Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
This spreadsheet supports STUDENT analysis of the case, "Deutsche Brauerei" (Case 10).
Please note:
1) This is a working model. Assumptions / Inputs presented can be changed to vary the
results.
2) This model intentionally incorporates a circular reference in its logic. In order to resolve
this circularity, please instruct Excel to "iterate" 20 or so times in recalculating the model.
This may be done by clicking on Tools/Options/Calculation, and then on Iteration.
3) As long as default spreadsheet calculation is set as "automatic" impact of changing
assumptions will be computed in real time. Alternatively F9 function key may need to be
invoked to recalculate
results. To set numerical calculation settings to automatic look under tools, options,
calculations menu.
Page 1
Introduction
Page 2
Assumptions
Exhibit 1
Deutsche Brauerei
Forecast Assumptions
Assumptions
1999
2000
2001
(Actual)
(Actual)
(Proj'd)
2.50%
312.00%
6.20%
6.20%
3.11%
47.20%
6.10%
6.10%
3.00%
45.00%
7.00%
7.00%
6,980
11.0%
10.0%
75.0%
6.5%
35.0%
12.0%
41
90
2.0%
5.0%
14.0%
11.0%
Page 3
Assumptions
2002
(Proj'd)
3.00%
30.00%
7.00%
7.00%
6,822
11.0%
10.0%
75.0%
6.5%
35.0%
12.0%
41
90
2.0%
5.0%
14.0%
11.0%
Page 4
Exhibit 1
Exhibit 1
DEUTSCHE BRAUEREI
Historical and Projected Income Statements
Fiscal Year Ended December 31; all figures in thousands
1997
(Actual)
1
2
3
1998
(Actual)
1999
(Actual)
2000
(Actual)
62,032
62,032
62,653
4,262
66,915
64,219
17,559
81,779
66,216
25,847
92,064
4
5
6
7
8
9
10
11
12
13
14
Sales: Germany
Sales: Ukraine
Net Sales
Operating Expenses:
Production Costs and Expenses
Admin. and Selling Expenses
Depreciation
Excise duties
Total Operating Expenses
Operating Profit
Allowance for Doubtful Accounts
Interest Expense
Earnings Before Taxes
Income Taxes
Net Earnings
32,258
12,481
3,609
9,143
(57,491)
4,541
(5)
(1,185)
3,351
(1,132)
2,219
35,366
13,014
4,314
9,108
(61,802)
5,113
(7)
(1,064)
4,042
(1,396)
2,646
44,271
16,274
5,844
10,486
(76,874)
4,904
(38)
(1,046)
3,821
(1,510)
2,311
49,827
18,505
6,068
11,557
(85,957)
6,106
(24)
(1,304)
4,779
(1,864)
2,915
15
16
Dividends on :
Dividends to All Common Shares
Retentions of Earnings
1,669
550
1,988
658
1,734
577
2,186
729
Page 5
Exhibit 1
1998
(Actual)
1999
(Actual)
2000
(Actual)
Assets
1
2
3
4
5
6
7
8
9
Cash
Accounts Receivable
Germany
Ukraine
Allowance for Doubtful Accounts
Inventories
Total Current Assets
Investments & Other Assets
Gross Property Plant & Equipt.
Accumulated Depreciation
Net Property Plant & Equipt.
Total Assets
5,366
8,183
9,813
11,048
6,933
(69)
6,133
18,363
3,102
58,435
(23,404)
35,031
56,496
7,142
424
(76)
6,401
22,075
3,189
58,435
(27,719)
30,716
55,981
7,222
4,090
(113)
7,817
28,829
3,416
60,682
(33,562)
27,120
59,365
7,517
6,168
(137)
12,889
37,485
3,520
60,682
(39,631)
21,052
62,057
10,236
3,755
7,361
21,352
7,544
27,085
55,981
12,004
4,103
8,996
25,103
6,601
27,661
59,365
13,089
4,792
10,127
28,009
5,658
28,390
62,057
2,987
3,578
7,397
13,962
16,107
26,427
56,496
Page 6
Exhibit 1
2001
(Proj'd)
2002
(Proj'd)
68,203
37,479
105,682
70,249
48,722
118,971
61,393
18,500
6,766
11,625
(98,284)
7,398
(201)
(1,468)
5,729
(2,005)
3,724
71,609
18,500
7,448
13,087
(110,644)
8,327
(60)
(1,634)
6,633
(2,322)
4,311
2,793
931
3,234
1,078
Page 7
Exhibit 1
2001
(Proj'd)
2002
(Proj'd)
12,682
14,277
7,661
9,241
(338)
14,795
44,042
3,500
67,663
(46,397)
21,266
68,808
7,891
12,014
(398)
16,656
50,439
3,500
74,485
(53,845)
20,639
74,579
17,862
5,284
11,625
34,771
4,715
29,321
68,808
21,372
5,949
13,087
40,407
3,772
30,399
74,579
Page 8
Exhibit 2
DEUTSCHE BRAUEREI
Historical Exchange Rates: Ukrainian Hryvna versus Deutsche Marks and Euros
DM
1.20
1.00
0.80
0.60
0.40
0.20
DM
4/3/1997
4/4/1997
4/5/1997
4/6/1997
4/7/1997
4/8/1997
0.90
0.90
0.91
0.91
0.91
0.93
4/3/1997
4/4/1997
4/5/1997
4/6/1997
4/7/1997
4/8/1997
0
0
0
0
0
0
10/3/2000
7/3/2000
4/3/2000
1/3/2000
10/3/1999
7/3/1999
4/3/1999
1/3/1999
10/3/1998
7/3/1998
4/3/1998
1/3/1998
10/3/1997
7/3/1997
4/3/1997
4/9/1997
4/10/1997
4/11/1997
4/12/1997
4/13/1997
4/14/1997
4/15/1997
4/16/1997
4/17/1997
4/18/1997
4/19/1997
4/20/1997
4/21/1997
4/22/1997
4/23/1997
4/24/1997
4/25/1997
4/26/1997
4/27/1997
4/28/1997
4/29/1997
4/30/1997
5/1/1997
5/2/1997
5/3/1997
5/4/1997
5/5/1997
5/6/1997
5/7/1997
5/8/1997
5/9/1997
5/10/1997
5/11/1997
5/12/1997
5/13/1997
5/14/1997
5/15/1997
5/16/1997
5/17/1997
5/18/1997
5/19/1997
5/20/1997
5/21/1997
5/22/1997
5/23/1997
5/24/1997
5/25/1997
5/26/1997
5/27/1997
5/28/1997
5/29/1997
5/30/1997
0.93
0.93
0.93
0.93
0.93
0.93
0.94
0.93
0.94
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.94
0.94
0.94
0.96
0.95
0.95
0.96
0.96
0.96
0.95
0.95
0.95
0.94
0.93
0.92
0.92
0.92
0.92
0.92
0.91
0.92
0.92
0.92
0.92
0.92
0.91
0.91
0.91
0.91
0.91
0.91
0.91
0.92
0.92
0.91
4/9/1997
4/10/1997
4/11/1997
4/12/1997
4/13/1997
4/14/1997
4/15/1997
4/16/1997
4/17/1997
4/18/1997
4/19/1997
4/20/1997
4/21/1997
4/22/1997
4/23/1997
4/24/1997
4/25/1997
4/26/1997
4/27/1997
4/28/1997
4/29/1997
4/30/1997
5/1/1997
5/2/1997
5/3/1997
5/4/1997
5/5/1997
5/6/1997
5/7/1997
5/8/1997
5/9/1997
5/10/1997
5/11/1997
5/12/1997
5/13/1997
5/14/1997
5/15/1997
5/16/1997
5/17/1997
5/18/1997
5/19/1997
5/20/1997
5/21/1997
5/22/1997
5/23/1997
5/24/1997
5/25/1997
5/26/1997
5/27/1997
5/28/1997
5/29/1997
5/30/1997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5/31/1997
6/1/1997
6/2/1997
6/3/1997
6/4/1997
6/5/1997
6/6/1997
6/7/1997
6/8/1997
6/9/1997
6/10/1997
6/11/1997
6/12/1997
6/13/1997
6/14/1997
6/15/1997
6/16/1997
6/17/1997
6/18/1997
6/19/1997
6/20/1997
6/21/1997
6/22/1997
6/23/1997
6/24/1997
6/25/1997
6/26/1997
6/27/1997
6/28/1997
6/29/1997
6/30/1997
7/1/1997
7/2/1997
7/3/1997
7/4/1997
7/5/1997
7/6/1997
7/7/1997
7/8/1997
7/9/1997
7/10/1997
7/11/1997
7/12/1997
7/13/1997
7/14/1997
7/15/1997
7/16/1997
7/17/1997
7/18/1997
7/19/1997
7/20/1997
7/21/1997
0.92
0.92
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.92
0.92
0.93
0.93
0.93
0.94
0.94
0.93
0.94
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.94
0.94
0.94
0.94
0.94
0.95
0.94
0.95
0.95
0.94
0.95
0.95
0.95
0.95
0.96
0.96
0.96
0.97
0.97
0.97
0.97
0.97
0.97
0.97
5/31/1997
6/1/1997
6/2/1997
6/3/1997
6/4/1997
6/5/1997
6/6/1997
6/7/1997
6/8/1997
6/9/1997
6/10/1997
6/11/1997
6/12/1997
6/13/1997
6/14/1997
6/15/1997
6/16/1997
6/17/1997
6/18/1997
6/19/1997
6/20/1997
6/21/1997
6/22/1997
6/23/1997
6/24/1997
6/25/1997
6/26/1997
6/27/1997
6/28/1997
6/29/1997
6/30/1997
7/1/1997
7/2/1997
7/3/1997
7/4/1997
7/5/1997
7/6/1997
7/7/1997
7/8/1997
7/9/1997
7/10/1997
7/11/1997
7/12/1997
7/13/1997
7/14/1997
7/15/1997
7/16/1997
7/17/1997
7/18/1997
7/19/1997
7/20/1997
7/21/1997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7/22/1997
7/23/1997
7/24/1997
7/25/1997
7/26/1997
7/27/1997
7/28/1997
7/29/1997
7/30/1997
7/31/1997
8/1/1997
8/2/1997
8/3/1997
8/4/1997
8/5/1997
8/6/1997
8/7/1997
8/8/1997
8/9/1997
8/10/1997
8/11/1997
8/12/1997
8/13/1997
8/14/1997
8/15/1997
8/16/1997
8/17/1997
8/18/1997
8/19/1997
8/20/1997
8/21/1997
8/22/1997
8/23/1997
8/24/1997
8/25/1997
8/26/1997
8/27/1997
8/28/1997
8/29/1997
8/30/1997
8/31/1997
9/1/1997
9/2/1997
9/3/1997
9/4/1997
9/5/1997
9/6/1997
9/7/1997
9/8/1997
9/9/1997
9/10/1997
9/11/1997
0.98
0.98
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
1.00
1.00
1.00
1.01
1.01
1.02
1.01
1.01
1.00
1.00
1.00
1.00
1.00
0.99
0.99
0.98
0.98
0.98
0.99
1.00
1.00
0.98
0.98
0.98
0.98
0.97
0.97
0.97
0.97
0.97
0.97
0.98
0.98
0.98
0.98
0.98
0.97
0.97
0.97
0.98
0.97
0.96
7/22/1997
7/23/1997
7/24/1997
7/25/1997
7/26/1997
7/27/1997
7/28/1997
7/29/1997
7/30/1997
7/31/1997
8/1/1997
8/2/1997
8/3/1997
8/4/1997
8/5/1997
8/6/1997
8/7/1997
8/8/1997
8/9/1997
8/10/1997
8/11/1997
8/12/1997
8/13/1997
8/14/1997
8/15/1997
8/16/1997
8/17/1997
8/18/1997
8/19/1997
8/20/1997
8/21/1997
8/22/1997
8/23/1997
8/24/1997
8/25/1997
8/26/1997
8/27/1997
8/28/1997
8/29/1997
8/30/1997
8/31/1997
9/1/1997
9/2/1997
9/3/1997
9/4/1997
9/5/1997
9/6/1997
9/7/1997
9/8/1997
9/9/1997
9/10/1997
9/11/1997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9/12/1997
9/13/1997
9/14/1997
9/15/1997
9/16/1997
9/17/1997
9/18/1997
9/19/1997
9/20/1997
9/21/1997
9/22/1997
9/23/1997
9/24/1997
9/25/1997
9/26/1997
9/27/1997
9/28/1997
9/29/1997
9/30/1997
10/1/1997
10/2/1997
10/3/1997
10/4/1997
10/5/1997
10/6/1997
10/7/1997
10/8/1997
10/9/1997
10/10/1997
10/11/1997
10/12/1997
10/13/1997
10/14/1997
10/15/1997
10/16/1997
10/17/1997
10/18/1997
10/19/1997
10/20/1997
10/21/1997
10/22/1997
10/23/1997
10/24/1997
10/25/1997
10/26/1997
10/27/1997
10/28/1997
10/29/1997
10/30/1997
10/31/1997
11/1/1997
11/2/1997
0.96
0.95
0.95
0.95
0.95
0.95
0.95
0.96
0.95
0.95
0.96
0.96
0.95
0.95
0.94
0.94
0.94
0.94
0.94
0.94
0.94
0.95
0.94
0.94
0.94
0.94
0.94
0.93
0.93
0.94
0.94
0.94
0.94
0.94
0.93
0.94
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.94
0.94
0.94
0.92
0.93
0.92
0.92
0.92
0.92
9/12/1997
9/13/1997
9/14/1997
9/15/1997
9/16/1997
9/17/1997
9/18/1997
9/19/1997
9/20/1997
9/21/1997
9/22/1997
9/23/1997
9/24/1997
9/25/1997
9/26/1997
9/27/1997
9/28/1997
9/29/1997
9/30/1997
10/1/1997
10/2/1997
10/3/1997
10/4/1997
10/5/1997
10/6/1997
10/7/1997
10/8/1997
10/9/1997
10/10/1997
10/11/1997
10/12/1997
10/13/1997
10/14/1997
10/15/1997
10/16/1997
10/17/1997
10/18/1997
10/19/1997
10/20/1997
10/21/1997
10/22/1997
10/23/1997
10/24/1997
10/25/1997
10/26/1997
10/27/1997
10/28/1997
10/29/1997
10/30/1997
10/31/1997
11/1/1997
11/2/1997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11/3/1997
11/4/1997
11/5/1997
11/6/1997
11/7/1997
11/8/1997
11/9/1997
11/10/1997
11/11/1997
11/12/1997
11/13/1997
11/14/1997
11/15/1997
11/16/1997
11/17/1997
11/18/1997
11/19/1997
11/20/1997
11/21/1997
11/22/1997
11/23/1997
11/24/1997
11/25/1997
11/26/1997
11/27/1997
11/28/1997
11/29/1997
11/30/1997
12/1/1997
12/2/1997
12/3/1997
12/4/1997
12/5/1997
12/6/1997
12/7/1997
12/8/1997
12/9/1997
12/10/1997
12/11/1997
12/12/1997
12/13/1997
12/14/1997
12/15/1997
12/16/1997
12/17/1997
12/18/1997
12/19/1997
12/20/1997
12/21/1997
12/22/1997
12/23/1997
12/24/1997
0.93
0.92
0.92
0.92
0.91
0.91
0.91
0.91
0.91
0.91
0.91
0.92
0.92
0.91
0.92
0.91
0.90
0.89
0.92
0.92
0.92
0.92
0.93
0.93
0.94
0.93
0.93
0.93
0.94
0.94
0.94
0.91
0.94
0.94
0.94
0.94
0.94
0.94
0.93
0.93
0.94
0.94
0.94
0.94
0.93
0.92
0.92
0.92
0.92
0.94
0.94
0.94
11/3/1997
11/4/1997
11/5/1997
11/6/1997
11/7/1997
11/8/1997
11/9/1997
11/10/1997
11/11/1997
11/12/1997
11/13/1997
11/14/1997
11/15/1997
11/16/1997
11/17/1997
11/18/1997
11/19/1997
11/20/1997
11/21/1997
11/22/1997
11/23/1997
11/24/1997
11/25/1997
11/26/1997
11/27/1997
11/28/1997
11/29/1997
11/30/1997
12/1/1997
12/2/1997
12/3/1997
12/4/1997
12/5/1997
12/6/1997
12/7/1997
12/8/1997
12/9/1997
12/10/1997
12/11/1997
12/12/1997
12/13/1997
12/14/1997
12/15/1997
12/16/1997
12/17/1997
12/18/1997
12/19/1997
12/20/1997
12/21/1997
12/22/1997
12/23/1997
12/24/1997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12/25/1997
12/26/1997
12/27/1997
12/28/1997
12/29/1997
12/30/1997
12/31/1997
1/1/1998
1/2/1998
1/3/1998
1/4/1998
1/5/1998
1/6/1998
1/7/1998
1/8/1998
1/9/1998
1/10/1998
1/11/1998
1/12/1998
1/13/1998
1/14/1998
1/15/1998
1/16/1998
1/17/1998
1/18/1998
1/19/1998
1/20/1998
1/21/1998
1/22/1998
1/23/1998
1/24/1998
1/25/1998
1/26/1998
1/27/1998
1/28/1998
1/29/1998
1/30/1998
1/31/1998
2/1/1998
2/2/1998
2/3/1998
2/4/1998
2/5/1998
2/6/1998
2/7/1998
2/8/1998
2/9/1998
2/10/1998
2/11/1998
2/12/1998
2/13/1998
2/14/1998
0.94
0.94
0.94
0.94
0.94
0.94
0.94
0.95
0.95
0.95
0.95
0.95
0.94
0.94
0.96
0.95
0.96
0.96
0.95
0.96
0.96
0.96
0.96
0.96
0.96
0.96
0.96
0.96
0.94
0.93
0.93
0.92
0.92
0.93
0.93
0.93
0.95
0.95
0.95
0.95
0.94
0.94
0.93
0.92
0.93
0.93
0.93
0.93
0.94
0.93
0.94
0.93
12/25/1997
12/26/1997
12/27/1997
12/28/1997
12/29/1997
12/30/1997
12/31/1997
1/1/1998
1/2/1998
1/3/1998
1/4/1998
1/5/1998
1/6/1998
1/7/1998
1/8/1998
1/9/1998
1/10/1998
1/11/1998
1/12/1998
1/13/1998
1/14/1998
1/15/1998
1/16/1998
1/17/1998
1/18/1998
1/19/1998
1/20/1998
1/21/1998
1/22/1998
1/23/1998
1/24/1998
1/25/1998
1/26/1998
1/27/1998
1/28/1998
1/29/1998
1/30/1998
1/31/1998
2/1/1998
2/2/1998
2/3/1998
2/4/1998
2/5/1998
2/6/1998
2/7/1998
2/8/1998
2/9/1998
2/10/1998
2/11/1998
2/12/1998
2/13/1998
2/14/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2/15/1998
2/16/1998
2/17/1998
2/18/1998
2/19/1998
2/20/1998
2/21/1998
2/22/1998
2/23/1998
2/24/1998
2/25/1998
2/26/1998
2/27/1998
2/28/1998
3/1/1998
3/2/1998
3/3/1998
3/4/1998
3/5/1998
3/6/1998
3/7/1998
3/8/1998
3/9/1998
3/10/1998
3/11/1998
3/12/1998
3/13/1998
3/14/1998
3/15/1998
3/16/1998
3/17/1998
3/18/1998
3/19/1998
3/20/1998
3/21/1998
3/22/1998
3/23/1998
3/24/1998
3/25/1998
3/26/1998
3/27/1998
3/28/1998
3/29/1998
3/30/1998
3/31/1998
4/1/1998
4/2/1998
4/3/1998
4/4/1998
4/5/1998
4/6/1998
4/7/1998
0.93
0.93
0.93
0.92
0.92
0.91
0.91
0.91
0.91
0.90
0.89
0.90
0.89
0.90
0.90
0.88
0.89
0.89
0.89
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.89
0.89
0.89
0.89
0.89
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.89
0.90
0.90
0.90
0.90
0.90
0.90
0.91
0.90
0.90
0.90
0.90
2/15/1998
2/16/1998
2/17/1998
2/18/1998
2/19/1998
2/20/1998
2/21/1998
2/22/1998
2/23/1998
2/24/1998
2/25/1998
2/26/1998
2/27/1998
2/28/1998
3/1/1998
3/2/1998
3/3/1998
3/4/1998
3/5/1998
3/6/1998
3/7/1998
3/8/1998
3/9/1998
3/10/1998
3/11/1998
3/12/1998
3/13/1998
3/14/1998
3/15/1998
3/16/1998
3/17/1998
3/18/1998
3/19/1998
3/20/1998
3/21/1998
3/22/1998
3/23/1998
3/24/1998
3/25/1998
3/26/1998
3/27/1998
3/28/1998
3/29/1998
3/30/1998
3/31/1998
4/1/1998
4/2/1998
4/3/1998
4/4/1998
4/5/1998
4/6/1998
4/7/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4/8/1998
4/9/1998
4/10/1998
4/11/1998
4/12/1998
4/13/1998
4/14/1998
4/15/1998
4/16/1998
4/17/1998
4/18/1998
4/19/1998
4/20/1998
4/21/1998
4/22/1998
4/23/1998
4/24/1998
4/25/1998
4/26/1998
4/27/1998
4/28/1998
4/29/1998
4/30/1998
5/1/1998
5/2/1998
5/3/1998
5/4/1998
5/5/1998
5/6/1998
5/7/1998
5/8/1998
5/9/1998
5/10/1998
5/11/1998
5/12/1998
5/13/1998
5/14/1998
5/15/1998
5/16/1998
5/17/1998
5/18/1998
5/19/1998
5/20/1998
5/21/1998
5/22/1998
5/23/1998
5/24/1998
5/25/1998
5/26/1998
5/27/1998
5/28/1998
5/29/1998
0.90
0.89
0.89
0.89
0.89
0.89
0.89
0.88
0.88
0.88
0.89
0.89
0.89
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.87
0.87
0.87
0.87
0.87
0.87
0.86
0.86
0.87
0.86
0.87
0.86
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.87
4/8/1998
4/9/1998
4/10/1998
4/11/1998
4/12/1998
4/13/1998
4/14/1998
4/15/1998
4/16/1998
4/17/1998
4/18/1998
4/19/1998
4/20/1998
4/21/1998
4/22/1998
4/23/1998
4/24/1998
4/25/1998
4/26/1998
4/27/1998
4/28/1998
4/29/1998
4/30/1998
5/1/1998
5/2/1998
5/3/1998
5/4/1998
5/5/1998
5/6/1998
5/7/1998
5/8/1998
5/9/1998
5/10/1998
5/11/1998
5/12/1998
5/13/1998
5/14/1998
5/15/1998
5/16/1998
5/17/1998
5/18/1998
5/19/1998
5/20/1998
5/21/1998
5/22/1998
5/23/1998
5/24/1998
5/25/1998
5/26/1998
5/27/1998
5/28/1998
5/29/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5/30/1998
5/31/1998
6/1/1998
6/2/1998
6/3/1998
6/4/1998
6/5/1998
6/6/1998
6/7/1998
6/8/1998
6/9/1998
6/10/1998
6/11/1998
6/12/1998
6/13/1998
6/14/1998
6/15/1998
6/16/1998
6/17/1998
6/18/1998
6/19/1998
6/20/1998
6/21/1998
6/22/1998
6/23/1998
6/24/1998
6/25/1998
6/26/1998
6/27/1998
6/28/1998
6/29/1998
6/30/1998
7/1/1998
7/2/1998
7/3/1998
7/4/1998
7/5/1998
7/6/1998
7/7/1998
7/8/1998
7/9/1998
7/10/1998
7/11/1998
7/12/1998
7/13/1998
7/14/1998
7/15/1998
7/16/1998
7/17/1998
7/18/1998
7/19/1998
7/20/1998
0.87
0.87
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.87
0.87
0.87
0.88
0.88
0.88
0.88
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.87
0.88
0.88
0.87
0.88
0.88
0.88
0.88
0.88
0.87
0.87
0.87
0.88
0.87
0.86
0.86
0.85
0.85
0.85
0.84
0.84
0.84
0.84
0.84
5/30/1998
5/31/1998
6/1/1998
6/2/1998
6/3/1998
6/4/1998
6/5/1998
6/6/1998
6/7/1998
6/8/1998
6/9/1998
6/10/1998
6/11/1998
6/12/1998
6/13/1998
6/14/1998
6/15/1998
6/16/1998
6/17/1998
6/18/1998
6/19/1998
6/20/1998
6/21/1998
6/22/1998
6/23/1998
6/24/1998
6/25/1998
6/26/1998
6/27/1998
6/28/1998
6/29/1998
6/30/1998
7/1/1998
7/2/1998
7/3/1998
7/4/1998
7/5/1998
7/6/1998
7/7/1998
7/8/1998
7/9/1998
7/10/1998
7/11/1998
7/12/1998
7/13/1998
7/14/1998
7/15/1998
7/16/1998
7/17/1998
7/18/1998
7/19/1998
7/20/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7/21/1998
7/22/1998
7/23/1998
7/24/1998
7/25/1998
7/26/1998
7/27/1998
7/28/1998
7/29/1998
7/30/1998
7/31/1998
8/1/1998
8/2/1998
8/3/1998
8/4/1998
8/5/1998
8/6/1998
8/7/1998
8/8/1998
8/9/1998
8/10/1998
8/11/1998
8/12/1998
8/13/1998
8/14/1998
8/15/1998
8/16/1998
8/17/1998
8/18/1998
8/19/1998
8/20/1998
8/21/1998
8/22/1998
8/23/1998
8/24/1998
8/25/1998
8/26/1998
8/27/1998
8/28/1998
8/29/1998
8/30/1998
8/31/1998
9/1/1998
9/2/1998
9/3/1998
9/4/1998
9/5/1998
9/6/1998
9/7/1998
9/8/1998
9/9/1998
9/10/1998
0.84
0.85
0.85
0.84
0.84
0.84
0.84
0.84
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.83
0.84
0.84
0.82
0.81
0.80
0.79
0.78
0.78
0.79
0.79
0.78
0.81
0.81
0.69
0.68
0.68
0.66
0.66
0.58
0.58
0.58
0.58
0.58
0.57
0.58
0.59
0.55
7/21/1998
7/22/1998
7/23/1998
7/24/1998
7/25/1998
7/26/1998
7/27/1998
7/28/1998
7/29/1998
7/30/1998
7/31/1998
8/1/1998
8/2/1998
8/3/1998
8/4/1998
8/5/1998
8/6/1998
8/7/1998
8/8/1998
8/9/1998
8/10/1998
8/11/1998
8/12/1998
8/13/1998
8/14/1998
8/15/1998
8/16/1998
8/17/1998
8/18/1998
8/19/1998
8/20/1998
8/21/1998
8/22/1998
8/23/1998
8/24/1998
8/25/1998
8/26/1998
8/27/1998
8/28/1998
8/29/1998
8/30/1998
8/31/1998
9/1/1998
9/2/1998
9/3/1998
9/4/1998
9/5/1998
9/6/1998
9/7/1998
9/8/1998
9/9/1998
9/10/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9/11/1998
9/12/1998
9/13/1998
9/14/1998
9/15/1998
9/16/1998
9/17/1998
9/18/1998
9/19/1998
9/20/1998
9/21/1998
9/22/1998
9/23/1998
9/24/1998
9/25/1998
9/26/1998
9/27/1998
9/28/1998
9/29/1998
9/30/1998
10/1/1998
10/2/1998
10/3/1998
10/4/1998
10/5/1998
10/6/1998
10/7/1998
10/8/1998
10/9/1998
10/10/1998
10/11/1998
10/12/1998
10/13/1998
10/14/1998
10/15/1998
10/16/1998
10/17/1998
10/18/1998
10/19/1998
10/20/1998
10/21/1998
10/22/1998
10/23/1998
10/24/1998
10/25/1998
10/26/1998
10/27/1998
10/28/1998
10/29/1998
10/30/1998
10/31/1998
11/1/1998
0.54
0.55
0.55
0.55
0.55
0.55
0.54
0.55
0.55
0.55
0.54
0.54
0.54
0.50
0.49
0.50
0.50
0.44
0.44
0.43
0.43
0.43
0.43
0.43
0.40
0.40
0.39
0.39
0.40
0.40
0.40
0.42
0.43
0.42
0.42
0.42
0.42
0.42
0.43
0.44
0.45
0.46
0.45
0.45
0.45
0.45
0.46
0.46
0.48
0.47
0.47
0.47
9/11/1998
9/12/1998
9/13/1998
9/14/1998
9/15/1998
9/16/1998
9/17/1998
9/18/1998
9/19/1998
9/20/1998
9/21/1998
9/22/1998
9/23/1998
9/24/1998
9/25/1998
9/26/1998
9/27/1998
9/28/1998
9/29/1998
9/30/1998
10/1/1998
10/2/1998
10/3/1998
10/4/1998
10/5/1998
10/6/1998
10/7/1998
10/8/1998
10/9/1998
10/10/1998
10/11/1998
10/12/1998
10/13/1998
10/14/1998
10/15/1998
10/16/1998
10/17/1998
10/18/1998
10/19/1998
10/20/1998
10/21/1998
10/22/1998
10/23/1998
10/24/1998
10/25/1998
10/26/1998
10/27/1998
10/28/1998
10/29/1998
10/30/1998
10/31/1998
11/1/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11/2/1998
11/3/1998
11/4/1998
11/5/1998
11/6/1998
11/7/1998
11/8/1998
11/9/1998
11/10/1998
11/11/1998
11/12/1998
11/13/1998
11/14/1998
11/15/1998
11/16/1998
11/17/1998
11/18/1998
11/19/1998
11/20/1998
11/21/1998
11/22/1998
11/23/1998
11/24/1998
11/25/1998
11/26/1998
11/27/1998
11/28/1998
11/29/1998
11/30/1998
12/1/1998
12/2/1998
12/3/1998
12/4/1998
12/5/1998
12/6/1998
12/7/1998
12/8/1998
12/9/1998
12/10/1998
12/11/1998
12/12/1998
12/13/1998
12/14/1998
12/15/1998
12/16/1998
12/17/1998
12/18/1998
12/19/1998
12/20/1998
12/21/1998
12/22/1998
12/23/1998
0.48
0.48
0.47
0.46
0.45
0.44
0.45
0.45
0.43
0.44
0.43
0.41
0.41
0.41
0.41
0.45
0.44
0.44
0.43
0.43
0.43
0.43
0.43
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.43
0.44
0.44
0.44
0.44
0.44
0.44
0.44
0.43
0.43
0.43
0.44
0.43
0.43
0.43
0.43
0.43
0.44
0.45
0.45
11/2/1998
11/3/1998
11/4/1998
11/5/1998
11/6/1998
11/7/1998
11/8/1998
11/9/1998
11/10/1998
11/11/1998
11/12/1998
11/13/1998
11/14/1998
11/15/1998
11/16/1998
11/17/1998
11/18/1998
11/19/1998
11/20/1998
11/21/1998
11/22/1998
11/23/1998
11/24/1998
11/25/1998
11/26/1998
11/27/1998
11/28/1998
11/29/1998
11/30/1998
12/1/1998
12/2/1998
12/3/1998
12/4/1998
12/5/1998
12/6/1998
12/7/1998
12/8/1998
12/9/1998
12/10/1998
12/11/1998
12/12/1998
12/13/1998
12/14/1998
12/15/1998
12/16/1998
12/17/1998
12/18/1998
12/19/1998
12/20/1998
12/21/1998
12/22/1998
12/23/1998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2226
0.222
0.2215
0.2199
0.2203
0.2199
0.2251
0.2304
0.2279
12/24/1998
12/25/1998
12/26/1998
12/27/1998
12/28/1998
12/29/1998
12/30/1998
12/31/1998
1/1/1999
1/2/1999
1/3/1999
1/4/1999
1/5/1999
1/6/1999
1/7/1999
1/8/1999
1/9/1999
1/10/1999
1/11/1999
1/12/1999
1/13/1999
1/14/1999
1/15/1999
1/16/1999
1/17/1999
1/18/1999
1/19/1999
1/20/1999
1/21/1999
1/22/1999
1/23/1999
1/24/1999
1/25/1999
1/26/1999
1/27/1999
1/28/1999
1/29/1999
1/30/1999
1/31/1999
2/1/1999
2/2/1999
2/3/1999
2/4/1999
2/5/1999
2/6/1999
2/7/1999
2/8/1999
2/9/1999
2/10/1999
2/11/1999
2/12/1999
2/13/1999
0.45
0.44
0.44
0.44
0.43
0.43
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.41
0.42
0.43
0.43
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.44
0.45
0.45
0.44
0.44
0.44
0.43
0.44
0.44
0.44
0.44
0.45
0.45
0.47
0.45
0.45
0.44
0.44
0.44
12/24/1998
12/25/1998
12/26/1998
12/27/1998
12/28/1998
12/29/1998
12/30/1998
12/31/1998
1/1/1999
1/2/1999
1/3/1999
1/4/1999
1/5/1999
1/6/1999
1/7/1999
1/8/1999
1/9/1999
1/10/1999
1/11/1999
1/12/1999
1/13/1999
1/14/1999
1/15/1999
1/16/1999
1/17/1999
1/18/1999
1/19/1999
1/20/1999
1/21/1999
1/22/1999
1/23/1999
1/24/1999
1/25/1999
1/26/1999
1/27/1999
1/28/1999
1/29/1999
1/30/1999
1/31/1999
2/1/1999
2/2/1999
2/3/1999
2/4/1999
2/5/1999
2/6/1999
2/7/1999
2/8/1999
2/9/1999
2/10/1999
2/11/1999
2/12/1999
2/13/1999
0.2294
0.225
0.2232
0.2231
0.222
0.2205
0.2168
0.2159
0.2159
0.2159
0.215
0.2145
0.2135
0.2109
0.2154
0.2196
0.2216
0.2148
0.2119
0.2121
0.2097
0.2085
0.2077
0.2111
0.2109
0.2099
0.2123
0.2144
0.2133
0.2144
0.2148
0.2148
0.2147
0.2245
0.2278
0.2324
0.2258
0.2251
0.2238
0.2223
0.2254
0.2245
0.2256
0.2274
0.2287
0.2285
0.2381
0.231
0.2325
0.2238
0.2252
0.224
2/14/1999
2/15/1999
2/16/1999
2/17/1999
2/18/1999
2/19/1999
2/20/1999
2/21/1999
2/22/1999
2/23/1999
2/24/1999
2/25/1999
2/26/1999
2/27/1999
2/28/1999
3/1/1999
3/2/1999
3/3/1999
3/4/1999
3/5/1999
3/6/1999
3/7/1999
3/8/1999
3/9/1999
3/10/1999
3/11/1999
3/12/1999
3/13/1999
3/14/1999
3/15/1999
3/16/1999
3/17/1999
3/18/1999
3/19/1999
3/20/1999
3/21/1999
3/22/1999
3/23/1999
3/24/1999
3/25/1999
3/26/1999
3/27/1999
3/28/1999
3/29/1999
3/30/1999
3/31/1999
4/1/1999
4/2/1999
4/3/1999
4/4/1999
4/5/1999
4/6/1999
0.44
0.44
0.44
0.45
0.45
0.45
0.46
0.46
0.46
0.47
0.47
0.46
0.46
0.46
0.46
0.47
0.47
0.46
0.46
0.46
0.46
0.46
0.46
0.46
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.46
0.45
0.43
0.43
0.43
0.43
0.43
0.44
0.44
0.44
0.43
0.43
0.43
0.43
0.44
2/14/1999
2/15/1999
2/16/1999
2/17/1999
2/18/1999
2/19/1999
2/20/1999
2/21/1999
2/22/1999
2/23/1999
2/24/1999
2/25/1999
2/26/1999
2/27/1999
2/28/1999
3/1/1999
3/2/1999
3/3/1999
3/4/1999
3/5/1999
3/6/1999
3/7/1999
3/8/1999
3/9/1999
3/10/1999
3/11/1999
3/12/1999
3/13/1999
3/14/1999
3/15/1999
3/16/1999
3/17/1999
3/18/1999
3/19/1999
3/20/1999
3/21/1999
3/22/1999
3/23/1999
3/24/1999
3/25/1999
3/26/1999
3/27/1999
3/28/1999
3/29/1999
3/30/1999
3/31/1999
4/1/1999
4/2/1999
4/3/1999
4/4/1999
4/5/1999
4/6/1999
0.2241
0.2252
0.2264
0.2289
0.2311
0.2319
0.2358
0.2361
0.2365
0.2395
0.2383
0.2368
0.2372
0.2369
0.2365
0.2384
0.2392
0.2362
0.2362
0.2355
0.2355
0.2357
0.2352
0.2346
0.2318
0.2323
0.231
0.2305
0.2306
0.2297
0.2323
0.23
0.2292
0.2311
0.2318
0.2319
0.2304
0.2348
0.2318
0.2198
0.219
0.2196
0.22
0.2204
0.2225
0.2239
0.2246
0.2221
0.2204
0.2212
0.2214
0.2246
4/7/1999
4/8/1999
4/9/1999
4/10/1999
4/11/1999
4/12/1999
4/13/1999
4/14/1999
4/15/1999
4/16/1999
4/17/1999
4/18/1999
4/19/1999
4/20/1999
4/21/1999
4/22/1999
4/23/1999
4/24/1999
4/25/1999
4/26/1999
4/27/1999
4/28/1999
4/29/1999
4/30/1999
5/1/1999
5/2/1999
5/3/1999
5/4/1999
5/5/1999
5/6/1999
5/7/1999
5/8/1999
5/9/1999
5/10/1999
5/11/1999
5/12/1999
5/13/1999
5/14/1999
5/15/1999
5/16/1999
5/17/1999
5/18/1999
5/19/1999
5/20/1999
5/21/1999
5/22/1999
5/23/1999
5/24/1999
5/25/1999
5/26/1999
5/27/1999
5/28/1999
0.44
0.44
0.44
0.44
0.44
0.44
0.44
0.44
0.45
0.46
0.46
0.46
0.46
0.46
0.46
0.47
0.46
0.47
0.47
0.47
0.45
0.46
0.46
0.46
0.47
0.47
0.47
0.46
0.45
0.45
0.45
0.45
0.45
0.46
0.45
0.46
0.45
0.45
0.45
0.45
0.46
0.46
0.46
0.46
0.46
0.46
0.46
0.46
0.47
0.47
0.48
0.47
4/7/1999
4/8/1999
4/9/1999
4/10/1999
4/11/1999
4/12/1999
4/13/1999
4/14/1999
4/15/1999
4/16/1999
4/17/1999
4/18/1999
4/19/1999
4/20/1999
4/21/1999
4/22/1999
4/23/1999
4/24/1999
4/25/1999
4/26/1999
4/27/1999
4/28/1999
4/29/1999
4/30/1999
5/1/1999
5/2/1999
5/3/1999
5/4/1999
5/5/1999
5/6/1999
5/7/1999
5/8/1999
5/9/1999
5/10/1999
5/11/1999
5/12/1999
5/13/1999
5/14/1999
5/15/1999
5/16/1999
5/17/1999
5/18/1999
5/19/1999
5/20/1999
5/21/1999
5/22/1999
5/23/1999
5/24/1999
5/25/1999
5/26/1999
5/27/1999
5/28/1999
0.2233
0.2225
0.2225
0.2229
0.2232
0.2227
0.2244
0.2258
0.2288
0.2333
0.2375
0.2376
0.2356
0.2365
0.2372
0.2405
0.2332
0.2411
0.2411
0.241
0.2322
0.2332
0.2348
0.2351
0.2413
0.2415
0.2411
0.2346
0.231
0.2315
0.2314
0.2321
0.2322
0.2328
0.2325
0.233
0.2314
0.2312
0.2312
0.2314
0.2344
0.2339
0.235
0.2349
0.2361
0.2364
0.2365
0.237
0.2378
0.2381
0.2434
0.2397
5/29/1999
5/30/1999
5/31/1999
6/1/1999
6/2/1999
6/3/1999
6/4/1999
6/5/1999
6/6/1999
6/7/1999
6/8/1999
6/9/1999
6/10/1999
6/11/1999
6/12/1999
6/13/1999
6/14/1999
6/15/1999
6/16/1999
6/17/1999
6/18/1999
6/19/1999
6/20/1999
6/21/1999
6/22/1999
6/23/1999
6/24/1999
6/25/1999
6/26/1999
6/27/1999
6/28/1999
6/29/1999
6/30/1999
7/1/1999
7/2/1999
7/3/1999
7/4/1999
7/5/1999
7/6/1999
7/7/1999
7/8/1999
7/9/1999
7/10/1999
7/11/1999
7/12/1999
7/13/1999
7/14/1999
7/15/1999
7/16/1999
7/17/1999
7/18/1999
7/19/1999
0.47
0.47
0.47
0.47
0.47
0.47
0.48
0.47
0.47
0.48
0.47
0.47
0.47
0.47
0.47
0.47
0.47
0.48
0.47
0.47
0.48
0.47
0.47
0.47
0.48
0.48
0.48
0.47
0.47
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.49
0.49
0.49
0.48
0.49
0.49
0.49
0.49
5/29/1999
5/30/1999
5/31/1999
6/1/1999
6/2/1999
6/3/1999
6/4/1999
6/5/1999
6/6/1999
6/7/1999
6/8/1999
6/9/1999
6/10/1999
6/11/1999
6/12/1999
6/13/1999
6/14/1999
6/15/1999
6/16/1999
6/17/1999
6/18/1999
6/19/1999
6/20/1999
6/21/1999
6/22/1999
6/23/1999
6/24/1999
6/25/1999
6/26/1999
6/27/1999
6/28/1999
6/29/1999
6/30/1999
7/1/1999
7/2/1999
7/3/1999
7/4/1999
7/5/1999
7/6/1999
7/7/1999
7/8/1999
7/9/1999
7/10/1999
7/11/1999
7/12/1999
7/13/1999
7/14/1999
7/15/1999
7/16/1999
7/17/1999
7/18/1999
7/19/1999
0.2403
0.2399
0.2403
0.2409
0.2424
0.2424
0.2438
0.2422
0.2421
0.2442
0.2419
0.2403
0.2399
0.2413
0.241
0.2412
0.2424
0.2436
0.2427
0.2428
0.243
0.2415
0.2417
0.2426
0.2432
0.2438
0.2449
0.2424
0.2428
0.243
0.2437
0.2447
0.2453
0.245
0.2462
0.2459
0.2459
0.2462
0.2465
0.2463
0.2473
0.2476
0.2476
0.2479
0.2491
0.2485
0.2484
0.2473
0.2483
0.2484
0.2482
0.2492
7/20/1999
7/21/1999
7/22/1999
7/23/1999
7/24/1999
7/25/1999
7/26/1999
7/27/1999
7/28/1999
7/29/1999
7/30/1999
7/31/1999
8/1/1999
8/2/1999
8/3/1999
8/4/1999
8/5/1999
8/6/1999
8/7/1999
8/8/1999
8/9/1999
8/10/1999
8/11/1999
8/12/1999
8/13/1999
8/14/1999
8/15/1999
8/16/1999
8/17/1999
8/18/1999
8/19/1999
8/20/1999
8/21/1999
8/22/1999
8/23/1999
8/24/1999
8/25/1999
8/26/1999
8/27/1999
8/28/1999
8/29/1999
8/30/1999
8/31/1999
9/1/1999
9/2/1999
9/3/1999
9/4/1999
9/5/1999
9/6/1999
9/7/1999
9/8/1999
9/9/1999
0.48
0.46
0.45
0.47
0.47
0.47
0.45
0.43
0.43
0.43
0.42
0.42
0.41
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.40
0.40
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.43
0.43
0.43
0.42
0.43
0.43
0.42
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.40
0.40
7/20/1999
7/21/1999
7/22/1999
7/23/1999
7/24/1999
7/25/1999
7/26/1999
7/27/1999
7/28/1999
7/29/1999
7/30/1999
7/31/1999
8/1/1999
8/2/1999
8/3/1999
8/4/1999
8/5/1999
8/6/1999
8/7/1999
8/8/1999
8/9/1999
8/10/1999
8/11/1999
8/12/1999
8/13/1999
8/14/1999
8/15/1999
8/16/1999
8/17/1999
8/18/1999
8/19/1999
8/20/1999
8/21/1999
8/22/1999
8/23/1999
8/24/1999
8/25/1999
8/26/1999
8/27/1999
8/28/1999
8/29/1999
8/30/1999
8/31/1999
9/1/1999
9/2/1999
9/3/1999
9/4/1999
9/5/1999
9/6/1999
9/7/1999
9/8/1999
9/9/1999
0.2437
0.2332
0.2323
0.2399
0.2393
0.2392
0.2304
0.2213
0.2198
0.2184
0.2125
0.2122
0.2121
0.2124
0.2109
0.2087
0.2083
0.2092
0.21
0.2097
0.2102
0.2093
0.2104
0.2056
0.2051
0.2103
0.2103
0.2126
0.2153
0.2153
0.2163
0.2136
0.2141
0.2145
0.2123
0.2149
0.2173
0.2177
0.2181
0.2162
0.2174
0.2184
0.2166
0.2153
0.2075
0.2094
0.2094
0.2101
0.2093
0.209
0.2046
0.2048
9/10/1999
9/11/1999
9/12/1999
9/13/1999
9/14/1999
9/15/1999
9/16/1999
9/17/1999
9/18/1999
9/19/1999
9/20/1999
9/21/1999
9/22/1999
9/23/1999
9/24/1999
9/25/1999
9/26/1999
9/27/1999
9/28/1999
9/29/1999
9/30/1999
10/1/1999
10/2/1999
10/3/1999
10/4/1999
10/5/1999
10/6/1999
10/7/1999
10/8/1999
10/9/1999
10/10/1999
10/11/1999
10/12/1999
10/13/1999
10/14/1999
10/15/1999
10/16/1999
10/17/1999
10/18/1999
10/19/1999
10/20/1999
10/21/1999
10/22/1999
10/23/1999
10/24/1999
10/25/1999
10/26/1999
10/27/1999
10/28/1999
10/29/1999
10/30/1999
10/31/1999
0.41
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.43
0.42
0.42
0.42
0.42
0.42
0.42
0.41
0.41
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.40
0.40
0.40
0.40
0.40
0.40
0.38
0.39
0.40
0.40
0.40
0.40
0.40
0.40
0.41
0.41
0.41
0.41
0.41
9/10/1999
9/11/1999
9/12/1999
9/13/1999
9/14/1999
9/15/1999
9/16/1999
9/17/1999
9/18/1999
9/19/1999
9/20/1999
9/21/1999
9/22/1999
9/23/1999
9/24/1999
9/25/1999
9/26/1999
9/27/1999
9/28/1999
9/29/1999
9/30/1999
10/1/1999
10/2/1999
10/3/1999
10/4/1999
10/5/1999
10/6/1999
10/7/1999
10/8/1999
10/9/1999
10/10/1999
10/11/1999
10/12/1999
10/13/1999
10/14/1999
10/15/1999
10/16/1999
10/17/1999
10/18/1999
10/19/1999
10/20/1999
10/21/1999
10/22/1999
10/23/1999
10/24/1999
10/25/1999
10/26/1999
10/27/1999
10/28/1999
10/29/1999
10/30/1999
10/31/1999
0.2076
0.2107
0.2108
0.2145
0.2156
0.2161
0.2169
0.2158
0.2152
0.2154
0.2176
0.2169
0.2151
0.2147
0.2129
0.2136
0.2135
0.2114
0.2111
0.2125
0.211
0.2093
0.2095
0.2102
0.2083
0.2102
0.2095
0.2104
0.2088
0.2095
0.2097
0.2095
0.2088
0.2068
0.2052
0.2037
0.2033
0.2031
0.2036
0.1946
0.1982
0.2048
0.203
0.2037
0.205
0.2041
0.2023
0.2102
0.2114
0.2113
0.2091
0.2101
11/1/1999
11/2/1999
11/3/1999
11/4/1999
11/5/1999
11/6/1999
11/7/1999
11/8/1999
11/9/1999
11/10/1999
11/11/1999
11/12/1999
11/13/1999
11/14/1999
11/15/1999
11/16/1999
11/17/1999
11/18/1999
11/19/1999
11/20/1999
11/21/1999
11/22/1999
11/23/1999
11/24/1999
11/25/1999
11/26/1999
11/27/1999
11/28/1999
11/29/1999
11/30/1999
12/1/1999
12/2/1999
12/3/1999
12/4/1999
12/5/1999
12/6/1999
12/7/1999
12/8/1999
12/9/1999
12/10/1999
12/11/1999
12/12/1999
12/13/1999
12/14/1999
12/15/1999
12/16/1999
12/17/1999
12/18/1999
12/19/1999
12/20/1999
12/21/1999
12/22/1999
0.41
0.41
0.40
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.38
0.37
0.38
0.38
0.38
0.39
0.39
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.37
0.36
0.35
0.36
0.36
0.36
0.36
0.36
0.36
0.34
0.35
0.36
0.36
0.36
0.36
0.37
11/1/1999
11/2/1999
11/3/1999
11/4/1999
11/5/1999
11/6/1999
11/7/1999
11/8/1999
11/9/1999
11/10/1999
11/11/1999
11/12/1999
11/13/1999
11/14/1999
11/15/1999
11/16/1999
11/17/1999
11/18/1999
11/19/1999
11/20/1999
11/21/1999
11/22/1999
11/23/1999
11/24/1999
11/25/1999
11/26/1999
11/27/1999
11/28/1999
11/29/1999
11/30/1999
12/1/1999
12/2/1999
12/3/1999
12/4/1999
12/5/1999
12/6/1999
12/7/1999
12/8/1999
12/9/1999
12/10/1999
12/11/1999
12/12/1999
12/13/1999
12/14/1999
12/15/1999
12/16/1999
12/17/1999
12/18/1999
12/19/1999
12/20/1999
12/21/1999
12/22/1999
0.2093
0.2082
0.206
0.2101
0.212
0.212
0.2109
0.2117
0.2118
0.2117
0.1925
0.1911
0.192
0.1918
0.1965
0.1999
0.1978
0.1924
0.1941
0.1944
0.1942
0.1939
0.1939
0.1955
0.1935
0.193
0.192
0.1924
0.1932
0.1937
0.1935
0.1942
0.195
0.1949
0.1948
0.1924
0.191
0.1841
0.1779
0.1825
0.1828
0.1828
0.1829
0.1834
0.1823
0.1753
0.1806
0.1831
0.183
0.183
0.1828
0.1868
12/23/1999
12/24/1999
12/25/1999
12/26/1999
12/27/1999
12/28/1999
12/29/1999
12/30/1999
12/31/1999
1/1/2000
1/2/2000
1/3/2000
1/4/2000
1/5/2000
1/6/2000
1/7/2000
1/8/2000
1/9/2000
1/10/2000
1/11/2000
1/12/2000
1/13/2000
1/14/2000
1/15/2000
1/16/2000
1/17/2000
1/18/2000
1/19/2000
1/20/2000
1/21/2000
1/22/2000
1/23/2000
1/24/2000
1/25/2000
1/26/2000
1/27/2000
1/28/2000
1/29/2000
1/30/2000
1/31/2000
2/1/2000
2/2/2000
2/3/2000
2/4/2000
2/5/2000
2/6/2000
2/7/2000
2/8/2000
2/9/2000
2/10/2000
2/11/2000
2/12/2000
0.37
0.37
0.36
0.36
0.36
0.35
0.36
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.35
0.35
0.35
0.35
0.35
0.34
0.34
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.34
0.34
0.34
0.34
0.35
0.35
0.35
0.36
0.36
0.36
0.36
0.37
0.37
0.36
0.36
0.35
0.35
0.35
0.35
0.36
0.35
0.35
0.35
12/23/1999
12/24/1999
12/25/1999
12/26/1999
12/27/1999
12/28/1999
12/29/1999
12/30/1999
12/31/1999
1/1/2000
1/2/2000
1/3/2000
1/4/2000
1/5/2000
1/6/2000
1/7/2000
1/8/2000
1/9/2000
1/10/2000
1/11/2000
1/12/2000
1/13/2000
1/14/2000
1/15/2000
1/16/2000
1/17/2000
1/18/2000
1/19/2000
1/20/2000
1/21/2000
1/22/2000
1/23/2000
1/24/2000
1/25/2000
1/26/2000
1/27/2000
1/28/2000
1/29/2000
1/30/2000
1/31/2000
2/1/2000
2/2/2000
2/3/2000
2/4/2000
2/5/2000
2/6/2000
2/7/2000
2/8/2000
2/9/2000
2/10/2000
2/11/2000
2/12/2000
0.1895
0.1867
0.1862
0.1863
0.1863
0.1812
0.1823
0.1912
0.1912
0.191
0.1913
0.1913
0.1875
0.187
0.1795
0.1806
0.181
0.1809
0.181
0.1742
0.175
0.1771
0.1773
0.1777
0.1778
0.1777
0.1782
0.1769
0.177
0.1756
0.1761
0.1761
0.1761
0.1765
0.1793
0.1805
0.1837
0.1856
0.1854
0.1854
0.1867
0.1878
0.186
0.1823
0.1808
0.1805
0.1805
0.1806
0.1817
0.177
0.1792
0.1792
2/13/2000
2/14/2000
2/15/2000
2/16/2000
2/17/2000
2/18/2000
2/19/2000
2/20/2000
2/21/2000
2/22/2000
2/23/2000
2/24/2000
2/25/2000
2/26/2000
2/27/2000
2/28/2000
2/29/2000
3/1/2000
3/2/2000
3/3/2000
3/4/2000
3/5/2000
3/6/2000
3/7/2000
3/8/2000
3/9/2000
3/10/2000
3/11/2000
3/12/2000
3/13/2000
3/14/2000
3/15/2000
3/16/2000
3/17/2000
3/18/2000
3/19/2000
3/20/2000
3/21/2000
3/22/2000
3/23/2000
3/24/2000
3/25/2000
3/26/2000
3/27/2000
3/28/2000
3/29/2000
3/30/2000
3/31/2000
4/1/2000
4/2/2000
4/3/2000
4/4/2000
0.35
0.35
0.35
0.36
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.36
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.38
0.37
0.37
0.37
0.38
2/13/2000
2/14/2000
2/15/2000
2/16/2000
2/17/2000
2/18/2000
2/19/2000
2/20/2000
2/21/2000
2/22/2000
2/23/2000
2/24/2000
2/25/2000
2/26/2000
2/27/2000
2/28/2000
2/29/2000
3/1/2000
3/2/2000
3/3/2000
3/4/2000
3/5/2000
3/6/2000
3/7/2000
3/8/2000
3/9/2000
3/10/2000
3/11/2000
3/12/2000
3/13/2000
3/14/2000
3/15/2000
3/16/2000
3/17/2000
3/18/2000
3/19/2000
3/20/2000
3/21/2000
3/22/2000
3/23/2000
3/24/2000
3/25/2000
3/26/2000
3/27/2000
3/28/2000
3/29/2000
3/30/2000
3/31/2000
4/1/2000
4/2/2000
4/3/2000
4/4/2000
0.1792
0.1795
0.1807
0.1817
0.1789
0.1776
0.18
0.1799
0.1801
0.1793
0.178
0.1803
0.1827
0.1834
0.1834
0.1834
0.1831
0.1848
0.1832
0.1848
0.1852
0.1849
0.1854
0.1892
0.1879
0.1875
0.1882
0.1887
0.1887
0.1889
0.19
0.1879
0.1894
0.1891
0.1871
0.1871
0.187
0.1862
0.1889
0.1897
0.1882
0.1871
0.1871
0.1872
0.1894
0.1895
0.191
0.1918
0.1897
0.1897
0.1896
0.192
4/5/2000
4/6/2000
4/7/2000
4/8/2000
4/9/2000
4/10/2000
4/11/2000
4/12/2000
4/13/2000
4/14/2000
4/15/2000
4/16/2000
4/17/2000
4/18/2000
4/19/2000
4/20/2000
4/21/2000
4/22/2000
4/23/2000
4/24/2000
4/25/2000
4/26/2000
4/27/2000
4/28/2000
4/29/2000
4/30/2000
5/1/2000
5/2/2000
5/3/2000
5/4/2000
5/5/2000
5/6/2000
5/7/2000
5/8/2000
5/9/2000
5/10/2000
5/11/2000
5/12/2000
5/13/2000
5/14/2000
5/15/2000
5/16/2000
5/17/2000
5/18/2000
5/19/2000
5/20/2000
5/21/2000
5/22/2000
5/23/2000
5/24/2000
5/25/2000
5/26/2000
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.38
0.37
0.37
0.37
0.37
0.37
0.38
0.38
0.38
0.38
0.38
0.38
0.39
0.39
0.40
0.39
0.39
0.39
0.39
0.39
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.39
0.39
0.38
0.38
0.38
0.39
0.40
0.40
0.40
0.39
0.39
0.39
0.39
0.39
0.39
0.40
4/5/2000
4/6/2000
4/7/2000
4/8/2000
4/9/2000
4/10/2000
4/11/2000
4/12/2000
4/13/2000
4/14/2000
4/15/2000
4/16/2000
4/17/2000
4/18/2000
4/19/2000
4/20/2000
4/21/2000
4/22/2000
4/23/2000
4/24/2000
4/25/2000
4/26/2000
4/27/2000
4/28/2000
4/29/2000
4/30/2000
5/1/2000
5/2/2000
5/3/2000
5/4/2000
5/5/2000
5/6/2000
5/7/2000
5/8/2000
5/9/2000
5/10/2000
5/11/2000
5/12/2000
5/13/2000
5/14/2000
5/15/2000
5/16/2000
5/17/2000
5/18/2000
5/19/2000
5/20/2000
5/21/2000
5/22/2000
5/23/2000
5/24/2000
5/25/2000
5/26/2000
0.1887
0.188
0.1901
0.1895
0.1895
0.1893
0.1883
0.1893
0.1888
0.193
0.1879
0.1878
0.1878
0.1895
0.1908
0.1961
0.1954
0.1952
0.195
0.1948
0.1948
0.1989
0.1991
0.2022
0.1995
0.1994
0.1995
0.1986
0.2002
0.2058
0.2054
0.2037
0.2067
0.2068
0.2043
0.2026
0.2011
0.2008
0.1962
0.1962
0.1963
0.1988
0.2035
0.2035
0.2069
0.2012
0.2016
0.2018
0.2014
0.2002
0.2001
0.2028
5/27/2000
5/28/2000
5/29/2000
5/30/2000
5/31/2000
6/1/2000
6/2/2000
6/3/2000
6/4/2000
6/5/2000
6/6/2000
6/7/2000
6/8/2000
6/9/2000
6/10/2000
6/11/2000
6/12/2000
6/13/2000
6/14/2000
6/15/2000
6/16/2000
6/17/2000
6/18/2000
6/19/2000
6/20/2000
6/21/2000
6/22/2000
6/23/2000
6/24/2000
6/25/2000
6/26/2000
6/27/2000
6/28/2000
6/29/2000
6/30/2000
7/1/2000
7/2/2000
7/3/2000
7/4/2000
7/5/2000
7/6/2000
7/7/2000
7/8/2000
7/9/2000
7/10/2000
7/11/2000
7/12/2000
7/13/2000
7/14/2000
7/15/2000
7/16/2000
7/17/2000
0.38
0.38
0.38
0.39
0.38
0.38
0.38
0.37
0.37
0.37
0.37
0.38
0.37
0.37
0.37
0.37
0.37
0.38
0.37
0.38
0.37
0.36
0.36
0.36
0.37
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.37
0.37
0.37
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
5/27/2000
5/28/2000
5/29/2000
5/30/2000
5/31/2000
6/1/2000
6/2/2000
6/3/2000
6/4/2000
6/5/2000
6/6/2000
6/7/2000
6/8/2000
6/9/2000
6/10/2000
6/11/2000
6/12/2000
6/13/2000
6/14/2000
6/15/2000
6/16/2000
6/17/2000
6/18/2000
6/19/2000
6/20/2000
6/21/2000
6/22/2000
6/23/2000
6/24/2000
6/25/2000
6/26/2000
6/27/2000
6/28/2000
6/29/2000
6/30/2000
7/1/2000
7/2/2000
7/3/2000
7/4/2000
7/5/2000
7/6/2000
7/7/2000
7/8/2000
7/9/2000
7/10/2000
7/11/2000
7/12/2000
7/13/2000
7/14/2000
7/15/2000
7/16/2000
7/17/2000
0.1946
0.1938
0.1933
0.1993
0.1945
0.193
0.1935
0.1909
0.1903
0.1905
0.1897
0.1929
0.1871
0.1881
0.1884
0.1883
0.1884
0.193
0.1915
0.192
0.1881
0.1858
0.1859
0.1862
0.1879
0.1922
0.1945
0.1963
0.1965
0.1965
0.1965
0.1964
0.1945
0.1919
0.1933
0.1929
0.1929
0.1913
0.1913
0.1908
0.1931
0.1934
0.193
0.1927
0.193
0.1932
0.194
0.1952
0.1965
0.1961
0.1961
0.196
7/18/2000
7/19/2000
7/20/2000
7/21/2000
7/22/2000
7/23/2000
7/24/2000
7/25/2000
7/26/2000
7/27/2000
7/28/2000
7/29/2000
7/30/2000
7/31/2000
8/1/2000
8/2/2000
8/3/2000
8/4/2000
8/5/2000
8/6/2000
8/7/2000
8/8/2000
8/9/2000
8/10/2000
8/11/2000
8/12/2000
8/13/2000
8/14/2000
8/15/2000
8/16/2000
8/17/2000
8/18/2000
8/19/2000
8/20/2000
8/21/2000
8/22/2000
8/23/2000
8/24/2000
8/25/2000
8/26/2000
8/27/2000
8/28/2000
8/29/2000
8/30/2000
8/31/2000
9/1/2000
9/2/2000
9/3/2000
9/4/2000
9/5/2000
9/6/2000
9/7/2000
0.38
0.39
0.39
0.39
0.38
0.38
0.38
0.39
0.38
0.38
0.39
0.39
0.39
0.39
0.39
0.40
0.39
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.39
0.39
0.39
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.41
7/18/2000
7/19/2000
7/20/2000
7/21/2000
7/22/2000
7/23/2000
7/24/2000
7/25/2000
7/26/2000
7/27/2000
7/28/2000
7/29/2000
7/30/2000
7/31/2000
8/1/2000
8/2/2000
8/3/2000
8/4/2000
8/5/2000
8/6/2000
8/7/2000
8/8/2000
8/9/2000
8/10/2000
8/11/2000
8/12/2000
8/13/2000
8/14/2000
8/15/2000
8/16/2000
8/17/2000
8/18/2000
8/19/2000
8/20/2000
8/21/2000
8/22/2000
8/23/2000
8/24/2000
8/25/2000
8/26/2000
8/27/2000
8/28/2000
8/29/2000
8/30/2000
8/31/2000
9/1/2000
9/2/2000
9/3/2000
9/4/2000
9/5/2000
9/6/2000
9/7/2000
0.1942
0.1973
0.1989
0.197
0.1962
0.1965
0.1963
0.1982
0.1962
0.1954
0.199
0.1991
0.1992
0.1991
0.1994
0.2034
0.2013
0.2066
0.2027
0.2027
0.2026
0.2024
0.204
0.2045
0.2025
0.2037
0.2037
0.2035
0.2031
0.2014
0.201
0.2005
0.2029
0.2027
0.2027
0.204
0.205
0.2044
0.2037
0.204
0.2036
0.2038
0.2042
0.2061
0.2059
0.2069
0.2036
0.203
0.2037
0.2047
0.2065
0.2112
9/8/2000
9/9/2000
9/10/2000
9/11/2000
9/12/2000
9/13/2000
9/14/2000
9/15/2000
9/16/2000
9/17/2000
9/18/2000
9/19/2000
9/20/2000
9/21/2000
9/22/2000
9/23/2000
9/24/2000
9/25/2000
9/26/2000
9/27/2000
9/28/2000
9/29/2000
9/30/2000
10/1/2000
10/2/2000
10/3/2000
10/4/2000
10/5/2000
10/6/2000
10/7/2000
10/8/2000
10/9/2000
10/10/2000
10/11/2000
10/12/2000
10/13/2000
10/14/2000
10/15/2000
10/16/2000
10/17/2000
10/18/2000
10/19/2000
10/20/2000
10/21/2000
10/22/2000
10/23/2000
10/24/2000
10/25/2000
10/26/2000
10/27/2000
10/28/2000
10/29/2000
0.41
0.41
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.43
0.43
0.43
0.43
0.43
0.43
0.43
0.43
0.43
0.43
0.43
9/8/2000
9/9/2000
9/10/2000
9/11/2000
9/12/2000
9/13/2000
9/14/2000
9/15/2000
9/16/2000
9/17/2000
9/18/2000
9/19/2000
9/20/2000
9/21/2000
9/22/2000
9/23/2000
9/24/2000
9/25/2000
9/26/2000
9/27/2000
9/28/2000
9/29/2000
9/30/2000
10/1/2000
10/2/2000
10/3/2000
10/4/2000
10/5/2000
10/6/2000
10/7/2000
10/8/2000
10/9/2000
10/10/2000
10/11/2000
10/12/2000
10/13/2000
10/14/2000
10/15/2000
10/16/2000
10/17/2000
10/18/2000
10/19/2000
10/20/2000
10/21/2000
10/22/2000
10/23/2000
10/24/2000
10/25/2000
10/26/2000
10/27/2000
10/28/2000
10/29/2000
0.2108
0.2115
0.2121
0.2121
0.2138
0.2132
0.2141
0.2125
0.2153
0.2156
0.2156
0.2154
0.216
0.2167
0.2142
0.2093
0.2098
0.2098
0.2104
0.2083
0.2082
0.2091
0.2091
0.2091
0.2082
0.2091
0.2091
0.2101
0.2105
0.2116
0.2115
0.2115
0.2115
0.2109
0.2115
0.2133
0.2154
0.2147
0.2147
0.2162
0.2152
0.219
0.2182
0.2187
0.2184
0.2184
0.2202
0.2198
0.2221
0.2218
0.219
0.2192
10/30/2000
10/31/2000
11/1/2000
11/2/2000
11/3/2000
11/4/2000
11/5/2000
11/6/2000
11/7/2000
11/8/2000
11/9/2000
11/10/2000
11/11/2000
11/12/2000
11/13/2000
11/14/2000
11/15/2000
11/16/2000
11/17/2000
11/18/2000
11/19/2000
11/20/2000
11/21/2000
11/22/2000
11/23/2000
11/24/2000
11/25/2000
11/26/2000
11/27/2000
11/28/2000
11/29/2000
11/30/2000
12/1/2000
12/2/2000
12/3/2000
12/4/2000
12/5/2000
12/6/2000
12/7/2000
12/8/2000
12/9/2000
12/10/2000
12/11/2000
12/12/2000
12/13/2000
12/14/2000
12/15/2000
12/16/2000
12/17/2000
12/18/2000
12/19/2000
12/20/2000
0.43
0.43
0.42
0.42
0.42
0.42
0.41
0.41
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.42
0.43
0.43
0.43
0.43
0.43
0.43
0.42
0.42
0.42
0.41
0.41
0.41
0.41
0.40
0.41
0.40
0.40
0.41
0.41
0.41
0.41
0.41
0.41
0.40
0.40
0.40
0.40
0.40
0.40
10/30/2000
10/31/2000
11/1/2000
11/2/2000
11/3/2000
11/4/2000
11/5/2000
11/6/2000
11/7/2000
11/8/2000
11/9/2000
11/10/2000
11/11/2000
11/12/2000
11/13/2000
11/14/2000
11/15/2000
11/16/2000
11/17/2000
11/18/2000
11/19/2000
11/20/2000
11/21/2000
11/22/2000
11/23/2000
11/24/2000
11/25/2000
11/26/2000
11/27/2000
11/28/2000
11/29/2000
11/30/2000
12/1/2000
12/2/2000
12/3/2000
12/4/2000
12/5/2000
12/6/2000
12/7/2000
12/8/2000
12/9/2000
12/10/2000
12/11/2000
12/12/2000
12/13/2000
12/14/2000
12/15/2000
12/16/2000
12/17/2000
12/18/2000
12/19/2000
12/20/2000
0.2191
0.2187
0.2168
0.2136
0.2142
0.2123
0.2119
0.2119
0.2136
0.2138
0.215
0.2124
0.2139
0.2138
0.2138
0.214
0.2144
0.2145
0.2159
0.2171
0.2171
0.2171
0.216
0.2181
0.2181
0.2193
0.2195
0.2195
0.2192
0.216
0.2149
0.2146
0.211
0.2094
0.2093
0.2093
0.2068
0.209
0.2064
0.2067
0.2089
0.2075
0.2075
0.2099
0.2094
0.2099
0.2066
0.2055
0.2052
0.2052
0.2059
0.2056
12/21/2000
12/22/2000
12/23/2000
12/24/2000
12/25/2000
12/26/2000
12/27/2000
12/28/2000
12/29/2000
12/30/2000
12/31/2000
0.40
0.39
0.39
0.39
0.39
0.39
0.39
0.39
0.39
0.38
0.38
12/21/2000
12/22/2000
12/23/2000
12/24/2000
12/25/2000
12/26/2000
12/27/2000
12/28/2000
12/29/2000
12/30/2000
12/31/2000
0.2023
0.201
0.1991
0.1993
0.1993
0.1989
0.1974
0.1978
0.198
0.1954
0.1954
12/15/2000
10/15/2000
8/15/2000
6/15/2000
4/15/2000
2/15/2000
12/15/1999
10/15/1999
8/15/1999
6/15/1999
4/15/1999
2/15/1999
12/15/1998
0.30
0.25
0.20
0.15
0.10
0.05
0.00
UAH
dm
500000
0.95
475000
500000
0.5
250000
4.25
1.886 2.2534464
1.2534464
2.364
1.2534464
Exhibit 3
Exhibit 3
DEUTSCHE BRAUEREI
Sources and Uses of Funds
Fiscal Year Ended December 31; all figures in EUR thousands
1997
(Actual)
1998
(Actual)
1999
(Actual)
1
2
3
4
5
6
7
Sources of Funds
Net Income
Increases in Allowance for Doubtful Accts.
Depreciation
Increases in Short Term Debt
Increases in Accounts Payable
Increases in Other Current Liabilities
Total Sources of Cash
2,646
7
4,314
7,249
177
(36)
14,357
2,311
38
5,844
1,768
348
1,635
11,943
8
9
10
11
12
13
14
15
16
Uses of Funds
Dividend Payments
Increases in Cash Balance
Increases in Accts. Receivable (Germany)
Increases in Accts Receivable (Ukraine)
Increases in Inventories
Increases in Other Assets
Reductions in Long Term Debt
Capital Expenditures
Total Uses of Cash
1,988
2,817
209
424
267
87
8,563
0
14,357
1,734
1,630
79
3,665
1,417
227
943
2,247
11,943
Page 39
Exhibit 3
2000
(Actual)
2001
(Proj'd)
2002
(Proj'd)
2,915
24
6,068
1,085
690
1,131
11,913
3,724
201
6,766
4,773
492
1,498
17,454
4,311
60
7,448
3,510
664
1,462
17,456
2,186
1,234
296
2,078
5,072
104
943
0
11,913
2,793
1,634
144
3,074
1,906
(20)
943
6,980
17,454
3,234
1,595
230
2,772
1,861
0
943
6,822
17,456
Page 40
Exhibit 4
Exhibit 4
DEUTSCHE BRAUEREI
Ratio Analyses of Historical and Projected Financial Statements
1997
(Actual)
1998
(Actual)
1999
(Actual)
2000
(Actual)
2001
(Proj'd)
2002
(Proj'd)
Profitability
1
2
3
4
5
6
7.3%
33.8%
3.6%
8.4%
6.5%
3.9%
7.6%
34.5%
4.0%
9.8%
7.4%
4.7%
6.0%
39.5%
2.8%
8.4%
6.9%
3.9%
6.6%
39.0%
3.2%
10.3%
8.4%
4.7%
7.0%
35.0%
3.5%
12.7%
9.3%
5.4%
7.0%
35.0%
3.6%
14.2%
9.7%
5.8%
72.3%
41.9%
3.8
65.6%
39.6%
4.8
67.3%
40.2%
4.7
66.0%
39.8%
4.7
77.0%
43.5%
5.0
82.7%
45.3%
5.1
1.10
4.0%
6.0%
4.0%
4.0%
0.0%
40.8
40.8
NMF
5.8%
9.9%
1.20
7.9%
-0.9%
9.1%
3.0%
NMF
41.3
41.6
36.3
5.6%
9.6%
1.38
22.2%
6.0%
49.5%
1.1%
863.5%
50.5
41.0
85.0
5.0%
9.6%
1.48
12.6%
4.5%
21.0%
4.1%
50.8%
54.3
41.4
87.1
5.2%
14.0%
1.54
14.8%
10.9%
23.5%
1.9%
49.8%
58.4
41.0
90.0
5.0%
14.0%
1.60
12.6%
8.4%
17.8%
3.0%
30.0%
61.1
41.0
90.0
5.0%
14.0%
1.32
0.88
1.03
0.73
1.34
0.88
1.27
0.84
1.25
0.84
Leverage
7
8
9
Asset Utilization
10
11
12
13
14
15
16
17
18
19
20
Sales/Assets
Sales Growth Rate (%)
Assets Growth Rate (%)
Receivables Growth Rate (%)
Receivables Growth Rate: Germany
Receivables Growth Rate: Ukraine
Days in Receivables
Days in Receivables: Germany
Days in Receivables: Ukraine
Payables to Sales
Inventories to Sales
Liquidity
21
22
Current Ratio
Quick Ratio
1.15
0.84
Page 41
Breakeven Analysis
Volume
Fixed costs
Rev/Unit
VC/Unit
BreakevenFC/Contrib
24,573
78.49
52.31
938,799
Change in WC/Unit
1
2
3
4
30.57
Volume
Base
1,173,000
101% Volume 1,184,730
Change
11,730
% Change
1.00%
Operating Leverage =
EBIT
6,130,200
6,437,233
307,033
5.01%
5.0
0
50
100
150
200
250
300
350
400
450
500
550
600
650
700
750
800
850
900
950
1000
0
3
5
8
10
13
16
18
21
24
26
29
31
34
37
39
42
44
47
50
52
Exhibit 5
90
80
Millions of Euros
70
Revenues
60
50
40
30
20
10
Variable Cost
Fixed Cost
Total Cost
10
0
Revenues
Variable Cost
Fixed Cost
Total Cost
25
27
30
32
35
38
40
43
45
48
51
53
56
59
61
64
66
69
72
74
77
(25)
(23)
(22)
(21)
(19)
(18)
(17)
(15)
(14)
(13)
(11)
(10)
(9)
(8)
(6)
(5)
(4)
(2)
(1)
0
2
Exhibit 6
Oleg Pinchuk's Analysis of the Return on Investment from
Investment in Accounts Receivable in Ukraine
Assumptions
Revenue per HL ()
Variable Costs per HL ()
Contribution Percentage
Tax Rate
78.49
52.31
33%
35%
1997
(Actual)
-
Variable Costs/Sales
Change in Accounts Receivable, Ukraine ( thousands)
Investment in Accts. Receivable ( thousands)
0%
1998
(Actual)
4,262
4,262
(2,841)
1,421
(497)
924
1999
(Actual)
17,559
13,297
(8,863)
4,435
(1,552)
2,883
2000
(Actual)
25,847
8,288
(5,524)
2,764
(967)
1,797
2001
(Proj'd)
37,479
11,631
(7,752)
3,879
(1,358)
2,521
2002
(Proj'd)
48,722
11,244
(7,494)
3,750
(1,312)
2,437
67%
424
283
67%
3,665
2,443
67%
2,078
1,385
67%
3,074
2,049
67%
2,772
1,848
327%
118%
130%
123%
132%