CASELET ONE

PROJECTION OF INVENTORIES
Projected Cost of Goods Sold of several months are provided below
Month 1 2 3 4 5
COGS Rs cr 81 45 65 83 91

The management wants to project inventories at the end of month one

This inventory level could range from 1 month to 8 months - do not allow the user to ente
Create a model where the user will define the number of months and your model will com
the Inventory Rs Cr
There are at least three functions available in Excel to get what you want
So, please provide at least three solutions to the problem

CASELET TWO
Type Income Slabs - depend on type of taxpayer
Male 0 200000 500000 1000000 50000000
Female 0 225000 525000 1025000 50000000
Senior 0 350000 600000 1200000 50000000
Tax Rates 0% 10% 20% 30%

Work out a model where the tax to be paid gets computed for each type of taxpayer
for various levels of income upto Rs 5 cr

CASELET THREE
This company is not able to work out the average selling price of its product
Please help

Location A B C
Sales Revenue 10 30 40
Units Sold 2 3 0
Selling Price 5 10 #DIV/0!
Average Selling Price #DIV/0!
CASELET FOUR
Selling Price is determined based on order volume as per the following slabs
Units Price
1 15
100 10
150 9
200 8
50000 7

For various order sizes, work out the selling price using a model
Your boss has had severe challenges in deciphering IF functions written by his
colleagues - so he has prohibited the use of IF function in this solution

CASELET FIVE
Further work on the retail model
1 We wish to paramterize the inventories months (instead of a fixed 5 months le
Assume that inventories months can vary from 1 month to 8 months, intervals o
2 We wish to parameterize the vendors payable months
Assume that vendors payable months can vary from 1 month to 2.5 months in i
of half months
3 Generate a Cash Flow Statement for each month (Indirect Method)
4 Generate a Cash Flow Statement for each month (Direct Method)
 6 7 8 9 10 11 12
102 122 153 125 138 111 104

ot allow the user to enter data outside this range

and your model will come up with

you want

ch type of taxpayer

its product

D
50
5
10
owing slabs

written by his

ad of a fixed 5 months level)

h to 8 months, intervals of 1 month

month to 2.5 months in intervals

rect Method)
ct Method)
CASELET ONE
PROJECTION OF INVENTORIES
Projected Cost of Goods Sold of several months are provided below
Month 1 2 3 4
COGS Rs cr 81 45 65 83

The management wants to project inventories at the end of month one

This inventory level could range from 1 month to 8 months - do not allow the u
Create a model where the user will define the number of months and your mod
the Inventory Rs Cr
There are at least three functions available in Excel to get what you want
So, please provide at least three solutions to the problem

Solution
Enter the number of months on inventory to be projected :

Solution 1
Forecasted Inventory is

Solution 2
Forecasted Inventory is

Solution 3
Forecasted Inventory is
 5 6 7 8 9 10 11
91 102 122 153 125 138 111

f month one
- do not allow the user to enter data outside this range
onths and your model will come up with

what you want

193

193

193
 12
104
CASELET TWO

Type Income Slabs - depend on type of taxpayer

Male 0 200000 500000 1000000
Female 0 225000 525000 1025000
Senior 0 350000 600000 1200000
Tax Rates 0% 10% 20%

Work out a model where the tax to be paid gets computed for each type of taxpayer
for various levels of income upto Rs 5 cr

Solution

Please select the tax payer type from drop down to know your TAX Amount :
Please enter the income amount

Tax Payer Male

Type
Income $876,543.00

Tax to be Paid
$105,308.60

Taxable Income Range Tax Rate Tax

$0.00 $200,000.00 0% $0.00
$200,000.00 $500,000.00 10% $30,000.00
$500,000.00 $1,000,000.00 20% $75,308.60
$1,000,000.00 $50,000,000.00 30% $0.00
Total Tax $105,308.60
 50000000
50000000
50000000
30%

ype of taxpayer
CASELET THREE
This company is not able to work out the average selling price of its product
Please help

Location A B
Sales Revenue 10 30
Units Sold 2 3
Selling Price 5 10
Average Selling Price 8.33
ng price of its product

C D
40 50
0 5
40 10
CASELET FOUR

Selling Price is determined based on order volume as per the following slabs
Units Price
1 15
100 10
150 9
200 8
50000 7

For various order sizes, work out the selling price using a model
Your boss has had severe challenges in deciphering IF functions written by his
colleagues - so he has prohibited the use of IF function in this solution

Solutions
Modelled using the VLOOKUP function

Please enter the order volume in the box below and press enter:

Order Volume Price Price Slab Table

101 10
Units Price
1 15
100 10
150 9
200 8
50000 7
ollowing slabs

s written by his
Retail Store Project
Rs cr
Deposit for Premises 10
Fit outs 12
Inventories 25
Other Current Assets 3
Cash Balance 2
52

Sales in month one 7

Growth in sales every month 1%
Forecast period (months) 60
Cost of Goods as a % of Sales 70%
Fixed SGA 1.5
Variable SGA as a % of Sales 3%
Vendor Payable - on day one 5.00
Day 1 Capital Structure Equity:Debt 50:50
Day 1 Short Term : Long Term Debt 25:75
Long Term Debt tenor - months 60
Repayable in equal monthly instalments
Inventory Level - months of forecasted COGS 8
Receivables level - days of past Sales 3
Life of Fitouts - months 60
Vendor Payables - months 1
Interest Rate 10%
Yield on Excess Cash 6%
Tax Rate 30.90%

P&L

Months 0 1 2
Sales Revenue Easy 7.00 7.07

COGS Easy 4.90 4.95

Variable SGA Easy 0.21 0.21
Fixed SGA Easy 1.50 1.50
Operating Expenses Easy 6.61 6.66
EBITDA Easy 0.39 0.41
Depreciation Depends 0.20 0.20
EBIT Easy 0.19 0.21

Interest: Long Term Difficult 0.15 0.14

Interest: Short Term Difficult 0.05 0.04
Interest Income Difficult 0.01 -
Net Interest 0.19 0.18

PBT Easy 0.00 0.02

Tax Easy 0.00 0.01
PAT 0.00 0.02

Forecasted Balance Sheet

Months 0 1 2
Liabilitites
Share Capital Financing 23.50 23.50 23.50
Reserves Operating - 0.00 0.02

Long Term Loans Financing 17.63 17.33 17.04

Short Term Loans Financing 5.88 4.77 20.81

Vendor Payables Operating 5.00 20.91 5.36
Total Liabilities 52.00 66.51 66.72

Assets
Fit Outs Investing 12.00 11.80 11.60
Deposit for Premises Investing 10.00 10.00 10.00

Inventories Operating 25.00 41.01 41.42

Receivables Operating 0.70 0.71
Other Current Assets Operating 3.00 3.00 3.00
Cash Difficult 2.00 - -
Total Assets 52.00 66.51 66.72

Total Liab excl. Short Term 61.74 45.92

Total Assets excl. Cash 66.51 66.72
4.77 20.81

Difference: Control - - -

Cash Flow Statement

Cash from Operating Activities 1.00 2.00
Profit After Tax 23.00 0.00 0.02
Add: Depreciation 12.00 0.20 0.20
Cash Profit 35.00 0.20 0.22
Changes in WC -45.47 -0.80 -15.96
Cash from Operating Activities (a) -10.47 -0.60 -15.75

Cash from Investing Activities

Fit Outs - -
Deposits on Premises - -
Cash from Investing Activities (b) - - -

Cash from Financing Activities

Share Capital - -
Long Term Loans -17.63 -0.29 -0.29
Short Term Loans 26.10 -1.11 16.04
Cash from Financing Activities (c) 8.47 -1.40 15.75
Surplus/(Deficit) (a) + (b) + '(c) -2.00 -2.00 -
Opening Cash Balance 2.00 2.00 -
Closing Cash Balance 0.00 - -

Cash Balance from Balance Sheet - -

Control - -

Changes in Working Capital

Inventories -16.01 -0.41
Receivables -0.70 -0.01
Other Current Assets
Vendor Payable 15.91 -15.55
-0.80 -15.96

41.01
30.45
10.56
Note 1: Long term Loan
Months 0 1 2
Opening Balance 17.63 17.33
Repayment 0.29 0.29
Closing Balance 17.33 17.04
Interest 0.15 0.14

Note 2: Inventories & Vendor Payable

Closing Balance 41.01 41.42
Add: COGS 4.90 4.95
Less: Opening Balance 25.00 41.01
Purchases 20.91 5.36

CASH FLOW STATEMENT - Direct Method

Months 0 1 2
Cash Receipts From
Sales Revenue 6.30 7.06
Cash Payments For
Cash Paid to Suppliers 5.00 20.91
Salaries and Wages 1.71 1.71
Interest 0.19 0.18
Taxes 0.00 0.01
Total Cash Payments 6.90 22.81
Net Cash Flow from Operating Activities (a) -0.60 -15.75

Cash from Investing Activities

Fit Outs - -
Deposits on Premises - -
Net Cash from Investing Activities (b) - -

Cash from Financing Activities - - -

Share Capital - - -
Long Term Loans -17.63 -0.29 -0.29
Short Term Loans 26.10 -1.11 16.04
Cash from Financing Activities (c) 8.47 -1.40 15.75

Surplus/(Deficit) (a) + (b) + '(c) -2.00 -

Opening Cash Balance 2.00 2.00 -

Closing Cash Balance 0.00 - -
 Inventory Months
1
60 0.20 2
3
4
5
52 Project Cost 6
5.00 Vendor Payable 7
47.00 Net Funding Required 8

101%

Rs cr
50% 50% 47 23.50 23.50
25% 75% 24 5.88 17.63

Select the interval of inventory levels from the drop down

Select the interval of vendor payable from the drop down

3 4 5 6 7 8 9
7.14 7.21 7.28 7.36 7.43 7.50 7.58

5.00 5.05 5.10 5.15 5.20 5.25 5.31

0.21 0.22 0.22 0.22 0.22 0.23 0.23
1.50 1.50 1.50 1.50 1.50 1.50 1.50
6.71 6.76 6.82 6.87 6.92 6.98 7.03
 0.43 0.45 0.47 0.49 0.51 0.53 0.55
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.23 0.25 0.27 0.29 0.31 0.33 0.35

0.14 0.14 0.14 0.13 0.13 0.13 0.13

0.17 0.18 0.18 0.19 0.19 0.19 0.20
- - - - - - -
0.32 0.32 0.32 0.32 0.32 0.32 0.33

-0.09 -0.07 -0.05 -0.03 -0.02 0.00 0.02

-0.03 -0.02 -0.02 -0.01 -0.01 0.00 0.01
-0.06 -0.05 -0.04 -0.02 -0.01 0.00 0.01

3 4 5 6 7 8 9

23.50 23.50 23.50 23.50 23.50 23.50 23.50

-0.04 -0.09 -0.12 -0.15 -0.16 -0.16 -0.14

16.74 16.45 16.16 15.86 15.57 15.28 14.98

21.33 21.84 22.35 22.84 23.33 23.81 24.28

5.41 5.47 5.52 5.58 5.63 5.69 5.75
66.94 67.17 67.40 67.63 67.87 68.11 68.36

11.40 11.20 11.00 10.80 10.60 10.40 10.20

10.00 10.00 10.00 10.00 10.00 10.00 10.00

41.83 42.25 42.67 43.10 43.53 43.96 44.40

0.71 0.72 0.73 0.74 0.74 0.75 0.76
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
66.94 67.17 67.40 67.63 67.87 68.11 68.36

45.62 45.33 45.05 44.79 44.54 44.31 44.08

 66.94 67.17 67.40 67.63 67.87 68.11 68.36
21.33 21.84 22.35 22.84 23.33 23.81 24.28

- - - - - - -

3.00 4.00 5.00 6.00 7.00 8.00 9.00

-0.06 -0.05 -0.04 -0.02 -0.01 0.00 0.01
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.14 0.15 0.16 0.18 0.19 0.20 0.21
-0.37 -0.37 -0.38 -0.38 -0.38 -0.39 -0.39
-0.23 -0.22 -0.21 -0.20 -0.19 -0.18 -0.18

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.52 0.51 0.50 0.50 0.49 0.48 0.47
0.23 0.22 0.21 0.20 0.19 0.18 0.18
0.00 -0.00 0.00 -0.00 0.00 -0.00 0.00
- 0.00 -0.00 0.00 0.00 0.00 0.00
0.00 -0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 -0.00 0.00 0.00 0.00 0.00 0.00

-0.41 -0.42 -0.42 -0.43 -0.43 -0.44 -0.44

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.05 0.05 0.05 0.06 0.06 0.06 0.06

-0.37 -0.37 -0.38 -0.38 -0.38 -0.39 -0.39

41.42 41.83 42.25 42.67 43.10 43.53 43.96

30.75 31.06 31.37 31.68 32.00 32.32 32.64
10.67 10.77 10.88 10.99 11.10 11.21 11.32

3 4 5 6 7 8 9
 17.04 16.74 16.45 16.16 15.86 15.57 15.28
0.29 0.29 0.29 0.29 0.29 0.29 0.29
16.74 16.45 16.16 15.86 15.57 15.28 14.98
0.14 0.14 0.14 0.13 0.13 0.13 0.13

41.83 42.25 42.67 43.10 43.53 43.96 44.40

5.00 5.05 5.10 5.15 5.20 5.25 5.31
41.42 41.83 42.25 42.67 43.10 43.53 43.96
5.41 5.47 5.52 5.58 5.63 5.69 5.75

3 4 5 6 7 8 9

7.13 7.20 7.28 7.35 7.42 7.50 7.57

5.36 5.41 5.47 5.52 5.58 5.63 5.69

1.71 1.72 1.72 1.72 1.72 1.73 1.73
0.32 0.32 0.32 0.32 0.32 0.32 0.33
-0.03 -0.02 -0.02 -0.01 -0.01 0.00 0.01
7.36 7.42 7.49 7.55 7.62 7.68 7.75
-0.23 -0.22 -0.21 -0.20 -0.19 -0.18 -0.18

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.52 0.51 0.50 0.50 0.49 0.48 0.47
0.23 0.22 0.21 0.20 0.19 0.18 0.18

-0.00 -0.00 0.00 -0.00 0.00 0.00 0.00

- 0.00 -0.00 0.00 0.00 0.00 0.00

0.00 -0.00 0.00 0.00 0.00 0.00 0.00
entory Months

10 11 12 13 14 15 16
7.66 7.73 7.81 7.89 7.97 8.05 8.13

5.36 5.41 5.47 5.52 5.58 5.63 5.69

0.23 0.23 0.23 0.24 0.24 0.24 0.24
1.50 1.50 1.50 1.50 1.50 1.50 1.50
7.09 7.14 7.20 7.26 7.32 7.37 7.43
 0.57 0.59 0.61 0.63 0.65 0.67 0.69
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.37 0.39 0.41 0.43 0.45 0.47 0.49

0.12 0.12 0.12 0.12 0.12 0.11 0.11

0.20 0.21 0.21 0.21 0.22 0.22 0.22
- - - - - - -
0.33 0.33 0.33 0.33 0.33 0.33 0.33

0.04 0.06 0.08 0.10 0.12 0.14 0.16

0.01 0.02 0.02 0.03 0.04 0.04 0.05
0.03 0.04 0.05 0.07 0.08 0.10 0.11

10 11 12 13 14 15 16

23.50 23.50 23.50 23.50 23.50 23.50 23.50

-0.12 -0.08 -0.02 0.05 0.13 0.23 0.34

14.69 14.39 14.10 13.81 13.51 13.22 12.93

24.74 25.19 25.63 26.06 26.48 26.90 27.30

5.80 5.86 5.92 5.98 6.04 6.10 6.16
68.61 68.87 69.13 69.40 69.67 69.94 70.22

10.00 9.80 9.60 9.40 9.20 9.00 8.80

10.00 10.00 10.00 10.00 10.00 10.00 10.00

44.85 45.30 45.75 46.21 46.67 47.14 47.61

0.77 0.77 0.78 0.79 0.80 0.80 0.81
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
68.61 68.87 69.13 69.40 69.67 69.94 70.22

43.87 43.68 43.50 43.33 43.18 43.04 42.92

 68.61 68.87 69.13 69.40 69.67 69.94 70.22
24.74 25.19 25.63 26.06 26.48 26.90 27.30

- - - - - - -

10.00 11.00 12.00 13.00 14.00 15.00 16.00

0.03 0.04 0.05 0.07 0.08 0.10 0.11
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.23 0.24 0.25 0.27 0.28 0.30 0.31
-0.39 -0.40 -0.40 -0.41 -0.41 -0.41 -0.42
-0.17 -0.16 -0.15 -0.14 -0.13 -0.12 -0.11

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.46 0.45 0.44 0.43 0.42 0.41 0.40
0.17 0.16 0.15 0.14 0.13 0.12 0.11
-0.00 0.00 -0.00 -0.00 0.00 0.00 -0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.44 -0.45 -0.45 -0.46 -0.46 -0.47 -0.47

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.06 0.06 0.06 0.06 0.06 0.06 0.06

-0.39 -0.40 -0.40 -0.41 -0.41 -0.41 -0.42

44.40 44.85 45.30 45.75 46.21 46.67 47.14

32.97 33.30 33.63 33.97 34.31 34.65 35.00
11.43 11.55 11.66 11.78 11.90 12.02 12.14

10 11 12 13 14 15 16
 14.98 14.69 14.39 14.10 13.81 13.51 13.22
0.29 0.29 0.29 0.29 0.29 0.29 0.29
14.69 14.39 14.10 13.81 13.51 13.22 12.93
0.12 0.12 0.12 0.12 0.12 0.11 0.11

44.85 45.30 45.75 46.21 46.67 47.14 47.61

5.36 5.41 5.47 5.52 5.58 5.63 5.69
44.40 44.85 45.30 45.75 46.21 46.67 47.14
5.80 5.86 5.92 5.98 6.04 6.10 6.16

10 11 12 13 14 15 16

7.65 7.72 7.80 7.88 7.96 8.04 8.12

5.75 5.80 5.86 5.92 5.98 6.04 6.10

1.73 1.73 1.73 1.74 1.74 1.74 1.74
0.33 0.33 0.33 0.33 0.33 0.33 0.33
0.01 0.02 0.02 0.03 0.04 0.04 0.05
7.81 7.88 7.95 8.02 8.09 8.16 8.23
-0.17 -0.16 -0.15 -0.14 -0.13 -0.12 -0.11

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.46 0.45 0.44 0.43 0.42 0.41 0.40
0.17 0.16 0.15 0.14 0.13 0.12 0.11

-0.00 0.00 0.00 -0.00 0.00 0.00 -

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
17 18 19 20 21 22 23
8.21 8.29 8.37 8.46 8.54 8.63 8.71

5.75 5.80 5.86 5.92 5.98 6.04 6.10

0.25 0.25 0.25 0.25 0.26 0.26 0.26
1.50 1.50 1.50 1.50 1.50 1.50 1.50
7.49 7.55 7.61 7.67 7.74 7.80 7.86
 0.72 0.74 0.76 0.78 0.81 0.83 0.85
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.52 0.54 0.56 0.58 0.61 0.63 0.65

0.11 0.11 0.10 0.10 0.10 0.10 0.09

0.23 0.23 0.23 0.24 0.24 0.24 0.25
- - - - - - -
0.34 0.34 0.34 0.34 0.34 0.34 0.34

0.18 0.20 0.22 0.25 0.27 0.29 0.31

0.06 0.06 0.07 0.08 0.08 0.09 0.10
0.13 0.14 0.15 0.17 0.19 0.20 0.22

17 18 19 20 21 22 23

23.50 23.50 23.50 23.50 23.50 23.50 23.50

0.46 0.60 0.76 0.93 1.11 1.31 1.53

12.63 12.34 12.04 11.75 11.46 11.16 10.87

27.69 28.07 28.44 28.80 29.15 29.48 29.81

6.22 6.28 6.35 6.41 6.47 6.54 6.60
70.50 70.79 71.09 71.39 71.69 72.00 72.31

8.60 8.40 8.20 8.00 7.80 7.60 7.40

10.00 10.00 10.00 10.00 10.00 10.00 10.00

48.08 48.56 49.05 49.54 50.03 50.54 51.04

0.82 0.83 0.84 0.85 0.85 0.86 0.87
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
70.50 70.79 71.09 71.39 71.69 72.00 72.31

42.81 42.72 42.65 42.59 42.54 42.51 42.50

 70.50 70.79 71.09 71.39 71.69 72.00 72.31
27.69 28.07 28.44 28.80 29.15 29.48 29.81

- - - - - - -

17.00 18.00 19.00 20.00 21.00 22.00 23.00

0.13 0.14 0.15 0.17 0.19 0.20 0.22
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.33 0.34 0.35 0.37 0.39 0.40 0.42
-0.42 -0.43 -0.43 -0.44 -0.44 -0.44 -0.45
-0.10 -0.09 -0.08 -0.07 -0.05 -0.04 -0.03

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.39 0.38 0.37 0.36 0.35 0.34 0.33
0.10 0.09 0.08 0.07 0.05 0.04 0.03
-0.00 -0.00 0.00 0.00 0.00 -0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.48 -0.48 -0.49 -0.49 -0.50 -0.50 -0.51

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.06 0.06 0.06 0.06 0.06 0.06 0.07

-0.42 -0.43 -0.43 -0.44 -0.44 -0.44 -0.45

47.61 48.08 48.56 49.05 49.54 50.03 50.54

35.35 35.70 36.06 36.42 36.78 37.15 37.52
12.26 12.38 12.51 12.63 12.76 12.88 13.01

17 18 19 20 21 22 23
 12.93 12.63 12.34 12.04 11.75 11.46 11.16
0.29 0.29 0.29 0.29 0.29 0.29 0.29
12.63 12.34 12.04 11.75 11.46 11.16 10.87
0.11 0.11 0.10 0.10 0.10 0.10 0.09

48.08 48.56 49.05 49.54 50.03 50.54 51.04

5.75 5.80 5.86 5.92 5.98 6.04 6.10
47.61 48.08 48.56 49.05 49.54 50.03 50.54
6.22 6.28 6.35 6.41 6.47 6.54 6.60

17 18 19 20 21 22 23

8.20 8.28 8.36 8.45 8.53 8.62 8.70

6.16 6.22 6.28 6.35 6.41 6.47 6.54

1.75 1.75 1.75 1.75 1.76 1.76 1.76
0.34 0.34 0.34 0.34 0.34 0.34 0.34
0.06 0.06 0.07 0.08 0.08 0.09 0.10
8.30 8.37 8.44 8.51 8.59 8.66 8.74
-0.10 -0.09 -0.08 -0.07 -0.05 -0.04 -0.03

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.39 0.38 0.37 0.36 0.35 0.34 0.33
0.10 0.09 0.08 0.07 0.05 0.04 0.03

-0.00 -0.00 0.00 0.00 0.00 -0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 25 26 27 28 29 30
8.80 8.89 8.98 9.07 9.16 9.25 9.34

6.16 6.22 6.28 6.35 6.41 6.47 6.54

0.26 0.27 0.27 0.27 0.27 0.28 0.28
1.50 1.50 1.50 1.50 1.50 1.50 1.50
7.92 7.99 8.05 8.12 8.18 8.25 8.32
 0.88 0.90 0.92 0.95 0.97 1.00 1.02
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.68 0.70 0.72 0.75 0.77 0.80 0.82

0.09 0.09 0.09 0.08 0.08 0.08 0.08

0.25 0.25 0.25 0.26 0.26 0.26 0.26
- - - - - - -
0.34 0.34 0.34 0.34 0.34 0.34 0.34

0.34 0.36 0.38 0.41 0.43 0.46 0.48

0.10 0.11 0.12 0.13 0.13 0.14 0.15
0.23 0.25 0.27 0.28 0.30 0.32 0.33

24 25 26 27 28 29 30

23.50 23.50 23.50 23.50 23.50 23.50 23.50

1.76 2.01 2.28 2.56 2.86 3.18 3.51

10.58 10.28 9.99 9.69 9.40 9.11 8.81

30.12 30.43 30.72 30.99 31.26 31.51 31.75

6.67 6.74 6.80 6.87 6.94 7.01 7.08
72.63 72.96 73.28 73.62 73.96 74.31 74.66

7.20 7.00 6.80 6.60 6.40 6.20 6.00

10.00 10.00 10.00 10.00 10.00 10.00 10.00

51.55 52.07 52.59 53.11 53.64 54.18 54.72

0.88 0.89 0.90 0.91 0.92 0.92 0.93
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
72.63 72.96 73.28 73.62 73.96 74.31 74.66

42.51 42.53 42.57 42.63 42.70 42.79 42.90

 72.63 72.96 73.28 73.62 73.96 74.31 74.66
30.12 30.43 30.72 30.99 31.26 31.51 31.75

- - - - - - -

24.00 25.00 26.00 27.00 28.00 29.00 30.00

0.23 0.25 0.27 0.28 0.30 0.32 0.33
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.43 0.45 0.47 0.48 0.50 0.52 0.53
-0.45 -0.46 -0.46 -0.47 -0.47 -0.48 -0.48
-0.02 -0.01 0.00 0.02 0.03 0.04 0.05

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.31 0.30 0.29 0.28 0.27 0.25 0.24
0.02 0.01 -0.00 -0.02 -0.03 -0.04 -0.05
-0.00 0.00 -0.00 -0.00 -0.00 0.00 -0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.51 -0.52 -0.52 -0.53 -0.53 -0.54 -0.54

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.07 0.07 0.07 0.07 0.07 0.07 0.07

-0.45 -0.46 -0.46 -0.47 -0.47 -0.48 -0.48

51.04 51.55 52.07 52.59 53.11 53.64 54.18

37.90 38.28 38.66 39.05 39.44 39.83 40.23
13.14 13.27 13.41 13.54 13.68 13.81 13.95

24 25 26 27 28 29 30
 10.87 10.58 10.28 9.99 9.69 9.40 9.11
0.29 0.29 0.29 0.29 0.29 0.29 0.29
10.58 10.28 9.99 9.69 9.40 9.11 8.81
0.09 0.09 0.09 0.08 0.08 0.08 0.08

51.55 52.07 52.59 53.11 53.64 54.18 54.72

6.16 6.22 6.28 6.35 6.41 6.47 6.54
51.04 51.55 52.07 52.59 53.11 53.64 54.18
6.67 6.74 6.80 6.87 6.94 7.01 7.08

24 25 26 27 28 29 30

8.79 8.88 8.97 9.06 9.15 9.24 9.33

6.60 6.67 6.74 6.80 6.87 6.94 7.01

1.76 1.77 1.77 1.77 1.77 1.78 1.78
0.34 0.34 0.34 0.34 0.34 0.34 0.34
0.10 0.11 0.12 0.13 0.13 0.14 0.15
8.81 8.89 8.96 9.04 9.12 9.20 9.28
-0.02 -0.01 0.00 0.02 0.03 0.04 0.05

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.31 0.30 0.29 0.28 0.27 0.25 0.24
0.02 0.01 -0.00 -0.02 -0.03 -0.04 -0.05

-0.00 0.00 -0.00 -0.00 -0.00 0.00 -0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 32 33 34 35 36 37
9.43 9.53 9.62 9.72 9.82 9.92 10.02

6.60 6.67 6.74 6.80 6.87 6.94 7.01

0.28 0.29 0.29 0.29 0.29 0.30 0.30
1.50 1.50 1.50 1.50 1.50 1.50 1.50
8.39 8.46 8.53 8.60 8.67 8.74 8.81
 1.05 1.07 1.10 1.12 1.15 1.18 1.20
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.85 0.87 0.90 0.92 0.95 0.98 1.00

0.07 0.07 0.07 0.07 0.06 0.06 0.06

0.26 0.27 0.27 0.27 0.27 0.27 0.27
- - - - - - -
0.34 0.34 0.34 0.34 0.34 0.33 0.33

0.51 0.54 0.56 0.59 0.62 0.64 0.67

0.16 0.17 0.17 0.18 0.19 0.20 0.21
0.35 0.37 0.39 0.41 0.43 0.44 0.46

31 32 33 34 35 36 37

23.50 23.50 23.50 23.50 23.50 23.50 23.50

3.86 4.23 4.62 5.03 5.45 5.90 6.36

8.52 8.23 7.93 7.64 7.34 7.05 6.76

31.98 32.20 32.40 32.58 32.76 32.92 33.06

7.15 7.22 7.30 7.37 7.44 7.52 7.59
75.01 75.38 75.74 76.12 76.50 76.88 77.27

5.80 5.60 5.40 5.20 5.00 4.80 4.60

10.00 10.00 10.00 10.00 10.00 10.00 10.00

55.27 55.82 56.38 56.94 57.51 58.09 58.67

0.94 0.95 0.96 0.97 0.98 0.99 1.00
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
75.01 75.38 75.74 76.12 76.50 76.88 77.27

43.03 43.18 43.35 43.53 43.74 43.96 44.21

 75.01 75.38 75.74 76.12 76.50 76.88 77.27
31.98 32.20 32.40 32.58 32.76 32.92 33.06

- - - - - - -

31.00 32.00 33.00 34.00 35.00 36.00 37.00

0.35 0.37 0.39 0.41 0.43 0.44 0.46
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.55 0.57 0.59 0.61 0.63 0.64 0.66
-0.49 -0.49 -0.50 -0.50 -0.51 -0.51 -0.52
0.07 0.08 0.09 0.11 0.12 0.13 0.15

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.23 0.21 0.20 0.19 0.17 0.16 0.15
-0.07 -0.08 -0.09 -0.11 -0.12 -0.13 -0.15
0.00 -0.00 0.00 0.00 -0.00 -0.00 0.00
0.00 0.00 -0.00 0.00 0.00 0.00 0.00
0.00 -0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 -0.00 0.00 0.00 0.00 0.00 0.00

-0.55 -0.55 -0.56 -0.56 -0.57 -0.58 -0.58

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.07 0.07 0.07 0.07 0.07 0.07 0.08

-0.49 -0.49 -0.50 -0.50 -0.51 -0.51 -0.52

54.72 55.27 55.82 56.38 56.94 57.51 58.09

40.63 41.04 41.45 41.86 42.28 42.70 43.13
14.09 14.23 14.37 14.52 14.66 14.81 14.96

31 32 33 34 35 36 37
 8.81 8.52 8.23 7.93 7.64 7.34 7.05
0.29 0.29 0.29 0.29 0.29 0.29 0.29
8.52 8.23 7.93 7.64 7.34 7.05 6.76
0.07 0.07 0.07 0.07 0.06 0.06 0.06

55.27 55.82 56.38 56.94 57.51 58.09 58.67

6.60 6.67 6.74 6.80 6.87 6.94 7.01
54.72 55.27 55.82 56.38 56.94 57.51 58.09
7.15 7.22 7.30 7.37 7.44 7.52 7.59

31 32 33 34 35 36 37

9.43 9.52 9.62 9.71 9.81 9.91 10.01

7.08 7.15 7.22 7.30 7.37 7.44 7.52

1.78 1.79 1.79 1.79 1.79 1.80 1.80
0.34 0.34 0.34 0.34 0.34 0.33 0.33
0.16 0.17 0.17 0.18 0.19 0.20 0.21
9.36 9.44 9.52 9.60 9.69 9.77 9.86
0.07 0.08 0.09 0.11 0.12 0.13 0.15

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.23 0.21 0.20 0.19 0.17 0.16 0.15
-0.07 -0.08 -0.09 -0.11 -0.12 -0.13 -0.15

0.00 -0.00 0.00 0.00 -0.00 -0.00 0.00

0.00 0.00 -0.00 0.00 0.00 0.00 0.00

0.00 -0.00 0.00 0.00 0.00 0.00 0.00
38 39 40 41 42 43 44
10.12 10.22 10.32 10.42 10.53 10.63 10.74

7.08 7.15 7.22 7.30 7.37 7.44 7.52

0.30 0.31 0.31 0.31 0.32 0.32 0.32
1.50 1.50 1.50 1.50 1.50 1.50 1.50
8.88 8.96 9.03 9.11 9.18 9.26 9.34
 1.23 1.26 1.29 1.31 1.34 1.37 1.40
0.20 0.20 0.20 0.20 0.20 0.20 0.20
1.03 1.06 1.09 1.11 1.14 1.17 1.20

0.06 0.05 0.05 0.05 0.05 0.04 0.04

0.28 0.28 0.28 0.28 0.28 0.28 0.28
- - - - - - -
0.33 0.33 0.33 0.33 0.33 0.32 0.32

0.70 0.73 0.76 0.79 0.82 0.85 0.88

0.22 0.22 0.23 0.24 0.25 0.26 0.27
0.48 0.50 0.52 0.54 0.56 0.59 0.61

38 39 40 41 42 43 44

23.50 23.50 23.50 23.50 23.50 23.50 23.50

6.84 7.35 7.87 8.41 8.98 9.56 10.17

6.46 6.17 5.88 5.58 5.29 4.99 4.70

33.19 33.31 33.41 33.50 33.57 33.63 33.67

7.67 7.74 7.82 7.90 7.98 8.06 8.14
77.67 78.07 78.48 78.89 79.32 79.74 80.18

4.40 4.20 4.00 3.80 3.60 3.40 3.20

10.00 10.00 10.00 10.00 10.00 10.00 10.00

59.26 59.85 60.45 61.05 61.66 62.28 62.90

1.01 1.02 1.03 1.04 1.05 1.06 1.07
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
77.67 78.07 78.48 78.89 79.32 79.74 80.18

44.47 44.76 45.07 45.39 45.74 46.11 46.51

 77.67 78.07 78.48 78.89 79.32 79.74 80.18
33.19 33.31 33.41 33.50 33.57 33.63 33.67

- - - - - - -

38.00 39.00 40.00 41.00 42.00 43.00 44.00

0.48 0.50 0.52 0.54 0.56 0.59 0.61
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.68 0.70 0.72 0.74 0.76 0.79 0.81
-0.52 -0.53 -0.53 -0.54 -0.54 -0.55 -0.55
0.16 0.18 0.19 0.21 0.22 0.24 0.25

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.13 0.12 0.10 0.09 0.07 0.06 0.04
-0.16 -0.18 -0.19 -0.21 -0.22 -0.24 -0.25
-0.00 0.00 -0.00 0.00 -0.00 -0.00 -
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.59 -0.59 -0.60 -0.60 -0.61 -0.62 -0.62

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.08 0.08 0.08 0.08 0.08 0.08 0.08

-0.52 -0.53 -0.53 -0.54 -0.54 -0.55 -0.55

58.67 59.26 59.85 60.45 61.05 61.66 62.28

43.56 44.00 44.44 44.88 45.33 45.78 46.24
15.11 15.26 15.41 15.57 15.72 15.88 16.04

38 39 40 41 42 43 44
 6.76 6.46 6.17 5.88 5.58 5.29 4.99
0.29 0.29 0.29 0.29 0.29 0.29 0.29
6.46 6.17 5.88 5.58 5.29 4.99 4.70
0.06 0.05 0.05 0.05 0.05 0.04 0.04

59.26 59.85 60.45 61.05 61.66 62.28 62.90

7.08 7.15 7.22 7.30 7.37 7.44 7.52
58.67 59.26 59.85 60.45 61.05 61.66 62.28
7.67 7.74 7.82 7.90 7.98 8.06 8.14

38 39 40 41 42 43 44

10.11 10.21 10.31 10.41 10.52 10.62 10.73

7.59 7.67 7.74 7.82 7.90 7.98 8.06

1.80 1.81 1.81 1.81 1.82 1.82 1.82
0.33 0.33 0.33 0.33 0.33 0.32 0.32
0.22 0.22 0.23 0.24 0.25 0.26 0.27
9.94 10.03 10.12 10.20 10.29 10.38 10.47
0.16 0.18 0.19 0.21 0.22 0.24 0.25

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.13 0.12 0.10 0.09 0.07 0.06 0.04
-0.16 -0.18 -0.19 -0.21 -0.22 -0.24 -0.25

-0.00 0.00 -0.00 0.00 -0.00 -0.00 -0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
45 46 47 48 49 50 51
10.85 10.95 11.06 11.17 11.29 11.40 11.51

7.59 7.67 7.74 7.82 7.90 7.98 8.06

0.33 0.33 0.33 0.34 0.34 0.34 0.35
1.50 1.50 1.50 1.50 1.50 1.50 1.50
9.42 9.50 9.58 9.66 9.74 9.82 9.90
 1.43 1.46 1.49 1.52 1.55 1.58 1.61
0.20 0.20 0.20 0.20 0.20 0.20 0.20
1.23 1.26 1.29 1.32 1.35 1.38 1.41

0.04 0.04 0.03 0.03 0.03 0.03 0.02

0.28 0.28 0.28 0.28 0.28 0.28 0.28
- - - - - - -
0.32 0.32 0.32 0.31 0.31 0.31 0.30

0.91 0.94 0.97 1.00 1.04 1.07 1.10

0.28 0.29 0.30 0.31 0.32 0.33 0.34
0.63 0.65 0.67 0.69 0.72 0.74 0.76

45 46 47 48 49 50 51

23.50 23.50 23.50 23.50 23.50 23.50 23.50

10.80 11.45 12.12 12.81 13.53 14.27 15.03

4.41 4.11 3.82 3.53 3.23 2.94 2.64

33.69 33.70 33.69 33.67 33.63 33.57 33.49

8.22 8.30 8.39 8.47 8.55 8.64 8.73
80.62 81.06 81.51 81.97 82.44 82.91 83.39

3.00 2.80 2.60 2.40 2.20 2.00 1.80

10.00 10.00 10.00 10.00 10.00 10.00 10.00

63.53 64.17 64.81 65.46 66.11 66.77 67.44

1.08 1.10 1.11 1.12 1.13 1.14 1.15
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
80.62 81.06 81.51 81.97 82.44 82.91 83.39

46.92 47.36 47.82 48.31 48.81 49.35 49.90

 80.62 81.06 81.51 81.97 82.44 82.91 83.39
33.69 33.70 33.69 33.67 33.63 33.57 33.49

- - - - - - -

45.00 46.00 47.00 48.00 49.00 50.00 51.00

0.63 0.65 0.67 0.69 0.72 0.74 0.76
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.83 0.85 0.87 0.89 0.92 0.94 0.96
-0.56 -0.56 -0.57 -0.58 -0.58 -0.59 -0.59
0.27 0.29 0.30 0.32 0.34 0.35 0.37

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.02 0.01 -0.01 -0.02 -0.04 -0.06 -0.08
-0.27 -0.29 -0.30 -0.32 -0.34 -0.35 -0.37
0.00 - -0.00 0.00 -0.00 0.00 -0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.63 -0.64 -0.64 -0.65 -0.65 -0.66 -0.67

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.08 0.08 0.08 0.08 0.08 0.09 0.09

-0.56 -0.56 -0.57 -0.58 -0.58 -0.59 -0.59

62.90 63.53 64.17 64.81 65.46 66.11 66.77

46.70 47.17 47.64 48.12 48.60 49.09 49.58
16.20 16.36 16.52 16.69 16.86 17.02 17.19

45 46 47 48 49 50 51
 4.70 4.41 4.11 3.82 3.53 3.23 2.94
0.29 0.29 0.29 0.29 0.29 0.29 0.29
4.41 4.11 3.82 3.53 3.23 2.94 2.64
0.04 0.04 0.03 0.03 0.03 0.03 0.02

63.53 64.17 64.81 65.46 66.11 66.77 67.44

7.59 7.67 7.74 7.82 7.90 7.98 8.06
62.90 63.53 64.17 64.81 65.46 66.11 66.77
8.22 8.30 8.39 8.47 8.55 8.64 8.73

45 46 47 48 49 50 51

10.83 10.94 11.05 11.16 11.27 11.39 11.50

8.14 8.22 8.30 8.39 8.47 8.55 8.64

1.83 1.83 1.83 1.84 1.84 1.84 1.85
0.32 0.32 0.32 0.31 0.31 0.31 0.30
0.28 0.29 0.30 0.31 0.32 0.33 0.34
10.57 10.66 10.75 10.84 10.94 11.03 11.13
0.27 0.29 0.30 0.32 0.34 0.35 0.37

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
0.02 0.01 -0.01 -0.02 -0.04 -0.06 -0.08
-0.27 -0.29 -0.30 -0.32 -0.34 -0.35 -0.37

0.00 - -0.00 0.00 -0.00 0.00 -0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
52 53 54 55 56 57 58
11.63 11.74 11.86 11.98 12.10 12.22 12.34

8.14 8.22 8.30 8.39 8.47 8.55 8.64

0.35 0.35 0.36 0.36 0.36 0.37 0.37
1.50 1.50 1.50 1.50 1.50 1.50 1.50
9.99 10.07 10.16 10.25 10.33 10.42 10.51
 1.64 1.67 1.70 1.73 1.77 1.80 1.83
0.20 0.20 0.20 0.20 0.20 0.20 0.20
1.44 1.47 1.50 1.53 1.57 1.60 1.63

0.02 0.02 0.02 0.01 0.01 0.01 0.01

0.28 0.28 0.28 0.28 0.28 0.27 0.27
- - - - - - -
0.30 0.30 0.29 0.29 0.29 0.28 0.28

1.14 1.17 1.21 1.24 1.28 1.32 1.35

0.35 0.36 0.37 0.38 0.40 0.41 0.42
0.79 0.81 0.83 0.86 0.88 0.91 0.94

52 53 54 55 56 57 58

23.50 23.50 23.50 23.50 23.50 23.50 23.50

15.82 16.63 17.46 18.32 19.21 20.12 21.05

2.35 2.06 1.76 1.47 1.18 0.88 0.59

33.40 33.28 33.15 33.00 32.84 32.65 32.44

8.81 8.90 8.99 9.08 9.17 9.26 9.36
83.88 84.37 84.87 85.38 85.89 86.41 86.94

1.60 1.40 1.20 1.00 0.80 0.60 0.40

10.00 10.00 10.00 10.00 10.00 10.00 10.00

68.11 68.79 69.48 70.18 70.88 71.59 72.30

1.16 1.17 1.19 1.20 1.21 1.22 1.23
3.00 3.00 3.00 3.00 3.00 3.00 3.00
- - - - - - -
83.88 84.37 84.87 85.38 85.89 86.41 86.94

50.48 51.09 51.72 52.37 53.05 53.76 54.49

 83.88 84.37 84.87 85.38 85.89 86.41 86.94
33.40 33.28 33.15 33.00 32.84 32.65 32.44

- - - - - - -

52.00 53.00 54.00 55.00 56.00 57.00 58.00

0.79 0.81 0.83 0.86 0.88 0.91 0.94
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.99 1.01 1.03 1.06 1.08 1.11 1.14
-0.60 -0.60 -0.61 -0.62 -0.62 -0.63 -0.64
0.39 0.41 0.42 0.44 0.46 0.48 0.50

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
-0.09 -0.11 -0.13 -0.15 -0.17 -0.19 -0.21
-0.39 -0.41 -0.42 -0.44 -0.46 -0.48 -0.50
0.00 -0.00 -0.00 0.00 0.00 0.00 -0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

- - - - - - -
0.00 0.00 0.00 0.00 0.00 0.00 0.00

-0.67 -0.68 -0.69 -0.69 -0.70 -0.71 -0.72

-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01

0.09 0.09 0.09 0.09 0.09 0.09 0.09

-0.60 -0.60 -0.61 -0.62 -0.62 -0.63 -0.64

67.44 68.11 68.79 69.48 70.18 70.88 71.59

50.07 50.57 51.08 51.59 52.11 52.63 53.15
17.37 17.54 17.72 17.89 18.07 18.25 18.43

52 53 54 55 56 57 58
 2.64 2.35 2.06 1.76 1.47 1.18 0.88
0.29 0.29 0.29 0.29 0.29 0.29 0.29
2.35 2.06 1.76 1.47 1.18 0.88 0.59
0.02 0.02 0.02 0.01 0.01 0.01 0.01

68.11 68.79 69.48 70.18 70.88 71.59 72.30

8.14 8.22 8.30 8.39 8.47 8.55 8.64
67.44 68.11 68.79 69.48 70.18 70.88 71.59
8.81 8.90 8.99 9.08 9.17 9.26 9.36

52 53 54 55 56 57 58

11.62 11.73 11.85 11.97 12.09 12.21 12.33

8.73 8.81 8.90 8.99 9.08 9.17 9.26

1.85 1.85 1.86 1.86 1.86 1.87 1.87
0.30 0.30 0.29 0.29 0.29 0.28 0.28
0.35 0.36 0.37 0.38 0.40 0.41 0.42
11.23 11.33 11.43 11.53 11.63 11.73 11.83
0.39 0.41 0.42 0.44 0.46 0.48 0.50

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
-0.29 -0.29 -0.29 -0.29 -0.29 -0.29 -0.29
-0.09 -0.11 -0.13 -0.15 -0.17 -0.19 -0.21
-0.39 -0.41 -0.42 -0.44 -0.46 -0.48 -0.50

0.00 0.00 -0.00 -0.00 0.00 0.00 -0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
59 60 61 62 63 64 65
12.47 12.59 12.72 12.84 12.97 13.10 13.23

8.73 8.81 8.90 8.99 9.08 9.17 9.26

0.37 0.38 0.38 0.39 0.39 0.39 0.40
1.50 1.50 1.50 1.50 1.50 1.50 1.50
10.60 10.69 10.78 10.88 10.97 11.06 11.16
 1.87 1.90 1.93 1.97 2.00 2.04 2.07
0.20 0.20 0.20 0.20 0.20 0.20 0.20
1.67 1.70 1.73 1.77 1.80 1.84 1.87

0.00 0.00 - - - - -
0.27 0.27 0.27 - - - -
- - - - - - -
0.28 0.27

1.39 1.43 1.73 1.77 1.80 1.84 1.87

0.43 0.44 0.54 0.55 0.56 0.57 0.58
0.96 0.99 1.20 1.22 1.25 1.27 1.29

59 60

23.50 23.50
22.01 23.00

0.29 -

32.22 31.97
9.45 9.54
87.47 88.02

0.20 0.00
10.00 10.00

73.03 73.76
1.25 1.26
3.00 3.00
- -
87.47 88.02

55.25 56.04
 87.47 88.02
32.22 31.97

- -

59.00 60.00
0.96 0.99
0.20 0.20
1.16 1.19
-0.64 -0.65
0.52 0.54

- -
- -
- -

- -
-0.29 -0.29
-0.23 -0.25
-0.52 -0.54
-0.00 0.00
0.00 0.00
0.00 0.00

- -
0.00 0.00

-0.72 -0.73
-0.01 -0.01

0.09 0.09
-0.64 -0.65

72.30 73.03
53.69 54.22
18.62 18.81

59 60
 0.59 0.29
0.29 0.29
0.29 0.00
0.00 0.00

73.03 73.76
8.73 8.81
72.30 73.03
9.45 9.54

59 60

12.45 12.58

9.36 9.45
1.87 1.88
0.28 0.27
0.43 0.44
11.93 12.04
0.52 0.54

- -
- -
- -

- -
- -
-0.29 -0.29
-0.23 -0.25
-0.52 -0.54

- 0.00

0.00 0.00
0.00 0.00
66 67 68 69
13.37 13.50 13.63 13.77

9.36 9.45 9.54 9.64

0.40 0.40 0.41 0.41
1.50 1.50 1.50 1.50
11.26 11.35 11.45 11.55
2.11 2.14 2.18 2.22
0.20 0.20 0.20 0.20
1.91 1.94 1.98 2.02

- - - -
- - - -
- - - -

1.91 1.94 1.98 2.02

0.59 0.60 0.61 0.62
1.32 1.34 1.37 1.39