ITEM

Mercado Total ( Uds )

Volumen Estimado de Ventas
Fraccion de Mercado
Cuaderno 5 Materias
Cuaderno 1 Materia
Agenda
Libreta

DATOS DE MERCADO
Ao
1
260000
9960
3.83%
3600
1560
2100
2700

Ao
0

DEPRECIACION
Ao
1
20.00%

Ao
0
0.00%

Venta (un)

Inversion
Inicial

Cuaderno 5 Materias
Cuaderno 1 Materia
Agenda
Libreta
Costo fijo (ao)
Gasto Admin
Maquinaria
Gasto Lanzamiento Publicidad
Gasto de Constitucion
Gastos Preoperativos
Depreciacion
Proyeccion
Cap. Trab Inventarios
Cap. Trab Cartera
Tasa oportunidad
Inflacion
Tasa impositiva
Crec post ao 6
Prestamo directo
Plazo
Tasa
Mantenimiento

Operacin

Precios de
Venta

Cuaderno 5 Materias
Cuaderno 1 Materia
Agenda
Libreta
Precio Cuaderno 5 Materias DB
Precio Cuaderno 5 Materias FB
Precio Cuaderno 1 materia DB

3600
1560
2100
2700
55,136,000.00
18%
10,800,000
15,000,000
3,000,000
9,200,000
6
6
0%
0%
20%
4%
25%
8%
11,000,000
6
15%
30%

Ao
0

Aum anual (un)

4%
3%
5%
2%

COP
COP

aos
aos
costo var. ao +1
ventas
ea
ea

COP
aos
ea
precio anual

Ao
1
3600
1560
2100
2700
$ 32,000
$ 16,500
$ 25,000

Precios de
Venta
Precio Cuaderno 1 materia FB
Costo 1
Costos
Costo 2
Variables
Costo 3
Costo 4
Comision 1
Gastos
Comision 2
Variables
Comision 3
Comision 4
Costos Fijos Costo fijo ao

$ 10,000
$ 13,000
$ 8,000
$ 10,000
$ 4,000
$ 960
$ 495
$ 750
$ 300
$ 55,136,000

Ao
0

Ao
1
PyG

Ventas
Costo Variable
Costo Fijo
Gasto Mantenimiento
Utilidad Bruta
Gastos admin
Gastos ventas
EBITDA
Depreciacion
Utilidad Operativa
Inters
Utilidad antes de imp.
Impuestos
Utilidad Neta
Abono a capital
Utilidad post abono
16% Distribucion de Excedentes (16%)
Flujo por operacin

$ 220,440,000
$ 91,080,000
$ 55,136,000
$ 3,240,000
$ 70,984,000
$ 39,026,347
$ 6,613,200
$ 25,344,453
$0
$ 25,344,453
$ 1,650,000
$ 23,694,453
$ 5,923,613
$ 17,770,840
$ 1,256,606
$ 16,514,234
$ 2,642,277
$ 13,871,956

Inversion en Activos

6.29%

Compra
Flujo por compra de activos

$ 10,800,000
-$ 10,800,000
Ao
0

Ao
1
Flujo de Caja Neto

Flujo por operacin

Total Depreciacin
Pagos de capital
1. Flujo de fondos neto del periodo
Inversiones de socios
Prestamo
2. Inversiones netas del periodo
3. (=1-2) Flujos de caja totalmente netos
Balance de proyecto

$0
$0
$0
$0
$ 60,000,000 $
$ 22,000,000 $
$ 38,000,000 $
-$ 38,000,000
-$ 38,000,000

$ 13,871,956
$0
$ 1,256,606
$ 12,615,350
$ 12,615,350
-$ 32,984,650

VPN
TIR
Tiempo de Recuperacion Inversion (N)
IR

$ 93,873,493
36.46%
3.402
3.470355071

Anlisis de Sensibilidad
Variable
Venta (un)
Aum anual (un)
Precio Venta
Costo (%)
Comision (%)

10%
361,088,987
106,715,136
558,722,959
-103,484,987
80,768,435

10%
-173,375,040
81,086,761
-370,866,411
291,234,971
106,972,281

DATOS DE MERCADO
Ao
2
260000
10310
3.97%
3744
1607
2205
2754

Ao
3
270400
10673
3.95%
3894
1655
2315
2809

Ao
4
281216
11051
3.93%
4050
1705
2431
2865

Ao
5
292465
11443
3.91%
4212
1756
2553
2922

Ao
6
304163
11850
3.90%
4380
1809
2681
2980

DEPRECIACION
Ao
2
20.00%

Ao
3
20.00%

Ao
4
20.00%

Ao
5
20.00%

Ao
6
20.00%

Ao
5

Ao
6

Precio Venta
Costo (%)
$ 32,000
$ 16,500
$ 25,000
$ 10,000

Ao
2
3,744
1,607
2,205
2,754
$ 33,280
$ 17,160
$ 26,000

41%
48%
40%
40%

Ao
3
3,894
1,655
2,315
2,809
$ 34,610
$ 17,850
$ 27,040

Comision (%)
3.00%
3.00%
3.00%
3.00%

Ao
4
4,050
1,705
2,431
2,865
$ 35,990
$ 18,560
$ 28,120

4,212
1,756
2,553
2,922
$ 37,430
$ 19,300
$ 29,240

4,380
1,809
2,681
2,980
$ 38,930
$ 20,070
$ 30,410

$ 10,400
$ 13,520
$ 8,320
$ 10,400
$ 4,160
$ 998
$ 515
$ 780
$ 312
$ 57,341,440

$
$
$

$ 10,820
$ 14,060
$ 8,655
$ 10,816
$ 4,328
$ 1,038
$ 536
$ 811
$ 325
$ 59,635,098

Ao
3

$ 11,250
$ 14,621
$ 8,999
$ 11,248
$ 4,500
$ 1,080
$ 557
$ 844
$ 338
$ 62,020,502

Ao
4

$ 11,700
$ 15,206
$ 9,358
$ 11,696
$ 4,680
$ 1,123
$ 579
$ 877
$ 351
$ 64,501,322

Ao
2
PyG
$ 238,148,040
$ 98,377,760
$ 57,341,440
$ 3,369,600
$ 79,059,240
$ 42,161,350
$ 6,284,017
$ 30,613,873
$ 2,160,000
$ 28,453,873
$ 1,461,509
$ 26,992,364
$ 6,748,091
$ 20,244,273
$ 1,445,097
$ 18,799,176
$ 3,007,868
$ 15,791,308

$ 257,304,070
$ 106,270,057
$ 59,635,098
$ 3,504,384
$ 87,894,531
$ 45,552,703
$ 6,806,517
$ 35,535,311
$ 2,160,000
$ 33,375,311
$ 1,244,745
$ 32,130,566
$ 8,032,642
$ 24,097,925
$ 1,661,861
$ 22,436,063
$ 3,589,770
$ 18,846,293

$ 277,995,270
$ 114,794,733
$ 62,020,502
$ 3,644,559
$ 97,535,476
$ 49,215,840
$ 7,375,449
$ 40,944,187
$ 2,160,000
$ 38,784,187
$ 995,465
$ 37,788,721
$ 9,447,180
$ 28,341,541
$ 1,911,141
$ 26,430,400
$ 4,228,864
$ 22,201,536

$ 300,383,080
$ 124,015,168
$ 64,501,322
$ 3,790,342
$ 108,076,248
$ 53,179,342
$ 7,985,781
$ 46,911,125
$ 2,160,000
$ 44,751,125
$ 708,794
$ 44,042,331
$ 11,010,583
$ 33,031,748
$ 2,197,812
$ 30,833,937
$ 4,933,430
$ 25,900,507

6.63%

7.32%

7.99%

8.62%

Ao
3

Ao
5

Ao
4

$ 12,170
$ 15,815
$ 9,731
$ 12,164
$ 4,868
$ 1,168
$ 602
$ 912
$ 365
$ 67,081,375

Ao
6

Ao
5

$ 324,615,840
$ 133,991,403
$ 67,081,375
$ 3,941,955
$ 119,601,107
$ 57,469,472
$ 8,649,930
$ 53,481,705
$ 2,160,000
$ 51,321,705
$ 379,123
$ 50,942,582
$ 12,735,646
$ 38,206,937
$ 2,527,483
$ 35,679,453
$ 5,708,712
$ 29,970,741

Ao
2
Flujo de Caja Neto
$ 15,791,308
$ 2,160,000
$ 1,445,097
$ 16,506,211
$
$
$
$ 16,506,211

Ao
6

Ao
7

$ 18,846,293
$ 2,160,000
$ 1,661,861
$ 19,344,432
$
$
$
$ 19,344,432

$ 22,201,536
$ 2,160,000
$ 1,911,141
$ 22,450,396
$
$
$
$ 22,450,396

$ 25,900,507
$ 2,160,000
$ 2,197,812
$ 25,862,695
$
$
$
$ 25,862,695

$ 29,970,741
$ 2,160,000
$ 2,527,483
$ 29,603,257
$ 29,603,257

-$ 23,075,369

-$ 8,346,010

$ 12,435,183

$ 40,784,915

$ 78,545,155 $ 471,270,931

284.65%
13.68%
495.19%
210.24%
13.95%

COSTO VARIABLE
Cuaderno 5 Materias (Costo)
Cuaderno 1 Materia (Costo)
Agenda (Costo)
Libreta (Costo)

$ 13,000
$ 8,000
$ 10,000
$ 4,000

GASTO DE VENTAS
Cuaderno 5 Materias (Comision)
Cuaderno 1 Materia (Comision)
Agenda (Comision)
Libreta (Comision)

$ 960
$ 495
$ 750
$ 300

COSTOS FIJOS
GASTOS DE OPERACIN (FIJO)
Arriendo - Espacio Compartido
Servicios Pblicos
Internet y telefonia Movil
Hosting y Dominio
Afiliacion Sistema de Pagos
Subtotal Gastos de Operacin Fijos
NOMINA
Total salarios mensuales
Total salarios anuales
Carga Prestacional (46%)
Total costo de la nmina
Total Costo Fijo

2,015
$ 3,600,000
$0
$ 2,000,000
$ 240,000
$ 240,000
$ 6,080,000

2,016
$ 3,744,000
$0
$ 2,080,000
$ 249,600
$ 249,600
$ 6,323,200

2,017
$ 3,893,760
$0
$ 2,163,200
$ 259,584
$ 259,584
$ 6,576,128

2,800,000
2,912,000
3,028,480
3,149,619
33,600,000
34,944,000
36,341,760
37,795,430
15,456,000
16,074,240
16,717,210
17,385,898
49,056,000
51,018,240
53,058,970
55,181,328
$ 55,136,000 $ 57,341,440 $ 59,635,098 $ 62,020,502

GASTOS DE ADMINISTRACION
Gastos de Publicidad
Gastos de Capacitacin
Asesora Contable
Gastos de Representacion
Gastos Transporte
Gastos Papelera
Depreciacin Muebles y Enseres
Total gastos de admon y vtas

MES
2,000,000
500,000
0
300,000
80,000

AO
24,000,000
1,699,680
6,000,000
0
3,600,000
960,000
2,766,667
39,026,347

MAQUINARIA
Equipo de Computo 1
Equipo de Computo 2
Tabletas Ipad
Smartphones
Televisor 42"
Otros

2,018
$ 4,049,510
$0
$ 2,249,728
$ 269,967
$ 269,967
$ 6,839,173

1
2
2
3
1
1

$ 1,500,000
$ 2,100,000
$ 700,000
$ 600,000
$ 1,100,000
$ 800,000

$ 1,500,000
$ 4,200,000
$ 1,400,000
$ 1,800,000
$ 1,100,000
$ 800,000
$ 10,800,000

2,019
$ 4,211,491
$0
$ 2,339,717
$ 280,766
$ 280,766
$ 7,112,740

2,020
$ 4,379,950 Crecimiento
$0
$ 2,433,306
$ 291,997
$ 291,997
$ 7,397,250

3,275,604
3,406,628
39,307,248
40,879,538
18,081,334
18,804,587
57,388,582
59,684,125
$ 64,501,322 $ 67,081,374

4%

Costo Capital Promedio Ponderado

CCPP

Bonos

Bonos a 6 aos con cupn semestral del 4,5% , valor nominal de $20.000.000 y se venden a descuento al 90% d
Vlr Nominal
Vencimiento

Cupon
Forma de Pago
Precio

Rent al Vcto

20,000,000
12
6
4.5%
9.2%

COP
Semestres
Aos
S.V
E.A
Anual
18,000,000 90% de VN
11.61%

90%

11.61%

Flujos:
0
1
2
3
4
5
6

-18,000,000
1,840,500
1,840,500
1,840,500
1,840,500
1,840,500
21,840,500

Deuda bancaria

Prestamo Libre Inversion

Deuda bancara por $10.000.000 a una tasa 29,45 % e.a. para Libre Inversion, con el Banco Av Villlas.
Prestamo
Tasa anual

10,000,000.00
29.45%

Acciones Comunes

10 millones de acciones comunes con precio de mercado de $3,5, beta de -0,13, una tasa libre de riesgo de 7,48
# Acciones
10,000,000
Valor Mercado
$
3.50
RF
7.48%
RM
1.8%
Beta
-0.13
Fuente
Bonos
Deuda Banca
Acc. Comunes
Total
CCPP

Vlr. Mrcado
Tasa
$
20,000,000.00
$
10,000,000.00
$
35,000,000.00
$
65,000,000.00
10.49%

11.61%
29.45%
8.20%

Descuento t Tasa real

25%
8.71%
25%
22.09%
0
8.20%

Ke = Rf + (Rm - Rf)*B

0 y se venden a descuento al 90% del valor nominal.

n, con el Banco Av Villlas.

,13, una tasa libre de riesgo de 7,48% y prima del mercado de 1,8%.

Ponderado
30.77%
15.38%
53.85%
100.00%

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

IGBC
Carton Colombia Rent IGBC
Rent Carton
$ 13,571.40
$ 6,000.00
0.2%
33.3%
$ 13,541.81
$ 4,500.00
0.8%
0.0%
$ 13,436.05
$ 4,500.00
0.2%
0.0%
$ 13,405.70
$ 4,500.00
-0.5%
-4.3%
$ 13,475.62
$ 4,700.00
-1.1%
0.0%
$ 13,625.97
$ 4,700.00
0.9%
0.0%
$ 13,500.71
$ 4,700.00
1.0%
0.0%
$ 13,365.87
$ 4,700.00
-0.3%
0.0%
$ 13,409.74
$ 4,700.00
0.5%
-2.1%
$ 13,338.63
$ 4,800.00
-1.5%
0.0%
$ 13,546.17
$ 4,800.00
-0.8%
0.0%
$ 13,650.31
$ 4,800.00
-0.9%
-4.0%
$ 13,769.65
$ 5,000.00
-0.5%
0.0%
$ 13,840.43
$ 5,000.00
0.2%
0.0%
$ 13,808.32
$ 5,000.00
-1.0%
0.0%
$ 13,947.46
$ 5,000.00
0.9%
0.0%
$ 13,821.74
$ 5,000.00
0.1%
0.0%
$ 13,813.65
$ 5,000.00
0.5%
0.0%
$ 13,750.15
$ 5,000.00
-0.4%
0.0%
$ 13,808.93
$ 5,000.00
-0.5%
0.0%
$ 13,874.31
$ 5,000.00
-1.2%
0.0%
$ 14,036.62
$ 5,000.00
-0.3%
0.0%
$ 14,076.10
$ 5,000.00
0.2%
0.0%
$ 14,045.20
$ 5,000.00
1.1%
0.0%
$ 13,890.39
$ 5,000.00
0.5%
0.0%
$ 13,827.01
$ 5,000.00
1.1%
0.0%
$ 13,675.30
$ 5,000.00
0.6%
0.0%
$ 13,592.20
$ 5,000.00
1.5%
0.0%
$ 13,395.46
$ 5,000.00
2.0%
0.0%
$ 13,134.57
$ 5,000.00
0.1%
0.0%
$ 13,119.78
$ 5,000.00
0.7%
0.0%
$ 13,029.02
$ 5,000.00
0.0%
0.0%
$ 13,026.58
$ 5,000.00
-0.2%
-10.7%
$ 13,054.52
$ 5,600.00
0.5%
0.0%
$ 12,989.12
$ 5,600.00
-0.7%
0.0%
$ 13,077.22
$ 5,600.00
1.5%
0.0%
$ 12,883.63
$ 5,600.00
-0.3%
0.0%
$ 12,922.66
$ 5,600.00
1.0%
0.0%
$ 12,799.25
$ 5,600.00
-0.2%
0.0%
$ 12,820.27
$ 5,600.00
-0.9%
0.0%
$ 12,935.02
$ 5,600.00
1.6%
0.0%
$ 12,733.99
$ 5,600.00
1.5%
0.0%
$ 12,545.12
$ 5,600.00
2.1%
0.0%
$ 12,283.99
$ 5,600.00
-1.1%
12.0%
$ 12,423.15
$ 5,000.00
1.9%
-9.1%
$ 12,192.02
$ 5,500.00
0.2%
0.0%
$ 12,162.19
$ 5,500.00
-0.8%
0.0%
$ 12,258.58
$ 5,500.00
-1.9%
0.0%
$ 12,502.01
$ 5,500.00
0.9%
0.0%
$ 12,392.41
$ 5,500.00
-0.4%
0.0%
$ 12,445.06
$ 5,500.00
-1.4%
0.0%
$ 12,615.73
$ 5,500.00
0.4%
0.0%
$ 12,568.89
$ 5,500.00
0.8%
0.0%
$ 12,475.32
$ 5,500.00
-0.2%
0.0%

2/14/2014
2/13/2014
2/12/2014
2/11/2014
2/10/2014
2/7/2014
2/6/2014
2/5/2014
2/4/2014
2/3/2014
1/31/2014
1/30/2014
1/29/2014
1/28/2014
1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/3/2014
1/2/2014
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/28/2013
11/27/2013

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

12,504.73
12,457.29
12,419.82
12,233.64
12,107.24
12,203.12
12,171.32
12,025.20
11,905.29
11,847.58
11,977.10
11,959.20
11,949.40
11,986.36
12,037.74
12,197.98
12,398.23
12,566.06
12,520.09
12,543.41
12,552.32
12,551.83
12,600.65
12,562.65
12,552.95
12,583.09
12,718.32
12,781.51
12,886.52
13,041.29
13,111.60
13,071.27
13,011.03
13,035.54
13,085.90
13,040.48
13,188.66
13,021.27
12,979.45
13,069.72
13,170.15
13,040.42
13,239.80
13,298.94
13,186.81
13,104.33
13,035.00
12,978.38
13,033.26
12,891.47
13,138.84
13,167.59
13,215.07
13,146.71
13,114.46

$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,500.00
$ 5,400.00
$ 5,400.00
$ 5,400.00
$ 5,400.00
$ 5,400.00
$ 5,400.00
$ 4,500.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00

0.4%
0.3%
1.5%
1.0%
-0.8%
0.3%
1.2%
1.0%
0.5%
-1.1%
0.1%
0.1%
-0.3%
-0.4%
-1.3%
-1.6%
-1.3%
0.4%
-0.2%
-0.1%
0.0%
-0.4%
0.3%
0.1%
-0.2%
-1.1%
-0.5%
-0.8%
-1.2%
-0.5%
0.3%
0.5%
-0.2%
-0.4%
0.3%
-1.1%
1.3%
0.3%
-0.7%
-0.8%
1.0%
-1.5%
-0.4%
0.9%
0.6%
0.5%
0.4%
-0.4%
1.1%
-1.9%
-0.2%
-0.4%
0.5%
0.2%
-0.5%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
1.9%
0.0%
0.0%
0.0%
0.0%
0.0%
20.0%
-17.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,181.13
13,226.43
13,350.83
13,373.09
13,393.05
13,415.89
13,435.65
13,443.53
13,430.43
13,360.26
13,107.46
13,478.88
13,723.34
13,993.09
13,977.38
14,140.63
14,053.02
14,156.00
14,229.49
14,235.50
14,316.20
14,312.38
14,274.76
14,313.23
14,383.93
14,393.92
14,326.59
14,297.90
14,256.58
14,240.31
14,157.41
14,098.55
14,134.54
14,071.08
14,046.16
14,060.73
14,091.48
14,114.37
14,061.02
14,116.16
14,096.67
14,167.21
14,170.10
14,165.63
14,121.09
14,106.29
14,086.26
14,060.97
13,989.89
14,018.83
14,032.29
14,069.41
14,030.83
13,892.48
13,764.88

$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 5,450.00
$ 4,800.00
$ 4,800.00
$ 4,800.00
$ 4,800.00
$ 4,800.00
$ 4,700.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,750.00
$ 3,750.00
$ 3,750.00
$ 3,750.00
$ 3,900.00
$ 3,900.00
$ 3,895.00
$ 3,895.00
$ 3,895.00
$ 3,600.00
$ 3,600.00
$ 3,600.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00

-0.3%
-0.9%
-0.2%
-0.1%
-0.2%
-0.1%
-0.1%
0.1%
0.5%
1.9%
-2.8%
-1.8%
-1.9%
0.1%
-1.2%
0.6%
-0.7%
-0.5%
0.0%
-0.6%
0.0%
0.3%
-0.3%
-0.5%
-0.1%
0.5%
0.2%
0.3%
0.1%
0.6%
0.4%
-0.3%
0.5%
0.2%
-0.1%
-0.2%
-0.2%
0.4%
-0.4%
0.1%
-0.5%
0.0%
0.0%
0.3%
0.1%
0.1%
0.2%
0.5%
-0.2%
-0.1%
-0.3%
0.3%
1.0%
0.9%
-0.3%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
13.5%
0.0%
0.0%
0.0%
0.0%
2.1%
23.7%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
1.3%
0.0%
0.0%
0.0%
-3.8%
0.0%
0.1%
0.0%
0.0%
8.2%
0.0%
0.0%
-5.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,807.84
13,805.55
13,735.49
13,742.26
13,731.19
13,656.07
13,744.10
13,569.63
13,599.52
13,626.53
13,669.12
13,707.08
13,719.73
13,770.31
13,783.29
13,909.55
13,827.29
13,734.29
13,704.22
13,778.74
13,804.46
13,773.80
13,786.59
13,681.03
13,465.27
13,436.99
13,416.34
13,430.23
13,502.25
13,559.40
13,546.02
13,333.48
13,481.94
13,410.12
13,304.84
13,119.05
13,048.22
12,844.58
12,664.28
12,354.83
12,545.58
12,603.91
12,628.16
12,727.99
12,673.21
12,742.77
12,828.49
12,543.98
12,544.51
12,418.28
12,548.86
12,780.59
12,962.06
13,289.34
13,376.62

$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,810.00
$ 3,800.00
$ 3,900.00
$ 3,900.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00

0.0%
0.5%
0.0%
0.1%
0.6%
-0.6%
1.3%
-0.2%
-0.2%
-0.3%
-0.3%
-0.1%
-0.4%
-0.1%
-0.9%
0.6%
0.7%
0.2%
-0.5%
-0.2%
0.2%
-0.1%
0.8%
1.6%
0.2%
0.2%
-0.1%
-0.5%
-0.4%
0.1%
1.6%
-1.1%
0.5%
0.8%
1.4%
0.5%
1.6%
1.4%
2.5%
-1.5%
-0.5%
-0.2%
-0.8%
0.4%
-0.5%
-0.7%
2.3%
0.0%
1.0%
-1.0%
-1.8%
-1.4%
-2.5%
-0.7%
1.6%

0.0%
0.0%
-0.3%
0.3%
-2.6%
0.0%
-22.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,171.81
13,143.92
13,073.23
13,090.64
13,252.89
13,366.56
13,370.15
13,384.26
13,445.29
13,352.04
13,544.27
13,504.57
13,561.61
13,478.17
13,466.00
13,405.94
13,329.64
13,300.72
13,278.13
13,342.95
13,325.75
13,266.21
13,215.60
13,190.88
13,323.40
13,270.41
13,377.22
13,412.34
13,490.74
13,414.91
13,390.27
13,457.44
13,428.86
13,526.17
13,455.32
13,398.27
13,386.05
13,315.14
13,282.47
13,296.38
13,387.20
13,231.67
13,661.23
13,839.23
13,731.01
13,702.56
13,651.26
13,742.97
13,805.18
13,718.90
14,023.64
14,043.33
14,135.35
14,093.46
13,983.96

$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 4,985.00

0.2%
0.5%
-0.1%
-1.2%
-0.9%
0.0%
-0.1%
-0.5%
0.7%
-1.4%
0.3%
-0.4%
0.6%
0.1%
0.4%
0.6%
0.2%
0.2%
-0.5%
0.1%
0.4%
0.4%
0.2%
-1.0%
0.4%
-0.8%
-0.3%
-0.6%
0.6%
0.2%
-0.5%
0.2%
-0.7%
0.5%
0.4%
0.1%
0.5%
0.2%
-0.1%
-0.7%
1.2%
-3.1%
-1.3%
0.8%
0.2%
0.4%
-0.7%
-0.5%
0.6%
-2.2%
-0.1%
-0.7%
0.3%
0.8%
0.4%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.3%
0.0%

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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,925.71
13,946.60
13,958.84
14,233.97
14,148.21
14,376.22
14,289.63
14,367.36
14,483.05
14,463.27
14,486.60
14,466.61
14,537.76
14,641.61
14,728.52
14,785.82
14,838.13
14,840.64
14,767.44
14,828.50
14,859.26
14,746.04
14,814.17
14,876.13
14,973.92
14,960.90
15,037.15
15,059.04
14,928.81
14,891.01
15,023.23
15,042.55
15,171.53
15,194.72
15,136.05
15,110.18
14,981.55
14,995.18
15,035.59
14,977.48
14,992.67
14,900.24
14,868.84
14,821.88
14,778.36
14,793.71
14,723.53
14,750.29
14,766.26
14,756.74
14,729.97
14,739.61
14,817.55
14,630.77
14,844.66

$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 5,000.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 5,000.00
$ 5,000.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00

-0.1%
-0.1%
-1.9%
0.6%
-1.6%
0.6%
-0.5%
-0.8%
0.1%
-0.2%
0.1%
-0.5%
-0.7%
-0.6%
-0.4%
-0.4%
0.0%
0.5%
-0.4%
-0.2%
0.8%
-0.5%
-0.4%
-0.7%
0.1%
-0.5%
-0.1%
0.9%
0.3%
-0.9%
-0.1%
-0.9%
-0.2%
0.4%
0.2%
0.9%
-0.1%
-0.3%
0.4%
-0.1%
0.6%
0.2%
0.3%
0.3%
-0.1%
0.5%
-0.2%
-0.1%
0.1%
0.2%
-0.1%
-0.5%
1.3%
-1.4%
0.2%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-0.3%
0.3%
0.0%
0.0%
0.0%
0.0%
0.0%
-0.3%
0.0%
-2.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-3.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-15.9%
0.0%
0.0%
0.0%

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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

14,821.98
14,715.68
14,715.84
14,709.30
14,588.61
14,591.26
14,544.55
14,566.11
14,646.38
14,578.61
14,592.01
14,534.65
14,592.83
14,629.52
14,591.84
14,500.30
14,426.74
14,414.84
14,395.64
14,303.70
14,268.26
14,165.02
14,144.00
14,035.09
14,061.21
14,102.10
14,201.02
14,180.17
14,190.01
14,192.94
14,152.28
14,152.88
14,093.91
14,193.78
14,040.30
14,164.77
14,304.94
14,311.99
13,970.23
14,329.87
14,379.46
14,529.17
14,781.24
14,861.28
15,115.10
15,142.48
15,095.91
14,872.18
14,884.72
14,928.39
14,849.38
14,833.66
14,653.26
14,440.99
14,273.50

$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 5,360.00
$ 5,360.00
$ 5,360.00
$ 5,310.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 6,490.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 5,880.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 6,000.00

0.7%
0.0%
0.0%
0.8%
0.0%
0.3%
-0.1%
-0.5%
0.5%
-0.1%
0.4%
-0.4%
-0.3%
0.3%
0.6%
0.5%
0.1%
0.1%
0.6%
0.2%
0.7%
0.1%
0.8%
-0.2%
-0.3%
-0.7%
0.1%
-0.1%
0.0%
0.3%
0.0%
0.4%
-0.7%
1.1%
-0.9%
-1.0%
0.0%
2.4%
-2.5%
-0.3%
-1.0%
-1.7%
-0.5%
-1.7%
-0.2%
0.3%
1.5%
-0.1%
-0.3%
0.5%
0.1%
1.2%
1.5%
1.2%
0.3%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5.0%
0.0%
0.0%
0.0%
0.0%
11.9%
0.0%
0.0%
0.9%
-18.2%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
10.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-2.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5.3%

10/11/2012
10/10/2012
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/2/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/19/2012
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
8/15/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

14,223.87
14,212.06
14,228.54
14,332.70
14,354.21
14,292.66
14,112.70
14,211.93
14,101.17
14,056.60
14,106.43
13,868.84
13,973.20
14,159.37
14,320.19
14,307.99
14,347.19
14,259.69
14,186.60
14,495.57
14,335.83
14,155.52
14,179.02
14,184.67
14,248.33
14,162.74
13,884.75
13,940.66
14,099.05
14,088.52
14,046.85
14,195.65
14,303.24
14,199.69
14,162.35
14,198.26
14,245.24
14,204.05
14,245.48
14,242.27
14,076.43
13,927.67
13,895.06
13,872.59
13,669.43
13,283.02
13,429.17
13,487.40
13,486.40
13,673.38
13,768.45
13,889.44
13,858.17
13,489.24
13,373.03

$ 5,700.00
$ 5,700.00
$ 5,700.00
$ 5,700.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 5,900.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,600.00
$ 6,000.00
$ 5,520.00
$ 5,520.00
$ 5,520.00
$ 7,390.00
$ 7,390.00
$ 7,390.00

0.1%
-0.1%
-0.7%
-0.1%
0.4%
1.3%
-0.7%
0.8%
0.3%
-0.4%
1.7%
-0.7%
-1.3%
-1.1%
0.1%
-0.3%
0.6%
0.5%
-2.1%
1.1%
1.3%
-0.2%
0.0%
-0.4%
0.6%
2.0%
-0.4%
-1.1%
0.1%
0.3%
-1.0%
-0.8%
0.7%
0.3%
-0.3%
-0.3%
0.3%
-0.3%
0.0%
1.2%
1.1%
0.2%
0.2%
1.5%
2.9%
-1.1%
-0.4%
0.0%
-1.4%
-0.7%
-0.9%
0.2%
2.7%
0.9%
-1.4%

0.0%
0.0%
0.0%
-3.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-1.7%
0.0%
0.0%
1.7%
-10.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
10.0%
8.7%
0.0%
0.0%
-25.3%
0.0%
0.0%
0.0%

7/24/2012
7/23/2012
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
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
6/15/2012
6/14/2012
6/13/2012
6/12/2012
6/8/2012
6/7/2012
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
5/18/2012
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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,558.91
13,576.66
13,723.39
13,671.90
13,653.13
13,576.91
13,664.64
13,508.03
13,675.13
13,563.46
13,713.28
13,711.64
13,823.86
13,723.33
13,703.17
13,417.51
13,213.30
13,425.65
13,141.90
13,081.10
13,439.95
13,552.38
13,966.57
13,995.65
13,884.36
13,943.74
13,899.07
13,901.89
14,036.93
14,149.32
14,094.59
14,014.05
14,041.42
14,130.05
14,586.57
14,395.27
14,637.75
14,442.18
14,473.77
14,455.85
14,519.91
14,588.05
14,393.48
14,293.73
14,535.49
14,581.17
14,685.95
15,017.55
15,051.50
15,169.65
15,187.15
15,240.93
15,208.24
15,423.75
15,460.97

$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,390.00
$ 7,340.00

-0.1%
-1.1%
0.4%
0.1%
0.6%
-0.6%
1.2%
-1.2%
0.8%
-1.1%
0.0%
-0.8%
0.7%
0.1%
2.1%
1.5%
-1.6%
2.2%
0.5%
-2.7%
-0.8%
-3.0%
-0.2%
0.8%
-0.4%
0.3%
0.0%
-1.0%
-0.8%
0.4%
0.6%
-0.2%
-0.6%
-3.1%
1.3%
-1.7%
1.4%
-0.2%
0.1%
-0.4%
-0.5%
1.4%
0.7%
-1.7%
-0.3%
-0.7%
-2.2%
-0.2%
-0.8%
-0.1%
-0.4%
0.2%
-1.4%
-0.2%
1.6%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.7%
0.0%

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
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/8/2012
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
2/20/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/10/2012
2/9/2012

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

15,215.78
15,131.01
15,086.00
14,957.25
14,830.18
14,915.56
15,016.67
14,998.22
15,123.47
15,180.66
15,138.58
15,073.02
15,114.98
15,114.20
14,864.86
14,900.33
14,949.73
15,003.53
15,038.71
15,038.26
15,154.97
15,014.85
14,956.00
15,109.53
14,955.57
14,674.14
14,831.24
14,784.44
14,892.58
15,214.39
15,169.35
15,288.01
15,029.99
15,040.23
14,973.31
14,827.65
14,800.17
15,152.57
15,209.56
15,169.74
14,932.81
14,727.00
14,800.38
14,954.30
14,921.95
14,566.05
14,570.92
14,646.81
14,573.77
14,521.57
14,275.68
14,220.55
14,158.93
14,084.97
14,111.22

$ 7,340.00
$ 7,340.00
$ 6,900.00
$ 6,900.00
$ 7,400.00
$ 7,400.00
$ 7,400.00
$ 7,400.00
$ 7,400.00
$ 7,400.00
$ 7,400.00
$ 6,510.00
$ 6,510.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 7,960.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00

0.6%
0.3%
0.9%
0.9%
-0.6%
-0.7%
0.1%
-0.8%
-0.4%
0.3%
0.4%
-0.3%
0.0%
1.7%
-0.2%
-0.3%
-0.4%
-0.2%
0.0%
-0.8%
0.9%
0.4%
-1.0%
1.0%
1.9%
-1.1%
0.3%
-0.7%
-2.1%
0.3%
-0.8%
1.7%
-0.1%
0.4%
1.0%
0.2%
-2.3%
-0.4%
0.3%
1.6%
1.4%
-0.5%
-1.0%
0.2%
2.4%
0.0%
-0.5%
0.5%
0.4%
1.7%
0.4%
0.4%
0.5%
-0.2%
0.4%

0.0%
6.4%
0.0%
-6.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
13.7%
0.0%
-2.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-16.1%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
22.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

2/8/2012
2/7/2012
2/6/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

14,052.98
14,019.03
13,940.14
13,954.58
13,918.23
13,870.60
13,863.33
13,766.91
13,595.07
13,582.29
13,654.22
13,543.15
13,579.77
13,499.58
13,476.59
13,467.94
13,291.73

$ 6,500.00
$ 6,500.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
$ 7,000.00
Beta
Rent. Diaria
Rent. Anual

0.2%
0.6%
-0.1%
0.3%
0.3%
0.1%
0.7%
1.3%
0.1%
-0.5%
0.8%
-0.3%
0.6%
0.2%
0.1%
1.3%
#REF!

0.0%
-7.1%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
#REF!

-0.13
0.008%
1.85%

0.030%
7.48%

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

Carton
$ 6,000.00
$ 4,500.00
$ 4,700.00
$ 4,700.00
$ 4,800.00
$ 5,000.00
$ 5,600.00
$ 5,000.00
$ 5,500.00
$ 5,500.00
$ 5,400.00
$ 5,400.00
$ 4,500.00
$ 5,450.00
$ 5,450.00
$ 4,800.00
$ 4,800.00
$ 4,700.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,750.00
$ 3,750.00
$ 3,900.00
$ 3,895.00
$ 3,895.00
$ 3,600.00
$ 3,600.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,800.00
$ 3,810.00
$ 3,800.00
$ 3,900.00
$ 3,900.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00

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

$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 5,000.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 4,985.00
$ 5,000.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,100.00
$ 5,300.00
$ 5,300.00

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

$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 5,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,300.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 5,360.00
$ 5,360.00
$ 5,360.00
$ 5,310.00
$ 6,490.00
$ 6,490.00
$ 5,880.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 5,700.00
$ 5,700.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 5,900.00
$ 6,000.00
$ 6,000.00
$ 5,900.00
$ 6,600.00
$ 6,000.00
$ 5,520.00
$ 7,390.00
$ 7,340.00
$ 6,900.00
$ 7,400.00
$ 6,510.00
$ 6,680.00
$ 6,680.00
$ 6,680.00
$ 7,960.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 6,500.00
$ 7,000.00