Facts from news and research

News : Announcement in May 2017

Total Capital expense $ 15,000 crores
Project completion on March 2020

Assumptions Capital Expense Spread equally between FY18-20

Production doesn’t start till FY2021

EXPENDITURE PERCENTAGES TO SALES Rating

Increase/Decrease in Stock 0.11%
Raw Materials Consumed 48.93% Default risk Spread(US)
Power & Fuel Cost 7.38% Inflation US
Employee Cost 2.19% Inflation India
Other Manufacturing Expenses 8.13% Multiplier for India
General and Administration Expenses 0.37% India Risk Free Rate
Selling and Distribution Expenses 3.57% Interest Rate for JSW
Miscellaneous Expenses 7.42%
Less: Pre-operative Expenses Capitalised 0.00%
Total Expenditure 78.09% % Debt
EBITDA 21.9% % Equity

Inflation Estimate for next 30 years 4.50% Total debt

Assumed Volatility %s Std Dev Volatility in Consumption

Steel 10% Yearly Increase
Pellet 5%
Lime 5%
om news and research

Loan duration 30 years

EMI ₹ -951.36
Principal Reduced per EMI ₹ -279.85

Ba2
COGS % 66.74%
1.27% Total Expenses % 78.09%
2.10%
5.21% Cash as % of sales 1.80%
248.10% Depreciation WDV -6.07%
7.66% Days sales Outstanding 26.26
10.81% Inventory turnover ratio 3.70
Days payables outstanding 147.97

55.97% Capital Expenses towards FFE(%) 3.74%

44.03%
Tax Rate 30%
8,395.52
Terminal growth rate 4.50%
1.00%
1%
 % change
JSW Steel in JSW
close Steel % change
Date price BSE Sensex price in Sensex (1+change)
1-Jan-13 830.95 19580.81
2-Jan-13 827.35 19714.24 -0.00433 0.006814 1.00681432
3-Jan-13 831.4 19764.78 0.004895 0.002564 1.00256363
4-Jan-13 826.6 19784.08 -0.00577 0.000976 1.00097648 Beta
7-Jan-13 852.7 19691.42 0.031575 -0.00468 0.99531644 Rm
8-Jan-13 844.25 19742.52 -0.00991 0.002595 1.00259504 Rf
9-Jan-13 844.05 19666.59 -0.00024 -0.00385 0.99615399
10-Jan-13 848.2 19663.55 0.004917 -0.00015 0.99984542 Ke
11-Jan-13 830.8 19663.64 -0.02051 4.58E-06 1.00000458
14-Jan-13 846.55 19906.41 0.018958 0.012346 1.01234614
15-Jan-13 859.2 19986.82 0.014943 0.004039 1.0040394
16-Jan-13 838.95 19817.63 -0.02357 -0.00847 0.99153492
17-Jan-13 860.85 19964.03 0.026104 0.007387 1.00738736
18-Jan-13 868.8 20039.04 0.009235 0.003757 1.00375726
21-Jan-13 865.1 20101.82 -0.00426 0.003133 1.00313288
22-Jan-13 858.55 19981.57 -0.00757 -0.00598 0.99401795
23-Jan-13 855.05 20026.61 -0.00408 0.002254 1.00225408
24-Jan-13 832.9 19923.78 -0.0259 -0.00513 0.99486533
25-Jan-13 863.7 20103.53 0.036979 0.009022 1.00902188
28-Jan-13 869.9 20103.35 0.007178 -9E-06 0.99999105
29-Jan-13 867.85 19990.9 -0.00236 -0.00559 0.9944064
30-Jan-13 849.9 20005 -0.02068 0.000705 1.00070532
31-Jan-13 882.95 19894.98 0.038887 -0.0055 0.99450037
1-Feb-13 877.25 19781.19 -0.00646 -0.00572 0.99428047
4-Feb-13 861.35 19751.19 -0.01812 -0.00152 0.99848341
5-Feb-13 840.3 19659.82 -0.02444 -0.00463 0.99537395
6-Feb-13 845.15 19639.72 0.005772 -0.00102 0.99897761
7-Feb-13 835.2 19580.32 -0.01177 -0.00302 0.99697552
8-Feb-13 829.95 19484.77 -0.00629 -0.00488 0.9951201
11-Feb-13 825.1 19460.57 -0.00584 -0.00124 0.998758
12-Feb-13 811.65 19561.04 -0.0163 0.005163 1.00516275
13-Feb-13 806.2 19608.08 -0.00671 0.002405 1.00240478
14-Feb-13 786 19497.18 -0.02506 -0.00566 0.99434417
15-Feb-13 794.9 19468.15 0.011323 -0.00149 0.99851107
18-Feb-13 802.9 19501.08 0.010064 0.001691 1.00169148
19-Feb-13 812.85 19635.72 0.012393 0.006904 1.00690423
20-Feb-13 809.45 19642.75 -0.00418 0.000358 1.00035802
21-Feb-13 768.9 19325.36 -0.0501 -0.01616 0.98384188
22-Feb-13 772.85 19317.01 0.005137 -0.00043 0.99956793
25-Feb-13 767.2 19331.69 -0.00731 0.00076 1.00075995
26-Feb-13 763.3 19015.14 -0.00508 -0.01637 0.98362533
27-Feb-13 776.9 19152.41 0.017817 0.007219 1.00721898
28-Feb-13 738.2 18861.54 -0.04981 -0.01519 0.98481288
 1-Mar-13 747.85 18918.52 0.013072 0.003021 1.00302096
4-Mar-13 716.55 18877.96 -0.04185 -0.00214 0.99785607
5-Mar-13 727.3 19143.17 0.015002 0.014049 1.01404866
6-Mar-13 744.45 19252.61 0.02358 0.005717 1.00571692
7-Mar-13 731.4 19413.54 -0.01753 0.008359 1.00835887
8-Mar-13 741.85 19683.23 0.014288 0.013892 1.01389185
11-Mar-13 725.85 19646.21 -0.02157 -0.00188 0.99811921
12-Mar-13 707.9 19564.92 -0.02473 -0.00414 0.99586231
13-Mar-13 703.15 19362.55 -0.00671 -0.01034 0.98965649
14-Mar-13 707.9 19570.44 0.006755 0.010737 1.01073671
15-Mar-13 700.15 19427.56 -0.01095 -0.0073 0.99269919
18-Mar-13 686.6 19293.2 -0.01935 -0.00692 0.99308405
19-Mar-13 660.65 19008.1 -0.03779 -0.01478 0.98522277
20-Mar-13 639.9 18884.19 -0.03141 -0.00652 0.9934812
21-Mar-13 624.35 18792.87 -0.0243 -0.00484 0.99516421
22-Mar-13 618.55 18735.6 -0.00929 -0.00305 0.99695257
25-Mar-13 608.65 18681.42 -0.01601 -0.00289 0.99710818
26-Mar-13 599.3 18704.53 -0.01536 0.001237 1.00123706
28-Mar-13 670.7 18835.77 0.119139 0.007016 1.00701648
1-Apr-13 662.1 18864.75 -0.01282 0.001539 1.00153856
2-Apr-13 697.4 19040.95 0.053315 0.00934 1.00934017
3-Apr-13 685.5 18801.64 -0.01706 -0.01257 0.98743182
4-Apr-13 680.15 18509.7 -0.0078 -0.01553 0.98447263
5-Apr-13 675.3 18450.23 -0.00713 -0.00321 0.99678709
8-Apr-13 671.75 18437.78 -0.00526 -0.00067 0.99932521
9-Apr-13 662.65 18226.48 -0.01355 -0.01146 0.98853984
10-Apr-13 664.6 18414.45 0.002943 0.010313 1.01031302
11-Apr-13 651.3 18542.2 -0.02001 0.006937 1.00693749
12-Apr-13 678.9 18242.56 0.042377 -0.01616 0.98384011
15-Apr-13 665.4 18357.8 -0.01989 0.006317 1.0063171
16-Apr-13 693 18744.93 0.041479 0.021088 1.02108804
17-Apr-13 732.9 18731.16 0.057576 -0.00073 0.9992654
18-Apr-13 716.9 19016.46 -0.02183 0.015231 1.0152313
22-Apr-13 724.9 19169.83 0.011159 0.008065 1.00806512
23-Apr-13 725.05 19179.36 0.000207 0.000497 1.00049714
25-Apr-13 731.5 19406.85 0.008896 0.011861 1.01186119
26-Apr-13 704.3 19286.72 -0.03718 -0.00619 0.99380992
29-Apr-13 699.4 19387.5 -0.00696 0.005225 1.00522536
30-Apr-13 702.45 19504.18 0.004361 0.006018 1.00601831
2-May-13 702.55 19735.77 0.000142 0.011874 1.01187386
3-May-13 709.65 19575.64 0.010106 -0.00811 0.99188631
6-May-13 720.2 19673.64 0.014866 0.005006 1.00500622
7-May-13 721.55 19888.95 0.001874 0.010944 1.01094409
8-May-13 712.1 19990.18 -0.0131 0.00509 1.00508976
9-May-13 703.8 19939.04 -0.01166 -0.00256 0.99744174
10-May-13 695.85 20082.62 -0.0113 0.007201 1.00720095
11-May-13 696.6 20122.32 0.001078 0.001977 1.00197683
13-May-13 678.1 19691.67 -0.02656 -0.0214 0.97859839
14-May-13 678.65 19722.29 0.000811 0.001555 1.00155497
15-May-13 691.45 20212.96 0.018861 0.024879 1.02487896
16-May-13 703.55 20247.33 0.017499 0.0017 1.00170039
17-May-13 706.35 20286.12 0.00398 0.001916 1.00191581
20-May-13 700.85 20223.98 -0.00779 -0.00306 0.99693682
21-May-13 692.1 20111.61 -0.01248 -0.00556 0.99444372
22-May-13 684.75 20062.24 -0.01062 -0.00245 0.9975452
23-May-13 688.1 19674.33 0.004892 -0.01934 0.98066467
24-May-13 712.55 19704.33 0.035533 0.001525 1.00152483
27-May-13 719.5 20030.77 0.009754 0.016567 1.01656692
28-May-13 718.8 20160.82 -0.00097 0.006493 1.00649251
29-May-13 706.95 20147.64 -0.01649 -0.00065 0.99934626
30-May-13 718.4 20215.4 0.016196 0.003363 1.00336317
31-May-13 685.1 19760.3 -0.04635 -0.02251 0.97748746
3-Jun-13 693.9 19610.48 0.012845 -0.00758 0.99241813
4-Jun-13 709.75 19545.78 0.022842 -0.0033 0.99670074
5-Jun-13 726.8 19568.22 0.024023 0.001148 1.00114807
6-Jun-13 736.3 19519.49 0.013071 -0.00249 0.99750974
7-Jun-13 721.4 19429.23 -0.02024 -0.00462 0.9953759
10-Jun-13 725.25 19441.07 0.005337 0.000609 1.00060939
11-Jun-13 705.7 19143 -0.02696 -0.01533 0.98466802
12-Jun-13 674.35 19041.13 -0.04442 -0.00532 0.99467847
13-Jun-13 671.15 18827.16 -0.00475 -0.01124 0.98876275
14-Jun-13 684.85 19177.93 0.020413 0.018631 1.01863106
17-Jun-13 690.6 19325.87 0.008396 0.007714 1.00771408
18-Jun-13 702.95 19223.28 0.017883 -0.00531 0.99469157
19-Jun-13 712.4 19245.7 0.013443 0.001166 1.00116629
20-Jun-13 687.2 18719.29 -0.03537 -0.02735 0.97264792
21-Jun-13 669.65 18774.24 -0.02554 0.002935 1.00293547
24-Jun-13 674.85 18540.89 0.007765 -0.01243 0.98757074
25-Jun-13 657.7 18629.15 -0.02541 0.00476 1.00476029
26-Jun-13 644.65 18552.12 -0.01984 -0.00413 0.99586508
27-Jun-13 643.1 18875.95 -0.0024 0.017455 1.01745515
28-Jun-13 657.45 19395.81 0.022314 0.027541 1.02754087
1-Jul-13 659 19577.39 0.002358 0.009362 1.00936182
2-Jul-13 642.2 19463.82 -0.02549 -0.0058 0.99419892
3-Jul-13 610.35 19177.76 -0.0496 -0.0147 0.98530299
4-Jul-13 612 19410.84 0.002703 0.012154 1.01215366
5-Jul-13 617.1 19495.82 0.008333 0.004378 1.00437797
8-Jul-13 605.05 19324.77 -0.01953 -0.00877 0.99122632
9-Jul-13 608.45 19439.48 0.005619 0.005936 1.00593591
10-Jul-13 593.65 19294.12 -0.02432 -0.00748 0.99252243
11-Jul-13 603.75 19676.06 0.017013 0.019796 1.01979567
12-Jul-13 601.85 19958.47 -0.00315 0.014353 1.01435298
15-Jul-13 590.55 20034.48 -0.01878 0.003808 1.00380841
16-Jul-13 570.9 19851.23 -0.03327 -0.00915 0.99085327
 17-Jul-13 559.75 19948.73 -0.01953 0.004912 1.00491153
18-Jul-13 570.35 20128.41 0.018937 0.009007 1.00900709
19-Jul-13 570 20149.85 -0.00061 0.001065 1.00106516
22-Jul-13 564.8 20159.12 -0.00912 0.00046 1.00046005
23-Jul-13 580.5 20302.13 0.027797 0.007094 1.00709406
24-Jul-13 556.55 20090.68 -0.04126 -0.01042 0.98958484
25-Jul-13 566.55 19804.76 0.017968 -0.01423 0.98576853
26-Jul-13 551.65 19748.19 -0.0263 -0.00286 0.99714362
29-Jul-13 553.15 19593.28 0.002719 -0.00784 0.99215574
30-Jul-13 533.65 19348.34 -0.03525 -0.0125 0.98749878
31-Jul-13 565.45 19345.7 0.05959 -0.00014 0.99986355
1-Aug-13 552.9 19317.19 -0.02219 -0.00147 0.99852629
2-Aug-13 531.6 19164.02 -0.03852 -0.00793 0.99207079
5-Aug-13 527.05 19182.26 -0.00856 0.000952 1.00095178
6-Aug-13 510.05 18733.04 -0.03226 -0.02342 0.97658149
7-Aug-13 521.1 18664.88 0.021665 -0.00364 0.99636151
8-Aug-13 503.85 18789.34 -0.0331 0.006668 1.00666814
12-Aug-13 518.45 18946.98 0.028977 0.00839 1.00838986
13-Aug-13 518.7 19229.84 0.000482 0.014929 1.01492903
14-Aug-13 534.15 19367.59 0.029786 0.007163 1.00716335
16-Aug-13 487.15 18598.18 -0.08799 -0.03973 0.96027332
19-Aug-13 499.05 18307.52 0.024428 -0.01563 0.98437159
20-Aug-13 522.45 18246.04 0.046889 -0.00336 0.99664182
21-Aug-13 497 17905.91 -0.04871 -0.01864 0.98135869
22-Aug-13 545.55 18312.94 0.097686 0.022732 1.0227316
23-Aug-13 544.7 18519.44 -0.00156 0.011276 1.01127618
26-Aug-13 540.05 18558.13 -0.00854 0.002089 1.00208916
27-Aug-13 516.5 17968.08 -0.04361 -0.03179 0.96820531
28-Aug-13 534.1 17996.15 0.034076 0.001562 1.00156221
29-Aug-13 569.45 18401.04 0.066186 0.022499 1.0224987
30-Aug-13 541.1 18619.72 -0.04978 0.011884 1.01188411
2-Sep-13 556.35 18886.13 0.028183 0.014308 1.01430795
3-Sep-13 523.85 18234.66 -0.05842 -0.03449 0.96550537
4-Sep-13 540.95 18567.55 0.032643 0.018256 1.01825589
5-Sep-13 562.8 18979.76 0.040392 0.022201 1.02220056
6-Sep-13 579.6 19270.06 0.029851 0.015295 1.01529524
10-Sep-13 593.5 19997.09 0.023982 0.037728 1.03772848
11-Sep-13 645 19997.45 0.086773 1.8E-05 1.000018
12-Sep-13 624.6 19781.88 -0.03163 -0.01078 0.98922013
13-Sep-13 632.25 19732.76 0.012248 -0.00248 0.99751692
16-Sep-13 654.6 19742.47 0.03535 0.000492 1.00049208
17-Sep-13 661.35 19804.03 0.010312 0.003118 1.00311815
18-Sep-13 666.3 19962.16 0.007485 0.007985 1.00798474
19-Sep-13 723.05 20646.64 0.085172 0.034289 1.03428887
20-Sep-13 741.2 20263.71 0.025102 -0.01855 0.98145316
23-Sep-13 729.4 19900.96 -0.01592 -0.0179 0.98209854
24-Sep-13 742.7 19920.21 0.018234 0.000967 1.00096729
25-Sep-13 756.65 19856.24 0.018783 -0.00321 0.99678869
26-Sep-13 744.7 19893.85 -0.01579 0.001894 1.00189411
27-Sep-13 732.25 19727.27 -0.01672 -0.00837 0.99162656
30-Sep-13 729.75 19379.77 -0.00341 -0.01762 0.98238479
1-Oct-13 749.6 19517.15 0.027201 0.007089 1.00708884
3-Oct-13 762.05 19902.07 0.016609 0.019722 1.01972214
4-Oct-13 774.05 19915.95 0.015747 0.000697 1.00069741
7-Oct-13 787.35 19895.1 0.017182 -0.00105 0.9989531
8-Oct-13 777.7 19983.61 -0.01226 0.004449 1.00444883
9-Oct-13 791.6 20249.26 0.017873 0.013293 1.01329339
10-Oct-13 784.65 20272.91 -0.00878 0.001168 1.00116794
11-Oct-13 779.5 20528.59 -0.00656 0.012612 1.0126119
14-Oct-13 776.65 20607.54 -0.00366 0.003846 1.00384586
15-Oct-13 788.05 20547.62 0.014678 -0.00291 0.99709233
17-Oct-13 785.45 20415.51 -0.0033 -0.00643 0.99357054
18-Oct-13 810.25 20882.89 0.031574 0.022893 1.02289338
21-Oct-13 838.8 20893.89 0.035236 0.000527 1.00052675
22-Oct-13 840.15 20864.97 0.001609 -0.00138 0.99861586
23-Oct-13 840.8 20767.88 0.000774 -0.00465 0.99534675
24-Oct-13 845.65 20725.43 0.005768 -0.00204 0.99795598
25-Oct-13 851.15 20683.52 0.006504 -0.00202 0.99797785
28-Oct-13 859.4 20570.28 0.009693 -0.00547 0.99452511
29-Oct-13 861 20929.01 0.001862 0.017439 1.01743924
30-Oct-13 848.2 21033.97 -0.01487 0.005015 1.00501505
31-Oct-13 860.75 21164.52 0.014796 0.006207 1.00620663
1-Nov-13 865 21196.81 0.004938 0.001526 1.00152567
3-Nov-13 863.7 21239.36 -0.0015 0.002007 1.00200738
5-Nov-13 866.25 20974.79 0.002952 -0.01246 0.98754341
6-Nov-13 862.85 20894.94 -0.00392 -0.00381 0.99619305
7-Nov-13 868.95 20822.77 0.00707 -0.00345 0.99654605
8-Nov-13 865.95 20666.15 -0.00345 -0.00752 0.99247843
11-Nov-13 854.8 20490.96 -0.01288 -0.00848 0.99152285
12-Nov-13 835.75 20281.91 -0.02229 -0.0102 0.98979794
13-Nov-13 832.25 20194.4 -0.00419 -0.00431 0.99568532
14-Nov-13 864.95 20399.42 0.039291 0.010152 1.01015232
18-Nov-13 872.35 20850.74 0.008555 0.022124 1.02212416
19-Nov-13 887.5 20890.82 0.017367 0.001922 1.00192223
20-Nov-13 895.8 20635.13 0.009352 -0.01224 0.98776065
21-Nov-13 886.45 20229.05 -0.01044 -0.01968 0.98032094
22-Nov-13 874.95 20217.39 -0.01297 -0.00058 0.9994236
25-Nov-13 887.55 20605.08 0.014401 0.019176 1.01917607
26-Nov-13 890.5 20425.02 0.003324 -0.00874 0.99126138
27-Nov-13 920.1 20420.26 0.03324 -0.00023 0.99976695
28-Nov-13 915.4 20534.91 -0.00511 0.005615 1.00561452
29-Nov-13 918.85 20791.93 0.003769 0.012516 1.01251625
2-Dec-13 935.25 20898.01 0.017848 0.005102 1.00510198
3-Dec-13 932.7 20854.92 -0.00273 -0.00206 0.99793808
 4-Dec-13 931.2 20708.71 -0.00161 -0.00701 0.99298918
5-Dec-13 932.75 20957.81 0.001665 0.012029 1.01202876
6-Dec-13 927.4 20996.53 -0.00574 0.001848 1.00184752
9-Dec-13 930.4 21326.42 0.003235 0.015712 1.01571164
10-Dec-13 949.55 21255.26 0.020583 -0.00334 0.99666329
11-Dec-13 940.25 21171.41 -0.00979 -0.00394 0.99605509
12-Dec-13 930.7 20925.61 -0.01016 -0.01161 0.98839
13-Dec-13 920.7 20715.58 -0.01074 -0.01004 0.98996302
16-Dec-13 913.8 20659.52 -0.00749 -0.00271 0.99729382
17-Dec-13 925.05 20612.14 0.012311 -0.00229 0.99770663
18-Dec-13 945.2 20859.86 0.021783 0.012018 1.01201816
19-Dec-13 958.7 20708.62 0.014283 -0.00725 0.99274971
20-Dec-13 963.9 21079.72 0.005424 0.01792 1.01792007
23-Dec-13 988.9 21101.03 0.025936 0.001011 1.00101092
24-Dec-13 988.75 21032.71 -0.00015 -0.00324 0.99676224
26-Dec-13 998.75 21074.59 0.010114 0.001991 1.00199118
27-Dec-13 1006.9 21193.58 0.00816 0.005646 1.00564614
30-Dec-13 1022.75 21143.01 0.015741 -0.00239 0.9976139
31-Dec-13 1017.65 21170.68 -0.00499 0.001309 1.00130871
1-Jan-14 1014.4 21140.48 -0.00319 -0.00143 0.9985735
2-Jan-14 1007.9 20888.33 -0.00641 -0.01193 0.98807265
3-Jan-14 993.95 20851.33 -0.01384 -0.00177 0.99822868
6-Jan-14 1034.85 20787.3 0.041149 -0.00307 0.99692921
7-Jan-14 1026.65 20693.24 -0.00792 -0.00452 0.99547512
8-Jan-14 1025 20729.38 -0.00161 0.001746 1.00174646
9-Jan-14 1023.75 20713.37 -0.00122 -0.00077 0.99922767
10-Jan-14 1020.55 20758.49 -0.00313 0.002178 1.0021783
13-Jan-14 1016.25 21134.21 -0.00421 0.0181 1.01809958
14-Jan-14 1006.5 21032.88 -0.00959 -0.00479 0.9952054
15-Jan-14 989.8 21289.49 -0.01659 0.0122 1.01220042
16-Jan-14 1023.65 21265.18 0.034199 -0.00114 0.99885812
17-Jan-14 999.95 21063.62 -0.02315 -0.00948 0.99052159
20-Jan-14 987.15 21205.05 -0.0128 0.006714 1.00671442
21-Jan-14 990.8 21251.12 0.003698 0.002173 1.0021726
22-Jan-14 994.35 21337.67 0.003583 0.004073 1.00407273
23-Jan-14 993.6 21373.66 -0.00075 0.001687 1.00168669
24-Jan-14 968.95 21133.56 -0.02481 -0.01123 0.98876655
27-Jan-14 915.3 20707.45 -0.05537 -0.02016 0.97983728
28-Jan-14 930 20683.51 0.01606 -0.00116 0.99884389
29-Jan-14 933.05 20647.3 0.00328 -0.00175 0.99824933
30-Jan-14 895.9 20498.25 -0.03982 -0.00722 0.99278114
31-Jan-14 917.4 20513.85 0.023998 0.000761 1.00076104
3-Feb-14 852.15 20209.26 -0.07112 -0.01485 0.98515198
4-Feb-14 844.8 20211.93 -0.00863 0.000132 1.00013212
5-Feb-14 845.15 20261.03 0.000414 0.002429 1.00242926
6-Feb-14 841.75 20310.74 -0.00402 0.002453 1.00245348
7-Feb-14 867.65 20376.56 0.030769 0.003241 1.00324065
10-Feb-14 849.1 20334.27 -0.02138 -0.00208 0.99792458
11-Feb-14 857.45 20363.37 0.009834 0.001431 1.00143108
12-Feb-14 842.2 20448.49 -0.01779 0.00418 1.00418005
13-Feb-14 816.7 20193.35 -0.03028 -0.01248 0.9875228
14-Feb-14 834.45 20366.82 0.021734 0.00859 1.00859045
17-Feb-14 848.45 20464.06 0.016778 0.004774 1.00477443
18-Feb-14 871.7 20634.21 0.027403 0.008315 1.00831458
19-Feb-14 868 20722.97 -0.00424 0.004302 1.00430159
20-Feb-14 866.15 20536.64 -0.00213 -0.00899 0.99100853
21-Feb-14 886.2 20700.75 0.023148 0.007991 1.00799108
24-Feb-14 881.95 20811.44 -0.0048 0.005347 1.00534715
25-Feb-14 857.3 20852.47 -0.02795 0.001972 1.00197151
26-Feb-14 857.05 20986.99 -0.00029 0.006451 1.00645103
28-Feb-14 874.05 21120.12 0.019835 0.006343 1.00634345
3-Mar-14 869.2 20946.65 -0.00555 -0.00821 0.99178651
4-Mar-14 890.65 21209.73 0.024678 0.01256 1.01255953
5-Mar-14 894.55 21276.86 0.004379 0.003165 1.00316506
6-Mar-14 908.55 21513.87 0.01565 0.011139 1.01113933
7-Mar-14 940.6 21919.79 0.035276 0.018868 1.01886783
10-Mar-14 971.05 21934.83 0.032373 0.000686 1.00068614
11-Mar-14 936.95 21826.42 -0.03512 -0.00494 0.99505763
12-Mar-14 945.35 21856.22 0.008965 0.001365 1.00136532
13-Mar-14 927.6 21774.61 -0.01878 -0.00373 0.99626605
14-Mar-14 939.9 21809.8 0.01326 0.001616 1.0016161
18-Mar-14 947.25 21832.61 0.00782 0.001046 1.00104586
19-Mar-14 972.05 21832.86 0.026181 1.15E-05 1.00001145
20-Mar-14 948.35 21740.09 -0.02438 -0.00425 0.9957509
21-Mar-14 981.45 21753.75 0.034903 0.000628 1.00062833
22-Mar-14 985.35 21755.32 0.003974 7.22E-05 1.00007217
24-Mar-14 978.75 22055.48 -0.0067 0.013797 1.01379709
25-Mar-14 979.8 22055.21 0.001073 -1.22E-05 0.99998776
26-Mar-14 995.95 22095.3 0.016483 0.001818 1.00181771
27-Mar-14 999.45 22214.37 0.003514 0.005389 1.00538893
28-Mar-14 981.1 22339.97 -0.01836 0.005654 1.005654
31-Mar-14 1035.55 22386.27 0.055499 0.002073 1.00207252
1-Apr-14 1023.5 22446.44 -0.01164 0.002688 1.00268781
2-Apr-14 1028.35 22551.49 0.004739 0.00468 1.00468003
3-Apr-14 1058.3 22509.07 0.029124 -0.00188 0.99811897
4-Apr-14 1066.5 22359.5 0.007748 -0.00664 0.99335512
7-Apr-14 1060 22343.45 -0.00609 -0.00072 0.99928218
9-Apr-14 1062.95 22702.34 0.002783 0.016062 1.01606243
10-Apr-14 1073.6 22715.33 0.010019 0.000572 1.00057219
11-Apr-14 1059.6 22628.96 -0.01304 -0.0038 0.99619772
15-Apr-14 1014.6 22484.93 -0.04247 -0.00636 0.99363515
16-Apr-14 1014.5 22277.23 -9.86E-05 -0.00924 0.9907627
17-Apr-14 1042.9 22628.84 0.027994 0.015783 1.01578338
21-Apr-14 1097.45 22764.83 0.052306 0.00601 1.00600959
 22-Apr-14 1110.8 22758.37 0.012165 -0.00028 0.99971623
23-Apr-14 1115.25 22876.54 0.004006 0.005192 1.00519238
25-Apr-14 1115.7 22688.07 0.000403 -0.00824 0.99176143
28-Apr-14 1116.2 22631.61 0.000448 -0.00249 0.99751147
29-Apr-14 1061.95 22466.19 -0.0486 -0.00731 0.99269075
30-Apr-14 1082.75 22417.8 0.019587 -0.00215 0.9978461
2-May-14 1091.3 22403.89 0.007897 -0.00062 0.99937951
5-May-14 1105.85 22445.12 0.013333 0.00184 1.00184031
6-May-14 1109.95 22508.42 0.003708 0.00282 1.00282021
7-May-14 1097.3 22323.9 -0.0114 -0.0082 0.99180218
8-May-14 1095.5 22344.04 -0.00164 0.000902 1.00090217
9-May-14 1132.55 22994.23 0.03382 0.029099 1.02909903
12-May-14 1161.25 23551 0.025341 0.024213 1.02421347
13-May-14 1153.75 23871.23 -0.00646 0.013597 1.0135973
14-May-14 1169.15 23815.12 0.013348 -0.00235 0.99764947
15-May-14 1152.1 23905.6 -0.01458 0.003799 1.00379927
16-May-14 1176.9 24121.74 0.021526 0.009041 1.0090414
19-May-14 1244.15 24363.05 0.057142 0.010004 1.01000384
20-May-14 1227.25 24376.88 -0.01358 0.000568 1.00056766
21-May-14 1218.3 24298.02 -0.00729 -0.00324 0.99676497
22-May-14 1214 24374.4 -0.00353 0.003143 1.00314347
23-May-14 1263.55 24693.35 0.040815 0.013085 1.01308545
26-May-14 1238.7 24716.88 -0.01967 0.000953 1.00095289
27-May-14 1227.55 24549.51 -0.009 -0.00677 0.99322851
28-May-14 1204.35 24556.09 -0.0189 0.000268 1.00026803
29-May-14 1210.1 24234.15 0.004774 -0.01311 0.98688961
30-May-14 1212.1 24217.34 0.001653 -0.00069 0.99930635
2-Jun-14 1227.55 24684.85 0.012746 0.019305 1.01930476
3-Jun-14 1276.45 24858.59 0.039835 0.007038 1.00703833
4-Jun-14 1273.75 24805.83 -0.00212 -0.00212 0.99787759
5-Jun-14 1293.85 25019.51 0.01578 0.008614 1.0086141
6-Jun-14 1285.75 25396.46 -0.00626 0.015066 1.01506624
9-Jun-14 1303 25580.21 0.013416 0.007235 1.00723526
10-Jun-14 1308.8 25583.69 0.004451 0.000136 1.00013604
11-Jun-14 1289.35 25473.89 -0.01486 -0.00429 0.9957082
12-Jun-14 1300.45 25576.21 0.008609 0.004017 1.00401666
13-Jun-14 1257.85 25228.17 -0.03276 -0.01361 0.98639204
16-Jun-14 1244.5 25190.48 -0.01061 -0.00149 0.99850604
17-Jun-14 1265.2 25521.19 0.016633 0.013128 1.01312837
18-Jun-14 1235.2 25246.25 -0.02371 -0.01077 0.98922699
19-Jun-14 1232.85 25201.8 -0.0019 -0.00176 0.99823934
20-Jun-14 1220.35 25105.51 -0.01014 -0.00382 0.99617924
23-Jun-14 1240.05 25031.32 0.016143 -0.00296 0.99704487
24-Jun-14 1251.55 25368.9 0.009274 0.013486 1.0134863
25-Jun-14 1233.85 25313.74 -0.01414 -0.00217 0.99782568
26-Jun-14 1218.7 25062.67 -0.01228 -0.00992 0.99008167
27-Jun-14 1232.25 25099.92 0.011118 0.001486 1.00148627
30-Jun-14 1237.65 25413.78 0.004382 0.012504 1.01250442
1-Jul-14 1269.2 25516.35 0.025492 0.004036 1.004036
2-Jul-14 1288.6 25841.21 0.015285 0.012731 1.01273144
3-Jul-14 1283.85 25823.75 -0.00369 -0.00068 0.99932434
4-Jul-14 1270.7 25962.06 -0.01024 0.005356 1.00535592
7-Jul-14 1232.9 26100.08 -0.02975 0.005316 1.00531622
8-Jul-14 1185.35 25582.11 -0.03857 -0.01985 0.98015447
9-Jul-14 1191.85 25444.81 0.005484 -0.00537 0.99463297
10-Jul-14 1200.95 25372.75 0.007635 -0.00283 0.99716799
11-Jul-14 1136.9 25024.35 -0.05333 -0.01373 0.98626873
14-Jul-14 1150.25 25006.98 0.011742 -0.00069 0.99930588
15-Jul-14 1179.55 25228.65 0.025473 0.008864 1.00886433
16-Jul-14 1200.7 25549.72 0.017931 0.012726 1.0127264
17-Jul-14 1225.25 25561.16 0.020446 0.000448 1.00044775
18-Jul-14 1215.95 25641.56 -0.00759 0.003145 1.0031454
21-Jul-14 1199.15 25715.17 -0.01382 0.002871 1.00287073
22-Jul-14 1211.05 26025.8 0.009924 0.01208 1.01207964
23-Jul-14 1185.65 26147.33 -0.02097 0.00467 1.0046696
24-Jul-14 1220.8 26271.85 0.029646 0.004762 1.00476225
25-Jul-14 1178.45 26126.75 -0.03469 -0.00552 0.99447698
28-Jul-14 1191.75 25991.23 0.011286 -0.00519 0.99481298
30-Jul-14 1181.15 26087.42 -0.00889 0.003701 1.00370086
31-Jul-14 1179.8 25894.97 -0.00114 -0.00738 0.99262288
1-Aug-14 1173.95 25480.84 -0.00496 -0.01599 0.98400732
4-Aug-14 1182.45 25723.16 0.007241 0.00951 1.00950989
5-Aug-14 1192.4 25908.01 0.008415 0.007186 1.00718613
6-Aug-14 1167.8 25665.27 -0.02063 -0.00937 0.9906307
7-Aug-14 1175.2 25589.01 0.006337 -0.00297 0.99702867
8-Aug-14 1153.2 25329.14 -0.01872 -0.01016 0.98984447
11-Aug-14 1162.25 25519.24 0.007848 0.007505 1.00750519
12-Aug-14 1171.85 25880.77 0.00826 0.014167 1.01416696
13-Aug-14 1173.25 25918.95 0.001195 0.001475 1.00147523
14-Aug-14 1274.75 26103.23 0.086512 0.00711 1.00710986
18-Aug-14 1276.5 26390.96 0.001373 0.011023 1.01102277
19-Aug-14 1285.6 26420.67 0.007129 0.001126 1.00112576
20-Aug-14 1286.7 26314.29 0.000856 -0.00403 0.99597361
21-Aug-14 1274.65 26360.11 -0.00937 0.001741 1.00174126
22-Aug-14 1289.55 26419.55 0.011689 0.002255 1.00225492
25-Aug-14 1237.9 26437.02 -0.04005 0.000661 1.00066125
26-Aug-14 1250.55 26442.81 0.010219 0.000219 1.00021901
27-Aug-14 1253.25 26560.15 0.002159 0.004438 1.0044375
28-Aug-14 1245.95 26638.11 -0.00582 0.002935 1.00293522
1-Sep-14 1320 26867.55 0.059433 0.008613 1.00861322
2-Sep-14 1319.5 27019.39 -0.00038 0.005651 1.00565143
3-Sep-14 1295.1 27139.94 -0.01849 0.004462 1.00446161
4-Sep-14 1280 27085.93 -0.01166 -0.00199 0.99800994
5-Sep-14 1309.65 27026.7 0.023164 -0.00219 0.99781326
 8-Sep-14 1333.3 27319.85 0.018058 0.010847 1.01084668
9-Sep-14 1337.35 27265.32 0.003038 -0.002 0.99800402
10-Sep-14 1338.45 27057.41 0.000823 -0.00763 0.99237456
11-Sep-14 1338.1 26995.87 -0.00026 -0.00227 0.99772558
12-Sep-14 1346.75 27061.04 0.006464 0.002414 1.00241407
15-Sep-14 1334.2 26816.56 -0.00932 -0.00903 0.99096561
16-Sep-14 1274.9 26492.51 -0.04445 -0.01208 0.98791605
17-Sep-14 1314.6 26631.29 0.03114 0.005238 1.00523846
18-Sep-14 1335.75 27112.21 0.016089 0.018058 1.01805846
19-Sep-14 1288.15 27090.42 -0.03564 -0.0008 0.9991963
22-Sep-14 1250.1 27206.74 -0.02954 0.004294 1.00429377
23-Sep-14 1206.85 26775.69 -0.0346 -0.01584 0.9841565
24-Sep-14 1222.4 26744.69 0.012885 -0.00116 0.99884223
25-Sep-14 1185.55 26468.36 -0.03015 -0.01033 0.98966786
26-Sep-14 1220.5 26626.32 0.02948 0.005968 1.00596788
29-Sep-14 1208.25 26597.11 -0.01004 -0.0011 0.99890297
30-Sep-14 1157.7 26630.51 -0.04184 0.001256 1.00125578
1-Oct-14 1175.85 26567.99 0.015678 -0.00235 0.99765232
7-Oct-14 1151.9 26271.97 -0.02037 -0.01114 0.98885802
8-Oct-14 1174.05 26246.79 0.019229 -0.00096 0.99904156
9-Oct-14 1213.8 26637.28 0.033857 0.014878 1.01487763
10-Oct-14 1142.55 26297.38 -0.0587 -0.01276 0.98723969
13-Oct-14 1140.35 26384.07 -0.00193 0.003297 1.00329653
14-Oct-14 1143.85 26349.33 0.003069 -0.00132 0.9986833
16-Oct-14 1094.2 25999.34 -0.04341 -0.01328 0.98671731
17-Oct-14 1131.15 26108.53 0.033769 0.0042 1.00419972
20-Oct-14 1143.4 26429.85 0.01083 0.012307 1.01230709
21-Oct-14 1175.65 26575.65 0.028205 0.005516 1.00551649
22-Oct-14 1199.1 26787.23 0.019946 0.007961 1.00796142
23-Oct-14 1205.1 26851.05 0.005004 0.002382 1.00238248
27-Oct-14 1234.7 26752.9 0.024562 -0.00366 0.99634465
28-Oct-14 1208.95 26880.82 -0.02086 0.004782 1.00478154
29-Oct-14 1248.75 27098.17 0.032921 0.008086 1.00808569
30-Oct-14 1247.7 27346.33 -0.00084 0.009158 1.00915781
31-Oct-14 1261.6 27865.83 0.01114 0.018997 1.01899706
3-Nov-14 1251.65 27860.38 -0.00789 -0.0002 0.99980442
5-Nov-14 1228.85 27915.88 -0.01822 0.001992 1.00199208
7-Nov-14 1214.4 27868.63 -0.01176 -0.00169 0.99830741
10-Nov-14 1232.15 27874.73 0.014616 0.000219 1.00021888
11-Nov-14 1245.3 27910.06 0.010672 0.001267 1.00126746
12-Nov-14 1224.55 28008.9 -0.01666 0.003541 1.00354138
13-Nov-14 1204.1 27940.64 -0.0167 -0.00244 0.99756292
14-Nov-14 1238.6 28046.66 0.028652 0.003794 1.00379447
17-Nov-14 1235.95 28177.88 -0.00214 0.004679 1.00467863
18-Nov-14 1243.85 28163.29 0.006392 -0.00052 0.99948222
19-Nov-14 1209.65 28032.85 -0.0275 -0.00463 0.99536844
20-Nov-14 1209.15 28067.56 -0.00041 0.001238 1.00123819
21-Nov-14 1189.1 28334.63 -0.01658 0.009515 1.00951526
24-Nov-14 1221.7 28499.54 0.027416 0.00582 1.00582009
25-Nov-14 1189.6 28338.05 -0.02627 -0.00567 0.99433359
26-Nov-14 1191.9 28386.19 0.001933 0.001699 1.00169878
27-Nov-14 1195.05 28438.91 0.002643 0.001857 1.00185724
28-Nov-14 1202.75 28693.99 0.006443 0.008969 1.0089694
1-Dec-14 1170.85 28559.62 -0.02652 -0.00468 0.99531714
2-Dec-14 1176.8 28444.01 0.005082 -0.00405 0.99595198
3-Dec-14 1169.95 28442.71 -0.00582 -4.57E-05 0.9999543
4-Dec-14 1168.6 28562.82 -0.00115 0.004223 1.00422287
5-Dec-14 1162.6 28458.1 -0.00513 -0.00367 0.9963337
8-Dec-14 1133 28119.4 -0.02546 -0.0119 0.98809829
9-Dec-14 1108.05 27797.01 -0.02202 -0.01147 0.98853496
10-Dec-14 1119.75 27831.1 0.010559 0.001226 1.00122639
11-Dec-14 1115.65 27602.01 -0.00366 -0.00823 0.99176856
12-Dec-14 1107.6 27350.68 -0.00722 -0.00911 0.9908945
15-Dec-14 1091.6 27319.56 -0.01445 -0.00114 0.99886219
16-Dec-14 1030.45 26781.44 -0.05602 -0.0197 0.98030276
17-Dec-14 1026.35 26710.13 -0.00398 -0.00266 0.99733734
18-Dec-14 1039.85 27126.57 0.013153 0.015591 1.01559109
19-Dec-14 1057 27371.84 0.016493 0.009042 1.00904169
22-Dec-14 1071.1 27701.79 0.01334 0.012054 1.01205436
23-Dec-14 1042.2 27506.46 -0.02698 -0.00705 0.99294883
24-Dec-14 1033.6 27208.61 -0.00825 -0.01083 0.98917163
26-Dec-14 1046.7 27241.78 0.012674 0.001219 1.0012191
29-Dec-14 1070.35 27395.73 0.022595 0.005651 1.00565125
30-Dec-14 1045.15 27403.54 -0.02354 0.000285 1.00028508
31-Dec-14 1047.5 27499.42 0.002248 0.003499 1.00349882
1-Jan-15 1065.2 27507.54 0.016897 0.000295 1.00029528
2-Jan-15 1069.8 27887.9 0.004318 0.013827 1.01382748
5-Jan-15 1066.95 27842.32 -0.00266 -0.00163 0.9983656
6-Jan-15 1027.3 26987.46 -0.03716 -0.0307 0.96929638
7-Jan-15 1013.1 26908.82 -0.01382 -0.00291 0.99708605
8-Jan-15 1020.1 27274.71 0.006909 0.013597 1.0135974
9-Jan-15 1009.95 27458.38 -0.00995 0.006734 1.00673408
12-Jan-15 1002.4 27585.27 -0.00748 0.004621 1.00462118
13-Jan-15 992.35 27425.73 -0.01003 -0.00578 0.99421648
14-Jan-15 967.75 27346.82 -0.02479 -0.00288 0.99712277
15-Jan-15 969.05 28075.55 0.001343 0.026648 1.02664771
16-Jan-15 978.6 28121.89 0.009855 0.001651 1.00165055
19-Jan-15 976.4 28262.01 -0.00225 0.004983 1.0049826
20-Jan-15 1005.4 28784.67 0.029701 0.018493 1.01849338
21-Jan-15 999.7 28888.86 -0.00567 0.00362 1.00361964
22-Jan-15 993.4 29006.02 -0.0063 0.004056 1.00405554
23-Jan-15 1012.8 29278.84 0.019529 0.009406 1.00940563
27-Jan-15 1016.2 29571.04 0.003357 0.00998 1.0099799
28-Jan-15 992.75 29559.18 -0.02308 -0.0004 0.99959893
 29-Jan-15 993.3 29681.77 0.000554 0.004147 1.00414727
30-Jan-15 977.3 29182.95 -0.01611 -0.01681 0.9831944
2-Feb-15 998.15 29122.27 0.021334 -0.00208 0.9979207
3-Feb-15 984.6 29000.14 -0.01358 -0.00419 0.9958063
4-Feb-15 993.55 28883.11 0.00909 -0.00404 0.9959645
5-Feb-15 978.35 28850.97 -0.0153 -0.00111 0.99888724
6-Feb-15 961.35 28717.91 -0.01738 -0.00461 0.99538802
9-Feb-15 936.6 28227.39 -0.02575 -0.01708 0.98291937
10-Feb-15 938.05 28355.62 0.001548 0.004543 1.00454275
11-Feb-15 978 28533.97 0.042588 0.00629 1.00628976
12-Feb-15 971.65 28805.1 -0.00649 0.009502 1.00950201
13-Feb-15 989.75 29094.93 0.018628 0.010062 1.01006176
16-Feb-15 988.95 29135.88 -0.00081 0.001407 1.00140746
18-Feb-15 972.8 29320.26 -0.01633 0.006328 1.00632828
19-Feb-15 1036.1 29462.27 0.06507 0.004843 1.00484341
20-Feb-15 1025.35 29231.41 -0.01038 -0.00784 0.99216422
23-Feb-15 996.45 28975.11 -0.02819 -0.00877 0.99123203
24-Feb-15 1019.7 29004.66 0.023333 0.00102 1.00101984
25-Feb-15 1002.1 29007.99 -0.01726 0.000115 1.00011481
26-Feb-15 993.25 28746.65 -0.00883 -0.00901 0.99099076
27-Feb-15 1009.1 29220.12 0.015958 0.01647 1.01647044
28-Feb-15 1010.85 29361.5 0.001734 0.004838 1.00483845
2-Mar-15 1007.15 29459.14 -0.00366 0.003325 1.00332544
3-Mar-15 1000.45 29593.73 -0.00665 0.004569 1.0045687
4-Mar-15 992.5 29380.73 -0.00795 -0.0072 0.99280253
5-Mar-15 991.95 29448.95 -0.00055 0.002322 1.00232193
9-Mar-15 959.75 28844.78 -0.03246 -0.02052 0.97948416
10-Mar-15 944.85 28709.87 -0.01552 -0.00468 0.9953229
11-Mar-15 930.3 28659.17 -0.0154 -0.00177 0.99823406
12-Mar-15 952.55 28930.41 0.023917 0.009464 1.00946434
13-Mar-15 941.85 28503.3 -0.01123 -0.01476 0.98523664
16-Mar-15 920.5 28437.71 -0.02267 -0.0023 0.99769886
17-Mar-15 936.7 28736.38 0.017599 0.010503 1.0105026
18-Mar-15 939.65 28622.12 0.003149 -0.00398 0.99602386
19-Mar-15 949.6 28469.67 0.010589 -0.00533 0.9946737
20-Mar-15 921.7 28261.08 -0.02938 -0.00733 0.99267326
23-Mar-15 918.6 28192.02 -0.00336 -0.00244 0.99755636
24-Mar-15 905.4 28161.72 -0.01437 -0.00107 0.99892523
25-Mar-15 908 28111.83 0.002872 -0.00177 0.99822845
26-Mar-15 883.85 27457.58 -0.0266 -0.02327 0.97672688
27-Mar-15 912.55 27458.64 0.032472 3.86E-05 1.00003861
30-Mar-15 915.55 27975.86 0.003287 0.018836 1.01883633
31-Mar-15 907.65 27957.49 -0.00863 -0.00066 0.99934336
1-Apr-15 912.15 28260.14 0.004958 0.010825 1.01082536
6-Apr-15 900.3 28504.46 -0.01299 0.008645 1.00864539
7-Apr-15 937.95 28516.59 0.041819 0.000426 1.00042555
8-Apr-15 933.45 28707.75 -0.0048 0.006703 1.00670347
 9-Apr-15 952.85 28885.21 0.020783 0.006182 1.00618161
10-Apr-15 951.85 28879.38 -0.00105 -0.0002 0.99979817
13-Apr-15 941.95 29044.44 -0.0104 0.005715 1.0057155
15-Apr-15 930 28799.69 -0.01269 -0.00843 0.99157326
16-Apr-15 939.45 28666.04 0.010161 -0.00464 0.99535933
17-Apr-15 957.2 28442.1 0.018894 -0.00781 0.99218797
20-Apr-15 962.9 27886.21 0.005955 -0.01954 0.98045538
21-Apr-15 952.95 27676.04 -0.01033 -0.00754 0.9924633
22-Apr-15 960.55 27890.13 0.007975 0.007736 1.00773557
23-Apr-15 985.55 27735.02 0.026027 -0.00556 0.99443853
24-Apr-15 957.05 27437.94 -0.02892 -0.01071 0.98928863
27-Apr-15 938 27176.99 -0.0199 -0.00951 0.99048945
28-Apr-15 944.95 27396.38 0.007409 0.008073 1.00807264
29-Apr-15 957.75 27225.93 0.013546 -0.00622 0.99377838
30-Apr-15 932.35 27011.31 -0.02652 -0.00788 0.99211707
4-May-15 939.65 27490.59 0.00783 0.017744 1.01774368
5-May-15 973.1 27440.14 0.035598 -0.00184 0.99816483
6-May-15 928.5 26717.37 -0.04583 -0.02634 0.97366012
7-May-15 887.6 26599.11 -0.04405 -0.00443 0.99557367
8-May-15 890.6 27105.39 0.00338 0.019034 1.01903372
11-May-15 903.6 27507.3 0.014597 0.014828 1.01482768
12-May-15 880.3 26877.48 -0.02579 -0.0229 0.97710353
13-May-15 887.7 27251.1 0.008406 0.013901 1.01390086
14-May-15 905.1 27206.06 0.019601 -0.00165 0.99834722
15-May-15 875.45 27324 -0.03276 0.004335 1.00433506
18-May-15 910.35 27687.3 0.039865 0.013296 1.013296
19-May-15 922.25 27645.53 0.013072 -0.00151 0.99849137
20-May-15 921.5 27837.21 -0.00081 0.006933 1.00693349
21-May-15 923.05 27809.35 0.001682 -0.001 0.99899918
22-May-15 920.5 27957.5 -0.00276 0.005327 1.00532734
25-May-15 906 27643.88 -0.01575 -0.01122 0.98878226
26-May-15 912.25 27531.41 0.006898 -0.00407 0.99593147
27-May-15 917.55 27564.66 0.00581 0.001208 1.00120771
28-May-15 913.85 27506.71 -0.00403 -0.0021 0.99789767
29-May-15 915.95 27828.44 0.002298 0.011696 1.01169642
1-Jun-15 910.05 27848.99 -0.00644 0.000738 1.00073845
2-Jun-15 878.75 27188.38 -0.03439 -0.02372 0.97627885
3-Jun-15 877.45 26837.2 -0.00148 -0.01292 0.98708345
4-Jun-15 876.35 26813.42 -0.00125 -0.00089 0.99911392
5-Jun-15 877.1 26768.49 0.000856 -0.00168 0.99832435
8-Jun-15 867.6 26523.09 -0.01083 -0.00917 0.9908325
9-Jun-15 877 26481.25 0.010834 -0.00158 0.99842251
10-Jun-15 890.95 26840.5 0.015906 0.013566 1.0135662
11-Jun-15 874.6 26370.98 -0.01835 -0.01749 0.98250703
12-Jun-15 842.65 26425.3 -0.03653 0.00206 1.00205984
15-Jun-15 843.8 26586.55 0.001365 0.006102 1.00610211
16-Jun-15 839.35 26686.51 -0.00527 0.00376 1.0037598
17-Jun-15 867.05 26832.66 0.033002 0.005477 1.00547655
18-Jun-15 882.45 27115.83 0.017761 0.010553 1.01055318
19-Jun-15 904.95 27316.17 0.025497 0.007388 1.0073883
22-Jun-15 905.7 27730.21 0.000829 0.015157 1.01515732
23-Jun-15 909.65 27804.37 0.004361 0.002674 1.00267434
24-Jun-15 893.85 27729.67 -0.01737 -0.00269 0.99731337
25-Jun-15 904.25 27895.97 0.011635 0.005997 1.00599719
26-Jun-15 889.7 27811.84 -0.01609 -0.00302 0.99698415
29-Jun-15 869.2 27645.15 -0.02304 -0.00599 0.99400651
30-Jun-15 872.05 27780.83 0.003279 0.004908 1.00490791
1-Jul-15 891.15 28020.87 0.021902 0.00864 1.00864049
2-Jul-15 886.2 27945.8 -0.00555 -0.00268 0.99732093
3-Jul-15 868.4 28092.79 -0.02009 0.00526 1.00525982
6-Jul-15 880.75 28208.76 0.014222 0.004128 1.00412811
7-Jul-15 876.5 28171.69 -0.00483 -0.00131 0.99868587
8-Jul-15 849.1 27687.72 -0.03126 -0.01718 0.9828207
9-Jul-15 841.15 27573.66 -0.00936 -0.00412 0.99588048
10-Jul-15 831 27661.4 -0.01207 0.003182 1.00318202
13-Jul-15 835.55 27961.19 0.005475 0.010838 1.01083785
14-Jul-15 832.9 27932.9 -0.00317 -0.00101 0.99898824
15-Jul-15 825.35 28198.29 -0.00906 0.009501 1.00950098
16-Jul-15 867.85 28446.12 0.051493 0.008789 1.00878883
17-Jul-15 858.7 28463.31 -0.01054 0.000604 1.0006043
20-Jul-15 852.2 28420.12 -0.00757 -0.00152 0.99848261
21-Jul-15 836.1 28182.14 -0.01889 -0.00837 0.99162635
22-Jul-15 860.25 28504.93 0.028884 0.011454 1.01145371
23-Jul-15 858.2 28370.84 -0.00238 -0.0047 0.9952959
24-Jul-15 845.05 28112.31 -0.01532 -0.00911 0.99088747
27-Jul-15 815.1 27561.38 -0.03544 -0.0196 0.98040254
28-Jul-15 811.15 27459.23 -0.00485 -0.00371 0.99629373
29-Jul-15 812.5 27563.43 0.001664 0.003795 1.00379472
30-Jul-15 847.4 27705.35 0.042954 0.005149 1.00514885
31-Jul-15 837.6 28114.56 -0.01156 0.01477 1.01477007
3-Aug-15 834.1 28187.06 -0.00418 0.002579 1.00257874
4-Aug-15 880.75 28071.93 0.055929 -0.00408 0.9959155
5-Aug-15 886.05 28223.08 0.006018 0.005384 1.00538438
6-Aug-15 901.7 28298.13 0.017663 0.002659 1.00265917
7-Aug-15 922.35 28236.39 0.022901 -0.00218 0.99781823
10-Aug-15 915.35 28101.72 -0.00759 -0.00477 0.99523062
11-Aug-15 896.9 27866.09 -0.02016 -0.00838 0.9916151
12-Aug-15 877.9 27512.26 -0.02118 -0.0127 0.98730249
13-Aug-15 856.6 27549.53 -0.02426 0.001355 1.00135467
14-Aug-15 901.2 28067.31 0.052066 0.018795 1.01879451
17-Aug-15 967.75 27878.27 0.073846 -0.00674 0.99326476
18-Aug-15 988.05 27831.54 0.020976 -0.00168 0.99832378
19-Aug-15 974.35 27931.64 -0.01387 0.003597 1.00359664
20-Aug-15 961.05 27607.82 -0.01365 -0.01159 0.9884067
21-Aug-15 946.35 27366.07 -0.0153 -0.00876 0.99124342
24-Aug-15 864.5 25741.56 -0.08649 -0.05936 0.9406378
25-Aug-15 891.9 26032.38 0.031695 0.011298 1.01129768
26-Aug-15 888.5 25714.66 -0.00381 -0.0122 0.9877952
27-Aug-15 930.5 26231.19 0.047271 0.020087 1.02008699
28-Aug-15 926.65 26392.38 -0.00414 0.006145 1.00614497
31-Aug-15 920.8 26283.09 -0.00631 -0.00414 0.99585903
1-Sep-15 900.85 25696.44 -0.02167 -0.02232 0.97767957
2-Sep-15 892.85 25453.56 -0.00888 -0.00945 0.99054811
3-Sep-15 930.9 25764.78 0.042616 0.012227 1.01222697
4-Sep-15 902.55 25201.9 -0.03045 -0.02185 0.97815312
7-Sep-15 893.9 24893.81 -0.00958 -0.01222 0.98777513
8-Sep-15 943.6 25317.87 0.055599 0.017035 1.01703476
9-Sep-15 981.55 25719.58 0.040218 0.015867 1.01586666
10-Sep-15 975.95 25622.17 -0.00571 -0.00379 0.99621261
11-Sep-15 962.95 25610.21 -0.01332 -0.00047 0.99953322
14-Sep-15 992.6 25856.7 0.030791 0.009625 1.00962468
15-Sep-15 944.85 25705.93 -0.04811 -0.00583 0.99416902
16-Sep-15 949.95 25963.97 0.005398 0.010038 1.01003815
18-Sep-15 942.7 26218.91 -0.00763 0.009819 1.00981899
21-Sep-15 926.75 26192.98 -0.01692 -0.00099 0.99901102
22-Sep-15 911 25651.84 -0.01699 -0.02066 0.97934027
23-Sep-15 874.15 25822.99 -0.04045 0.006672 1.00667204
24-Sep-15 880 25863.5 0.006692 0.001569 1.00156876
28-Sep-15 865.7 25616.84 -0.01625 -0.00954 0.99046301
29-Sep-15 840.2 25778.66 -0.02946 0.006317 1.00631694
30-Sep-15 888.2 26154.83 0.057129 0.014592 1.0145923
1-Oct-15 875.4 26220.95 -0.01441 0.002528 1.00252802
5-Oct-15 909.5 26785.55 0.038954 0.021532 1.0215324
6-Oct-15 903.45 26932.88 -0.00665 0.0055 1.00550035
7-Oct-15 915.1 27035.85 0.012895 0.003823 1.00382321
8-Oct-15 914.05 26845.81 -0.00115 -0.00703 0.99297081
9-Oct-15 910.9 27079.51 -0.00345 0.008705 1.00870527
12-Oct-15 903.05 26904.11 -0.00862 -0.00648 0.99352278
13-Oct-15 917.95 26846.53 0.0165 -0.00214 0.99785981
14-Oct-15 905.7 26779.66 -0.01334 -0.00249 0.99750918
15-Oct-15 912.65 27010.14 0.007674 0.008607 1.00860653
16-Oct-15 899.55 27214.6 -0.01435 0.00757 1.00756975
19-Oct-15 890.4 27364.92 -0.01017 0.005524 1.00552351
20-Oct-15 893.7 27306.83 0.003706 -0.00212 0.99787721
21-Oct-15 905.8 27287.66 0.013539 -0.0007 0.99929798
23-Oct-15 916.95 27470.81 0.01231 0.006712 1.00671183
26-Oct-15 910.8 27361.96 -0.00671 -0.00396 0.99603761
27-Oct-15 911.1 27253.44 0.000329 -0.00397 0.99603391
28-Oct-15 911.75 27039.76 0.000713 -0.00784 0.99215952
29-Oct-15 921.35 26838.14 0.010529 -0.00746 0.99254357
30-Oct-15 911.7 26656.83 -0.01047 -0.00676 0.99324432
 2-Nov-15 895.7 26559.15 -0.01755 -0.00366 0.99633565
3-Nov-15 895.45 26590.59 -0.00028 0.001184 1.00118377
4-Nov-15 891.3 26552.92 -0.00463 -0.00142 0.99858333
5-Nov-15 871.7 26304.2 -0.02199 -0.00937 0.99063305
6-Nov-15 872.2 26265.24 0.000574 -0.00148 0.99851887
9-Nov-15 881.9 26121.4 0.011121 -0.00548 0.99452356
10-Nov-15 873.65 25743.26 -0.00935 -0.01448 0.98552375
11-Nov-15 879.05 25866.95 0.006181 0.004805 1.00480475
13-Nov-15 911.9 25610.53 0.03737 -0.00991 0.99008696
16-Nov-15 907.85 25760.1 -0.00444 0.00584 1.00584018
17-Nov-15 895.7 25864.47 -0.01338 0.004052 1.00405161
18-Nov-15 885.9 25482.52 -0.01094 -0.01477 0.98523264
19-Nov-15 902.25 25841.92 0.018456 0.014104 1.01410379
20-Nov-15 895.5 25868.49 -0.00748 0.001028 1.00102817
23-Nov-15 890.1 25819.34 -0.00603 -0.0019 0.99810001
24-Nov-15 887.9 25775.74 -0.00247 -0.00169 0.99831134
26-Nov-15 891.9 25958.63 0.004505 0.007095 1.00709543
27-Nov-15 871.2 26128.2 -0.02321 0.006532 1.00653232
30-Nov-15 904.35 26145.67 0.038051 0.000669 1.00066863
1-Dec-15 943.35 26169.41 0.043125 0.000908 1.00090799
2-Dec-15 980.7 26117.85 0.039593 -0.00197 0.99802976
3-Dec-15 976.75 25886.62 -0.00403 -0.00885 0.99114667
4-Dec-15 972.05 25638.11 -0.00481 -0.0096 0.99040006
7-Dec-15 974.55 25530.11 0.002572 -0.00421 0.99578752
8-Dec-15 961.9 25310.33 -0.01298 -0.00861 0.99139134
9-Dec-15 942.7 25036.05 -0.01996 -0.01084 0.98916332
10-Dec-15 959.85 25252.32 0.018192 0.008638 1.00863834
11-Dec-15 968.5 25044.43 0.009012 -0.00823 0.99176749
14-Dec-15 1021.95 25150.35 0.055188 0.004229 1.00422928
15-Dec-15 1014 25320.44 -0.00778 0.006763 1.00676293
16-Dec-15 1008.7 25494.37 -0.00523 0.006869 1.00686915
17-Dec-15 1044.5 25803.78 0.035491 0.012136 1.01213641
18-Dec-15 1032.8 25519.22 -0.0112 -0.01103 0.98897216
21-Dec-15 1049.3 25735.9 0.015976 0.008491 1.00849086
22-Dec-15 1038.65 25590.65 -0.01015 -0.00564 0.99435613
23-Dec-15 1051.4 25850.3 0.012276 0.010146 1.01014628
24-Dec-15 1063.5 25838.71 0.011508 -0.00045 0.99955165
28-Dec-15 1029.6 26034.13 -0.03188 0.007563 1.00756307
29-Dec-15 1036.25 26079.48 0.006459 0.001742 1.00174194
30-Dec-15 1027.05 25960.03 -0.00888 -0.00458 0.99541977
31-Dec-15 1032.55 26117.54 0.005355 0.006067 1.0060674
1-Jan-16 1027.95 26160.9 -0.00445 0.00166 1.00166019
4-Jan-16 1047 25623.35 0.018532 -0.02055 0.97945216
5-Jan-16 1083.2 25580.34 0.034575 -0.00168 0.99832145
6-Jan-16 1057.65 25406.33 -0.02359 -0.0068 0.99319751
7-Jan-16 1026.45 24851.83 -0.0295 -0.02183 0.97817473
8-Jan-16 1040.05 24934.33 0.01325 0.00332 1.00331968
 11-Jan-16 1019.55 24825.04 -0.01971 -0.00438 0.99561689
12-Jan-16 1013.5 24682.03 -0.00593 -0.00576 0.99423928
13-Jan-16 1004.65 24854.11 -0.00873 0.006972 1.00697187
14-Jan-16 1002.85 24772.97 -0.00179 -0.00326 0.99673535
15-Jan-16 975.4 24455.04 -0.02737 -0.01283 0.98716625
18-Jan-16 992.45 24188.37 0.01748 -0.0109 0.9890955
19-Jan-16 998.9 24479.84 0.006499 0.01205 1.01205001
20-Jan-16 1019 24062.04 0.020122 -0.01707 0.98293289
21-Jan-16 1028.35 23962.21 0.009176 -0.00415 0.99585114
22-Jan-16 1066.15 24435.66 0.036758 0.019758 1.01975819
25-Jan-16 1107.4 24485.95 0.038691 0.002058 1.00205806
27-Jan-16 1121.65 24492.39 0.012868 0.000263 1.00026301
28-Jan-16 1093.15 24469.57 -0.02541 -0.00093 0.99906828
29-Jan-16 1058.5 24870.69 -0.0317 0.016393 1.01639261
1-Feb-16 1050.8 24824.83 -0.00727 -0.00184 0.99815606
2-Feb-16 1004.2 24539 -0.04435 -0.01151 0.98848612
3-Feb-16 972.65 24223.32 -0.03142 -0.01286 0.98713558
4-Feb-16 1010.5 24338.43 0.038914 0.004752 1.00475203
5-Feb-16 1039.05 24616.97 0.028253 0.011444 1.01144445
8-Feb-16 1049.35 24287.42 0.009913 -0.01339 0.98661289
9-Feb-16 1002.6 24020.98 -0.04455 -0.01097 0.98902971
10-Feb-16 1024.45 23758.9 0.021793 -0.01091 0.98908954
11-Feb-16 1004.1 22951.83 -0.01986 -0.03397 0.96603083
12-Feb-16 1005.55 22986.12 0.001444 0.001494 1.001494
15-Feb-16 1040.5 23554.12 0.034757 0.024711 1.02471056
16-Feb-16 1033.95 23191.97 -0.0063 -0.01538 0.98462477
17-Feb-16 1045.3 23381.87 0.010977 0.008188 1.00818818
18-Feb-16 1056.65 23649.22 0.010858 0.011434 1.01143407
19-Feb-16 1083.8 23709.15 0.025694 0.002534 1.00253412
22-Feb-16 1102.7 23788.79 0.017439 0.003359 1.00335904
23-Feb-16 1124.25 23410.18 0.019543 -0.01592 0.98408452
24-Feb-16 1108.9 23088.93 -0.01365 -0.01372 0.98627734
25-Feb-16 1124.95 22976 0.014474 -0.00489 0.99510891
26-Feb-16 1100.05 23154.3 -0.02213 0.00776 1.00776027
29-Feb-16 1125.15 23002 0.022817 -0.00658 0.99342239
1-Mar-16 1143.75 23779.35 0.016531 0.033795 1.03379489
2-Mar-16 1132.65 24242.98 -0.0097 0.019497 1.01949717
3-Mar-16 1160.2 24606.99 0.024323 0.015015 1.01501507
4-Mar-16 1188.2 24646.48 0.024134 0.001605 1.00160483
8-Mar-16 1185.75 24659.23 -0.00206 0.000517 1.00051732
9-Mar-16 1179.9 24793.96 -0.00493 0.005464 1.00546367
10-Mar-16 1184.05 24623.34 0.003517 -0.00688 0.99311849
11-Mar-16 1183.35 24717.99 -0.00059 0.003844 1.00384391
14-Mar-16 1181.4 24804.28 -0.00165 0.003491 1.00349098
15-Mar-16 1194.25 24551.17 0.010877 -0.0102 0.98979571
16-Mar-16 1197.9 24682.48 0.003056 0.005348 1.00534842
17-Mar-16 1202.3 24677.37 0.003673 -0.00021 0.99979297
18-Mar-16 1211.5 24952.74 0.007652 0.011159 1.01115881
21-Mar-16 1215.1 25285.37 0.002972 0.01333 1.0133304
22-Mar-16 1229.3 25330.49 0.011686 0.001784 1.00178443
23-Mar-16 1247.85 25337.56 0.01509 0.000279 1.00027911
28-Mar-16 1227.7 24966.4 -0.01615 -0.01465 0.98535139
29-Mar-16 1233.15 24900.46 0.004439 -0.00264 0.99735885
30-Mar-16 1273.2 25338.58 0.032478 0.017595 1.01759486
31-Mar-16 1280.55 25341.86 0.005773 0.000129 1.00012945
1-Apr-16 1262.95 25269.64 -0.01374 -0.00285 0.99715017
4-Apr-16 1259.65 25399.65 -0.00261 0.005145 1.00514491
5-Apr-16 1256.6 24883.59 -0.00242 -0.02032 0.9796824
6-Apr-16 1292.05 24900.63 0.028211 0.000685 1.00068479
7-Apr-16 1276.8 24685.42 -0.0118 -0.00864 0.99135725
8-Apr-16 1273.4 24673.84 -0.00266 -0.00047 0.9995309
11-Apr-16 1301.1 25022.16 0.021753 0.014117 1.01411698
12-Apr-16 1298.4 25145.59 -0.00208 0.004933 1.00493283
13-Apr-16 1313.35 25626.75 0.011514 0.019135 1.01913497
18-Apr-16 1332.3 25816.36 0.014429 0.007399 1.00739891
20-Apr-16 1360.7 25844.18 0.021317 0.001078 1.00107761
21-Apr-16 1349.5 25880.38 -0.00823 0.001401 1.0014007
22-Apr-16 1342.9 25838.14 -0.00489 -0.00163 0.99836788
25-Apr-16 1345.65 25678.93 0.002048 -0.00616 0.99383818
26-Apr-16 1365.9 26007.3 0.015048 0.012788 1.01278753
27-Apr-16 1363.85 26064.12 -0.0015 0.002185 1.00218477
28-Apr-16 1369 25603.1 0.003776 -0.01769 0.98231208
29-Apr-16 1371.95 25606.62 0.002155 0.000137 1.00013748
2-May-16 1365.75 25436.97 -0.00452 -0.00663 0.99337476
3-May-16 1356.25 25229.7 -0.00696 -0.00815 0.99185162
4-May-16 1319.25 25101.73 -0.02728 -0.00507 0.9949278
5-May-16 1320.9 25262.21 0.001251 0.006393 1.00639318
6-May-16 1319.7 25228.5 -0.00091 -0.00133 0.9986656
9-May-16 1326.9 25688.86 0.005456 0.018248 1.01824762
10-May-16 1288.2 25772.53 -0.02917 0.003257 1.00325705
11-May-16 1290.95 25597.02 0.002135 -0.00681 0.99319004
12-May-16 1282.75 25790.22 -0.00635 0.007548 1.00754775
13-May-16 1268.9 25489.57 -0.0108 -0.01166 0.98834248
16-May-16 1294.9 25653.23 0.02049 0.006421 1.00642067
17-May-16 1291.65 25773.61 -0.00251 0.004693 1.00469259
18-May-16 1310.35 25704.61 0.014478 -0.00268 0.99732284
19-May-16 1320.25 25399.72 0.007555 -0.01186 0.9881387
20-May-16 1304.5 25301.9 -0.01193 -0.00385 0.99614878
23-May-16 1316.7 25230.36 0.009352 -0.00283 0.99717254
24-May-16 1320.15 25305.47 0.00262 0.002977 1.00297697
25-May-16 1303.4 25881.17 -0.01269 0.02275 1.02275002
26-May-16 1318 26366.68 0.011201 0.018759 1.0187592
27-May-16 1371.75 26653.6 0.040781 0.010882 1.01088192
30-May-16 1370.25 26725.6 -0.00109 0.002701 1.00270132
31-May-16 1391.2 26667.96 0.015289 -0.00216 0.99784327
1-Jun-16 1375.3 26713.93 -0.01143 0.001724 1.00172379
2-Jun-16 1378.65 26843.14 0.002436 0.004837 1.0048368
3-Jun-16 1370.4 26843.03 -0.00598 -4.1E-06 0.9999959
6-Jun-16 1368.8 26777.45 -0.00117 -0.00244 0.99755691
7-Jun-16 1376.85 27009.67 0.005881 0.008672 1.00867222
8-Jun-16 1395.3 27020.66 0.0134 0.000407 1.00040689
9-Jun-16 1416.25 26763.46 0.015015 -0.00952 0.99048136
10-Jun-16 1418.45 26635.75 0.001553 -0.00477 0.9952282
13-Jun-16 1403.35 26396.77 -0.01065 -0.00897 0.99102785
14-Jun-16 1405.15 26395.71 0.001283 -4E-05 0.99995984
15-Jun-16 1400.25 26726.34 -0.00349 0.012526 1.0125259
16-Jun-16 1405.45 26525.46 0.003714 -0.00752 0.99248382
17-Jun-16 1394.1 26625.91 -0.00808 0.003787 1.00378693
20-Jun-16 1404 26866.92 0.007101 0.009052 1.00905171
21-Jun-16 1400.1 26812.78 -0.00278 -0.00202 0.99798488
22-Jun-16 1391.2 26765.65 -0.00636 -0.00176 0.99824226
23-Jun-16 1400.45 27002.22 0.006649 0.008839 1.00883857
24-Jun-16 1382.15 26397.71 -0.01307 -0.02239 0.97761258
27-Jun-16 1387.85 26402.96 0.004124 0.000199 1.00019888
28-Jun-16 1427.3 26524.55 0.028425 0.004605 1.00460517
29-Jun-16 1444.7 26740.39 0.012191 0.008137 1.00813737
30-Jun-16 1464.9 26999.72 0.013982 0.009698 1.00969806
1-Jul-16 1463.9 27144.91 -0.00068 0.005377 1.00537746
4-Jul-16 1473.8 27278.76 0.006763 0.004931 1.00493094
5-Jul-16 1477.05 27166.87 0.002205 -0.0041 0.99589827
7-Jul-16 1463 27201.49 -0.00951 0.001274 1.00127435
8-Jul-16 1474.15 27126.9 0.007621 -0.00274 0.99725787
11-Jul-16 1505.55 27626.69 0.0213 0.018424 1.01842415
12-Jul-16 1541.8 27808.14 0.024078 0.006568 1.00656792
13-Jul-16 1557.95 27815.18 0.010475 0.000253 1.00025316
14-Jul-16 1575.35 27942.11 0.011169 0.004563 1.00456334
15-Jul-16 1629.9 27836.5 0.034627 -0.00378 0.9962204
18-Jul-16 1602.35 27746.66 -0.0169 -0.00323 0.99677258
19-Jul-16 1623.25 27787.62 0.013043 0.001476 1.00147621
20-Jul-16 1618.9 27915.89 -0.00268 0.004616 1.00461608
21-Jul-16 1610.4 27710.52 -0.00525 -0.00736 0.99264326
22-Jul-16 1614.6 27803.24 0.002608 0.003346 1.00334602
25-Jul-16 1627.35 28095.34 0.007897 0.010506 1.01050597
26-Jul-16 1659.4 27976.52 0.019695 -0.00423 0.99577083
27-Jul-16 1738.3 28024.33 0.047547 0.001709 1.00170893
28-Jul-16 1684.95 28208.62 -0.03069 0.006576 1.00657607
29-Jul-16 1673.7 28051.86 -0.00668 -0.00556 0.99444283
1-Aug-16 1688.3 28003.12 0.008723 -0.00174 0.9982625
2-Aug-16 1675.1 27981.71 -0.00782 -0.00076 0.99923544
3-Aug-16 1684.8 27697.51 0.005791 -0.01016 0.98984337
4-Aug-16 1706.2 27714.37 0.012702 0.000609 1.00060872
 5-Aug-16 1738.1 28078.35 0.018697 0.013133 1.01313326
8-Aug-16 1729.45 28182.57 -0.00498 0.003712 1.00371176
9-Aug-16 1706.3 28085.16 -0.01339 -0.00346 0.99654361
10-Aug-16 1708.5 27774.88 0.001289 -0.01105 0.98895217
11-Aug-16 1706.75 27859.6 -0.00102 0.00305 1.00305024
12-Aug-16 1724.75 28152.4 0.010546 0.01051 1.01050984
16-Aug-16 1748.65 28064.61 0.013857 -0.00312 0.99688162
17-Aug-16 1771.95 28005.37 0.013325 -0.00211 0.99788916
18-Aug-16 1779.95 28123.44 0.004515 0.004216 1.00421598
19-Aug-16 1788.6 28077 0.00486 -0.00165 0.99834871
22-Aug-16 1768.3 27985.54 -0.01135 -0.00326 0.99674253
23-Aug-16 1760.3 27990.21 -0.00452 0.000167 1.00016687
24-Aug-16 1758.95 28059.94 -0.00077 0.002491 1.00249123
25-Aug-16 1747.6 27835.91 -0.00645 -0.00798 0.99201602
26-Aug-16 1753.6 27782.25 0.003433 -0.00193 0.99807227
29-Aug-16 1769.85 27902.66 0.009267 0.004334 1.00433406
30-Aug-16 1781.85 28343.01 0.00678 0.015782 1.01578165
31-Aug-16 1755.35 28452.17 -0.01487 0.003851 1.00385139
1-Sep-16 1771.4 28423.48 0.009143 -0.00101 0.99899164
2-Sep-16 1774.55 28532.11 0.001778 0.003822 1.00382184
6-Sep-16 1862.95 28978.02 0.049815 0.015628 1.01562836
7-Sep-16 1850.5 28926.36 -0.00668 -0.00178 0.99821727
8-Sep-16 1848.6 29045.28 -0.00103 0.004111 1.00411113
9-Sep-16 1824.6 28797.25 -0.01298 -0.00854 0.99146057
12-Sep-16 1745.05 28353.54 -0.0436 -0.01541 0.98459193
14-Sep-16 1749.25 28372.23 0.002407 0.000659 1.00065918
15-Sep-16 1754.15 28412.89 0.002801 0.001433 1.00143309
16-Sep-16 1725.2 28599.03 -0.0165 0.006551 1.00655125
19-Sep-16 1769.15 28634.5 0.025475 0.00124 1.00124025
20-Sep-16 1761.25 28523.2 -0.00447 -0.00389 0.99611308
21-Sep-16 1751.95 28507.42 -0.00528 -0.00055 0.99944677
22-Sep-16 1761.15 28773.13 0.005251 0.009321 1.00932073
23-Sep-16 1759.15 28668.22 -0.00114 -0.00365 0.99635389
26-Sep-16 1758.4 28294.28 -0.00043 -0.01304 0.98695629
27-Sep-16 1757.25 28223.7 -0.00065 -0.00249 0.9975055
28-Sep-16 1775.4 28292.81 0.010329 0.002449 1.00244865
29-Sep-16 1680.8 27827.53 -0.05328 -0.01645 0.98355483
30-Sep-16 1731.65 27865.96 0.030253 0.001381 1.00138101
3-Oct-16 1768.05 28243.29 0.02102 0.013541 1.01354089
4-Oct-16 1784.5 28334.55 0.009304 0.003231 1.00323121
5-Oct-16 1788.9 28220.98 0.002466 -0.00401 0.99599182
6-Oct-16 1764.15 28106.21 -0.01384 -0.00407 0.99593317
7-Oct-16 1774.65 28061.14 0.005952 -0.0016 0.99839644
10-Oct-16 1813.35 28082.34 0.021807 0.000755 1.00075549
13-Oct-16 1769.25 27643.11 -0.02432 -0.01564 0.98435921
14-Oct-16 1744.95 27673.6 -0.01373 0.001103 1.00110299
17-Oct-16 1722.1 27529.97 -0.01309 -0.00519 0.99480985
18-Oct-16 1780.75 28050.88 0.034057 0.018922 1.01892156
19-Oct-16 1745.25 27984.37 -0.01994 -0.00237 0.99762895
20-Oct-16 1740.75 28129.84 -0.00258 0.005198 1.00519826
21-Oct-16 1734.95 28077.18 -0.00333 -0.00187 0.99812797
24-Oct-16 1710.15 28179.08 -0.01429 0.003629 1.00362928
25-Oct-16 1707.9 28091.42 -0.00132 -0.00311 0.99688918
26-Oct-16 1669.6 27836.51 -0.02243 -0.00907 0.9909257
27-Oct-16 1635.9 27915.9 -0.02018 0.002852 1.00285201
28-Oct-16 1658.05 27941.51 0.01354 0.000917 1.0009174
30-Oct-16 1659.55 27930.21 0.000905 -0.0004 0.99959558
1-Nov-16 1659.5 27876.61 -3E-05 -0.00192 0.99808093
2-Nov-16 1633.85 27527.22 -0.01546 -0.01253 0.98746655
3-Nov-16 1598.5 27430.28 -0.02164 -0.00352 0.99647839
4-Nov-16 1589.15 27274.15 -0.00585 -0.00569 0.99430811
7-Nov-16 1600.9 27458.99 0.007394 0.006777 1.00677711
8-Nov-16 1654.35 27591.14 0.033387 0.004813 1.00481263
9-Nov-16 1680.15 27252.53 0.015595 -0.01227 0.98772758
10-Nov-16 1758.65 27517.68 0.046722 0.009729 1.00972937
11-Nov-16 1717.4 26818.82 -0.02346 -0.0254 0.97460324
15-Nov-16 1692.15 26304.63 -0.0147 -0.01917 0.98082727
16-Nov-16 1698.45 26298.69 0.003723 -0.00023 0.99977418
17-Nov-16 1656.8 26227.62 -0.02452 -0.0027 0.99729758
18-Nov-16 1690.75 26150.24 0.020491 -0.00295 0.99704968
21-Nov-16 1624.6 25765.14 -0.03912 -0.01473 0.98527356
22-Nov-16 1638.1 25960.78 0.00831 0.007593 1.00759321
23-Nov-16 1650.75 26051.81 0.007722 0.003506 1.00350644
24-Nov-16 1615.75 25860.17 -0.0212 -0.00736 0.99264389
25-Nov-16 1674.25 26316.34 0.036206 0.01764 1.01763987
28-Nov-16 1723.35 26350.17 0.029327 0.001286 1.00128551
29-Nov-16 1702.95 26394.01 -0.01184 0.001664 1.00166375
30-Nov-16 1726.5 26652.81 0.013829 0.009805 1.00980526
1-Dec-16 1675.85 26559.92 -0.02934 -0.00349 0.99651481
2-Dec-16 1656.35 26230.66 -0.01164 -0.0124 0.98760313
5-Dec-16 1649.65 26349.1 -0.00405 0.004515 1.00451533
6-Dec-16 1647.55 26392.76 -0.00127 0.001657 1.00165698
7-Dec-16 1647.35 26236.87 -0.00012 -0.00591 0.99409346
8-Dec-16 1656.45 26694.28 0.005524 0.017434 1.01743386
9-Dec-16 1646.4 26747.18 -0.00607 0.001982 1.0019817
12-Dec-16 1622.55 26515.24 -0.01449 -0.00867 0.99132843
13-Dec-16 1632.15 26697.82 0.005917 0.006886 1.00688585
14-Dec-16 1630.85 26602.84 -0.0008 -0.00356 0.99644241
15-Dec-16 1631.9 26519.07 0.000644 -0.00315 0.99685109
16-Dec-16 1618.25 26489.56 -0.00836 -0.00111 0.99888722
19-Dec-16 1601.95 26374.7 -0.01007 -0.00434 0.99566395
20-Dec-16 1591.05 26307.98 -0.0068 -0.00253 0.9974703
21-Dec-16 1589.1 26242.38 -0.00123 -0.00249 0.99750646
22-Dec-16 1568.75 25979.6 -0.01281 -0.01001 0.98998643
23-Dec-16 1568.65 26040.7 -6.37E-05 0.002352 1.00235185
26-Dec-16 1534.4 25807.1 -0.02183 -0.00897 0.99102943
27-Dec-16 1579.65 26213.44 0.02949 0.015745 1.01574528
28-Dec-16 1584.4 26210.68 0.003007 -0.00011 0.99989471
29-Dec-16 1598.3 26366.15 0.008773 0.005932 1.00593155
30-Dec-16 1624.6 26626.46 0.016455 0.009873 1.00987289
2-Jan-17 1634.25 26595.45 0.00594 -0.00116 0.99883537
3-Jan-17 1645.25 26643.24 0.006731 0.001797 1.00179692
4-Jan-17 163 26633.13 -0.90093 -0.00038 0.99962054
5-Jan-17 175.7 26878.24 0.077914 0.009203 1.0092032
6-Jan-17 175.25 26759.23 -0.00256 -0.00443 0.99557225
9-Jan-17 176.1 26726.55 0.00485 -0.00122 0.99877874
10-Jan-17 178.25 26899.56 0.012209 0.006473 1.00647334
11-Jan-17 187.55 27140.41 0.052174 0.008954 1.00895368
12-Jan-17 188.4 27247.16 0.004532 0.003933 1.00393325
13-Jan-17 188.9 27238.06 0.002654 -0.00033 0.99966602
16-Jan-17 189.3 27288.17 0.002118 0.00184 1.00183971
17-Jan-17 186.7 27235.66 -0.01373 -0.00192 0.99807572
18-Jan-17 190.9 27257.64 0.022496 0.000807 1.00080703
19-Jan-17 192.3 27308.6 0.007334 0.00187 1.00186957
20-Jan-17 186.05 27034.5 -0.0325 -0.01004 0.98996287
23-Jan-17 194.2 27117.34 0.043805 0.003064 1.00306423
24-Jan-17 194 27375.58 -0.00103 0.009523 1.00952306
25-Jan-17 195.6 27708.14 0.008247 0.012148 1.01214805
27-Jan-17 195.35 27882.46 -0.00128 0.006291 1.00629129
30-Jan-17 196.3 27849.56 0.004863 -0.00118 0.99882005
31-Jan-17 198.4 27655.96 0.010698 -0.00695 0.99304836
1-Feb-17 197.25 28141.64 -0.0058 0.017561 1.01756149
2-Feb-17 193.75 28226.61 -0.01774 0.003019 1.00301937
3-Feb-17 191 28240.52 -0.01419 0.000493 1.0004928
6-Feb-17 191.7 28439.28 0.003665 0.007038 1.00703811
7-Feb-17 189.05 28335.16 -0.01382 -0.00366 0.99633887
8-Feb-17 189.5 28289.92 0.00238 -0.0016 0.9984034
9-Feb-17 193.45 28329.7 0.020844 0.001406 1.00140615
10-Feb-17 192.6 28334.25 -0.00439 0.000161 1.00016061
13-Feb-17 187.8 28351.62 -0.02492 0.000613 1.00061304
14-Feb-17 181.75 28339.31 -0.03222 -0.00043 0.99956581
15-Feb-17 183.55 28155.56 0.009904 -0.00648 0.99351607
16-Feb-17 187.3 28301.27 0.02043 0.005175 1.00517518
17-Feb-17 184.95 28468.75 -0.01255 0.005918 1.00591776
20-Feb-17 188.15 28661.58 0.017302 0.006773 1.00677339
21-Feb-17 187.15 28761.59 -0.00531 0.003489 1.00348934
22-Feb-17 185.05 28864.71 -0.01122 0.003585 1.00358534
23-Feb-17 186.45 28892.97 0.007566 0.000979 1.00097905
27-Feb-17 185.3 28812.88 -0.00617 -0.00277 0.99722805
28-Feb-17 186.7 28743.32 0.007555 -0.00241 0.9975858
1-Mar-17 189.7 28984.49 0.016069 0.00839 1.00839047
 2-Mar-17 183.35 28839.79 -0.03347 -0.00499 0.99500767
3-Mar-17 183.85 28832.45 0.002727 -0.00025 0.99974549
6-Mar-17 184.8 29048.19 0.005167 0.007483 1.00748254
7-Mar-17 181.4 28999.56 -0.0184 -0.00167 0.99832589
8-Mar-17 178.05 28901.94 -0.01847 -0.00337 0.99663374
9-Mar-17 176.75 28929.13 -0.0073 0.000941 1.00094077
10-Mar-17 175.95 28946.23 -0.00453 0.000591 1.0005911
14-Mar-17 181.35 29442.63 0.030691 0.017149 1.01714904
15-Mar-17 183.1 29398.11 0.00965 -0.00151 0.99848791
16-Mar-17 192.3 29585.85 0.050246 0.006386 1.00638612
17-Mar-17 191.85 29648.99 -0.00234 0.002134 1.00213413
20-Mar-17 193.5 29518.74 0.0086 -0.00439 0.99560693
21-Mar-17 192.1 29485.45 -0.00724 -0.00113 0.99887224
22-Mar-17 186.6 29167.68 -0.02863 -0.01078 0.98922282
23-Mar-17 186.85 29332.16 0.00134 0.005639 1.00563912
24-Mar-17 186.85 29421.4 0 0.003042 1.00304239
27-Mar-17 179.5 29237.15 -0.03934 -0.00626 0.99373755
28-Mar-17 181.6 29409.52 0.011699 0.005896 1.00589558
29-Mar-17 183.1 29531.43 0.00826 0.004145 1.00414526
30-Mar-17 185.3 29647.42 0.012015 0.003928 1.00392768
31-Mar-17 187.6 29620.5 0.012412 -0.00091 0.999092
3-Apr-17 189.3 29910.22 0.009062 0.009781 1.00978106
5-Apr-17 195.35 29974.24 0.03196 0.00214 1.00214041
6-Apr-17 203.75 29927.34 0.043 -0.00156 0.99843532
7-Apr-17 199.55 29706.61 -0.02061 -0.00738 0.99262447
10-Apr-17 203.8 29575.74 0.021298 -0.00441 0.99559458
11-Apr-17 198.7 29788.35 -0.02502 0.007189 1.00718866
12-Apr-17 196.4 29643.48 -0.01158 -0.00486 0.99513669
13-Apr-17 191.1 29461.45 -0.02699 -0.00614 0.99385936
17-Apr-17 194.4 29413.66 0.017268 -0.00162 0.99837788
18-Apr-17 187.25 29319.1 -0.03678 -0.00321 0.99678517
19-Apr-17 189.75 29336.57 0.013351 0.000596 1.00059586
20-Apr-17 189.55 29422.39 -0.00105 0.002925 1.00292536
21-Apr-17 187.5 29365.3 -0.01082 -0.00194 0.99805964
24-Apr-17 192.55 29655.84 0.026933 0.009894 1.00989399
25-Apr-17 194.6 29943.24 0.010647 0.009691 1.00969118
26-Apr-17 199 30133.35 0.02261 0.006349 1.00634901
27-Apr-17 198.15 30029.74 -0.00427 -0.00344 0.99656162
28-Apr-17 199 29918.4 0.00429 -0.00371 0.99629234
2-May-17 195.8 29921.18 -0.01608 9.29E-05 1.00009292
3-May-17 193.3 29894.8 -0.01277 -0.00088 0.99911835
4-May-17 194.15 30126.21 0.004397 0.007741 1.00774081
5-May-17 189.8 29858.8 -0.02241 -0.00888 0.99112368
8-May-17 191.3 29926.15 0.007903 0.002256 1.00225562
9-May-17 192.55 29933.25 0.006534 0.000237 1.00023725
10-May-17 197.45 30248.17 0.025448 0.010521 1.01052074
11-May-17 194.95 30250.98 -0.01266 9.29E-05 1.0000929
12-May-17 197.25 30188.15 0.011798 -0.00208 0.99792304
15-May-17 201.85 30322.12 0.023321 0.004438 1.00443783
16-May-17 201.65 30582.6 -0.00099 0.00859 1.00859043
17-May-17 206.65 30658.77 0.024795 0.002491 1.00249063
18-May-17 191.4 30434.79 -0.0738 -0.00731 0.99269442
19-May-17 193.55 30464.92 0.011233 0.00099 1.00098999
22-May-17 192.3 30570.97 -0.00646 0.003481 1.00348105
23-May-17 193.35 30365.25 0.00546 -0.00673 0.99327074
24-May-17 189.35 30301.64 -0.02069 -0.00209 0.99790517
25-May-17 192.75 30750.03 0.017956 0.014798 1.01479755
26-May-17 199.15 31028.21 0.033204 0.009046 1.0090465
29-May-17 195.8 31109.28 -0.01682 0.002613 1.00261278
30-May-17 194.95 31159.4 -0.00434 0.001611 1.00161109
31-May-17 194.05 31145.8 -0.00462 -0.00044 0.99956353
1-Jun-17 195.1 31137.59 0.005411 -0.00026 0.9997364
2-Jun-17 194.85 31273.29 -0.00128 0.004358 1.00435808
5-Jun-17 190.5 31309.49 -0.02232 0.001158 1.00115754
6-Jun-17 192.7 31190.56 0.011549 -0.0038 0.99620147
7-Jun-17 195.3 31271.28 0.013492 0.002588 1.00258796
8-Jun-17 199 31213.36 0.018945 -0.00185 0.99814782
9-Jun-17 202.05 31262.06 0.015327 0.00156 1.00156023
12-Jun-17 199.05 31095.7 -0.01485 -0.00532 0.99467853
13-Jun-17 197.7 31103.49 -0.00678 0.000251 1.00025052
14-Jun-17 197.9 31155.91 0.001012 0.001685 1.00168534
15-Jun-17 196.9 31075.73 -0.00505 -0.00257 0.99742649
16-Jun-17 195.05 31056.4 -0.0094 -0.00062 0.99937797
19-Jun-17 199.2 31311.57 0.021277 0.008216 1.00821634
20-Jun-17 199.2 31297.53 0 -0.00045 0.9995516
21-Jun-17 200.1 31283.64 0.004518 -0.00044 0.9995562
22-Jun-17 197.45 31290.74 -0.01324 0.000227 1.00022696
23-Jun-17 195.65 31138.21 -0.00912 -0.00487 0.99512539
27-Jun-17 194.15 30958.25 -0.00767 -0.00578 0.99422061
28-Jun-17 197.55 30834.32 0.017512 -0.004 0.99599687
29-Jun-17 205.15 30857.52 0.038471 0.000752 1.00075241
30-Jun-17 203.25 30921.61 -0.00926 0.002077 1.00207697
3-Jul-17 205.15 31221.62 0.009348 0.009702 1.00970228
4-Jul-17 207.95 31209.79 0.013649 -0.00038 0.9996211
5-Jul-17 212.3 31245.56 0.020918 0.001146 1.00114611
6-Jul-17 212.3 31369.34 0 0.003962 1.00396152
7-Jul-17 216.25 31360.63 0.018606 -0.00028 0.99972234
10-Jul-17 218.4 31715.64 0.009942 0.01132 1.01132024
11-Jul-17 213.7 31747.09 -0.02152 0.000992 1.00099162
12-Jul-17 214.25 31804.82 0.002574 0.001818 1.00181843
13-Jul-17 213.4 32037.38 -0.00397 0.007312 1.0073121
14-Jul-17 214.5 32020.75 0.005155 -0.00052 0.99948092
17-Jul-17 217.4 32074.78 0.01352 0.001687 1.00168734
18-Jul-17 216.05 31710.99 -0.00621 -0.01134 0.98865807
 19-Jul-17 219.5 31955.35 0.015969 0.007706 1.00770585
20-Jul-17 214.7 31904.4 -0.02187 -0.00159 0.99840559
21-Jul-17 214.3 32028.89 -0.00186 0.003902 1.00390197
24-Jul-17 214 32245.87 -0.0014 0.006775 1.00677451
25-Jul-17 215 32228.27 0.004673 -0.00055 0.99945419
26-Jul-17 219.15 32382.46 0.019302 0.004784 1.00478431
27-Jul-17 214.7 32383.3 -0.02031 2.59E-05 1.00002594
28-Jul-17 215.6 32309.88 0.004192 -0.00227 0.99773278
31-Jul-17 221.4 32514.94 0.026902 0.006347 1.00634667
1-Aug-17 222.95 32575.17 0.007001 0.001852 1.00185238
2-Aug-17 219.75 32476.74 -0.01435 -0.00302 0.99697837
3-Aug-17 223.95 32237.88 0.019113 -0.00735 0.9926452
4-Aug-17 228.35 32325.41 0.019647 0.002715 1.00271513
7-Aug-17 228.85 32273.67 0.00219 -0.0016 0.9983994
8-Aug-17 230.85 32014.19 0.008739 -0.00804 0.99196001
9-Aug-17 229.5 31797.84 -0.00585 -0.00676 0.99324206
10-Aug-17 222.4 31531.33 -0.03094 -0.00838 0.99161861
11-Aug-17 223.7 31213.59 0.005845 -0.01008 0.98992304
14-Aug-17 232.55 31449.03 0.039562 0.007543 1.00754287
16-Aug-17 237.9 31770.89 0.023006 0.010234 1.01023434
17-Aug-17 234.5 31795.46 -0.01429 0.000773 1.00077335
18-Aug-17 237.35 31524.68 0.012154 -0.00852 0.99148369
21-Aug-17 233.65 31258.85 -0.01559 -0.00843 0.99156756
22-Aug-17 232 31291.85 -0.00706 0.001056 1.0010557
23-Aug-17 239.6 31568.01 0.032759 0.008825 1.0088253
24-Aug-17 245.95 31596.06 0.026503 0.000889 1.00088856
28-Aug-17 244.65 31750.82 -0.00529 0.004898 1.00489808
29-Aug-17 247.05 31388.39 0.00981 -0.01141 0.98858518
30-Aug-17 258.95 31646.46 0.048168 0.008222 1.00822183
31-Aug-17 254.75 31730.49 -0.01622 0.002655 1.00265527
1-Sep-17 257.1 31892.23 0.009225 0.005097 1.00509731
4-Sep-17 254.85 31702.25 -0.00875 -0.00596 0.99404306
5-Sep-17 256.1 31809.55 0.004905 0.003385 1.00338462
6-Sep-17 262.3 31661.97 0.024209 -0.00464 0.99536051
7-Sep-17 264.15 31662.74 0.007053 2.43E-05 1.00002432
8-Sep-17 262.7 31687.52 -0.00549 0.000783 1.00078262
11-Sep-17 266 31882.16 0.012562 0.006142 1.00614248
12-Sep-17 269.4 32158.66 0.012782 0.008673 1.00867256
13-Sep-17 263.85 32186.41 -0.0206 0.000863 1.00086291
14-Sep-17 265.2 32241.93 0.005117 0.001725 1.00172495
15-Sep-17 266.6 32272.61 0.005279 0.000952 1.00095156
18-Sep-17 262.55 32423.76 -0.01519 0.004684 1.00468354
19-Sep-17 261.7 32402.37 -0.00324 -0.00066 0.9993403
20-Sep-17 259.2 32400.51 -0.00955 -5.74E-05 0.9999426
21-Sep-17 254.5 32370.04 -0.01813 -0.00094 0.99905958
22-Sep-17 246.95 31922.44 -0.02967 -0.01383 0.9861724
25-Sep-17 236.95 31626.63 -0.04049 -0.00927 0.99073348
26-Sep-17 242.3 31599.76 0.022579 -0.00085 0.9991504
27-Sep-17 236.8 31159.81 -0.0227 -0.01392 0.98607743
28-Sep-17 238.9 31282.48 0.008868 0.003937 1.0039368
29-Sep-17 248.35 31283.72 0.039556 3.96E-05 1.00003964
3-Oct-17 249.85 31497.38 0.00604 0.00683 1.00682975
4-Oct-17 247.4 31671.71 -0.00981 0.005535 1.00553475
5-Oct-17 249 31592.03 0.006467 -0.00252 0.99748419
6-Oct-17 257.2 31814.22 0.032932 0.007033 1.0070331
9-Oct-17 257.5 31846.89 0.001166 0.001027 1.0010269
10-Oct-17 259.8 31924.41 0.008932 0.002434 1.00243415
11-Oct-17 256.7 31833.99 -0.01193 -0.00283 0.99716768
12-Oct-17 255.9 32182.22 -0.00312 0.010939 1.01093894
13-Oct-17 253.5 32432.69 -0.00938 0.007783 1.00778287
16-Oct-17 260.6 32633.64 0.028008 0.006196 1.00619591
17-Oct-17 259.75 32609.16 -0.00326 -0.00075 0.99924985
18-Oct-17 258.65 32584.35 -0.00423 -0.00076 0.99923917
19-Oct-17 254.2 32389.96 -0.0172 -0.00597 0.99403425
23-Oct-17 259.65 32506.72 0.02144 0.003605 1.00360482
24-Oct-17 259.25 32607.34 -0.00154 0.003095 1.00309536
25-Oct-17 259.8 33042.5 0.002122 0.013345 1.01334546
26-Oct-17 260.75 33147.13 0.003657 0.003167 1.00316653
27-Oct-17 265.4 33157.22 0.017833 0.000304 1.0003044
30-Oct-17 263.7 33266.16 -0.00641 0.003286 1.00328556
31-Oct-17 257.85 33213.13 -0.02218 -0.00159 0.99840589
1-Nov-17 264.95 33600.27 0.027535 0.011656 1.01165623
2-Nov-17 266.4 33573.22 0.005473 -0.00081 0.99919495
3-Nov-17 266.9 33685.56 0.001877 0.003346 1.00334612
6-Nov-17 267.45 33731.19 0.002061 0.001355 1.00135459
7-Nov-17 263.75 33370.76 -0.01383 -0.01069 0.98931464
8-Nov-17 261.7 33218.81 -0.00777 -0.00455 0.99544661
9-Nov-17 263.85 33250.93 0.008216 0.000967 1.00096692
10-Nov-17 269.05 33314.56 0.019708 0.001914 1.00191363
13-Nov-17 264.2 33033.56 -0.01803 -0.00843 0.99156525
14-Nov-17 266.1 32941.87 0.007192 -0.00278 0.99722434
15-Nov-17 255.65 32760.44 -0.03927 -0.00551 0.99449242
16-Nov-17 258.8 33106.82 0.012322 0.010573 1.01057312
17-Nov-17 266.55 33342.8 0.029946 0.007128 1.00712784
20-Nov-17 266.1 33359.9 -0.00169 0.000513 1.00051285
21-Nov-17 268.2 33478.35 0.007892 0.003551 1.00355067
22-Nov-17 268.2 33561.55 0 0.002485 1.00248519
23-Nov-17 267.05 33588.08 -0.00429 0.00079 1.00079049
24-Nov-17 265.2 33679.24 -0.00693 0.002714 1.00271406
27-Nov-17 258.9 33724.44 -0.02376 0.001342 1.00134207
28-Nov-17 256.3 33618.59 -0.01004 -0.00314 0.99686133
29-Nov-17 255.4 33602.76 -0.00351 -0.00047 0.99952913
30-Nov-17 254.5 33149.35 -0.00352 -0.01349 0.98650676
1-Dec-17 251.9 32832.94 -0.01022 -0.00954 0.99045502
 4-Dec-17 252.05 32869.72 0.000595 0.00112 1.00112022
5-Dec-17 248.65 32802.44 -0.01349 -0.00205 0.99795313
6-Dec-17 242.45 32597.18 -0.02493 -0.00626 0.99374254
7-Dec-17 250.15 32949.21 0.031759 0.010799 1.0107994
8-Dec-17 252.5 33250.3 0.009394 0.009138 1.009138
11-Dec-17 251.05 33455.79 -0.00574 0.00618 1.00618009
12-Dec-17 250.3 33227.99 -0.00299 -0.00681 0.99319101
13-Dec-17 243.6 33053.04 -0.02677 -0.00527 0.99473486
14-Dec-17 242.65 33246.7 -0.0039 0.005859 1.00585907
15-Dec-17 251.25 33462.97 0.035442 0.006505 1.00650501
18-Dec-17 254.15 33601.68 0.011542 0.004145 1.00414518
19-Dec-17 257 33836.74 0.011214 0.006995 1.00699548
20-Dec-17 262.6 33777.38 0.02179 -0.00175 0.99824569
21-Dec-17 264.9 33756.28 0.008759 -0.00062 0.99937532
22-Dec-17 264.3 33940.3 -0.00227 0.005451 1.00545143
26-Dec-17 267.45 34010.61 0.011918 0.002072 1.00207158
27-Dec-17 265.6 33911.81 -0.00692 -0.0029 0.99709502
28-Dec-17 271.25 33848.03 0.021273 -0.00188 0.99811924
29-Dec-17 269.7 34056.83 -0.00571 0.006169 1.00616875
1-Jan-18 265.8 33812.75 -0.01446 -0.00717 0.99283316
2-Jan-18 264.4 33812.26 -0.00527 -1.45E-05 0.99998551
3-Jan-18 268.2 33793.38 0.014372 -0.00056 0.99944162
4-Jan-18 276.9 33969.64 0.032438 0.005216 1.00521581
5-Jan-18 285.5 34153.85 0.031058 0.005423 1.00542278
8-Jan-18 285.9 34352.79 0.001401 0.005825 1.00582482
9-Jan-18 283.1 34443.19 -0.00979 0.002632 1.00263152
10-Jan-18 283.4 34433.07 0.00106 -0.00029 0.99970618
11-Jan-18 283.15 34503.49 -0.00088 0.002045 1.00204513
12-Jan-18 285.95 34592.39 0.009889 0.002577 1.00257655
15-Jan-18 285.15 34843.51 -0.0028 0.007259 1.0072594
16-Jan-18 281.4 34771.05 -0.01315 -0.00208 0.99792042
17-Jan-18 283.95 35081.82 0.009062 0.008938 1.00893761
18-Jan-18 279.15 35260.29 -0.0169 0.005087 1.00508725
19-Jan-18 282.25 35511.58 0.011105 0.007127 1.00712671
22-Jan-18 278.8 35798.01 -0.01222 0.008066 1.00806582
23-Jan-18 293.55 36139.98 0.052905 0.009553 1.00955277
24-Jan-18 288.6 36161.64 -0.01686 0.000599 1.00059934
25-Jan-18 290.75 36050.44 0.00745 -0.00308 0.99692492
29-Jan-18 293.65 36283.25 0.009974 0.006458 1.0064579
30-Jan-18 289.6 36033.73 -0.01379 -0.00688 0.993123
31-Jan-18 290.15 35965.02 0.001899 -0.00191 0.99809318
1-Feb-18 302.2 35906.66 0.04153 -0.00162 0.99837731
2-Feb-18 298.65 35066.75 -0.01175 -0.02339 0.97660852
5-Feb-18 291.35 34757.16 -0.02444 -0.00883 0.99117141
6-Feb-18 283.4 34195.94 -0.02729 -0.01615 0.98385311
7-Feb-18 290.05 34082.71 0.023465 -0.00331 0.99668879
8-Feb-18 304.65 34413.16 0.050336 0.009696 1.00969553
 9-Feb-18 309.1 34005.76 0.014607 -0.01184 0.98816151
12-Feb-18 310.65 34300.47 0.005015 0.008666 1.00866647
14-Feb-18 309.1 34155.95 -0.00499 -0.00421 0.99578665
15-Feb-18 307.5 34297.47 -0.00518 0.004143 1.00414335
16-Feb-18 311.7 34010.76 0.013659 -0.00836 0.99164049
19-Feb-18 302.45 33774.66 -0.02968 -0.00694 0.99305808
20-Feb-18 304.7 33703.59 0.007439 -0.0021 0.99789576
21-Feb-18 297.75 33844.86 -0.02281 0.004192 1.00419154
22-Feb-18 297.8 33819.5 0.000168 -0.00075 0.9992507
23-Feb-18 307.25 34142.15 0.031733 0.00954 1.00954035
26-Feb-18 316 34445.75 0.028478 0.008892 1.00889223
27-Feb-18 318 34346.39 0.006329 -0.00288 0.99711546
28-Feb-18 312.1 34184.04 -0.01855 -0.00473 0.99527316
1-Mar-18 305.5 34046.94 -0.02115 -0.00401 0.99598936
5-Mar-18 291.2 33746.78 -0.04681 -0.00882 0.99118394
6-Mar-18 293.65 33317.2 0.008413 -0.01273 0.98727049
7-Mar-18 289.6 33033.09 -0.01379 -0.00853 0.99147257
8-Mar-18 289.35 33351.57 -0.00086 0.009641 1.00964124
9-Mar-18 291.2 33307.14 0.006394 -0.00133 0.99866783
12-Mar-18 297.95 33917.94 0.02318 0.018338 1.01833841
1.185103
15.62%
7.64%

17.10%
 2016 2017
Short term debt 2342.84 4880.65
Long term debt 35468.64 32415.76
Total debt 37811.48 37296.41
Average debt (2016-2017) 37553.945
Additional debt 8395.52
Total debt after considering additional debt 45949.465
Share price(Rs.) 300
No. of Shares outstanding(in crores) 241.72

Market value of equity 72516

Total capital 118465.465

weight of debt 39%

weight of equity 61%
Tax rate 30%

All values are in crores unless mentioned otherwise

After tax cost of debt 7.57%

cost of equity 17.10%
WACC 13.40%
 Income Statement
2017 2018 2019 2020 2021
Capacities
Steel 5,000,000 5,000,000
Pellets 4,000,000 4,000,000
Lime 216000 216000
Capacity utilization
Steel 70% 71.4%
Pellets 70% 72.2%
Lime 70% 71.2%
Per Unit Price of each
Steel 38,500 37,761
Pellets 6,200 6,085
Lime 4,500 5,000
Revenues
Steel 13,475 13,474
Pellets 1,736 1,757
Lime 68 77

Total Revenues 15,279 15,308

EXPENDITURES
Increase/Decrease in Stock 16 16
Raw Materials Consumed 7,476 7,490
Power & Fuel Cost 1,128 1,130
Employee Cost 335 336
Other Manufacturing Expenses 1,242 1,244
General and Administration Expenses 56 56
Selling and Distribution Expenses 545 546
Miscellaneous Expenses 1,133 1,135
Less: Pre-operative Expenses Capitalised - -
Total Expenditure 11,931 11,953

EBITDA 3,348 3,355

Depreciation - - - (909.93) (888.77)
EBIT 0 0 0 4258.23226 4243.36299
Interest -951.36436 -951.36436 -951.36436 -951.36436 -951.36436
PBT -951.36436 -951.36436 -951.36436 5745.24089 5757.82753
Taxes 0 0 0 -1723.5723 -1727.3483
PAT -951.36436 -951.36436 -951.36436 4021.66862 4030.47927

Estimating Cash Flows

NOPAT 0 0 0 2980.76258 2970.35409
Capital Payments towards PPE -5000 -5000 -5000 -561.06874 -548.01975
Add : Depreciation 0 0 0 909.929633 888.767042
Less : Change in WC 0 0 0 706.266646 1.32746676
Incremental Cash Flow -5000 -5000 -5000 4035.89012 3312.42885
Income Statement
2022 2023 2024 2025 2026 2027 2028 2029

5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
216000 216000 216000 216000 216000 216000 216000 216000

72.8% 72.6% 73.7% 75.0% 76.1% 77.1% 78.8% 79.2%

73.8% 73.4% 73.2% 74.8% 75.4% 76.4% 77.1% 77.6%
71.3% 72.8% 74.2% 75.2% 75.6% 75.4% 75.3% 75.0%

45,861 47,584 52,003 50,214 51,061 59,216 55,820 58,578

6,371 5,961 5,855 5,907 6,097 6,506 6,838 7,660
5,373 5,952 6,048 6,340 6,659 7,243 7,071 7,517

16,701 17,271 19,163 18,826 19,433 22,841 21,996 23,199

1,882 1,751 1,716 1,768 1,838 1,989 2,110 2,378
83 94 97 103 109 118 115 122

18,665 19,116 20,976 20,697 21,379 24,948 24,221 25,698

20 20 22 22 22 26 25 27
9,133 9,353 10,263 10,127 10,460 12,207 11,851 12,574
1,378 1,412 1,549 1,528 1,579 1,842 1,789 1,898
409 419 460 454 469 547 531 563
1,517 1,553 1,705 1,682 1,737 2,027 1,968 2,088
69 70 77 76 79 92 89 95
666 682 748 738 762 890 864 917
1,384 1,417 1,555 1,535 1,585 1,850 1,796 1,906
- - - - - - - -
14,575 14,927 16,379 16,161 16,694 19,481 18,913 20,067

4,090 4,189 4,597 4,536 4,685 5,467 5,308 5,632

(868.10) (847.91) (828.19) (808.93) (790.11) (771.74) (753.79) (736.26)
4958.46262 5037.10086 5424.84465 5344.49931 5475.22512 6238.94737 6061.60543 6367.91094
-951.36436 -951.36436 -951.36436 -951.364364 -951.36436 -951.364364 -951.364364 -951.364364
7229.3676 7427.0234 8241.9512 8119.78346 8418.86207 9983.05846 9664.27171 10311.945
-2168.8103 -2228.107 -2472.5854 -2435.93504 -2525.6586 -2994.91754 -2899.28151 -3093.5835
5060.55732 5198.91638 5769.36584 5683.84842 5893.20345 6988.14092 6764.9902 7218.36149

Estimating Cash Flows

3470.92383 3525.9706 3797.39126 3741.14952 3832.65758 4367.26316 4243.1238 4457.53766
-535.27424 -522.82516 -510.66561 -498.788855 -487.18833 -475.857596 -464.79039 -453.980577
868.096638 847.906974 828.186868 808.925401 790.111906 771.735963 753.787397 736.256267
155.197989 20.8460405 85.9474767 -12.8845889 31.5427354 164.970115 -33.621281 68.307749
3958.94422 3871.89846 4200.86 4038.40148 4167.1239 4828.11164 4498.49953 4808.1211
 2030 2031 2032 2033 2034 2035 2036 2037

5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
216000 216000 216000 216000 216000 216000 216000 216000

81.5% 83.2% 84.7% 85.5% 85.3% 85.6% 87.7% 88.8%

78.3% 79.0% 80.3% 80.0% 81.0% 83.7% 85.1% 85.8%
76.0% 79.2% 80.4% 82.0% 82.6% 84.9% 85.8% 86.2%

47,275 40,561 44,687 46,324 34,330 38,348 40,042 38,143

8,285 8,794 9,834 9,858 10,394 10,868 11,350 11,477
8,652 8,844 9,368 9,257 9,418 9,640 10,724 11,886

19,260 16,882 18,921 19,793 14,640 16,419 17,557 16,941

2,594 2,780 3,158 3,153 3,367 3,639 3,861 3,938
142 151 163 164 168 177 199 221

21,996 19,813 22,241 23,109 18,175 20,235 21,618 21,099

23 21 23 24 19 21 23 22
10,762 9,694 10,882 11,307 8,893 9,900 10,577 10,324
1,624 1,463 1,642 1,706 1,342 1,494 1,596 1,558
482 434 488 507 398 444 474 463
1,788 1,610 1,807 1,878 1,477 1,644 1,757 1,715
81 73 82 85 67 74 80 78
784 707 793 824 648 722 771 752
1,631 1,469 1,649 1,714 1,348 1,500 1,603 1,565
- - - - - - - -
17,176 15,471 17,367 18,045 14,192 15,800 16,880 16,476

4,820 4,342 4,874 5,064 3,983 4,434 4,737 4,624

(719.13) (702.41) (686.07) (670.12) (654.53) (639.31) (624.44) (609.92)
5539.44583 5044.31635 5560.12881 5734.38802 4637.49894 5073.62689 5361.78744 5233.72623
-951.364364 -951.364364 -951.364364 -951.364364 -951.364364 -951.364364 -951.364364 -951.364364
8689.26157 7732.45292 8796.75017 9177.18106 7014.57317 7917.27441 8523.33277 8296.25597
-2606.77847 -2319.73588 -2639.02505 -2753.15432 -2104.37195 -2375.18232 -2556.99983 -2488.87679
6082.4831 5412.71705 6157.72512 6424.02674 4910.20122 5542.09209 5966.33294 5807.37918

3877.61208 3531.02145 3892.09017 4014.07161 3246.24926 3551.53883 3753.25121 3663.60836

-443.422173 -433.109329 -423.036335 -413.197613 -403.587714 -394.201316 -385.033221 -376.078353
 719.132866 702.407711 686.071539 670.115304 654.530169 639.307504 624.438879 609.916059
-171.138529 -100.911135 112.247567 40.1226645 -228.082403 95.2046227 63.9187745 -23.9489655
3982.18425 3699.4087 4267.37294 4311.11197 3269.10931 3891.84964 4056.57564 3873.4971
 2038 2039 2040 2041 2042 2043 2044 2045

5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
216000 216000 216000 216000 216000 216000 216000 216000

90.6% 91.8% 91.8% 92.7% 94.2% 96.1% 97.2% 98.2%

86.9% 88.6% 87.3% 88.7% 90.9% 91.8% 91.6% 91.0%
88.1% 86.9% 91.1% 92.0% 92.0% 92.6% 95.9% 97.1%

41,825 41,838 51,538 49,460 44,525 43,008 50,841 50,537

12,540 12,605 14,475 15,272 15,146 15,864 14,806 16,082
12,571 13,572 14,368 16,057 16,359 16,408 16,687 19,018

18,952 19,207 23,667 22,920 20,979 20,656 24,703 24,810

4,361 4,466 5,056 5,419 5,504 5,828 5,424 5,855
239 255 283 319 325 328 346 399

23,552 23,927 29,005 28,658 26,808 26,812 30,474 31,064

25 25 31 30 28 28 32 33
11,523 11,707 14,192 14,022 13,117 13,119 14,910 15,199
1,739 1,767 2,142 2,116 1,980 1,980 2,250 2,294
516 525 636 628 588 588 668 681
1,914 1,944 2,357 2,329 2,179 2,179 2,476 2,524
87 88 107 105 99 99 112 114
840 853 1,034 1,022 956 956 1,087 1,108
1,746 1,774 2,151 2,125 1,988 1,988 2,260 2,303
- - - - - - - -
18,391 18,684 22,649 22,378 20,933 20,936 23,796 24,256

5,161 5,244 6,356 6,280 5,875 5,876 6,678 6,807

(595.73) (581.88) (568.34) (555.12) (542.21) (529.60) (517.29) (505.26)
5756.97788 5825.42019 6924.63171 6835.39847 6417.004862 6405.32053 7195.39175 7312.66016
-951.364364 -951.364364 -951.364364 -951.364364 -951.364364 -951.36436 -951.36436 -951.36436
9371.12939 9535.72431 11761.2132 11609.1831 10798.21734 10800.0696 12404.8465 12663.4448
-2811.33882 -2860.71729 -3528.36396 -3482.75492 -3239.4652 -3240.0209 -3721.4539 -3799.0334
6559.79057 6675.00702 8232.84923 8126.42814 7558.752141 7560.04875 8683.39254 8864.41133

4029.88451 4077.79413 4847.2422 4784.77893 4491.903403 4483.72437 5036.77423 5118.86211

-367.331751 -358.788572 -350.444085 -342.29367 -334.332812 -326.5571 -318.96224 -311.54401
595.731001 581.875852 568.342937 555.124762 542.2140073 529.603523 517.286326 505.255595
113.362997 17.3592287 234.714233 -16.0340664 -85.5296094 0.19535531 169.249988 27.273421
4371.64676 4318.24064 5299.85528 4981.57596 4614.25499 4686.96615 5404.3483 5339.84712
 2046

5,000,000
4,000,000
216000

99.6%
90.1%
99.2%

45,024
15,774
20,554

22,429
5,684
440

28,553

30
13,970
2,108
626
2,320
105
1,018
2,117
-
22,296

6,257
(493.50)
6750.64903
-951.36436
11562.9244
-3468.8773
8094.04706

4725.45432
-304.2983
493.504667
-116.06789
4798.5928

t
t
t
t
t
t
t
t
t
t
Ratios . 2017 2018 2019
Minimum Cash Balance as % of Sales 2% 2% 2%
DSO 26.26 26.26 26.26
Inventory Turnover 3.70 3.70 3.70
DPO 147.97 147.97 147.97

Revenue
Production Expenses
Dep
Total Prodn Cost
SG&A
Total Operating Expenses ₹ 0.00 ₹ 0.00 ₹ 0.00

EBIT ₹ 0.00 ₹ 0.00 ₹ 0.00

NWC Accounts
Cash ₹ 0.00 ₹ 0.00 ₹ 0.00
A/C Receivables ₹ 0.00 ₹ 0.00 ₹ 0.00
Inventory ₹ 0.00 ₹ 0.00 ₹ 0.00
A/C Payable ₹ 0.00 ₹ 0.00 ₹ 0.00

NWC ₹ 0.00 ₹ 0.00 ₹ 0.00

Change in NWC ₹ 0.00 ₹ 0.00 ₹ 0.00
2020 2021 2022 2023 2024 2025 2026 2027
2% 2% 2% 2% 2% 2% 2% 2%
26.26 26.26 26.26 26.26 26.26 26.26 26.26 26.26
3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70
147.97 147.97 147.97 147.97 147.97 147.97 147.97 147.97

₹ 15,279.04 ₹ 15,307.76 ₹ 18,665.24 ₹ 19,116.21 ₹ 20,975.56 ₹ 20,696.82 ₹ 21,379.20 ₹ 24,948.09

₹ 10,196.67 ₹ 10,215.83 ₹ 12,456.49 ₹ 12,757.45 ₹ 13,998.31 ₹ 13,812.29 ₹ 14,267.69 ₹ 16,649.43

₹ 10,196.67 ₹ 10,215.83 ₹ 12,456.49 ₹ 12,757.45 ₹ 13,998.31 ₹ 13,812.29 ₹ 14,267.69 ₹ 16,649.43

₹ 1,734.07 ₹ 1,737.33 ₹ 2,118.38 ₹ 2,169.57 ₹ 2,380.59 ₹ 2,348.95 ₹ 2,426.40 ₹ 2,831.45
₹ 11,930.74 ₹ 11,953.16 ₹ 14,574.87 ₹ 14,927.02 ₹ 16,378.90 ₹ 16,161.25 ₹ 16,694.09 ₹ 19,480.87

₹ 4,258.23 ₹ 4,243.36 ₹ 4,958.46 ₹ 5,037.10 ₹ 5,424.84 ₹ 5,344.50 ₹ 5,475.23 ₹ 6,238.95

₹ 274.62 ₹ 275.13 ₹ 335.48 ₹ 343.58 ₹ 377.00 ₹ 371.99 ₹ 384.26 ₹ 448.40

₹ 1,099.33 ₹ 1,101.40 ₹ 1,342.97 ₹ 1,375.42 ₹ 1,509.20 ₹ 1,489.14 ₹ 1,538.24 ₹ 1,795.02
₹ 2,756.62 ₹ 2,761.80 ₹ 3,367.55 ₹ 3,448.91 ₹ 3,784.37 ₹ 3,734.08 ₹ 3,857.20 ₹ 4,501.09
₹ 4,836.83 ₹ 4,845.92 ₹ 5,908.79 ₹ 6,051.55 ₹ 6,640.16 ₹ 6,551.92 ₹ 6,767.94 ₹ 7,897.73

-₹ 706.27 -₹ 707.59 -₹ 862.79 -₹ 883.64 -₹ 969.59 -₹ 956.70 -₹ 988.24 -₹ 1,153.21

-₹ 706.27 -₹ 1.33 -₹ 155.20 -₹ 20.85 -₹ 85.95 ₹ 12.88 -₹ 31.54 -₹ 164.97
2028 2029 2030 2031 2032 2033 2034
2% 2% 2% 2% 2% 2% 2%
26.26 26.26 26.26 26.26 26.26 26.26 26.26
3.70 3.70 3.70 3.70 3.70 3.70 3.70
147.97 147.97 147.97 147.97 147.97 147.97 147.97

₹ 24,220.74 ₹ 25,698.48 ₹ 21,996.15 ₹ 19,813.08 ₹ 22,241.39 ₹ 23,109.39 ₹ 18,175.16

₹ 16,164.02 ₹ 17,150.21 ₹ 14,679.41 ₹ 13,222.52 ₹ 14,843.08 ₹ 15,422.35 ₹ 12,129.43

₹ 16,164.02 ₹ 17,150.21 ₹ 14,679.41 ₹ 13,222.52 ₹ 14,843.08 ₹ 15,422.35 ₹ 12,129.43

₹ 2,748.90 ₹ 2,916.61 ₹ 2,496.42 ₹ 2,248.66 ₹ 2,524.25 ₹ 2,622.77 ₹ 2,062.76
₹ 18,912.92 ₹ 20,066.82 ₹ 17,175.83 ₹ 15,471.17 ₹ 17,367.34 ₹ 18,045.12 ₹ 14,192.19

₹ 6,061.61 ₹ 6,367.91 ₹ 5,539.45 ₹ 5,044.32 ₹ 5,560.13 ₹ 5,734.39 ₹ 4,637.50

₹ 435.33 ₹ 461.89 ₹ 395.34 ₹ 356.11 ₹ 399.75 ₹ 415.35 ₹ 326.67

₹ 1,742.69 ₹ 1,849.01 ₹ 1,582.63 ₹ 1,425.56 ₹ 1,600.28 ₹ 1,662.73 ₹ 1,307.71
₹ 4,369.86 ₹ 4,636.47 ₹ 3,968.51 ₹ 3,574.64 ₹ 4,012.75 ₹ 4,169.35 ₹ 3,279.13
₹ 7,667.47 ₹ 8,135.28 ₹ 6,963.24 ₹ 6,272.16 ₹ 7,040.88 ₹ 7,315.66 ₹ 5,753.65

-₹ 1,119.59 -₹ 1,187.90 -₹ 1,016.76 -₹ 915.85 -₹ 1,028.10 -₹ 1,068.22 -₹ 840.14

₹ 33.62 -₹ 68.31 ₹ 171.14 ₹ 100.91 -₹ 112.25 -₹ 40.12 ₹ 228.08
2035 2036 2037 2038 2039 2040
2% 2% 2% 2% 2% 2%
26.26 26.26 26.26 26.26 26.26 26.26
3.70 3.70 3.70 3.70 3.70 3.70
147.97 147.97 147.97 147.97 147.97 147.97

₹ 20,234.77 ₹ 21,617.56 ₹ 21,099.46 ₹ 23,551.90 ₹ 23,927.44 ₹ 29,005.14

₹ 13,503.94 ₹ 14,426.76 ₹ 14,081.00 ₹ 15,717.67 ₹ 15,968.29 ₹ 19,356.96

₹ 13,503.94 ₹ 14,426.76 ₹ 14,081.00 ₹ 15,717.67 ₹ 15,968.29 ₹ 19,356.96

₹ 2,296.52 ₹ 2,453.45 ₹ 2,394.65 ₹ 2,672.99 ₹ 2,715.61 ₹ 3,291.89
₹ 15,800.45 ₹ 16,880.21 ₹ 16,475.65 ₹ 18,390.66 ₹ 18,683.90 ₹ 22,648.85

₹ 5,073.63 ₹ 5,361.79 ₹ 5,233.73 ₹ 5,756.98 ₹ 5,825.42 ₹ 6,924.63

₹ 363.69 ₹ 388.54 ₹ 379.23 ₹ 423.31 ₹ 430.06 ₹ 521.32

₹ 1,455.90 ₹ 1,555.39 ₹ 1,518.11 ₹ 1,694.57 ₹ 1,721.59 ₹ 2,086.93
₹ 3,650.72 ₹ 3,900.20 ₹ 3,806.73 ₹ 4,249.19 ₹ 4,316.95 ₹ 5,233.06
₹ 6,405.65 ₹ 6,843.39 ₹ 6,679.38 ₹ 7,455.74 ₹ 7,574.63 ₹ 9,182.05

-₹ 935.34 -₹ 999.26 -₹ 975.31 -₹ 1,088.68 -₹ 1,106.04 -₹ 1,340.75

-₹ 95.20 -₹ 63.92 ₹ 23.95 -₹ 113.36 -₹ 17.36 -₹ 234.71
2041 2042 2043 2044 2045 2046
2% 2% 2% 2% 2% 2%
26.26 26.26 26.26 26.26 26.26 26.26
3.70 3.70 3.70 3.70 3.70 3.70
147.97 147.97 147.97 147.97 147.97 147.97

₹ 28,658.27 ₹ 26,807.96 ₹ 26,812.19 ₹ 30,473.66 ₹ 31,063.68 ₹ 28,552.72

₹ 19,125.47 ₹ 17,890.64 ₹ 17,893.46 ₹ 20,336.99 ₹ 20,730.75 ₹ 19,055.03

₹ 19,125.47 ₹ 17,890.64 ₹ 17,893.46 ₹ 20,336.99 ₹ 20,730.75 ₹ 19,055.03

₹ 3,252.53 ₹ 3,042.53 ₹ 3,043.01 ₹ 3,458.56 ₹ 3,525.53 ₹ 3,240.55
₹ 22,377.99 ₹ 20,933.17 ₹ 20,936.47 ₹ 23,795.56 ₹ 24,256.28 ₹ 22,295.58

₹ 6,835.40 ₹ 6,417.00 ₹ 6,405.32 ₹ 7,195.39 ₹ 7,312.66 ₹ 6,750.65

₹ 515.09 ₹ 481.83 ₹ 481.91 ₹ 547.71 ₹ 558.32 ₹ 513.19

₹ 2,061.97 ₹ 1,928.84 ₹ 1,929.15 ₹ 2,192.59 ₹ 2,235.04 ₹ 2,054.38
₹ 5,170.47 ₹ 4,836.64 ₹ 4,837.41 ₹ 5,498.00 ₹ 5,604.45 ₹ 5,151.43
₹ 9,072.25 ₹ 8,486.50 ₹ 8,487.84 ₹ 9,646.94 ₹ 9,833.72 ₹ 9,038.83

-₹ 1,324.72 -₹ 1,239.19 -₹ 1,239.38 -₹ 1,408.63 -₹ 1,435.90 -₹ 1,319.84

₹ 16.03 ₹ 85.53 -₹ 0.20 -₹ 169.25 -₹ 27.27 ₹ 116.07
 Degree of Leverage
2017 2018 2019 2020 2021 2022 2023 2024
Revenue 0 0 0 15279.04 15307.76 18665.24 19116.21 20975.56
% change in revenue #DIV/0! #DIV/0! #DIV/0! 0.19% 21.93% 2.42% 9.73%
EBIT 0 0 0 4258.232 4243.363 4958.463 5037.101 5424.845
% change in EBIT #DIV/0! #DIV/0! #DIV/0! -0.35% 16.85% 1.59% 7.70%
PBT -951.364 -951.364 -951.364 5745.241 5757.828 7229.368 7427.023 8241.951
% change in PBT 0.00% 0.00% -703.89% 0.22% 25.56% 2.73% 10.97%

Operating Leverage #DIV/0! #DIV/0! #DIV/0! -1.85783 0.768342 0.656401 0.791417

Financial Leverage #DIV/0! #DIV/0! 1.349208 1.356902 1.457986 1.474464 1.519297
Total Leverage #DIV/0! #DIV/0! #DIV/0! -2.52089 1.120231 0.96784 1.202398
verage
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
20696.82 21379.2 24948.09 24220.74 25698.48 21996.15 19813.08 22241.39 23109.39 18175.16
-1.33% 3.30% 16.69% -2.92% 6.10% -14.41% -9.92% 12.26% 3.90% -21.35%
5344.499 5475.225 6238.947 6061.605 6367.911 5539.446 5044.316 5560.129 5734.388 4637.499
-1.48% 2.45% 13.95% -2.84% 5.05% -13.01% -8.94% 10.23% 3.13% -19.13%
8119.783 8418.862 9983.058 9664.272 10311.94 8689.262 7732.453 8796.75 9177.181 7014.573
-1.48% 3.68% 18.58% -3.19% 6.70% -15.74% -11.01% 13.76% 4.32% -23.57%

1.114523 0.741876 0.835588 0.97498 0.828242 0.903045 0.900601 0.834329 0.803074 0.89587
1.519279 1.537628 1.600119 1.594342 1.619361 1.568616 1.532904 1.582113 1.600377 1.512577
1.693271 1.140729 1.33704 1.554452 1.341222 1.416531 1.380535 1.320002 1.285221 1.355072
 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044
20234.77 21617.56 21099.46 23551.9 23927.44 29005.14 28658.27 26807.96 26812.19 30473.66
11.33% 6.83% -2.40% 11.62% 1.59% 21.22% -1.20% -6.46% 0.02% 13.66%
5073.627 5361.787 5233.726 5756.978 5825.42 6924.632 6835.398 6417.005 6405.321 7195.392
9.40% 5.68% -2.39% 10.00% 1.19% 18.87% -1.29% -6.12% -0.18% 12.33%
7917.274 8523.333 8296.256 9371.129 9535.724 11761.21 11609.18 10798.22 10800.07 12404.85
12.87% 7.65% -2.66% 12.96% 1.76% 23.34% -1.29% -6.99% 0.02% 14.86%

0.829895 0.83111 0.996553 0.860146 0.745587 0.889167 1.077541 0.948041 -11.55 0.903237
1.560476 1.589644 1.585153 1.627786 1.636916 1.69846 1.698392 1.68275 1.686109 1.723999
1.295031 1.321169 1.57969 1.400134 1.220463 1.510216 1.830087 1.595317 -19.4746 1.557179
 2045 2046
31063.68 28552.72
1.94% -8.08%
7312.66 6750.649
1.63% -7.69%
12663.44 11562.92
2.08% -8.69%

0.841752 0.950786
1.731715 1.712861
1.457675 1.628565
 Year Cash flows Discouting Rate Discounted Net Cash Flow
1 2017 -5000 1 -5000
2 2018 -5000 0.8818226106 -4409.1130529116
3 2019 -5000 0.7776111165 -3888.055582671
4 2020 4035.890117 0.6857150648 2767.4706529386
5 2021 3312.428852 0.6046790486 2002.9563264656
6 2022 3958.944221 0.5332196572 2110.9868804057
7 2023 3871.898459 0.4702051501 1820.5865962313
8 2024 4200.859996 0.414637533 1741.8342252712
9 2025 4038.401476 0.3656367518 1476.5879978532 IRR
10 2026 4167.123899 0.322426755 1343.5922363992 Terminal value
11 2027 4828.111644 0.2843232028 1372.7441658861 PV of Terminal value
12 2028 4498.49953 0.2507226289 1127.8756284133 NPV
13 2029 4808.121098 0.2210928832 1063.0413562866
14 2030 3982.18425 0.1949647034 776.3853712037
15 2031 3699.408695 0.1719242837 636.0181902389
16 2032 4267.372937 0.1516067207 646.9624169643
17 2033 4311.111967 0.1336902342 576.3535686418
18 2034 3269.109309 0.1178910714 385.3987988444
19 2035 3891.849636 0.1039590123 404.5928442324
20 2036 4056.575643 0.0916734076 371.8801125316
21 2037 3873.497098 0.0808396836 313.1322800224
22 2038 4371.646762 0.0712862609 311.6383514979
23 2039 4318.24064 0.0628618367 271.4525377306
24 2040 5299.855283 0.0554329889 293.7868191287
25 2041 4981.575955 0.048882063 243.5097096335
26 2042 4614.25499 0.0431053084 198.8988843456
27 2043 4686.966146 0.0380112356 178.1573743221
28 2044 5404.348304 0.033519167 181.1492532637
29 2045 5339.847119 0.0295579593 157.8349840343
30 2046 4798.592796 0.0260648769 125.074730363
9602.7336575672
 22%
56333.5819673
1468.32787758
11071.0615351
Terminal growth rate Terminal value
1% 39080.609004
2% 42929.157999
2.5% 45118.204663
3% 47517.706385
3.5% 50159.545489
4% 53082.386695
4.5% 56333.581967
5% 59971.755547
5.5% 64070.37045
6% 68722.740559

Sensitivity Analysis
Terminal Growth Rate & Termin
1% 2% 2.50% 3%
39080.6090040853 42929.158 45118.2 50159.55
11% 16871.5632973266 17058.17146 17164.31 17408.76
12% 13974.3574656614 14118.22883 14200.06 14388.52
13% 11508.2388748877 11619.41772 11682.66 11828.29
14% 9395.6986348031 9481.809178 9530.789 9643.588
15% 7575.0147061544 7641.858278 7679.879 7767.439
 Sensitivity Analysis
al Growth Rate & Terminal values
3.50% 4% 4.50% 5% 5.50% 6%
50159.55 53082.39 56333.58 59971.76 64070.37 68722.74
17408.76 17550.48 17708.12 17884.53 18083.27 18308.85
14388.52 14497.79 14619.33 14755.34 14908.56 15082.48
11828.29 11912.73 12006.65 12111.75 12230.16 12364.56
9643.588 9708.986 9781.731 9863.134 9954.84 10058.94
7767.439 7818.205 7874.673 7937.863 8009.05 8089.854
Balance Sheet

(Indian Rupee .in Crores)

Year End Y201703 Y201603

SOURCES OF FUNDS
Share Capital 301.33 300.90
Share warrants & Outstandings 12.85 -
Reserve 23,783.92 20,109.35
Shareholder's Funds 24,098.10 20,410.25
Secured Loans 14,023.23 14,602.10
Unsecured Loans 15,380.96 16,696.64

Total Debts 29,404.19 31,298.74

Total Liabilities 53,502.29 51,708.99

Fixed Assets 56,038.66 49,387.56

Less: Accumulated Depreciation (5,772.42) (2,827.63)
Less: Impairment of Assets - -
Net FFA 50,266.24 46,559.93
Lease Adjustment A/c - -
Capital Work in Progress 3,027.15 6,439.32
Pre-operative Expenses pending - -
Assets in transit - -
Investments 10,133.23 6,565.37
Current Assets, Loans & Advances
Inventories 9,270.26 6,741.74 3.76 3.63 3.70
Sundry Debtors (Debotrs) 3,948.00 2,510.71
Cash and Bank 1,027.02 598.54 1.96% 1.63% 1.80%
Other Current Assets 820.84 365.13
Loans and Advances 3,948.00 2,510.71 27.56 24.97 26.26
Total Current Assets 17,484.74 13,463.59
Less : Current Liabilities and Provisions
Payables 12,608.76 11,011.32 131.88 164.07 147.97
Current Liabilities 25,947.61 21,693.09
Provisions 132.13 105.67
Total Current Liabilities 26,079.74 21,798.76
Net Current Assets (8,595.00) (8,335.17)
Miscellaneous Expenses not written off - -
Deferred Tax Assets / Liabilities (1,329.33) 479.54
Total Assets 53,502.29 51,708.99
Contingent Liabilities 8,085.71 7,277.28
Cash Flow

Particulars Y201703 Y201603

No of Months 12.00 12.00

Profit Before Tax 513.13 (523.93)
Adjustment 579.63 1,155.39
Changes In working Capital (288.70) (49.13)
Cash Flow after changes in Working Capital 804.06 582.34
Cash From Operating Activities 801.75 566.95
Payment for Property ,Plant & Equipment ,Intangible assets
including capital Advances (1,975.76) (1,953.39) -3.53%
Cash Flow from Investing Activities (628.37) (503.28)
Cash from Financing Activites (148.68) (98.15)
Net Cash Inflow / Outflow 24.70 (34.48)
Opening Cash & Cash Equivalents 46.51 80.99
Cash & Cash Equivalent on Amalgamation / Take over / Merger - -
Cash & Cash Equivalent of Subsidiaries under liquidations - -
Translation adjustment on reserves / op cash balalces frgn subsid - -
Effect of Foreign Exchange Fluctuations - -
Closing Cash & Cash Equivalent 71.20 46.51
 Profit & Loss

Year End Y201703 Y201603

No of Months 12.00 12.00
Gross Sales 56,913.25 40,858.96
Less: Excise 4,623.14 4,152.04
Net Sales 52,290.11 36,706.92
EXPENDITURE :
Increase/Decrease in Stock (1,389.58) 1,083.56

-3.96% -3.74% Raw Materials Consumed 29,344.54 18,916.04

Power & Fuel Cost 4,096.84 3,093.12
Employee Cost 1,167.58 953.29
Other Manufacturing Expenses 4,176.76 3,642.20
General and Administration Expenses 190.91 163.63
Selling and Distribution Expenses 2,077.64 1,422.80
Miscellaneous Expenses 6,326.45 1,517.53
Less: Pre-operative Expenses Capitalised - -
Total Expenditure 45,991.14 30,792.17
PBIDT (Excl OI) 6,298.97 5,914.75
Other Income 5,499.71 772.40
Operating Profit 11,798.68 6,687.15
Interest 3,642.79 3,218.73
PBDT 8,155.89 3,468.42
Depreciation 3,024.61 2,847.24
Profit Before Taxation & Exceptional Items 5,131.28 621.18
Exceptional Income / Expenses - (5,860.45)
Profit Before Tax 5,131.28 (5,239.27)
Provision for Tax 1,554.74 (1,709.60)
PAT 3,576.54 (3,529.67)
Extra items - -
Appropriations 3,569.57 615.50
Dividend(%) 225.00 75.00
EPS 14.88 (147.15)
Adjusted EPS 14.88 (14.71)
6.02% 6.12%
6.07%