Sei sulla pagina 1di 60

EVALUACION ECONOMICA Y FINANCIERA

(En soles)

DATOS GENERALES

Tasa Riesgo Pas


MODELO FINANCIERO TEA
Tasa libre de riesgo USA
MOFI Prima Riesgo Mercado USA
MOFI Impuesto a la Renta (3ra.)
Y FINANCIERA DE Period.Vida Util (5 aos)
IGV
INVERSINES Precio Unitario (S/.)
Tasa de Inflacion Anual

TEM
ENERALES

2.30%
22.93%
3.66%
4.09%
28%
5
18%
25.00
3.00%

1.91%
Number of Average Market D/E Unlevered
Industry Name Tax Rate
Firms Beta Ratio Beta

Advertising 31 2.02 43.26% 10.73% 1.46


Aerospace/Defense 64 1.10 25.66% 20.72% 0.91
Air Transport 36 1.21 24.32% 20.54% 1.02
Apparel 57 1.30 18.38% 16.08% 1.13
Auto Parts 51 1.70 27.65% 18.99% 1.39
Automotive 12 1.59 134.57% 24.07% 0.79
Bank 426 0.77 156.11% 15.97% 0.33
Bank (Midwest) 45 0.93 59.52% 17.77% 0.63
Beverage 34 0.88 26.52% 19.14% 0.73
Biotechnology 158 1.03 13.48% 2.49% 0.91
Building Materials 45 1.50 94.33% 11.17% 0.82
Cable TV 21 1.37 68.06% 27.35% 0.92
Chemical (Basic) 16 1.36 27.35% 20.90% 1.12
Chemical (Diversified) 31 1.51 22.37% 21.73% 1.29
Chemical (Specialty) 70 1.28 21.15% 17.58% 1.09
Coal 20 1.53 28.90% 12.75% 1.22
Computer Software 184 1.04 7.49% 12.27% 0.98
Computers/Peripherals 87 1.30 10.23% 11.77% 1.19
Diversified Co. 107 1.14 102.24% 15.55% 0.61
Drug 279 1.12 15.46% 5.36% 0.98
E-Commerce 57 1.03 6.40% 12.33% 0.97
Educational Services 34 0.83 12.33% 25.17% 0.76
Electric Util. (Central) 21 0.75 86.16% 31.82% 0.47
Electric Utility (East) 21 0.70 66.16% 33.14% 0.48
Electric Utility (West) 14 0.75 84.54% 31.30% 0.47
Electrical Equipment 68 1.33 12.66% 17.02% 1.20
Electronics 139 1.07 22.33% 10.36% 0.89
Engineering & Const 25 1.22 11.99% 26.26% 1.12
Entertainment 77 1.63 40.99% 15.38% 1.21
Entertainment Tech 40 1.23 9.76% 11.59% 1.14
Environmental 82 0.81 43.70% 11.71% 0.58
Financial Svcs. (Div.) 225 1.31 251.49% 19.18% 0.43
Food Processing 112 0.91 29.53% 20.00% 0.74
Foreign Electronics 9 1.09 42.09% 35.12% 0.86
Funeral Services 6 1.14 56.60% 30.84% 0.82
Furn/Home Furnishings 35 1.81 24.39% 20.43% 1.52
Healthcare Information 25 1.17 6.35% 22.19% 1.12
Heavy Truck & Equip 21 1.80 43.66% 20.62% 1.34
Homebuilding 23 1.45 100.28% 5.12% 0.74
Hotel/Gaming 51 1.74 52.07% 14.53% 1.20
Household Products 26 1.07 18.99% 25.12% 0.94
Human Resources 23 1.24 10.31% 25.35% 1.15
Industrial Services 137 0.93 32.71% 19.03% 0.74
Information Services 27 1.07 30.21% 18.93% 0.86
Insurance (Life) 30 1.58 64.14% 28.04% 1.08
Insurance (Prop/Cas.) 49 0.91 23.60% 19.36% 0.76
Internet 186 1.09 2.71% 6.87% 1.06
IT Services 60 1.06 6.09% 19.15% 1.01
Machinery 100 1.20 19.12% 22.15% 1.04
Maritime 52 1.40 170.38% 5.55% 0.53
Med Supp Invasive 83 0.85 16.08% 11.86% 0.74
Med Supp Non-Invasive 146 1.03 13.02% 12.73% 0.92
Medical Services 122 0.91 49.45% 19.93% 0.65
Metal Fabricating 24 1.59 15.49% 26.55% 1.43
Metals & Mining (Div.) 73 1.33 14.10% 11.04% 1.18
Natural Gas (Div.) 29 1.33 37.07% 21.98% 1.03
Natural Gas Utility 22 0.66 67.38% 30.16% 0.45
Newspaper 13 1.76 46.35% 25.13% 1.31
Office Equip/Supplies 24 1.38 63.03% 21.05% 0.92
Oil/Gas Distribution 13 0.96 58.30% 13.70% 0.64
Oilfield Svcs/Equip. 93 1.55 22.92% 17.39% 1.30
Packaging & Container 26 1.16 51.82% 24.23% 0.83
Paper/Forest Products 32 1.36 59.86% 10.61% 0.89
Petroleum (Integrated) 20 1.18 19.19% 27.41% 1.04
Petroleum (Producing) 176 1.34 24.88% 11.14% 1.10
Pharmacy Services 19 1.12 20.48% 24.67% 0.97
Pipeline MLPs 27 0.98 40.97% 6.37% 0.71
Power 93 1.35 148.82% 8.66% 0.57
Precious Metals 84 1.15 8.20% 7.51% 1.07
Precision Instrument 77 1.28 15.94% 13.94% 1.12
Property Management 31 1.13 140.63% 18.59% 0.53
Public/Private Equity 11 2.18 59.87% 3.79% 1.38
Publishing 24 1.25 63.28% 18.55% 0.82
R.E.I.T. 5 1.47 34.71% 1.04% 1.09
Railroad 12 1.44 25.15% 23.74% 1.21
Recreation 56 1.45 48.69% 17.37% 1.03
Reinsurance 13 0.93 23.54% 7.22% 0.76
Restaurant 63 1.27 12.77% 21.57% 1.15
Retail (Hardlines) 75 1.77 24.33% 23.04% 1.49
Retail (Softlines) 47 1.44 5.61% 24.64% 1.38
Retail Automotive 20 1.37 38.11% 34.43% 1.09
Retail Building Supply 8 1.04 14.06% 31.39% 0.95
Retail Store 37 1.29 25.58% 25.02% 1.08
Retail/Wholesale Food 30 0.75 41.34% 31.21% 0.58
Securities Brokerage 28 1.20 430.56% 26.22% 0.29
Semiconductor 141 1.50 8.35% 11.01% 1.40
Semiconductor Equip 12 1.79 15.20% 15.17% 1.59
Shoe 19 1.25 2.18% 24.31% 1.23
Steel 32 1.68 46.40% 21.03% 1.23
Telecom. Equipment 99 1.02 12.96% 13.16% 0.91
Telecom. Services 74 0.98 34.09% 14.22% 0.76
Telecom. Utility 25 0.88 96.15% 29.42% 0.52
Thrift 148 0.71 29.33% 12.43% 0.57
Tobacco 11 0.85 18.71% 31.03% 0.76
Toiletries/Cosmetics 15 1.30 20.64% 20.30% 1.12
Trucking 36 1.24 27.77% 25.48% 1.03
Utility (Foreign) 4 0.96 155.03% 26.07% 0.45
Water Utility 11 0.66 81.42% 35.22% 0.43
Wireless Networking 57 1.27 27.06% 12.12% 1.03
Total Market 5891 1.15 46.64% 15.48% 0.82
Unlevered
Cash/Firm Beta BETA
Value corrected for DESAPALAN
cash
CADA
16.60% 1.75
11.84% 1.03
7.61% 1.10
7.89% 1.22
12.46% 1.59
17.77% 0.96
11.41% 0.38
14.13% 0.73
5.09% 0.77
21.45% 1.16
7.75% 0.89
6.13% 0.98
9.66% 1.24
7.42% 1.39
5.29% 1.15
7.66% 1.32
17.16% 1.18
10.67% 1.33
14.29% 0.71 0.611779394
9.18% 1.08
10.22% 1.08
16.55% 0.92
1.71% 0.48
2.09% 0.49
2.57% 0.49
11.32% 1.35
17.78% 1.08
19.03% 1.39
7.86% 1.31
23.34% 1.48
2.88% 0.60
14.47% 0.50
4.02% 0.77
30.82% 1.24
4.49% 0.85
8.22% 1.65
6.95% 1.20
9.47% 1.48
27.00% 1.02
6.33% 1.28
2.03% 0.95
18.00% 1.40
8.78% 0.81
3.47% 0.89
29.47% 1.54
24.15% 1.01
14.08% 1.24
11.70% 1.14
8.54% 1.14
7.62% 0.58
7.20% 0.80
13.31% 1.07
16.30% 0.78
12.22% 1.63
7.60% 1.28
3.41% 1.06
1.52% 0.46
7.73% 1.42
11.77% 1.04
1.17% 0.65
5.99% 1.39
5.90% 0.88
8.05% 0.96
7.30% 1.12
3.00% 1.13
2.98% 1.00
0.83% 0.72
11.45% 0.65
6.64% 1.14
15.55% 1.33
9.96% 0.59
15.01% 1.62
7.71% 0.89
4.71% 1.15
2.62% 1.24
6.60% 1.11
27.84% 1.05
3.41% 1.19
9.78% 1.65
12.40% 1.57
2.45% 1.12
1.63% 0.97
5.70% 1.14
8.32% 0.64
32.79% 0.43
17.26% 1.69
34.39% 2.42
10.72% 1.38
12.09% 1.40
28.77% 1.28
8.04% 0.82
3.22% 0.54
24.35% 0.75
3.13% 0.78
6.56% 1.20
4.60% 1.08
6.59% 0.48
0.38% 0.43
8.43% 1.12
10.83% 0.92
Date Open High Low Close Volume Adj Close Variacin Mensual

10/1/2012 1440.9 1470.96 1439.01 1460.93 4064050000 1460.93 0.013901034


9/4/2012 1406.54 1474.51 1396.56 1440.67 3857553100 1440.67 0.024265218
8/1/2012 1379.32 1426.68 1354.65 1406.58 3183567800 1406.58 0.019763362
7/2/2012 1362.33 1391.74 1325.41 1379.32 3663113300 1379.32 0.012471281
6/1/2012 1309.87 1363.46 1266.74 1362.16 4103472300 1362.16 0.039919992
5/1/2012 1397.86 1415.32 1291.98 1310.33 4158095900 1310.33 -0.062617143
4/2/2012 1408.47 1422.38 1357.38 1397.91 3916786000 1397.91 -0.007497497
3/1/2012 1365.9 1419.15 1340.03 1408.47 3980752200 1408.47 0.031166264
2/1/2012 1312.45 1378.04 1312.45 1365.68 4143404000 1365.68 0.040557736
1/3/2012 1258.86 1333.47 1258.86 1312.41 4190155500 1312.41 0.042538487
12/1/2011 1246.91 1269.37 1202.37 1257.6 3667346600 1257.6 0.008573193
11/1/2011 1251 1277.55 1158.66 1246.96 4288791900 1246.96 -0.003229416
10/3/2011 1131.21 1292.66 1074.77 1253.3 4874946600 1253.3 0.107928678
9/1/2011 1219.12 1229.29 1114.22 1131.42 5104933800 1131.42 -0.071937135
8/1/2011 1292.59 1307.38 1101.54 1218.89 4942913400 1218.89 -0.057017306
7/1/2011 1320.64 1356.48 1282.86 1292.28 4308168000 1292.28 -0.021474437
6/1/2011 1345.2 1345.2 1258.07 1320.64 4105601300 1320.64 -0.018257508
5/2/2011 1365.21 1370.58 1311.8 1345.2 4114534200 1345.2 -0.014657086
4/1/2011 1329.48 1364.56 1294.7 1363.61 4042194000 1363.61 0.025671691
3/1/2011 1328.64 1332.28 1249.05 1325.83 4046691700 1325.83 -0.002114945
2/1/2011 1289.14 1344.07 1289.14 1327.22 3225297300 1327.22 0.029539073
1/3/2011 1257.62 1302.67 1257.62 1286.12 4816605000 1286.12 0.022661853
12/1/2010 1186.6 1262.6 1186.6 1257.64 3762922700 1257.64 0.059868532
11/1/2010 1185.71 1227.08 1173 1180.55 4354084200 1180.55 -0.004351823
10/1/2010 1143.49 1196.14 1131.87 1183.26 4432102300 1183.26 0.034779491
9/1/2010 1049.72 1157.16 1049.72 1141.2 3993981400 1141.2 0.087147049
8/2/2010 1107.53 1129.24 1039.7 1049.33 4044967700 1049.33 -0.052549367
7/1/2010 1031.1 1120.95 1010.91 1101.6 4704026600 1101.6 0.068373582
6/1/2010 1087.3 1131.23 1028.33 1030.71 5235174000 1030.71 -0.052046353
5/3/2010 1188.58 1205.13 1040.78 1089.41 6626699400 1089.41 -0.083435696
4/1/2010 1171.23 1219.8 1170.69 1186.69 5847150900 1186.69 0.013199799
3/1/2010 1105.36 1180.69 1105.36 1169.43 4702951700 1169.43 0.057963017
2/1/2010 1073.89 1112.42 1044.5 1104.49 4658238400 1104.49 0.028494539
1/4/2010 1116.56 1150.45 1071.59 1073.87 5071601500 1073.87 -0.038233503
12/1/2009 1098.89 1130.38 1085.89 1115.1 4163287200 1115.1 0.014751249
11/2/2009 1036.18 1113.69 1029.38 1095.63 4443852500 1095.63 0.057374201
10/1/2009 1054.91 1101.36 1019.95 1036.19 5451064000 1036.19 -0.01774559
9/1/2009 1019.52 1080.15 991.97 1057.08 5633064200 1057.08 0.036840866
8/3/2009 990.22 1039.47 978.51 1020.62 5764944200 1020.62 0.030700248
7/1/2009 920.82 996.68 869.32 987.48 5080675400 987.48 0.072391998
6/1/2009 923.26 956.23 888.86 919.32 5330941800 919.32 -0.004267487
5/1/2009 872.74 930.17 866.1 919.14 6883268000 919.14 0.053165891
4/1/2009 793.59 888.7 783.32 872.81 6938945600 872.81 0.099824847
3/2/2009 729.57 832.98 666.79 797.87 7633306300 797.87 0.093616788
2/2/2009 823.09 875.01 734.52 735.09 7022036200 735.09 -0.106914189
1/2/2009 902.99 943.85 804.3 825.88 5844561500 825.88 -0.08539408
12/1/2008 888.61 918.85 815.69 903.25 5320791300 903.25 0.016475169
11/3/2008 968.67 1007.51 741.02 896.24 6231635200 896.24 -0.074772626
10/1/2008 1164.17 1167.03 839.8 968.75 7226593900 968.75 -0.167862082
9/2/2008 1287.83 1303.04 1106.42 1166.36 6900428500 1166.36 -0.094321455
8/1/2008 1269.42 1313.15 1247.45 1282.83 4264482300 1282.83 0.01056388
7/1/2008 1276.69 1292.17 1200.44 1267.38 5923937200 1267.38 -0.007292295
6/2/2008 1399.62 1404.05 1272 1280 4840303300 1280 -0.085466055
5/1/2008 1385.97 1440.24 1373.07 1400.38 4039814700 1400.38 0.01039705
4/1/2008 1326.41 1404.57 1324.35 1385.59 4113069000 1385.59 0.044616672
3/3/2008 1330.45 1359.68 1256.98 1322.7 4661172000 1322.7 -0.005825097
2/1/2008 1378.6 1396.02 1316.75 1330.63 4148143000 1330.63 -0.03479617
1/2/2008 1467.97 1471.77 1270.05 1378.55 4925982300 1378.55 -0.060914051
12/3/2007 1479.63 1523.57 1435.65 1468.36 3363127500 1468.36 -0.007616769
11/1/2007 1545.79 1545.79 1406.1 1481.14 4317578500 1481.14 -0.041823275
10/1/2007 1527.29 1576.09 1489.56 1549.38 3477202100 1549.38 0.014463527
9/4/2007 1473.96 1538.74 1439.29 1526.75 3196581500 1526.75 0.035815083
8/1/2007 1455.18 1503.89 1370.6 1473.99 4091885600 1473.99 0.012926236
7/2/2007 1504.66 1555.9 1454.25 1455.27 3564664200 1455.27 -0.032824691
6/1/2007 1530.62 1540.56 1484.18 1503.35 3261343300 1503.35 -0.01781631
5/1/2007 1482.37 1535.56 1476.7 1530.62 3104253600 1530.62 0.032549229
4/2/2007 1420.83 1498.02 1416.37 1482.37 3006294500 1482.37 0.043312712
3/1/2007 1406.8 1438.89 1363.98 1420.86 3205736800 1420.86 0.009994313
2/1/2007 1437.9 1461.57 1389.42 1406.82 2935275700 1406.82 -0.021614855
1/3/2007 1418.03 1441.61 1403.97 1438.24 2983144500 1438.24 0.014252167
12/1/2006 1400.63 1431.81 1385.93 1418.3 2462849000 1418.3 0.012615751
11/1/2006 1377.76 1407.89 1360.98 1400.63 2826198000 1400.63 0.016599408
10/2/2006 1335.82 1389.45 1327.1 1377.94 2708938600 1377.94 0.031531194
9/1/2006 1303.8 1340.28 1290.93 1335.85 2563743500 1335.85 0.024581991
8/1/2006 1278.53 1306.74 1261.3 1303.82 2280876500 1303.82 0.019780529
7/3/2006 1270.06 1280.42 1224.54 1276.66 2440476000 1276.66 0.005196605
6/1/2006 1270.05 1290.68 1219.29 1270.2 2632855400 1270.2 0.000118106
5/1/2006 1310.61 1326.7 1245.34 1270.09 2591135900 1270.09 -0.030916901
4/3/2006 1302.88 1318.16 1280.74 1310.61 2406755200 1310.61 0.00593301
3/1/2006 1280.66 1310.88 1268.42 1294.87 2310510800 1294.87 0.011095841
2/1/2006 1280.08 1297.57 1253.61 1280.66 2380568400 1280.66 0.000453097
1/3/2006 1248.29 1294.9 1245.74 1280.08 2595998000 1280.08 0.025466839
12/1/2005 1249.48 1275.8 1246.59 1248.29 2057125200 1248.29 -0.000952396
11/1/2005 1207.01 1270.64 1201.07 1249.48 2260836100 1249.48 0.035186121
10/3/2005 1228.81 1233.34 1168.2 1207.01 2493393300 1207.01 -0.017740741
9/1/2005 1220.33 1243.13 1205.35 1228.81 2232144200 1228.81 0.00694894
8/1/2005 1234.18 1245.86 1201.07 1220.33 1930243400 1220.33 -0.011222026
7/1/2005 1191.33 1245.15 1183.55 1234.18 1962713500 1234.18 0.035968204
6/1/2005 1191.5 1219.59 1188.3 1191.33 1929251300 1191.33 -0.000142677
5/2/2005 1156.85 1199.56 1146.18 1191.5 1960127100 1191.5 0.029952025
4/1/2005 1180.59 1191.88 1136.15 1156.85 2180315700 1156.85 -0.02010859
3/1/2005 1203.6 1229.11 1163.69 1180.59 1874017200 1180.59 -0.019117647
2/1/2005 1181.27 1212.44 1180.95 1203.6 1636467800 1203.6 0.018903384
1/3/2005 1211.92 1217.8 1163.75 1181.27 1658930000 1181.27 -0.025290448
12/1/2004 1173.78 1217.33 1173.78 1211.92 1449518100 1211.92 0.032493312
11/1/2004 1130.2 1188.46 1127.6 1173.82 1524465700 1173.82 0.038594939
10/1/2004 1114.58 1142.05 1090.29 1130.2 1571990400 1130.2 0.014014248
9/1/2004 1104.24 1131.54 1099.18 1114.58 1360850900 1114.58 0.009363906
8/2/2004 1101.72 1109.68 1060.72 1104.24 1260227200 1104.24 0.002287333
7/1/2004 1140.84 1140.84 1078.78 1101.72 1456371400 1101.72 -0.034290523
6/1/2004 1120.68 1146.34 1113.32 1140.84 1381109500 1140.84 0.017989078
5/3/2004 1107.3 1127.74 1076.32 1120.68 1524950000 1120.68 0.012083446
4/1/2004 1126.21 1150.57 1107.23 1107.3 1583171400 1107.3 -0.016790829
3/1/2004 1144.94 1163.23 1087.16 1126.21 1528634700 1126.21 -0.016358936
2/2/2004 1131.13 1158.98 1124.44 1144.94 1554000000 1144.94 0.01220903
1/2/2004 1111.92 1155.38 1105.08 1131.13 1722750000 1131.13 0.017276423
12/1/2003 1058.2 1112.56 1053.41 1111.92 1312119500 1111.92 0.050765451
11/3/2003 1050.71 1063.65 1031.2 1058.2 1313181000 1058.2 0.007128513
10/1/2003 995.97 1053.79 995.97 1050.71 1469452100 1050.71 0.054961495
9/2/2003 1008.01 1040.29 990.36 995.97 1501457600 995.97 -0.011944326
8/1/2003 990.31 1011.01 960.84 1008.01 1229836600 1008.01 0.017873191
7/1/2003 974.5 1015.41 962.1 990.31 1507327200 990.31 0.016223704
6/2/2003 963.59 1015.33 963.59 974.5 1562219000 974.5 0.011322243
5/1/2003 916.92 965.38 902.83 963.59 1554328500 963.59 0.050898661
4/1/2003 848.18 924.24 847.85 916.92 1498005700 916.92 0.081044118
3/3/2003 841.15 895.9 788.9 848.18 1503596600 848.18 0.008357606
2/3/2003 855.7 864.64 806.29 841.15 1400452600 841.15 -0.017003623
1/2/2003 879.82 935.05 840.34 855.7 1539433800 855.7 -0.027414698
12/2/2002 936.31 954.28 869.45 879.82 1289625700 879.82 -0.060332582
11/1/2002 885.76 941.82 872.05 936.31 1492221000 936.31 0.057069635
10/1/2002 815.28 907.44 768.63 885.76 1717287300 885.76 0.086448827
9/3/2002 916.07 924.02 800.2 815.28 1472279000 815.28 -0.110024343
8/1/2002 911.62 965 833.44 916.07 1374013600 916.07 0.00488142
7/1/2002 989.82 994.46 775.68 911.62 2012640000 911.62 -0.079004263
6/3/2002 1067.14 1070.74 952.92 989.82 1604925500 989.82 -0.072455348
5/1/2002 1076.92 1106.59 1048.96 1067.14 1281036300 1067.14 -0.009081455
4/1/2002 1147.39 1147.84 1063.46 1076.92 1372613600 1076.92 -0.061417652
3/1/2002 1106.73 1173.94 1106.73 1147.39 1385540000 1147.39 0.036738861
2/1/2002 1130.2 1130.2 1074.36 1106.73 1444200000 1106.73 -0.020766236
1/2/2002 1148.08 1176.97 1081.66 1130.2 1490628500 1130.2 -0.015573828
12/3/2001 1139.45 1173.62 1114.53 1148.08 1303608500 1148.08 0.007573829
11/1/2001 1059.78 1163.38 1054.31 1139.45 1317790400 1139.45 0.07517598
10/1/2001 1040.94 1110.61 1026.76 1059.78 1361033900 1059.78 0.018099026
9/4/2001 1133.58 1155.4 944.75 1040.94 1777119300 1040.94 -0.08172339
8/1/2001 1211.23 1226.27 1124.87 1133.58 1055621700 1133.58 -0.064108386
7/2/2001 1224.42 1239.78 1165.54 1211.23 1186805200 1211.23 -0.010772447
6/1/2001 1255.82 1286.62 1203.03 1224.38 1265732800 1224.38 -0.025035435
5/1/2001 1249.46 1315.93 1232 1255.82 1170568100 1255.82 0.005090199
4/2/2001 1160.33 1269.3 1091.99 1249.46 1333839500 1249.46 0.076814355
3/1/2001 1239.94 1267.42 1081.19 1160.33 1322155000 1160.33 -0.06420472
2/1/2001 1366.01 1376.38 1215.44 1239.94 1203668400 1239.94 -0.092290686
1/2/2001 1320.28 1383.37 1274.62 1366.01 1386909500 1366.01 0.034636592
12/1/2000 1314.95 1389.05 1254.07 1320.28 1232315000 1320.28 0.004053386
11/1/2000 1429.4 1438.46 1294.9 1314.95 1034230000 1314.95 -0.08006856
10/2/2000 1436.52 1454.82 1305.79 1429.4 1241718100 1429.4 -0.004956422
9/1/2000 1517.68 1530.09 1419.44 1436.51 1101770000 1436.51 -0.053482948
8/1/2000 1430.83 1525.21 1425.43 1517.68 931317300 1517.68 0.060699035
7/3/2000 1454.6 1517.32 1413.89 1430.83 1002085000 1430.83 -0.016341262
6/1/2000 1420.6 1488.93 1420.6 1454.6 1054454500 1454.6 0.023933549
5/1/2000 1452.43 1481.51 1361.09 1420.6 948127200 1420.6 -0.021914998
4/3/2000 1498.58 1527.19 1339.4 1452.43 1110055700 1452.43 -0.03079582
3/1/2000 1366.42 1552.87 1346.62 1498.58 1190591300 1498.58 0.096719896
2/1/2000 1394.46 1444.55 1325.07 1366.42 1105815000 1366.42 -0.020108142
1/3/2000 1469.25 1478 1350.14 1394.46 1124410000 1394.46 -0.050903522
12/1/1999 1388.91 1473.1 1387.38 1469.25 909760900 1469.25 0.057843921
11/1/1999 1362.93 1425.31 1346.41 1388.91 920777100 1388.91 0.019061874
10/1/1999 1282.71 1373.17 1233.7 1362.93 950119000 1362.93 0.062539467
9/1/1999 1320.41 1361.39 1256.26 1282.71 831252300 1282.71 -0.028551738
8/2/1999 1328.72 1382.84 1267.73 1320.41 758193100 1320.41 -0.006254139
7/1/1999 1372.71 1420.33 1328.49 1328.72 765225200 1328.72 -0.032046099
6/1/1999 1301.84 1372.93 1277.47 1372.71 781644000 1372.71 0.054438333
5/3/1999 1335.18 1375.98 1277.31 1301.84 826511000 1301.84 -0.024970416
4/1/1999 1286.37 1371.56 1282.56 1335.18 926652300 1335.18 0.037943982
3/1/1999 1238.33 1323.82 1216.03 1286.37 822904300 1286.37 0.038794182
2/1/1999 1279.64 1283.84 1211.89 1238.33 807392600 1238.33 -0.032282517
1/4/1999 1229.23 1280.37 1205.46 1279.64 901605200 1279.64 0.041009412
12/1/1998 1163.63 1244.93 1136.89 1229.23 722756800 1229.23 0.056375308
11/2/1998 1098.67 1192.97 1098.67 1163.63 706959000 1163.63 0.059126034
10/1/1998 1017.01 1103.78 923.32 1098.67 853938600 1098.67 0.080294196
9/1/1998 957.28 1066.11 939.98 1017.01 834008500 1017.01 0.062395537
8/3/1998 1120.67 1121.79 957.28 957.28 761383300 957.28 -0.145796711
7/1/1998 1133.84 1190.58 1114.3 1120.67 674577700 1120.67 -0.011615395
6/1/1998 1090.82 1145.15 1074.67 1133.84 650416800 1133.84 0.039438221
5/1/1998 1111.75 1130.52 1074.39 1090.82 601696000 1090.82 -0.018826175
4/1/1998 1101.75 1132.98 1076.7 1111.75 683412300 1111.75 0.009076469
3/2/1998 1049.34 1113.07 1030.87 1101.75 654296300 1101.75 0.04994568
2/2/1998 980.28 1051.66 980.28 1049.34 643738400 1049.34 0.070449259
1/2/1998 970.43 992.65 912.83 980.28 667360500 980.28 0.01015014
12/1/1997 955.4 986.25 924.92 970.43 564825400 970.43 0.015731631
11/3/1997 914.62 964.55 900.61 955.4 545404700 955.4 0.044586823
10/1/1997 947.28 983.12 855.27 914.62 637188200 914.62 -0.034477662
9/2/1997 899.47 960.59 899.47 947.28 570023800 947.28 0.053153524
8/1/1997 954.29 964.17 893.34 899.47 524762300 899.47 -0.05744585
7/1/1997 885.14 957.73 884.54 954.31 568452200 954.31 0.07814583
6/2/1997 848.28 902.09 838.82 885.14 543785200 885.14 0.043452634
5/1/1997 801.34 851.87 793.21 848.28 506850000 848.28 0.058576884
4/1/1997 757.12 804.13 733.54 801.34 500497700 801.34 0.058405537
3/3/1997 790.82 814.9 756.13 757.12 533832000 757.12 -0.042613996
2/3/1997 786.16 817.68 773.43 790.82 538116300 790.82 0.005927547
1/2/1997 740.74 794.67 729.55 786.16 555199000 786.16 0.061317061
12/2/1996 757.02 761.75 716.69 740.74 451853800 740.74 -0.021505376
11/1/1996 705.27 762.12 701.3 757.02 438942000 757.02 0.073376154
10/1/1996 687.31 714.1 684.44 705.27 442891700 705.27 0.026130858
9/3/1996 651.99 690.88 643.97 687.33 422632000 687.33 0.054203285
8/1/1996 639.95 670.68 639.49 651.99 347213600 651.99 0.01881397
7/1/1996 670.63 675.88 605.88 639.95 420610000 639.95 -0.045748028
6/3/1996 669.12 680.32 658.75 670.63 420065000 670.63 0.002256695
5/1/1996 654.17 681.1 630.07 669.12 421495000 669.12 0.022853387
4/1/1996 645.5 656.68 624.14 654.17 441379500 654.17 0.013431448
3/1/1996 640.43 656.97 627.63 645.5 447510000 645.5 0.007916556
2/1/1996 636.02 664.23 633.71 640.43 460156500 640.43 0.006933744
1/2/1996 615.93 636.18 597.29 636.02 439102700 636.02 0.032617343
12/1/1995 605.37 622.88 605.05 615.93 400939500 615.93 0.017443877
11/1/1995 581.5 608.69 581.04 605.37 382961900 605.37 0.041049011
10/2/1995 584.41 590.66 571.55 581.5 382759500 581.5 -0.004979381
9/1/1995 561.88 587.61 561.01 584.41 369404000 584.41 0.04009753
8/1/1995 562.06 565.62 553.04 561.88 323806000 561.88 -0.000320251
7/3/1995 544.75 565.4 542.51 562.06 379995500 562.06 0.031776044
6/1/1995 533.4 551.07 526 544.75 357604500 544.75 0.02127859
5/1/1995 514.76 533.41 513.03 533.4 359721300 533.4 0.03621105
4/3/1995 500.7 515.29 500.2 514.71 348814200 514.71 0.027980827
3/1/1995 487.39 508.15 479.7 500.71 354150400 500.71 0.027329244
2/1/1995 470.42 489.19 469.29 487.39 349858900 487.39 0.036074147
1/3/1995 459.21 471.36 457.2 470.42 345888000 470.42 0.024411489
12/1/1994 453.55 462.73 442.88 459.27 314656600 459.27 0.012611619
11/1/1994 472.26 472.26 444.18 453.69 311899500 453.69 -0.03932156
10/3/1994 462.69 474.74 449.27 472.35 316548500 472.35 0.02087791
9/1/1994 475.49 475.49 458.47 462.71 306893800 462.71 -0.026877537
8/1/1994 458.28 477.59 456.08 475.49 293626000 475.49 0.037553461
7/1/1994 444.27 459.33 443.58 458.26 262483000 458.26 0.03148986
6/1/1994 456.5 463.23 439.83 444.27 279367200 444.27 -0.0267908
5/2/1994 450.91 457.77 440.78 456.5 280603300 456.5 0.012397152
4/4/1994 445.66 452.79 435.86 450.91 317314700 450.91 0.011780281
3/1/1994 467.19 471.09 436.16 445.77 331677800 445.77 -0.045848584
2/1/1994 481.6 482.23 464.26 467.14 322199400 467.14 -0.030024917
1/3/1994 466.51 482.85 464.36 481.61 330964700 481.61 0.032368009
12/1/1993 461.93 471.29 461.45 466.45 270900000 466.45 0.009785032
11/1/1993 467.83 469.11 454.36 461.79 293489000 461.79 -0.012910673
10/1/1993 458.93 471.1 456.4 467.83 295763300 467.83 0.019392936
9/1/1993 463.55 463.8 449.64 458.93 277795200 458.93 -0.009966562
8/2/1993 448.13 463.56 446.94 463.56 261774000 463.56 0.034431973
7/1/1993 450.54 451.15 441.4 448.13 264902300 448.13 -0.005349137
6/1/1993 450.23 455.63 442.5 450.53 264796300 450.53 0.000666326
5/3/1993 440.19 454.55 436.86 450.19 265823000 450.19 0.022717463
4/1/1993 451.67 452.63 432.3 440.19 290506100 440.19 -0.025416787
3/1/1993 443.38 456.76 441.07 451.67 262875600 451.67 0.01869728
2/1/1993 438.78 450.04 428.25 443.38 298768900 443.38 0.010483614
1/4/1993 435.7 442.66 426.88 438.78 276402500 438.78 0.007069084
12/1/1992 431.35 442.65 428.61 435.71 229184500 435.71 0.010107801
11/2/1992 418.66 431.93 415.58 431.35 218946000 431.35 0.030310992
10/1/1992 417.8 421.16 396.8 418.68 214042700 418.68 0.002106271
9/1/1992 414.03 425.27 412.71 417.8 200396100 417.8 0.00910562
8/3/1992 424.19 425.14 408.3 414.03 181680900 414.03 -0.023951531
7/1/1992 408.2 424.8 407.2 424.21 201733600 424.21 0.03922097
6/1/1992 415.35 417.3 399.92 408.14 202516300 408.14 -0.017358854
5/1/1992 414.95 418.75 409.85 415.35 192399500 415.35 0.000963972
4/1/1992 403.67 416.28 392.41 414.95 216163300 414.95 0.027943617
3/2/1992 412.68 413.78 401.94 403.69 193118100 403.69 -0.021784433
2/3/1992 408.79 418.08 406.34 412.7 235259400 412.7 0.009564813
1/2/1992 417.03 421.18 408.64 408.78 249268100 408.78 -0.019782749
12/2/1991 375.11 418.32 371.36 417.09 209637600 417.09 0.111913839
11/1/1991 392.46 398.22 371.63 375.22 190722500 375.22 -0.043928044
10/1/1991 387.86 393.81 376.11 392.45 185306900 392.45 0.011834167
9/3/1991 395.43 397.62 382.77 387.86 170388500 387.86 -0.019143717
8/1/1991 387.81 396.82 374.09 395.43 175330000 395.43 0.019648797
7/1/1991 371.18 387.81 370.92 387.81 165836300 387.81 0.044803061
6/3/1991 389.81 389.81 367.98 371.16 171125000 371.16 -0.047843821
5/1/1991 375.35 389.85 365.83 389.83 180533600 389.83 0.038577328
4/1/1991 375.22 391.26 370.27 375.34 191974000 375.34 0.000319812
3/1/1991 367.07 379.66 363.73 375.22 203933500 375.22 0.02220285
2/1/1991 343.91 370.96 340.37 367.07 238220000 367.07 0.0673432
1/2/1991 330.2 343.93 309.35 343.93 175670900 343.93 0.04158086
12/3/1990 322.23 333.98 321.97 330.22 161548000 330.22 0.024795953
11/1/1990 303.99 323.02 301.61 322.22 159148500 322.22 0.059969078
10/1/1990 306.1 319.69 294.51 304 166433000 304 -0.006860503
9/4/1990 322.56 326.53 295.98 306.05 152015200 306.05 -0.051184276
8/1/1990 356.15 357.35 306.18 322.56 179009100 322.56 -0.094314193
7/2/1990 358.02 369.78 350.09 356.15 168996100 356.15 -0.005223172
6/1/1990 361.26 368.78 351.23 358.02 160561400 358.02 -0.00896861
5/1/1990 330.8 362.26 330.8 361.23 171016800 361.23 0.091989117
4/2/1990 339.94 347.3 327.76 330.8 146198500 330.8 -0.026887098
3/1/1990 331.89 344.49 331.08 339.94 155573600 339.94 0.024255024
2/1/1990 329.08 336.09 322.1 331.89 165598400 331.89 0.008538957
1/2/1990 353.4 360.59 319.83 329.08 181041300 329.08 -0.068817204
12/1/1989 346.01 354.1 339.63 353.4 167968000 353.4 0.021357764
11/1/1989 340.36 346.5 330.91 345.99 151683800 345.99 0.016541309
10/2/1989 349.15 360.44 327.12 340.36 190398600 340.36 -0.025175426
9/1/1989 351.45 354.13 341.37 349.15 159516000 349.15 -0.006544316
8/1/1989 346.08 352.73 339 351.45 177996500 351.45 0.015516644
7/3/1989 317.98 346.08 317.26 346.08 170784000 346.08 0.088370338
6/1/1989 320.51 329.19 314.38 317.98 188049000 317.98 -0.007893669
5/1/1989 309.64 323.06 304.06 320.52 177720400 320.52 0.035137579
4/3/1989 294.87 310.45 294.35 309.64 169782000 309.64 0.05008987
3/1/1989 288.86 299.99 286.46 294.87 167067700 294.87 0.020805927
2/1/1989 297.47 300.57 286.26 288.86 177037300 288.86 -0.028944095
1/3/1989 277.72 297.51 273.81 297.47 177441400 297.47 0.071114792
12/1/1988 273.68 280.45 270.47 277.72 141529000 277.72 0.014761766
11/1/1988 278.97 280.37 262.85 273.7 141934700 273.7 -0.01889092
10/3/1988 271.89 283.95 268.84 278.97 169458000 278.97 0.026039943
9/1/1988 261.52 274.87 256.98 271.91 154057100 271.91 0.039729275
8/1/1988 272.03 274.2 256.53 261.52 150345600 261.52 -0.038635445
7/1/1988 273.5 276.36 262.48 272.02 176540500 272.02 -0.005411335
6/1/1988 262.16 276.88 262.1 273.5 206096300 273.5 0.043256027
5/2/1988 261.36 263.7 248.85 262.16 165665700 262.16 0.003060912
4/4/1988 258.89 272.05 254.71 261.33 169819000 261.33 0.009424852
3/1/1988 267.82 272.64 256.07 258.89 182297300 258.89 -0.03334329
2/1/1988 257.05 267.82 247.82 267.82 196464500 267.82 0.041898463
1/4/1988 247.1 261.78 240.17 257.07 185329000 257.07 0.040348037
12/1/1987 230.32 253.35 221.24 247.08 186222200 247.08 0.072768322
11/2/1987 251.73 257.21 225.75 230.3 192922000 230.3 -0.085130894
10/1/1987 321.83 328.94 216.46 251.79 290813600 251.79 -0.217630426
9/1/1987 329.81 332.18 308.56 321.83 186014200 321.83 -0.024195749
8/3/1987 318.62 337.89 314.51 329.8 201342800 329.8 0.035088821
7/1/1987 303.99 318.85 302.53 318.66 188559000 318.66 0.048258166
6/1/1987 290.12 310.27 286.93 304 170931800 304 0.047842272
5/1/1987 286.99 298.69 277.01 290.1 178560000 290.1 0.010836615
4/1/1987 291.59 303.65 275.67 288.36 195942800 288.36 -0.011077197
3/2/1987 284.17 302.72 282.3 291.7 188040900 291.7 0.026498223
2/2/1987 274.08 287.55 273.16 284.2 190952600 284.2 0.036923526
1/2/1987 242.17 280.96 242.17 274.08 200203800 274.08 0.131766941
12/1/1986 249.22 254.87 241.28 242.17 154548600 242.17 -0.028288259
11/3/1986 243.97 249.22 235.51 249.22 159703100 249.22 0.021519039
10/1/1986 231.32 244.51 231.32 243.98 137562600 243.98 0.054729379
9/2/1986 252.93 254.13 228.08 231.32 156723800 231.32 -0.085438659
8/1/1986 236.12 254.24 231.92 252.93 134628500 252.93 0.071192614
7/1/1986 250.67 253.2 233.07 236.12 142845400 236.12 -0.058044441
6/2/1986 246.04 251.81 238.23 250.84 132604700 250.84 0.019509023
5/1/1986 235.52 249.19 232.26 247.35 134830400 247.35 0.05022928
4/1/1986 238.9 245.47 226.3 235.52 153995400 235.52 -0.014148179
3/3/1986 226.92 240.11 222.18 238.9 167450000 238.9 0.052793936
2/3/1986 211.78 227.92 210.82 226.92 162673600 226.92 0.071489281
1/2/1986 211.28 214.57 202.6 211.78 137386800 211.78 0.002366528
12/2/1985 202.17 213.08 200.1 211.28 138908500 211.28 0.045061087
11/1/1985 189.82 203.4 189.37 202.17 126471500 202.17 0.065061637
10/1/1985 182.06 190.15 181.16 189.82 115858200 189.82 0.042623311
9/3/1985 188.63 188.8 179.45 182.08 103355700 182.08 -0.034724063
8/1/1985 190.92 192.17 186.1 188.63 91128100 188.63 -0.011994553
7/1/1985 191.85 196.07 189.3 190.92 117603100 190.92 -0.004847537
6/3/1985 189.55 191.85 185.03 191.85 111110000 191.85 0.012134002
5/1/1985 179.83 189.98 178.35 189.55 112929000 189.55 0.054051048
4/1/1985 180.66 183.61 177.86 179.83 99699000 179.83 -0.004594265
3/1/1985 181.18 183.89 176.53 180.66 107356600 180.66 -0.002870074
2/1/1985 179.63 183.95 177.75 181.18 120806300 181.18 0.008628848
1/2/1985 167.2 180.27 163.36 179.63 127555000 179.63 0.074342105
12/3/1984 163.58 169.03 161.54 167.24 93063000 167.24 0.022374373
11/1/1984 166.09 170.41 162.99 163.58 87374200 163.58 -0.015112289
10/1/1984 166.1 169.62 160.02 166.09 95744300 166.09 -6.02047E-05
9/4/1984 166.68 169.65 163.06 166.1 97242600 166.1 -0.003479722
8/1/1984 150.66 168.8 150.66 166.68 112364300 166.68 0.106332139
7/2/1984 153.16 153.87 147.26 150.66 83290900 150.66 -0.0163228
6/1/1984 150.55 155.64 148.53 153.18 90649500 153.18 0.017469279
5/1/1984 160.05 162.11 148.68 150.55 91883600 150.55 -0.059356451
4/2/1984 159.18 160.69 154.12 160.05 89513500 160.05 0.005465511
3/1/1984 157.06 160.46 153.77 159.18 87568600 159.18 0.013498026
2/1/1984 163.41 164 152.13 157.06 101281000 157.06 -0.038859311
1/3/1984 164.93 169.54 162.03 163.41 110912800 163.41 -0.009216031
12/1/1983 166.37 166.77 161.58 164.93 91461900 164.93 -0.008655407
11/1/1983 163.55 168.07 161.63 166.4 92130400 166.4 0.017425864
10/3/1983 165.99 172.65 162.86 163.55 89241900 163.55 -0.014699681
9/1/1983 164.4 170.41 163.95 166.07 86222300 166.07 0.010158151
8/1/1983 162.34 165.91 158.5 164.4 77705600 164.4 0.012689417
7/1/1983 168.11 170.72 161.5 162.56 84270500 162.56 -0.033014098
6/1/1983 162.38 171.6 160.8 167.64 93189500 167.64 0.032393152
5/2/1983 164.41 166.99 160.29 162.39 96525700 162.39 -0.012286357
4/4/1983 152.92 164.43 150.17 164.43 94631000 164.43 0.075268114
3/1/1983 148.07 155.02 148.07 152.96 87064700 152.96 0.033024921
2/1/1983 145.29 150.88 141.9 148.06 89431500 148.06 0.019065318
1/3/1983 140.65 148.36 138.08 145.3 91654200 145.3 0.033060789
12/1/1982 138.56 143.68 134.79 140.64 78372200 140.64 0.015011547
11/1/1982 133.72 144.36 132.89 138.53 92881400 138.53 0.035970685
10/1/1982 120.4 140.4 120.15 133.72 102066100 133.72 0.110631229
9/1/1982 119.52 126.43 117.84 120.42 76697600 120.42 0.00753012
8/2/1982 107.71 120.26 102.2 119.51 79960400 119.51 0.109553431
7/1/1982 109.52 112.39 105.57 107.09 56402800 107.09 -0.022187728
6/1/1982 111.97 112.48 107.01 109.61 53445900 109.61 -0.021077074
5/3/1982 115.96 119.92 111.66 111.88 53518000 111.88 -0.035184546
4/1/1982 111.96 119.33 111.48 116.44 56413800 116.44 0.040014291
3/1/1982 113.11 114.8 104.46 111.96 57043000 111.96 -0.010167094
2/1/1982 119.81 119.81 110.03 113.11 53475200 113.11 -0.055921876
1/4/1982 122.55 123.72 113.63 120.4 52087000 120.4 -0.01754386
12/1/1981 126.35 127.32 121.04 122.55 45465900 122.55 -0.030075188
11/2/1981 122.35 126.97 119.13 126.35 51775000 126.35 0.032693094
10/1/1981 116.18 123.28 115 121.89 48051300 121.89 0.049147874
9/1/1981 122.79 124.58 110.19 116.18 47611400 116.18 -0.053831745
8/3/1981 130.92 135.18 122.29 122.79 45757600 122.79 -0.062098992
7/1/1981 131.21 131.78 125.96 130.92 45338600 130.92 -0.002210197
6/1/1981 132.59 135.67 128.77 131.21 51932700 131.21 -0.010408025
5/1/1981 132.81 134.92 128.78 132.59 47850500 132.59 -0.001656502
4/1/1981 136 137.72 131.58 132.81 55782800 132.81 -0.023455882
3/2/1981 131.27 138.38 128.56 136 55705000 136 0.036032605
2/2/1981 129.48 132.02 124.66 131.27 45764200 131.27 0.013824529
1/2/1981 135.76 140.32 128.57 129.55 47460900 129.55 -0.045742487
12/1/1980 140.52 140.66 125.32 135.76 48493600 135.76 -0.033874182
11/3/1980 127.47 141.96 127.23 140.52 56797200 140.52 0.10237703
10/1/1980 125.46 135.88 124.66 127.47 46604300 127.47 0.016021043
9/2/1980 122.38 132.17 121.79 125.46 52285700 125.46 0.025167511
8/1/1980 121.67 127.78 119.42 122.38 47579500 122.38 0.005835457
7/1/1980 114.24 123.93 113.54 121.67 48926300 121.67 0.065038515
6/2/1980 111.24 117.98 109.77 114.24 40931900 114.24 0.026968716
5/1/1980 106.29 112.72 103.5 111.24 38082800 111.24 0.046570703
4/1/1980 102.09 106.79 98.95 106.29 33570900 106.29 0.04114017
3/3/1980 113.66 114.34 94.23 102.09 43442300 102.09 -0.101794827
2/1/1980 114.16 120.22 111.33 113.66 49767000 113.66 -0.004379818
1/2/1980 107.94 117.17 103.26 114.16 55642700 114.16 0.057624606
12/3/1979 106.16 110.33 105.07 107.94 37087000 107.94 0.016767144
11/1/1979 101.82 107.89 99.42 106.16 32577600 106.16 0.042624239
10/1/1979 109.19 112.16 99.06 101.82 38509100 101.82 -0.067497024
9/4/1979 109.32 111.58 105.38 109.32 39467800 109.32 0
8/1/1979 103.81 109.84 103.14 109.32 37018200 109.32 0.053077738
7/2/1979 102.91 105.17 100.35 103.81 34052300 103.81 0.008745506
6/1/1979 99.08 103.67 98.57 102.91 36685700 102.91 0.038655632
5/1/1979 101.76 102.57 97.49 99.08 29729000 99.08 -0.026336478
4/2/1979 101.56 103.95 100.14 101.76 32354500 101.76 0.001969279
3/1/1979 96.28 103.31 95.98 101.59 30898600 101.59 0.055151641
2/1/1979 99.93 100.52 95.38 96.28 26357800 96.28 -0.036525568
1/2/1979 96.11 102.59 95.22 99.93 29366300 99.93 0.039746124
12/1/1978 95.01 98.58 92.64 96.11 26123500 96.11 0.011577729
11/1/1978 94.13 97.41 91.77 94.7 25452800 94.7 0.006055455
10/2/1978 102.54 106.23 91.65 93.15 32957200 93.15 -0.09157402
9/1/1978 103.29 108.05 100.66 102.54 34795000 102.54 -0.007261109
8/1/1978 100.68 106.27 99.95 103.29 39078200 103.29 0.025923719
7/3/1978 95.53 101.18 93.59 100.68 28774000 100.68 0.053909767
6/1/1978 97.24 101.84 93.99 95.53 31108600 95.53 -0.017585356
5/1/1978 96.83 100.32 94.57 97.24 36582700 97.24 0.004234225
4/3/1978 89.2 97.91 88.07 96.83 36422500 96.83 0.085538117
3/1/1978 87.04 91.35 86.45 89.21 23532200 89.21 0.024931066
2/1/1978 89.25 91.32 86.58 87.04 20439400 87.04 -0.024761905
1/3/1978 95.1 95.15 88.02 89.25 21333800 89.25 -0.061514196
12/1/1977 94.83 95.67 91.76 95.1 22596600 95.1 0.0028472
11/1/1977 92.19 97.11 90.01 94.83 24635700 94.83 0.028636512
10/3/1977 96.53 97.27 90.2 92.34 20501900 92.34 -0.043406195
9/1/1977 96.77 98.43 94.44 96.53 19278000 96.53 -0.002480107
8/1/1977 98.85 99.84 95.04 96.77 19683900 96.77 -0.021041983
7/1/1977 100.48 102.57 97.71 98.85 24885700 98.85 -0.016222134
6/1/1977 96.12 101.65 95.89 100.48 22934500 100.48 0.045359967
5/2/1977 98.44 100.93 95.52 96.12 21124700 96.12 -0.023567655
4/1/1977 98.42 102.07 96.53 98.44 21069500 98.44 0.000203211
3/1/1977 99.82 102.7 97.8 98.42 19617300 98.42 -0.014025245
2/1/1977 102.03 103.32 98.82 99.82 21824200 99.82 -0.021660296
1/3/1977 107.46 107.97 100.91 102.03 24978000 102.03 -0.05053043
12/1/1976 102.1 107.82 101.62 107.46 25169000 107.46 0.052497551
11/1/1976 102.9 103.78 98.18 102.1 19902500 102.1 -0.007774538
10/1/1976 105.24 105.75 99.21 102.9 18020000 102.9 -0.022234892
9/1/1976 102.91 108.72 102.6 105.24 20450000 105.24 0.022641143
8/2/1976 103.44 105.41 100.43 102.91 16461800 102.91 -0.005123743
7/1/1976 104.28 106.78 102.31 103.44 19456600 103.44 -0.008055236
6/1/1976 100.18 105.07 97.97 104.28 20048100 104.28 0.040926333
5/3/1976 101.64 103.99 98.26 100.18 18638500 100.18 -0.014364423
4/1/1976 102.77 104.63 99.57 101.64 19370900 101.64 -0.010995427
3/1/1976 99.71 104.39 98.23 102.77 23787800 102.77 0.030688998
2/2/1976 100.86 103.07 98.5 99.71 32793100 99.71 -0.011401943
1/2/1976 90.19 101.99 89.81 100.86 32111400 100.86 0.118305799
12/1/1975 91.24 91.9 86.15 90.19 16633600 90.19 -0.01150811
11/3/1975 89.04 92.33 87.63 91.24 17456800 91.24 0.024707996
10/1/1975 83.87 91.75 82.57 89.04 16454300 89.04 0.061643019
9/2/1975 86.88 87.42 81.57 83.87 13697100 83.87 -0.034645488
8/1/1975 88.75 89.04 82.21 86.88 14140400 86.88 -0.021070423
7/1/1975 95.19 96.58 87.68 88.75 20737200 88.75 -0.067654165
6/2/1975 91.32 95.85 89.3 95.19 22210900 95.19 0.042378449
5/1/1975 87.3 93.51 86.94 91.15 22864700 91.15 0.044100802
4/1/1975 83.36 88.79 79.66 87.3 21336800 87.3 0.047264875
3/3/1975 81.59 87.08 80.08 83.36 23494000 83.36 0.021693835
2/3/1975 76.98 83.56 76 81.59 23221000 81.59 0.059885685
1/2/1975 68.65 78.69 68.65 76.98 20781300 76.98 0.121340131
12/2/1974 69.8 69.8 64.13 68.56 16005700 68.56 -0.017765043
11/1/1974 73.9 77.41 66.85 69.97 14709500 69.97 -0.053179973
10/1/1974 63.54 75.9 60.96 73.9 17214700 73.9 0.1630469
9/3/1974 72.15 73.01 62.52 63.54 14752500 63.54 -0.119334719
8/1/1974 79.31 83.53 69.37 72.15 13469500 72.15 -0.090278653
7/1/1974 86 86.89 78.96 79.31 12956800 79.31 -0.077790698
6/3/1974 87.28 93.76 85.13 86 12867500 86 -0.014665445
5/1/1974 90.31 93.59 85.87 87.28 12998100 87.28 -0.033551102
4/1/1974 93.98 95.42 88.62 90.31 12630900 90.31 -0.039050862
3/1/1974 96.22 101.05 93.44 93.98 15321400 93.98 -0.023279983
2/1/1974 96.57 97.43 89.53 96.22 14236300 96.22 -0.003624314
1/2/1974 97.55 100.94 91.62 96.57 17144000 96.57 -0.01004613
12/3/1973 95.83 99.09 91.05 97.55 20392500 97.55 0.01794845
11/1/1973 108.29 109.2 94.88 95.96 19775200 95.96 -0.113860929
10/1/1973 108.43 112.82 107.08 108.29 19164700 108.29 -0.001291156
9/4/1973 104.25 110.45 102.13 108.43 18177300 108.43 0.040095923
8/1/1973 108.17 108.17 99.74 104.25 12390800 104.25 -0.036239253
7/2/1973 104.1 111.04 100.44 108.22 15300400 108.22 0.039577329
6/1/1973 104.95 109.52 101.45 104.26 13308000 104.26 -0.006574559
5/1/1973 106.97 112.25 101.36 104.95 15884000 104.95 -0.018883799
4/2/1973 111.52 113.65 105.44 106.97 14640500 106.97 -0.040799857
3/1/1973 111.68 115.61 107.41 111.52 16233600 111.52 -0.001432665
2/1/1973 116.03 118.98 109.8 111.68 17691500 111.68 -0.037490304
1/2/1973 118.06 121.74 114.97 116.03 19458000 116.03 -0.017194647
12/1/1972 116.67 119.79 114.63 118.05 19593600 118.05 0.011828233
11/1/1972 111.58 117.91 111.32 116.67 21245500 116.67 0.045617494
10/2/1972 110.55 112.26 106.27 111.58 15125000 111.58 0.009317051
9/1/1972 111.09 112.12 107.35 110.55 13122000 110.55 -0.004860924
8/1/1972 107.39 113.45 107.06 111.09 16055200 111.09 0.03445386
7/3/1972 107.14 110.27 104.43 107.39 15001000 107.39 0.002333396
6/1/1972 109.53 110.51 105.94 107.14 14880400 107.14 -0.021820506
5/1/1972 107.67 111.48 103.83 109.53 15958100 109.53 0.017275007
4/3/1972 107.2 111.11 106.18 107.67 19107500 107.67 0.004384328
3/1/1972 106.57 109.75 105.86 107.2 19000400 107.2 0.005911607
2/1/1972 103.94 107.16 103.1 106.57 19829000 106.57 0.025303059
1/3/1972 102.09 105 100.87 103.94 18940000 103.94 0.018121266
12/1/1971 93.99 102.21 93.95 102.09 17805400 102.09 0.086179381
11/1/1971 94.23 96.08 89.34 93.99 14034700 93.99 -0.00254696
10/1/1971 98.34 100.96 92.96 94.23 13894700 94.23 -0.041793777
9/1/1971 99.03 102.25 96.97 98.34 12676600 98.34 -0.006967586
8/2/1971 95.58 101.51 92.81 99.03 15043100 99.03 0.036095417
7/1/1971 99.16 101.52 95.08 95.58 13248000 95.58 -0.036103267
6/1/1971 99.63 102.07 96.92 98.7 14500000 98.7 -0.009334538
5/3/1971 103.95 104.42 98.68 99.63 15956000 99.63 -0.041558442
4/1/1971 100.31 105.6 99.63 103.95 19955700 103.95 0.036287509
3/1/1971 96.75 102.03 96.11 100.31 17716900 100.31 0.036795866
2/1/1971 95.88 99.59 94.92 96.75 20444200 96.75 0.009073842
1/4/1971 92.15 96.49 90.64 95.88 18472500 95.88 0.040477482
12/1/1970 87.2 92.99 86.11 92.15 15846800 92.15 0.056766055
11/2/1970 83.25 87.6 82.23 87.2 12399500 87.2 0.047447447
10/1/1970 84.3 87.75 82.29 83.25 12358600 83.25 -0.012455516
9/1/1970 81.52 84.99 79.95 84.3 15148500 84.3 0.034102061
8/3/1970 78.05 82.47 74.13 81.52 10925200 81.52 0.04445868
7/1/1970 72.72 79.03 70.69 78.05 10880900 78.05 0.073294829
6/1/1970 76.55 79.96 72.25 72.72 10713600 72.72 -0.050032658
5/1/1970 81.52 82.32 68.61 76.55 12992800 76.55 -0.060966634
4/1/1970 89.63 90.7 79.31 81.52 10590900 81.52 -0.090483097
3/2/1970 89.5 91.07 86.19 89.63 10535700 89.63 0.001452514
2/2/1970 85.02 90.33 84.64 89.5 12698400 89.5 0.052693484
1/2/1970 92.06 94.25 84.42 85.02 11114700 85.02 -0.076471866
12/1/1969 93.81 94.47 88.62 92.06 13260400 92.06 -0.018654728
11/3/1969 97.12 99.23 92.24 93.81 11692100 93.81 -0.034081549
10/1/1969 93.12 98.83 91.66 97.12 14052600 97.12 0.042955326
9/2/1969 95.51 96.62 91.77 93.12 10872800 93.12 -0.025023558
8/1/1969 91.92 96.43 91.48 95.51 10025200 95.51 0.039055701
7/1/1969 97.71 100.33 88.04 91.83 11543300 91.83 -0.060178078
6/2/1969 103.46 103.75 95.21 97.71 11608000 97.71 -0.055577035
5/1/1969 103.69 106.74 102.29 103.46 12778500 103.46 -0.00221815
4/1/1969 101.51 104.56 99.08 103.69 12203800 103.69 0.021475717
3/3/1969 98.13 102.35 97.06 101.51 10577000 101.51 0.034444105
2/3/1969 103.01 104.61 97.36 98.13 12026600 98.13 -0.047374041
1/2/1969 103.86 104.87 96.63 103.01 12664500 103.01 -0.008184094
12/2/1968 108.37 109.37 102.98 103.86 15589400 103.86 -0.041616684
11/1/1968 103.41 109.09 101.85 108.37 15661100 108.37 0.047964413
10/1/1968 102.67 105.78 101.8 103.41 16102700 103.41 0.007207558
9/3/1968 98.86 103.63 98.31 102.67 14230000 102.67 0.038539349
8/1/1968 97.74 99.67 95.79 98.86 11231100 98.86 0.011458973
7/1/1968 99.58 103.67 96.84 97.74 14864700 97.74 -0.018477606
6/3/1968 98.72 102.84 98.72 99.58 15842900 99.58 0.008711507
5/1/1968 97.46 100.19 95.8 98.68 13866800 98.68 0.012517956
4/1/1968 91.11 98.61 91.11 97.46 15490000 97.46 0.069695972
3/1/1968 89.36 91.09 86.99 90.2 9600400 90.2 0.009400179
2/1/1968 92.24 93.44 86.73 89.36 9583100 89.36 -0.031222897
1/2/1968 96.47 97.84 91.27 92.24 12371800 92.24 -0.043847828
12/1/1967 94 96.9 93.41 96.47 12220500 96.47 0.026276596
11/1/1967 93.3 95.51 90.09 94 11014500 94 0.00750268
10/2/1967 96.71 98.25 93.29 93.3 10763600 93.3 -0.035260056
9/1/1967 93.64 98.31 93 96.71 10733500 96.71 0.032785135
8/1/1967 94.75 96.67 92.01 93.64 9419100 93.64 -0.01171504
7/3/1967 90.64 95.51 90.12 94.75 11353000 94.75 0.045344219
6/1/1967 89.08 93.28 87.19 90.64 10020000 90.64 0.017512348
5/1/1967 94.01 95.25 88.71 89.08 10331300 89.08 -0.05244123
4/3/1967 90.2 94.77 87.86 94.01 9942500 94.01 0.042239468
3/1/1967 86.78 91.72 86.67 90.2 10580400 90.2 0.039410002
2/1/1967 86.61 89 85.61 86.78 10153600 86.78 0.001962822
1/3/1967 80.33 88.17 79.43 86.61 10426100 86.61 0.078177518
12/1/1966 80.45 83.88 79.49 80.33 8400000 80.33 -0.00149161
11/1/1966 80.2 83.01 78.89 80.45 7650500 80.45 0.003117207
10/3/1966 76.56 80.91 72.28 80.2 7241400 80.2 0.04754441
9/1/1966 77.1 80.81 75.03 76.56 6009500 76.56 -0.007003891
8/1/1966 83.5 84.7 73.91 77.1 7440000 77.1 -0.076646707
7/1/1966 84.74 88.19 83.05 83.6 6248000 83.6 -0.013452915
6/1/1966 86.13 87.74 83.75 84.74 6713600 84.74 -0.016138395
5/2/1966 91.06 91.75 83.18 86.13 8431400 86.13 -0.054140127
4/1/1966 89.23 93.02 88.96 91.06 9669000 91.06 0.020508797
3/1/1966 91.22 91.65 86.69 89.23 8610800 89.23 -0.021815391
2/1/1966 92.88 94.72 90.43 91.22 9247300 91.22 -0.017872524
1/3/1966 92.43 94.64 91.63 92.88 9081400 92.88 0.004868549
12/1/1965 91.61 93.07 89.2 92.43 9013100 92.43 0.008950988
11/1/1965 92.42 93.3 90.81 91.61 7805000 91.61 -0.008764337
10/1/1965 89.96 93.19 89.3 92.42 8158500 92.42 0.027345487
9/1/1965 87.17 91.13 86.69 89.96 7802300 89.96 0.032006424
8/2/1965 85.25 87.79 84.8 87.17 5192700 87.17 0.022521994
7/1/1965 84.12 86.47 83.3 85.25 4302300 85.25 0.013433191
6/1/1965 88.42 88.8 80.73 84.12 6140400 84.12 -0.048631531
5/3/1965 89.11 90.68 87.24 88.42 5723000 88.42 -0.007743239
4/1/1965 86.16 89.64 85.87 89.11 5919500 89.11 0.034238626
3/1/1965 87.43 87.93 85.65 86.16 5621700 86.16 -0.014525906
2/1/1965 87.56 88.06 85.25 87.43 6214700 87.43 -0.001484696
1/4/1965 84.75 88.19 83.77 87.56 5803500 87.56 0.033156342
12/1/1964 84.42 85.18 82.65 84.75 5021800 84.75 0.003909026
11/2/1964 84.86 86.8 84.1 84.42 5185700 84.42 -0.005185011
10/1/1964 84.18 85.7 83.65 84.86 5030400 84.86 0.008077928
9/1/1964 81.83 84.8 81.57 84.18 5451900 84.18 0.028718074
8/3/1964 83.18 83.49 80.8 81.83 4077100 81.83 -0.016229863
7/1/1964 81.69 84.33 81.46 83.18 4855000 83.18 0.018239687
6/1/1964 80.37 82.1 78.15 81.69 4568600 81.69 0.016424039
5/1/1964 79.46 81.81 79.46 80.37 5185500 80.37 0.011452303
4/1/1964 78.98 81.2 78.67 79.46 5871800 79.46 0.006077488
3/2/1964 77.8 79.89 77.5 78.98 5668000 78.98 0.015167095
2/3/1964 77.04 78.31 76.36 77.8 4899400 77.8 0.009865005
1/2/1964 75.02 77.78 74.82 77.04 5482700 77.04 0.026926153
12/2/1963 73.23 75.36 73.02 75.02 5018500 75.02 0.024443534
11/1/1963 74.01 74.44 69.48 73.23 5488800 73.23 -0.010539116
10/1/1963 71.7 75.18 71.57 74.01 5538600 74.01 0.032217573
9/3/1963 72.5 73.87 71.28 71.7 5517500 71.7 -0.011034483
8/1/1963 69.13 72.71 68.64 72.5 4373100 72.5 0.048748734
7/1/1963 69.37 70.48 67.54 69.13 3648600 69.13 -0.003459709
6/3/1963 70.8 71.24 68.78 69.37 4680000 69.37 -0.02019774
5/1/1963 69.8 71.14 69.03 70.8 4988600 70.8 0.014326648
4/1/1963 66.57 70.18 66.23 69.8 5284200 69.8 0.048520355
3/1/1963 64.29 67.01 63.8 66.57 3721400 66.57 0.035464302
2/1/1963 66.31 66.96 64.08 64.29 4379400 64.29 -0.030462977
1/2/1963 63.1 66.59 62.32 66.2 4829000 66.2 0.049128368
12/3/1962 62.26 63.5 61.28 63.1 4314500 63.1 0.013491809
11/1/1962 56.52 62.78 55.9 62.26 5029500 62.26 0.101556971
10/1/1962 56.27 57.83 52.55 56.52 3555600 56.52 0.004442865
9/4/1962 59.12 59.54 55.53 56.27 3460000 56.27 -0.048207037
8/1/1962 58.23 60.33 56.76 59.12 3618600 59.12 0.015284218
7/2/1962 54.75 58.67 54.47 58.23 3730900 58.23 0.063561644
6/1/1962 59.63 59.96 51.35 54.75 4994200 54.75 -0.081838001
5/1/1962 65.24 66.93 53.13 59.63 5533600 59.63 -0.08599019
4/2/1962 69.55 69.82 64.95 65.24 3469500 65.24 -0.061969806
3/1/1962 69.96 71.44 69.16 69.55 3245000 69.55 -0.005860492
2/1/1962 68.84 71.13 68.56 69.96 3640000 69.96 0.016269611
1/2/1962 71.55 71.96 67.55 68.84 3846800 68.84 -0.037875611
12/1/1961 71.78 72.64 70.86 71.55 4387500 71.55 -0.003204235
11/1/1961 68.73 71.85 68.73 71.32 4599000 71.32 0.03768369
10/2/1961 66.77 68.62 66.73 68.62 3469500 68.62 0.027707054
9/1/1961 68.19 68.46 65.77 66.73 3344000 66.73 -0.021410764
8/1/1961 67.37 68.44 66.94 68.07 3670000 68.07 0.010390381
7/3/1961 65.21 66.76 64.41 66.76 3200500 66.76 0.023769361
6/1/1961 66.56 67.08 64.47 64.64 3430400 64.64 -0.028846154
5/1/1961 65.17 67.39 65.17 66.56 4821900 66.56 0.021328832
4/3/1961 65.6 68.68 64.4 65.31 5273500 65.31 -0.004420732
3/1/1961 63.43 65.06 63.38 65.06 5484500 65.06 0.025697619
2/1/1961 61.9 63.44 61.14 63.44 5187300 63.44 0.024878837
1/3/1961 57.57 61.97 57.57 61.78 4461900 61.78 0.073128365
12/1/1960 55.3 58.11 55.3 58.11 3934700 58.11 0.050813743
11/1/1960 53.94 56.43 53.94 55.54 3254500 55.54 0.029662588
10/3/1960 53.36 54.86 52.2 53.39 2706100 53.39 0.000562219
9/1/1960 57.09 57.09 52.48 53.52 3057600 53.52 -0.062532843
8/1/1960 55.53 58.07 54.72 56.96 2976500 56.96 0.025751846
7/1/1960 57.06 57.38 54.17 55.51 2829500 55.51 -0.027164388
6/1/1960 55.89 58 55.89 56.92 3610000 56.92 0.018429057
5/2/1960 54.13 55.83 54.13 55.83 3454200 55.83 0.031405875
4/1/1960 55.43 56.59 54.37 54.37 3007500 54.37 -0.019123218
3/1/1960 56.01 56.01 53.47 55.34 2973900 55.34 -0.01196215
2/1/1960 55.96 56.82 54.73 56.12 3174500 56.12 0.002859185
1/4/1960 59.91 60.39 55.61 55.61 3349000 55.61 -0.071774328
12/1/1959 58.7 59.89 58.6 59.89 3455400 59.89 0.020272572
11/2/1959 57.41 58.28 56.22 58.28 3587800 58.28 0.015154154
10/1/1959 56.94 57.52 56 57.52 2949500 57.52 0.010186161
9/1/1959 58.87 58.92 55.14 56.88 2873800 56.88 -0.033803295
8/3/1959 60.71 60.71 58.27 59.6 2532800 59.6 -0.018283644
7/1/1959 58.97 60.62 58.91 60.51 3325900 60.51 0.026114974
6/1/1959 58.63 58.63 56.36 58.47 3068600 58.47 -0.002728978
5/1/1959 57.65 58.68 56.88 58.68 3511400 58.68 0.017866435
4/1/1959 55.69 58.17 55.69 57.59 3606800 57.59 0.034117436
3/2/1959 55.73 56.67 55.44 55.44 4059500 55.44 -0.005203661
2/2/1959 55.21 55.52 53.58 55.41 3688900 55.41 0.003622532
1/2/1959 55.44 56.04 54.89 55.45 4135200 55.45 0.000180375
12/1/1958 52.69 55.21 52.46 55.21 3805200 55.21 0.047826912
11/3/1958 51.56 53.24 51.02 52.48 4359400 52.48 0.017843289
10/1/1958 49.98 51.62 49.98 51.33 4301700 51.33 0.027010804
9/2/1958 48 50.06 47.97 50.06 3623800 50.06 0.042916667
8/1/1958 47.49 48.16 47.22 47.75 3074200 47.75 0.005474837
7/1/1958 45.28 47.19 45.11 47.19 3357700 47.19 0.042181979
6/2/1958 44.31 45.34 44.31 45.24 2830000 45.24 0.02098849
5/1/1958 43.54 44.09 43.12 44.09 2688000 44.09 0.012632062
4/1/1958 41.93 43.44 41.33 43.44 2531900 43.44 0.036012402
3/3/1958 41.13 42.58 41.13 42.1 2320400 42.1 0.023583759
2/3/1958 42.04 42.46 40.61 40.84 2088500 40.84 -0.028544244
1/2/1958 40.33 41.88 40.33 41.7 2357200 41.7 0.03396975
12/2/1957 41.36 41.54 39.38 39.99 2833800 39.99 -0.033123791
11/1/1957 40.44 41.72 39.44 41.72 2681000 41.72 0.03165183
10/1/1957 42.76 43.14 38.98 41.06 2875200 41.06 -0.039756782
9/3/1957 45.44 45.44 42.42 42.42 1920500 42.42 -0.066461268
8/1/1957 47.79 47.79 43.89 45.22 1954000 45.22 -0.053776941
7/1/1957 47.43 49.13 47.43 47.91 2275400 47.91 0.010120177
6/3/1957 47.37 48.24 46.78 47.37 2262000 47.37 0.000000000
5/1/1957 46.02 47.43 46.02 47.43 2482200 47.43 0.030638853
4/1/1957 44.14 45.74 44.14 45.74 2404200 45.74 0.036248301
3/1/1957 43.74 44.23 43.74 44.11 1774700 44.11 0.008459076
2/1/1957 44.62 44.62 42.39 43.26 2060500 43.26 -0.030479606
1/2/1957 46.2 46.66 44.4 44.72 2275400 44.72 -0.032034632
12/3/1956 45.98 47.04 45.84 46.67 2632100 46.67 0.015006525
11/1/1956 46.52 47.6 44.38 45.08 2292500 45.08 -0.030954428
10/1/1956 44.7 47 44.7 45.58 1851300 45.58 0.019686801
9/4/1956 47.89 48.1 45.35 45.35 2049400 45.35 -0.053038213
8/1/1956 49.62 49.64 46.94 47.51 2003000 47.51 -0.042523176
7/2/1956 46.93 49.48 46.93 49.39 2293800 49.39 0.052418496
6/1/1956 45.58 47.13 45.14 46.97 1855200 46.97 0.030495832
5/1/1956 48.16 48.51 44.1 45.2 2510400 45.2 -0.061461794
4/2/1956 48.7 48.85 47.09 48.38 2706100 48.38 -0.006570842
3/1/1956 45.54 48.87 45.54 48.48 3037600 48.48 0.06455863
2/1/1956 44.03 45.43 43.42 45.34 2513500 45.34 0.029752442
1/3/1956 45.16 45.16 43.11 43.82 2336100 43.82 -0.029672276
12/1/1955 45.35 45.89 44.95 45.48 2562300 45.48 0.002866593
11/1/1955 42.28 46.41 42.28 45.51 2463000 45.51 0.076395459
10/3/1955 42.49 42.99 40.8 42.34 2092800 42.34 -0.003530242
9/1/1955 43.37 45.63 42.61 43.67 2962800 43.67 0.006917224
8/1/1955 42.93 43.18 41.74 43.18 1897800 43.18 0.005823433
7/1/1955 41.19 43.76 41.19 43.52 2527000 43.52 0.056567128
6/1/1955 37.96 41.03 37.96 41.03 2749500 41.03 0.080874605
5/2/1955 38.04 38.04 36.97 37.91 2259000 37.91 -0.003417455
4/1/1955 36.95 38.32 36.83 37.96 2801000 37.96 0.027334235
3/1/1955 36.83 37.52 34.96 36.58 2976500 36.58 -0.006787945
2/1/1955 36.72 37.15 36.44 36.76 3338400 36.76 0.001089325
1/3/1955 36.75 36.75 34.58 36.63 3721400 36.63 -0.003265306
12/1/1954 33.99 35.98 33.99 35.98 3650900 35.98 0.058546631
11/1/1954 31.79 34.55 31.79 34.24 3322500 34.24 0.07706826
10/1/1954 32.29 32.76 31.68 31.68 2193800 31.68 -0.018891298
9/1/1954 30.04 32.69 30.04 32.31 2050400 32.31 0.075565912
8/2/1954 30.99 31.21 29.83 29.83 2706300 29.83 -0.037431429
7/1/1954 29.21 30.88 29.21 30.88 2601900 30.88 0.057172201
6/1/1954 29.19 29.43 28.15 29.21 2008100 29.21 0.000685166
5/3/1954 28.21 29.19 28.21 29.19 2192000 29.19 0.034739454
4/1/1954 27.17 28.26 27.01 28.26 2188000 28.26 0.040117777
3/1/1954 26.25 26.94 26.25 26.94 2032100 26.94 0.026285714
2/1/1954 25.99 26.3 25.81 26.15 1851000 26.15 0.006156214
1/4/1954 24.95 26.09 24.8 26.08 1768500 26.08 0.045290581
12/1/1953 24.78 24.99 24.55 24.81 1756300 24.81 0.001210654
11/2/1953 24.66 24.76 24.25 24.76 1588800 24.76 0.00405515
10/1/1953 23.49 24.58 23.39 24.54 1290900 24.54 0.044699872
9/1/1953 23.42 23.65 22.71 23.35 1337600 23.35 -0.002988898
8/3/1953 24.84 24.84 23.32 23.32 1241900 23.32 -0.061191626
7/1/1953 24.24 24.75 24.07 24.75 1024300 24.75 0.021039604
6/1/1953 24.15 24.22 23.54 24.14 1222700 24.14 -0.000414079
5/1/1953 24.73 25.06 24.46 24.54 1269000 24.54 -0.007682976
4/1/1953 25.25 25.25 24.19 24.62 1690900 24.62 -0.024950495
3/2/1953 25.93 26.33 25.29 25.29 2074000 25.29 -0.024681836
2/2/1953 26.51 26.54 25.48 25.9 1786600 25.9 -0.023010185
1/2/1953 26.54 26.66 25.86 26.38 1705700 26.38 -0.006028636
12/1/1952 25.68 26.59 25.61 26.57 1933100 26.57 0.034657321
11/3/1952 24.6 25.66 24.6 25.66 1904100 25.66 0.043089431
10/1/1952 24.48 24.58 23.8 24.52 1259000 24.52 0.001633987
9/2/1952 25.15 25.25 24.45 24.54 1200900 24.54 -0.024254473
8/1/1952 25.45 25.55 24.83 25.03 1037100 25.03 -0.016502947
7/1/1952 25.12 25.4 24.81 25.4 1151300 25.4 0.011146497
6/2/1952 23.8 24.96 23.78 24.96 1281400 24.96 0.048739496
5/1/1952 23.17 23.94 23.17 23.86 1121400 23.86 0.029779888
4/1/1952 24.18 24.18 23.32 23.32 1336100 23.32 -0.035566584
3/3/1952 23.29 24.37 23.29 24.37 1345700 24.37 0.046371833
2/1/1952 24.3 24.3 23.09 23.26 1377800 23.26 -0.042798354
1/2/1952 23.8 24.66 23.74 24.14 1651300 24.14 0.014285714
12/3/1951 23.01 23.77 23.01 23.77 1450000 23.77 0.033029118
11/1/1951 23.1 23.1 22.4 22.88 1321500 22.88 -0.00952381
10/1/1951 23.47 23.85 22.66 22.94 1851800 22.94 -0.02258202
9/4/1951 23.28 23.71 23.26 23.26 1990000 23.26 -0.000859107
8/1/1951 22.51 23.28 22.51 23.28 1528600 23.28 0.034207019
7/2/1951 21.1 22.63 21.1 22.4 1406600 22.4 0.061611374
6/1/1951 21.48 22.05 20.96 20.96 1807100 20.96 -0.024208566
5/1/1951 22.53 22.81 21.03 21.52 1699500 21.52 -0.044829117
4/2/1951 21.32 22.43 21.26 22.43 1597100 22.43 0.05206379
3/1/1951 21.85 21.95 21.25 21.48 1599000 21.48 -0.016933638
2/1/1951 21.77 22.2 21.76 21.8 2161100 21.8 0.001378043
1/2/1951 20.77 21.74 20.69 21.66 3080000 21.66 0.042850265
12/1/1950 19.66 20.43 19 20.43 2935500 20.43 0.039165819
11/1/1950 19.56 20.32 19.36 19.51 2146000 19.51 -0.002556237
10/2/1950 19.69 20.12 19.53 19.53 2247600 19.53 -0.008125952
9/1/1950 18.55 19.45 18.54 19.45 2019500 19.45
8/1/1950 18.02 18.82 17.95 18.42 1740800 18.42 PROMEDIO ANUAL
7/3/1950 17.64 17.91 16.68 17.84 2308000 17.84
6/1/1950 18.77 19.4 17.44 17.69 2196300 17.69
5/1/1950 18.22 18.78 18.11 18.78 1989000 18.78
4/3/1950 17.53 18.05 17.53 17.96 2358900 17.96
3/1/1950 17.24 17.56 17.07 17.29 1710000 17.29
2/1/1950 17.05 17.32 16.99 17.22 1750500 17.22
1/3/1950 16.66 17.09 16.66 17.05 1926600 17.05
Acumulado
anual

0.15446873

0.00568666

0.11920927

0.24434474
-0.4491971

0.04161737

0.12245547

0.03238415
0.08887143

0.24221234

-0.243517

-0.1207451
-0.0931658

0.18752626

0.26101256

0.28475996

0.19128004
0.29835218

-0.0097851

0.06960055

0.07329832
0.24730833

-0.0527069

0.25037672

0.12223829
0.07194862

0.15790954

0.24287155

0.02273252
0.16443018

0.15662913

-0.0977809

0.24669492

0.12637823
0.00947349

-0.1158872

0.18510962

0.28813661
-0.31952

-0.1761455

0.14786387

0.10660493
0.0198053

-0.1133604

0.07033089

0.19179446
-0.1325226

0.09050334

0.12344192

0.17715549

-0.107134
0.18670225

-0.0330724

0.06749506

0.28189671
-0.1385148

-0.012302

0.24086705

0.36530518
-0.0799435

0.11058181

0.10620335

0.02848363
4.73
7.75%
Ru : COSTO DE CAPITAL DESAPALANCADO

3.66%

7.75%

2.30%

0.6118

8.46%

5.30%

Re : COSTO DE CAPITAL APALANCADO

1.2541478

11.09%

7.86%
WACCA: COSTO PROMEDIO PONDERADO DE CAPITAL

22.93%

0.4

0.6

14.07%

10.75%
FUENTE:
http://pages.stern.nyu.edu/~adamodar/

http://es.finance.yahoo.com/q/hp?s=%5EGSPC&b=3&a=00&c=1950&e=8&d=09&f=2012&g=m

http://www.ambito.com/economia/mercados/riesgo-historico.asp?idpais=13

Nominal

Con = 1.5

Nominal 30%
Real= 19.35%

COSTO DE OPORTUNIDAD QUE SE UTILIZA PARA LA EVALUACION


PRESUPUESTO DE INVERSIN INICIAL
(EN soles)

DESCRIPCIONES CANTIDAD PRECIO PARCIAL TOTAL


UNITARIO
INVERSION FIJA 59,050
I.- BIENES FISICOS 58,850
. Terreno 0 40,000.0 40,000
. Construccines y edificaciones 1 15,000.0 15,000
. Maquinarias 0 0.0 0
. Equipos 1 500 500
. Muebles y enseres 5 100 500
. Vehculos 0 0.0 0
. Equipos informticos 1 2,850.00 2,850
II. BIENES INTAGIBLES 200
. Gastos de Constitucin 0 200.00 200
. Patentes y licencias 0 0.00 0
. Puesta en marcha 0 0.00 0
. Capacitacin del personal 0 0.00 0
. Intereses pre-operativos 0 0.0 0
. Investigacin y/o Estudios 0 0.0 0
CAPITAL DE TRABAJO (02 Meses) 12,750 12,750
. Sueldos del personal 4 1,000.0 4,000
. Instalaciones del grass 2 1,200.0 2,400
. Techo 5 900.0 4,500
. Mantenimiento 1 1,000.0 1,000
. Gastos administrativos 1 850.0 850
TOTAL 71,800
PRESUPUESTO DE INGRESOS CON PROYECTO

Periodo
MATES FILTRANTES 1 2 3 4 5
Producto
horas 4320 4320 4320 4320 4320
precio x hora 25.00 25.00 25.00 25.00 25.00
Sub Total A 108000 108000 108000 108000 108000
Sub Producto
unidad 0 0 0 0 0
Precio 0.00 0.00 0.00 0.00 0.00
Sub Total B 0 0 0 0 0
INGRESO TOTAL 108000 108000 108000 108000 108000

PREMISAS:

PRECIO POR HORA 25.0 soles


PRECIO UNITARIO SUBPRODUCTO = soles
PRESUPUESTO DE INGRESOS SIN PROYECTO

Periodo
MATES FILTRANTES 1 2 3 4
Producto
12 horas 4000 4000 4000 4000
Precio x hora 20.00 20.00 20.00 20.00
Sub Total A 80000 80000 80000 80000
Sub Producto
unidad 0 0 0 0
Precio 0.00 0.00 0.00 0.00
Sub Total B 0 0 0 0
INGRESO TOTAL 80000 80000 80000 80000
O

4000
20.00
80000

0
0.00
0
80000
PRESUPUESTO DE SUELDOS ANUAL

Remuneraciones Beneficios N Sub Total


CARGO
Mensual Anual Sociales(*) Trabj Anual
AREA DE ATENCION 500.00 6,000.00 0.00 6,000.00
JEFE 500.00 6,000.00 0.00 1 6,000.00
Obrero 0.00 0.00 0.00 0 0.00
guardian 0.00 0.00 0.00 0 0.00
Area de Administracin 850.00 10,200.00 0.00 10,200.00
Administrador 850.00 10,200.00 0.00 1 10,200.00
Guardin-Almacenero 0.00 0.00 0.00 0 0.00
Area de Ventas 500.00 6,000.00 0.00 6,000.00
vendedor 500.00 6,000.00 0.00 1 6,000.00
Total Mano de Obra 1,850.00 22,200.00 0.00 0.00 22,200.00

PRESUPUESTO DE SUELDOS ANUAL PROYECTADO


(en soles)

PERIODOS
AREAS
1 2 3 4
Atencion 6,246 6,246 6,246 6,246
Administracin 10,617 10,617 10,617 10,617
Ventas 6,246 6,246 6,246 6,246
Total Mano de Obra 23,109 23,109 23,109 23,109
Aportaciones Total
Patronal Anual
245.55 6,245.55
245.55 6,245.55
0.00 0.00
0.00 0.00
417.44 10,617.44
417.44 10,617.44
0.00 0.00
245.55 6,245.55
245.55 6,245.55
908.55 23,108.55

ROYECTADO

5
6,246
10,617
6,246
23,109
DEPRECIACION DE ACTIVOS FIJOS
Valor del Aos de Numero de Tasa de
ACTIVO Activo deprec. compras Depreciacin
. Edificaciones 15,000 15 1 0.07
. Maquinarias 0.00 10 0 0.10
. Equipos 500.00 5 1 0.20
. Muebles y enseres 500.00 10 1 0.10
. Vehiculos 0.00 5 0 0.20
. Equipos informaticos 2,850.00 3 2 0.33
TOTALES 3850.00
Deprec. Valor
Anual Residual
1,000.00 10,000.00
0.00 0
100.00 0
50.00 250
0.00 0
950.00 950.00
1100.00 11200.00
PRESUPUESTO 0PERATIVO
( En Nuevos Soles)

DESCRIPCION 1 2 3 4 5
A. COSTO DE VENTAS
- Mano de obra Directa 6,246 6,246 6,246 6,246 6,246
limpieza 450 450 450 450 450
- Gastos Indirectos 300 300 300 300 300
- Depreciaciones 1,100 1,100 1,100 1,100 1,100
TOTAL COSTOS DE VENTAS 8,096 8,096 8,096 8,096 8,096
B. GASTOS DE ADMINISTRACION
- Mano de Obra 10,617 10,617 10,617 10,617 10,617
- Alquiler y Gastos Generales 0 0 0 0 0
- Servicios: Agua, Luz, Telefono, internet 300 300 300 300 300
- Mantenimiento y reparaciones. 100 100 100 100 100
- Amortizacion de Intangibles 40 40 40 40 40
TOTAL GASTOS DE ADMINISTRACION 11,057 11,057 11,057 11,057 11,057
C. GASTOS DE VENTAS
- Mano de Obra 6,246 6,246 6,246 6,246 6,246
- Publicidad 500 500 500 500 500
- Propaganda "no pagada" 0 0 0 0 0
- Venta personal 0 0 0 0 0
- Promocion de ventas 0 0 0 0 0
- Relaciones Pblicas 0 0 0 0 0
- Gastos Generales 150 150 150 150 150
TOTAL GASTOS DE VENTAS 6,896 6,896 6,896 6,896 6,896
TOTAL PRESUPUESTO OPERATIVO 26,049 26,049 26,049 26,049 26,049
ESTRUCTURA DE FINANCIAMIENTO DE INVERSION

Recursos Propios Prestamo terceros INVERSION


DESCRIPCION
Monto % Monto % TOTAL
INVERSION FIJA 43050 73% 16000 27% 59,050
I.- BIENES FISICOS 42850 73% 16000 27% 58,850
. Terreno 40000 100% 0 0% 40,000
. Construccines y edificaciones 0 0% 15000 100% 15,000
. Maquinarias 0 0% 0 0% 0
. Equipos 0 0% 500 100% 500
. Muebles y enseres 0 0% 500 100% 500
. Vehculos 0 0% 0 0% 0
. Equipos informticos 2850 100% 0 0% 2,850
II. BIENES INTAGIBLES 200 100% 0 0% 200
. Gastos de Constitucin 200 100% 0 0% 200
. Patentes y licencias 0 100% 0 0% 0
. Puesta en marcha 0 0% 0 0% 0
. Capacitacin del personal 0 100% 0 0% 0
. Intereses pre-operativos 0 0% 0 0% 0
. Investigacin y/o Estudios 0 0% 0 0% 0
CAPITAL DE TRABAJO(1 Meses) 12750 100% 0 0% 12,750
. Sueldos del personal inicial 4000 100% 0 0% 4,000
. Instalacion del gras 2400 100% 0 0% 2,400
. Techo 4500 100% 0 0% 4,500
. Mantenimiento 1000 100% 0 0% 1,000
. Gastos Administrativos 850 100% 0 0% 850
TOTAL 55800 78% 16000 22% 71800
(*) La suma de las columnas de participacin porcentual (CELDAS EN BLANCO)
de cada rubro debern sumar el 100%.
SERVICIO DE LA DEUDA
Monto del prestamo 16,000
Tasa Efectiva Anual (TEA) 22.93%
Plazo Devolucin 3 aos
Tasa de Interes Real 19.3%
Pago S/. 7,518.35

Periodo Saldo Inicial Pago Total Interes Principal Saldo Final


1 16,000 7,518 3,095.92 4,422.42 11,578
2 15,496 7,518 2,240.20 5,278.14 6,299
3 14,992 7,518 1,218.91 6,299.44 0
ESTADO DE PERDIDAS Y GANANCIAS ECONOMICO CON PROYECTO
(en S/.)
PERIODOS
RUBROS
1 2 3 4
Ingresos por ventas 108,000 108,000 108,000 108,000
- Costos de Ventas 8,096 8,096 8,096 8,096
UTILIDAD BRUTA 99,904 99,904 99,904 99,904
- Gastos de Administracin 11,057 11,057 11,057 11,057
- Gastos de Ventas 6,896 6,896 6,896 6,896
UTILIDAD IMPONIBLE 81,951 81,951 81,951 81,951
Impuesto a la Renta (30%) 22,946 22,946 22,946 22,946
UTILIDAD NETA 59,005 59,005 59,005 59,005

ESTADO DE PERDIDAS Y GANANCIAS ECONOMICO SIN PROYECTO


(en S/.)
CON PROYECTO

5
108,000
8,096
99,904
11,057
6,896
81,951
22,946
59,005

SIN PROYECTO
FLUJOS DE CAJA CON PROYECTO
(soles)
PERIODOS
RUBROS
0 1 2 3 4 5
INGRESOS 0 Err:509 108,000 Err:509 Err:509 131,950
Ingreso por Ventas 108,000 108,000 108,000 108,000 108,000
Valor recuperado activo fijo Err:509 Err:509 Err:509 Err:509 11,200
Valor recupero Capital Trabajo 0 0 0 0 12,750
EGRESOS 71,800 47,855 47,855 47,855 50,705 47,855
Inversion Total
- Activo Fijo 59,050 2,850
- Capital de Trabajo 12,750
Costos de Operacin 6,996 6,996 6,996 6,996 6,996
Gastos de Administracin 11,017 11,017 11,017 11,017 11,017
Gastos de Ventas 6,896 6,896 6,896 6,896 6,896
Impuestos y Tributos 22,946 22,946 22,946 22,946 22,946
Flujo de Caja Econmico (FE) -71,800.0 Err:509 60,145.0 Err:509 Err:509 84,095.0
(*) sin depreciaciones
(**) sin amortizacion de intangibles

FLUJOS DE CAJA ECONOMICO INCREMENTAL (CON-SIN)


(soles)
PERIODOS
RUBROS
0 1 2 3 4 5
FCE CON PROYECTO -71,800.00 Err:509 60,145.05 Err:509 Err:509 84,095.05
FCE SIN PROYECTO 50,047.13 50,047.13 50,047.13 Err:509 Err:509 50,047.13
FLUJO DE CAJA INCREMENTAL -121,847.13 Err:509 10,097.92 Err:509 Err:509 34,047.92

FLUJOS DE CAJA FINANCIERO INCREMENTAL


(soles)
PERIODOS
RUBROS
RUBROS
0 1 2 3 4 5
FCE INCREMENTAL -121,847.13 Err:509 10,097.92 Err:509 Err:509 34,047.92
FINANCIAMIENTO NETO 16,000.00 -6,651.49 -6,891.09 -7,177.05 0.00 0.00
+ Prstamos 16,000.00
- Amortizaciones 4,422.42 5,278.14 6,299.44 0.00 0.00
- Intereses 3,095.92 2,240.20 1,218.91 0.00 0.00
+ Escudo Fiscal o tributario 866.86 627.26 341.29 0.00 0.00
Flujo de Caja Financiero -105,847.13 3,446.43 3,206.83 Err:509 Err:509 34,047.92
FLUJOS DE CAJA SIN PROYECTO
(soles)
PERIODOS
RUBROS
0 1 2 3 4 5
INGRESOS 80,000 Err:509 80,000 Err:509 Err:509 80,000
Ingreso por Ventas 80,000 80,000 80,000 80,000 80,000 80,000
Valor recuperado activo fijo Err:509 Err:509 Err:509 Err:509 0
Valor recupero Capital Trabajo 0 0 0 0 0
EGRESOS 29,953 29,953 29,953 29,953 29,953 29,953
Inversion Total
- Activo Fijo
- Capital de Trabajo
Costos de Operacin 4,197 4,197 4,197 4,197 4,197 4,197
Gastos de Administracin 6,610 6,610 6,610 6,610 6,610 6,610
Gastos de Ventas 4,137 4,137 4,137 4,137 4,137 4,137
Impuestos y Tributos 15,008 15,008 15,008 15,008 15,008 15,008
Flujo de Caja Econmico (FE) 50,047.1 50,047.1 50,047.1 Err:509 Err:509 50,047.1
EVALUACION ECONOMICA (SIN PRESTAMO)

COSTO DE OPORTUNIDAD DEL CAPITAL


FORMULA
COK = Rf + bu(Rm-Rf)+ Rp
DATOS
Rf=Tasa libre de riesgo 3.66% bd = Beta despalancada 0.61
(Rm-Rf)=Prima riesgo 4.09% Tasa de inflacin = 3.0%
Rp = prima riesgo pais 2.30%
RESULTADOS
COKn = 8.46%
COKr = 5.30%

EVALUACION
VALOR PRESENTE NETO ECONOMICO

VANE = -62,316

TASA INTERNA DE RETORNO ECONOMICO

TIRE = -13.11%
EVALUACION FINANCIERA (CON FINANCIAMIENTO)

TASA DE COSTO DE LA DEUDA


FORMULA

Kd= TEAreal = 1+ TEA -1


1 + Inflacin

TEA real = 19.35%

VALOR ACTUAL ESCUDO TRIBUTARIO

VA Escudo Tributario= 1,367 soles

VALOR ACTUALNETO FINANCIERO

VANF = -60,949 soles

TIRF = -15.36%