92 7.78 7.71
8.7 8.88 8.92 9.29 9.75 10.06
292.45 289.85 292.85 293.85 296.15 302.6
78.25 77.95 75 74.3 74 70.8
269.8 265.95 258.4 250.25 245.85 246.65
15.69 16.47 17.29 16.7 16.38 16.52
12.13 12.44 12.12 12.1 11.95 12.37
102.80 102.73 102.52 101.93 102.08 101.65
121.9 124.6 125.4 126.85 124.3 128.45

60.4 58.4 58.55 54.05 54.5 59.6
16.75 17.05 17.05 17 17.05 17.05
102.8 105.45 107.85 107.35 105.1 107.55
292.65 283.15 282.15 287.05 285.95 296.65
434.2 429.75 419.75 415.3 418.75 403.3
18.3 18.25 18.3 18.25 17.6 18.1
14.8 14.2 14 13.6 13 12.45
182.45 175.3 178.35 175.6 175.35 171.75
24.55 24.65 24.95 24.85 24.75 24.45
8.93 8.85 8.87 8.81 8.81 8.79
84.6 86.65 84.75 85.6 86.6 87.55
7.98 7.39 7.58 7.3 7.42 7.51
10.6 10.29 10.17 9.97 9.92
28.15 27.5 27.85 26.8 26.3 26.2
440.35 430.25 432.8 418.05 395.6 402.75
27.95 27.3 27.25 28.1 27.1 28.05
21.9 22.95 24.05 23.75 22.85 23.95
17.35 16.7 15.05 14.75 13.3 12.65
153.75 153.6 153.8 151.2 142.3 141.75
62.1 57.95 66.15 62.25 66.1 63.55
10.82 10.68 10.26 10.47 10.5 9.95
151 147.8 150.85 150 148.55 150.05
42.9 43.15 43.55 43.5 43.55 43.45
175.35 175.6 175.45 175.8 177.65 182.8
13.89 13.78 14.44 15.13 14.6 14.79
34.4 34 33.8 33.75 33.75 33.75
231.05 226.05 228.2 230.4 236.3 230.15
172.4 171 169.55 175 179.75 187.9
121.55 128.1 132.25 123.6 117.4 114.3
7.87 8.13 8.45 8.86 9.3 8.89
9.74 9.53 9.21 8.97 8.85 8.77
300.4 306.9 293.75 297.7 315.8 312.2
68.5 71.8 73.35 76.05 79.35 75.4
247.65 241.15 240.1 239.25 234.95 237.15
15.92 15.18 14.47 13.76 14.35 14.5
12.01 12 11.91 11.84 11.59 11.85
101.29 100.41 100.39 99.74 99.43 102.17
132 135.3 133.75 132.1 127.15 125.55

59.65 60.05 62.65 61.1 59.8 65.75
17 17 17 17.05 17.05 17
105 105.8 105.7 107 108.05 111.2
302.55 320.05 315.75 302.5 304.7 302.9
405.75 400.2 371.15 389.1 375.5 409.3
17.65 18.2 18.25 18 17.9 17.75
12.3 12.35 12.5 12.6 12.25 12.15
172.5 175.05 174.9 173 170.9 166.15
23.5 24.05 23.8 23.25 22.45 21.4
8.76 8.91 9.37 9.52 9.46 9.36
87.65 89.2 88.55 88.75 90.75 90.55
7.26 7.1 7 6.99 7 6.51
9.85 9.88 9.51 9.99 10.13 9.98
25.15 24 23.5 22.8 24.25 23.85
401.1 411.45 434.9 430.3 417.8 411.4
29.45 30.3 31.8 33.35 35 36.75
22.85 23.8 22.65 23.75 23.15 24.3
12.05 11.45 10.9 11.1 11.25 10.7
142.05 141.2 139.5 141.15 153.25 157.95
63.85 63.2 67.85 67.1 66.9 66.85
9.77 9.91 9.79 9.5 9.2 9.24
149 150.05 150 150 150 150.2
43.2 42.95 43.15 43.7 43.2 43.5
183.2 181.8 182.05 187 188.65 190.95
14.58 14.65 14.46 14.21 13.66 13.8
33.7 34.25 34.5 34.45 34.5 34.55
232 228.85 232.25 232.75 236.95 231.25
190 186.5 188.05 193.05 191.3 191
112.95 106.3 99.4 98.05 96.2 93.15
9.33 9.06 8.68 8.51 8.69 8.31
8.56 8.9 8.85 8.56 8.61 8.83
296.45 300.35 276.9 283.6 289.6 304.7
71.9 72.3 70 68.9 67.65 70
239.95 239.05 238.1 236.1 235.2 232.65
14.41 14.1 13.76 14.03 13.64 13.44
11.93 11.63 11.66 11.39 11.19 11.56
99.43 99.98 98.99 99.31 99.00 100.12
125.95 121.65 118.8 120.35 121.35 120.9

66.05 65.7 68.05 68.1 69.45 70
17 17 17 17 17.05 17
115.05 113.5 111.05 105.85 103.95 96.8
285.85 313.1 303.45 303.4 298.2 292.05
450.75 446.15 448.1 438.6 432.95 453.8
17.5 17.25 17.3 17.35 17.25 16.85
12.15 12.45 12.35 12.16 12.22 12.36
169.55 162.1 166.25 161.85 162.5 164.6
21.5 23.05 23.05 22.8 21.45 19.9
9.84 9.81 9.51 9.25 9.25 9.02
89.6 85.3 83.5 84.1 81.9 89
6.4 6.15 6.14 6.06 6.05 6.09
9.99 9.79 9.65 9.43 8.77 8.96
24.1 24.15 24.3 24.4 24.5 26.95
403.95 395.65 388.25 319.2 382.7 419.2
35.05 36.65 34.85 33.15 32.1 31
23.85 24.9 25.35 24.9 24.5 23.45
10.2 10.24 10.29 9.96 9.47 9
154.4 156.45 154.55 153.7 152 145.75
67 66.55 63.8 62.95 62.15 73.95
9.47 9.59 9.31 9.55 9.4 8.47
148.25 149.4 150.05 151.45 149.15 148.05
43.55 43.9 44.25 45.05 46.9 46.95
191.7 217.1 213.75 207.15 211.75 208.95
13.8 13.96 14.47 14.06 14.08 13.89
33.85 33.7 33.35 33.7 33.55 33.7
239.95 244.05 240.25 233.65 250.5 260.2
193.05 188.5 189.15 190 196 196
90.1 85.7 89.95 86.25 84.1 84.5
8.3 8.56 8.61 8.3 8.47 8.09
8.42 8.26 8.24 8.3 8.06 8.43
299 311.55 310.05 328.8 358.75 390.55
68.95 68.4 68.5 68.8 68.05 69.45
231.6 241.6 244.3 252.55 249.3 250.9
13.9 13.74 14.08 14.09 13.39 13.5
11.12 10.93 11.09 11 10.7 10.12
100.56 101.80 101.22 99.12 101.67 104.28
121.1 119.85 120.8 120.35 121 120.8 120.35

70.95 70.2 71.85 76.3 77.4 78.6 80.2
16.4 15.6 14.85 14.85 15.3 15 15
97.5 94.95 96.75 99.45 96.45 93.75 92.1
286.1 274.75 283.4 279.85 281.9 284.3 280.95
500.85 533.9 547.15 544.55 525.2 540.95 541.45
16.15 16.85 16.55 16 16.05 16.35 16.6
12.77 13.68 14.95 15.31 15.32 14.96 14.41
158.85 154.6 158.55 160.1 162.15 165.3 169.85
23.85 24.25 24.05 23.9 22.9 23.15 22.35
9.03 9.04 8.95 8.87 8.9 8.89 8.91
93.7 92.95 92.65 93.6 92.05 95.15 94.55
6.32 6.46 6.46 6.48 6.38 6.3 6.19
8.85 8.99 8.82 8.59 8.3 8.3 8.3
25.7 25 24.3 24.6 24.85 25.35 24.25
415 431.95 422.55 415.9 419.15 418.7 421.9
31.75 30.5 30.55 30.3 30.6 29.8 29.95
22.8 22.7 22.45 21.55 21.75 21.05 20.7
8.56 8.14 7.74 7.36 7 6.78 6.91
140.95 139.9 138.05 137.8 138.05 131 125.95
68.45 66.4 67.1 66.5 71.75 75.35 74.05
8.13 7.33 7.55 7.86 7.6 7.43 7.55
149.75 150.95 149 149.2 150.3 155.8 155.9
47.8 46.9 47.45 46.15 46.6 46.35 46.85
211.55 203.7 214.15 217.5 215.55 215.9 217.25
13.87 13.97 14.76 14.7 14.82 17.78 21.33
33.8 33.95 34.05 34 33.15 32.6 31.95
261.85 256.95 259.3 251.35 249.65 249.65 246.35
200.1 198 205.25 206 204.85 202.45 209.7
88.7 86.9 93.15 96.7 94.6 96.1 105.7
8 7.74 7.63 8.25 8.91 9.76 10.71
8.17 8.2 8.31 8.04 7.92 7.8 7.65
432.2 429 380.65 323.35 342.4 309.95 350.8
71.4 68.5 67.45 67.35 74 74.45 68.4
251.85 254.3 252.9 250.2 249.3 247.45 289.85
13.33 13.47 13.5 13.09 13.02 12.12 11.94
10.44 10.99 10.95 10.59 10.43 10.56 10.75
106.66 106.80 106.61 104.77 105.01 104.76 107.23
144.4 136.6 136.8 136.75 130.85 128.25 130.65

82.55 81.4 79.6 78.45 78.95 79 76.25
14.35 13.95 13.4 14 14.7 15.05 15.05
85 80.45 75.75 90.9 90.15 85.8 80.9
258.8 250.85 250.05 249.6 247.5 256.7 253.4
575.8 603.8 625.2 618.15 605.55 612.25 558
16.5 16.65 16.35 16.3 16.45 16.55 16.3
14.15 14.11 14.08 13.82 13 13.05 13.22
169.6 169.8 168.9 166.85 166.85 166.75 165.65
22.45 22.2 24.65 24.7 24.8 24.25 25.45
9.01 8.98 8.95 8.92 8.76 8.71 8.73
92.45 91.85 93.75 94.65 95.6 93.85 93.2
6.14 6.07 6.3 6.31 6.14 6.36 6.07
7.98 8.1 8.1 7.99 8.01 8.09 8.07
25.1 24.75 25.2 25.25 24.75 29.7 31.3
424.95 448.6 442.1 447.65 458.8 443.7 459.4
30.4 29.4 30.4 29 29.7 28.65 27.5
20.6 22.3 24.35 24.3 23.15 25.2 27.7
6.66 6.69 6.64 6.58 6.4 6.57 6.39
120.1 121.05 117.2 115.95 133 132.45 125.35
77 76.05 75.25 69.6 67.45 63.9 69.45
7.5 7.51 7.88 7.94 8.33 8.74 9.17
157.15 151.6 153.85 154.2 161.1 159.45 191.3
47.9 48.4 48.8 48.65 48.95 49.3 48.7
232.2 226.5 223.25 224.55 229.95 228.2 227.5
23.46 25.8 27.39 26.03 24.73 23.5 22.33
30.65 31 30.9 30.95 30.95 30.9 31
255.6 251.1 267.45 260.45 256.2 255 246.85
209.2 251 253 262.5 260.6 240.45 229.35
104.65 101.9 101.05 101.3 101.4 111.5 111.25
10.35 9.84 9.77 9.74 10.11 10.02 9.7
7.86 7.41 7.19 6.65 6.87 6.79 7.46
415.8 367 358.4 401 322.9 321.7 304.65
65.75 71.25 69.45 69.65 67.6 66.5 66.55
285.3 247.55 236.05 249.4 254.85 257 253.2
11.07 11.23 10.84 11.92 13.11 14.42 15.14
10.79 10.33 10.69 10.41 10.51 10.46 10.58
110.25 109.54 109.70 111.38 109.70 109.16 107.64
128.2 129.7 126.95 127.2 127.15 126.95 135.45

73.65 75.8 77.35 76.65 74.65 63.5 59.45
14.6 14.95 14.8 14.81 14.83 14.82 14.96
83.05 82.05 81.45 79.95 79.8 78.2 83.1
297.75 309.25 328.1 330.05 319.95 312.15 305.1
547.5 524.3 529.45 519.35 526.45 528.2 534.35
16.5 16.5 16.7 16.1 15.9 15.55 15.8
13.03 12.97 12.27 12.44 12.61 12.72 13.04
166.55 164.85 167 179.55 183.6 174.8 173.5
26.6 27 25.1 25.2 24.85 25.05 25.1
8.92 8.98 8.85 8.77 8.69 8.67 8.72
92 93.2 92.75 95.1 92.7 92.05 91.7
6.13 6.22 6.06 6.07 5.88 5.85 5.8
7.99 8.04 8.03 8.03 8 8 7.94
30.2 31.15 28.9 27.75 26.1 25.05 24.5
464.7 445.4 441 435.95 408.1 419.6 460.35
27.65 27 25.9 24.65 23.45 22.3 21.3
28.35 28.25 27.05 26.95 25.65 24.6 24.2
6.1 5.98 6 6.3 6.13 6.09 5.96
121.4 118.35 119.95 127.2 129.95 129.9 126.45
67.05 66.8 65.65 64.9 66.7 68.05 66.55
8.77 8.55 8.25 8.11 8.04 7.91 8.1
190.65 192.3 190.7 210.2 205.2 204.15 203.4
48.4 48.55 48 47.9 48.8 48.35 48.45
222.5 217.2 217.3 205.75 205.05 209 200.3
21.22 20.21 19.2 20.16 20.92 19.9 19.1
30.9 30.55 30.85 31.1 30.9 30.8 30.9
260 257.5 252.15 253 252.1 247.6
225.05 214 214.95 221.3 218.65 213.9 212
111.9 110.65 106.9 99.3 95.1 101.4 105.6
10 9.97 9.99 10.01 10.2 10.12 10.51
8.2 8.61 8.25 8.01 7.9 7.85 7.9
304.3 318.05 311.2 302.85 302.65 300.55 302.05
66.5 66.5 68.2 66.6 65.2 65.25 67
250.9 249.7 249.35 247.45 248.55 250.5 248.95
15.81 15.15 14.55 13.86 13.47 13.97 13.9
10.26 10.26 10.2 10.2 10.26 10.62 10.77
108.47 107.42 107.28 107.26 102.00 105.63 106.48
138.35 137.85 136.7 135.05 128.7 122.85 120.55 118.15

53.45 58.75 60.5 58.8 57.7 57.7 57.5 59.25
15.91 17.48 17.99 19.73 18.8 19.33 19.27 18.31
80.65 79.95 78.65 80.5 81.1 79.75 80.35 82
302.25 280.35 286.55 285.5 282.45 287.8 279.95 288.6
494.35 482.15 463.9 463.1 463.9 446.05 454.3 431.45
15.55 15.65 15.4 15.25 15.25 15.15 15.75 15.95
13 13.05 13.07 13.32 14.65 14.97 14.59 13.52
176.4 180.6 188.1 187.25 187.8 188.75 184.05 180.45
24.05 24.7 24.4 24 23.7 19.55 15.65 14.1
8.74 8.7 8.55 8.43 8.63 8.55 8.52 8.41
90 84.55 84.3 86.1 87.2 84.75 84.9 84.55
5.6 5.25 4.9 4.34 4.42 4.77 4.65 4.7
7.98 7.99 7.98 8.03 8.2 8.36 9 8.34
23.7 23 23.3 23.95 26.5 29.4 28.35 26.85
452.1 459.95 462.4 464.85 473.35 465.55 464 460.65
21.35 21.75 21.55 22.6 23.7 24.25 25 25.6
25.25 25 24.65 24.3 25.1 26.3 25.7 25.95
6.13 5.99 5.99 5.92 5.77 5.51 5.35 5.49
129.75 129.55 130.95 129.6 130.05 130.45 131.6 132.3
66.55 65.4 65.5 64.6 64.85 65.95 65.25 67.05
8.1 8.3 8.24 8.65 8.87 9.31 9.39 8.93
204.2 225.85 223.55 221.9 219.1 216.75 212.1 238.4
48.25 49.55 50.6 52.5 52.65 49.45 48.6 48.2
212.95 209.65 208.65 206.9 207.9 207.45 201.95 195.7
19.25 18.45 17.6 16.95 17.75 18.6 19.5 19
30.5 30.5 30.95 30.7 30.4 31.15 31.05 31.05
242.1 243.4 256 251.15 251.15 247.8 243.5 246.1
201.75 191.8 200 201.5 207.85 201.7 204.8 206
111.45 108.2 104.8 104.2 102.15 101.75 101.4 101
11.01 11.56 12.13 12.73 13.36 14.02 14.72 15.45
7.7 7.72 7.68 7.52 7.69 7.57 7.67 7.29
302.95 301.3 296.6 287.8 284.35 279.75 275.35 277.95
67 65.1 64.4 62 61.35 62.9 60.6
298.7 328.45 326.95 315.7 305.2 303 299.8 293.05
13.77 13.69 13.53 13.35 13.12 12.95 12.34 12.78
10.85 10.27 10.25 10.3 10.36 10.23 10.1 10.3
106.53 106.80 106.95 106.19 106.08 104.87 105.18 103.88
111.5 106.1 101.75 122.1 120.3 123.1 121.45 119.7

59.65 60.05 61.25 63.95 65.65 66.25 66.15 67.95
17.41 17.04 16.19 15.84 15.29 15.46 14.96 14.37
81.05 75.8 71.4 68.65 69.85 70.05 67.25 73.2
294 275.3 272.45 263.85 271 268.25 255.65 243.5
429.45 425.65 430.45 467.4 469 496.2 490.25 483.1
16.4 16.05 15.7 15.6 15.6 15.5 15.35 15.25
13.37 14.16 13.91 13.73 13.99 14.32 14.72 14.12
178.1 172.25 169 169.6 166.95 169.3 167.85 168.9
12.7 11.45 10.9 10.4 9.9 9.45 9 8.6
8.32 8.57 8.57 8.78 9.19 9.16 9.34 9.3
86.15 83 83.85 82.45 84.35 84 85 82.75
4.79 4.48 4.85 4.98 5.1 4.84 4.9 4.83
9.04 9.27 9.17 8.58 8.74 8.94 8.64 8.45
26.6 27.6 26.7 27.2 25.75 25.4 25.55 25.65
445.1 442.6 445.65 447.8 433.3 435.75 419.5 466.6
25.2 23.95 25.1 24.55 23.9 25 24.85 24.05
26.95 26 26 25.65 26.7 27.9 28.9 28.5
5.5 5.5 5.56 5.58 5.81 6.09 6.38 6.68
131.6 135.1 136.05 140.85 144.55 155.85 154.15 160.1
65.6 64.4 64.6 64.35 63.75 64.2 61.75 61.2
8.83 9.18 9.53 9.73 9.98 9.62 9.15 9.13
234.05 232.05 253.95 245.4 245.2 237.55 240.25 240.05
47.1 48.1 48.8 48.3 47.9 48 47.6 47.05
196.65 202.55 210.75 211.15 214.8 209 206.35 202.75
18.1 17.45 16.85 17.35 17.4 16.65 16.8 16.15
29 28.45 30.4 30.55 29.6 29.75 29.85 30.15
236 243.85 238.2 244.15 253.75 262.7 259.1 251.35
204.85 201.9 200 198 191.8 198.9 196.8 194.05
101.7 104.5 114.95 113.8 110.4 114.75 126.2 123
16.22 16.86 17.68 18.38 18.02 17.66 17.31 16.97
7.15 7.13 7.2 7.44 7.29 7.1 7.01 7.23
281 280.7 280.15 281.65 274.15 272.45 274.75 279.45
63.45 59.15 57.15 60.4 72.25 79.8 77 75.75
292.95 301.25 309.55 320.4 305.75 302.95 291.1 303.5
13.27 13.11 12.88 12.54 12.42 12.46 12.26 11.92
10.38 10.08 10.11 10.08 10.34 10.5 10.11 10.01
102.95 102.18 103.17 104.90 104.59 106.08 104.68 105.55
107.3 102.05 105.05 118.15 116.05 110.75 110

71.95 70.9 69.6 69.9 70.3 69.35 70.4
14.04 14.08 14.32 14.25 14.56 14.28 14.39
71.7 67.95 69 66.55 65.65 65.2 67.5
228.8 222.65 221.95 226 224.05 222.5 220.45
484.45 468.75 480.95 474.2 465.2 468.3 473.65
15.1 15 14.95 15.15 15.2 15.15 15.15
13.84 14.02 14.05 13.62 13.83 13.74 13.53
170.05 166.7 169.75 174.45 172.15 175.25 174.35
8.2 7.8 7.42 7.05 6.7 6.37 6.06
9.44 9.49 9.25 9.2 9.2 9.2 9.17
82.7 81.7 85 83.2 84.05 83.85 83.05
4.83 4.93 4.85 4.87 4.53 4.55 4.58
8.59 8.13 8.22 8.29 8.46 8.42 8.45
24.6 24.3 23.2 22.7 23.7 23.65 24.4
478.15 505.35 517.15 513.55 506.05 504.65 504.85
25.15 24.45 24.6 24.15 25.15 25.6 25
27.4 28.75 27.55 28 27.5 28.85 30.25
7.01 7.36 7.72 7.42 7.53 7.27 7.48
161.05 155.75 164.1 163.75 162.4 159.65 160.3
60.85 60.05 60.1 60.1 60.3 59.5 57.45
8.98 8.79 8.7 8.39 8.8 8.8 8.63
238.75 235.35 232.15 232.45 236.05 231.8 235.15
46.95 47.75 49.1 50.3 50.6 49.2 48.4
202.4 202.6 204.8 199.7 201.55 201.95 200.15
15.65 14.9 15.6 16.35 17.15 18 18
30.2 30.15 29.85 30.05 30.05 29.7 29.9
258.4 246.65 263.95 258 296 299.6 289.6
193.05 198.45 189.45 195 190
126.45 126.65 123.55 123.05 116.2 113.9 112.3
16.64 16.35 16.2 16.2 16.5 16.8 16.5
7 6.88 6.7 7 7.23 6.99 7.3
270.3 270.35 267.1 266 265.4 267.3 265.4
77 72.3 69.05 68.65 64.7 77.6 78.85
293.05 287.2 280.25 274 326.15 323.05 341.4
11.72 11.45 11.42 11.26 11.7 11.49 11.35
10.2 10.01 10.22 10.4 10.11 10.5 10.24
104.92 103.95 104.78 102.12 106.37 106.29 104.27
110.6 109 109.1 110.3 112.35 110.05 123.7

69.65 69.3 68.55 67.4 68.6 71.6 68.8
14.89 14.99 14.9 14.47 14.35 14.54 14.34
65.65 64.95 64.75 63.75 61.75 62.85 60.95
216.5 213.2 196.2 160.25 166 161.55 160.35
474.8 494.4 489.15 481.85 480.45 481.2 498.9
15.2 15.15 15.2 15.1 15.1 14.55 14.15
13.02 12.54 12.42 12.2 11.75 11.49 11.68
171.1 170.85 169.7 168.3 156.6 158 156
5.76 5.48 5.21 4.95 5.19 5.44 5.71
8.99 9.09 9.14 8.89 8.99 9.08 8.97
81.45 85.75 84.9 82.85 82.55 83.9 85.45
4.5 4.35 4.22 4.07 4.3 4.35 4.34
8.35 8.37 7.9 7.4 7.55 7.46 7.35
24.85 23.55 24 22.45 22.4 22.5 22.5
493.75 490.15 491.8 486.35 485 492.1 484.1
26.25 27.55 28.9 27.5 28.7 28.1 28.5
31.75 32.75 31.65 33.2 34.85 36.55 38.05
7.29 7.5 7.31 7.14 7.15 6.97 6.87
162.05 174.75 175.6 179.05 179.85 173.8 159.6
58.4 58.85 57.55 57.05 55.05 54.55 54.65
8.95 9.05 8.75 8.7 8.14 8.32 8.2
231.9 235.2 236.15 230 229.45 227.9 224.95
47.75 47.75 48.25 47.6 47.75 47.6 49.8
212.2 206.65 207.45 205.55 203.15 205.9 207.05
18.05 17.9 17.25 17.4 17.2 17 16.9
29.9 29.75 30 29.7 29.65 29.65 29.7
288.35 309.25 327.2 324.5 313.25 319.05 310.8
195 188 196 187.65 194.9
114.75 112.35 116.1 113.3 114.7 122.7 118.85
16.2 15.9 15.6 15.3 15 14.75 14.5
8.01 7.87 7.95 7.77 7.5 7.91 7.61
265.45 267.75 265 269.6 281 284.35 281.7
76.85 82.7 86.5 88.45 86.05 82.8 79.25
364.05 364.85 358.1 352.65 349.25 354.45 338.8
11.33 11.21 11.26 11.26 11.58 11.47 11.32
10.25 10 10.32 10.37 10.03 10.1 10.1
107.13 108.34 108.38 104.07 103.67 106.55 105.93
117.65 113.45 114 114.95 114.9 111.6 112.75

70.65 67.95 66.55 65.45 67.1 69.9 67.1
14.22 14.04 14.1 14.44 14.18 14.1 14.11
60.8 60.15 71.45 69.8 68.3 69.55 68.2
160.05 159.65 162.3 171.9 179.2 194.25 188.85
516.2 499.95 491.5 418.6 368.1 380 368.75
13.85 13.65 13.7 13.05 12.95 12.95 12.8
11.03 11.29 11.45 11.4 11.25 11.22 11.58
154.05 154.45 152.9 154.55 156.4 156.35 155.2
5.98 6.22 5.91 5.62 5.7 5.84 5.56
9.1 9.11 9.05 9 9.15 9.05 9.05
85.45 85.25 83.65 90.7 88.85 90 88.9
4.45 4.68 4.61 4.59 4.56 4.33 4.37
7.35 7.06 7.08 7.2 6.93 7.11 7
23.5 23.15 23.45 23.5 23.7 25.05 26.2
492.6 481.65 492.7 500.85 498.2 507.2 496.3
29 28.65 28.05 28.95 27.6 27.05 28.35
39.95 41.85 43.9 44.55 43.75 43.95 44.35
6.89 6.64 6.34 6.11 5.95 5.99 5.98
162.75 161.4 166.35 169.95 180.05 188.5 189.75
53.25 56 54.5 54.6 54 56.15 54.65
8.6 8.21 8.08 7.66 7.96 7.86 7.61
221.8 222.35 221.3 229.9 229.85 261.8 282.9
48.9 48.85 48.35 47.5 47.1 47.4 47
208.35 203.85 204.05 214.6 222.65 219.7 215.85
17.65 17.35 17.1 16.95 16.9 16.1 15.65
29.75 30.2 32.1 31.3 31.65 32.65 30.5
299.25 298.7 301.1 296.95 296.8 299.3 291.6
196 190 189.7 188.35 189.35 192.45 183
117 113.85 112.25 111.8 112.5 111.15 110.05
14.25 14 13.75 13.5 13.25 13.15 12.9
7.68 7.66 7.69 7.06 7.29 7.39 7.4
285.2 281.7 282.05 266 268.65 265.4 270.15
73.95 74.4 75.85 90 97.35 98.35 98.05
319.05 307.6 313.1 308.9 307.55 295.05 297.45
11.04 10.96 10.66 10.66 10.89 11.54 11.11
10.3 10.18 10.25 10.36 10.17 10.35 10.15
105.61 103.95 104.62 103.55 102.99 104.86 104.09
113.65 114.25 111.7 105.35 102.25 103.95 103.65

66.95 67 67.75 68.1 67.7 68.45 67.85
14.17 14.09 13.52 13.62 14.93 16.39 16.99
68 67.25 66.8 71.25 70.15 70.5 72.25
177.35 175.7 172.5 164.1 162.7 169.6 168.5
353.4 342.4 343.9 326.75 316.15 373.6 396.85
12.75 12.65 12.7 12.7 12.55 12.5 12.69
11.39 11.48 10.96 10.88 10.7 10.41 10.12
151.75 161.85 155.65 154.7 154.4 155 153.8
5.29 5.55 5.82 6.11 6.4 7 7.67
8.95 8.99 8.95 8.99 9.03 9.05 9
86.95 86 90.5 89 89.95 93.5 91
4.33 4.41 4.28 4.36 4.55 4.46 4.82
6.82 6.68 6.4 6.43 6.86 6.98 7.05
26.15 26.5 27.35 26.65 26.15 27.05 27.25
499.85 492.65 492.9 491.6 490.75 495.55 488.55
28.15 27.5 27.9 28.5 27.1 26.3 25.2
44.9 44.95 44.55 44.4 44.35 43.05 40.95
5.99 5.99 5.97 5.83 5.54 5.27 5.46
188.6 186.65 190.35 194.9 192.45 190.95 190.8
54.55 54.35 54.45 54.2 54.1 55.55 55.6
7.48 7.41 7.15 7.22 6.57 6.85 6.66
281 295.6 316.7 312.95 295.3 287.5 281.65
46.2 45.5 46 44.85 44.2 43.3 44.2
211.7 212.65 211.7 213.05 219.25 218.45 215
15.8 15.3 16.05 16.1 16 15.7 15.6
30.2 29.7 29.3 29 28.2 28.45 29
291.45 296.4 291.2 294.9 305.6 304.2 300
183 181.95 185.25 182 183.85 175.15
116.95 114.9 113.1 109.4 108 109.1 110.15
12.65 12.4 12.37 12.13 11.96 11.73 11.5
7.31 7.6 7.34 7.45 7.29 7.27 7.12
275.05 272.4 270.55 269.9 267.5 267.1 266.25
115.05 126.2 128.05 126.25 122 127.75 132.15
307.3 308.35 297.15 291.3 282.25 268.8 258.2
10.97 10.96 11.23 10.82 10.93 10.91 10.95
10 10.27 10.22 10.11 10.02 10.22 10.31
104.11 104.45 104.55 101.22 102.32 103.95 103.51
102.75 102.5 105.9 102.1 104.4 100.3 100.9

68.5 69.35 67.95 68 68 67.7 65.85
16.15 15.35 14.81 14.07 13.48 13.66 13.79
69.65 66.3 62.9 60.7 59.95 58.05 61
148.45 150 122.7 122.9 108.2 97.4 91.4
379.05 366.2 375.65 394.75 388.65 386.75 374.85
12.47 12.38 12.09 11.98 11.69 11.39 11.02
10.02 9.84 9.42 9.31 9.27 9.23 9.45
154.15 153.3 155.45 154.9 157 159.25 157.15
8.43 8.69 8.26 7.85 7.46 7.09 7.13
8.99 8.97 8.99 8.9 8.95 8.99 8.93
89.05 88 86.75 86.6 88.15 87.8 87.75
4.87 5.8 5.34 5.43 5.18 5.31 5.13
7 7.17 6.88 6.77 6.8 6.52 6.5
27 26.95 26.95 29.9 28.1 28.75 28.7
496.15 524.55 559.85 538.45 557.8 577.5 574.1
25 23.8 23.95 24.15 23 23.8
42.1 40.2 39.8 40.15 41.6 42 43.65
5.49 5.51 5.53 5.37 5.36 5.12 4.92
195.05 181.15 185.3 184.9 190.6 202.75 208.75
59.2 60.7 67.25 75.3 77.3 75.3 75.45
7.23 7.93 7.91 7.76 7.67 7.61 7.88
322.95 294.35 271.95 273.9 250.55 228.5 225.55
44.6 44.8 44.45 44.2 43.85 44.85 44
216.05 213.05 209.15 212.7 209.6 209 205.95
15.65 15.5 15.3 15.1 15.05 15.25 14.8
30 31.05 32.9 35.75 36.85 36.75 35.65
293 300.15 297 305.65 297.8
180.55 184.85 177.8 180.35 177.95 175 174.9
110.1 108.1 105.95 103.5 104.15 100.45 97.9
11.32 11.1 11.25 11.28 11.09 11.31 11.49
7.83 7.7 7.53 7.45 7.5 7.48 7.7
265.05 265.1 301.35 279.1 276.15 279.5 280.5
128.05 126.05 120.45 116.95 118 114.05 114.4
253.65 248.05 251.4 238.9 225.55 217.75 218.8
11 10.94 11.08 11.03 10.83 10.8 10.78
10.32 10.59 11.01 10.87 10.24 10.27 10.39
103.70 102.87 103.46 102.89 101.72 95.65 97.06
101.95 98 97.35 97.8 97.05 96.85 94.35

68.45 67.5 68.4 67.85 67.7 68.1 66.65
13.87 13.85 14.47 14.11 13.99 14.29 14.15
70.45 64 62.85 62.4 60.05 59.6 61.05
99.6 105.65 109.5 104.55 104.8 103.5 102.45
365.9 354.35 344 339.35 320.4 305.6 288.4
10.69 10.8 10.36 9.9 9.82 9.87 10.04
9.71 9.7 9.37 9.58 9.76 9.67 9.99
162.05 160.2 161.7 163.05 164.55 167.45 168.5
7.3 7.5 7.45 7.66 8.02 8.32 8.73
9.01 9 8.94 8.95 9.01 8.97 8.9
87.3 87.05 87.8 85.55 89.5 92.5 91.4
5.2 5.09 4.92 4.99 5.02 4.99 4.85
6.5 6.63 6.78 6.8 6.69 6.69 6.99
28 33.5 33.4 31.55 31.05 31.1 30.2
566.7 569.4 557.25 572.05 588.5 570.15 571.5
22.9 23.55 24.65 23.3 23 22.35 22.75
42.95 44.95 47.1 49.4 50.1 49.3 51.75
4.97 4.98 4.98 4.98 4.91 4.88 4.75
217.65 218.5 220.6 213.8 212.9 211.05 215.75
81.05 77.95 76.7 76.05 73.75 74.75 74
7.92 7.4 7.38 7.4 7.4 7.57 7.57
220.9 215.8 221.2 208.15 208.1 208.8 208.75
44.35 44 43.9 43.5 42.85 43.45 42.6
204.85 201.3 208.05 199.25 199.85 199.15 197.25
15.1 14.85 15 15 14.8 15.35 15.2
36.05 36.45 36.15 35.9 35.4 35.45 35.65
297.85 289.05 299.85 294.7 300 305.25 305
170.2 174.8 178.9 177.95 169.2 166.05 171.95
101.1 100 95.4 95.2 97.5 93.6 94.85
11.71 11.94 12.17 12.41 12.65 12.9 13.15
7.35 8.08 8.01 7.8 8.04 8.01 8.22
280.05 310.65 317.75 337.7 324.05 356.25 326.55
120.05 124 119.5 119.05 119.55 113.6 114.1
223.75 222.5 218.3 219.3 221.15 220.45 219.45
10.92 11.3 12.38 13.54 13.73 13.05 12.4
10.25 10.41 10.44 10.43 10.2 10.3 10.34
101.21 101.48 101.70 101.38 100.95 100.79 99.73
92.7 89.95 91.6 90 94.75 93.1 92.3

66.2 65.5 65.45 64.85 62.8 61.85 60.45
14.52 14.43 14.02 13.94 13.63 13.4 13.54
62.1 58.8 57.25 58.3 57.1 58.45 56.1
92.25 84 78.85 76.65 72.85 69.25 65.8
289.75 298.55 305.9 329.75 335.8 327.9 314.2
10.01 9.99 9.97 9.93 10.1 10.61 10.82
10.15 10.26 10.46 10.89 11.13 11.52 11.93
176.1 177.85 180.95 179.6 182.6 181.05 181.85
8.98 9.11 8.87 8.43 8.01 7.64 7.27
8.89 8.9 8.9 8.95 8.84 8.81 8.78
92.4 98.6 99.75 98.3 100.25 105.25 102.45
5.09 5.05 5.14 5.01 4.94 5.04 5.01
6.87 7 6.5 6.88 6.65 6.44 6.48
35.2 36.05 35.95 35.5 35.4 41.9 43.25
572.4 571.65 567.5 555.6 539.35 519.65 522.85
22.65 21.75 21.2 21.7 21.4 22.35 21.55
54.95 58.6 63.7 67.35 69.5 72.95 71.65
4.91 4.99 4.83 4.99 4.98 4.9 4.81
206.4 212.45 215.05 225.05 222.65 236.3 239.6
73 76.05 76.1 78.5 77.05 77.25 80
7.66 7.55 7.51 7.18 7.16 6.96 7.22
207 208.3 206.35 203.8 208.85 217.4 230.5
42.25 42.35 41.6 40.9 41 41.15 41.6
195.85 194.1 194.8 195.7 201.8 195.55 198.35
14.85 15.1 15.1 15.45 15.4 15.3 14.85
37.55 36.9 36.95 37 37.85 37.25 37.95
300 295 290.2 310 301
163.4 161.05 161.2 164
96.15 95 93.95 98.65 99.5 100.35 98.7
13.41 13.66 13.93 14.2 13.92 13.66 14.32
8.39 8.03 8 8 7.9 7.98 7.76
323.95 376.65 407.1 463.2 430.35 431.9 436.4
112 113.35 118.55 116.4 112.15 110 114.15
219.45 215.4 213.8 216.95 214.8 216.8 214.8
12.16 12.27 12.36 12.3 12 11.84 11.85
10.09 10.3 10.19 9.9 9.93 10.3 9.75
99.18 100.66 94.52 103.82 95.78 103.41 101.66
95 89.85 94.2 91.15 90.5 108.6 107.65

60.55 59.85 60.3 59.6 59.5 60.1 59.6
13.05 12.51 12.03 11.43 10.95 11.45 11.52
52.65 49.4 46.1 49.45 51.5 50.95 52.2
62.55 59.45 57.45 54.75 54.1 54.25 54.9
311.95 310.9 316.95 325.45 323.7 320.1 321.7
10.82 10.94 10.71 10.99 11.07 11.51 11.39
12 12.13 12.4 12.29 12 11.95 11.86
173.75 169.7 160.15 159.7 162.6 163.55 171.05
7.06 6.93 7.08 7.42 7.79 8.11 7.71
8.87 8.84 8.85 8.77 8.76 8.86 8.75
104.2 104.75 104.55 109.8 111.05 105 105.3
5.03 5.1 5.16 5.03 5 5.22 5.04
6.4 6.88 6.42 6.5 6.42 6.9 6.9
43.85 44.35 44.95 44.55 49 47.85 46.95
536.85 535.75 537.25 529.15 534.85 535.5 534.05
19.95 20.35 19.1 20 19.25 21.15 21.65
72.8 76 79.5 81.85 81.15 82.95 83.85
4.68 4.84 5.08 4.98 5.21 5.47 5.74
250.15 244 248.2 245.05 247.8 245.8 245.15
79.8 78.05 75.95 73.3 75.9 73.1 70.2
6.98 6.68 6.84 6.66 6.46 6.44 6.33
228.2 216.75 228.25 232.6 221.8 220.75 215.55
41.7 42.5 41.7 41.4 42 42.3 42.15
203.5 196.8 199 195.6 195.2 196.2 196.45
15 14.85 14.9 14.8 15.25 15.2 14.95
38.25 37.65 38.8 38.35 38.15 38.75 38.65
294.95 290 292.65
168 171 163.5 163 162.5
100 99.95 96.3 97.2 99 102 102.35
14.38 14.3 13.9 13.45 13.4 13.01 13.09
7.44 7.36 7.2 7.24 7.2 7.12 7.2
429.75 438.4 467.9 489.8 514.3 506.7 510.35
114.6 112.55 114.2 109.65 106.65 102 100.55
216.75 214.2 208.5 206.7 205.95 203.45 205.55
11.59 11.39 11.21 11.51 11.3 10.85 10.71
9.72 9.83 9.5 9.72 9.76 10.28 9.95
98.27 97.36 98.17 103.89 102.90 104.56 97.63
Initial 30 day 100 day
Day-197 Day-198 Day-199 Day-200
return return return
109.1 110.15 105.7 103.55 -17.07% 21.50% 69.71%

64.25 65.7 67.6 65.85 -73.45% -83.13% -60.89%
11.6 11.65 11.31 11 9.39% -52.17% -81.11%
51.05 48.95 48 48.05 46.88% 61.82% 44.22%
57.6 60.45 59.1 61.25 263.61% 428.52% 683.10%
321.3 310.55 321.95 386.3 21.56% 55.61% 118.59%
11.39 11.58 11.07 11.12 -11.07% -31.79% -38.21%
11.89 11.73 11.95 12.42 -31.01% -72.75% -82.10%
170.85 171.6 172.15 168.2 0.71% -10.20% -5.00%
7.63 7.62 7.26 7.1 -23.86% -34.29% -34.14%
8.8 8.78 8.72 8.71 38.33% 42.83% 58.50%
105.15 103 104.8 104.35 -20.00% -27.48% -28.63%
5.03 4.95 4.99 4.89 -34.48% -72.45% -78.83%
6.33 6.3 6.02 5.85 -63.78% -79.27% -80.31%
46.75 46.55 47.55 52.15 31.47% -45.76% -71.41%
534.4 520.3 520.5 538.6
23.8 26.15 27.45 26.1 44.76% -36.43% -44.68%
85.95 82.45 86.35 88.9 -28.75% -65.25% -36.63%
6.02 5.86 6.11 5.81 153.50% 91.00% 2.90%
246.3 246.9 243 239.5 -80.86% -81.72% -75.27%
72 72 74.8 75
6.32 6.18 5.99 6.09 -62.26% -82.87% -88.65%
202.95 48.15 44.2 44.9 77.74% 26.24% 28.25%
42.25 41.6 41.5 41.65 -3.94% -5.77% -14.90%
200.95 203.15 199.75 200 -13.67% 27.11% 58.33%
15.3 15.05 15 15 -39.80% -76.35% -85.53%
38.6 38.75 38.3 37.25 -41.98% -41.64% -42.50%
300 298 295 295.25 18.45% 9.94% 3.56%
155.1 164 96.02% 0.45% -9.93%
100.2 99.95 99.75 96.15 66.30% 55.98% -34.82%
13.58 13.69 13.66 13.27 -66.46% -88.80% -89.10%
7.35 7.11 7.1 7.08
500.5 498.35 506.35 521.95 32.64% 126.91% 181.86%
97.95 102.8 105.85 106
210.4 209.4 207.5 209.25 7.35% 84.87% 57.61%
10.98 11.15 10.99 11 -62.77% -89.87% -90.61%
9.85 10.14 9.95 10 -68.92% -85.50% -85.01%
104.58 98.24 100.30 101.10 4.99% -3.96% 1.47%
16
200 day
return
47.93%
-62.16%
-87.78%
-37.60%
58.06%
88.44%
-60.29%
-82.00%
-3.89%
-79.71%
45.17%
-10.81%
-83.14%
-88.06%
-38.65%
-58.57%
122.25%
-41.90%
-61.68%
-92.57%
-61.62%
-19.90%
48.15%
-85.00%
-35.78%
27.26%
-100.00%
-30.33%
-83.20%
374.50%
35.00%
-92.67%
-86.49%
-19.30%

Loan to deposit ratio calculation table

Încărcat de

Informații document

Descriere originală:

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Loan to deposit ratio calculation table

Încărcat de

Drepturi de autor:

Formate disponibile

Cash reserve rati 4.

Actual total loan 232,564

For an income of Rs. 1,200,000

Service and other taxes; 9%

Excise duties; 12%

Tax amount (Rs.)

Corporate tax; 19%

FV of annuity (Annual growth rate)

Value of the Flat PV of CF Year

PV of cash flows 5,055.83

Value of the Flat Annual income (profit)

One time charge 100

Rs. One time ch

Value of the machine Cash flow PV of CF Year

Sales and other incomes 30,000,000

Equity share capital 6,000,000

Equity share capital 6,000,000 Cash at the beginning

Issue price (Rs.) 100.00

Period Cash flow (Rs.) PV of cash flow (Rs.)

Bond price after two years

Issue price (Rs.) 100.00

Period Cash flow (Rs.)

Bond price after two years

Issue price (Rs.)

PV of cash flow (Rs.) Period

wo years Bond price after two years

Cash flow (Rs.)PV of cash flow (Rs.)

nd price after two years

Issue price (Rs.) 100.00

Period Cash flow (Rs.) PV of cash flow (Rs.)

Bond price after two years

For an income of Rs. 1,200,000

Tax amount (Rs.) Total capital requirement

NON-CURRENT (outside) LIABILITIES

Total capital employed 134,047.00

Total Capital And Liabilities 161,938.80

Other (non-business) investments

Net current assets -16,486.10

Total Assets 161,938.80

Source :Dion Global Solutions Limited

19,626.70 19,626.70 7,271.70 9,840.80 25.75%

103,564.00 103,564.00 79,552.10 69,682.10 82.78%

625.9 625.9 1,251.00 3,139.00 0.43%

126,615.50 126,615.50 98,660.10 89,107.80 100.00%

25,655.20 25,655.20 24,068.20 26,436.20 19.24%

38,395.80 38,395.80 34,034.80 27,119.10 26.57%

-8,295.10 -8,295.10 -12,369.20 -13,221.90 -10.18%

126,423.70 126,423.70 98,204.10 87,883.20 100.00%

15.50% 15.50% 7.37% 11.04%

81.79% 81.79% 80.63% 78.20%

0.49% 0.49% 1.27% 3.52%

100.00% 100.00% 100.00% 100.00%

20.26% 20.26% 24.40% 29.67%

30.32% 30.32% 34.50% 30.43%

-6.55% -6.55% -12.54% -14.84%

99.85% 99.85% 99.54% 98.63%

Finance Costs 3,559.00

Total Tax Expenses 2,493.30

OTHER ADDITIONAL INFORMATION

DIVIDEND AND DIVIDEND PERCENTAGE

Source :Dion Global Solutions Limited

55,496.40 55,496.40 49,918.50 45,350.90 97.60%