Académique Documents
Professionnel Documents
Culture Documents
Five Stocks 2005
Five Stocks 2005
$60
$50
Price per share
$20
$0
29-Jul-04 17-Sep-04 6-Nov-04 26-Dec-04 14-Feb-05 5-Apr-05 25-May-05 14-Jul-05
Date
Input values for green-shaded cells
Amount to invest:
$1,000.00
Initial $1,000.00
Final $1,528.62
Return 52.86%
Total Portfolio Value
Portfolio Value
$1,800.00
$1,600.00
$1,400.00 f(x) = 1.35167954148107 x − 50604.399831702
R² = 0.850882195556012
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$0.00
29-Jul-04 17-Sep-04 6-Nov-04 26-Dec-04 14-Feb-05 5-Apr-05 25-May-05
Date
Daily Closing Prices
Portfolio Value Date Oakley Apple
$1,000.00 29-Jul-04 10.77 16.32
$1,002.40 30-Jul-04 10.8 16.17
$996.81 2-Aug-04 10.55 15.79
$990.67 3-Aug-04 10.57 15.65
$992.69 4-Aug-04 10.49 15.9
$983.01 5-Aug-04 10.4 15.69
$969.37 6-Aug-04 10.48 14.89
$973.07 9-Aug-04 10.47 15.15
$991.14 10-Aug-04 10.86 15.76
$991.44 11-Aug-04 10.64 15.51
$977.43 12-Aug-04 10.52 15.19
$987.53 13-Aug-04 10.58 15.42
$996.59 16-Aug-04 10.95 15.39
$997.48 17-Aug-04 11.01 15.44
$1,018.01 18-Aug-04 11.45 15.87
$1,008.18 19-Aug-04 11.41 15.35
$1,015.17 20-Aug-04 11.69 15.4
$1,017.94 23-Aug-04 11.78 15.54
$1,014.24 24-Aug-04 11.31 15.98
$1,026.69 25-Aug-04 11.45 16.52
$1,035.41 26-Aug-04 11.31 17.33
$1,036.32 27-Aug-04 11.36 17.17
$1,035.63 30-Aug-04 11.61 17.06
$1,039.65 31-Aug-04 11.47 17.25
$1,052.89 1-Sep-04 11.7 17.93
$1,060.90 2-Sep-04 11.89 17.83
$1,056.89 3-Sep-04 11.88 17.61
$1,063.58 7-Sep-04 11.91 17.88
$1,055.50 8-Sep-04 11.92 18.17
$1,050.07 9-Sep-04 11.73 17.85
$1,052.37 10-Sep-04 11.93 17.93
$1,048.82 13-Sep-04 11.83 17.8
$1,049.71 14-Sep-04 11.84 17.75
$1,037.67 15-Sep-04 11.75 17.6
05 5-Apr-05 25-May-05 14-Jul-05
$1,043.10 16-Sep-04 12.03 18.17
$1,055.58 17-Sep-04 12.04 18.57
$1,055.06 20-Sep-04 12.01 18.85
$1,064.86 21-Sep-04 12.52 19
$1,049.32 22-Sep-04 12.39 18.46
$1,044.09 23-Sep-04 12.2 18.64
$1,043.58 24-Sep-04 12.13 18.65
$1,034.34 27-Sep-04 11.79 18.76
$1,041.38 28-Sep-04 11.87 19.02
$1,046.80 29-Sep-04 11.83 19.34
$1,048.76 30-Sep-04 11.9 19.38
$1,056.96 1-Oct-04 12.09 19.33
$1,066.73 4-Oct-04 12.42 19.4
$1,068.01 5-Oct-04 12.39 19.68
$1,078.50 6-Oct-04 12.3 20.32
$1,067.17 7-Oct-04 12.45 19.81
$1,055.52 8-Oct-04 12.1 19.53
$1,052.87 11-Oct-04 12.14 19.3
$1,050.34 12-Oct-04 12.16 19.15
$1,049.91 13-Oct-04 11.82 19.88
$1,075.42 14-Oct-04 11.7 22.49
$1,078.80 15-Oct-04 11.7 22.75
$1,095.10 18-Oct-04 11.68 23.88
$1,087.99 19-Oct-04 11.54 23.71
$1,082.92 20-Oct-04 11.36 23.74
$1,091.52 21-Oct-04 11.6 23.97
$1,077.78 22-Oct-04 11.42 23.7
$1,086.47 25-Oct-04 11.9 23.77
$1,104.77 26-Oct-04 12.25 23.99
$1,127.57 27-Oct-04 12.31 25.15
$1,143.26 28-Oct-04 12.5 26.09
$1,151.76 29-Oct-04 12.7 26.2
$1,157.26 1-Nov-04 13.07 26.23
$1,160.58 2-Nov-04 12.91 26.75
$1,178.15 3-Nov-04 12.98 27.66
$1,182.27 4-Nov-04 12.98 27.23
$1,186.47 5-Nov-04 13.04 27.36
$1,179.26 8-Nov-04 12.86 27.19
$1,175.86 9-Nov-04 12.67 27.02
$1,185.22 10-Nov-04 12.95 27.38
$1,194.40 11-Nov-04 13.09 27.65
$1,197.38 12-Nov-04 13.01 27.75
$1,197.37 15-Nov-04 13.32 27.62
$1,191.56 16-Nov-04 13.25 27.47
$1,197.86 17-Nov-04 13.46 27.45
$1,206.02 18-Nov-04 13.58 27.69
$1,194.05 19-Nov-04 13.51 27.58
$1,229.11 22-Nov-04 13.4 30.67
$1,228.59 23-Nov-04 13.49 30.64
$1,252.97 24-Nov-04 13.85 32.03
$1,253.09 26-Nov-04 13.75 32.28
$1,261.17 29-Nov-04 12.87 34.22
$1,239.32 30-Nov-04 12.15 33.53
$1,260.63 1-Dec-04 12.45 33.9
$1,241.81 2-Dec-04 12.04 32.6
$1,225.05 3-Dec-04 12.06 31.34
$1,247.08 6-Dec-04 12.43 32.89
$1,218.18 7-Dec-04 12.12 31.44
$1,228.06 8-Dec-04 12.24 31.64
$1,237.50 9-Dec-04 12.14 32
$1,250.31 10-Dec-04 12.25 32.58
$1,259.30 13-Dec-04 12.42 32.46
$1,269.97 14-Dec-04 12.49 32.65
$1,272.37 15-Dec-04 12.61 32.63
$1,277.70 16-Dec-04 12.65 33.3
$1,264.93 17-Dec-04 12.57 32.49
$1,253.69 20-Dec-04 12.5 31.36
$1,261.53 21-Dec-04 12.6 31.84
$1,264.28 22-Dec-04 12.59 31.88
$1,275.24 23-Dec-04 13.1 32.01
$1,266.99 27-Dec-04 12.96 31.58
$1,280.34 28-Dec-04 13.12 32.09
$1,276.13 29-Dec-04 12.93 32.22
$1,279.20 30-Dec-04 12.93 32.4
$1,272.23 31-Dec-04 12.75 32.2
$1,254.14 3-Jan-05 12.33 31.65
$1,244.84 4-Jan-05 11.95 31.97
$1,250.25 5-Jan-05 11.93 32.25
$1,252.56 6-Jan-05 11.77 32.28
$1,281.98 7-Jan-05 11.59 34.62
$1,285.40 10-Jan-05 11.8 34.48
$1,247.93 11-Jan-05 11.49 32.28
$1,258.98 12-Jan-05 11.7 32.73
$1,279.52 13-Jan-05 11.72 34.9
$1,295.80 14-Jan-05 12.3 35.1
$1,318.78 18-Jan-05 12.88 35.33
$1,305.74 19-Jan-05 12.56 34.94
$1,310.18 20-Jan-05 12.53 35.23
$1,298.27 21-Jan-05 12.17 35.24
$1,294.84 24-Jan-05 11.86 35.38
$1,312.66 25-Jan-05 12.16 36.03
$1,321.14 26-Jan-05 12.47 36.12
$1,329.80 27-Jan-05 12.6 36.32
$1,337.16 28-Jan-05 12.52 36.99
$1,363.50 31-Jan-05 12.83 38.45
$1,367.69 1-Feb-05 12.73 38.76
$1,386.90 2-Feb-05 13.02 39.81
$1,372.95 3-Feb-05 12.98 38.9
$1,391.20 4-Feb-05 13.39 39.42
$1,387.66 7-Feb-05 13.22 39.47
$1,402.17 8-Feb-05 13.21 40.45
$1,380.78 9-Feb-05 12.93 39.37
$1,387.18 10-Feb-05 13.48 39.18
$1,408.41 11-Feb-05 13.56 40.6
$1,431.01 14-Feb-05 13.6 42.31
$1,445.13 15-Feb-05 13.13 44.21
$1,461.86 16-Feb-05 13.35 45.06
$1,443.26 17-Feb-05 13.38 43.9
$1,431.92 18-Feb-05 13.26 43.4
$1,410.10 22-Feb-05 13.04 42.65
$1,431.24 23-Feb-05 13.14 44.12
$1,437.77 24-Feb-05 12.98 44.47
$1,451.89 25-Feb-05 13.54 44.49
$1,452.40 28-Feb-05 13.44 44.86
$1,454.60 1-Mar-05 13.56 44.5
$1,444.53 2-Mar-05 13.32 44.12
$1,420.47 3-Mar-05 13.54 41.79
$1,439.19 4-Mar-05 13.58 42.81
$1,436.31 7-Mar-05 13.55 42.75
$1,399.50 8-Mar-05 13.17 40.53
$1,379.96 9-Mar-05 13.19 39.35
$1,386.34 10-Mar-05 12.97 39.83
$1,389.81 11-Mar-05 13.16 40.27
$1,397.02 14-Mar-05 13.28 40.32
$1,403.94 15-Mar-05 13.2 40.96
$1,407.79 16-Mar-05 13.58 41.18
$1,414.50 17-Mar-05 13.53 42.25
$1,421.39 18-Mar-05 13.27 42.96
$1,428.67 21-Mar-05 13.1 43.7
$1,408.76 22-Mar-05 13.33 42.83
$1,399.00 23-Mar-05 12.87 42.55
$1,407.11 24-Mar-05 13.33 42.5
$1,406.71 28-Mar-05 13.19 42.53
$1,384.80 29-Mar-05 12.77 41.75
$1,407.11 30-Mar-05 12.88 42.8
$1,388.52 31-Mar-05 12.82 41.67
$1,369.51 1-Apr-05 12.7 40.89
$1,375.70 4-Apr-05 12.92 41.09
$1,390.98 5-Apr-05 12.9 41.89
$1,398.53 6-Apr-05 13.01 42.33
$1,417.70 7-Apr-05 13.05 43.56
$1,416.93 8-Apr-05 12.96 43.74
$1,388.03 11-Apr-05 12.6 41.92
$1,405.68 12-Apr-05 12.81 42.66
$1,376.59 13-Apr-05 12.64 41.04
$1,325.74 14-Apr-05 12.5 37.26
$1,290.44 15-Apr-05 12.1 35.35
$1,305.83 18-Apr-05 12.7 35.62
$1,335.02 19-Apr-05 12.95 37.09
$1,301.22 20-Apr-05 12.55 35.51
$1,358.72 21-Apr-05 14.23 37.18
$1,334.64 22-Apr-05 14 35.5
$1,362.95 25-Apr-05 14.2 36.98
$1,342.20 26-Apr-05 13.74 36.19
$1,342.82 27-Apr-05 13.8 35.95
$1,326.58 28-Apr-05 13.42 35.54
$1,340.01 29-Apr-05 13.35 36.06
$1,353.27 2-May-05 13.8 36.43
$1,356.01 3-May-05 13.93 36.21
$1,370.87 4-May-05 14.1 37.15
$1,362.00 5-May-05 14 36.68
$1,370.78 6-May-05 14.14 37.24
$1,370.65 9-May-05 14.06 36.97
$1,357.42 10-May-05 14.01 36.42
$1,350.03 11-May-05 13.93 35.61
$1,325.28 12-May-05 13.8 34.13
$1,329.10 13-May-05 13.72 34.77
$1,348.87 16-May-05 13.94 35.55
$1,347.40 17-May-05 13.87 35.36
$1,364.22 18-May-05 14.25 35.84
$1,393.36 19-May-05 14.53 37.55
$1,389.14 20-May-05 14.33 37.55
$1,418.67 23-May-05 14.4 39.76
$1,417.69 24-May-05 14.44 39.7
$1,415.32 25-May-05 14.38 39.78
$1,433.55 26-May-05 14.6 40.74
$1,432.28 27-May-05 14.68 40.56
$1,418.28 31-May-05 14.7 39.76
$1,435.22 1-Jun-05 14.86 40.3
$1,433.68 2-Jun-05 14.89 40.04
$1,401.13 3-Jun-05 14.55 38.24
$1,395.31 6-Jun-05 14.48 37.92
$1,394.03 7-Jun-05 15.16 36.54
$1,400.24 8-Jun-05 15.36 36.92
$1,408.57 9-Jun-05 15.33 37.65
$1,385.71 10-Jun-05 15.25 35.81
$1,391.66 13-Jun-05 15.62 35.9
$1,399.07 14-Jun-05 16 36
$1,421.68 15-Jun-05 16.49 37.13
$1,438.52 16-Jun-05 16.88 37.98
$1,440.49 17-Jun-05 16.5 38.31
$1,426.56 20-Jun-05 16.38 37.61
$1,428.60 21-Jun-05 16.42 37.86
$1,435.40 22-Jun-05 16.53 38.55
$1,435.92 23-Jun-05 16.72 38.89
$1,408.51 24-Jun-05 16.25 37.76
$1,401.86 27-Jun-05 16.42 37.1
$1,421.29 28-Jun-05 16.96 37.31
$1,399.96 29-Jun-05 17.35 36.37
$1,390.84 30-Jun-05 17.03 36.81
$1,385.15 1-Jul-05 16.8 36.5
$1,409.57 5-Jul-05 17 37.98
$1,391.46 6-Jul-05 16.92 37.39
$1,387.95 7-Jul-05 16.71 37.63
$1,410.54 8-Jul-05 16.92 38.25
$1,412.08 11-Jul-05 16.94 38.1
$1,412.23 12-Jul-05 16.72 38.24
$1,414.00 13-Jul-05 16.74 38.35
$1,443.16 14-Jul-05 16.53 40.75
$1,449.18 15-Jul-05 16.4 41.55
$1,441.29 18-Jul-05 16.24 41.49
$1,473.38 19-Jul-05 16.7 43.19
$1,482.21 20-Jul-05 16.95 43.63
$1,503.05 21-Jul-05 18.18 43.29
$1,526.53 22-Jul-05 18.9 44
$1,514.36 25-Jul-05 18.51 43.81
$1,513.21 26-Jul-05 18.59 43.63
$1,525.10 27-Jul-05 18.86 43.99
$1,528.62 28-Jul-05 18.9 43.8
Daily Closing Prices Daily Return
GE Coke Gen. Mills Oakley Apple GE Coke Gen. Mills
32.41 42 43.48
32.45 42.78 43.42 0.00279 -0.00919 0.00123 0.01857 -0.00138
32.46 43.12 43.86 -0.02315 -0.02350 0.00031 0.00795 0.01013
32.08 43.02 43.43 0.00190 -0.00887 -0.01171 -0.00232 -0.00980
32.09 43.11 43.42 -0.00757 0.01597 0.00031 0.00209 -0.00023
31.45 42.77 43.45 -0.00858 -0.01321 -0.01994 -0.00789 0.00069
30.76 42.42 43.58 0.00769 -0.05099 -0.02194 -0.00818 0.00299
31.09 42.15 43.57 -0.00095 0.01746 0.01073 -0.00636 -0.00023
31.32 42.39 43.74 0.03725 0.04026 0.00740 0.00569 0.00390
31.43 43.35 44.22 -0.02026 -0.01586 0.00351 0.02265 0.01097
30.85 42.76 43.9 -0.01128 -0.02063 -0.01845 -0.01361 -0.00724
31.12 43.27 44.35 0.00570 0.01514 0.00875 0.01193 0.01025
31.53 43.42 44.2 0.03497 -0.00195 0.01317 0.00347 -0.00338
31.37 43.23 44.43 0.00548 0.00325 -0.00507 -0.00438 0.00520
31.99 43.47 44.89 0.03996 0.02785 0.01976 0.00555 0.01035
31.93 42.93 44.94 -0.00349 -0.03277 -0.00188 -0.01242 0.00111
31.87 43.12 45.08 0.02454 0.00326 -0.00188 0.00443 0.00312
31.73 43.24 45.01 0.00770 0.00909 -0.00439 0.00278 -0.00155
31.85 42.93 45.09 -0.03990 0.02831 0.00378 -0.00717 0.00178
32 43.24 45.27 0.01238 0.03379 0.00471 0.00722 0.00399
32 43.36 45.45 -0.01223 0.04903 0.00000 0.00278 0.00398
31.98 43.61 45.64 0.00442 -0.00923 -0.00062 0.00577 0.00418
31.79 43.25 45.4 0.02201 -0.00641 -0.00594 -0.00825 -0.00526
32 43.6 45.69 -0.01206 0.01114 0.00661 0.00809 0.00639
32.09 43.54 45.77 0.02005 0.03942 0.00281 -0.00138 0.00175
32.34 44.27 45.92 0.01624 -0.00558 0.00779 0.01677 0.00328
32.05 44.37 45.96 -0.00084 -0.01234 -0.00897 0.00226 0.00087
32.54 44.52 45.76 0.00253 0.01533 0.01529 0.00338 -0.00435
32.85 42.38 44.99 0.00084 0.01622 0.00953 -0.04807 -0.01683
33.05 42.43 45.11 -0.01594 -0.01761 0.00609 0.00118 0.00267
33.07 41.9 45.11 0.01705 0.00448 0.00061 -0.01249 0.00000
32.94 41.99 45.17 -0.00838 -0.00725 -0.00393 0.00215 0.00133
33.01 42.05 45.3 0.00085 -0.00281 0.00213 0.00143 0.00288
32.73 40.38 45.55 -0.00760 -0.00845 -0.00848 -0.03971 0.00552
32.73 39.28 45.22 0.02383 0.03239 0.00000 -0.02724 -0.00724
33.4 39.53 45.67 0.00083 0.02201 0.02047 0.00636 0.00995
33.39 39.67 44.8 -0.00249 0.01508 -0.00030 0.00354 -0.01905
33.63 39.96 43.85 0.04246 0.00796 0.00719 0.00731 -0.02121
33.12 39.65 43.44 -0.01038 -0.02842 -0.01517 -0.00776 -0.00935
32.81 39.26 43.41 -0.01533 0.00975 -0.00936 -0.00984 -0.00069
32.8 39.23 43.6 -0.00574 0.00054 -0.00030 -0.00076 0.00438
32.52 38.88 43.41 -0.02803 0.00590 -0.00854 -0.00892 -0.00436
32.7 39.23 43.32 0.00679 0.01386 0.00554 0.00900 -0.00207
32.84 39.25 43.6 -0.00337 0.01682 0.00428 0.00051 0.00646
32.97 39.29 43.42 0.00592 0.00207 0.00396 0.00102 -0.00413
33.35 39.54 43.8 0.01597 -0.00258 0.01153 0.00636 0.00875
33.5 39.97 43.76 0.02730 0.00362 0.00450 0.01088 -0.00091
33.43 39.87 43.61 -0.00242 0.01443 -0.00209 -0.00250 -0.00343
33.75 40.12 43.86 -0.00726 0.03252 0.00957 0.00627 0.00573
33.33 39.36 43.5 0.01220 -0.02510 -0.01244 -0.01894 -0.00821
33.13 39.24 43.52 -0.02811 -0.01413 -0.00600 -0.00305 0.00046
33.38 39.25 43.05 0.00331 -0.01178 0.00755 0.00025 -0.01080
33.4 39.02 43.03 0.00165 -0.00777 0.00060 -0.00586 -0.00046
33.1 38.64 43.16 -0.02796 0.03812 -0.00898 -0.00974 0.00302
32.85 38.41 42.81 -0.01015 0.13129 -0.00755 -0.00595 -0.00811
32.94 38.45 42.69 0.00000 0.01156 0.00274 0.00104 -0.00280
33.27 38.49 42.82 -0.00171 0.04967 0.01002 0.00104 0.00305
32.82 38.63 42.75 -0.01199 -0.00712 -0.01353 0.00364 -0.00163
32.62 38.7 42.49 -0.01560 0.00127 -0.00609 0.00181 -0.00608
32.76 38.73 42.56 0.02113 0.00969 0.00429 0.00078 0.00165
32.35 38.16 42.16 -0.01552 -0.01126 -0.01252 -0.01472 -0.00940
32.3 37.91 42.25 0.04203 0.00295 -0.00155 -0.00655 0.00213
33.02 38.55 42.6 0.02941 0.00926 0.02229 0.01688 0.00828
33.33 39.66 42.66 0.00490 0.04835 0.00939 0.02879 0.00141
33.41 39.72 42.63 0.01543 0.03738 0.00240 0.00151 -0.00070
33.5 39.89 43.08 0.01600 0.00422 0.00269 0.00428 0.01056
33.43 39.76 42.93 0.02913 0.00115 -0.00209 -0.00326 -0.00348
33.43 39.88 42.79 -0.01224 0.01982 0.00000 0.00302 -0.00326
33.71 40.07 43.33 0.00542 0.03402 0.00838 0.00476 0.01262
34.45 40.57 43.86 0.00000 -0.01555 0.02195 0.01248 0.01223
34.55 40.61 44.01 0.00462 0.00477 0.00290 0.00099 0.00342
34.48 40.49 43.84 -0.01380 -0.00621 -0.00203 -0.00295 -0.00386
34.78 40.46 43.95 -0.01477 -0.00625 0.00870 -0.00074 0.00251
34.68 40.39 44.1 0.02210 0.01332 -0.00288 -0.00173 0.00341
35.15 40.18 44.4 0.01081 0.00986 0.01355 -0.00520 0.00680
35.59 40.01 44.69 -0.00611 0.00362 0.01252 -0.00423 0.00653
35.44 39.81 44.19 0.02383 -0.00468 -0.00421 -0.00500 -0.01119
35.44 39.48 43.95 -0.00526 -0.00543 0.00000 -0.00829 -0.00543
35.69 39.51 44.16 0.01585 -0.00073 0.00705 0.00076 0.00478
36.16 39.51 44.18 0.00892 0.00874 0.01317 0.00000 0.00045
35.61 38.97 43.45 -0.00515 -0.00397 -0.01521 -0.01367 -0.01652
35.43 39.11 43.38 -0.00814 0.11204 -0.00505 0.00359 -0.00161
35.16 38.95 43.51 0.00672 -0.00098 -0.00762 -0.00409 0.00300
34.99 39.04 43.79 0.02669 0.04537 -0.00484 0.00231 0.00644
34.79 39.1 43.76 -0.00722 0.00781 -0.00572 0.00154 -0.00069
34.66 39.2 43.97 -0.06400 0.06010 -0.00374 0.00256 0.00480
34.72 38.81 44.29 -0.05594 -0.02016 0.00173 -0.00995 0.00728
35.36 39.26 45.4 0.02469 0.01103 0.01843 0.01159 0.02506
35.29 39.9 45.86 -0.03293 -0.03835 -0.00198 0.01630 0.01013
35.18 40.19 45.34 0.00166 -0.03865 -0.00312 0.00727 -0.01134
35.02 39.87 45.05 0.03068 0.04946 -0.00455 -0.00796 -0.00640
34.67 39.64 44.59 -0.02494 -0.04409 -0.00999 -0.00577 -0.01021
35.06 39.87 44.96 0.00990 0.00636 0.01125 0.00580 0.00830
35.36 40.29 45.62 -0.00817 0.01138 0.00856 0.01053 0.01468
36.02 40.01 45.82 0.00906 0.01813 0.01867 -0.00695 0.00438
36.8 40.34 46.02 0.01388 -0.00368 0.02165 0.00825 0.00436
36.7 40.77 47.24 0.00564 0.00585 -0.00272 0.01066 0.02651
36.71 40.94 47.14 0.00961 -0.00061 0.00027 0.00417 -0.00212
36.43 40.6 47.08 0.00317 0.02053 -0.00763 -0.00830 -0.00127
36.08 40.42 47.44 -0.00632 -0.02432 -0.00961 -0.00443 0.00765
36.43 40.42 47.82 -0.00557 -0.03478 0.00970 0.00000 0.00801
36.49 40.47 47.71 0.00800 0.01531 0.00165 0.00124 -0.00230
36.38 41.05 47.79 -0.00079 0.00126 -0.00301 0.01433 0.00168
36.32 40.98 47.92 0.04051 0.00408 -0.00165 -0.00171 0.00272
36.12 41.12 47.96 -0.01069 -0.01343 -0.00551 0.00342 0.00083
36.24 41.31 48.5 0.01235 0.01615 0.00332 0.00462 0.01126
36.11 41.03 48.47 -0.01448 0.00405 -0.00359 -0.00678 -0.00062
36.15 41.12 48.51 0.00000 0.00559 0.00111 0.00219 0.00083
36.05 41.11 48.4 -0.01392 -0.00617 -0.00277 -0.00024 -0.00227
36.14 41.01 47.61 -0.03294 -0.01708 0.00250 -0.00243 -0.01632
35.7 40.43 47.46 -0.03082 0.01011 -0.01217 -0.01414 -0.00315
35.49 40.25 48.44 -0.00167 0.00876 -0.00588 -0.00445 0.02065
35.77 40.58 48.79 -0.01341 0.00093 0.00789 0.00820 0.00723
35.56 40.63 49.91 -0.01529 0.07249 -0.00587 0.00123 0.02296
35.47 40.86 50.06 0.01812 -0.00404 -0.00253 0.00566 0.00301
34.96 40.63 49.95 -0.02627 -0.06381 -0.01438 -0.00563 -0.00220
35.24 40.63 49.93 0.01828 0.01394 0.00801 0.00000 -0.00040
34.79 40.22 49.56 0.00171 0.06630 -0.01277 -0.01009 -0.00741
35.08 40.44 49.61 0.04949 0.00573 0.00834 0.00547 0.00101
35.52 40.72 50.77 0.04715 0.00655 0.01254 0.00692 0.02338
35 40.57 51.12 -0.02484 -0.01104 -0.01464 -0.00368 0.00689
34.93 40.8 51.29 -0.00239 0.00830 -0.00200 0.00567 0.00333
34.7 40.39 50.86 -0.02873 0.00028 -0.00658 -0.01005 -0.00838
34.82 40.43 50.79 -0.02547 0.00397 0.00346 0.00099 -0.00138
35.26 40.71 50.84 0.02530 0.01837 0.01264 0.00693 0.00098
35.05 41.15 51.02 0.02549 0.00250 -0.00596 0.01081 0.00354
35.17 41.22 51.61 0.01043 0.00554 0.00342 0.00170 0.01156
35.31 40.96 51.83 -0.00635 0.01845 0.00398 -0.00631 0.00426
35.68 40.96 51.92 0.02476 0.03947 0.01048 0.00000 0.00174
35.83 40.89 52.28 -0.00779 0.00806 0.00420 -0.00171 0.00693
35.8 41.38 52.02 0.02278 0.02709 -0.00084 0.01198 -0.00497
35.62 41.2 52 -0.00307 -0.02286 -0.00503 -0.00435 -0.00038
35.8 41.93 51.93 0.03159 0.01337 0.00505 0.01772 -0.00135
35.78 41.94 51.73 -0.01270 0.00127 -0.00056 0.00024 -0.00385
35.98 42.1 51.88 -0.00076 0.02483 0.00559 0.00381 0.00290
35.64 42.21 51.58 -0.02120 -0.02670 -0.00945 0.00261 -0.00578
35.6 41.95 51.58 0.04254 -0.00483 -0.00112 -0.00616 0.00000
35.78 42.21 51.58 0.00593 0.03624 0.00506 0.00620 0.00000
35.87 42.31 51.55 0.00295 0.04212 0.00252 0.00237 -0.00058
35.94 42.1 51.58 -0.03456 0.04491 0.00195 -0.00496 0.00058
35.77 42.74 51.63 0.01676 0.01923 -0.00473 0.01520 0.00097
35.58 42.45 51.11 0.00225 -0.02574 -0.00531 -0.00679 -0.01007
35.44 42.41 50.69 -0.00897 -0.01139 -0.00393 -0.00094 -0.00822
34.91 42.24 49.72 -0.01659 -0.01728 -0.01495 -0.00401 -0.01914
34.83 42.03 50.32 0.00767 0.03447 -0.00229 -0.00497 0.01207
35.33 42.11 50.7 -0.01218 0.00793 0.01436 0.00190 0.00755
35.4 42.47 50.99 0.04314 0.00045 0.00198 0.00855 0.00572
34.98 42.25 51.31 -0.00739 0.00832 -0.01186 -0.00518 0.00628
35 42.71 51.76 0.00893 -0.00802 0.00057 0.01089 0.00877
35.38 42.49 51.27 -0.01770 -0.00854 0.01086 -0.00515 -0.00947
35.33 42.63 51.28 0.01652 -0.05281 -0.00141 0.00329 0.00020
35.9 43.08 51.24 0.00295 0.02441 0.01613 0.01056 -0.00078
35.91 43.16 50.8 -0.00221 -0.00140 0.00028 0.00186 -0.00859
35.84 42.86 50.65 -0.02804 -0.05193 -0.00195 -0.00695 -0.00295
35.52 42.66 50.1 0.00152 -0.02911 -0.00893 -0.00467 -0.01086
35.91 42.52 50.72 -0.01668 0.01220 0.01098 -0.00328 0.01238
35.6 42.21 50.27 0.01465 0.01105 -0.00863 -0.00729 -0.00887
36 42.07 50.83 0.00912 0.00124 0.01124 -0.00332 0.01114
35.78 41.97 51.35 -0.00602 0.01587 -0.00611 -0.00238 0.01023
35.39 41.67 50.9 0.02879 0.00537 -0.01090 -0.00715 -0.00876
35.15 41.73 49.97 -0.00368 0.02598 -0.00678 0.00144 -0.01827
35.66 41.2 50.49 -0.01922 0.01680 0.01451 -0.01270 0.01041
35.79 41.33 50.48 -0.01281 0.01723 0.00365 0.00316 -0.00020
35.28 41.14 48.42 0.01756 -0.01991 -0.01425 -0.00460 -0.04081
35.28 40.92 49.13 -0.03451 -0.00654 0.00000 -0.00535 0.01466
35.51 40.94 48.84 0.03574 -0.00118 0.00652 0.00049 -0.00590
35.75 40.86 49 -0.01050 0.00071 0.00676 -0.00195 0.00328
35.31 41.13 48.32 -0.03184 -0.01834 -0.01231 0.00661 -0.01388
35.98 41.68 48.46 0.00861 0.02515 0.01897 0.01337 0.00290
35.84 41.4 48.15 -0.00466 -0.02640 -0.00389 -0.00672 -0.00640
35.25 41.12 47.66 -0.00936 -0.01872 -0.01646 -0.00676 -0.01018
35.02 41.21 47.8 0.01732 0.00489 -0.00652 0.00219 0.00294
35.28 41.59 48.33 -0.00155 0.01947 0.00742 0.00922 0.01109
35.28 41.44 48.51 0.00853 0.01050 0.00000 -0.00361 0.00372
35.56 41.85 48.44 0.00307 0.02906 0.00794 0.00989 -0.00144
35.52 41.83 48.23 -0.00690 0.00413 -0.00112 -0.00048 -0.00434
35.6 41.6 48.38 -0.02778 -0.04161 0.00225 -0.00550 0.00311
35.87 42.06 48.56 0.01667 0.01765 0.00758 0.01106 0.00372
35.42 41.83 48.08 -0.01327 -0.03797 -0.01255 -0.00547 -0.00988
35.28 41.8 47.88 -0.01108 -0.09211 -0.00395 -0.00072 -0.00416
35.53 41.03 47.37 -0.03200 -0.05126 0.00709 -0.01842 -0.01065
35.78 40.71 47.57 0.04959 0.00764 0.00704 -0.00780 0.00422
35.78 42.13 47.52 0.01969 0.04127 0.00000 0.03488 -0.00105
35.3 41.61 47.18 -0.03089 -0.04260 -0.01342 -0.01234 -0.00715
35.9 41.71 47.54 0.13386 0.04703 0.01700 0.00240 0.00763
35.88 41.86 47.58 -0.01616 -0.04519 -0.00056 0.00360 0.00084
36.16 42.41 48.04 0.01429 0.04169 0.00780 0.01314 0.00967
35.96 42.69 47.47 -0.03239 -0.02136 -0.00553 0.00660 -0.01187
36.18 42.55 47.85 0.00437 -0.00663 0.00612 -0.00328 0.00801
35.45 42.42 48.06 -0.02754 -0.01140 -0.02018 -0.00306 0.00439
35.98 43.16 48.4 -0.00522 0.01463 0.01495 0.01744 0.00707
36.03 43.29 48.28 0.03371 0.01026 0.00139 0.00301 -0.00248
35.88 43.48 48.94 0.00942 -0.00604 -0.00416 0.00439 0.01367
35.98 43.65 48.67 0.01220 0.02596 0.00279 0.00391 -0.00552
35.63 43.87 48.64 -0.00709 -0.01265 -0.00973 0.00504 -0.00062
35.63 43.91 48.45 0.01000 0.01527 0.00000 0.00091 -0.00391
36.01 44.29 48.56 -0.00566 -0.00725 0.01067 0.00865 0.00227
35.61 43.95 48.24 -0.00356 -0.01488 -0.01111 -0.00768 -0.00659
35.97 43.99 48.59 -0.00571 -0.02224 0.01011 0.00091 0.00726
35.65 43.89 48.21 -0.00933 -0.04156 -0.00890 -0.00227 -0.00782
35.48 43.83 47.95 -0.00580 0.01875 -0.00477 -0.00137 -0.00539
36.02 43.98 48.4 0.01603 0.02243 0.01522 0.00342 0.00938
36.24 44.12 48.43 -0.00502 -0.00534 0.00611 0.00318 0.00062
36.67 44.63 48.17 0.02740 0.01357 0.01187 0.01156 -0.00537
36.69 44.96 48.45 0.01965 0.04771 0.00055 0.00739 0.00581
36.77 44.76 48.44 -0.01376 0.00000 0.00218 -0.00445 -0.00021
36.95 44.68 48.53 0.00488 0.05885 0.00490 -0.00179 0.00186
36.84 44.73 48.41 0.00278 -0.00151 -0.00298 0.00112 -0.00247
36.63 44.61 48.33 -0.00416 0.00202 -0.00570 -0.00268 -0.00165
36.71 44.6 48.75 0.01530 0.02413 0.00218 -0.00022 0.00869
36.65 44.64 48.67 0.00548 -0.00442 -0.00163 0.00090 -0.00164
36.26 44.35 48.5 0.00136 -0.01972 -0.01064 -0.00650 -0.00349
36.7 44.31 49.55 0.01088 0.01358 0.01213 -0.00090 0.02165
36.67 44.49 49.64 0.00202 -0.00645 -0.00082 0.00406 0.00182
36.47 43.95 49.56 -0.02283 -0.04496 -0.00545 -0.01214 -0.00161
36.38 43.69 49.82 -0.00481 -0.00837 -0.00247 -0.00592 0.00525
36.61 43.83 50.02 0.04696 -0.03639 0.00632 0.00320 0.00401
36.57 43.62 49.82 0.01319 0.01040 -0.00109 -0.00479 -0.00400
36.56 43.37 50.08 -0.00195 0.01977 -0.00027 -0.00573 0.00522
36.4 43.67 50.24 -0.00522 -0.04887 -0.00438 0.00692 0.00319
36.32 43.59 49.99 0.02426 0.00251 -0.00220 -0.00183 -0.00498
36.19 43.73 49.83 0.02433 0.00279 -0.00358 0.00321 -0.00320
36.1 43.64 49.97 0.03062 0.03139 -0.00249 -0.00206 0.00281
35.89 43.78 49.93 0.02365 0.02289 -0.00582 0.00321 -0.00080
36.28 44.05 50.21 -0.02251 0.00869 0.01087 0.00617 0.00561
36.06 43.91 49.97 -0.00727 -0.01827 -0.00606 -0.00318 -0.00478
35.93 43.68 50 0.00244 0.00665 -0.00361 -0.00524 0.00060
35.5 43.43 50.03 0.00670 0.01823 -0.01197 -0.00572 0.00060
34.66 43.07 49.97 0.01149 0.00882 -0.02366 -0.00829 -0.00120
34.78 42.2 49.66 -0.02811 -0.02906 0.00346 -0.02020 -0.00620
34.61 42.33 49.38 0.01046 -0.01748 -0.00489 0.00308 -0.00564
35.15 42.87 49.58 0.03289 0.00566 0.01560 0.01276 0.00405
35 42.7 46.25 0.02300 -0.02519 -0.00427 -0.00397 -0.06716
34.65 41.75 45.84 -0.01844 0.01210 -0.01000 -0.02225 -0.00886
34.74 42.21 45.76 -0.01351 -0.00842 0.00260 0.01102 -0.00175
34.72 42.4 46.15 0.01190 0.04055 -0.00058 0.00450 0.00852
34.32 41.95 45.11 -0.00471 -0.01553 -0.01152 -0.01061 -0.02254
34.18 41.76 44.94 -0.01241 0.00642 -0.00408 -0.00453 -0.00377
34.99 42.73 45.26 0.01257 0.01648 0.02370 0.02323 0.00712
35.11 42.77 45.71 0.00118 -0.00392 0.00343 0.00094 0.00994
35.1 42.82 46.22 -0.01299 0.00367 -0.00028 0.00117 0.01116
35.18 42.93 46.01 0.00120 0.00288 0.00228 0.00257 -0.00454
35.63 43.18 45.94 -0.01254 0.06258 0.01279 0.00582 -0.00152
35.53 43.08 45.88 -0.00786 0.01963 -0.00281 -0.00232 -0.00131
35.2 42.93 45.57 -0.00976 -0.00144 -0.00929 -0.00348 -0.00676
35.33 43.33 45.57 0.02833 0.04097 0.00369 0.00932 0.00000
35.3 43.33 45.35 0.01497 0.01019 -0.00085 0.00000 -0.00483
35 43.95 45.58 0.07257 -0.00779 -0.00850 0.01431 0.00507
35.07 44.03 45.71 0.03960 0.01640 0.00200 0.00182 0.00285
34.77 43.65 45.94 -0.02063 -0.00432 -0.00855 -0.00863 0.00503
34.7 43.69 45.9 0.00432 -0.00411 -0.00201 0.00092 -0.00087
34.8 44.01 45.97 0.01452 0.00825 0.00288 0.00732 0.00153
34.88 44.39 46.58 0.00212 -0.00432 0.00230 0.00863 0.01327
10.77 16.32 32.41 42 43.48 Daily Percent Return
10.8 16.17 32.45 42.78 43.42 0.00278552 -0.00919118 0.00123419
10.55 15.79 32.46 43.12 43.86 -0.02314815 -0.02350031 0.00030817
10.57 15.65 32.08 43.02 43.43 0.00189573 -0.00886637 -0.01170672
10.49 15.9 32.09 43.11 43.42 -0.00756859 0.01597444 0.00031172
10.4 15.69 31.45 42.77 43.45 -0.0085796 -0.01320755 -0.01994391
10.48 14.89 30.76 42.42 43.58 0.00769231 -0.05098789 -0.02193959
10.47 15.15 31.09 42.15 43.57 -0.0009542 0.01746138 0.01072822
10.86 15.76 31.32 42.39 43.74 0.03724928 0.04026403 0.00739788
10.64 15.51 31.43 43.35 44.22 -0.02025783 -0.01586294 0.00351213
10.52 15.19 30.85 42.76 43.9 -0.0112782 -0.02063185 -0.01845371
10.58 15.42 31.12 43.27 44.35 0.00570342 0.01514154 0.00875203
10.95 15.39 31.53 43.42 44.2 0.03497164 -0.00194553 0.01317481
11.01 15.44 31.37 43.23 44.43 0.00547945 0.00324886 -0.00507453
11.45 15.87 31.99 43.47 44.89 0.03996367 0.02784974 0.01976411
11.41 15.35 31.93 42.93 44.94 -0.00349345 -0.03276623 -0.00187559
11.69 15.4 31.87 43.12 45.08 0.02453988 0.00325733 -0.00187911
11.78 15.54 31.73 43.24 45.01 0.00769889 0.00909091 -0.00439285
11.31 15.98 31.85 42.93 45.09 -0.03989813 0.02831403 0.00378191
11.45 16.52 32 43.24 45.27 0.01237843 0.03379224 0.00470958
11.31 17.33 32 43.36 45.45 -0.01222707 0.04903148 0
11.36 17.17 31.98 43.61 45.64 0.00442087 -0.00923254 -0.000625
11.61 17.06 31.79 43.25 45.4 0.02200704 -0.00640652 -0.00594121
11.47 17.25 32 43.6 45.69 -0.01205857 0.01113716 0.00660585
11.7 17.93 32.09 43.54 45.77 0.02005231 0.03942029 0.0028125
11.89 17.83 32.34 44.27 45.92 0.01623932 -0.00557724 0.00779059
11.88 17.61 32.05 44.37 45.96 -0.00084104 -0.01233875 -0.00896722
11.91 17.88 32.54 44.52 45.76 0.00252525 0.0153322 0.01528861
11.92 18.17 32.85 42.38 44.99 0.00083963 0.01621924 0.00952674
11.73 17.85 33.05 42.43 45.11 -0.0159396 -0.01761145 0.00608828
11.93 17.93 33.07 41.9 45.11 0.0170503 0.00448179 0.00060514
11.83 17.8 32.94 41.99 45.17 -0.00838223 -0.00725042 -0.00393106
11.84 17.75 33.01 42.05 45.3 0.00084531 -0.00280899 0.00212508
11.75 17.6 32.73 40.38 45.55 -0.00760135 -0.0084507 -0.00848228
12.03 18.17 32.73 39.28 45.22 0.02382979 0.03238636 0
12.04 18.57 33.4 39.53 45.67 0.00083126 0.02201431 0.02047052
12.01 18.85 33.39 39.67 44.8 -0.00249169 0.01507808 -0.0002994
12.52 19 33.63 39.96 43.85 0.04246461 0.00795756 0.00718778
12.39 18.46 33.12 39.65 43.44 -0.01038339 -0.02842105 -0.01516503
12.2 18.64 32.81 39.26 43.41 -0.01533495 0.00975081 -0.0093599
12.13 18.65 32.8 39.23 43.6 -0.0057377 0.00053648 -0.00030479
11.79 18.76 32.52 38.88 43.41 -0.02802968 0.00589812 -0.00853659
11.87 19.02 32.7 39.23 43.32 0.00678541 0.01385928 0.00553506
11.83 19.34 32.84 39.25 43.6 -0.00336984 0.0168244 0.00428135
11.9 19.38 32.97 39.29 43.42 0.00591716 0.00206825 0.00395859
12.09 19.33 33.35 39.54 43.8 0.01596639 -0.00257998 0.01152563
12.42 19.4 33.5 39.97 43.76 0.02729529 0.00362131 0.00449775
12.39 19.68 33.43 39.87 43.61 -0.00241546 0.01443299 -0.00208955
12.3 20.32 33.75 40.12 43.86 -0.00726392 0.03252033 0.00957224
12.45 19.81 33.33 39.36 43.5 0.01219512 -0.02509843 -0.01244444
12.1 19.53 33.13 39.24 43.52 -0.02811245 -0.01413428 -0.0060006
12.14 19.3 33.38 39.25 43.05 0.00330579 -0.01177675 0.00754603
12.16 19.15 33.4 39.02 43.03 0.00164745 -0.00777202 0.00059916
11.82 19.88 33.1 38.64 43.16 -0.02796053 0.0381201 -0.00898204
11.7 22.49 32.85 38.41 42.81 -0.01015228 0.13128773 -0.00755287
11.7 22.75 32.94 38.45 42.69 0 0.01156069 0.00273973
11.68 23.88 33.27 38.49 42.82 -0.0017094 0.04967033 0.01001821
11.54 23.71 32.82 38.63 42.75 -0.0119863 -0.00711893 -0.0135257
11.36 23.74 32.62 38.7 42.49 -0.01559792 0.00126529 -0.00609385
11.6 23.97 32.76 38.73 42.56 0.02112676 0.00968829 0.00429185
11.42 23.7 32.35 38.16 42.16 -0.01551724 -0.01126408 -0.01251526
11.9 23.77 32.3 37.91 42.25 0.04203152 0.00295359 -0.0015456
12.25 23.99 33.02 38.55 42.6 0.02941176 0.00925536 0.02229102
12.31 25.15 33.33 39.66 42.66 0.00489796 0.04835348 0.00938825
12.5 26.09 33.41 39.72 42.63 0.01543461 0.03737575 0.00240024
12.7 26.2 33.5 39.89 43.08 0.016 0.00421617 0.0026938
13.07 26.23 33.43 39.76 42.93 0.02913386 0.00114504 -0.00208955
12.91 26.75 33.43 39.88 42.79 -0.01224178 0.01982463 0
12.98 27.66 33.71 40.07 43.33 0.00542215 0.03401869 0.00837571
12.98 27.23 34.45 40.57 43.86 0 -0.01554591 0.02195194
13.04 27.36 34.55 40.61 44.01 0.0046225 0.00477415 0.00290276
12.86 27.19 34.48 40.49 43.84 -0.01380368 -0.00621345 -0.00202605
12.67 27.02 34.78 40.46 43.95 -0.01477449 -0.0062523 0.0087007
12.95 27.38 34.68 40.39 44.1 0.02209945 0.01332346 -0.00287522
13.09 27.65 35.15 40.18 44.4 0.01081081 0.00986121 0.01355248
13.01 27.75 35.59 40.01 44.69 -0.00611154 0.00361664 0.01251778
13.32 27.62 35.44 39.81 44.19 0.02382782 -0.00468468 -0.00421467
13.25 27.47 35.44 39.48 43.95 -0.00525526 -0.00543085 0
13.46 27.45 35.69 39.51 44.16 0.01584906 -0.00072807 0.00705418
13.58 27.69 36.16 39.51 44.18 0.0089153 0.00874317 0.01316895
13.51 27.58 35.61 38.97 43.45 -0.00515464 -0.00397255 -0.01521018
13.4 30.67 35.43 39.11 43.38 -0.00814212 0.11203771 -0.00505476
13.49 30.64 35.16 38.95 43.51 0.00671642 -0.00097815 -0.00762066
13.85 32.03 34.99 39.04 43.79 0.02668643 0.04536554 -0.00483504
13.75 32.28 34.79 39.1 43.76 -0.00722022 0.00780518 -0.00571592
12.87 34.22 34.66 39.2 43.97 -0.064 0.06009913 -0.00373671
12.15 33.53 34.72 38.81 44.29 -0.05594406 -0.02016365 0.0017311
12.45 33.9 35.36 39.26 45.4 0.02469136 0.01103489 0.01843318
12.04 32.6 35.29 39.9 45.86 -0.03293173 -0.03834808 -0.00197964
12.06 31.34 35.18 40.19 45.34 0.00166113 -0.03865031 -0.00311703
12.43 32.89 35.02 39.87 45.05 0.03067993 0.04945756 -0.00454804
12.12 31.44 34.67 39.64 44.59 -0.02493966 -0.04408635 -0.00999429
12.24 31.64 35.06 39.87 44.96 0.00990099 0.00636132 0.01124892
12.14 32 35.36 40.29 45.62 -0.00816993 0.011378 0.00855676
12.25 32.58 36.02 40.01 45.82 0.00906096 0.018125 0.01866516
12.42 32.46 36.8 40.34 46.02 0.01387755 -0.00368324 0.02165464
12.49 32.65 36.7 40.77 47.24 0.00563607 0.00585336 -0.00271739
12.61 32.63 36.71 40.94 47.14 0.00960769 -0.00061256 0.00027248
12.65 33.3 36.43 40.6 47.08 0.00317209 0.02053325 -0.00762735
12.57 32.49 36.08 40.42 47.44 -0.00632411 -0.02432432 -0.00960747
12.5 31.36 36.43 40.42 47.82 -0.00556881 -0.03477993 0.00970067
12.6 31.84 36.49 40.47 47.71 0.008 0.01530612 0.00164699
12.59 31.88 36.38 41.05 47.79 -0.00079365 0.00125628 -0.00301452
13.1 32.01 36.32 40.98 47.92 0.04050834 0.00407779 -0.00164926
12.96 31.58 36.12 41.12 47.96 -0.01068702 -0.0134333 -0.00550661
13.12 32.09 36.24 41.31 48.5 0.01234568 0.01614946 0.00332226
12.93 32.22 36.11 41.03 48.47 -0.01448171 0.00405111 -0.0035872
12.93 32.4 36.15 41.12 48.51 0 0.00558659 0.00110773
12.75 32.2 36.05 41.11 48.4 -0.01392111 -0.00617284 -0.00276625
12.33 31.65 36.14 41.01 47.61 -0.03294118 -0.01708075 0.00249653
11.95 31.97 35.7 40.43 47.46 -0.03081914 0.01011058 -0.01217488
11.93 32.25 35.49 40.25 48.44 -0.00167364 0.00875821 -0.00588235
11.77 32.28 35.77 40.58 48.79 -0.01341157 0.00093023 0.00788955
11.59 34.62 35.56 40.63 49.91 -0.01529312 0.07249071 -0.00587084
11.8 34.48 35.47 40.86 50.06 0.01811907 -0.00404391 -0.00253093
11.49 32.28 34.96 40.63 49.95 -0.02627119 -0.0638051 -0.01437835
11.7 32.73 35.24 40.63 49.93 0.01827676 0.01394052 0.00800915
11.72 34.9 34.79 40.22 49.56 0.0017094 0.06630003 -0.01276958
12.3 35.1 35.08 40.44 49.61 0.04948805 0.00573066 0.00833573
12.88 35.33 35.52 40.72 50.77 0.04715447 0.00655271 0.01254276
12.56 34.94 35 40.57 51.12 -0.02484472 -0.01103878 -0.01463964
12.53 35.23 34.93 40.8 51.29 -0.00238854 0.00829994 -0.002
12.17 35.24 34.7 40.39 50.86 -0.02873105 0.00028385 -0.0065846
11.86 35.38 34.82 40.43 50.79 -0.02547247 0.00397276 0.00345821
12.16 36.03 35.26 40.71 50.84 0.02529511 0.01837196 0.01263642
12.47 36.12 35.05 41.15 51.02 0.02549342 0.00249792 -0.00595576
12.6 36.32 35.17 41.22 51.61 0.01042502 0.0055371 0.00342368
12.52 36.99 35.31 40.96 51.83 -0.00634921 0.01844714 0.00398067
12.83 38.45 35.68 40.96 51.92 0.02476038 0.03947013 0.01047862
12.73 38.76 35.83 40.89 52.28 -0.00779423 0.00806242 0.00420404
13.02 39.81 35.8 41.38 52.02 0.02278083 0.02708978 -0.00083729
12.98 38.9 35.62 41.2 52 -0.0030722 -0.02285858 -0.00502793
13.39 39.42 35.8 41.93 51.93 0.03158706 0.01336761 0.00505334
13.22 39.47 35.78 41.94 51.73 -0.01269604 0.00126839 -0.00055866
13.21 40.45 35.98 42.1 51.88 -0.00075643 0.02482898 0.00558971
12.93 39.37 35.64 42.21 51.58 -0.02119606 -0.02669963 -0.00944969
13.48 39.18 35.6 41.95 51.58 0.04253674 -0.00482601 -0.00112233
13.56 40.6 35.78 42.21 51.58 0.00593472 0.03624298 0.00505618
13.6 42.31 35.87 42.31 51.55 0.00294985 0.04211823 0.00251537
13.13 44.21 35.94 42.1 51.58 -0.03455882 0.04490664 0.00195149
13.35 45.06 35.77 42.74 51.63 0.01675552 0.01922642 -0.00473011
13.38 43.9 35.58 42.45 51.11 0.00224719 -0.02574345 -0.00531171
13.26 43.4 35.44 42.41 50.69 -0.00896861 -0.01138952 -0.00393479
13.04 42.65 34.91 42.24 49.72 -0.01659125 -0.01728111 -0.01495485
13.14 44.12 34.83 42.03 50.32 0.00766871 0.03446659 -0.00229161
12.98 44.47 35.33 42.11 50.7 -0.01217656 0.00793291 0.01435544
13.54 44.49 35.4 42.47 50.99 0.0431433 0.00044974 0.00198132
13.44 44.86 34.98 42.25 51.31 -0.00738552 0.00831648 -0.01186441
13.56 44.5 35 42.71 51.76 0.00892857 -0.00802497 0.00057176
13.32 44.12 35.38 42.49 51.27 -0.01769912 -0.00853933 0.01085714
13.54 41.79 35.33 42.63 51.28 0.01651652 -0.05281052 -0.00141323
13.58 42.81 35.9 43.08 51.24 0.00295421 0.02440775 0.0161336
13.55 42.75 35.91 43.16 50.8 -0.00220913 -0.00140154 0.00027855
13.17 40.53 35.84 42.86 50.65 -0.02804428 -0.05192982 -0.00194932
13.19 39.35 35.52 42.66 50.1 0.0015186 -0.02911424 -0.00892857
12.97 39.83 35.91 42.52 50.72 -0.0166793 0.01219822 0.01097973
13.16 40.27 35.6 42.21 50.27 0.01464919 0.01104695 -0.00863269
13.28 40.32 36 42.07 50.83 0.00911854 0.00124162 0.01123596
13.2 40.96 35.78 41.97 51.35 -0.0060241 0.01587302 -0.00611111
13.58 41.18 35.39 41.67 50.9 0.02878788 0.00537109 -0.01089994
13.53 42.25 35.15 41.73 49.97 -0.00368189 0.02598349 -0.00678158
13.27 42.96 35.66 41.2 50.49 -0.01921656 0.01680473 0.01450925
13.1 43.7 35.79 41.33 50.48 -0.01281085 0.01722533 0.00364554
13.33 42.83 35.28 41.14 48.42 0.01755725 -0.01990847 -0.01424979
12.87 42.55 35.28 40.92 49.13 -0.03450863 -0.00653747 0
13.33 42.5 35.51 40.94 48.84 0.03574204 -0.00117509 0.00651927
13.19 42.53 35.75 40.86 49 -0.01050263 0.00070588 0.00675866
12.77 41.75 35.31 41.13 48.32 -0.0318423 -0.01834 -0.01230769
12.88 42.8 35.98 41.68 48.46 0.00861394 0.0251497 0.01897479
12.82 41.67 35.84 41.4 48.15 -0.00465839 -0.02640187 -0.00389105
12.7 40.89 35.25 41.12 47.66 -0.00936037 -0.0187185 -0.01646205
12.92 41.09 35.02 41.21 47.8 0.01732283 0.00489117 -0.00652482
12.9 41.89 35.28 41.59 48.33 -0.00154799 0.01946946 0.00742433
13.01 42.33 35.28 41.44 48.51 0.00852713 0.0105037 0
13.05 43.56 35.56 41.85 48.44 0.00307456 0.02905741 0.00793651
12.96 43.74 35.52 41.83 48.23 -0.00689655 0.00413223 -0.00112486
12.6 41.92 35.6 41.6 48.38 -0.02777778 -0.04160951 0.00225225
12.81 42.66 35.87 42.06 48.56 0.01666667 0.01765267 0.00758427
12.64 41.04 35.42 41.83 48.08 -0.01327088 -0.03797468 -0.0125453
12.5 37.26 35.28 41.8 47.88 -0.01107595 -0.09210526 -0.00395257
12.1 35.35 35.53 41.03 47.37 -0.032 -0.05126141 0.00708617
12.7 35.62 35.78 40.71 47.57 0.04958678 0.00763791 0.00703631
12.95 37.09 35.78 42.13 47.52 0.01968504 0.04126895 0
12.55 35.51 35.3 41.61 47.18 -0.03088803 -0.04259908 -0.01341532
14.23 37.18 35.9 41.71 47.54 0.13386454 0.04702901 0.01699717
14 35.5 35.88 41.86 47.58 -0.01616304 -0.04518558 -0.0005571
14.2 36.98 36.16 42.41 48.04 0.01428571 0.04169014 0.00780379
13.74 36.19 35.96 42.69 47.47 -0.03239437 -0.0213629 -0.00553097
13.8 35.95 36.18 42.55 47.85 0.00436681 -0.00663167 0.00611791
13.42 35.54 35.45 42.42 48.06 -0.02753623 -0.01140473 -0.02017689
13.35 36.06 35.98 43.16 48.4 -0.0052161 0.0146314 0.01495063
13.8 36.43 36.03 43.29 48.28 0.03370787 0.01026068 0.00138966
13.93 36.21 35.88 43.48 48.94 0.00942029 -0.00603898 -0.0041632
14.1 37.15 35.98 43.65 48.67 0.01220388 0.02595968 0.00278707
14 36.68 35.63 43.87 48.64 -0.0070922 -0.01265141 -0.00972763
14.14 37.24 35.63 43.91 48.45 0.01 0.01526718 0
14.06 36.97 36.01 44.29 48.56 -0.00565771 -0.00725027 0.01066517
14.01 36.42 35.61 43.95 48.24 -0.00355619 -0.01487693 -0.01110803
13.93 35.61 35.97 43.99 48.59 -0.00571021 -0.02224053 0.01010952
13.8 34.13 35.65 43.89 48.21 -0.00933238 -0.04156136 -0.0088963
13.72 34.77 35.48 43.83 47.95 -0.0057971 0.01875183 -0.00476858
13.94 35.55 36.02 43.98 48.4 0.01603499 0.02243313 0.01521984
13.87 35.36 36.24 44.12 48.43 -0.00502152 -0.00534459 0.00610772
14.25 35.84 36.67 44.63 48.17 0.02739726 0.01357466 0.01186534
14.53 37.55 36.69 44.96 48.45 0.01964912 0.04771205 0.0005454
14.33 37.55 36.77 44.76 48.44 -0.01376462 0 0.00218043
14.4 39.76 36.95 44.68 48.53 0.00488486 0.05885486 0.0048953
14.44 39.7 36.84 44.73 48.41 0.00277778 -0.00150905 -0.002977
14.38 39.78 36.63 44.61 48.33 -0.00415512 0.00201511 -0.00570033
14.6 40.74 36.71 44.6 48.75 0.01529903 0.02413273 0.002184
14.68 40.56 36.65 44.64 48.67 0.00547945 -0.00441826 -0.00163443
14.7 39.76 36.26 44.35 48.5 0.0013624 -0.01972387 -0.0106412
14.86 40.3 36.7 44.31 49.55 0.01088435 0.01358149 0.01213458
14.89 40.04 36.67 44.49 49.64 0.00201884 -0.00645161 -0.00081744
14.55 38.24 36.47 43.95 49.56 -0.02283412 -0.04495504 -0.00545405
14.48 37.92 36.38 43.69 49.82 -0.004811 -0.0083682 -0.00246778
15.16 36.54 36.61 43.83 50.02 0.04696133 -0.03639241 0.00632216
15.36 36.92 36.57 43.62 49.82 0.01319261 0.01039956 -0.0010926
15.33 37.65 36.56 43.37 50.08 -0.00195312 0.01977248 -0.00027345
15.25 35.81 36.4 43.67 50.24 -0.00521853 -0.04887118 -0.00437637
15.62 35.9 36.32 43.59 49.99 0.0242623 0.00251326 -0.0021978
16 36 36.19 43.73 49.83 0.02432778 0.00278552 -0.0035793
16.49 37.13 36.1 43.64 49.97 0.030625 0.03138889 -0.00248687
16.88 37.98 35.89 43.78 49.93 0.0236507 0.02289254 -0.00581717
16.5 38.31 36.28 44.05 50.21 -0.02251185 0.00868878 0.01086654
16.38 37.61 36.06 43.91 49.97 -0.00727273 -0.01827199 -0.00606395
16.42 37.86 35.93 43.68 50 0.002442 0.00664717 -0.0036051
16.53 38.55 35.5 43.43 50.03 0.00669915 0.01822504 -0.01196772
16.72 38.89 34.66 43.07 49.97 0.01149425 0.00881971 -0.02366197
16.25 37.76 34.78 42.2 49.66 -0.02811005 -0.02905631 0.0034622
16.42 37.1 34.61 42.33 49.38 0.01046154 -0.01747881 -0.00488787
16.96 37.31 35.15 42.87 49.58 0.03288672 0.00566038 0.01560243
17.35 36.37 35 42.7 46.25 0.02299528 -0.02519432 -0.00426743
17.03 36.81 34.65 41.75 45.84 -0.0184438 0.01209788 -0.01
16.8 36.5 34.74 42.21 45.76 -0.01350558 -0.00842162 0.0025974
17 37.98 34.72 42.4 46.15 0.01190476 0.04054795 -0.00057571
16.92 37.39 34.32 41.95 45.11 -0.00470588 -0.01553449 -0.01152074
16.71 37.63 34.18 41.76 44.94 -0.01241135 0.00641883 -0.00407925
16.92 38.25 34.99 42.73 45.26 0.01256732 0.01647622 0.02369807
16.94 38.1 35.11 42.77 45.71 0.00118203 -0.00392157 0.00342955
16.72 38.24 35.1 42.82 46.22 -0.01298701 0.00367454 -0.00028482
16.74 38.35 35.18 42.93 46.01 0.00119617 0.00287657 0.0022792
16.53 40.75 35.63 43.18 45.94 -0.0125448 0.06258149 0.01279136
16.4 41.55 35.53 43.08 45.88 -0.00786449 0.0196319 -0.00280662
16.24 41.49 35.2 42.93 45.57 -0.0097561 -0.00144404 -0.00928793
16.7 43.19 35.33 43.33 45.57 0.02832512 0.04097373 0.00369318
16.95 43.63 35.3 43.33 45.35 0.01497006 0.01018754 -0.00084914
18.18 43.29 35 43.95 45.58 0.07256637 -0.0077928 -0.00849858
18.9 44 35.07 44.03 45.71 0.03960396 0.01640102 0.002
18.51 43.81 34.77 43.65 45.94 -0.02063492 -0.00431818 -0.00855432
18.59 43.63 34.7 43.69 45.9 0.00432199 -0.00410865 -0.00201323
18.86 43.99 34.8 44.01 45.97 0.01452394 0.0082512 0.00288184
18.9 43.8 34.88 44.39 46.58 0.00212089 -0.00431916 0.00229885
Expected Returns
0.74705927 1.66287725 0.0755839 0.05644063 0.07071175
Standard Deviation
0.02139709 0.02614648 0.00880867 0.00911398 0.00922066
Variance-Covariance Matrix
0.00045601 0.00012682 5.1791E-05 4.8245E-05 1.282E-05
0.00012682 0.00068092 6.1531E-05 4.0795E-05 4.8889E-05
5.1791E-05 6.1531E-05 7.7284E-05 3.2121E-05 3.0456E-05
4.8245E-05 4.0795E-05 3.2121E-05 8.2734E-05 2.472E-05
1.282E-05 4.8889E-05 3.0456E-05 2.472E-05 8.4683E-05
0.01857143 -0.00137994
0.00794764 0.01013358
-0.00231911 -0.00980392
0.00209205 -0.00023026
-0.0078868 0.00069093
-0.00818331 0.00299194
-0.00636492 -0.00022946
0.00569395 0.00390177
0.02264685 0.01097394
-0.01361015 -0.00723654
0.01192703 0.01025057
0.00346661 -0.00338219
-0.00437586 0.00520362
0.0055517 0.01035336
-0.01242236 0.00111383
0.00442581 0.00311526
0.00278293 -0.0015528
-0.00716929 0.00177738
0.00722106 0.00399202
0.00277521 0.00397614
0.00576568 0.00418042
-0.00825499 -0.00525855
0.00809249 0.00638767
-0.00137615 0.00175093
0.01676619 0.00327726
0.00225887 0.00087108
0.00338066 -0.00435161
-0.04806828 -0.01682692
0.0011798 0.00266726
-0.01249116 0
0.00214797 0.00133008
0.00142891 0.00287802
-0.03971463 0.00551876
-0.02724121 -0.00724479
0.00636456 0.00995135
0.00354161 -0.0190497
0.00731031 -0.02120536
-0.00775776 -0.00935006
-0.00983607 -0.00069061
-0.00076414 0.00437687
-0.00892174 -0.0043578
0.00900206 -0.00207326
0.00050981 0.00646353
0.00101911 -0.00412844
0.00636294 0.00875173
0.01087506 -0.00091324
-0.00250188 -0.00342779
0.00627038 0.00573263
-0.01894317 -0.00820793
-0.00304878 0.00045977
0.00025484 -0.01079963
-0.00585987 -0.00046458
-0.0097386 0.00302115
-0.00595238 -0.00810936
0.0010414 -0.00280308
0.00104031 0.00304521
0.00363731 -0.00163475
0.00181206 -0.00608187
0.00077519 0.00164745
-0.01471727 -0.0093985
-0.00655136 0.00213472
0.01688209 0.00828402
0.02879377 0.00140845
0.00151286 -0.00070323
0.00427996 0.01055595
-0.00325896 -0.00348189
0.00301811 -0.00326112
0.00476429 0.01261977
0.01247816 0.01223171
0.00098595 0.00341997
-0.00295494 -0.00386276
-0.00074092 0.00250912
-0.0017301 0.00341297
-0.00519931 0.00680272
-0.00423096 0.00653153
-0.00499875 -0.01118819
-0.00828937 -0.00543109
0.00075988 0.00477816
0 0.0004529
-0.01366743 -0.01652331
0.00359251 -0.00161105
-0.00409103 0.00299677
0.00231065 0.0064353
0.00153689 -0.00068509
0.00255754 0.0047989
-0.00994898 0.00727769
0.01159495 0.02506209
0.01630158 0.01013216
0.00726817 -0.01133886
-0.00796218 -0.00639612
-0.00576875 -0.01021088
0.00580222 0.00829782
0.01053424 0.01467972
-0.00694962 0.00438404
0.00824794 0.00436491
0.0106594 0.02651021
0.00416973 -0.00211685
-0.00830484 -0.0012728
-0.0044335 0.00764656
0 0.00801012
0.00123701 -0.00230029
0.0143316 0.0016768
-0.00170524 0.00272023
0.0034163 0.00083472
0.00462062 0.01125938
-0.00677802 -0.00061856
0.00219352 0.00082525
-0.00024319 -0.00226757
-0.0024325 -0.01632231
-0.01414289 -0.0031506
-0.00445214 0.02064897
0.00819876 0.00722543
0.00123213 0.02295552
0.00566084 0.00300541
-0.00562898 -0.00219736
0 -0.0004004
-0.01009107 -0.00741037
0.00546992 0.00100888
0.00692384 0.02338238
-0.00368369 0.00689383
0.00566921 0.00332551
-0.01004902 -0.0083837
0.00099034 -0.00137633
0.00692555 0.00098445
0.01080816 0.00354052
0.00170109 0.01156409
-0.00630762 0.00426274
0 0.00173645
-0.00170898 0.00693374
0.01198337 -0.00497322
-0.00434993 -0.00038447
0.01771845 -0.00134615
0.00023849 -0.00385134
0.00381497 0.00289967
0.00261283 -0.00578258
-0.00615968 0
0.00619785 0
0.00236911 -0.00058162
-0.00496337 0.00058196
0.0152019 0.00096937
-0.00678521 -0.01007166
-0.00094229 -0.00821757
-0.00400849 -0.01913592
-0.00497159 0.01206758
0.0019034 0.00755167
0.00854904 0.00571992
-0.00518013 0.00627574
0.01088757 0.00877022
-0.00515102 -0.00946677
0.00329489 0.00019505
0.01055595 -0.00078003
0.00185701 -0.00858704
-0.00695088 -0.00295276
-0.00466636 -0.01085884
-0.00328176 0.01237525
-0.00729069 -0.00887224
-0.00331675 0.01113984
-0.00237699 0.01023018
-0.00714796 -0.00876339
0.00143988 -0.01827112
-0.01270069 0.01040624
0.00315534 -0.00019806
-0.00459714 -0.04080824
-0.00534759 0.01466336
0.00048876 -0.00590271
-0.00195408 0.003276
0.00660793 -0.01387755
0.01337223 0.00289735
-0.00671785 -0.00639703
-0.00676329 -0.01017653
0.00218872 0.00293747
0.00922106 0.01108787
-0.00360664 0.00372439
0.00989382 -0.001443
-0.0004779 -0.00433526
-0.00549845 0.0031101
0.01105769 0.00372055
-0.00546838 -0.00988468
-0.00071719 -0.00415973
-0.01842105 -0.01065163
-0.00779917 0.00422208
0.03488086 -0.00105108
-0.01234275 -0.00715488
0.00240327 0.00763035
0.00359626 0.0008414
0.01313903 0.00966793
0.00660222 -0.01186511
-0.00327946 0.00800506
-0.00305523 0.00438871
0.0174446 0.00707449
0.00301205 -0.00247934
0.004389 0.01367026
0.00390984 -0.00551696
0.00504009 -0.0006164
0.00091178 -0.00390625
0.00865407 0.00227038
-0.00767668 -0.00658979
0.00091013 0.00725539
-0.00227324 -0.00782054
-0.00136705 -0.00539307
0.00342231 0.00938478
0.00318327 0.00061983
0.01155938 -0.00536857
0.00739413 0.00581275
-0.0044484 -0.0002064
-0.00178731 0.00185797
0.00111907 -0.0024727
-0.00268276 -0.00165255
-0.00022416 0.00869025
0.00089686 -0.00164103
-0.00649642 -0.00349291
-0.00090192 0.02164948
0.00406229 0.00181635
-0.01213756 -0.0016116
-0.00591581 0.00524617
0.00320439 0.00401445
-0.00479124 -0.0039984
-0.00573132 0.00521879
0.00691722 0.00319489
-0.00183192 -0.00497611
0.00321175 -0.00320064
-0.00205808 0.00280955
0.00320807 -0.00080048
0.0061672 0.00560785
-0.00317821 -0.00477992
-0.00523799 0.00060036
-0.00572344 0.0006
-0.0082892 -0.00119928
-0.02019967 -0.00620372
0.00308057 -0.00563834
0.01275691 0.00405022
-0.00396548 -0.06716418
-0.02224824 -0.00886486
0.01101796 -0.0017452
0.0045013 0.00852273
-0.01061321 -0.02253521
-0.0045292 -0.00376857
0.02322797 0.00712061
0.00093611 0.00994255
0.00116904 0.0111573
0.00256889 -0.00454349
0.00582343 -0.00152141
-0.00231589 -0.00130605
-0.00348189 -0.00675676
0.00931749 0
0 -0.00482774
0.01430879 0.00507166
0.00182025 0.00285213
-0.00863048 0.00503172
0.00091638 -0.0008707
0.00732433 0.00152505
0.0086344 0.01326952
Using Solver to Generate the Efficient Frontier
CTRL + SHIFT + C to run macro
Asset Data
expret expsd Covariance Matrix
0.7470592733 0.021397086 0.000456 0.000127 5.179E-05 4.825E-05 1.282E-05
1.6628772474 0.026146482 0.000127 0.000681 6.153E-05 4.079E-05 4.889E-05
0.0755838953 0.008808668 5.179E-05 6.153E-05 7.728E-05 3.212E-05 3.046E-05
0.056440626 0.009113981 4.825E-05 4.079E-05 3.212E-05 8.273E-05 2.472E-05
0.070711749 0.009220659 1.282E-05 4.889E-05 3.046E-05 2.472E-05 8.468E-05
Risk-Free Rate:
0.05
R e tu r n (P o r tf o lio E x p e c te d R e t u r n )
Variance 0.00068092 portvar
Sharpe ratio 61.80920955
portmin 0 0 0 0 0
portwts 0 1 0 0 0 change
R e tu r n (P o r tf o lio E x p e c te d R e t u r n )
portmax 1 1 1 1 1
180.00%
160.00%
140.00%
120.00%
100.00%
80.00%
60.00%
40.00%
20.00%
0.00%
0.5% 1.0% 1.5% 2.0% 2.5% 3.0%