Académique Documents
Professionnel Documents
Culture Documents
To look up the equity risk premium for a country, use this worksheet
Moody's sovereign Baa2
S&P sovereign rat BBB-
Fitch rating BBB-
CDS spread 1.85%
Country Default S 2.15%
Jun-18 4.92%
Jul-18 4.17%
Aug-18 3.69%
Sep-18 3.70%
Oct-18 3.38%
Nov-18 2.33%
Dec-18 2.11%
Jan-19 1.97%
Feb-19 2.57%
Mar-19 2.86%
Apr-19 2.99%
May-19 3.05%
Average 3.15%
USGG10YR Index USGG5YR Index USGG30YR Index
5.051 4.302 5.466
3.816 2.7339 4.778
4.2455 3.2474 5.0727
4.2182 3.6074 4.8261
4.3911 4.3497 4.5348
4.7022 4.6923 4.8095
4.0232 3.4397 4.4522
2.2123 1.5489 2.6758
3.8368 2.6788 4.6411
3.2935 2.006 4.3341
1.8762 0.8318 2.8941
1.7574 0.7229 2.9499
3.0282 1.7411 3.9679
2.1712 1.6528 2.7518
2.2694 1.7598 3.0158
2.4443 1.9274 3.0651
2.4054 2.2064 2.7399
2.6842 2.5111 3.0145
3.25% 2.55% 3.89%
Dates NIFTY Index NSE500 Index SENSEX Index GIND10YR Index
1/7/2001 1327.25 962.75 4183.73 10.67
1/14/2001 1286.75 925.05 4036.58 10.67
1/21/2001 1329.1 963.5 4194.46 10.55
1/28/2001 1370.1 985.55 4330.22 10.57
2/4/2001 1378.85 984.9 4352.26 10.62
2/11/2001 1405.7 1016.8 4397.33 10.33
2/18/2001 1381.35 992.95 4330.32 10.42
2/25/2001 1320.45 936.8 4122.16 10.11
3/4/2001 1306.35 905.3 4095.16 9.87
3/11/2001 1254.75 852.55 3881.96 9.88
3/18/2001 1193.55 791.45 3745.74 10.07
3/25/2001 1161.3 762.25 3635.28 10.11
4/1/2001 1148.2 754.2 3604.38 10.17
4/8/2001 1139.6 734.4 3576 10.16
4/15/2001 1024.9 662.6 3183.77 10.1
4/22/2001 1144 754.15 3583.04 10.07
4/29/2001 1101.3 724 3422.76 10.11
5/6/2001 1130.05 758.1 3514.59 10.08
5/13/2001 1140.5 762.75 3559.77 10.04
5/20/2001 1172.8 786.9 3655.03 9.96
5/27/2001 1174.9 798.2 3659.81 9.87
6/3/2001 1148.05 779.7 3557.64 9.74
6/10/2001 1126.6 764.4 3495.84 9.83
6/17/2001 1087.75 737.2 3372.94 9.72
6/24/2001 1087.65 723.35 3381.76 9.59
7/1/2001 1107.9 725.85 3456.78 9.57
7/8/2001 1065.1 696.35 3305.78 9.34
7/15/2001 1110.45 719 3453.99 9.46
7/22/2001 1077.7 705.15 3340.75 9.32
7/29/2001 1051.7 681.45 3251.53 9.36
8/5/2001 1074.6 702 3325.38 9.35
8/12/2001 1071.15 691.35 3316.21 9.28
8/19/2001 1069.2 691.9 3296.71 9.24
8/26/2001 1069.15 694.55 3305.51 9.1
9/2/2001 1053.75 684.2 3244.95 9.36
9/9/2001 1035.2 671.3 3198.4 9.34
9/16/2001 919.7 595.5 2830.12 9.27
9/23/2001 854.2 545.85 2600.12 9.73
9/30/2001 913.85 583.55 2811.6 9.12
10/7/2001 914.6 580.3 2812.9 9.1
10/14/2001 960.4 605.35 2959.39 9.14
10/21/2001 976.65 620.6 3016.84 9.12
10/28/2001 983.2 628.95 3022.16 8.91
11/4/2001 997.6 632.85 3052.6 8.79
11/11/2001 1004.05 646.25 3079.67 8.72
11/18/2001 1035.7 669.65 3180.23 8.64
11/25/2001 1059 692.35 3252.2 8.12
12/2/2001 1067.15 703.2 3287.56 7.87
12/9/2001 1112.3 742.8 3436.37 8.07
12/16/2001 1087.85 723.65 3353.6 7.94
12/23/2001 1050.85 693.25 3235.49 8.04
12/30/2001 1033.8 682.7 3184.44 8.29
1/6/2002 1096.2 727.5 3375.74 7.91
1/13/2002 1088.55 710.05 3362.88 7.93
1/20/2002 1093.15 721.05 3377.05 7.87
1/27/2002 1088.4 715.6 3332.3 7.77
2/3/2002 1081.65 719.1 3333.92 7.66
2/10/2002 1123.75 758.5 3493.92 7.41
2/17/2002 1159.95 787.55 3602.02 7.23
2/24/2002 1163.5 788.15 3604.08 7.52
3/3/2002 1178 790.1 3678.75 7.362
3/10/2002 1187.65 803.35 3656.77 7.622
3/17/2002 1169.75 795.85 3617.68 7.491
3/24/2002 1138.45 777.65 3516.11 7.454
3/31/2002 1129.55 775.5 3469.35 7.433
4/7/2002 1141.95 792.8 3500.57 7.132
4/14/2002 1146.5 801.6 3510.9 7.257
4/21/2002 1100.3 773.45 3364.4 7.3
4/28/2002 1097.4 772.45 3371.7 7.287
5/5/2002 1096.95 778.75 3380.61 7.444
5/12/2002 1116.4 790.95 3431.32 7.536
5/19/2002 1090.65 770.05 3333.76 7.864
5/26/2002 1067 760.95 3255.62 7.848
6/2/2002 1028.8 739.55 3125.73 7.65
6/9/2002 1048.8 754.6 3217.76 7.703
6/16/2002 1085.7 790.75 3312.07 7.649
6/23/2002 1062.55 774.45 3242.75 7.627
6/30/2002 1057.8 772.85 3244.7 7.385
7/7/2002 1073.8 791.1 3330.61 7.425
7/14/2002 1058.25 784.25 3305.83 7.338
7/21/2002 1035.9 769.1 3230.27 7.33
7/28/2002 973.5 724.35 3024.35 7.312
8/4/2002 954.75 708.05 2985.01 7.27
8/11/2002 961.95 711.1 2976.34 7.23
8/18/2002 979.25 726.35 3065.9 7.2
8/25/2002 995.2 734.95 3119.18 7.17
9/1/2002 1010.6 737.15 3181.23 7.13
9/8/2002 995.2 730.95 3141.11 7.17
9/15/2002 992 716.45 3098.94 7.18
9/22/2002 969.6 698.85 3024.35 7.17
9/29/2002 976.45 701.65 3037.26 7.16
10/6/2002 948.2 683.4 2930.51 7.12
10/13/2002 971.05 707.75 2995.77 7.09
10/20/2002 971.65 708.1 3009.76 7.04
10/27/2002 932.2 676.3 2875.53 7.06
11/3/2002 951.45 695.2 2950.58 6.93
11/10/2002 956.95 696.35 2956.84 6.83
11/17/2002 990.35 705.9 3033.91 6.54
11/24/2002 1020.15 719.15 3141.61 6.45
12/1/2002 1050.15 741.55 3228.82 6.44
12/8/2002 1069.8 762.5 3306.29 6.38
12/15/2002 1086.2 768.45 3342.97 6.37
12/22/2002 1079.3 764.15 3337.22 6.32
12/29/2002 1098.4 774.3 3398 6.22
1/5/2003 1089.6 773.95 3357.54 6.052
1/12/2003 1080.25 772.6 3358.99 6.008
1/19/2003 1086.5 780.15 3370.39 5.862
1/26/2003 1056.05 760.75 3287.86 6.014
2/2/2003 1041.85 749.1 3250.38 6.36
2/9/2003 1057.5 759.1 3279.77 6.571
2/16/2003 1036 740.65 3223.41 6.537
2/23/2003 1066.15 763.2 3307.2 6.619
3/2/2003 1063.4 762 3283.66 6.29
3/9/2003 1017.1 729.75 3153.06 6.447
3/16/2003 999.65 718.05 3108.24 6.328
3/23/2003 1037.15 737.05 3218.73 6.232
3/30/2003 1000.6 716.15 3115.44 6.321
4/6/2003 1016.95 732 3167.7 5.977
4/13/2003 949.8 700.85 2997.87 5.869
4/20/2003 940.7 696.1 2984.5 5.865
4/27/2003 924.3 689.2 2924.03 5.892
5/4/2003 938.3 702.75 2966.63 5.959
5/11/2003 937.85 710.35 2950 5.924
5/18/2003 973.1 750.25 3056.58 5.86
5/25/2003 967.9 769.05 3049.84 5.783
6/1/2003 1006.8 807.2 3180.75 5.8
6/8/2003 1046.4 831.1 3303.24 5.761
6/15/2003 1056.2 840.1 3354.14 5.897
6/22/2003 1100.25 872.8 3499.5 5.736
6/29/2003 1125.55 888.15 3583.06 5.732
7/6/2003 1138.45 908.85 3622.34 5.729
7/13/2003 1161.65 915.5 3676.26 5.719
7/20/2003 1140 904.3 3647.58 5.71
7/27/2003 1162.75 918.9 3726.46 5.666
8/3/2003 1195.75 945.25 3815.31 5.561
8/10/2003 1222.65 985.6 3883.76 5.536
8/17/2003 1247.75 1007.2 3921.2 5.559
8/24/2003 1311.15 1053.05 4125.12 5.559
8/31/2003 1356.55 1100.45 4244.73 5.266
9/7/2003 1398.4 1127.55 4369.17 5.278
9/14/2003 1372.1 1118.25 4305.91 5.326
9/21/2003 1322.15 1050.5 4217.12 5.309
9/28/2003 1386.95 1106.95 4382.57 5.251
10/5/2003 1449.3 1160.8 4552.92 5.153
10/12/2003 1523.1 1208.25 4768.9 5.074
10/19/2003 1569.45 1235.65 4930.53 4.97
10/26/2003 1521.95 1198.9 4802.28 5.09
11/2/2003 1555.9 1218.3 4906.87 5.086
11/9/2003 1592.05 1259.75 4971.57 5.078
11/16/2003 1562.8 1247.5 4911.76 5.108
11/23/2003 1540.7 1223.1 4838.54 5.1
11/30/2003 1615.25 1285.4 5044.82 5.137
12/7/2003 1645.8 1318.8 5131.72 5.203
12/14/2003 1698.9 1381.55 5315.81 5.193
12/21/2003 1778.55 1450 5541.35 5.146
12/28/2003 1837.05 1496.35 5699.24 5.124
1/4/2004 1946.05 1609.3 6026.59 5.11
1/11/2004 1971.9 1630.6 6119.59 5.117
1/18/2004 1900.65 1555.15 5946.19 5.138
1/25/2004 1847.55 1494.4 5816.64 5.14
2/1/2004 1809.75 1459.8 5695.67 5.202
2/8/2004 1833.65 1466.6 5786.35 5.223
2/15/2004 1913.6 1533.4 6011.66 5.284
2/22/2004 1852.65 1494.65 5850.72 5.329
2/29/2004 1800.3 1442.8 5667.51 5.265
3/7/2004 1867.7 1506.7 5880.35 5.233
3/14/2004 1812.2 1475.45 5700.4 5.187
3/21/2004 1725.1 1418.9 5443.44 5.162
3/28/2004 1747.5 1428.05 5528.94 5.162
4/4/2004 1841.1 1513.15 5788.08 5.115
4/11/2004 1853.55 1531.15 5838.45 5.115
4/18/2004 1868.1 1567.1 5861.63 5.082
4/25/2004 1892.45 1589.25 5925.58 5.072
5/2/2004 1796.1 1507.55 5655.09 5.125
5/9/2004 1804.45 1522.5 5669.58 5.126
5/16/2004 1582.4 1309.85 5069.87 5.23
5/23/2004 1560.2 1301.95 4961.57 5.196
5/30/2004 1508.75 1257.3 4835.39 5.241
6/6/2004 1521.1 1258.75 4889 5.236
6/13/2004 1508.45 1256.4 4832.71 5.327
6/20/2004 1491.2 1236.4 4769.99 5.478
6/27/2004 1488.5 1225.3 4756.39 5.886
7/4/2004 1537.5 1271.15 4870.58 5.709
7/11/2004 1553.2 1273.3 4945.48 5.788
7/18/2004 1558.8 1293.6 4951.17 5.845
7/25/2004 1601.6 1329.6 5073.34 5.91
8/1/2004 1632.3 1351.45 5170.32 6.139
8/8/2004 1633.4 1360 5196.99 6.259
8/15/2004 1598.2 1333.3 5102.92 6.621
8/22/2004 1590.35 1328.75 5064.66 6.548
8/29/2004 1609 1353.4 5117.01 6.033
9/5/2004 1634.1 1383.8 5218.46 5.879
9/12/2004 1668.75 1412.75 5370.05 5.945
9/19/2004 1733.65 1459.3 5561.15 6.115
9/26/2004 1722.5 1460.85 5527.75 6.067
10/3/2004 1775.15 1498.3 5675.54 6.406
10/10/2004 1817.8 1537.15 5757.93 6.701
10/17/2004 1795 1508.55 5686.73 6.789
10/24/2004 1779.75 1497.75 5641.06 6.628
10/31/2004 1786.9 1502.05 5672.27 6.923
11/7/2004 1852.3 1562.6 5891.36 7.229
11/14/2004 1872.95 1579.15 5964.01 7.219
11/21/2004 1872.35 1586.6 5961.71 7.072
11/28/2004 1901.05 1617.35 6035.03 7.192
12/5/2004 1996.2 1692.95 6322.76 6.728
12/12/2004 1969 1680.9 6233.54 6.67
12/19/2004 2012.1 1725.45 6346.48 6.752
12/26/2004 2062.7 1774.25 6498.06 6.556
1/2/2005 2080.5 1804.9 6602.69 6.704
1/9/2005 2015.5 1758.05 6420.46 6.562
1/16/2005 1931.1 1683.55 6173.82 6.711
1/23/2005 1925.3 1668.3 6183.24 6.736
1/30/2005 2008.3 1732.7 6419.09 6.714
2/6/2005 2077.95 1798.2 6618.23 6.718
2/13/2005 2082.05 1817.5 6633.76 6.456
2/20/2005 2055.55 1794.1 6584.32 6.511
2/27/2005 2060.9 1796.3 6569.72 6.469
3/6/2005 2148.15 1871.95 6849.48 6.579
3/13/2005 2154 1880.85 6853.73 6.564
3/20/2005 2109.15 1838.35 6700.34 6.665
3/27/2005 2015.4 1748.6 6442.87 6.663
4/3/2005 2067.65 1805.3 6605.04 6.735
4/10/2005 2031.2 1783.3 6479.54 7.016
4/17/2005 1956.3 1726.75 6248.34 7.091
4/24/2005 1967.35 1742.15 6346.57 7.101
5/1/2005 1902.5 1688.65 6154.44 7.353
5/8/2005 1977.5 1748.55 6388.48 7.254
5/15/2005 1988.3 1768.25 6451.54 7.171
5/22/2005 1992.4 1771.3 6499.5 7.016
5/29/2005 2076.4 1824.75 6707.72 7
6/5/2005 2092.35 1844.85 6753 6.906
6/12/2005 2090.6 1851 6781.99 6.895
6/19/2005 2123.4 1854.6 6906.52 6.941
6/26/2005 2194.35 1901.35 7148.62 6.862
7/3/2005 2211.9 1912.35 7210.77 7.06
7/10/2005 2196.2 1924.4 7212.08 7.183
7/17/2005 2212.55 1955.05 7271.54 7.197
7/24/2005 2265.6 2007.4 7423.25 7.17
7/31/2005 2312.3 2027.4 7635.42 6.988
8/7/2005 2361.2 2086 7754 7.015
8/14/2005 2361.55 2093.2 7767.49 7.077
8/21/2005 2383.45 2116.5 7780.76 7.07
8/28/2005 2357.05 2094.9 7680.22 7.072
9/4/2005 2415.8 2150.94 7899.77 7.059
9/11/2005 2455.45 2179.15 8060.01 7.037
9/18/2005 2552.35 2258.15 8380.96 7.023
9/25/2005 2477.75 2174.65 8222.59 7.047
10/2/2005 2601.4 2274 8634.48 7.094
10/9/2005 2574.05 2264.1 8491.56 7.146
10/16/2005 2484.4 2181.05 8201.73 7.13
10/23/2005 2443.75 2119.45 8068.95 7.157
10/30/2005 2316.05 2022.15 7685.64 7.088
11/6/2005 2419.05 2106.4 8072.75 7.096
11/13/2005 2548.65 2220.2 8471.04 7.109
11/20/2005 2620.05 2269 8686.65 7.093
11/27/2005 2683.45 2321.95 8889.03 7.068
12/4/2005 2697.95 2345.15 8961.61 7.094
12/11/2005 2756.45 2385.85 9067.28 7.104
12/18/2005 2810.15 2425.4 9284.46 7.098
12/25/2005 2804.85 2426.1 9256.91 7.122
1/1/2006 2836.55 2459.2 9397.93 7.114
1/8/2006 2914 2537.3 9640.29 7.086
1/15/2006 2850.55 2502.75 9374.19 7.105
1/22/2006 2900.95 2529.1 9520.96 7.096
1/29/2006 2982.75 2587.5 9870.79 7.283
2/5/2006 2940.6 2550.2 9742.58 7.274
2/12/2006 3027.55 2621.4 10110.97 7.291
2/19/2006 2981.5 2593.55 9981.11 7.287
2/26/2006 3050.05 2644.95 10200.76 7.355
3/5/2006 3147.35 2724.25 10595.43 7.422
3/12/2006 3183.9 2765.85 10765.16 7.409
3/19/2006 3234.05 2790.05 10860.04 7.389
3/26/2006 3279.8 2821.55 10950.3 7.388
4/2/2006 3402.55 2910.35 11279.96 7.546
4/9/2006 3454.8 2977.5 11589.44 7.548
4/16/2006 3345.5 2884.4 11237.23 7.614
4/23/2006 3573.05 3034.75 12030.3 7.416
4/30/2006 3557.6 3064.7 12042.56 7.401
5/7/2006 3663.95 3143.1 12359.7 7.531
5/14/2006 3650.05 3132.35 12285.11 7.548
5/21/2006 3246.9 2767.75 10938.61 7.607
5/28/2006 3209.6 2726.45 10809.35 7.615
6/4/2006 3091.35 2615.75 10451.33 7.673
6/11/2006 2866.3 2376.3 9810.46 7.807
6/18/2006 2890.35 2386.25 9884.51 7.799
6/25/2006 3050.3 2539.85 10412.93 8.145
7/2/2006 3128.2 2562.5 10609.25 8.107
7/9/2006 3075.85 2534.25 10509.53 8.209
7/16/2006 3123.35 2560.15 10678.22 8.353
7/23/2006 2945 2391.85 10085.91 8.24
7/30/2006 3130.8 2545.6 10680.23 8.256
8/6/2006 3176.75 2588.35 10866.51 8.285
8/13/2006 3274.35 2692.65 11192.46 8.114
8/20/2006 3356.75 2767.4 11465.72 7.99
8/27/2006 3385.95 2793.7 11572.2 7.928
9/3/2006 3435.45 2828.3 11778.02 7.886
9/10/2006 3471.45 2884.3 11918.65 7.749
9/17/2006 3478.6 2898.9 12009.59 7.837
9/24/2006 3544.05 2934.65 12236.78 7.625
10/1/2006 3588.4 2988.25 12454.42 7.647
10/8/2006 3569.7 3002.65 12372.81 7.607
10/15/2006 3676.05 3064.9 12736.42 7.622
10/22/2006 3683.5 3069.9 12736.82 7.662
10/29/2006 3739.35 3111.3 12906.81 7.611
11/5/2006 3805.35 3161.4 13130.79 7.63
11/12/2006 3834.75 3186.7 13282.91 7.612
11/19/2006 3852.8 3200.6 13429.48 7.526
11/26/2006 3950.85 3291 13703.33 7.441
12/3/2006 3997.6 3318.9 13844.78 7.419
12/10/2006 3962 3295.6 13799.49 7.392
12/17/2006 3888.65 3235.45 13614.52 7.651
12/24/2006 3871.15 3208.8 13471.74 7.591
12/31/2006 3966.4 3295.05 13786.91 7.611
1/7/2007 3983.4 3325.3 13860.52 7.564
1/14/2007 4052.45 3362.1 14056.53 7.737
1/21/2007 4090.15 3397.6 14182.71 7.839
1/28/2007 4147.7 3431.6 14282.72 7.896
2/4/2007 4183.5 3462.15 14403.77 7.698
2/11/2007 4187.4 3453.35 14538.9 7.826
2/18/2007 4146.2 3403.7 14355.55 8.063
2/25/2007 3938.95 3241.75 13632.53 7.946
3/4/2007 3726.75 3091.25 12886.13 7.951
3/11/2007 3718 3048.15 12884.99 8.025
3/18/2007 3608.55 2993.15 12430.4 8.03
3/25/2007 3861.05 3168.65 13285.93 7.948
4/1/2007 3821.55 3145.35 13072.1 7.976
4/8/2007 3752 3100.85 12856.08 8.169
4/15/2007 3917.35 3233.9 13384.08 8.103
4/22/2007 4083.55 3353.6 13897.41 8.073
4/29/2007 4083.5 3363.5 13908.58 8.103
5/6/2007 4117.35 3410.4 13934.27 8.156
5/13/2007 4076.65 3378.4 13796.16 8.145
5/20/2007 4214.5 3503.55 14303.41 8.152
5/27/2007 4248.15 3528.25 14338.45 8.146
6/3/2007 4297.05 3575.15 14570.75 8.089
6/10/2007 4145 3457.4 14063.81 8.139
6/17/2007 4171.45 3486.7 14162.71 8.187
6/24/2007 4252.05 3571.2 14467.36 8.142
7/1/2007 4318.3 3625.75 14650.51 8.153
7/8/2007 4384.85 3672.55 14964.12 8.001
7/15/2007 4504.55 3780.75 15272.72 7.94
7/22/2007 4566.05 3819.3 15565.55 7.805
7/29/2007 4445.2 3711.55 15234.57 7.824
8/5/2007 4401.55 3688.4 15138.4 7.877
8/12/2007 4333.35 3628.7 14868.25 7.982
8/19/2007 4108.05 3447.4 14141.52 8
8/26/2007 4190.15 3478.95 14424.87 7.926
9/2/2007 4464 3711.55 15318.6 7.939
9/9/2007 4509.5 3782.75 15590.42 7.9
9/16/2007 4518 3800.85 15603.8 7.891
9/23/2007 4837.55 4036.5 16564.23 7.865
9/30/2007 5021.35 4188.55 17291.1 7.92
10/7/2007 5185.85 4301.75 17773.36 7.927
10/14/2007 5428.25 4451.4 18419.04 7.9
10/21/2007 5215.3 4250.45 17559.98 7.896
10/28/2007 5702.3 4650.2 19243.17 7.824
11/4/2007 5932.4 4810.5 19976.23 7.861
11/11/2007 5663.25 4673.75 18907.6 7.909
11/18/2007 5906.85 4939.1 19698.36 7.886
11/25/2007 5608.6 4705.05 18852.87 7.888
12/2/2007 5762.75 4869.55 19363.19 7.908
12/9/2007 5974.3 5095.65 19966 7.876
12/16/2007 6047.7 5224 20030.83 7.896
12/23/2007 5766.5 4971.05 19162.57 7.873
12/30/2007 6079.7 5284.2 20206.95 7.824
1/6/2008 6274.3 5502.6 20686.89 7.75
1/13/2008 6200.1 5348.2 20827.45 7.75
1/20/2008 5705.3 4925.85 19013.7 7.75
1/27/2008 5383.35 4567.2 18361.66 7.75
2/3/2008 5317.25 4450.05 18242.58 7.505
2/10/2008 5120.35 4313.95 17464.89 7.477
2/17/2008 5302.9 4432.6 18115.25 7.565
2/24/2008 5110.75 4295.35 17349.07 7.647
3/2/2008 5223.5 4360.7 17578.72 7.617
3/9/2008 4771.6 3922.5 15975.52 7.719
3/16/2008 4745.8 3868.65 15760.52 7.665
3/23/2008 4573.95 3657.8 14994.83 7.669
3/30/2008 4942 3971.15 16371.29 7.955
4/6/2008 4647 3747.95 15343.12 7.954
4/13/2008 4777.8 3861.7 15807.64 8.058
4/20/2008 4958.4 4027.9 16481.2 8.115
4/27/2008 5111.7 4162.55 17125.98 8.214
5/4/2008 5228.2 4280.4 17600.12 7.886
5/11/2008 4982.6 4064.1 16737.07 7.952
5/18/2008 5157.7 4198.1 17434.94 7.922
5/25/2008 4946.55 4037.35 16649.64 8.026
6/1/2008 4870.1 3959.65 16415.57 8.108
6/8/2008 4627.8 3730.5 15572.18 8.237
6/15/2008 4517.1 3634.8 15189.62 8.408
6/22/2008 4347.55 3510.95 14571.29 8.665
6/29/2008 4136.65 3293.65 13802.22 8.625
7/6/2008 4016 3178.15 13454 8.928
7/13/2008 4049 3232.2 13469.85 9.465
7/20/2008 4092.25 3248.05 13635.4 9.127
7/27/2008 4311.85 3452.45 14274.94 9.116
8/3/2008 4413.55 3524.25 14656.69 9.262
8/10/2008 4529.5 3635 15167.82 9.081
8/17/2008 4430.7 3551.3 14724.18 9.184
8/24/2008 4327.45 3459.75 14401.49 9.094
8/31/2008 4360 3489.05 14564.53 8.71
9/7/2008 4352.3 3489.35 14483.83 8.485
9/14/2008 4228.45 3377.9 14000.81 8.278
9/21/2008 4245.25 3314.35 14042.32 8.385
9/28/2008 3985.25 3123.75 13102.18 8.437
10/5/2008 3818.3 2984.3 12526.32 8.295
10/12/2008 3279.95 2507.55 10527.85 7.783
10/19/2008 3074.35 2386.45 9975.35 7.704
10/26/2008 2584 2035.25 8701.07 7.778
11/2/2008 2885.6 2225.7 9788.06 7.451
11/9/2008 2973 2312.25 9964.29 7.708
11/16/2008 2810.35 2203.55 9385.42 7.461
11/23/2008 2693.45 2067.2 8915.21 7.189
11/30/2008 2755.1 2093.1 9092.72 7.08
12/7/2008 2714.4 2083.1 8965.2 6.76
12/14/2008 2921.35 2230.25 9690.07 6.162
12/21/2008 3077.5 2370.35 10099.91 5.518
12/28/2008 2857.25 2212.5 9328.92 5.566
1/4/2009 3046.75 2380.4 9958.22 5.356
1/11/2009 2873 2225.45 9406.47 6.254
1/18/2009 2828.45 2189.45 9323.59 6.093
1/25/2009 2678.55 2072.85 8674.35 5.908
2/1/2009 2874.8 2209.05 9424.24 6.255
2/8/2009 2843.1 2180.7 9300.86 5.774
2/15/2009 2948.35 2264.3 9634.74 5.88
2/22/2009 2736.45 2106.1 8843.21 6.028
3/1/2009 2763.65 2112.85 8891.61 6.02
3/8/2009 2620.15 2002.4 8325.82 6.302
3/15/2009 2719.25 2064.6 8756.61 7.074
3/22/2009 2807.05 2139.7 8966.68 6.511
3/29/2009 3108.65 2343.7 10048.49 6.971
4/5/2009 3211.05 2429.05 10348.83 6.935
4/12/2009 3342.05 2545.95 10803.86 6.746
4/19/2009 3384.4 2612.6 11023.09 6.409
4/26/2009 3480.75 2689.95 11329.05 6.134
5/3/2009 3473.95 2662.95 11403.25 6.228
5/10/2009 3620.7 2795.95 11876.43 6.289
5/17/2009 3671.65 2833.65 12173.42 6.411
5/24/2009 4238.5 3355.05 13887.15 6.471
5/31/2009 4448.95 3579.9 14625.25 6.704
6/7/2009 4586.9 3710.5 15103.55 6.546
6/14/2009 4583.4 3664.9 15237.94 6.897
6/21/2009 4313.6 3458.85 14521.89 6.918
6/28/2009 4375.5 3521.85 14764.64 7.001
7/5/2009 4424.25 3568.05 14913.05 6.824
7/12/2009 4003.9 3244.9 13504.22 7.027
7/19/2009 4374.95 3542.2 14744.92 6.981
7/26/2009 4568.55 3689.65 15378.96 7.057
8/2/2009 4636.45 3764.1 15670.31 7.151
8/9/2009 4481.4 3663.6 15160.24 7.144
8/16/2009 4580.05 3749.6 15411.63 7.105
8/23/2009 4528.8 3701.05 15240.83 7.237
8/30/2009 4732.35 3864.4 15922.34 7.296
9/6/2009 4680.4 3837.8 15689.12 7.466
9/13/2009 4829.55 3914.05 16264.3 7.359
9/20/2009 4976.05 4045.25 16741.3 7.075
9/27/2009 4958.95 4041.35 16693 7.131
10/4/2009 5083.4 4119.05 17134.55 7.213
10/11/2009 4945.2 4029.55 16642.66 7.284
10/18/2009 5141.8 4207.05 17326.01 7.405
10/25/2009 4997.05 4104.75 16810.81 7.453
11/1/2009 4711.7 3853.15 15896.28 7.302
11/8/2009 4796.15 3950.45 16158.28 7.312
11/15/2009 4998.95 4114.45 16848.83 7.336
11/22/2009 5052.45 4147.6 17021.85 7.227
11/29/2009 4941.75 4069.05 16632.01 7.183
12/6/2009 5108.9 4238.85 17101.54 7.614
12/13/2009 5117.3 4242.9 17119.03 7.565
12/20/2009 4987.7 4153.05 16719.83 7.566
12/27/2009 5178.4 4300.35 17360.61 7.565
1/3/2010 5201.05 4329.1 17464.81 7.579
1/10/2010 5244.75 4405.3 17540.29 7.672
1/17/2010 5252.2 4468.15 17554.3 7.64
1/24/2010 5036 4310.75 16859.68 7.562
1/31/2010 4882.05 4156.05 16357.96 7.575
2/7/2010 4757.25 4066.85 15915.65 7.672
2/14/2010 4826.85 4123.6 16152.59 7.872
2/21/2010 4844.9 4102.7 16191.63 7.876
2/28/2010 4922.3 4127.55 16429.55 7.885
3/7/2010 5088.7 4270.25 16994.49 7.975
3/14/2010 5137 4253.35 17166.62 8.014
3/21/2010 5262.8 4324 17578.23 7.887
3/28/2010 5282 4312.95 17644.76 7.862
4/4/2010 5290.5 4345.2 17692.62 7.832
4/11/2010 5361.75 4410.05 17933.14 7.895
4/18/2010 5262.6 4342.25 17591.18 8.073
4/25/2010 5304.1 4369 17694.2 8.059
5/2/2010 5278 4368.1 17558.71 8.063
5/9/2010 5018.05 4182.25 16769.11 7.63
5/16/2010 5093.5 4236.65 16994.6 7.51
5/23/2010 4931.15 4101.6 16445.61 7.386
5/30/2010 5066.55 4186.8 16863.06 7.578
6/6/2010 5135.5 4263.45 17117.69 7.567
6/13/2010 5119.35 4247.25 17064.95 7.61
6/20/2010 5262.6 4328.65 17570.82 7.591
6/27/2010 5269.05 4365.85 17574.53 7.647
7/4/2010 5237.1 4382.55 17460.95 7.54
7/11/2010 5352.45 4461.55 17833.54 7.65
7/18/2010 5393.9 4490.05 17955.82 7.634
7/25/2010 5449.1 4523.25 18130.98 7.675
8/1/2010 5367.6 4475.15 17868.29 7.816
8/8/2010 5439.25 4539.85 18143.99 7.83
8/15/2010 5452.1 4576.4 18167.03 7.86
8/22/2010 5530.65 4629.55 18401.82 7.932
8/29/2010 5408.7 4550.9 17998.41 8.037
9/5/2010 5479.4 4623.65 18221.43 7.964
9/12/2010 5640.05 4740.35 18799.66 7.892
9/19/2010 5884.95 4876.5 19594.75 7.99
9/26/2010 6018.3 4934.2 20045.18 7.867
10/3/2010 6143.4 5018.8 20445.04 7.9
10/10/2010 6103.45 5032.65 20250.26 7.981
10/17/2010 6062.65 4998.7 20125.05 8.057
10/24/2010 6066.05 5018.7 20165.86 8.132
10/31/2010 6017.7 4972.95 20032.34 8.132
11/7/2010 6312.45 5197.05 21004.96 7.98
11/14/2010 6071.65 5012.3 20156.89 8.097
11/21/2010 5890.3 4850.55 19585.44 8.025
11/28/2010 5751.95 4677.5 19136.61 7.969
12/5/2010 5992.8 4875.8 19966.93 8.153
12/12/2010 5857.35 4713.3 19508.89 8.121
12/19/2010 5948.75 4794.95 19864.85 7.979
12/26/2010 6011.6 4839.9 20073.66 7.924
1/2/2011 6134.5 4940.95 20509.09 7.919
1/9/2011 5904.6 4750.75 19691.81 8.184
1/16/2011 5654.55 4566.75 18860.44 8.216
1/23/2011 5696.5 4592.7 19007.53 8.182
1/30/2011 5512.15 4427.5 18395.97 8.119
2/6/2011 5395.75 4339.55 18008.15 8.2
2/13/2011 5310 4240.45 17728.61 8.146
2/20/2011 5458.95 4365.3 18211.52 8.106
2/27/2011 5303.55 4226.75 17700.91 8.093
3/6/2011 5538.75 4403.75 18486.45 7.942
3/13/2011 5445.45 4343.7 18174.09 7.953
3/20/2011 5373.7 4298.4 17878.81 7.988
3/27/2011 5654.25 4493.35 18815.64 7.997
4/3/2011 5826.05 4640.05 19420.39 7.989
4/10/2011 5842 4684.5 19451.45 7.942
4/17/2011 5824.55 4679.8 19386.82 8.041
4/24/2011 5884.7 4711.55 19602.23 8.102
5/1/2011 5749.5 4615.3 19135.96 8.131
5/8/2011 5551.45 4460.45 18518.81 8.177
5/15/2011 5544.75 4470.35 18531.28 8.283
5/22/2011 5486.35 4411.9 18326.09 8.349
5/29/2011 5476.1 4409.8 18266.1 8.391
6/5/2011 5516.75 4457.9 18376.48 8.286
6/12/2011 5485.8 4442.8 18268.54 8.265
6/19/2011 5366.4 4357.75 17870.53 8.258
6/26/2011 5471.25 4392.2 18240.68 8.251
7/3/2011 5627.2 4522.05 18762.8 8.358
7/10/2011 5660.65 4554.8 18858.04 8.347
7/17/2011 5581.1 4514.65 18561.92 8.261
7/24/2011 5633.95 4544.3 18722.3 8.307
7/31/2011 5482 4424.05 18197.2 8.451
8/7/2011 5211.25 4220.5 17305.87 8.322
8/14/2011 5072.95 4121.35 16839.63 8.269
8/21/2011 4845.65 3925.8 16141.67 8.264
8/28/2011 4747.8 3851.55 15848.83 8.303
9/4/2011 5040 4070.9 16821.46 8.336
9/11/2011 5059.45 4098.1 16866.97 8.309
9/18/2011 5084.25 4105.1 16933.83 8.363
9/25/2011 4867.75 3952.1 16162.06 8.303
10/2/2011 4943.25 3978.35 16453.76 8.428
10/9/2011 4888.05 3913.95 16232.54 8.578
10/16/2011 5132.3 4090.7 17082.69 8.791
10/23/2011 5049.95 4024.65 16785.64 8.82
10/30/2011 5360.7 4229.75 17804.8 8.852
11/6/2011 5284.2 4201.1 17562.61 8.957
11/13/2011 5168.85 4100.9 17192.82 8.936
11/20/2011 4905.8 3869.05 16371.51 8.84
11/27/2011 4710.05 3742.2 15695.43 8.823
12/4/2011 5050.15 3962.1 16846.83 8.672
12/11/2011 4866.7 3830.85 16213.46 8.523
12/18/2011 4651.6 3647.95 15491.35 8.388
12/25/2011 4714 3660.55 15738.7 8.358
1/1/2012 4624.3 3597.75 15454.92 8.567
1/8/2012 4746.9 3697.7 15848.8 8.285
1/15/2012 4866 3827.2 16154.62 8.212
1/22/2012 5048.6 3952.7 16739.01 8.155
1/29/2012 5204.7 4085.35 17233.98 8.346
2/5/2012 5325.85 4188.45 17604.96 8.152
2/12/2012 5381.6 4258.4 17748.69 8.215
2/19/2012 5564.3 4414.05 18289.35 8.193
2/26/2012 5429.3 4284.55 17923.57 8.207
3/4/2012 5359.4 4256 17636.99 8.239
3/11/2012 5333.55 4238.85 17503.24 8.289
3/18/2012 5317.9 4226.05 17466.2 8.422
3/25/2012 5278.2 4202.25 17361.74 8.389
4/1/2012 5295.55 4221.8 17404.2 8.542
4/8/2012 5322.9 4262.2 17486.02 8.783
4/15/2012 5207.45 4169.55 17094.51 8.477
4/22/2012 5290.85 4226.35 17373.84 8.543
4/29/2012 5209 4147.1 17187.34 8.654
5/6/2012 5086.85 4050.85 16831.08 8.621
5/13/2012 4928.9 3928.25 16292.98 8.564
5/20/2012 4891.45 3889.05 16152.75 8.526
5/27/2012 4920.4 3910.6 16217.82 8.523
6/3/2012 4841.6 3851.95 15965.16 8.375
6/10/2012 5068.35 4010.95 16718.87 8.358
6/17/2012 5139.05 4047.45 16949.83 8.052
6/24/2012 5146.05 4063.75 16972.51 8.084
7/1/2012 5278.9 4170.65 17429.98 8.183
7/8/2012 5316.95 4224.15 17521.12 8.156
7/15/2012 5227.25 4156.75 17213.7 8.102
7/22/2012 5205.1 4134.75 17158.44 8.079
7/29/2012 5099.85 4028.25 16839.19 8.119
8/5/2012 5215.7 4129.05 17197.93 8.254
8/12/2012 5320.4 4186.95 17557.74 8.169
8/19/2012 5366.3 4223.7 17691.08 8.238
8/26/2012 5386.7 4226 17783.21 8.21
9/2/2012 5258.5 4129.9 17429.56 8.241
9/9/2012 5358.7 4210.9 17749.65 8.201
9/16/2012 5577.65 4348.8 18464.27 8.181
9/23/2012 5691.15 4456.15 18752.83 8.166
9/30/2012 5703.3 4504.35 18762.74 8.151
10/7/2012 5746.95 4547.9 18938.46 8.162
10/14/2012 5676.05 4506.15 18675.18 8.17
10/21/2012 5684.25 4509.45 18682.31 8.131
10/28/2012 5664.3 4480.3 18625.34 8.129
11/4/2012 5697.7 4510.25 18755.45 8.198
11/11/2012 5686.25 4508.8 18683.68 8.216
11/18/2012 5574.05 4451.1 18309.37 8.194
11/25/2012 5626.6 4474.15 18506.57 8.231
12/2/2012 5879.85 4675.25 19339.9 8.176
12/9/2012 5907.4 4724.25 19424.1 8.172
12/16/2012 5879.6 4698.8 19317.25 8.143
12/23/2012 5847.7 4686.9 19242 8.143
12/30/2012 5908.35 4738.3 19444.84 8.108
1/6/2013 6016.15 4844 19784.08 7.932
1/13/2013 5951.3 4778.15 19663.64 7.869
1/20/2013 6064.4 4844.05 20039.04 7.87
1/27/2013 6074.65 4816.45 20103.53 7.882
2/3/2013 5998.9 4775.9 19781.19 7.907
2/10/2013 5903.5 4682.55 19484.77 7.844
2/17/2013 5887.4 4647.25 19468.15 7.831
2/24/2013 5850.3 4621.8 19317.01 7.8
3/3/2013 5719.7 4499.75 18918.52 7.907
3/10/2013 5945.7 4660.65 19683.23 7.84
3/17/2013 5872.6 4598.2 19427.56 7.866
3/24/2013 5651.35 4404.5 18735.6 7.962
3/31/2013 5682.55 4438.35 18835.77 7.963
4/7/2013 5553.25 4366.65 18450.23 7.936
4/14/2013 5528.55 4352.75 18242.56 7.875
4/21/2013 5783.1 4526.8 19016.46 7.78
4/28/2013 5871.45 4591.65 19286.72 7.746
5/5/2013 5944 4659.1 19575.64 7.752
5/12/2013 6107.25 4779.75 20122.32 7.59
5/19/2013 6187.3 4847.1 20286.12 7.416
5/26/2013 5983.55 4685.6 19704.33 7.114
6/2/2013 5985.95 4681.45 19760.3 7.245
6/9/2013 5881 4621.1 19429.23 7.242
6/16/2013 5808.4 4525.95 19177.93 7.314
6/23/2013 5667.65 4420.15 18774.24 7.437
6/30/2013 5842.2 4510.9 19395.81 7.463
7/7/2013 5867.9 4535.8 19495.82 7.501
7/14/2013 6009 4630.95 19958.47 7.532
7/21/2013 6029.2 4632.75 20149.85 7.939
7/28/2013 5886.2 4507.25 19748.19 8.154
8/4/2013 5677.9 4314.95 19164.02 8.265
8/11/2013 5565.65 4250.35 18789.34 8.141
8/18/2013 5507.85 4224.3 18598.18 8.895
8/25/2013 5471.75 4183.65 18519.44 8.256
9/1/2013 5471.8 4175.85 18619.72 8.609
9/8/2013 5680.4 4319.4 19270.06 8.61
9/15/2013 5850.6 4450.45 19732.76 8.499
9/22/2013 6012.1 4560.1 20263.71 8.559
9/29/2013 5833.2 4455.95 19727.27 8.704
10/6/2013 5907.3 4516.15 19915.95 8.623
10/13/2013 6096.2 4651.8 20528.59 8.484
10/20/2013 6189.35 4706.9 20882.89 8.554
10/27/2013 6144.9 4693.4 20683.52 8.585
11/3/2013 6317.35 4840.15 21239.36 8.683
11/10/2013 6140.75 4725.9 20666.15 8.993
11/17/2013 6056.15 4670.1 20399.42 9.02
11/24/2013 5995.45 4632.45 20217.39 9.102
12/1/2013 6176.1 4770.1 20791.93 8.742
12/8/2013 6259.9 4830.8 20996.53 8.859
12/15/2013 6168.4 4756.05 20715.58 8.912
12/22/2013 6274.25 4861.65 21079.72 8.797
12/29/2013 6313.8 4914.7 21193.58 8.963
1/5/2014 6211.15 4850.65 20851.33 8.837
1/12/2014 6171.45 4813.95 20758.49 8.763
1/19/2014 6261.65 4841.3 21063.62 8.628
1/26/2014 6266.75 4836.7 21133.56 8.74
2/2/2014 6089.5 4709.15 20513.85 8.781
2/9/2014 6063.2 4701.7 20376.56 8.737
2/16/2014 6048.35 4677.8 20366.82 8.809
2/23/2014 6155.45 4762.75 20700.75 8.792
3/2/2014 6276.95 4849.5 21120.12 8.861
3/9/2014 6526.65 5033.85 21919.79 8.813
3/16/2014 6504.2 5011.55 21809.8 8.795
3/23/2014 6494.9 5037.5 21755.32 8.795
3/30/2014 6695.9 5202.15 22339.97 8.803
4/6/2014 6694.35 5234.5 22359.5 9.067
4/13/2014 6776.3 5317.7 22628.96 8.945
4/20/2014 6779.4 5310.75 22628.84 8.853
4/27/2014 6782.75 5328.6 22688.07 8.888
5/4/2014 6694.8 5260.95 22403.89 8.809
5/11/2014 6858.8 5375.9 22994.23 8.749
5/18/2014 7203 5656 24121.74 8.834
5/25/2014 7367.1 5923.65 24693.35 8.634
6/1/2014 7229.95 5802.85 24217.34 8.645
6/8/2014 7583.4 6129.95 25396.46 8.513
6/15/2014 7542.1 6057.5 25228.17 8.593
6/22/2014 7511.45 6038.6 25105.51 8.721
6/29/2014 7508.8 6082.1 25099.92 8.745
7/6/2014 7751.6 6297.6 25962.06 8.666
7/13/2014 7459.6 5991.7 25024.35 8.773
7/20/2014 7663.9 6184.55 25641.56 8.771
7/27/2014 7790.45 6230.45 26126.75 8.674
8/3/2014 7602.6 6111.7 25480.84 8.527
8/10/2014 7568.55 6072.65 25329.14 8.641
8/17/2014 7791.7 6215.65 26103.23 8.523
8/24/2014 7913.2 6352.35 26419.55 8.515
8/31/2014 7954.35 6360.75 26638.11 8.563
9/7/2014 8086.85 6502.3 27026.7 8.524
9/14/2014 8105.5 6572.7 27061.04 8.503
9/21/2014 8121.45 6561.65 27090.42 8.456
9/28/2014 7968.85 6396.55 26626.32 8.443
10/5/2014 7945.55 6398.05 26567.99 8.486
10/12/2014 7859.95 6330.35 26297.38 8.456
10/19/2014 7779.7 6255.15 26108.53 8.39
10/26/2014 8014.55 6463.25 26851.05 8.358
11/2/2014 8322.2 6685.75 27865.83 8.28
11/9/2014 8337 6720.95 27868.63 8.21
11/16/2014 8389.9 6785.75 28046.66 8.217
11/23/2014 8477.35 6847.3 28334.63 8.17
11/30/2014 8588.25 6918.05 28693.99 8.087
12/7/2014 8538.3 6937.55 28458.1 7.938
12/14/2014 8224.1 6680.55 27350.68 7.869
12/21/2014 8225.2 6670.15 27371.84 7.962
12/28/2014 8200.7 6674.8 27241.78 7.981
1/4/2015 8395.45 6866.45 27887.9 7.876
1/11/2015 8284.5 6783 27458.38 7.846
1/18/2015 8513.8 6961.45 28121.89 7.707
1/25/2015 8835.6 7170.25 29278.84 7.706
2/1/2015 8808.9 7166.7 29182.95 7.692
2/8/2015 8661.05 7029.45 28717.91 7.704
2/15/2015 8805.5 7176.2 29094.93 7.698
2/22/2015 8833.6 7209.4 29231.41 7.695
3/1/2015 8901.85 7239.45 29361.5 7.728
3/8/2015 8937.75 7303.35 29448.95 7.707
3/15/2015 8647.75 7099.9 28503.3 7.798
3/22/2015 8570.9 7028.2 28261.08 7.746
3/29/2015 8341.4 6846.6 27458.64 7.777
4/5/2015 8586.25 7060.2 28260.14 7.738
4/12/2015 8780.35 7246.05 28879.38 7.798
4/19/2015 8606 7093.85 28442.1 7.796
4/26/2015 8305.25 6826.55 27437.94 7.79
5/3/2015 8181.5 6749.65 27011.31 7.861
5/10/2015 8191.5 6728.9 27105.39 7.983
5/17/2015 8262.35 6827.05 27324 7.945
5/24/2015 8458.95 6964.45 27957.5 7.857
5/31/2015 8433.65 6959.85 27828.44 7.643
6/7/2015 8114.7 6700.7 26768.49 7.789
6/14/2015 7982.9 6577.4 26425.3 7.887
6/21/2015 8224.95 6785.1 27316.17 7.713
6/28/2015 8381.1 6908.85 27811.84 7.814
7/5/2015 8484.9 7003.95 28092.79 7.804
7/12/2015 8360.55 6935.55 27661.4 7.806
7/19/2015 8609.85 7148.05 28463.31 7.832
7/26/2015 8521.55 7074.95 28112.31 7.824
8/2/2015 8532.85 7106.2 28114.56 7.807
8/9/2015 8564.6 7183.85 28236.39 7.81
8/16/2015 8518.55 7112.5 28067.31 7.744
8/23/2015 8299.95 6961 27366.07 7.787
8/30/2015 8001.95 6694.45 26392.38 7.777
9/6/2015 7655.05 6421.05 25201.9 7.754
9/13/2015 7789.3 6511.55 25610.21 7.773
9/20/2015 7981.9 6636.95 26218.91 7.697
9/27/2015 7868.5 6573.9 25863.5 7.715
10/4/2015 7950.9 6654.5 26220.95 7.563
10/11/2015 8189.7 6829.4 27079.51 7.545
10/18/2015 8238.15 6870.85 27214.6 7.565
10/25/2015 8295.45 6913.05 27470.81 7.583
11/1/2015 8065.8 6750.95 26656.83 7.641
11/8/2015 7954.3 6650.1 26265.24 7.686
11/15/2015 7762.25 6526.6 25610.53 7.649
11/22/2015 7856.55 6615.65 25868.49 7.697
11/29/2015 7942.7 6686.9 26128.2 7.767
12/6/2015 7781.9 6584.9 25638.11 7.757
12/13/2015 7610.45 6425.45 25044.43 7.779
12/20/2015 7761.95 6570.8 25519.22 7.726
12/27/2015 7861.05 6656.75 25838.71 7.747
1/3/2016 7963.2 6753.65 26160.9 7.73
1/10/2016 7601.35 6490.85 24934.33 7.744
1/17/2016 7437.8 6262.4 24455.04 7.812
1/24/2016 7422.45 6216.7 24435.66 7.778
1/31/2016 7563.55 6339.45 24870.69 7.783
2/7/2016 7489.1 6270.5 24616.97 7.821
2/14/2016 6980.95 5833.4 22986.12 7.724
2/21/2016 7210.75 6000.4 23709.15 7.739
2/28/2016 7029.75 5852.9 23154.3 7.783
3/6/2016 7485.35 6239.35 24646.48 7.641
3/13/2016 7510.2 6258.45 24717.99 7.627
3/20/2016 7604.35 6322.65 24952.74 7.52
3/27/2016 7716.5 6423.7 25337.56 7.51
4/3/2016 7713.05 6445.5 25269.64 7.465
4/10/2016 7555.2 6346.65 24673.84 7.448
4/17/2016 7850.45 6575.35 25626.75 7.435
4/24/2016 7899.3 6627.95 25838.14 7.458
5/1/2016 7849.8 6588.55 25606.62 7.436
5/8/2016 7733.45 6504.55 25228.5 7.433
5/15/2016 7814.9 6582.3 25489.57 7.449
5/22/2016 7749.7 6513.1 25301.9 7.478
5/29/2016 8156.65 6797 26653.6 7.471
6/5/2016 8220.8 6844.75 26843.03 7.489
6/12/2016 8170.05 6832.05 26635.75 7.492
6/19/2016 8170.2 6842.35 26625.91 7.502
6/26/2016 8088.6 6775.55 26397.71 7.476
7/3/2016 8328.35 7027.85 27144.91 7.419
7/10/2016 8323.2 7039.4 27126.9 7.385
7/17/2016 8541.4 7194.4 27836.5 7.272
7/24/2016 8541.2 7227.45 27803.24 7.251
7/31/2016 8638.5 7330 28051.86 7.167
8/7/2016 8683.15 7364.05 28078.35 7.168
8/14/2016 8672.15 7347.45 28152.4 7.103
8/21/2016 8666.9 7397.8 28077 7.102
8/28/2016 8572.55 7334.8 27782.25 7.129
9/4/2016 8809.65 7504.6 28532.11 7.118
9/11/2016 8866.7 7575.55 28797.25 7.045
9/18/2016 8779.85 7487.2 28599.03 6.868
9/25/2016 8831.55 7554.9 28668.22 6.804
10/2/2016 8611.15 7394.85 27865.96 6.817
10/9/2016 8697.6 7527.2 28061.14 6.735
10/16/2016 8583.4 7439.85 27673.6 6.754
10/23/2016 8693.05 7541.7 28077.18 6.761
10/30/2016 8625.7 7501.45 27930.21 6.794
11/6/2016 8433.75 7274.1 27274.15 6.841
11/13/2016 8296.3 7126.5 26818.82 6.726
11/20/2016 8074.1 6908.5 26150.24 6.429
11/27/2016 8114.3 6960.75 26316.34 6.233
12/4/2016 8086.8 6947.3 26230.66 6.243
12/11/2016 8261.75 7101.15 26747.18 6.441
12/18/2016 8139.45 6976.5 26489.56 6.506
12/25/2016 7985.75 6814.9 26040.7 6.544
1/1/2017 8185.8 6982.8 26626.46 6.515
1/8/2017 8243.8 7083.1 26759.23 6.389
1/15/2017 8400.35 7228.3 27238.06 6.417
1/22/2017 8349.35 7202.75 27034.5 6.465
1/29/2017 8641.25 7455.15 27882.46 6.402
2/5/2017 8740.95 7569.9 28240.52 6.409
2/12/2017 8793.55 7631.25 28334.25 6.805
2/19/2017 8821.7 7638 28468.75 6.852
2/26/2017 8939.5 7729.65 28892.97 6.916
3/5/2017 8897.55 7696.2 28832.45 6.784
3/12/2017 8934.55 7710.9 28946.23 6.904
3/19/2017 9160.05 7933.1 29648.99 6.863
3/26/2017 9108 7905.3 29421.4 6.831
4/2/2017 9173.75 7995.05 29620.5 6.68
4/9/2017 9198.3 8045.35 29706.61 6.821
4/16/2017 9150.8 8044.9 29461.45 6.822
4/23/2017 9119.4 8057.7 29365.3 6.924
4/30/2017 9304.05 8214.3 29918.4 6.963
5/7/2017 9285.3 8193.25 29858.8 6.943
5/14/2017 9400.9 8299.2 30188.15 6.912
5/21/2017 9427.9 8258.2 30464.92 6.71
5/28/2017 9595.1 8331.85 31028.21 6.652
6/4/2017 9653.5 8406.55 31273.29 6.627
6/11/2017 9668.25 8452.75 31262.06 6.503
6/18/2017 9588.05 8411.45 31056.4 6.489
6/25/2017 9574.95 8355.1 31138.21 6.46
7/2/2017 9520.9 8331.6 30921.61 6.511
7/9/2017 9665.8 8479.45 31360.63 6.532
7/16/2017 9886.35 8640.7 32020.75 6.464
7/23/2017 9915.25 8669.75 32028.89 6.436
7/30/2017 10014.5 8747.45 32309.88 6.463
8/6/2017 10066.4 8776.2 32325.41 6.441
8/13/2017 9710.8 8427.7 31213.59 6.507
8/20/2017 9837.4 8594.25 31524.68 6.513
8/27/2017 9857.05 8605.75 31596.06 6.538
9/3/2017 9974.4 8755.25 31892.23 6.483
9/10/2017 9934.8 8749.95 31687.52 6.543
9/17/2017 10085.4 8887.6 32272.61 6.597
9/24/2017 9964.4 8738 31922.44 6.663
10/1/2017 9788.6 8600 31283.72 6.663
10/8/2017 9979.7 8787.4 31814.22 6.757
10/15/2017 10167.45 8937.2 32432.69 6.734
10/22/2017 10146.55 8937.65 32389.96 6.76
10/29/2017 10323.05 9104.45 33157.22 6.805
11/5/2017 10452.5 9260.65 33685.56 6.858
11/12/2017 10321.75 9154.95 33314.56 6.957
11/19/2017 10283.6 9137.1 33342.8 7.049
11/26/2017 10389.7 9246.05 33679.24 7.003
12/3/2017 10121.8 9060.4 32832.94 7.059
12/10/2017 10265.65 9190.55 33250.3 7.09
12/17/2017 10333.25 9216.75 33462.97 7.134
12/24/2017 10493 9431.5 33940.3 7.271
12/31/2017 10530.7 9490.65 34056.83 7.326
1/7/2018 10558.85 9573.45 34153.85 7.288
1/14/2018 10681.25 9665.2 34592.39 7.282
1/21/2018 10894.7 9723.1 35511.58 7.295
1/28/2018 11069.65 9810 36050.44 7.307
2/4/2018 10760.6 9409.8 35066.75 7.562
2/11/2018 10454.95 9251.1 34005.76 7.49
2/18/2018 10452.3 9235.6 34010.76 7.579
2/25/2018 10491.05 9251.35 34142.15 7.667
3/4/2018 10458.35 9225.35 34046.94 7.741
3/11/2018 10226.85 8986.4 33307.14 7.671
3/18/2018 10195.15 9004.45 33176 7.563
3/25/2018 9998.05 8800.8 32596.54 7.557
4/1/2018 10113.7 8912.1 32968.68 7.399
4/8/2018 10331.6 9172.05 33626.97 7.175
4/15/2018 10480.6 9267.65 34192.65 7.429
4/22/2018 10564.05 9347.65 34415.58 7.718
4/29/2018 10692.3 9443.65 34969.7 7.767
5/6/2018 10618.25 9339.75 34915.38 7.728
5/13/2018 10806.5 9416.35 35535.79 7.727
5/20/2018 10596.4 9209.2 34848.3 7.835
5/27/2018 10605.15 9215.55 34924.87 7.794
6/3/2018 10696.2 9255.1 35227.26 7.848
6/10/2018 10767.65 9316.25 35443.67 7.947
6/17/2018 10817.7 9343.7 35622.14 7.889
6/24/2018 10821.85 9296.65 35689.6 7.82
7/1/2018 10714.3 9162.45 35423.48 7.901
7/8/2018 10772.65 9194.5 35657.86 7.87
7/15/2018 11018.9 9349.05 36541.63 7.793
7/22/2018 11010.2 9286.1 36496.37 7.786
7/29/2018 11278.35 9579.05 37336.85 7.78
8/5/2018 11360.8 9685.7 37556.16 7.763
8/12/2018 11429.5 9724.45 37869.23 7.754
8/19/2018 11470.75 9770.2 37947.88 7.861
8/26/2018 11557.1 9850.8 38251.8 7.873
9/2/2018 11680.5 9992 38645.07 7.952
9/9/2018 11589.1 9875.2 38389.82 8.029
9/16/2018 11515.2 9792.75 38090.64 8.127
9/23/2018 11143.1 9425.55 36841.6 8.077
9/30/2018 10930.45 9116 36227.14 8.024
10/7/2018 10316.45 8624.95 34376.99 8.025
10/14/2018 10472.5 8767.1 34733.58 7.983
10/21/2018 10303.55 8640.65 34315.63 7.922
10/28/2018 10030 8417.25 33349.31 7.876
11/4/2018 10553 8899.4 35011.65 7.781
11/11/2018 10585.2 8946.35 35158.55 7.763
11/18/2018 10682.2 8993.25 35457.16 7.816
11/25/2018 10526.75 8879 34981.02 7.711
12/2/2018 10876.75 9109.15 36194.3 7.607
12/9/2018 10693.7 8940.65 35673.25 7.464
12/16/2018 10805.45 9091.3 35962.93 7.441
12/23/2018 10754 9082.55 35742.07 7.277
12/30/2018 10859.9 9152.55 36076.72 7.385
1/6/2019 10727.35 9054.9 35695.1 7.448
1/13/2019 10794.95 9098.2 36009.84 7.588
1/20/2019 10906.95 9140.1 36386.61 7.31
1/27/2019 10780.55 8994.35 36025.54 7.329
2/3/2019 10893.65 9056.3 36469.43 7.375
2/10/2019 10943.6 9036.9 36546.48 7.335
2/17/2019 10724.4 8827.05 35808.95 7.359
2/24/2019 10791.65 8919.75 35871.48 7.419
3/3/2019 10863.5 9037.5 36063.81 7.377
3/10/2019 11035.4 9211.05 36671.43 7.365
3/17/2019 11426.85 9499.4 38024.32 7.34
3/24/2019 11456.9 9500.05 38164.61 7.336
3/31/2019 11623.9 9663.7 38672.91 7.351
4/7/2019 11665.95 9684.95 38862.23 7.354
4/14/2019 11643.45 9674.6 38767.11 7.406
4/21/2019 11752.8 9738.7 39140.28 7.419
4/28/2019 11754.65 9689.7 39067.33 7.411
5/5/2019 11712.25 9624.55 38963.26 7.393
5/12/2019 11278.9 9290.2 37462.99 7.413
5/19/2019 11407.15 9329.7 37930.77 7.364
5/26/2019 11844.1 9722.05 39434.72 7.225
6/2/2019 11922.8 9805.05 39714.2 7.032
6/9/2019 11870.65 9735.85 39615.9 6.974
6/16/2019 11823.3 9669.95 39452.07 6.919
Beta
Historical Beta/Levered beta 1.32
Fundamental Beta of TATA 1.54
Service beta 0.95
Cost of Equity
Using Indian Rate 14.96%
Using Pure Risk Free Rate 12.81%
Bloomberg Calculations 10.15%
Interest Paid by the company in Financial Year 2018-19 55017.9 (in million INR)
Debt at Opending Balance Sheet (2017-18) 933164.4
Debt at Closing Balance Sheet (2018-19) 1058621.1
Average Debt 995892.75
Cost of Debt as per Balance Sheet 5.52%
WACC 9.10%