Date

IGL_Adj Close
NIFTY_Adj Close
GujGas_AdjIGL_Adj
Close Close
NIFTY_Adj Close
GujGas_Adj Close
12/31/2012
248.95
5905.1
305.1 Return
Return
Return
12/28/2012
248.85 5908.35
305.6 0.000402 -0.00055 -0.00164
12/27/2012
249.1
5870.1
305.5
-0.001 0.006516 0.000327
12/26/2012
253.25
5905.6
305.7 -0.01639 -0.00601 -0.00065
12/24/2012
252.4 5855.75
305.6 0.003368 0.008513 0.000327
12/21/2012
248.4
5847.7
305.45 0.016103 0.001377 0.000491
12/20/2012
255.85
5916.4
305.55 -0.02912 -0.01161 -0.00033
12/19/2012
258.85
5929.6
305.7 -0.01159 -0.00223 -0.00049
12/18/2012
262.65
5896.8
304.8 -0.01447 0.005562 0.002953
12/17/2012
262
5857.9
303.8 0.002481 0.006641 0.003292
12/14/2012
255.9
5879.6
302.3 0.023837 -0.00369 0.004962
12/13/2012
256.25
5851.5
301.35 -0.00137 0.004802 0.003152
12/12/2012
259.05
5888
301.3 -0.01081
-0.0062 0.000166
12/11/2012
261.6
5898.8
302.65 -0.00975 -0.00183 -0.00446
12/10/2012
262.6
5908.9
302.7 -0.00381 -0.00171 -0.00017
12/7/2012
262.45
5907.4
302.55 0.000572 0.000254 0.000496
12/6/2012
263.8
5930.9
303.15 -0.00512 -0.00396 -0.00198
12/5/2012
263.3
5900.5
303.15 0.001899 0.005152
0
12/4/2012
264.9 5889.25
304.85 -0.00604 0.00191 -0.00558
12/3/2012
265.85 5870.95
304.45 -0.00357 0.003117 0.001314
11/30/2012
265.85 5879.85
300.45
0 -0.00151 0.013313
11/29/2012
260.25
5825
299.85 0.021518 0.009416 0.002001
11/27/2012
258.45 5727.45
299.5 0.006965 0.017032 0.001169
11/26/2012
257.65
5635.9
299.8 0.003105 0.016244
-0.001
11/23/2012
258.9
5626.6
299.45 -0.00483 0.001653 0.001169
11/22/2012
257.05 5627.75
299.4 0.007197
-0.0002 0.000167
11/21/2012
256.25
5614.8
299.55 0.003122 0.002306
-0.0005
11/20/2012
261.1 5571.55
299.35 -0.01858 0.007763 0.000668
11/19/2012
261.6
5571.4
299.3 -0.00191 2.69E-05 0.000167
11/16/2012
261.9 5574.05
299.25 -0.00115 -0.00048 0.000167
11/15/2012
261.3
5631
298.75 0.002296 -0.01011 0.001674
11/13/2012
254.1 5666.95
299.65 0.028335 -0.00634
-0.003
11/12/2012
254.1
5683.7
299.65
0 -0.00295
0
11/9/2012
260 5686.25
299.65 -0.02269 -0.00045
0
11/8/2012
266.3 5738.75
299.9 -0.02366 -0.00915 -0.00083
11/7/2012
264.6
5760.1
300.25 0.006425 -0.00371 -0.00117
11/6/2012
260.35
5724.4
299.05 0.016324 0.006236 0.004013
11/5/2012
263.1
5704.2
298.8 -0.01045 0.003541 0.000837
11/2/2012
258.7
5697.7
298.5 0.017008 0.001141 0.001005
11/1/2012
258.65 5645.05
298.55 0.000193 0.009327 -0.00017
10/31/2012
257.1
5619.7
299 0.006029 0.004511 -0.00151
10/30/2012
248.15
5597.9
298.7 0.036067 0.003894 0.001004
10/29/2012
249.9
5665.6
299.25
-0.007 -0.01195 -0.00184
10/26/2012
252.15
5664.3
301.15 -0.00892 0.00023 -0.00631
10/25/2012
252.15
5705.3
301.15
0 -0.00719
0
10/23/2012
255.65
5691.4
299.65 -0.01369 0.002442 0.005006

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

255
254.05
256.6
256.9
254.95
260.2
260.15
256.65
253.45
258.1
260.4
259.7
260.05
262.95
265.8
264.75
261.2
259.4
258.35
261.05
258.95
256.4
257.25
257.65
253.9
256.9
246.35
245
244.6
241.15
240.2
240.85
241.65
239.15
238.95
245.45
243.95
251.85
256.7
262.4
261.25
260.3
256.35
260.5
262.05
266.55
257.55

5717.15
5684.25
5718.7
5660.25
5648
5687.25
5676.05
5708.05
5652.15
5704.6
5676
5746.95
5787.6
5731.25
5718.8
5703.3
5649.5
5663.45
5673.9
5669.6
5691.15
5554.25
5600.05
5610
5577.65
5435.35
5431
5390
5363.45
5342.1
5238.4
5225.7
5274
5253.75
5258.5
5315.05
5287.8
5334.6
5350.25
5386.7
5415.35
5412.85
5421
5366.3
5362.95
5380.35
5347.9

301.95
297.5
297.15
297.5
298.35
297.7
299.1
300.7
300.45
301.65
302
299.3
301.01
328.32
335.21
334.48
316.89
301.74
290.02
288.99
285.91
286.3
287.67
289.82
290.02
288.55
288.11
287.92
287.18
292.31
289.63
289.33
285.13
285.91
288.01
287.92
285.86
287.38
293.05
291.34
295.44
295.24
295.64
295.2
296.71
298.42
296.03

0.002549
0.003739
-0.00994
-0.00117
0.007649
-0.02018
0.000192
0.013637
0.012626
-0.01802
-0.00883
0.002695
-0.00135
-0.01103
-0.01072
0.003966
0.013591
0.006939
0.004064
-0.01034
0.00811
0.009945
-0.0033
-0.00155
0.01477
-0.01168
0.042825
0.00551
0.001635
0.014306
0.003955
-0.0027
-0.00331
0.010454
0.000837
-0.02648
0.006149
-0.03137
-0.01889
-0.02172
0.004402
0.00365
0.015409
-0.01593
-0.00591
-0.01688
0.034945

-0.0045
0.005788
-0.00602
0.010326
0.002169
-0.0069
0.001973
-0.00561
0.00989
-0.00919
0.005039
-0.01235
-0.00702
0.009832
0.002177
0.002718
0.009523
-0.00246
-0.00184
0.000758
-0.00379
0.024648
-0.00818
-0.00177
0.0058
0.02618
0.000801
0.007607
0.00495
0.003997
0.019796
0.00243
-0.00916
0.003854
-0.0009
-0.01064
0.005153
-0.00877
-0.00293
-0.00677
-0.00529
0.000462
-0.0015
0.010193
0.000625
-0.00323
0.006068

-0.00762
0.014958
0.001178
-0.00118
-0.00285
0.002183
-0.00468
-0.00532
0.000832
-0.00398
-0.00116
0.009021
-0.00568
-0.08318
-0.02055
0.002182
0.055508
0.050209
0.040411
0.003564
0.010773
-0.00136
-0.00476
-0.00742
-0.00069
0.005094
0.001527
0.00066
0.002577
-0.01755
0.009253
0.001037
0.01473
-0.00273
-0.00729
0.000313
0.007206
-0.00529
-0.01935
0.005869
-0.01388
0.000677
-0.00135
0.001491
-0.00509
-0.00573
0.008074

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

252.5
240.3
240.95
243.55
237.65
232.9
232.95
234.45
233.55
235.8
230.2
231.2
234.85
233.05
230.3
233.97
235.1
231.82
228.73
231.82
237.64
238.82
240.43
243.71
241.21
236.76
244.74
245.72
242.49
236.32
234.31
232.36
235.88
237.59
235.59
238.23
241.07
236.17
234.95
232.4
234.56
232.26
236.61
225.31
225.26
221.34
223.74

5320.4
5322.95
5338
5336.7
5282.55
5215.7
5227.75
5240.5
5229
5199.8
5099.85
5043
5109.6
5128.2
5117.95
5205.1
5242.7
5216.3
5192.85
5197.25
5227.25
5235.25
5306.3
5345.35
5275.15
5316.95
5327.3
5302.55
5287.95
5278.6
5278.9
5149.15
5141.9
5120.8
5114.65
5146.05
5165
5120.55
5103.85
5064.25
5139.05
5054.75
5121.45
5115.9
5054.1
5068.35
5049.65

295.59
302.04
302.62
302.04
303.45
299.89
299.35
299.74
302.28
302.52
300.67
301.65
298.62
294.61
294.22
297.39
298.62
298.32
300.03
300.91
305.75
305.11
304.28
304.77
301.79
303.4
308.34
309.66
309.12
303.45
302.43
293.73
292.61
298.96
300.86
303.55
304.63
303.26
298.86
298.86
303.45
305.94
303.99
295.78
296.27
291.63
291.92

0.02
0.05077
-0.0027
-0.01068
0.024826
0.020395
-0.00021
-0.0064
0.003854
-0.00954
0.024327
-0.00433
-0.01554
0.007724
0.011941
-0.01569
-0.00481
0.014149
0.013509
-0.01333
-0.02449
-0.00494
-0.0067
-0.01346
0.010364
0.018795
-0.03261
-0.00399
0.01332
0.026109
0.008578
0.008392
-0.01492
-0.0072
0.008489
-0.01108
-0.01178
0.020748
0.005193
0.010972
-0.00921
0.009903
-0.01838
0.050153
0.000222
0.01771
-0.01073

0.005169
-0.00048
-0.00282
0.000244
0.010251
0.012817
-0.00231
-0.00243
0.002199
0.005616
0.019599
0.011273
-0.01303
-0.00363
0.002003
-0.01674
-0.00717
0.005061
0.004516
-0.00085
-0.00574
-0.00153
-0.01339
-0.00731
0.013308
-0.00786
-0.00194
0.004668
0.002761
0.001771
-5.7E-05
0.025198
0.00141
0.00412
0.001202
-0.0061
-0.00367
0.008681
0.003272
0.00782
-0.01456
0.016677
-0.01302
0.001085
0.012228
-0.00281
0.003703

0.001489
-0.02135
-0.00192
0.00192
-0.00465
0.011871
0.001804
-0.0013
-0.0084
-0.00079
0.006153
-0.00325
0.010147
0.013611
0.001326
-0.01066
-0.00412
0.001006
-0.0057
-0.00292
-0.01583
0.002098
0.002728
-0.00161
0.009874
-0.00531
-0.01602
-0.00426
0.001747
0.018685
0.003373
0.029619
0.003828
-0.02124
-0.00632
-0.00886
-0.00355
0.004518
0.014723
0
-0.01513
-0.00814
0.006415
0.027757
-0.00165
0.015911
-0.00099

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

225.21
224.48
231.08
243.86
189.24
193.99
200.79
202.06
202.21
202.89
206.71
202.06
208.87
200.89
203.09
206.76
209.21
203.19
205.2
207.79
207.25
213.03
212.24
216.25
214.49
218.46
213.86
207.64
206.32
208.62
208.03
213.32
219.93
226.63
234.75
224.92
224.87
220.22
216.4
225.5
224.28
339.28
364.93
364.78
371.04
371.34
361.06

4997.1
4863.3
4848.15
4841.6
4924.25
4950.75
4990.1
4985.65
4920.4
4921.4
4835.65
4860.5
4906.05
4891.45
4870.2
4858.25
4942.8
4907.8
4928.9
4965.7
4974.8
4999.95
5114.15
5086.85
5239.15
5239.15
5248.15
5190.6
5189
5202
5200.6
5200.6
5290.85
5332.4
5300
5289.7
5226.2
5207.45
5276.85
5226.85
5243.6
5234.4
5322.9
5358.5
5317.9
5295.55
5178.85

292.46
290.7
298.27
327.98
284.84
286.69
288.16
289.87
288.7
287.33
285.47
289.92
291.92
287.82
294.76
297.98
305.7
306.19
308.83
312.69
312.44
320.41
317.08
312.64
311.86
314.01
315.96
317.18
319.53
315.62
311.12
310.54
316.11
319.28
319.38
319.77
318.5
319.97
305.6
304.58
335.01
394.18
393.84
394.23
387.98
383.58
376.45

-0.00653
0.003252
-0.02856
-0.05241
0.288628
-0.02449
-0.03387
-0.00629
-0.00074
-0.00335
-0.01848
0.023013
-0.0326
0.039723
-0.01083
-0.01775
-0.01171
0.029627
-0.0098
-0.01246
0.002606
-0.02713
0.003722
-0.01854
0.008206
-0.01817
0.021509
0.029956
0.006398
-0.01102
0.002836
-0.0248
-0.03006
-0.02956
-0.03459
0.043704
0.000222
0.021115
0.017652
-0.04035
0.00544
-0.33895
-0.07029
0.000411
-0.01687
-0.00081
0.028472

0.010516
0.027512
0.003125
0.001353
-0.01678
-0.00535
-0.00789
0.000893
0.013261
-0.0002
0.017733
-0.00511
-0.00928
0.002985
0.004363
0.00246
-0.01711
0.007132
-0.00428
-0.00741
-0.00183
-0.00503
-0.02233
0.005367
-0.02907
0
-0.00171
0.011087
0.000308
-0.0025
0.000269
0
-0.01706
-0.00779
0.006113
0.001947
0.01215
0.003601
-0.01315
0.009566
-0.00319
0.001758
-0.01663
-0.00664
0.007635
0.004221
0.022534

-0.00185
0.006054
-0.02538
-0.09058
0.151453
-0.00645
-0.0051
-0.0059
0.004053
0.004768
0.006516
-0.01535
-0.00685
0.014245
-0.02354
-0.01081
-0.02525
-0.0016
-0.00855
-0.01234
0.0008
-0.02487
0.010502
0.014202
0.002501
-0.00685
-0.00617
-0.00385
-0.00735
0.012388
0.014464
0.001868
-0.01762
-0.00993
-0.00031
-0.00122
0.003987
-0.00459
0.047022
0.003349
-0.09083
-0.15011
0.000863
-0.00099
0.016109
0.011471
0.01894

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

364.78
364.68
358.42
361.8
352.84
361.26
359.1
360.23
354.75
362.77
356.75
355.19
351.81
351.32
356.12
351.32
352.79
354.45
349.95
363.95
344.03
333.51
350.59
336.05
339.92
334
334.29
340.16
343.98
345.74
344.37
332.33
330.33
325.53
325.63
343.1
354.45
354.94
353.77
349.95
340.31
345.99
340.56
329.69
318.73
309.97
316.87

5194.75
5243.15
5184.25
5278.2
5228.45
5364.95
5274.85
5257.05
5317.9
5380.5
5463.9
5429.5
5359.55
5333.55
5220.45
5222.4
5280.35
5359.35
5339.75
5385.2
5375.5
5281.2
5429.3
5483.3
5505.35
5607.15
5564.3
5521.95
5531.95
5416.05
5390.2
5381.6
5412.35
5368.15
5335.15
5361.65
5325.85
5269.9
5235.7
5199.25
5087.3
5204.7
5158.3
5127.35
5046.25
5048.6
5018.4

377.13
380.01
385.63
384.75
383.14
392.86
391.49
392.62
401.07
419
421.59
415.39
415.43
413.72
409.03
408.45
406.64
406.74
400.53
415.92
387.78
363.11
382.65
378.89
384.17
384.85
381.18
378.84
383.77
380.11
384.9
384.75
383.87
379.77
375.57
381.09
378.35
380.11
377.37
381.38
378.69
380.65
376.3
373.51
367.41
377.67
382.16

-0.0102
0.000274
0.017466
-0.00934
0.025394
-0.02331
0.006015
-0.00314
0.015447
-0.02211
0.016875
0.004392
0.009607
0.001395
-0.01348
0.013663
-0.00417
-0.00468
0.012859
-0.03847
0.057902
0.031543
-0.04872
0.043267
-0.01139
0.017725
-0.00087
-0.01726
-0.01111
-0.00509
0.003978
0.036229
0.006055
0.014745
-0.00031
-0.05092
-0.03202
-0.00138
0.003307
0.010916
0.028327
-0.01642
0.015944
0.03297
0.034386
0.028261
-0.02178

-0.00306
-0.00923
0.011361
-0.0178
0.009515
-0.02544
0.017081
0.003386
-0.01144
-0.01163
-0.01526
0.006336
0.013051
0.004875
0.021665
-0.00037
-0.01097
-0.01474
0.003671
-0.00844
0.001804
0.017856
-0.02728
-0.00985
-0.00401
-0.01816
0.007701
0.007669
-0.00181
0.021399
0.004796
0.001598
-0.00568
0.008234
0.006185
-0.00494
0.006722
0.010617
0.006532
0.007011
0.022006
-0.02256
0.008995
0.006036
0.016071
-0.00047
0.006018

-0.0018
-0.00758
-0.01457
0.002287
0.004202
-0.02474
0.003499
-0.00288
-0.02107
-0.04279
-0.00614
0.014926
-9.6E-05
0.004133
0.011466
0.00142
0.004451
-0.00025
0.015504
-0.037
0.072567
0.067941
-0.05106
0.009924
-0.01374
-0.00177
0.009628
0.006177
-0.01285
0.009629
-0.01244
0.00039
0.002292
0.010796
0.011183
-0.01448
0.007242
-0.00463
0.007261
-0.01051
0.007103
-0.00515
0.01156
0.00747
0.016603
-0.02717
-0.01175

1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012

322.69
332.53
319.22
342.61
372.56
373.3
372.02
373.78
377.6
381.22
376.04
371.04
365.71

4955.8
4967.3
4873.9
4866
4831.25
4860.95
4849.55
4742.8
4754.1
4749.95
4749.65
4765.3
4636.75

381.92
380.84
387.15
388.9
404.54
396.72
377.91
373.27
370.14
368.82
356.76
353.73
348.45

-0.01804
-0.02959
0.041695
-0.06827
-0.08039
-0.00198
0.003441
-0.00471
-0.01012
-0.0095
0.013775
0.013476
0.014574

0.012632
-0.00232
0.019163
0.001624
0.007193
-0.00611
0.002351
0.022508
-0.00238
0.000874
6.32E-05
-0.00328
0.027724

0.000628
0.002836
-0.0163
-0.0045
-0.03866
0.019712
0.049774
0.012431
0.008456
0.003579
0.033804
0.008566
0.015153

Date
IGI_Adj Close
NIFTY_CloseGujGas_AdjIGI_Adj
Close Close
NIFTY_CloseGujGas_Adj Close
12/31/2012
248.95
5905.1
305.1 Returns
Returns
Returns
12/24/2012
248.85 5908.35
305.6 0.000402 -0.00055 -0.00164
12/17/2012
248.4
5847.7
305.45 0.001812 0.010372 0.000491
12/10/2012
255.9
5879.6
302.3 -0.02931 -0.00543 0.01042
12/3/2012
262.45
5907.4
302.55 -0.02496 -0.00471 -0.00083
11/26/2012
265.85 5879.85
300.45 -0.01279 0.004685 0.00699
11/19/2012
258.9
5626.6
299.45 0.026844 0.045009 0.003339
11/12/2012
261.9 5574.05
299.25 -0.01145 0.009428 0.000668
11/5/2012
260 5686.25
299.65 0.007308 -0.01973 -0.00133
10/29/2012
258.7
5697.7
298.5 0.005025 -0.00201 0.003853
10/22/2012
252.15
5664.3
301.15 0.025977 0.005897
-0.0088
10/15/2012
254.05 5684.25
297.5 -0.00748 -0.00351 0.012269
10/8/2012
260.15 5676.05
299.1 -0.02345 0.001445 -0.00535
10/1/2012
259.7 5746.95
299.3 0.001733 -0.01234 -0.00067
9/24/2012
264.75
5703.3
334.48 -0.01907 0.007653 -0.10518
9/17/2012
258.95 5691.15
285.91 0.022398 0.002135 0.169879
9/10/2012
253.9 5577.65
290.02 0.01989 0.020349 -0.01417
9/3/2012
241.15
5342.1
292.31 0.052872 0.044093 -0.00783
8/27/2012
238.95
5258.5
288.01 0.009207 0.015898 0.01493
8/20/2012
262.4
5386.7
291.34 -0.08937
-0.0238 -0.01143
8/13/2012
260.5
5366.3
295.2 0.007294 0.003802 -0.01308
8/6/2012
252.5
5320.4
295.59 0.031683 0.008627 -0.00132
7/30/2012
232.9
5215.7
299.89 0.084156 0.020074 -0.01434
7/23/2012
230.2 5099.85
300.67 0.011729 0.022716 -0.00259
7/16/2012
233.97
5205.1
297.39 -0.01611 -0.02022 0.011029
7/9/2012
237.64 5227.25
305.75 -0.01544 -0.00424 -0.02734
7/2/2012
236.76 5316.95
303.4 0.003717 -0.01687 0.007746
6/25/2012
234.31
5278.9
302.43 0.010456 0.007208 0.003207
6/18/2012
238.23 5146.05
303.55 -0.01645 0.025816 -0.00369
6/11/2012
234.56 5139.05
303.45 0.015646 0.001362 0.00033
6/4/2012
221.34 5068.35
291.63 0.059727 0.013949 0.040531
5/28/2012
243.86
4841.6
327.98 -0.09235 0.046834 -0.11083
5/21/2012
202.21
4920.4
288.7 0.205974 -0.01601 0.136058
5/14/2012
200.89 4891.45
287.82 0.006571 0.005918 0.003057
5/7/2012
205.2
4928.9
308.83
-0.021
-0.0076 -0.06803
4/30/2012
216.25 5086.85
312.64
-0.0511 -0.03105 -0.01219
4/23/2012
207.64
5190.6
317.18 0.041466 -0.01999 -0.01431
4/16/2012
219.93 5290.85
316.11 -0.05588 -0.01895 0.003385
4/9/2012
220.22 5207.45
319.97 -0.00132 0.016016 -0.01206
4/2/2012
364.93
5322.9
393.84 -0.39654 -0.02169 -0.18756
3/26/2012
371.34 5295.55
383.58 -0.01726 0.005165 0.026748
3/19/2012
361.8
5278.2
384.75 0.026368 0.003287 -0.00304
3/12/2012
354.75
5317.9
401.07 0.019873 -0.00747 -0.04069
3/5/2012
351.32 5333.55
413.72 0.009763 -0.00293 -0.03058
2/27/2012
354.45 5359.35
406.74 -0.00883 -0.00481 0.017161
2/20/2012
350.59
5429.3
382.65 0.01101 -0.01288 0.062956

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

334.29
332.33
354.45
345.99
309.97
342.61
377.6
367.67
361.16
356.56
362.19
396.2
382.84
376.04
419.79
411.22
401.19
391.06
400.46
417.93
416.31
412.93
421.3
432.66
429.04
407.8
411.56
409.9
409.22
399.18
399.23
380.98
378.18
372.91
358.32
357.4
338.41
326.81
320.43
321.15
326.13
311.97
310.72
311.59
309.56
299.99
292.31

5564.3
5381.6
5325.85
5204.7
5048.6
4866
4754.1
4624.3
4714
4651.6
4866.7
5050.15
4710.05
4905.8
5168.85
5284.2
5360.7
5049.95
5132.3
4888.05
4943.25
4867.75
5084.25
5059.45
5040
4747.8
4845.65
5072.95
5211.25
5482
5633.95
5581.1
5660.65
5627.2
5471.25
5366.4
5485.8
5516.75
5476.1
5486.35
5544.75
5551.45
5749.5
5884.7
5824.55
5842
5826.05

381.18
384.75
378.35
380.65
377.67
388.9
370.14
348.89
332.13
342.34
348.79
366.33
361.69
357.49
385.97
428.33
418.66
411.96
404.49
413.33
421.2
421
439.13
437.76
446.17
429.65
422.23
433.56
394.82
409.13
407.67
395.45
395.74
383.24
376.59
368.73
371.12
374.88
342
342.2
350.36
351.92
358.56
369.61
368.24
371.32
372.05

0.04876
0.005898
-0.06241
0.024452
0.116205
-0.09527
-0.09266
0.027008
0.018025
0.012901
-0.01554
-0.08584
0.034897
0.018083
-0.10422
0.02084
0.025001
0.025904
-0.02347
-0.0418
0.003891
0.008185
-0.01987
-0.02626
0.008437
0.052084
-0.00914
0.00405
0.001662
0.025152
-0.00013
0.047903
0.007404
0.014132
0.040718
0.002574
0.056115
0.035495
0.019911
-0.00224
-0.01527
0.045389
0.004023
-0.00279
0.006558
0.031901
0.026273

-0.02426
0.033949
0.010468
0.023277
0.030919
0.037526
0.023538
0.028069
-0.01903
0.013415
-0.0442
-0.03633
0.072207
-0.0399
-0.05089
-0.02183
-0.01427
0.061535
-0.01605
0.049969
-0.01117
0.01551
-0.04258
0.004902
0.003859
0.061544
-0.02019
-0.04481
-0.02654
-0.04939
-0.02697
0.009469
-0.01405
0.005944
0.028504
0.019538
-0.02177
-0.00561
0.007423
-0.00187
-0.01053
-0.00121
-0.03445
-0.02297
0.010327
-0.00299
0.002738

0.003856
-0.00928
0.016916
-0.00604
0.00789
-0.02888
0.050684
0.060907
0.050462
-0.02982
-0.01849
-0.04788
0.012829
0.011749
-0.07379
-0.0989
0.023098
0.016264
0.018468
-0.02139
-0.01868
0.000475
-0.04129
0.00313
-0.01885
0.03845
0.017573
-0.02613
0.098121
-0.03498
0.003581
0.030902
-0.00073
0.032617
0.017658
0.021316
-0.00644
-0.01003
0.09614
-0.00058
-0.02329
-0.00443
-0.01852
-0.0299
0.00372
-0.00829
-0.00196

3/21/2011
3/14/2011
3/7/2011
2/28/2011
2/21/2011
2/14/2011
2/7/2011
1/31/2011
1/24/2011
1/17/2011
1/10/2011
1/3/2011
12/27/2010
12/20/2010
12/13/2010
12/6/2010
11/29/2010
11/22/2010
11/15/2010
11/8/2010
11/1/2010
10/25/2010
10/18/2010
10/11/2010
10/4/2010
9/27/2010
9/20/2010
9/13/2010
9/6/2010
8/30/2010
8/23/2010
8/16/2010
8/9/2010
8/2/2010
7/26/2010
7/19/2010
7/12/2010
7/5/2010
6/28/2010
6/21/2010
6/14/2010
6/7/2010
5/31/2010
5/24/2010
5/17/2010
5/10/2010
5/3/2010

290.61
284.04
294.58
287.43
279.36
291.58
295.74
303.76
298.1
317.29
322.46
325.26
330.48
317.24
325.7
310.33
322.85
306.42
297.77
298.44
324.73
317.82
319.27
311.68
295.83
313.47
309.41
317
317.48
339.61
318.4
309.85
297.95
283.66
286.47
269.41
279.94
273.42
270.22
244.79
251.69
224.88
228.69
225.54
210.11
225.21
214.02

5654.25
5373.7
5445.45
5538.75
5303.55
5458.95
5310
5395.75
5512.15
5696.5
5654.55
5904.6
6134.5
6011.6
5948.75
5857.35
5992.8
5751.95
5890.3
6071.65
6312.45
6017.7
6066.05
6062.65
6103.45
6143.4
6018.3
5884.95
5640.05
5479.4
5408.7
5530.65
5452.1
5439.25
5367.6
5449.1
5393.9
5352.45
5237.1
5269.05
5262.6
5119.35
5135.5
5066.55
4931.15
5093.5
5018.05

368.19
387.44
391.16
387.63
323.06
343.71
325.28
319.33
345.55
362
368.57
376.41
387.05
387.05
388.31
377.52
386.66
362.77
362.38
371.67
382.17
371.53
383.96
386.76
379.26
389.71
381.39
396.44
389.71
343.23
334.81
338.59
321.7
308.11
296.41
297.96
289.3
290.22
295.39
295.78
285.48
277.25
280.2
277.93
276.67
277.74
274.45

0.00585
0.023131
-0.03578
0.024876
0.028887
-0.04191
-0.01407
-0.0264
0.018987
-0.06048
-0.01603
-0.00861
-0.0158
0.041735
-0.02597
0.049528
-0.03878
0.053619
0.029049
-0.00225
-0.08096
0.021742
-0.00454
0.024352
0.053578
-0.05627
0.013122
-0.02394
-0.00151
-0.06516
0.066614
0.027594
0.03994
0.050377
-0.00981
0.063324
-0.03762
0.023846
0.011842
0.103885
-0.02741
0.119219
-0.01666
0.013966
0.073438
-0.06705
0.052285

0.030384
0.052208
-0.01318
-0.01684
0.044348
-0.02847
0.028051
-0.01589
-0.02112
-0.03236
0.007419
-0.04235
-0.03748
0.020444
0.010565
0.015604
-0.0226
0.041873
-0.02349
-0.02987
-0.03815
0.048981
-0.00797
0.000561
-0.00668
-0.0065
0.020787
0.022659
0.043422
0.029319
0.013072
-0.02205
0.014407
0.002362
0.013349
-0.01496
0.010234
0.007744
0.022026
-0.00606
0.001226
0.027982
-0.00314
0.013609
0.027458
-0.03187
0.015036

0.010484
-0.04969
-0.00951
0.009107
0.19987
-0.06008
0.056659
0.018633
-0.07588
-0.04544
-0.01783
-0.02083
-0.02749
0
-0.00324
0.028581
-0.02364
0.065854
0.001076
-0.025
-0.02747
0.028638
-0.03237
-0.00724
0.019775
-0.02681
0.021815
-0.03796
0.017269
0.135419
0.025149
-0.01116
0.052502
0.044108
0.039472
-0.0052
0.029934
-0.00317
-0.0175
-0.00132
0.03608
0.029684
-0.01053
0.008168
0.004554
-0.00385
0.011988

4/26/2010
4/19/2010
4/12/2010
4/5/2010
3/29/2010
3/22/2010
3/15/2010
3/8/2010
3/1/2010
2/22/2010
2/15/2010
2/8/2010
2/1/2010
1/25/2010
1/18/2010
1/11/2010
1/4/2010
12/28/2009
12/21/2009
12/14/2009
12/7/2009
11/30/2009
11/23/2009
11/16/2009
11/9/2009
11/2/2009
10/26/2009
10/19/2009
10/12/2009
10/5/2009
9/28/2009
9/21/2009
9/14/2009
9/7/2009
8/31/2009
8/24/2009
8/17/2009
8/10/2009
8/3/2009
7/27/2009
7/20/2009
7/13/2009
7/6/2009
6/29/2009
6/22/2009
6/15/2009
6/8/2009

222.45
221.11
220.4
218.4
205.97
201.25
210.63
213.83
212.83
198.39
198.96
202.01
198.82
187.91
193.87
199.58
186.15
190.2
187.87
184.1
179.39
169.1
159.76
158.67
153.38
155.43
150.19
156.24
155.24
155.28
154.09
156.24
157.57
151.14
153.38
155.57
148.52
162.43
136.9
136.23
132.99
128.75
119.73
126.9
124.22
121.95
137.03

5278
5304.1
5262.6
5361.75
5290.5
5282
5262.8
5137
5088.7
4922.3
4844.9
4826.85
4718.65
4882.05
5036
5252.2
5244.75
5201.05
5178.4
4987.7
5117.3
5108.9
4941.75
5052.45
4998.95
4796.15
4711.7
4997.05
5142.15
4945.2
5083.4
4958.95
4976.05
4829.55
4680.4
4732.35
4528.8
4580.05
4481.4
4636.45
4568.55
4374.95
4003.9
4424.25
4375.5
4313.6
4583.4

278.8
273
268.69
282.19
274.3
262.98
264.82
266.32
237.46
224.13
227.74
239.8
225.77
239.24
239.24
236.66
229.99
220.61
221.08
212.16
216.85
219.67
218.26
214.04
217.32
190.8
191.51
192.44
196.67
185.87
193.38
199.02
200.47
94.81
83.1
88.48
84.35
84.72
83.78
86.53
74.15
72.23
71.25
72.28
71.81
74.1
76.74

-0.0379
0.00606
0.003221
0.009158
0.060349
0.023453
-0.04453
-0.01497
0.004699
0.072786
-0.00286
-0.0151
0.016045
0.05806
-0.03074
-0.02861
0.072146
-0.02129
0.012402
0.020478
0.026256
0.060852
0.058463
0.00687
0.03449
-0.01319
0.034889
-0.03872
0.006442
-0.00026
0.007723
-0.01376
-0.00844
0.042543
-0.0146
-0.01408
0.047468
-0.08564
0.186486
0.004918
0.024363
0.032932
0.075336
-0.0565
0.021575
0.018614
-0.11005

-0.04925
-0.00492
0.007886
-0.01849
0.013468
0.001609
0.003648
0.024489
0.009492
0.033805
0.015976
0.003739
0.02293
-0.03347
-0.03057
-0.04116
0.00142
0.008402
0.004374
0.038234
-0.02533
0.001644
0.033824
-0.02191
0.010702
0.042284
0.017923
-0.0571
-0.02822
0.039826
-0.02719
0.025096
-0.00344
0.030334
0.031867
-0.01098
0.044946
-0.01119
0.022013
-0.03344
0.014862
0.044252
0.092672
-0.09501
0.011142
0.01435
-0.05886

-0.0156
0.021245
0.016041
-0.04784
0.028764
0.043045
-0.00695
-0.00563
0.121536
0.059474
-0.01585
-0.05029
0.062143
-0.0563
0
0.010902
0.029001
0.042518
-0.00213
0.042044
-0.02163
-0.01284
0.00646
0.019716
-0.01509
0.138994
-0.00371
-0.00483
-0.02151
0.058105
-0.03884
-0.02834
-0.00723
1.114439
0.140915
-0.0608
0.048963
-0.00437
0.01122
-0.03178
0.166959
0.026582
0.013754
-0.01425
0.006545
-0.0309
-0.0344

6/1/2009
5/25/2009
5/18/2009
5/11/2009
5/4/2009
4/27/2009
4/20/2009
4/13/2009
4/6/2009
3/30/2009
3/23/2009
3/16/2009
3/9/2009
3/2/2009
2/23/2009
2/16/2009
2/9/2009
2/2/2009
1/26/2009
1/19/2009
1/12/2009
1/5/2009
12/29/2008
12/22/2008
12/15/2008
12/8/2008
12/1/2008
11/24/2008
11/17/2008
11/10/2008
11/3/2008
10/27/2008
10/20/2008
10/13/2008
10/6/2008
9/29/2008
9/22/2008
9/15/2008
9/8/2008
9/1/2008
8/25/2008
8/18/2008
8/11/2008
8/4/2008
7/28/2008
7/21/2008
7/14/2008

130.46
122.14
131.85
109.69
110.29
109.18
108.49
104.83
99.93
100.39
97.25
93.45
92.16
89.75
94.38
95.3
99.28
98.54
100.62
100.81
99.65
99.75
96
93.45
91.23
91.97
92.67
95.95
96.69
94.89
97.76
96.32
90.68
102.8
94.93
107.33
105.53
107.8
110.11
108.72
106.69
103.63
104.37
106.64
102.38
101.69
100.3

4586.9
4448.95
4238.5
3671.65
3620.7
3473.95
3480.75
3384.4
3342.05
3211.05
3108.65
2807.05
2719.25
2620.15
2763.65
2736.45
2948.35
2843.1
2874.8
2678.55
2828.45
2873
3046.75
2857.25
3077.5
2921.35
2714.4
2755.1
2693.45
2810.35
2973
2885.6
2584
3074.35
3279.95
3818.3
3985.25
4245.25
4228.45
4352.3
4360
4327.45
4430.7
4529.5
4413.55
4311.85
4092.25

76.5
75.1
71.71
64.14
65.13
60.08
60.36
62.64
63.86
64.29
63.84
60.2
53.15
51.45
50.3
49.25
50.3
51.21
53.04
51.88
49.5
54.87
52.81
49.16
46.87
46.14
45.5
49.16
49.38
47.34
46.41
48.47
45.73
48.62
50.3
58.36
60.82
60.59
60.59
61.96
70.88
62.19
58.3
57.16
54.03
53.57
54.41

0.05036
0.068119
-0.07364
0.202024
-0.00544
0.010167
0.00636
0.034914
0.049034
-0.00458
0.032288
0.040663
0.013997
0.026852
-0.04906
-0.00965
-0.04009
0.00751
-0.02067
-0.00188
0.011641
-0.001
0.039063
0.027287
0.024334
-0.00805
-0.00755
-0.03418
-0.00765
0.018969
-0.02936
0.01495
0.062197
-0.1179
0.082903
-0.11553
0.017057
-0.02106
-0.02098
0.012785
0.019027
0.029528
-0.00709
-0.02129
0.04161
0.006785
0.013858

-0.00076
0.031007
0.049652
0.154386
0.014072
0.042243
-0.00195
0.028469
0.012672
0.040797
0.03294
0.107444
0.032288
0.037822
-0.05192
0.00994
-0.07187
0.037019
-0.01103
0.073267
-0.053
-0.01551
-0.05703
0.066323
-0.07157
0.053451
0.076242
-0.01477
0.022889
-0.0416
-0.05471
0.030288
0.116718
-0.1595
-0.06268
-0.14099
-0.04189
-0.06124
0.003973
-0.02846
-0.00177
0.007522
-0.0233
-0.02181
0.026271
0.023586
0.053662

0.003137
0.018642
0.047274
0.118023
-0.0152
0.084055
-0.00464
-0.0364
-0.0191
-0.00669
0.007049
0.060465
0.132643
0.033042
0.022863
0.02132
-0.02087
-0.01777
-0.0345
0.022359
0.048081
-0.09787
0.039008
0.074247
0.048859
0.015821
0.014066
-0.07445
-0.00446
0.043093
0.020039
-0.0425
0.059917
-0.05944
-0.0334
-0.13811
-0.04045
0.003796
0
-0.02211
-0.12585
0.139733
0.066724
0.019944
0.057931
0.008587
-0.01544

4049
4016
4136.65
4347.55
4517.1
4627.8
4870.1
4946.55
5157.7
4982.6
5228.2
5111.7
4958.4
4777.8
4647
4942
4573.95
4745.8
4771.6
5223.5
5110.75
5302.9
5120.35
5317.25
5383.35
5705.3
6200.1
6274.3

53.04
52.92
53.61
56.24
57.61
57.18
57.5
57.27
59.44
60.58
61.73
60.66
54.87
54.86
53.05
54.87
54.87
62.15
66.3
72.43
71.34
73.39
71.79
78.42
77.96
79.56
78.4
80.72

-0.06069
0.058695
-0.06028
-0.02649
0.019229
0.01654
-0.06732
-0.02529
0.025136
0.013582
-0.02137
0.04106
-0.01197
-0.01349
0.030242
-0.10893
0.085757
-0.07794
0.013632
-0.10778
0.053574
-0.02777
0.058805
-0.00906
0.115807
-0.12642
-0.07307
-0.12375

0.010682
0.008217
-0.02917
-0.04851
-0.03754
-0.02392
-0.04975
-0.01546
-0.04094
0.035142
-0.04698
0.022791
0.030917
0.0378
0.028147
-0.05969
0.080467
-0.03621
-0.00541
-0.08651
0.022061
-0.03623
0.035652
-0.03703
-0.01228
-0.05643
-0.07981
-0.01183

0.02583
0.002268
-0.01287
-0.04676
-0.02378
0.00752
-0.00557
0.004016
-0.03651
-0.01882
-0.01863
0.017639
0.105522
0.000182
0.034119
-0.03317
0
-0.11714
-0.06259
-0.08463
0.015279
-0.02793
0.022287
-0.08454
0.0059
-0.02011
0.014796
-0.02874

0.0035
0.003
0.0025
0.002
0.0015
0.001
0.0005
0
0

106.78
100.86
107.33
110.25
108.17
106.41
114.09
117.05
114.18
112.65
115.11
110.57
111.91
113.44
110.11
123.57
113.81
123.43
121.77
136.48
129.54
133.24
125.84
126.99
113.81
130.28
140.55
160.4

W1

7/7/2008
6/30/2008
6/23/2008
6/16/2008
6/9/2008
6/2/2008
5/26/2008
5/19/2008
5/12/2008
5/5/2008
4/28/2008
4/21/2008
4/14/2008
4/7/2008
3/31/2008
3/24/2008
3/17/2008
3/10/2008
3/3/2008
2/25/2008
2/18/2008
2/11/2008
2/4/2008
1/28/2008
1/21/2008
1/14/2008
1/7/2008
1/1/2008

Corr
Cov

W1
0.208701
0.003239 0.000453 0.00766 MVP
0.00291 0.001368 0.007096 0.001253
0.053941 0.036985 0.084236
Var of Portfolio
Return of the portfolio
0.260213 0.265537
Return/risk
0.001182 0.000827

Beta

0.166628 0.116588

Average
Var
SD

(Differen betas indicate toward

Rf (annual) Assumed
0.075 rf (Weekly) assumed
0.001392

Market risk premium (weekly)

0.006268
(If this is negative, it indicates th
Market risk premium (annual)
0.383939
The Historically Estimated Market Risk Premium (aanual) according to my expectation wo
Revised Annual Exp. Market risk premium
0.767877
Revised weekly Exp. Market risk premium
0.011018

CAPM Exp weekly

0.003228
returns
0.002676

(They are the expected returns

0.4
0.35
0.3
0.25
0.2
Var of Portfolio
Return of the portfolio

0.15
0.1
0

0.9

0.8

0.7

0.6

0.5

0.4

0.3

0.208700869

0.2

0.1

W1

0.05

W1
0
0.1
0.2
0.001253 0.001368 0.001284 0.001253
Return of the portfolio 0.000457 0.000457 0.000457
Return/risk
0.334096 0.35577 0.364524

0.208701
0.3
0.4
0.5
0.6
0.001253 0.001275 0.001349 0.001477 0.001658
0.000457 0.000457 0.000457 0.000457 0.000458
0.364582 0.358321 0.338618 0.309584 0.276155

Max return/risk=
0.364582
(Differen betas indicate towards different levels of systametic risk in the individual stock.)

(If this is negative, it indicates that the market portfolio is not good and suffers from unsystametic risk)

according to my expectation would be higher in the coming year as the market is expected to recover from the slowdown of the past per

(They are the expected returns by the investors (for parting with the money and for assuming the systametic risk of the firm) which the f

Var of Portfolio
Return of the portfolio
Return/risk

0.7
0.8
0.9
1
0.001891 0.002178 0.002517 0.00291
0.000458 0.000459 0.00046 0.000461
0.242398 0.210878 0.18282 0.158544

rom the slowdown of the past period the data on which has been used to estimate the historical Weekly Market Returns.on T Bills return

metic risk of the firm) which the firm must provide and is therefore the Cost of Equity Capital financing for the firm. This cost of Equity Ca

y Market Returns.on T Bills returns though are expected to remain the same. As a result the forecasted future should see a doubled (in th

for the firm. This cost of Equity Capital financing varies from firm to firm according to the level of systametic risk of the firm's expected re

uture should see a doubled (in the coming period forecasted period) market risk premium on a weekly basis.

metic risk of the firm's expected return.)

Source: Yahoo Finance

Long term debt (INR)
Interest rate (annual)
Equity (INR)
Cost of equity (Annual)
Therefore WACC =
WACC (annual) for IGL =

0 Avg Tax rate 0.358814 = Tax Paid / PBT

0
8254000000
0.18242126
E*ke/(D+E)+D*(1-t)*kd/(D+E)
Assuming WACC to be cost of Equity ca
0.18242126

WACC to be cost of Equity capital for the firm

Source: Yahoo Finance

Earnings History

Jun-11

Sep-11

Dec-11

Mar-12

EPS Est

5.16

6.1

5.1

6.3

EPS Actual

5.72

5.52

4.94

5.77

Difference

0.56

-0.58

-0.16

-0.53

10.90%

-9.50%

-3.10%

-8.40%

Surprise %

56.244
g=

0.091211

D1 = (0.5 of Annual EPS)

11.97604

Vo=

131.3009

Annual EPS
21.95

Source: Yahoo finance

Dividends & Splits
Payout Ratio4:

N/A

Dividend Date3:

N/A

Ex-Dividend Date4:

N/A

Last Split Factor (new per old)2:

N/A

Last Split Date :

N/A

Therefore Payout (Assumed)

50% of annual EPS

of annual EPS

Self explanetary

Initial capital investment requirement

working capital requirement

1000000
100000

annual sales forecast (units)

annual growth rate of sales
per unit sales price of the output
annual growth rate of the sales price of the output
per unit variable cost of production for the product
annual growth rate of variable cost of production,

Life
of
the
project, 5 years
1
2
Present (0)
101100 102212.1
100000
1.1
9.05
10.1
8
1.05
5
6.05
7.1
1.05

any change in working capital requirements (20% of sales)

20220 20442.42

annual rate of depreciation (15% pa)

method of charging depreciation (SL)

0.15

tax rate (assume tax rate to be 40%)

0.4

terminal value of the project (depreciated value)

recovery of the entire working capital invested through the
project,
the salvage value if any
10000
Discounting rate (WACC)

0.18242126

3
4
5
103336.4 104473.1 105622.3
11.15

12.2

13.25

8.15

9.2

10.25

20667.29 20894.63 21124.47