Вы находитесь на странице: 1из 116

INPUT TABLE (dr.

reddy)
Income Statement
Gross sales
Operating Exp.
EDBIT
Dep.
EBIT
Interest
EBT
Tax (@ 30%)
EAT
Balance Sheet
Assets:
REAL ASSET
Fixed Ass.
Fixed Ass. (NEW)
Current Ass.
Intangibles
Total Assets:
Liabilities:
Long Term Debt (Secured)
Long Term Debt (Unsecured)
Paid-Up Cap.
Share Premium
Total Liabilities:
Net Worth
Risk free rate (91 days T-Bill)
Initial WC (% of Investment)
Cash Proceeds From Sale Of Old Assets
Terminal Case Flow:
No. Of Years
Salvage Value Of new Assent (%)
Amount (% Of Salvage Value)
SV Of New Fixed Asset
Terminal Case Flow

Y 1 ('10)
4543.8
3158.7
1385.1
222.4
1162.7
16
1146.7
344.01
802.69

Y 2 ('11)
5340.1
4131.7
1208.4
274.9
933.5
9.9
923.6
277.08
646.52

Y 1 ('10)

Y 2 ('11)

727.71
2425.7
1697.99
3626
0
7749.69

907.5
3025
2117.5
3652.7
0
8795.2

0.8
562.4
84.4
1803.8
2451.4
5298.29

0.3
1535.6
84.6
1827.9
3448.4
5346.8

0.06
0.25
5000

8744.975

5
0.08
0.08
3121.25984
249.7007872

.reddy)
Y 3 ('12)
6780.2
5296.8
1483.4
301.1
1182.3
69.2
1113.1
333.93
779.17

Y 4 ('13)
8505.8
6485.3
2020.5
312.8
1707.7
61.4
1646.3
493.89
1152.41

Y 5 ('14)
9810
7080.7
2729.3
380.5
2348.8
78.3
2270.5
681.15
1589.35

Average
6995.98
5230.64
1765.34
298.34
1467
46.96
1420.04
426.012
994.028

Y 3 ('12)

Y 4 ('13)

Y 5 ('14)

Average

1052.34
3507.8
2455.46
4716.7
0
10679.96

1262.61 1627.446421
4208.7
4875.4
2946.09 3369.257158
6403.6
7841.4
0
0
13558.39 16086.05716

1082.556
3608.52
2525.964
5248.08
0
11382.564

2.3
1533.1
84.8
1853.2
3473.4
7206.56

4.7
1.7
2095.3
2664.5
84.9
85.1
1881.5
1915.7
4066.4
4667
9491.99 11419.05716

1.96
1678.18
84.76
1856.42
3621.32
7761.244

VARIABLES
Years
Y 1 ('10)
Y 2 ('11)
Y 3 ('12)
Y 4 ('13)
Y 5 ('14)

Dep.

EBIT
222.4
274.9
301.1
312.8
380.5

1162.7
933.5
1182.3
1707.7
2348.8

CORRELATION MATRIX
Dep.
Dep.
EBIT
Tax

1
0.8448673758
0.832750698

EBIT
0.8448673758
1
0.9992577212

Fixed Ass.

0.9723083826

0.8947192153

Current Ass.
Secured Loans

0.9176825689
0.3693982523

0.9710000973
0.4024778398

Y (Bar)
X1 (Bar) (dep.)
X2 (Bar) (Secured Loan)
B1 (Dep.)
B2 (Secured loan.)
Intercept

6995.98
298.34
1.96
35.9450581979
756.8848371777
-5211.3629436366

VARIABLES
Tax

Fixed Ass.
2425.7
3025
3507.8
4208.7
4875.4

Current Ass.
3626
3652.7
4716.7
6403.6
7841.4

0.832750698
0.9992577212
1

Fixed Ass.
0.9723083826
0.8947192153
0.8833302053

Current Ass.
0.9176825689
0.9710000973
0.9637772637

0.8833302053

0.9711045707

0.9637772637
0.3832693749

0.9711045707
0.5471794989

1
0.5418233246

344.01
277.08
333.93
493.89
681.15

CORRELATION MATRIX
Tax

EXPECTED FUTURE VALUES @ 5% GROWTH (Y-Y)


X1 (Cap) (dep)
X2 (Cap) (Secured Loans)

Y1
313.257
2.058

Y2
328.91985
2.1609

EXPECTED FUTURE VALUE OF GROSS SALES (Y cap)


Years
Y1
Y2
Y3
Y4
Y5

Intercept
-5211.3629436366
-5211.3629436366
-5211.3629436366
-5211.3629436366
-5211.3629436366

B1X1
11260.0410959066
11823.043150702
12414.1953082371
13034.9050736489
13686.6503273314

EXPECTED GROSS SALES


(in crores.)
12000
10000
8000
6000
4000
2000
0
1

8000
6000
4000
2000
0
1

Secured Loans
0.8
0.3
2.3
4.7
1.7

Secured Loans
0.3693982523
0.4024778398
0.3832693749
0.5471794989
0.5418233246
1

VALUES @ 5% GROWTH (Y-Y)


Y3
345.3658425
2.268945

Y4
362.634134625
2.38239225

Y5
380.7658413563
2.5015118625

OF GROSS SALES (Y cap)


B2X2
Y (CAP)
1557.6689949118 7606.3471471818
1635.5524446574 8247.2326517228
1717.3300668903 8920.1624314907
1803.1965702348 9626.7387002471
1893.3563987465 10368.6437824413

D GROSS SALES
n crores.)

PREDICTED FINANCIAL STATEMENTS


Income Statement
Gross sales
Incom From Other Sources
Opening Exp.
EDBIT
Dep.
EBIT
Interest
EBT
Tax (@ 30%)
EAT
Dep+EAT
Balance Sheet
Assets:
Fixed Ass.
Current Ass.
Intangibles
Total Assets:
Liabilities:

Y1
7606.3471471818
2489.91
5686.9893341512
4409.27
2682.6783694791
1726.5935431879
4,613
-2886.173769667
-865.8521309001
-2020.3216387669
662.3567307123
Y1

Y2
8247.2326517228
2490
6166.15613501
4570.99
2682.6783694791
1888.31224687
4,613
-2724.4550659848
-817.3365197954
-1907.1185461894
775.5598232898
Y2

26826.7836947912 26826.7836947912
12188.9643052088 12188.9643052088
0
0
39015.748
39015.748

Debt (Old + New)

34945.21

34945.21

Equity (Old + New)

7187.82

7187.82

Total Liabilities:
Net Worth

WACC
NPV (of the entire project)
After 20% improvement
Improvement Amt.

42133.03
-3117.28

42133.03
-3117.28

Y0
Y1
-39015.748
662.3567307123
Calculated
Typed
0.183999856
($27,962.60)
-94910.12
($22,370.08)
-75928.10
18928.02445

IAL STATEMENTS
Y3
8920.1624314907
2490
6669.2812759117
4740.80
2682.6783694791
2058.1168857363
4,613
-2554.6504271186
-766.3951281356
-1788.255298983
894.4230704961

Y4
9626.7387002471
2490
7197.5626738585
4919.09
2682.6783694791
2236.4117565459
4,613
-2376.355556309
-712.9066668927
-1663.4488894163
1019.2294800629

Y3

Y4

26826.7836947912 26826.7836947912
12188.9643052088 12188.9643052088
0
0
39015.748
39015.748

Y5
10368.6437824413
12166
7752.2581417026
14782.21
2682.6783694791
12099.5268748959
4,613
7486.7595620411
2246.0278686123
5240.7316934288
7923.4100629079
Y5
26826.7836947912
12188.9643052088
0
39015.748

34945.21

34945.21

34945.21

7187.82

7187.82

7187.82

42133.03
-3117.28

Y2
775.5598232898

42133.03
-3117.28

Y3
894.4230704961

42133.03
-3117.28

Y4
1019.2294800629
Terminal Value

Y5
8697.24481
773.834749

-47.7301884

New Capital (@ 5 times of av. Gross


Sales

39,015.75

Old Fixed Ass./ Old Current Ass. Ratio

0.6875886038

Old Operating Exp./ Old gross Sales


Ratio

0.7476636583

OLD

Total

Debt
Equity

New Fixed Aset Component

Average
8400.7
9705.9

NEW

Amt.
33769.1089155668
5246.6390844332

Debt
Equity

Old

Y1

Debt
Equity
Interest Amt. (old) (@ 12%)

Y2

563
1,888
155.244936

New

Y1

Debt
Equity
Interest Amt. (new) (@ 12%)

33,769
5,247
4457.5223768548

Total Interest Amt.

1,536
1,913
155.244936
Y2

Y1

33,769
5,247
4457.5223768548
Y2

4,613

1
Y1
249.7007872
210.8959607779

1680.14
1941.18

2
Y2
249.7007872
178.1216101526

4,613

3
Y3
249.7007872
150.4405674074

39015.748

Av. D/E Ratio


Debt
Equity

0.865525093

0.865525093
0.134474907

Av. D/E Ratio


6.4363315967

Y3

Y4

Y5

1,535
1,938
155.244936

2,100
1,966
155.244936

2,666
2,001
155.244936

Y3

Y4

Y5

33,769
33,769
33,769
5,247
5,247
5,247
4457.5223768548 4457.5223768548 4457.5223768548
Y3

Y4
4,613

4
Y4
249.7007872
127.0613054894

Y5
4,613

5
Y5
249.7007872
107.3153048469

4,613

Average
1,680.1
1,941.2

Average
33,769.1
5,246.6

After Repayment
1176.10
1941.18

Cost Of Capital (INPUT TABLE)


Cost OF Equity:
Issue Price
FV
Dividened Rate
Time
Exp. Appreciation on Issue Price after adjustment of Flotation Cost
Flotation Cost
Premium
Cost of Debt:
Issue Price
FV
Time
Maturity Price
Int.
Discount
Flotation Cost
Tax Rate (@ 30%)

120
100
0.1
5
0.25
0.02
0.2
900
1000
5
1500
0.15
0.10
0.02
0.3

Adjustment Of Flotation Cost


117.6
Maturity Value
147
Cost Of Equity
0.2208847683

Y0
117.6

Y1
-10

Adjustment Of Flotation Cost


882
Maturity Value
1500
Cost Of Debt
0.2546701726

Y0
882

Y1
-150

Weight Of Debt
Cost Of Debt
Weight Of Equity
Cost Of Equity
WACC

0.865525093
0.254670173
0.134474907
0.220884768
0.183999856

18.40%

Y2
-10

Y3
-10

NPV

$19.79

Y2
-150

Y3
-150

NPV

($192.16)

Y4
-10

Y5
-157

Y4
-150

Y5
-1650

New Capital
Amt used for buying shares
FV
Premium
Issue Price
No. of Shares
Appreciation Rate (on Issue Price)
Dividened Rate
Dividened Amt.
Appreciation Amt.
Tax Rate
Appreciation Amt. (after tax)
APPRECIATION RATE
ISSUE PRICE Of ADITIYA

39015.748
7803.1496
10
0.1
11
709
0.3
0.6
3.51
3.3
0.2
2.64

Per Share Returns


Total Returns
IRR

Per Share Returns


Total Returns

COST OF EQUITY
NPV
20.8622579467 TOTAL NPV
216

Y0
-11
-7803

Y1
3.51
2489.91

Y2
3.51
2490

Y3
3.51
2490

0.3435021487
Y0
-216
153225
0.2208847683
($102.68)
($28,065.28)

Y1
Y2
Y3
3.51
3.51
3.51
2489.9140996364 2489.9140996364 2489.9140996364

Y4
3.51
2490

Y5
17.15
12166

Y4
Y5
3.51
222.15
2489.9140996364 157588.153058182

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

Close Price
1,265.45
1,270.65
1,270.95
1,280.15
1,273.05
1,242.45
1,202.55
1,191.15
1,231.00
1,198.25
1,190.25
1,163.60
1,166.90
1,201.70
1,213.30
1,244.80
1,258.35
1,243.45
1,240.05
1,262.20
1,241.10
1,234.95
1,241.40
1,244.10
1,207.40
1,220.40
1,195.15
1,261.20
1,271.95
1,292.30
1,308.10
1,311.80
1,293.15
1,315.65
1,310.70
1,288.65
1,260.15
1,287.05
1,323.35
1,362.50
1,403.10

Dr.Reddy
Growth Rate
0.0041092102
0.0002360996
0.0072386797
-0.0055462251
-0.0240367621
-0.0321139684
-0.0094798553
0.0334550644
-0.0266043867
-0.0066764031
-0.0223902541
0.0028360261
0.0298226069
0.0096529916
0.0259622517
0.0108852828
-0.0118409028
-0.0027343279
0.017862183
-0.0167168436
-0.0049552816
0.0052228835
0.0021749638
-0.0294992364
0.0107669372
-0.0206899377
0.0552650295
0.0085236283
0.0159990566
0.0122262633
0.0028285299
-0.0142171063
0.0173993736
-0.0037623988
-0.0168230716
-0.0221161681
0.0213466651
0.0282040325
0.0295840103
0.0297981651

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

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

1,399.65
1,404.75
1,394.50
1,403.70
1,402.85
1,401.00
1,465.95
1,498.05
1,463.45
1,410.35
1,421.55
1,414.00
1,420.05
1,422.35
1,418.90
1,411.00
1,452.45
1,458.05
1,484.15
1,477.45
1,458.90
1,452.20
1,440.00
1,434.70
1,459.35
1,467.55
1,454.75
1,460.25
1,463.25
1,459.15
1,455.65
1,450.00
1,469.45
1,478.75
1,471.60
1,432.90
1,404.35
1,380.60
1,364.90
1,343.35
1,331.90
1,333.35
1,374.40

-0.0024588411
0.0036437681
-0.007296672
0.0065973467
-0.0006055425
-0.001318744
0.046359743
0.0218970633
-0.0230966924
-0.0362841231
0.0079412912
-0.0053111041
0.0042786421
0.0016196613
-0.0024255633
-0.0055676933
0.0293763288
0.0038555544
0.0179006207
-0.0045143685
-0.0125554164
-0.0045925012
-0.0084010467
-0.0036805556
0.0171812923
0.0056189399
-0.0087220197
0.0037807183
0.0020544427
-0.0028019819
-0.0023986568
-0.0038814275
0.0134137931
0.0063288986
-0.0048351648
-0.026297907
-0.0199246284
-0.0169117385
-0.0113718673
-0.0157887025
-0.0085234675
0.0010886703
0.0307871152

16,572.03
16,741.84
17,022.33
17,117.69
16,781.07
16,617.10
16,657.89
16,922.08
17,064.95
17,338.17
17,412.83
17,462.87
17,616.69
17,570.82
17,876.55
17,749.69
17,755.94
17,730.24
17,574.53
17,774.26
17,534.09
17,700.90
17,509.33
17,460.95
17,441.44
17,614.48
17,471.03
17,651.73
17,833.54
17,937.20
17,985.90
17,938.16
17,909.46
17,955.82
17,928.42
17,878.14
17,977.23
18,113.15
18,130.98
18,020.05
18,077.61
17,957.37
17,992.00

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

1,352.60
1,351.25
1,369.10
1,375.70
1,345.10
1,341.25
1,340.65
1,331.95
1,315.30
1,346.10
1,335.95
1,355.35
1,335.00
1,338.95
1,340.00
1,326.05
1,331.95
1,326.90
1,326.50
1,339.90
1,326.50
1,346.20
1,362.45
1,367.35
1,378.30
1,387.80
1,426.75
1,426.95
1,404.50
1,401.50
1,447.05
1,461.15
1,466.90
1,462.55
1,472.40
1,468.65
1,487.70
1,492.50
1,491.45
1,494.25
1,492.10
1,458.20
1,458.65

-0.0158614668
-0.0009980778
0.0132099907
0.0048206851
-0.0222432216
-0.0028622407
-0.0004473439
-0.0064893895
-0.0125004692
0.023416711
-0.0075403016
0.0145215016
-0.0150145719
0.0029588015
0.0007841966
-0.0104104478
0.0044493043
-0.0037914336
-0.0003014545
0.0101017716
-0.0100007463
0.0148511119
0.0120710147
0.0035964623
0.008008191
0.0068925488
0.0280660037
0.0001401787
-0.0157328568
-0.0021359915
0.0325008919
0.0097439619
0.0039352565
-0.0029654373
0.0067348125
-0.0025468623
0.0129710959
0.0032264569
-0.0007035176
0.0018773677
-0.0014388489
-0.0227196569
0.0003085996

17,868.29
18,081.21
18,114.83
18,217.44
18,172.83
18,143.99
18,287.50
18,219.99
18,070.19
18,073.90
18,167.03
18,050.78
18,048.85
18,257.12
18,454.94
18,401.82
18,409.35
18,311.59
18,179.64
18,226.35
17,998.41
18,032.11
17,971.12
18,205.87
18,238.31
18,221.43
18,560.05
18,645.06
18,666.71
18,799.66
19,208.33
19,346.96
19,502.11
19,417.49
19,594.75
19,906.10
20,001.55
19,941.72
19,861.01
20,045.18
20,117.38
20,104.86
19,956.34

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

1,440.30
1,476.30
1,493.60
1,502.25
1,517.60
1,554.90
1,562.00
1,567.95
1,567.60
1,586.45
1,573.25
1,582.05
1,611.10
1,623.65
1,590.05
1,617.15
1,616.70
1,638.10
1,651.80
1,652.65
1,645.55
1,658.00
1,678.20
1,674.55
1,692.90
1,732.10
1,752.65
1,757.15
1,754.25
1,744.50
1,735.00
1,741.90
1,761.80
1,754.75
1,767.10
1,755.00
1,760.55
1,761.75
1,782.60
1,771.40
1,784.60
1,791.35
1,785.30

-0.0125801255
0.0249947928
0.0117184854
0.0057913765
0.0102180063
0.0245782815
0.00456621
0.003809219
-0.0002232214
0.0120247512
-0.0083204639
0.0055935166
0.0183622515
0.0077897089
-0.0206941151
0.0170434892
-0.0002782673
0.0132368405
0.0083633478
0.0005145901
-0.0042961305
0.0075658594
0.0121833534
-0.0021749494
0.0109581679
0.0231555319
0.0118642111
0.0025675406
-0.0016503998
-0.0055579307
-0.0054456864
0.0039769452
0.0114243068
-0.0040015893
0.0070380396
-0.0068473771
0.0031623932
0.0006816052
0.0118348233
-0.0062829575
0.0074517331
0.0037823602
-0.0033773411

20,069.12
20,445.04
20,475.73
20,407.71
20,543.08
20,315.32
20,250.26
20,339.89
20,203.34
20,687.88
20,497.64
20,125.05
20,168.89
19,983.13
19,872.15
20,260.58
20,165.86
20,303.12
20,221.39
20,005.37
19,941.04
20,032.34
20,355.63
20,345.69
20,465.74
20,893.57
21,004.96
20,852.38
20,932.48
20,875.71
20,589.09
20,156.89
20,309.69
19,865.14
19,930.64
19,585.44
19,957.59
19,691.84
19,459.85
19,318.16
19,136.61
19,405.10
19,521.25

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

1,773.45
-0.0066375399
1,787.80
0.0080915729
1,826.45
0.0216187493
1,817.40
-0.0049549673
1,830.30
0.0070980522
1,841.40
0.0060645796
1,804.05
-0.02028348
1,805.35
0.0007206009
1,818.25
0.0071454289
1,824.95
0.0036848618
1,789.80
-0.0192608017
1,786.10
-0.0020672701
1,709.10
-0.0431106881
1,687.75
-0.0124919548
1,677.40
-0.0061324248
1,682.00
0.0027423393
1,682.05 2.972651605229E-005
1,693.80
0.0069855236
1,693.20
-0.0003542331
1,692.05
-0.0006791873
1,684.65
-0.0043733932
1,662.55
-0.0131184519
1,671.85
0.0055938167
1,694.15
0.0133385172
1,710.75
0.009798424
1,716.30
0.0032441911
1,678.15
-0.0222280487
1,655.15
-0.0137055686
1,675.10
0.0120532882
1,668.15
-0.004149006
1,641.60
-0.0159158349
1,648.00
0.0038986355
1,639.55
-0.0051274272
1,674.20
0.0211338477
1,662.05
-0.0072571975
1,672.25
0.0061369995
1,651.75
-0.0122589326
1,635.70
-0.0097169669
1,584.10
-0.031546127
1,552.40
-0.0200113629
1,566.20
0.0088894615
1,624.45
0.0371919295
1,607.85
-0.0102188433

19,850.00
19,992.70
19,966.93
19,981.31
19,934.64
19,696.48
19,242.36
19,508.89
19,691.78
19,799.19
19,647.77
19,864.85
19,888.88
20,060.32
20,015.80
19,982.88
20,073.66
20,028.93
20,025.42
20,256.03
20,389.07
20,509.09
20,561.05
20,498.72
20,301.10
20,184.74
19,691.81
19,224.12
19,196.34
19,534.10
19,182.82
18,860.44
18,882.25
19,092.05
18,978.32
19,046.54
19,007.53
19,151.28
18,969.45
18,684.43
18,395.97
18,327.76
18,022.22

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

1,614.25
0.0039804708
1,600.45
-0.0085488617
1,579.85
-0.0128713799
1,561.50
-0.0116150267
1,539.95
-0.0138008325
1,516.85
-0.015000487
1,487.80
-0.0191515311
1,495.05
0.0048729668
1,543.05
0.0321059496
1,542.35
-0.000453647
1,513.35
-0.0188024767
1,527.45
0.009317078
1,537.30
0.0064486563
1,535.40
-0.0012359331
1,552.20
0.0109417741
1,574.65
0.0144633424
1,500.95
-0.0468040517
1,528.75
0.018521603
1,547.05
0.0119705642
1,581.15
0.0220419508
1,577.65
-0.0022135787
1,569.15
-0.0053877603
1,609.50
0.0257145588
1,605.65
-0.0023920472
1,619.55
0.0086569302
1,589.70
-0.0184310457
1,587.50
-0.0013839089
1,596.25
0.005511811
1,546.65
-0.0310728269
1,572.50
0.0167135422
1,525.65
-0.0297933227
1,494.75
-0.0202536624
1,508.10
0.0089312594
1,529.70
0.0143226576
1,553.35
0.0154605478
1,540.90
-0.0080149355
1,549.55
0.0056136024
1,549.50 -3.226743248037E-005
1,593.25
0.0282349145
1,635.55
0.0265495057
1,638.55
0.0018342454
1,617.60
-0.0127856947
1,631.60
0.0086547972

18,090.62
18,449.31
18,008.15
18,037.19
17,775.70
17,592.77
17,463.04
17,728.61
18,202.20
18,273.80
18,300.90
18,506.82
18,211.52
18,438.31
18,296.16
18,178.33
17,632.41
17,700.91
17,823.40
18,446.50
18,489.76
18,486.45
18,222.67
18,439.65
18,469.95
18,327.98
18,174.09
18,439.48
18,167.64
18,358.69
18,149.87
17,878.81
17,839.05
17,988.30
18,206.16
18,350.74
18,815.64
18,943.14
19,120.80
19,290.18
19,445.22
19,420.39
19,701.73

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

1,639.25
1,643.05
1,633.55
1,631.05
1,613.60
1,632.45
1,650.00
1,644.95
1,623.85
1,676.00
1,655.65
1,652.65
1,680.90
1,664.65
1,674.65
1,662.35
1,694.05
1,684.60
1,599.20
1,582.00
1,604.00
1,594.00
1,592.75
1,602.85
1,602.65
1,655.45
1,619.25
1,629.25
1,588.00
1,597.55
1,606.95
1,569.30
1,556.90
1,544.00
1,551.85
1,557.60
1,579.95
1,616.25
1,611.35
1,605.85
1,578.35
1,604.60
1,601.95

0.0046886492
0.0023181333
-0.0057819299
-0.0015304092
-0.0106986297
0.0116819534
0.0107507121
-0.0030606061
-0.0128271376
0.0321150353
-0.0121420048
-0.0018119772
0.0170937585
-0.0096674401
0.0060072688
-0.0073448183
0.0190693897
-0.0055783477
-0.0506945269
-0.0107553777
0.0139064475
-0.006234414
-0.0007841907
0.0063412337
-0.0001247777
0.0329454341
-0.021867166
0.0061756986
-0.025318398
0.0060138539
0.0058840099
-0.0234294782
-0.0079016122
-0.0082856959
0.0050841969
0.003705255
0.0143489985
0.0229754106
-0.0030317092
-0.003413287
-0.0171248871
0.0166312922
-0.0016515019

19,686.82
19,612.20
19,591.18
19,451.45
19,262.54
19,696.86
19,386.82
19,091.17
19,121.83
19,470.98
19,602.23
19,584.31
19,545.35
19,448.69
19,292.02
19,135.96
18,998.02
18,534.69
18,469.36
18,210.58
18,518.81
18,528.96
18,512.77
18,584.96
18,335.79
18,531.28
18,345.03
18,137.35
18,086.20
18,141.40
18,326.09
17,993.33
18,011.97
17,847.24
18,044.64
18,266.10
18,232.06
18,503.28
18,608.81
18,494.18
18,376.48
18,420.11
18,495.62

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

1,578.35
1,566.10
1,558.20
1,539.55
1,554.60
1,555.30
1,545.25
1,547.85
1,518.05
1,514.25
1,512.10
1,492.25
1,497.45
1,504.55
1,542.15
1,550.30
1,533.40
1,522.00
1,557.55
1,565.50
1,527.95
1,565.90
1,544.75
1,539.45
1,544.05
1,594.45
1,589.55
1,596.45
1,573.75
1,599.85
1,567.00
1,543.00
1,569.80
1,588.90
1,577.40
1,584.90
1,600.10
1,587.50
1,601.30
1,599.20
1,575.05
1,545.50
1,529.50

-0.0147320453
-0.0077612697
-0.0050443778
-0.0119689385
0.0097755838
0.0004502766
-0.0064617759
0.0016825756
-0.0192525115
-0.0025032114
-0.0014198448
-0.0131274387
0.0034846708
0.0047413937
0.0249908611
0.0052848296
-0.0109011159
-0.0074344594
0.0233574244
0.00510417
-0.023985947
0.0248372002
-0.0135066096
-0.0034309759
0.0029880802
0.03264143
-0.00307316
0.0043408512
-0.0142190485
0.0165845909
-0.020533175
-0.0153158902
0.0173687622
0.0121671551
-0.0072377116
0.0047546596
0.0095905104
-0.0078745078
0.0086929134
-0.0013114345
-0.0151013007
-0.0187613092
-0.0103526367

18,394.29
18,384.90
18,268.54
18,266.03
18,308.66
18,132.24
17,985.88
17,870.53
17,506.63
17,560.30
17,550.63
17,727.49
18,240.68
18,412.41
18,492.45
18,693.86
18,845.87
18,762.80
18,814.48
18,744.56
18,726.97
19,078.30
18,858.04
18,721.39
18,411.62
18,596.02
18,618.20
18,561.92
18,507.04
18,653.87
18,502.38
18,436.19
18,722.30
18,871.29
18,518.22
18,432.25
18,209.52
18,197.20
18,314.33
18,109.89
17,940.55
17,693.18
17,305.87

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

1,546.65
1,492.70
1,486.35
1,483.10
1,484.50
1,501.25
1,505.55
1,451.50
1,409.40
1,453.10
1,442.85
1,446.20
1,457.20
1,448.75
1,466.10
1,493.85
1,509.30
1,475.15
1,472.75
1,473.60
1,479.25
1,464.15
1,453.95
1,454.45
1,468.70
1,476.65
1,522.30
1,512.15
1,537.95
1,527.80
1,499.00
1,485.55
1,483.15
1,499.05
1,488.70
1,490.00
1,480.80
1,459.00
1,450.60
1,484.70
1,500.75
1,510.60
1,512.00

0.0112128146
-0.0348818414
-0.0042540363
-0.0021865644
0.0009439687
0.0112832604
0.0028642798
-0.0359005015
-0.0290044781
0.0310061019
-0.0070538848
0.0023217937
0.0076061402
-0.0057987922
0.0119758412
0.0189277675
0.0103424039
-0.0226263831
-0.0016269532
0.0005771516
0.0038341477
-0.0102078756
-0.0069664993
0.0003438908
0.009797518
0.0054129502
0.0309145701
-0.0066675425
0.0170617994
-0.0065996944
-0.0188506349
-0.0089726484
-0.0016155633
0.0107204261
-0.0069043728
0.0008732451
-0.0061744966
-0.014721772
-0.0057573681
0.0235075141
0.0108102647
0.006563385
0.0009267841

16,990.18
16,857.91
17,130.51
17,059.40
16,839.63
16,730.94
16,840.80
16,469.79
16,141.67
16,341.70
16,498.47
16,284.98
16,146.33
15,848.83
16,416.33
16,676.75
16,821.46
16,713.33
16,862.81
17,065.00
17,165.54
16,866.97
16,501.74
16,467.44
16,709.60
16,876.54
16,933.83
16,745.35
17,099.28
17,065.15
16,361.15
16,162.06
16,051.10
16,524.03
16,446.02
16,698.07
16,453.76
16,151.45
15,864.86
15,792.41
16,232.54
16,557.23
16,536.47

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

1,530.70
1,502.75
1,523.60
1,509.20
1,495.50
1,516.55
1,522.45
1,529.60
1,544.50
1,579.60
1,593.50
1,671.80
1,671.40
1,609.90
1,639.45
1,638.70
1,622.30
1,618.10
1,602.90
1,615.90
1,641.95
1,616.90
1,613.60
1,550.15
1,554.80
1,519.85
1,537.65
1,530.40
1,571.55
1,538.00
1,551.10
1,590.05
1,574.70
1,545.40
1,578.75
1,579.70
1,544.00
1,558.85
1,568.10
1,569.60
1,600.85
1,581.65
1,586.25

0.0123677249
-0.0182596198
0.0138745633
-0.0094512996
-0.009077657
0.01407556
0.0038904092
0.0046963775
0.0097411088
0.0227258012
0.0087996961
0.0491371195
-0.0002392631
-0.0367955008
0.0183551773
-0.0004574705
-0.0100079331
-0.002588917
-0.0093937334
0.0081103001
0.0161210471
-0.0152562502
-0.0020409425
-0.0393220129
0.0029997097
-0.0224787754
0.0117116821
-0.0047149872
0.0268883952
-0.0213483504
0.0085175553
0.0251112114
-0.0096537845
-0.0186067187
0.0215801734
0.0006017419
-0.0225992277
0.0096178756
0.0059338615
0.0009565716
0.0199095311
-0.0119936284
0.0029083552

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

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

1,606.20
1,586.65
1,570.50
1,565.45
1,573.15
1,589.80
1,584.75
1,580.90
1,565.90
1,568.25
1,577.95
1,567.20
1,605.65
1,591.70
1,581.90
1,601.40
1,604.80
1,599.55
1,617.35
1,648.80
1,654.65
1,655.55
1,641.05
1,642.40
1,657.35
1,696.30
1,644.95
1,645.40
1,645.40
1,647.40
1,643.60
1,655.10
1,687.85
1,675.45
1,635.25
1,670.50
1,644.00
1,634.25
1,620.45
1,639.35
1,619.85
1,626.05
1,610.90

0.0125768322
-0.0121715851
-0.0101786783
-0.0032155365
0.0049187135
0.0105838604
-0.0031765002
-0.0024294053
-0.0094882662
0.0015007344
0.0061852383
-0.0068126366
0.0245342011
-0.0086880703
-0.0061569391
0.0123269486
0.0021231423
-0.0032714357
0.0111281298
0.0194453891
0.0035480349
0.0005439217
-0.0087584187
0.000822644
0.0091025329
0.0235013727
-0.030271768
0.0002735645
0
0.0012155099
-0.002306665
0.0069968362
0.019787324
-0.0073466244
-0.023993554
0.021556337
-0.0158635139
-0.0059306569
-0.0084442405
0.0116634268
-0.0118949584
0.0038275149
-0.0093170567

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

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

1,620.05
1,620.35
1,633.25
1,644.00
1,644.90
1,626.80
1,627.00
1,629.45
1,646.20
1,638.65
1,666.70
1,673.85
1,684.35
1,673.45
1,686.80
1,688.00
1,699.30
1,696.75
1,695.15
1,682.70
1,680.55
1,679.90
1,675.60
1,674.90
1,673.00
1,660.95
1,665.25
1,660.25
1,680.00
1,698.65
1,706.20
1,758.65
1,740.10
1,694.35
1,709.90
1,745.90
1,718.25
1,730.30
1,695.25
1,740.10
1,757.95
1,757.55
1,768.35

0.0056800546
0.0001851795
0.0079612429
0.0065819685
0.0005474453
-0.0110037084
0.0001229407
0.001505839
0.0102795422
-0.00458632
0.0171177494
0.0042899142
0.0062729635
-0.0064713391
0.0079775314
0.0007114062
0.0066943128
-0.0015006179
-0.0009429792
-0.0073444828
-0.0012777084
-0.0003867781
-0.0025596762
-0.0004177608
-0.0011343961
-0.00720263
0.0025888799
-0.0030025522
0.0118957988
0.0111011905
0.0044447061
0.0307408276
-0.0105478634
-0.0262915924
0.0091775607
0.0210538628
-0.0158371041
0.0070129492
-0.0202566029
0.0264562749
0.0102580311
-0.0002275378
0.0061449176

18,202.41
18,153.99
18,289.35
18,428.61
18,145.25
18,078.50
17,923.57
17,445.75
17,731.12
17,752.68
17,583.97
17,636.80
17,636.99
17,362.87
17,173.29
17,145.52
17,503.24
17,587.67
17,813.62
17,919.30
17,675.85
17,466.20
17,273.37
17,316.18
17,601.71
17,196.47
17,361.74
17,052.78
17,257.36
17,121.62
17,058.61
17,404.20
17,478.15
17,597.42
17,486.02
17,222.14
17,243.84
17,199.40
17,332.62
17,094.51
17,150.95
17,357.94
17,392.39

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

1,807.95
1,797.05
1,778.55
1,766.80
1,779.15
1,771.75
1,780.90
1,781.30
1,760.00
1,760.75
1,744.45
1,748.35
1,714.30
1,710.10
1,684.60
1,699.70
1,661.65
1,671.25
1,655.70
1,665.15
1,661.90
1,660.55
1,650.80
1,660.60
1,675.60
1,704.35
1,692.60
1,696.60
1,701.25
1,684.75
1,690.75
1,650.10
1,622.10
1,618.85
1,614.75
1,618.05
1,621.55
1,610.90
1,581.70
1,571.35
1,555.05
1,580.45
1,542.90

0.0223937569
-0.0060289278
-0.0102946496
-0.0066065053
0.0069900385
-0.0041592895
0.0051643855
0.0002246055
-0.0119575591
0.0004261364
-0.0092574187
0.0022356617
-0.0194755055
-0.0024499796
-0.0149114087
0.0089635522
-0.0223863035
0.0057773899
-0.0093044129
0.0057075557
-0.0019517761
-0.0008123232
-0.0058715486
0.0059365156
0.0090328797
0.0171580329
-0.0068941239
0.0023632282
0.0027407757
-0.0096987509
0.0035613593
-0.0240425847
-0.0169686686
-0.0020035756
-0.0025326621
0.00204366
0.0021630976
-0.0065677901
-0.0181265131
-0.0065435923
-0.0103732459
0.0163338799
-0.023759056

17,503.71
17,373.84
17,096.68
17,207.29
17,151.29
17,130.67
17,134.25
17,187.34
17,318.81
17,301.91
17,151.19
16,831.08
16,912.71
16,546.18
16,479.58
16,420.05
16,292.98
16,215.84
16,328.25
16,030.09
16,070.48
16,152.75
16,183.26
16,026.41
15,948.10
16,222.30
16,217.82
16,416.84
16,438.58
16,312.15
16,218.53
15,965.16
15,988.40
16,020.64
16,454.30
16,649.05
16,718.87
16,668.01
16,862.80
16,880.51
16,677.88
16,949.83
16,705.83

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

1,543.85
1,589.50
1,588.25
1,581.80
1,586.60
1,599.85
1,607.90
1,611.25
1,649.25
1,643.60
1,668.15
1,641.30
1,630.05
1,633.15
1,642.80
1,658.25
1,646.50
1,649.20
1,646.35
1,675.50
1,703.55
1,672.00
1,655.60
1,611.20
1,627.90
1,626.30
1,614.35
1,622.75
1,621.10
1,625.70
1,614.45
1,636.50
1,645.40
1,672.05
1,657.60
1,657.40
1,657.10
1,650.20
1,645.90
1,640.80
1,646.30
1,653.60
1,670.05

0.0006157236
0.0295689348
-0.0007864108
-0.0040610735
0.0030345176
0.0083511912
0.0050317217
0.0020834629
0.0235841738
-0.0034257996
0.0149367243
-0.0160956748
-0.0068543228
0.0019017822
0.0059088265
0.0094046749
-0.0070857832
0.0016398421
-0.0017281106
0.0177058341
0.0167412713
-0.0185201491
-0.0098086124
-0.026818072
0.0103649454
-0.0009828614
-0.0073479678
0.0052033326
-0.0010167925
0.0028375794
-0.006920096
0.0136579021
0.0054384357
0.0161966695
-0.0086420861
-0.0001206564
-0.0001810064
-0.0041639008
-0.0026057448
-0.0030986087
0.0033520234
0.0044341857
0.0099479923

16,859.80
16,896.63
17,032.56
16,972.51
16,882.16
16,906.58
16,967.76
16,990.76
17,429.98
17,398.98
17,425.71
17,462.81
17,538.67
17,521.12
17,391.98
17,618.35
17,489.14
17,232.55
17,213.70
17,103.31
17,105.30
17,185.01
17,278.85
17,158.44
16,877.35
16,918.08
16,846.05
16,639.82
16,839.19
17,143.68
17,236.18
17,257.38
17,224.36
17,197.93
17,412.96
17,601.78
17,600.56
17,560.87
17,557.74
17,633.45
17,728.20
17,657.21
17,691.08

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

1,659.10
1,676.50
1,671.85
1,679.20
1,672.05
1,697.55
1,688.95
1,695.00
1,685.20
1,669.70
1,681.40
1,676.00
1,674.25
1,696.65
1,725.45
1,714.80
1,725.50
1,766.60
1,774.15
1,745.95
1,670.95
1,676.30
1,666.50
1,643.55
1,666.40
1,652.75
1,626.80
1,622.35
1,647.40
1,645.35
1,681.75
1,718.00
1,693.30
1,697.95
1,705.55
1,691.05
1,704.50
1,687.55
1,700.70
1,691.40
1,690.05
1,693.85
1,701.05

-0.0065566899
0.0104876138
-0.0027736356
0.0043963274
-0.00425798
0.0152507401
-0.0050661247
0.0035821072
-0.0057817109
-0.0091977213
0.0070072468
-0.0032116094
-0.0010441527
0.013379125
0.0169746265
-0.0061723029
0.0062397947
0.0238191828
0.0042737462
-0.0158949356
-0.0429565566
0.0032017714
-0.0058462089
-0.0137713771
0.0139028323
-0.0081913106
-0.0157011042
-0.0027354315
0.0154405646
-0.0012443851
0.0221229526
0.0215549279
-0.0143771828
0.002746117
0.0044759857
-0.0085016564
0.0079536383
-0.0099442652
0.0077923617
-0.0054683366
-0.0007981554
0.0022484542
0.0042506715

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

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

1,728.95
0.0164016343
1,731.20
0.0013013679
1,696.05
-0.0203038355
1,669.15
-0.0158603815
1,696.15
0.0161758979
1,723.00
0.0158299679
1,756.90
0.0196749855
1,764.85
0.0045250157
1,770.70
0.0033147293
1,794.70
0.0135539617
1,785.90
-0.0049033265
1,794.15
0.0046195196
1,775.70
-0.0102834211
1,768.30
-0.0041673706
1,776.60
0.0046937737
1,755.65
-0.0117921873
1,725.80
-0.0170022499
1,757.35
0.0182813768
1,738.20
-0.0108970894
1,736.65
-0.0008917271
1,735.55
-0.0006334034
1,731.05
-0.002592838
1,740.60
0.0055168828
1,758.90
0.010513616
1,785.35
0.0150378077
1,808.80
0.0131346795
1,822.90
0.0077952234
1,831.60
0.0047726151
1,831.50 -5.459707359681E-005
1,832.00
0.0002730003
1,847.50
0.0084606987
1,838.35
-0.0049526387
1,884.55
0.0251312318
1,881.40
-0.0016714866
1,874.20
-0.0038269374
1,852.10
-0.0117916978
1,833.70
-0.0099346688
1,843.30
0.0052353166
1,839.55
-0.0020343948
1,853.35
0.0075018347
1,845.60
-0.0041816171
1,820.20
-0.0137624621
1,819.60
-0.0003296341

18,793.44
18,710.02
18,758.63
18,625.34
18,635.82
18,430.85
18,505.38
18,561.70
18,755.45
18,762.87
18,817.38
18,902.41
18,846.26
18,683.68
18,670.34
18,618.87
18,471.37
18,309.37
18,339.00
18,329.32
18,460.38
18,517.34
18,506.57
18,537.01
18,842.08
19,170.91
19,339.90
19,305.32
19,348.12
19,391.86
19,486.80
19,424.10
19,409.69
19,387.14
19,355.26
19,229.26
19,317.25
19,244.42
19,364.75
19,476.00
19,453.92
19,242.00
19,255.09

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

1,818.30
-0.0007144427
1,826.85
0.0047021944
1,826.85
0
1,828.50
0.000903194
1,834.25
0.0031446541
1,837.80
0.0019353959
1,881.05
0.0235335728
1,888.60
0.0040137157
1,886.75
-0.0009795616
1,907.70
0.0111037498
1,908.20
0.0002620957
1,908.25 2.620270411904E-005
1,893.85
-0.0075461811
1,912.55
0.0098740661
1,898.95
-0.0071109252
1,926.05
0.0142710445
1,937.40
0.0058928896
1,890.20
-0.0243625477
1,921.70
0.0166649032
1,913.10
-0.0044752042
1,919.40
0.0032930845
1,929.40
0.0052099614
1,942.55
0.0068155903
1,942.00
-0.000283133
1,939.95
-0.0010556128
1,934.60
-0.002757803
1,918.25
-0.0084513595
1,946.70
0.0148312264
1,910.95
-0.0183644116
1,895.60
-0.0080326539
1,898.25
0.0013979743
1,894.25
-0.002107204
1,856.50
-0.0199287317
1,900.05
0.0234581201
1,913.75
0.0072103366
1,905.60
-0.0042586545
1,878.15
-0.0144049118
1,818.05
-0.031999574
1,800.55
-0.0096256979
1,823.45
0.0127183361
1,827.40
0.0021662234
1,816.10
-0.0061836489
1,814.05
-0.0011287925

19,417.46
19,323.80
19,444.84
19,426.71
19,580.81
19,714.24
19,764.78
19,784.08
19,691.42
19,742.52
19,666.59
19,663.55
19,663.64
19,906.41
19,986.82
19,817.63
19,964.03
20,039.04
20,101.82
19,981.57
20,026.61
19,923.78
20,103.53
20,103.35
19,990.90
20,005.00
19,894.98
19,781.19
19,751.19
19,659.82
19,639.72
19,580.32
19,484.77
19,460.57
19,561.04
19,608.08
19,497.18
19,468.15
19,501.08
19,635.72
19,642.75
19,325.36
19,317.01

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

1,804.20
1,765.90
1,755.20
1,760.50
1,737.60
1,764.15
1,794.00
1,807.70
1,810.15
1,818.75
1,814.45
1,816.65
1,805.20
1,817.60
1,823.45
1,811.95
1,794.30
1,799.75
1,767.85
1,751.95
1,766.65
1,754.45
1,766.30
1,825.30
1,838.90
1,834.85
1,890.40
1,910.30
1,937.80
1,909.40
1,898.95
1,886.75
1,901.55
1,853.55
1,919.55
1,905.00
1,904.65
1,884.20
1,902.90
1,992.70
1,990.05
1,992.65
2,023.75

-0.0054298393
-0.0212282452
-0.0060592333
0.0030195989
-0.0130076683
0.0152796961
0.0169203299
0.0076365663
0.0013553134
0.0047509875
-0.0023642612
0.0012124886
-0.0063028101
0.006869045
0.0032185299
-0.0063067263
-0.0097408869
0.0030373962
-0.017724684
-0.0089939757
0.0083906504
-0.0069057255
0.0067542535
0.0334031591
0.00745083
-0.0022024036
0.0302749544
0.0105268726
0.0143956447
-0.0146557952
-0.0054729234
-0.0064246031
0.0078441765
-0.0252425653
0.0356073481
-0.0075799015
-0.000183727
-0.0107368808
0.0099246365
0.0471911293
-0.001329854
0.0013064998
0.015607357

19,331.69
19,015.14
19,152.41
18,861.54
18,918.52
18,877.96
19,143.17
19,252.61
19,413.54
19,683.23
19,646.21
19,564.92
19,362.55
19,570.44
19,427.56
19,293.20
19,008.10
18,884.19
18,792.87
18,735.60
18,681.42
18,704.53
18,835.77
18,864.75
19,040.95
18,801.64
18,509.70
18,450.23
18,437.78
18,226.48
18,414.45
18,542.20
18,242.56
18,357.80
18,744.93
18,731.16
19,016.46
19,169.83
19,179.36
19,406.85
19,286.72
19,387.50
19,504.18

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

2,009.30
2,001.00
1,992.75
1,993.50
1,999.00
1,986.45
2,022.45
2,091.00
2,080.95
2,025.65
2,064.55
2,115.65
2,077.65
2,047.55
2,019.40
2,056.55
2,051.05
2,065.20
2,089.75
2,113.55
2,117.40
2,105.00
2,092.60
2,113.10
2,152.85
2,157.50
2,132.45
2,192.65
2,185.25
2,185.00
2,179.25
2,156.70
2,176.50
2,146.55
2,132.10
2,099.50
2,077.45
2,123.80
2,102.90
2,099.90
2,093.15
2,164.15
2,215.40

-0.00714021
-0.0041307918
-0.0041229385
0.0003763643
0.0027589666
-0.0062781391
0.0181227818
0.0338945339
-0.0048063128
-0.0265744011
0.0192037124
0.0247511564
-0.017961383
-0.014487522
-0.013748138
0.0183965534
-0.0026743819
0.0068989054
0.0118874685
0.0113889221
0.0018215798
-0.0058562388
-0.0058907363
0.0097964255
0.0188112252
0.0021599275
-0.0116106605
0.0282304392
-0.0033749116
-0.0001144034
-0.0026315789
-0.0103475967
0.0091806927
-0.0137606249
-0.0067317323
-0.0152900896
-0.0105025006
0.0223110063
-0.0098408513
-0.0014266014
-0.0032144388
0.0339201682
0.023681353

19,735.77
19,575.64
19,673.64
19,888.95
19,990.18
19,939.04
20,082.62
20,122.32
19,691.67
19,722.29
20,212.96
20,247.33
20,286.12
20,223.98
20,111.61
20,062.24
19,674.33
19,704.33
20,030.77
20,160.82
20,147.64
20,215.40
19,760.30
19,610.48
19,545.78
19,568.22
19,519.49
19,429.23
19,441.07
19,143.00
19,041.13
18,827.16
19,177.93
19,325.87
19,223.28
19,245.70
18,719.29
18,774.24
18,540.89
18,629.15
18,552.12
18,875.95
19,395.81

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

2,268.45
2,263.30
2,212.50
2,225.70
2,235.60
2,247.50
2,285.05
2,259.10
2,291.05
2,349.90
2,353.95
2,279.65
2,310.80
2,338.40
2,349.10
2,318.70
2,360.25
2,346.45
2,320.40
2,298.75
2,217.65
2,179.40
2,282.55
2,281.50
2,236.60
2,209.10
2,197.65
2,253.70
2,218.25
2,179.40
2,239.70
2,204.50
2,166.85
2,140.85
2,138.25
2,045.20
2,110.40
2,117.60
2,150.90
2,162.25
2,172.35
2,250.10
2,293.25

0.0239460143
-0.0022702727
-0.0224451023
0.0059661017
0.0044480388
0.0053229558
0.0167074527
-0.0113564255
0.0141428002
0.0256869121
0.0017234776
-0.0315639669
0.0136643783
0.0119439155
0.0045757783
-0.0129411264
0.0179195239
-0.0058468383
-0.0111018773
-0.0093302879
-0.0352800435
-0.0172479877
0.0473295402
-0.0004600118
-0.0196800351
-0.0122954484
-0.0051831062
0.0255045162
-0.015729689
-0.0175138059
0.0276681656
-0.0157163906
-0.0170787027
-0.0119989847
-0.0012144709
-0.0435168947
0.0318795228
0.0034116755
0.0157253495
0.0052768608
0.0046710602
0.0357907335
0.0191769255

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

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

2,277.90
2,210.00
2,279.80
2,293.20
2,283.90
2,266.50
2,248.75
2,242.60
2,246.40
2,223.15
2,305.15
2,357.10
2,375.70
2,368.85
2,380.85
2,397.00
2,431.20
2,455.90
2,411.40
2,383.65
2,407.60
2,429.15
2,368.55
2,384.60
2,394.55
2,406.50
2,395.45
2,399.70
2,421.75
2,410.35
2,407.05
2,460.30
2,442.35
2,430.00
2,398.60
2,391.40
2,403.75
2,400.75
2,428.65
2,522.65
2,455.95
2,470.65
2,480.50

-0.0066935572
-0.0298081566
0.0315837104
0.0058777086
-0.0040554683
-0.0076185472
-0.0078314582
-0.0027348527
0.0016944618
-0.0103498932
0.0368846007
0.0225364944
0.0078910526
-0.0028833607
0.0050657492
0.0067832917
0.0142678348
0.010159592
-0.0181196303
-0.0115078378
0.0100476161
0.0089508224
-0.0249469979
0.0067762977
0.0041726076
0.0049904993
-0.0045917307
0.0017741969
0.0091886486
-0.0047073397
-0.0013690958
0.0221225151
-0.0072958582
-0.0050566053
-0.0129218107
-0.003001751
0.0051643389
-0.0012480499
0.0116213683
0.0387046301
-0.0264404495
0.0059854639
0.0039868051

18,886.13
18,234.66
18,567.55
18,979.76
19,270.06
19,997.09
19,997.45
19,781.88
19,732.76
19,742.47
19,804.03
19,962.16
20,646.64
20,263.71
19,900.96
19,920.21
19,856.24
19,893.85
19,727.27
19,379.77
19,517.15
19,902.07
19,915.95
19,895.10
19,983.61
20,249.26
20,272.91
20,528.59
20,607.54
20,547.62
20,415.51
20,882.89
20,893.89
20,864.97
20,767.88
20,725.43
20,683.52
20,570.28
20,929.01
21,033.97
21,164.52
21,196.81
21,239.36

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

2,405.90
2,398.95
2,411.15
2,401.00
2,470.90
2,468.30
2,457.10
2,459.15
2,463.95
2,451.45
2,425.25
2,409.60
2,435.75
2,439.30
2,407.35
2,425.80
2,456.65
2,484.85
2,498.85
2,464.10
2,450.35
2,413.15
2,421.95
2,449.50
2,450.80
2,443.70
2,403.75
2,402.85
2,401.45
2,425.95
2,463.50
2,465.10
2,508.80
2,515.25
2,540.15
2,511.00
2,518.70
2,522.55
2,533.05
2,536.05
2,525.75
2,497.90
2,472.40

-0.0300745817
-0.0028887319
0.0050855583
-0.0042096095
0.0291128696
-0.0010522482
-0.004537536
0.0008343169
0.0019518939
-0.0050731549
-0.0106875523
-0.006452943
0.0108524236
0.0014574566
-0.0130980199
0.0076640289
0.012717454
0.0114790467
0.0056341429
-0.0139063969
-0.0055801307
-0.0151815047
0.0036466859
0.0113751316
0.0005307206
-0.0028970132
-0.0163481606
-0.000374415
-0.0005826414
0.0102021695
0.0154784724
0.0006494824
0.0177274756
0.0025709503
0.0098996124
-0.0114757003
0.0030665074
0.0015285663
0.0041624547
0.001184343
-0.0040614341
-0.0110264278
-0.0102085752

20,974.79
20,894.94
20,822.77
20,666.15
20,490.96
20,281.91
20,194.40
20,399.42
20,850.74
20,890.82
20,635.13
20,229.05
20,217.39
20,605.08
20,425.02
20,420.26
20,534.91
20,791.93
20,898.01
20,854.92
20,708.71
20,957.81
20,996.53
21,326.42
21,255.26
21,171.41
20,925.61
20,715.58
20,659.52
20,612.14
20,859.86
20,708.62
21,079.72
21,101.03
21,032.71
21,074.59
21,193.58
21,143.01
21,170.68
21,140.48
20,888.33
20,851.33
20,787.30

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

2,491.70
2,531.95
2,587.95
2,625.45
2,628.25
2,648.50
2,650.35
2,643.35
2,655.95
2,654.25
2,652.05
2,673.70
2,667.10
2,660.60
2,635.00
2,649.55
2,655.30
2,619.25
2,607.00
2,649.55
2,596.05
2,596.80
2,597.35
2,631.10
2,676.80
2,658.95
2,615.95
2,562.55
2,580.00
2,639.50
2,648.05
2,664.90
2,713.40
2,729.20
2,795.15
2,773.90
2,833.95
2,901.55
2,815.30
2,802.55
2,787.60
2,827.90
2,726.25

0.0078061802
0.0161536301
0.0221173404
0.0144902336
0.0010664838
0.0077047465
0.0006985086
-0.0026411606
0.0047666786
-0.0006400723
-0.0008288594
0.0081634962
-0.0024684894
-0.002437104
-0.0096218898
0.0055218216
0.0021701798
-0.0135766203
-0.0046769113
0.0163214423
-0.0201921081
0.0002889004
0.0002117991
0.0129940131
0.0173691612
-0.00666841
-0.0161717971
-0.0204132342
0.0068096232
0.0230620155
0.0032392499
0.0063631729
0.0181995572
0.0058229528
0.0241645904
-0.0076024543
0.0216482209
0.0238536319
-0.0297254915
-0.0045288246
-0.0053344276
0.0144568805
-0.0359454012

20,693.24
20,729.38
20,713.37
20,758.49
21,134.21
21,032.88
21,289.49
21,265.18
21,063.62
21,205.05
21,251.12
21,337.67
21,373.66
21,133.56
20,707.45
20,683.51
20,647.30
20,498.25
20,513.85
20,209.26
20,211.93
20,261.03
20,310.74
20,376.56
20,334.27
20,363.37
20,448.49
20,193.35
20,366.82
20,464.06
20,634.21
20,722.97
20,536.64
20,700.75
20,811.44
20,852.47
20,986.99
21,120.12
20,946.65
21,209.73
21,276.86
21,513.87
21,919.79

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

2,689.15
-0.0136084365
2,676.50
-0.0047040887
2,690.20
0.0051186251
2,734.15
0.0163370753
2,775.90
0.0152698279
2,792.10
0.0058359451
2,801.05
0.0032054726
2,780.15
-0.0074614877
2,776.60
-0.0012769095
2,786.50
0.0035655118
2,749.15
-0.0134039117
2,721.35
-0.0101122165
2,636.05
-0.031344737
2,587.10
-0.0185694505
2,617.00
0.0115573422
2,560.80
-0.0214749713
2,602.60
0.0163230241
2,623.80
0.0081457005
2,663.15
0.0149973321
2,645.90
-0.0064772919
2,602.40
-0.0164405306
2,620.45
0.0069359053
2,549.10
-0.0272281478
2,570.20
0.0082774313
2,577.45
0.0028207922
2,539.35
-0.014782052
2,556.00
0.006556796
2,552.85
-0.0012323944
2,552.70 -5.875785886366E-005
2,565.45
0.0049947115
2,625.95
0.0235826073
2,672.35
0.0176697957
2,666.55
-0.0021703744
2,705.30
0.0145318858
2,737.45
0.0118840794
2,729.90
-0.0027580412
2,744.75
0.0054397597
2,737.35
-0.0026960561
2,738.70
0.0004931777
2,715.65
-0.0084164019
2,719.15
0.0012888259
2,610.70
-0.0398837872
2,519.00
-0.0351246792

21,934.83
21,826.42
21,856.22
21,774.61
21,809.80
21,832.61
21,832.86
21,740.09
21,753.75
21,755.32
22,055.48
22,055.21
22,095.30
22,214.37
22,339.97
22,386.27
22,446.44
22,551.49
22,509.07
22,359.50
22,343.45
22,702.34
22,715.33
22,628.96
22,484.93
22,277.23
22,628.84
22,764.83
22,758.37
22,876.54
22,688.07
22,631.61
22,466.19
22,417.80
22,403.89
22,445.12
22,508.42
22,323.90
22,344.04
22,994.23
23,551.00
23,871.23
23,815.12

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

2,482.10
2,408.95
2,283.15
2,326.20
2,302.05
2,297.75
2,307.40
2,301.15
2,311.40
2,346.65
2,377.70
2,448.10
2,414.00
2,338.00
2,325.20
2,308.05
2,349.25
2,351.55
2,392.00
2,431.95
2,434.00
2,446.30
2,423.10
2,408.40
2,422.75
2,448.15
2,439.35
2,446.10
2,460.85
2,479.35
2,504.80
2,553.15
2,615.15
2,609.85
2,652.95
2,637.30
2,678.55
2,730.85
2,684.95
2,661.55
2,651.90
2,704.95
2,693.55

-0.0146486701
-0.0294710124
-0.0522219224
0.0188555285
-0.0103817385
-0.0018679003
0.0041997606
-0.0027086764
0.0044542946
0.0152504975
0.0132316281
0.0296084451
-0.0139291696
-0.0314830157
-0.0054747648
-0.0073757096
0.0178505665
0.0009790359
0.0172014203
0.016701505
0.000842945
0.00505341
-0.0094837101
-0.0060666089
0.0059583126
0.0104839542
-0.003594551
0.0027671306
0.0060300069
0.0075177276
0.0102647871
0.0193029384
0.0242837279
-0.0020266524
0.0165143591
-0.0058990935
0.0156409965
0.0195254895
-0.0168079536
-0.0087152461
-0.0036257068
0.0200045251
-0.0042144956

23,905.60
24,121.74
24,363.05
24,376.88
24,298.02
24,374.40
24,693.35
24,716.88
24,549.51
24,556.09
24,234.15
24,217.34
24,684.85
24,858.59
24,805.83
25,019.51
25,396.46
25,580.21
25,583.69
25,473.89
25,576.21
25,228.17
25,190.48
25,521.19
25,246.25
25,201.80
25,105.51
25,031.32
25,368.90
25,313.74
25,062.67
25,099.92
25,413.78
25,516.35
25,841.21
25,823.75
25,962.06
26,100.08
25,582.11
25,444.81
25,372.75
25,024.35
25,006.98

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

2,640.70
2,648.35
2,646.50
2,644.40
2,656.25
2,719.25
2,733.95
2,710.55
2,745.85
2,766.70
2,822.25
2,807.40
2,756.40
2,766.35
2,777.65
2,750.60
2,755.95
2,780.55
2,719.65
2,732.25
2,736.70
2,752.35
2,773.25
2,824.45
2,888.00
2,838.50
2,826.25
2,884.00
2,890.50
2,923.15
2,951.10
2,981.15
2,995.60
2,994.90
3,000.20
2,976.55
3,002.35
3,002.80
2,999.65
2,970.75
2,961.05
2,976.70
3,009.10

-0.0196209463
0.0028969591
-0.0006985482
-0.0007935009
0.0044811678
0.0237176471
0.0054059024
-0.0085590446
0.0130231872
0.0075932771
0.0200780713
-0.0052617592
-0.0181662748
0.0036097809
0.0040848049
-0.009738448
0.0019450302
0.0089261416
-0.0219021417
0.0046329491
0.0016286943
0.0057185662
0.007593511
0.0184620932
0.0224999557
-0.0171398892
-0.0043156597
0.0204334365
0.0022538141
0.0112956236
0.0095616031
0.0101826438
0.0048471228
-0.0002336761
0.0017696751
-0.0078828078
0.0086677529
0.0001498826
-0.0010490209
-0.0096344574
-0.0032651687
0.0052852873
0.0108845366

25,228.65
25,549.72
25,561.16
25,641.56
25,715.17
26,025.80
26,147.33
26,271.85
26,126.75
25,991.23
26,087.42
25,894.97
25,480.84
25,723.16
25,908.01
25,665.27
25,589.01
25,329.14
25,519.24
25,880.77
25,918.95
26,103.23
26,390.96
26,420.67
26,314.29
26,360.11
26,419.55
26,437.02
26,442.81
26,560.15
26,638.11
26,867.55
27,019.39
27,139.94
27,085.93
27,026.70
27,319.85
27,265.32
27,057.41
26,995.87
27,061.04
26,816.56
26,492.51

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

3,084.85
0.02517364
3,187.75
0.0333565651
3,218.40
0.0096149322
3,212.20
-0.0019264231
3,208.30
-0.0012141212
3,232.50
0.0075429355
3,313.85
0.02516628
3,227.25
-0.0261327459
3,207.25
-0.0061972267
3,227.65
0.0063605893
3,200.60
-0.0083807104
3,098.95
-0.0317596701
2,963.65
-0.0436599493
2,990.00
0.0088910634
2,999.95
0.0033277592
2,947.20
-0.0175836264
2,938.40
-0.0029858849
2,907.70
-0.0104478628
2,924.45
0.0057605668
2,965.00
0.0138658551
2,964.90 -3.372681281616E-005
3,038.05
0.0246719957
3,054.35
0.0053652837
3,105.50
0.0167466073
3,080.65
-0.0080019321
3,046.35
-0.0111340139
3,098.10
0.0169875425
3,161.70
0.0205287111
3,180.85
0.0060568681
3,253.20
0.0227454926
3,397.15
0.0442487397
3,442.60
0.0133788617
3,421.30
-0.0061871841
3,441.20
0.0058165025
3,475.90
0.0100836917
3,431.85
-0.0126729768
3,439.80
0.0023165348
3,430.90
-0.0025873597
3,514.85
0.0244687983
3,519.25
0.0012518315
3,530.05
0.0030688357
3,524.45
-0.0015863798
3,566.65
0.0119734994

26,631.29
27,112.21
27,090.42
27,206.74
26,775.69
26,744.69
26,468.36
26,626.32
26,597.11
26,630.51
26,567.99
26,271.97
26,246.79
26,637.28
26,297.38
26,384.07
26,349.33
25,999.34
26,108.53
26,429.85
26,575.65
26,787.23
26,851.05
26,752.90
26,880.82
27,098.17
27,346.33
27,865.83
27,860.38
27,915.88
27,868.63
27,874.73
27,910.06
28,008.90
27,940.64
28,046.66
28,177.88
28,163.29
28,032.85
28,067.56
28,334.63
28,499.54
28,338.05

11/26/2014
11/27/2014
11/28/2014
12/1/2014
12/2/2014
12/3/2014
12/4/2014
12/5/2014
12/8/2014
12/9/2014
12/10/2014
12/11/2014
12/12/2014
12/15/2014
12/16/2014
12/17/2014
12/18/2014
12/19/2014
12/22/2014
12/23/2014
12/24/2014
12/26/2014
12/29/2014
12/30/2014
12/31/2014
1/1/2015
1/2/2015
1/5/2015
1/6/2015
1/7/2015
1/8/2015
1/9/2015
1/12/2015
1/13/2015
1/14/2015
1/15/2015
1/16/2015
1/19/2015
1/20/2015
1/21/2015
1/22/2015
1/23/2015
1/27/2015

3,569.40
3,608.05
3,602.15
3,626.65
3,592.90
3,505.70
3,472.25
3,394.65
3,314.80
3,354.85
3,400.95
3,430.05
3,373.75
3,354.15
3,142.05
3,160.45
3,150.50
3,198.65
3,246.40
3,205.25
3,139.15
3,129.85
3,140.45
3,180.55
3,244.95
3,211.60
3,217.35
3,146.80
3,065.45
3,043.50
3,065.40
3,163.85
3,202.10
3,223.85
3,207.05
3,238.40
3,280.45
3,314.90
3,304.85
3,328.00
3,361.45
3,344.85
3,210.65

0.0007710316
0.0108281504
-0.0016352323
0.0068014936
-0.0093061089
-0.0242700882
-0.0095416037
-0.0223486212
-0.0235223072
0.0120821769
0.0137412999
0.0085564328
-0.0164137549
-0.0058095591
-0.0632350968
0.0058560494
-0.0031482858
0.0152832884
0.0149281728
-0.0126755791
-0.0206224163
-0.0029625854
0.0033867438
0.0127688707
0.0202480703
-0.0102775081
0.0017903849
-0.0219279842
-0.0258516588
-0.0071604495
0.0071956629
0.0321165264
0.0120897008
0.0067924175
-0.0052111606
0.0097753387
0.0129848073
0.010501608
-0.0030317657
0.0070048565
0.0100510817
-0.0049383451
-0.0401213806

28,386.19
28,438.91
28,693.99
28,559.62
28,444.01
28,442.71
28,562.82
28,458.10
28,119.40
27,797.01
27,831.10
27,602.01
27,350.68
27,319.56
26,781.44
26,710.13
27,126.57
27,371.84
27,701.79
27,506.46
27,208.61
27,241.78
27,395.73
27,403.54
27,499.42
27,507.54
27,887.90
27,842.32
26,987.46
26,908.82
27,274.71
27,458.38
27,585.27
27,425.73
27,346.82
28,075.55
28,121.89
28,262.01
28,784.67
28,888.86
29,006.02
29,278.84
29,571.04

1/28/2015
1/29/2015
1/30/2015
2/2/2015
2/3/2015
2/4/2015
2/5/2015
2/6/2015
2/9/2015
2/10/2015
2/11/2015
2/12/2015
2/13/2015
2/16/2015
2/18/2015
2/19/2015
2/20/2015
2/23/2015
2/24/2015
2/25/2015
2/26/2015
2/27/2015
2/28/2015
3/2/2015
3/3/2015
3/4/2015
3/5/2015
3/9/2015
3/10/2015
3/11/2015
3/12/2015
3/13/2015
3/16/2015
3/17/2015
3/18/2015
3/19/2015
3/20/2015
3/23/2015
3/24/2015
3/25/2015
3/26/2015
3/27/2015
3/30/2015

3,238.10
3,359.20
3,237.00
3,138.45
3,091.45
3,102.35
3,077.15
3,047.65
3,102.90
3,128.45
3,154.45
3,327.50
3,335.95
3,350.50
3,354.70
3,383.60
3,401.65
3,381.00
3,358.30
3,274.95
3,246.10
3,274.70
3,349.65
3,384.00
3,410.25
3,389.15
3,439.45
3,462.85
3,434.10
3,470.75
3,431.05
3,373.60
3,313.95
3,435.30
3,426.90
3,422.70
3,428.95
3,453.15
3,512.95
3,513.90
3,449.20
3,414.75
3,426.40

0.0085496706
0.0373984744
-0.036377709
-0.0304448563
-0.0149755453
0.0035258536
-0.0081228746
-0.009586793
0.0181287221
0.0082342325
0.0083108248
0.0548590087
0.002539444
0.0043615762
0.0012535442
0.0086147793
0.0053345549
-0.0060705834
-0.0067139899
-0.0248191049
-0.0088092948
0.0088105727
0.0228875928
0.0102548027
0.0077570922
-0.0061872297
0.0148414794
0.0068034133
-0.0083024099
0.0106723741
-0.0114384499
-0.0167441454
-0.0176814086
0.0366179333
-0.0024452013
-0.0012255975
0.0018260438
0.0070575541
0.0173175217
0.000270428
-0.01841259
-0.0099878233
0.00341167

29,559.18
29,681.77
29,182.95
29,122.27
29,000.14
28,883.11
28,850.97
28,717.91
28,227.39
28,355.62
28,533.97
28,805.10
29,094.93
29,135.88
29,320.26
29,462.27
29,231.41
28,975.11
29,004.66
29,007.99
28,746.65
29,220.12
29,361.50
29,459.14
29,593.73
29,380.73
29,448.95
28,844.78
28,709.87
28,659.17
28,930.41
28,503.30
28,437.71
28,736.38
28,622.12
28,469.67
28,261.08
28,192.02
28,161.72
28,111.83
27,457.58
27,458.64
27,975.86

3/31/2015
4/1/2015

3,487.45

0.0178175344
-1

27,957.49

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

Av. Growth Rate (TCS)


Av. Growth Rate (BSE)
R(f) (Annualized)
(Sensitivity)
K(e)

20.8622579467

0.0219892674
-0.0102467833
-0.0167538335
-0.0056020533
0.0196650366
0.009771129
-0.0024547003
-0.0158597517
-0.0084428155
-0.0160105948
-0.0043061061
-0.0028737431
-0.0088084032
0.0026037808
-0.0173998709
0.0070964476
-0.0003521188
0.001447403
0.008782171
-0.011364742
0.0135122362
-0.0095134678
0.0108226135
0.0027630983
0.0011173504
-0.0099211992
0.008143868
-0.0103428361
-0.0102998403
-0.0058126429
-0.002715028
0.0026543014
0.0015999411
-0.0025885761
0.0015259676
0.0028044858
-0.0055425229
-0.0075606754
-0.0009843677
0.0061182573
-0.0031942198
0.0066513217
-0.0019284561

0.0068758337
-0.0119160815
-0.0018593888
-0.0056644197
0.0024487524
0.0015869845
-0.0079095061
0.0036915926
0.0082217389
-0.0002053105
-0.0051527341
0.0063989546
0.0001069206
-0.0115392393
-0.0108352248
0.0028783621
-0.0004091987
0.005310345
0.0072058188
-0.0025693578
0.0125060695
-0.0018723876
0.0033822997
-0.0130626249
-0.0017818429
0.0009255243
-0.0185836128
-0.0045802678
-0.0011611655
-0.0071223049
-0.0217381591
-0.0072171813
-0.0080193477
0.0043390177
-0.0091288833
-0.0158894602
-0.0047950126
0.0029912682
0.0040472938
-0.0092729423
-0.0036018634
0.0006223474
0.0073872686

-0.0056513369
-0.0187312647
-0.0015010976
0.0033219817
-0.0066332773
0.0110869451
0.0032025092
-0.004426116
0.006713409
-0.0239831632
0.0091957223
0.0181772145
-0.0021783797
0.0092102243
0.0055536845
-0.0195464507
0.0046750883
-0.0068065533
0.0040254897
0.0106827473
0.0032156366
-0.0045784974
-0.0161384042
0.000488317
-0.0059005126
-0.0209046924
-0.0053313053
0.0072639986
-0.0038412881
0.0027120532
0.0137298324
0.0209917
-0.0075805345
0.0218885665
-0.0032972332
0.017320066
-0.0190013602
0.013315736
0.011781022
0.0072811455
0.009397893
-0.0140301757
-0.0059855399

-0.0168406224
-0.0071889169
0.0012889705
-0.0007201908
0.0023356827
0.0119470429
0.0230558963
-0.0138512116
-0.0093747005
-0.0054545602
0.0076477876
-0.0110485821
-0.0012096744
-0.0086198921
0.0022193066
0.0016447007
-0.0045428887
0.0022282932
0.0001752465
-0.0115158633
-0.0065679208
-0.0058864872
-0.0025335108
0.00303146
0.0096406019
0.0057317091
0.0244209239
0.0237504831
0.0014450596
-0.0175950207
0.0179829119
0.0168056626
-0.0011563887
-0.011110964
0.0059569297
-0.003594628
0.002048141
-0.0075627922
0.0094944046
0.0150252116
0.0154385229
0.0037078773
0.0166708861

-0.0037953149
-0.0198274023
0.0239120054
-0.0016126032
0.0144972693
0.0102910153
0.007374052
-0.0152075469
-0.0267133182
-0.0039335904
-0.0014829975
-0.0112519056
0.0159562799
-0.0124531066
0.0077094918
0.0064401492
0.0300313615
-0.0038848915
-0.0069199832
-0.0349596598
-0.0023451603
0.000179018
0.0142688293
-0.0119071464
-0.0016431982
0.0076865395
0.0083964518
-0.0146026569
0.0147422812
-0.0105159503
0.0113744499
0.0149345422
0.0022238617
-0.0083664769
-0.0121112056
-0.0079412682
-0.0253341282
-0.0067762776
-0.009378593
-0.008858416
-0.00803725
0.0012769205
-0.0144868357

0.0007567863
0.0037903531
0.0010717819
0.0071322912
0.0097118724
-0.0225473899
0.01574058
0.0152500513
-0.0016059781
-0.0182592356
-0.0067408009
0.0009141817
0.0019893476
0.0049454218
0.0080555554
0.0080893551
0.0072084181
0.024388331
0.003524742
0.0140113139
-0.016925875
-0.0005480914
0.0008737673
-0.0038994705
0.0134070776
-0.0106616622
0.0100505739
0.0113207773
0.0028201474
-0.0030520507
-0.0101805814
0.0181577194
-0.0010359394
0.0091455849
-0.0110605337
-0.0122728965
0.0018635615
-0.0148759932
-0.0057033131
0.0061599855
0.0063641643
-0.0023742305
-0.0040993241

0.0054785944
0.0005104845
0.006329107
0.0001373947
-0.0023338405
0.0096358772
0.0080718102
0.0064133643
0.0203631342
-0.0030656957
0.000550674
-0.0100771311
-0.0289488247
-0.0094146709
-0.0043470681
-0.0108914719
-0.0081315469
0.0044078623
-0.0027543863
0.0037162866
0.0009384056
-0.0187606431
0.0115450538
0.0072462462
0.0165463141
-0.0100154142
-0.0011927283
0.0030228486
0.0029565907
-0.0079337376
0.008121103
0.0035773776
-0.0155189331
-0.0079578898
0.0187093728
0.0046424548
0.012083712
0.0006765692
-0.0064367045
0.0111628435
0.0093506918
0.0137883175
0.0218903555

0.0182417873
0.0077850853
-0.0161704505
0.0041510731
0.0128826336
0.0064544173
-0.0065662778
0.0220304261
0.019922537
-0.0123921503
-0.0095932492
0.0129399878
0.0085139804
0.0184252397
-0.0358070596
-0.0158634725
-0.0086773502
0.0064280984
-0.0089437593
-0.0119902911
-0.005891591
0.0173935687
0.0216535631
0.0020785687
-0.0147053823
-0.009990664
-0.0033946532
0.0111303822
-0.0211360169
0.0019959905
0.0412536661
0.01216846
0.0068654615
-0.0294640243
0.0047210033
-0.0153258965
0.0146310322
0.018373308
0.0177439177
0.0045666965
-0.0278697172
-0.0200024149
0.0012538329

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

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

-0.0198245574
0.0026600873
-0.0074562121
-0.0076142673
0.0153760918
0.0036786487
0.0085698482
0.0266587516
-0.0163575656
-0.0012159412
0.0095033539
-0.003004441
-1.077292932972E-005
0.0155423346
0.0109187018
0.001617046
-0.0208637592
-0.0048236784
-0.0128470684
-0.0059325393
0.0135859102
0.0118608157
0.0110401805
-0.0024783815
-0.0164892026
0.0230227631
-0.0096106934
0.0177954514
-0.0119968709
0.0078656295
0.0036801424
-0.0202589777
-0.0042489744
-0.0068239488
0.0063304734
0.0150909126
-0.001260006
0.0025771522
-0.007745619
0.0137376807
-0.0033016448
-0.0120687192
-0.0019846825

-0.0064005004
0.0074195699
0.0159527197
-0.0064696772
0.0032544346
0.0012022419
-0.0002089819
-0.0030984724
-0.0076492348
0.0009758176
0.008711177
0.0186640111
-0.0048499562
0.0216718669
0.0040250982
0.0036123493
0.0077387097
0.0047345544
-0.0069321108
0.018260377
-0.0025196365
-0.0051193244
-0.0018888425
0.0096921139
0.0048863095
-0.0171932707
0.0002761631
-0.0122716863
-0.00132425
0.0076910536
0.0057392802
0.0156222543
-0.0014556697
-0.0020164619
-0.0270688312
-0.0118358119
-0.0041936327
0.0030420716
-0.0116864581
-0.0010502408
0.0120037842
-0.0163060293
0.0143954246

-0.009216543
-0.0021844862
-0.0080447995
0.0035256004
0.005323314
-0.0014464974
-0.0036187094
-0.0013555119
-0.0258505211
0.0017785448
-0.001536297
-0.0021290381
-0.004344089
0.001000646
0.0073705334
-0.0130157693
0.0073338309
0.0146713904
0.0010938602
0.0064129153
-0.0001163517
-0.0046599592
-0.0054605729
0.0069686351
0.0163820254
-0.0024132936
0.0042575753
0.0122420389
-0.0119814998
-0.0180822237
-0.0053955743
-0.0012299709
0.0019133843
0.0015344547
-0.0125032489
-0.0108436475
6.931117193815E-005
0.0022550419
0.0001782372
-0.0043120584
-0.0053733104
0.0040043546
-0.0019181966

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

-0.0059484079
0.0044387829
-0.0025980731
0.0071055296
-0.0005626743
0.0109987111
-0.0040437636
-0.0030434393
-0.0104381603
-0.0003956183
-0.0029052059
-0.004518695
0.0029705207
0.0086266453
0.0007139921
0.0027567789
0.0079220705
0.0087703294
-0.0016182971
0.0005278369
-0.0071502925
-0.003085527
0.000581617
-0.0016448213
-0.0164573467
-0.0174518949
-0.008814918
0.0017880134
-0.0022170055
-0.0022606848
-0.0048958687
0.0032175627
0.0007418619
0.0011617908
0.001644389
0.0065098583
-0.0045758391
0.0037702054
-0.0062527216
-0.0057449748
0.001133703
0.0108934343
-0.0006802827

-0.0084325755
0.0048234939
-0.0062637783
0.000932381
-0.0079323776
-0.0068143248
-0.0025636291
-0.0009764844
0.0046835638
-0.0025950389
0.0038460136
0.0001545769
-0.000004577
-0.0123461373
-0.0040394024
0.0084650785
-0.0073873617
-0.0037572574
-0.0031328846
0.0059820454
-0.0022540771
0.0051346683
-0.0090218824
8.953651423421E-006
0.0055935951
-0.0007053209
0.0054996251
0.0057195333
0.0015165923
0.0046260504
0.0010223898
0.003024483
0.0048798998
0.0012419957
-0.005162747
-0.0024047801
0.0056558317
0.0014889333
-0.0016914807
-0.006904233
-0.000358021
0.0161581245
0.0004320747

-0.000759952
0.0163746677
-0.0072189845
0.0151871227
-0.0030209622
0.0021439309
-0.0140486578
-0.0057169215
-0.0083588667
-0.0138918507
0.0018807889
0.0041376937
0.0103435128
-0.0107367057
0.0073008067
0.0069159483
0.0147772272
0.0065187999
0.0048357912
0.0030474324
0.0028918209
-0.001237058
-0.0070164821
-0.001538562
-0.0093401715
0.0125681754
0.0155273689
0.00321291
0.0006747883
0.0114601649
-0.0103130171
-0.0069374866
0.0161598947
-0.0063170958
-0.0210880389
0.0007345986
-0.0152313044
-0.0080651183
-0.0004971353
-0.0118611883
0.0061900824
-0.0052253571
-0.0060183108

-0.011873865
0.0081136941
-0.005006222
-0.0109440856
-0.0050897609
0.0025582561
-0.0072009485
-0.0019768337
0.0214016078
-0.0015549722
-0.0248789568
-0.0017003942
-0.0019158082
0.0030631782
0.0055562753
0.002454801
0.0193353285
-0.0015248296
-0.016566917
-0.0064925113
0.0006537433
-0.0033631731
0.0225125399
0.0075818687
0.0032992563
-0.0011480739
0.0024902623
0.0046240962
-0.0006093911
0.015331975
0.0053215275
0.0112372533
-0.0186310628
-0.0077140755
0.0053084285
-0.0011662942
0.0273520838
-0.0029354746
0.0124292648
-0.0047602893
0.0041349176
-0.017455148
-0.0275408655

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

-0.0143079488
0.0344946265
-0.0182558929
-0.0222005596
-0.0152952408
-0.0377284762
-1.800261938115E-005
0.0107798744
0.0024830805
-0.0004920751
-0.0031181509
-0.0079847385
-0.0342888746
0.0185468435
0.0179014603
-0.00096729
0.0032113115
-0.0018941149
0.008373442
0.0176152098
-0.0070888354
-0.0197221418
-0.0006974149
0.0010468996
-0.0044488341
-0.0132933939
-0.0011679439
-0.0126119043
-0.003845856
0.0029076736
0.0064294551
-0.0228933786
-0.000526747
0.0013841367
0.0046532538
0.0020440218
0.0020221535
0.0054748902
-0.0174392376
-0.0050150485
-0.0062066267
-0.0015256665
-0.0020073775

0.01245659
0.0038069511
0.0034539463
0.0075215737
0.0084771474
0.0102020598
0.0043146824
-0.0101523195
-0.0221241584
-0.0019222339
0.0122393472
0.0196790619
0.0005763988
-0.0191760658
0.0087386217
0.0002330475
-0.005614522
-0.0125162467
-0.0051019795
0.0020619188
0.0070108157
-0.0120287551
-0.0018475213
-0.0157116438
0.0033367063
0.0039449059
0.0116099967
0.0100369834
0.0027061757
0.0022933737
-0.0120181602
0.0072502884
-0.0179200739
-0.0010109242
0.0032377566
-0.0019911842
-0.0056461359
0.0023860999
-0.0013087068
0.0014265012
0.0119273545
0.001771324
0.0030707873

0.0045248782
-0.0017464641
0.0007723338
-0.0021783032
-0.0180995824
0.0047945961
-0.0122004214
0.001141878
0.0094784055
-0.0067144204
-0.0021725957
-0.0040727265
-0.0016866884
0.0112334528
0.0201627175
0.0011561057
0.00175067
0.0072188615
-0.0007610406
0.0148480173
-0.0001321177
-0.0024292584
-0.0024534784
-0.00324065
0.0020754239
-0.0014310816
-0.0041800547
0.0124772049
-0.0085904518
-0.0047744321
-0.0083145769
-0.0043015943
0.0089914718
-0.0079910833
-0.0053471493
-0.0019715118
-0.0064510343
-0.0063434537
0.008213495
-0.0125595262
-0.0031650568
-0.0111393316
-0.0188678281

-0.000686138
0.0049423679
-0.0013653178
0.0037339485
-0.0016161024
-0.0010458601
-1.145076104048E-005
0.0042490998
-0.0006283323
-7.217146468998E-005
-0.013797085
1.224185553887E-005
-0.0018177111
-0.0053889289
-0.0056539978
-0.0020725185
-0.0026878082
-0.0046800294
0.0018810287
0.0066448769
0.0007178157
-0.0160624255
-0.0005721877
0.003802278
0.0063648528
0.009237298
-0.0157833806
-0.0060095878
0.0002837711
-0.0051923754
0.008238571
0.0024885325
0.0073092458
0.0021539033
0.0006204891
-0.0018403054
-0.0028202121
0.0081978211
-0.0009021721
-0.0290990349
-0.0242134657
-0.0135972995
0.0023505282

-0.003799267
-0.0090413962
-0.0100038389
-0.0005676629
0.0032350325
-0.003143466
-0.0130854503
-0.0009528881
0.0067714857
-0.0002680298
0.0131103934
0.0006936493
-0.0193047626
-0.0070383251
0.0021224052
-0.008614104
-0.0150662423
-0.0072352603
-0.0001360427
0.0042917968
-0.0040166618
0.0136079583
0.0014939649
-0.0131283723
0.0107730086
0.0017606575
0.0038207588
0.0029551282
-0.0134863044
0.0021743158
0.0099183289
-0.0014862742
-0.0125044223
-0.0040359994
-0.0127314447
0.000675665
-0.0053559224
-0.0053162191
0.019845533
0.0053670319
0.0028320117
0.0137312668
0.0006941239

-0.0088643251
-0.0127264043
-0.0004477544
-0.0031453972
-0.0028707302
-0.0120796402
-0.0046695971
-0.0047622453
0.0055230218
0.005187021
-0.0037008637
0.0073771189
0.0159926812
-0.0095098906
-0.0071861311
0.0093693032
0.0029713305
0.0101555316
-0.0075051897
-0.014166958
-0.0014752266
-0.0071098559
-0.0110227738
-0.0011257643
0.004026393
-0.0017412592
-0.0022549223
-0.0006612527
-0.0002190111
-0.0044375012
-0.0029352244
-0.0086132237
-0.0056514271
-0.0044616107
0.001990056
0.0021867442
-0.0108466812
0.0019959846
0.0076254377
0.0022744232
-0.002414073
0.0090343904
0.0120839511

-0.0052384617
-0.0180584568
0.0008036969
-0.0042937688
0.0158435005
0.0011577666
0.0103321444
-0.0059678801
0.0010970348
-0.0012557755
0.0023476832
0.0111419795
0.0009584359
-0.0148776288
0.0127603119
-0.0032965261
0.0013167036
0.0132826907
-0.004199722
-0.0123070889
-0.0055164899
-0.0079614233
-0.0023824785
0.0036553505
-0.0047815377
-0.0080856908
-0.009157814
-0.0189970647
0.00019558
-0.0019920762
0.001692585
-0.0002188841
-0.0012674562
-0.0035413754
0.0024370825
-0.0037944729
-0.004678632
0.000517782
0.0046315612
-0.0012381902
-0.0095152553
-0.0058200866
0.0056664072

-0.001698776
-0.0018572411
-0.0089694014
0.0046828622
0.004048023
4.570382305446E-005
-0.0042228747
0.0036663047
0.0119017081
0.0114650384
-0.0012263909
0.0082314389
0.0091054963
0.0011378145
0.0196972426
0.0026626649
-0.0155910885
-0.0090416886
-0.0120543595
0.0070511689
0.0108283654
-0.0012190994
-0.005651246
-0.0002850809
-0.003498818
-0.000295279
-0.0138274815
0.0016344006
0.0307036195
0.002913946
-0.0135974004
-0.0067340771
-0.0046211758
0.0057835214
0.0028772251
-0.0266477053
-0.0016505465
-0.0049825954
-0.0184933768
-0.003619635
-0.0040555425
-0.0094056337
-0.0099799036

0.0004010681
-0.0041472734
0.0168056016
0.0020792963
0.0041936978
0.0040354978
0.0011127611
0.0046119767
0.0170806302
-0.0045427509
-0.0062897584
-0.0095020076
-0.0100617599
-0.0014074617
-0.0063282798
-0.0048434086
0.0078357845
0.0087679657
-0.0010198408
-0.0001148091
0.0090092419
-0.0164704409
-0.0048384469
-0.0033254432
-0.0045687009
0.0071974705
-0.0023219301
0.0205158418
0.0046771028
0.0017659432
-0.0094643355
0.014763358
0.0023011371
-0.0105026038
0.0039761445
0.0053263001
0.0073267446
0.0024436433
0.0010747722
0.0017715537
0.0232731202
-0.000038605
-0.0188363298

0.0006566375
1

0.0001142815
0.0003807566
0.12
-0.8433824315
0.2208847683

20,410.76

17,114.23

16,584.26

14,919.99

13,673.55

35,140.04

24,142.73

23,183.91

15,592.22

14,317.05

ratio
16,540.56 0.423946
22,475.19 0.576054
39,015.75

2015
7153.25
286.13
121.3036
164.8264