Professional Documents
Culture Documents
Beta
vs SPY
Annualized
Return
1.00
0.92
1.01
2.25
???
???
14.4%
0.1%
2.6%
-5.1%
Dates
SPY
23-Aug-02
75.83
3-Sep-02
67.88
1-Oct-02
73.46
1-Nov-02
77.99
2-Dec-02
73.58
2-Jan-03
71.77
3-Feb-03
70.81
3-Mar-03
70.96
-20%
-15% 76.96
-10%
1-Apr-03
$4.50
Growth of $1.00 : using Randomized Returns
$4.00
Stock Prices:
IBM
6.5%
10.2%
-8.7%
-8.7%
1.00
0.77
1.01
2.14
3631
SPY
IBM
$3.50 MSFT
C
$3.00 10% SPY + 30% IBM + 30% MSFT + 30% C
$2.50
$2.00
1-May-03
81.18
2-Jun-03
82.05
1-Jul-03
83.52
1-Aug-03
85.25
2-Sep-03
84.32
1-Oct-03
88.83
3-Nov-03
MSFT
89.80
1-Dec-03
94.32
2-Jan-04
96.18
2-Feb-04
97.49
1-Mar-04
96.20
1-Apr-04
94.38
3-May-04
95.99
1-Jun-04
97.77
1-Jul-04
94.62
2-Aug-04
-20%
-15% 94.85
-10%
1-Sep-04
95.80
$1.50
1-Oct-04
97.04
1-Nov-04
101.36
1-Dec-04
104.41
3-Jan-05
102.07
$0.50
1-Feb-05
C
1-Mar-05
104.20
$0.00
1-Apr-05
100.38
2-May-05
103.61
1-Jun-05
103.77
$1.00
10
20
30
40
50
60
70
80
90
100
C
30%
110
120
1-Jul-05
107.74
1-Aug-05
106.73
1-Sep-05
107.59
3-Oct-05
-20%
Notes:
On the "assets" sheet, type in Yahoo symbols
then click the DOWNLOAD button.
On this sheet, press F9 to get a rearrangement of monthly returns
and the resultant Ratios, above.
102.30
-15%
105.04
-10%
1-Nov-05
109.66
1-Dec-05
109.45
3-Jan-06
112.08
1-Feb-06
112.72
1-Mar-06
114.58
3-Apr-06
116.03
1-May-06
112.53
1-Jun-06
112.83
3-Jul-06
113.33
1-Aug-06
115.81
1-Sep-06
118.93
2-Oct-06
122.68
1-Nov-06
125.12
1-Dec-06
126.79
3-Jan-07
128.70
1-Feb-07
126.18
1-Mar-07
127.64
2-Apr-07
133.29
1-May-07
137.81
1-Jun-07
135.80
2-Jul-07
131.55
1-Aug-07
133.23
4-Sep-07
138.39
1-Oct-07
140.27
1-Nov-07
134.84
3-Dec-07
133.32
2-Jan-08
125.26
1-Feb-08
122.02
3-Mar-08
120.93
1-Apr-08
126.69
1-May-08
128.61
2-Jun-08
117.86
1-Jul-08
116.80
1-Aug-08
118.61
2-Sep-08
107.44
1-Oct-08
89.69
3-Nov-08
83.45
1-Dec-08
84.26
2-Jan-09
77.34
2-Feb-09
69.03
2-Mar-09
74.79
1-Apr-09
82.21
1-May-09
87.02
1-Jun-09
86.96
1-Jul-09
93.45
3-Aug-09
96.90
1-Sep-09
100.34
1-Oct-09
98.41
2-Nov-09
104.47
1-Dec-09
106.47
4-Jan-10
102.60
1-Feb-10
105.80
1-Mar-10
111.78
1-Apr-10
113.51
3-May-10
104.49
1-Jun-10
99.08
1-Jul-10
105.85
2-Aug-10
101.09
1-Sep-10
110.14
1-Oct-10
114.35
1-Nov-10
114.35
1-Dec-10
122.00
3-Jan-11
124.84
1-Feb-11
129.18
1-Mar-11
129.19
1-Apr-11
132.93
2-May-11
131.44
1-Jun-11
129.22
1-Jul-11
126.64
1-Aug-11
119.68
1-Sep-11
111.37
3-Oct-11
123.52
1-Nov-11
123.02
1-Dec-11
124.31
3-Jan-12
130.07
1-Feb-12
135.72
1-Mar-12
140.08
2-Apr-12
139.15
1-May-12
130.79
1-Jun-12
136.10
2-Jul-12
137.71
1-Aug-12
141.76
Stock Prices:
Stock Returns
IBM
MSFT
65.60
18.77
255.86
50.75
30%
16.73
68.70
20.45
40%
Randomized Returns
SPY
IBM
231.64
-10.5%
-22.6%
290.08
8.2%
35.4%
IBM
MSFT
22.06
305.23
6.2%
10.3%
67.57
19.77
276.26
-5.7%
-10.8%
68.18
18.15
271.20
-2.5%
-15%
0.9% -5%
-10%
68.09
18.18
263.22
-1.3%
-0.1%
10%
68.51
0%
-5%74.170%
SPY
IBM
10%-10.9%
-9.5%
-1.3%
-4.8%
22.2%
25.2%
2.0%
-0.1%
5.2%
2.1%
-0.7%
-9.5%
5.0%
2.4%
5% 7.9%
75.78
20%
-20%
15%
-10.4%
0%
-8.2%
0%
0.2%
-5%
18.57
271.98
0.2%
0.6%
2.1%
5%
19.62 10%
15%
309.88
8.5%
8.3%
-10% 5.7%
77.05
-10%
18.88
325.51
5.5%
3.9%
-3.8%
72.20
19.67
339.64
1.1%
-6.3%
-15% 4.2%
71.11
-20%
20.26
358.28
1.8%
-1.5%
71.92
20.35
346.69
2.1%
1.1%
77.46
-1.1%
7.7%
78.47
21.33
363.96
y = 0.92x + 0.01
20.17
381.88
5.3%
30%
79.54
19.84
378.90
81.42
21.12
391.07
-30%
25%
5%
-1.8%
10%
-2.6%
6.7%
-2.9%
-1.3%
-4.8%
0.8%
15%
3.3%
0.4%
13.9%
2.1%
1.1%
5.0%
2.4%
-1.1%
y4.3%
= 0.77x - 0.01 -2.5%
5.5%
3.9%
0.9%
3.0%
0.4%
-3.2%
1.2%
1.4%
4.8%
5.0%
1.2%
1.4%
1.3%
-5.4%
4.9%
-0.9%
1.1%
1.1%
MSFT
1.4%
20%-1.6%
-0.8%
3.0%
4.6%
5.0%
2.4%
6.5%
3.2%
1.2%
1.4%
2.8%
5.3%
1.3%
1.6%
1.2%
0.2%
-6.1%
2.9%
0.2%
0.6%
4.8%
-6.2%
2.0%
-0.1%
-20%
-25%
1.0%
87.18
21.33
401.91
2.0%
7.1%
15%1.0%
20%
84.91
20.47
408.24
1.4%
-2.6%
-4.0%
80.81
15%
19.23
419.94
-1.3%
-4.8%
77.58
20.16
393.87
-1.9%
-4.0%
78.11
10%
20.24
380.27
1.7%
0.7%
0.4%
-3.5%
3.6%
1.3%
77.72
5%
22.03
380.85
1.9%
-0.5%
0.2%
5.0%
2.4%
76.77
21.98
364.41
-10%
-1.2% -5%
0%8.8%
0%
-0.2%
5.3%
1.3%
384.99
15%
0.2%
-2.5%
-5%-3.9%
5.6%
3.9%
1.0%
-5%
75.76
21.12 10%
5%
21.40
364.66
1.0%
1.2%
1.3%
-5.3%
1.3%
4.7%
79.30
21.64
370.10
1.3%
4.7%
1.1%
-1.2%
83.43
23.12
373.27
4.5%
5.2%
6.8%
1.5%
-3.2%
y = 1.01x - 0.01
0.9%
-2.0%
-15%
87.27
23.04
401.88
y = 1.01x +
0.00
22.66
409.13
3.0%
4.6%
-0.3%
7.7%
6.8%
4.0%
82.70
-20%
-2.2%
-5.2%
-1.6%
-20%
1.8%
1.9%
3.6%
82.12
21.77
401.60
2.1%
-0.7%
-3.9%
-1.8%
-1.9%
-16.4%
80%
81.05
20.91
378.20
-1.8%
-1.3%
80%-4.0%
-5.8%
-1.3%
-4.8%
67.75
21.89
398.93
-1.9%
-16.4%
4.7%
5.5%
1.3%
5.8%
67.19
22.39
400.21
3.2%
-0.8%
2.3%
0.3%
3.6%
1.3%
65.99
21.56
392.73
0.2%
-1.8%
-3.7%
-1.9%
-0.7%
-0.8%
74.22
22.23
373.24
3.8%
12.5%
3.1%
-5.0%
1.0%
-2.2%
71.87
20%
23.83
375.55
-0.9%
-3.2%
20%7.2%
0.6%
1.1%
-6.3%
71.51
22.40
390.57
0.8%
-0.5%
-6.0%
4.0%
6.2%
5.2%
0%
72.99
22.37
392.80
-2.4%
2.1%
0%-0.1%
0%
0.6%
-3.0%
-2.6%
7.1%
0.6%
-1.1%
-5.5%
0.0%
-8.2%
8.9%
7.6%
-4.0%
-5.7%
-10.8%
0.6%
-0.1%
y = 2.14x - 0.02
1.9%
0.3%
-1.7%
0%
-5%74.830%
-10%
60%
40%
-5%
0%
79.44
-20%
5%
24.16
10%
15%
420.63
-20%
-20%
-15%
-3.2%
-15%
4.4%
-10%
8.8%
10%
5%
-10%
-15%
60%
40%
-5%
8.0%
-20%
73.46
22.83
420.46
-0.2%
-7.5%
72.65
24.57
403.56
2.4%
-1.1%
71.88
23.54
406.04
0.6%
-1.1%
-4.2%
73.88
-60%
23.83
413.57
1.7%
2.8%
-60%1.2%
73.77
21.15
441.92
1.3%
-0.1%
-80%
71.84
-3.0%
-2.6%
69.07
19.92
y = 2.25x436.17
- 0.02
20.49
426.88
0.3%
69.60
21.16
427.41
0.4%
73.09
22.68
441.05
2.2%
-40%
5%
-40%
-11.2%
5%
10%
-4.3%
10%
15%
15%
-6.0%
-3.9%
6.9%
1.1%
1.4%
-80%-5.8%
-1.3%
-1.1%
-0.5%
-3.9%
2.9%
-2.1%
5.0%
2.4%
0.8%
3.3%
0.1%
-5.2%
-1.4%
5.0%
7.2%
3.2%
1.0%
-2.2%
73.97
24.14
443.91
2.7%
1.2%
6.4%
0.6%
6.7%
3.7%
83.35
25.34
448.29
3.2%
12.7%
5.0%
1.0%
-1.9%
-16.4%
83.24
26.00
447.57
2.0%
-0.1%
2.6%
-0.2%
-0.2%
-7.5%
87.98
26.44
502.72
1.3%
5.7%
1.7%
12.3%
5.9%
3.5%
89.79
27.33
497.57
1.5%
2.1%
3.4%
-1.0%
3.2%
6.1%
84.42
25.03
459.11
-2.0%
-6.0%
-8.4%
-7.7%
0.0%
-1.1%
85.62
24.77
467.95
1.2%
1.4%
-1.0%
1.9%
6.2%
5.2%
92.84
26.61
488.73
4.4%
8.4%
7.4%
4.4%
1.3%
5.7%
97.21
27.36
501.65
3.4%
4.7%
2.8%
2.6%
3.4%
4.7%
95.98
26.27
472.19
-1.5%
-1.3%
-4.0%
-5.9%
1.5%
0.6%
100.90
25.85
428.74
-3.1%
5.1%
-1.6%
-9.2%
-7.9%
-2.4%
106.78
25.70
436.62
1.3%
5.8%
-0.6%
1.8%
1.3%
-0.1%
107.80
26.36
434.67
3.9%
1.0%
2.6%
-0.4%
1.3%
5.7%
106.26
32.93
390.24
1.4%
-1.4%
24.9%
-10.2%
-0.9%
1.1%
96.59
30.16
314.19
-3.9%
-9.1%
-8.4%
-19.5%
-3.9%
-9.1%
99.27
31.96
277.77
-1.1%
2.8%
6.0%
-11.6%
-0.1%
-1.7%
98.36
29.26
268.88
-6.0%
-0.9%
-8.4%
-3.2%
-0.9%
-3.2%
104.96
24.51
226.31
-2.6%
6.7%
-16.2%
-15.8%
0.2%
-2.5%
106.14
25.57
204.45
-0.9%
1.1%
4.3%
-9.7%
3.7%
0.6%
111.27
25.70
241.20
4.8%
4.8%
0.5%
18.0%
-10.7%
1.0%
119.80
25.61
211.61
1.5%
7.7%
-0.4%
-12.3%
1.2%
0.2%
109.72
24.88
162.02
-8.4%
-8.4%
-2.9%
-23.4%
4.4%
8.4%
118.46
23.26
183.81
-0.9%
8.0%
-6.5%
13.4%
1.2%
1.4%
113.12
24.78
186.76
1.5%
-4.5%
6.5%
1.6%
1.5%
-4.5%
108.68
24.24
201.71
-9.4%
-3.9%
-2.2%
8.0%
3.5%
0.3%
86.39
20.28
135.93
-16.5%
-20.5%
-16.3%
-32.6%
2.1%
1.1%
76.25
18.48
82.55
-7.0%
-11.7%
-8.9%
-39.3%
0.4%
0.8%
78.64
17.77
66.82
1.0%
3.1%
-3.8%
-19.1%
1.3%
-0.1%
85.64
15.63
35.43
-8.2%
8.9%
-12.0%
-47.0%
6.8%
4.0%
86.46
14.87
14.97
-10.7%
1.0%
-4.9%
-57.7%
5.5%
3.9%
91.03
16.91
25.25
8.3%
5.3%
13.7%
68.7%
-5.7%
-10.8%
96.97
18.65
30.44
9.9%
6.5%
10.3%
20.6%
8.5%
8.3%
100.37
19.35
37.13
5.9%
3.5%
3.8%
22.0%
-0.2%
-7.5%
98.62
22.02
29.65
-0.1%
-1.7%
13.8%
-20.1%
4.5%
5.2%
111.38
21.79
31.64
7.5%
12.9%
-1.0%
6.7%
-1.9%
-16.4%
112.01
22.96
49.91
3.7%
0.6%
5.4%
57.7%
2.9%
4.6%
113.49
23.96
48.31
3.6%
1.3%
4.4%
-3.2%
-3.0%
-2.6%
114.44
25.83
40.82
-1.9%
0.8%
7.8%
-15.5%
5.0%
2.4%
120.42
27.52
41.02
6.2%
5.2%
6.5%
0.5%
2.1%
1.1%
124.76
28.52
33.04
1.9%
3.6%
3.6%
-19.5%
-3.0%
-2.6%
116.65
26.37
33.14
-3.6%
-6.5%
-7.5%
0.3%
3.8%
7.0%
121.74
26.95
33.94
3.1%
4.4%
2.2%
2.4%
-5.5%
-5.1%
122.78
27.53
40.43
5.7%
0.9%
2.2%
19.1%
0.8%
-0.5%
123.50
28.71
43.62
1.5%
0.6%
4.3%
7.9%
3.7%
0.6%
120.53
24.36
39.53
-7.9%
-2.4%
-15.2%
-9.4%
2.1%
1.1%
118.82
21.73
37.53
-5.2%
-1.4%
-10.8%
-5.1%
2.7%
1.2%
123.55
24.37
40.92
6.8%
4.0%
12.1%
9.0%
6.7%
3.7%
119.07
22.28
37.03
-4.5%
-3.6%
-8.6%
-9.5%
-2.5%
0.9%
129.72
23.25
39.03
9.0%
8.9%
4.4%
5.4%
6.2%
5.2%
138.86
25.32
41.62
3.8%
7.0%
8.9%
6.6%
-4.5%
-3.6%
137.40
24.13
41.92
0.0%
-1.1%
-4.7%
0.7%
-1.8%
-1.3%
142.55
26.66
47.21
6.7%
3.7%
10.5%
12.6%
-2.0%
6.0%
157.35
26.49
48.11
2.3%
10.4%
-0.6%
1.9%
4.3%
2.5%
157.86
25.54
46.71
3.5%
0.3%
-3.6%
-2.9%
1.9%
3.6%
159.02
24.39
44.12
0.0%
0.7%
-4.5%
-5.5%
1.1%
1.4%
166.34
24.90
45.82
2.9%
4.6%
2.1%
3.9%
1.4%
-2.6%
165.47
24.19
41.08
-1.1%
-0.5%
-2.9%
-10.3%
4.3%
2.5%
168.04
25.14
41.57
-1.7%
1.6%
3.9%
1.2%
6.8%
4.0%
178.13
26.50
38.29
-2.0%
6.0%
5.4%
-7.9%
3.7%
0.6%
169.12
25.89
31.01
-5.5%
-5.1%
-2.3%
-19.0%
-2.0%
6.0%
172.04
24.22
25.59
-6.9%
1.7%
-6.5%
-17.5%
0.3%
-3.9%
181.64
25.92
31.55
10.9%
5.6%
7.0%
23.3%
-0.9%
-3.2%
185.70
25.08
27.45
-0.4%
2.2%
-3.2%
-13.0%
-1.3%
-4.8%
181.63
25.45
26.28
1.0%
-2.2%
1.5%
-4.3%
1.0%
-2.2%
190.24
28.95
30.69
4.6%
4.7%
13.8%
16.8%
0.0%
0.7%
195.08
31.33
33.30
4.3%
2.5%
8.2%
8.5%
4.8%
4.8%
206.90
31.84
36.53
3.2%
6.1%
1.6%
9.7%
9.0%
8.9%
205.34
31.60
33.02
-0.7%
-0.8%
-0.8%
-9.6%
5.3%
1.3%
192.08
29.00
26.50
-6.0%
-6.5%
-8.2%
-19.7%
5.5%
3.9%
194.75
30.39
27.40
4.1%
1.4%
4.8%
3.4%
8.5%
8.3%
195.15
29.28
27.12
1.2%
0.2%
-3.7%
-1.0%
-16.5%
-20.5%
198.65
30.80
30.73
2.9%
1.8%
5.2%
13.3%
10.9%
5.6%
zed Returns
Portfolio Allocations
Randomized Returns
MSFT
SPY
IBM
MSFT
$1.00
$1.00
$1.00
$1.00
-6.1%
2.9%
$0.99
$0.95
$0.94
$1.03
$0.97
2.6%
-0.2%
$1.01
$0.95
$0.96
$1.03
$0.98
-3.9%
-1.8%
$1.03
$0.94
$0.93
$1.01
$0.97
6.5%
3.2%
$1.08
$0.97
$0.99
$1.04
$1.01
-16.2%
-15.8%
$1.05
$1.03
$0.83
$0.88
$0.93
-6.1%
2.9%
$1.04
$0.98
$0.78
$0.90
$0.90
3.3%
0.1%
$1.04
$0.99
$0.80
$0.90
$0.92
0.4%
-3.2%
$1.06
$1.00
$0.80
$0.87
$0.91
7.6%
-4.0%
$1.09
$0.99
$0.87
$0.84
$0.92
-8.2%
-1.8%
$1.06
$1.00
$0.80
$0.82
$0.89
2.6%
-0.4%
$1.10
$1.01
$0.82
$0.82
$0.91
-1.0%
1.9%
$1.12
$1.02
$0.81
$0.83
$0.91
-1.0%
1.9%
$1.13
$1.04
$0.80
$0.85
$0.92
4.3%
-9.7%
$1.12
$1.05
$0.83
$0.77
$0.91
-0.3%
7.7%
$1.15
$1.10
$0.83
$0.83
$0.94
-1.0%
1.9%
$1.17
$1.11
$0.82
$0.84
$0.95
-5.4%
4.9%
$1.23
$1.13
$0.78
$0.88
$0.96
-3.7%
-1.0%
$1.24
$1.13
$0.75
$0.88
$0.95
2.1%
3.3%
$1.25
$1.14
$0.76
$0.90
$0.96
2.6%
-0.2%
$1.27
$1.13
$0.78
$0.90
$0.97
4.4%
-3.2%
$1.32
$1.15
$0.82
$0.87
$0.98
6.5%
3.2%
$1.38
$1.18
$0.87
$0.90
$1.02
-5.4%
4.9%
$1.46
$1.19
$0.82
$0.95
$1.03
2.6%
-0.4%
$1.51
$1.20
$0.85
$0.94
$1.04
1.1%
1.5%
$1.53
$1.26
$0.85
$0.96
$1.07
-0.2%
-4.3%
$1.48
$1.24
$0.85
$0.92
$1.05
-8.4%
-7.7%
$1.45
$1.17
$0.78
$0.84
$0.98
12.1%
9.0%
$1.55
$1.22
$0.88
$0.92
$1.06
3.6%
-19.5%
$1.58
$1.26
$0.91
$0.74
$1.02
4.7%
5.5%
$1.55
$1.05
$0.95
$0.78
$1.00
-6.1%
2.9%
$1.53
$1.00
$0.89
$0.80
$0.97
-0.6%
1.8%
$1.55
$1.06
$0.89
$0.82
$0.99
4.4%
-3.2%
$1.61
$1.07
$0.93
$0.79
$1.01
-0.8%
-9.6%
$1.60
$1.07
$0.92
$0.72
$0.97
1.5%
-4.3%
$1.61
$1.04
$0.93
$0.69
$0.96
4.2%
4.3%
$1.63
$0.98
$0.97
$0.72
$0.97
6.5%
0.5%
$1.73
$1.03
$1.04
$0.72
$1.01
-5.8%
-1.3%
$1.68
$1.00
$0.98
$0.71
$0.97
-4.2%
0.6%
$1.69
$0.99
$0.93
$0.71
$0.96
-12.0%
-47.0%
$1.55
$1.08
$0.82
$0.38
$0.81
-10.4%
-9.5%
$1.46
$0.96
$0.74
$0.34
$0.73
13.8%
-20.1%
$1.46
$0.95
$0.84
$0.27
$0.71
2.9%
-2.1%
$1.46
$0.91
$0.86
$0.27
$0.71
-1.6%
-0.8%
$1.48
$0.92
$0.85
$0.27
$0.70
-2.9%
-10.3%
$1.46
$0.92
$0.82
$0.24
$0.67
6.5%
3.2%
$1.54
$0.94
$0.88
$0.25
$0.70
-10.8%
-5.1%
$1.46
$0.92
$0.78
$0.23
$0.66
1.5%
-4.3%
$1.47
$0.90
$0.79
$0.22
$0.65
10.5%
12.6%
$1.57
$0.94
$0.88
$0.25
$0.71
4.7%
5.5%
$1.54
$0.78
$0.92
$0.27
$0.70
-5.5%
0.0%
$1.54
$0.73
$0.87
$0.27
$0.67
3.8%
22.0%
$1.63
$0.75
$0.90
$0.32
$0.73
1.6%
9.7%
$1.68
$0.80
$0.91
$0.36
$0.77
-4.7%
0.7%
$1.68
$0.79
$0.87
$0.36
$0.76
6.5%
0.5%
$1.79
$0.83
$0.93
$0.36
$0.79
1.7%
12.3%
$1.81
$0.88
$0.94
$0.40
$0.84
2.8%
2.6%
$1.87
$0.92
$0.97
$0.41
$0.87
4.3%
7.9%
$1.90
$0.92
$1.01
$0.45
$0.90
-15.2%
-9.4%
$1.75
$0.90
$0.86
$0.41
$0.82
-11.2%
6.9%
$1.77
$0.90
$0.76
$0.43
$0.81
1.7%
12.3%
$1.79
$0.95
$0.78
$0.49
$0.86
4.3%
-9.7%
$1.78
$0.96
$0.81
$0.44
$0.85
-8.4%
-19.5%
$1.71
$0.87
$0.74
$0.35
$0.75
13.8%
-20.1%
$1.71
$0.86
$0.84
$0.28
$0.73
7.2%
0.6%
$1.69
$0.83
$0.90
$0.28
$0.74
-3.9%
5.6%
$1.70
$0.81
$0.87
$0.30
$0.74
5.4%
57.7%
$1.76
$0.82
$0.92
$0.47
$0.89
-4.9%
-57.7%
$1.57
$0.82
$0.87
$0.20
$0.71
-3.7%
-1.0%
$1.59
$0.82
$0.84
$0.20
$0.70
7.4%
4.4%
$1.66
$0.89
$0.90
$0.21
$0.75
-1.0%
1.9%
$1.68
$0.91
$0.89
$0.21
$0.76
6.5%
1.6%
$1.70
$0.87
$0.95
$0.21
$0.77
-3.6%
-2.9%
$1.76
$0.87
$0.92
$0.21
$0.75
0.4%
-3.2%
$1.80
$0.88
$0.92
$0.20
$0.75
3.3%
0.1%
$1.81
$0.89
$0.95
$0.20
$0.76
-11.2%
6.9%
$1.83
$0.88
$0.84
$0.22
$0.75
12.1%
9.0%
$1.96
$0.92
$0.95
$0.24
$0.81
-3.8%
5.0%
$2.06
$0.95
$0.91
$0.25
$0.83
-10.4%
-9.5%
$1.95
$0.85
$0.82
$0.22
$0.75
5.7%
13.9%
$2.11
$0.92
$0.86
$0.25
$0.82
-5.5%
0.0%
$2.11
$0.85
$0.81
$0.25
$0.79
6.8%
0.9%
$2.20
$0.90
$0.87
$0.26
$0.82
4.7%
5.5%
$2.16
$0.75
$0.91
$0.27
$0.80
2.1%
3.9%
$2.22
$0.78
$0.93
$0.28
$0.83
-5.8%
-1.3%
$2.15
$0.76
$0.88
$0.28
$0.80
6.5%
3.2%
$2.26
$0.78
$0.93
$0.29
$0.84
0.4%
-3.2%
$2.31
$0.79
$0.94
$0.28
$0.84
-5.8%
-1.3%
$2.24
$0.77
$0.88
$0.27
$0.81
8.9%
6.6%
$2.33
$0.82
$0.96
$0.29
$0.87
-2.3%
-19.0%
$2.20
$0.78
$0.94
$0.24
$0.79
-6.0%
4.0%
$2.22
$0.78
$0.88
$0.25
$0.79
5.4%
57.7%
$2.30
$0.78
$0.93
$0.39
$0.94
0.4%
-3.2%
$2.35
$0.79
$0.93
$0.38
$0.94
6.4%
0.6%
$2.41
$0.80
$0.99
$0.38
$0.96
10.5%
12.6%
$2.57
$0.83
$1.10
$0.43
$1.05
-8.2%
-1.8%
$2.51
$0.84
$1.01
$0.42
$1.02
6.5%
0.5%
$2.66
$0.88
$1.07
$0.42
$1.06
-8.6%
-9.5%
$2.54
$0.85
$0.98
$0.38
$0.99
-4.0%
-5.8%
$2.49
$0.84
$0.94
$0.36
$0.95
5.4%
-7.9%
$2.44
$0.89
$0.99
$0.33
$0.96
8.2%
8.5%
$2.55
$0.91
$1.08
$0.36
$1.02
3.6%
-19.5%
$2.60
$0.95
$1.11
$0.29
$0.98
-1.6%
-0.8%
$2.63
$0.96
$1.10
$0.29
$0.98
-4.0%
1.6%
$2.66
$0.93
$1.05
$0.29
$0.97
8.2%
8.5%
$2.78
$0.96
$1.14
$0.31
$1.03
12.1%
9.0%
$2.97
$1.00
$1.28
$0.34
$1.11
5.4%
57.7%
$3.08
$1.00
$1.35
$0.54
$1.33
5.4%
-7.9%
$3.02
$1.06
$1.42
$0.50
$1.34
2.9%
-2.1%
$3.03
$1.02
$1.46
$0.49
$1.33
7.2%
0.6%
$3.00
$0.99
$1.56
$0.49
$1.35
-6.1%
2.9%
$2.96
$0.94
$1.47
$0.50
$1.31
1.5%
-4.3%
$2.99
$0.92
$1.49
$0.48
$1.30
-4.5%
-5.5%
$2.99
$0.93
$1.42
$0.46
$1.26
0.5%
18.0%
$3.13
$0.97
$1.43
$0.54
$1.35
4.4%
5.4%
$3.41
$1.06
$1.49
$0.57
$1.44
-5.4%
4.9%
$3.59
$1.07
$1.41
$0.60
$1.45
-3.8%
5.0%
$3.79
$1.11
$1.36
$0.63
$1.48
5.7%
13.9%
$4.11
$1.21
$1.44
$0.71
$1.62
-16.3%
-32.6%
$3.43
$0.96
$1.20
$0.48
$1.25
7.0%
23.3%
$3.81
$1.01
$1.29
$0.59
$1.40
% MSFT + 30% C
7/21/2003
7/20/2013
121
121
Asset A = SPY
Asset B = IBM
Asset C =
MSFT
1
2
Aug 23/02
Sep 3/02
96.01
90.73
96.25
93.33
90.81
80.90
91.78
81.79
40,925,300
54,346,200
Oct 1/02
82.43
91.29
77.07
88.52
60,255,100
Nov 1/02
88.35
94.95
87.45
93.98
41,881,400
Dec 2/02
95.47
96.05
87.11
88.23
36,301,000
Jan 2/03
88.85
93.86
84.15
86.06
46,030,300
144.007
Feb 3/03
86.14
86.81
81.00
84.90
47,679,700
Mar 3/03
85.26
89.88
79.38
84.74
57,999,500
134.009
Apr 1/03
85.25
92.80
84.91
91.91
49,753,400
10
May 1/03
91.92
97.09
90.50
96.95
44,478,000
11
124.00
Jun 2/03
97.53
102.18
96.67
97.63
42,919,900
12
Jul 1/03
97.25
101.90
96.43
99.39
43,190,800
13
114.00
Aug 1/03
99.19
101.82
96.34
101.44
38,162,300
14
Sep 2/03
101.64
104.70
99.25
99.95
42,346,500
15
Oct 1/03
100.24
105.97
100.20
105.30
37,280,900
16
Nov 3/03
105.75
106.95
103.62
106.45
33,745,300
17
Dec 1/03
106.85
111.52
105.96
111.28
32,266,000
18
Jan 2/04
111.74
116.50
110.73
113.48
38,432,900
19
Feb 2/04
113.70
116.60
112.78
115.02
37,699,400
20
Mar 1/04
115.43
116.97
108.85
113.10
51,022,600
21
Apr 1/04
113.07
115.41
110.90
110.96
48,442,900
74.00
22
May 3/04
111.37
113.26
108.06
112.86
50,222,500
23
Jun 1/04
112.46
114.94
111.87
114.53
36,862,400
64.00
24
Jul 1/04
114.25
114.40
108.21
110.84
47,438,100
25
Aug 2/04
110.19
111.63
106.59
111.11
43,955,300
26
Sep 1/04
110.95
113.74
110.41
111.76
39,734,600
27
Oct 1/04
112.26
114.68
109.35
113.20
52,042,400
28
Nov 1/04
113.56
119.14
113.20
117.89
48,346,900
29
Dec 1/04
118.16
121.66
117.73
120.87
42,628,100
30
Jan 3/05
121.56
121.76
116.37
118.16
61,837,200
31
Feb 1/05
118.25
121.67
118.10
120.63
57,631,000
32
Mar 1/05
120.82
123.25
116.25
117.96
63,414,700
33
Apr 1/05
118.63
119.26
113.55
115.75
82,729,100
34
May 2/05
116.07
120.25
114.80
119.48
65,620,200
35
Jun 1/05
119.52
121.94
118.75
119.18
52,345,900
36
Jul 1/05
119.45
124.64
118.26
123.74
61,933,200
37
Aug 1/05
123.83
124.74
120.38
122.58
61,283,000
38
Sep 1/05
122.52
124.74
120.44
123.04
63,563,200
39
Oct 3/05
122.96
123.34
116.88
120.13
88,679,300
40
Nov 1/05
120.58
127.41
120.13
125.41
59,035,200
41
Dec 1/05
126.02
128.09
124.36
124.51
53,228,200
42
Jan 3/06
125.19
129.44
124.39
127.50
65,342,300
43
Feb 1/06
127.82
130.04
125.40
128.23
64,191,500
44
Mar 1/06
128.60
131.47
127.18
129.83
61,465,300
45
Apr 3/06
130.07
131.86
128.02
131.47
71,378,000
46
May 1/06
131.47
132.80
124.76
127.51
83,621,500
47
Jun 1/06
127.38
129.43
122.34
127.28
100,820,700
48
Jul 3/06
127.43
128.14
122.39
127.85
87,044,700
SPY
154.00
5
104.00
94.00
Aug-02
84.00
Open
High
Low
Close
Volume
Aug-12
Index
49
Aug 1/06
127.34
131.04
126.28
130.64
63,385,000
50
Sep 1/06
131.14
133.99
129.35
133.58
70,582,700
51
Oct 2/06
133.54
139.00
132.65
137.79
68,846,200
52
Nov 1/06
138.22
141.16
135.62
140.53
75,526,300
53
Dec 1/06
140.53
143.24
138.97
141.62
62,910,900
54
Jan 3/07
142.25
144.13
140.25
143.75
71,109,900
55
Feb 1/07
144.15
146.42
139.00
140.93
88,004,400
56
Mar 1/07
139.34
143.81
136.75
142.00
138,477,200
57
Apr 2/07
142.16
149.80
141.48
148.29
94,608,200
58
May 1/07
148.42
153.89
147.67
153.32
119,229,300
59
Jun 1/07
153.88
154.40
148.06
150.43
176,313,600
60
Jul 2/07
150.87
155.53
145.04
145.72
205,031,000
61
Aug 1/07
145.18
150.59
137.00
147.59
277,452,000
62
Sep 4/07
147.45
154.39
144.33
152.58
163,177,900
63
Oct 1/07
152.60
157.52
148.66
154.65
177,001,000
64
Nov 1/07
153.29
153.41
140.66
148.66
271,219,900
65
Dec 3/07
148.19
152.89
143.96
146.21
170,095,700
66
Jan 2/08
146.53
146.99
126.00
137.37
307,167,300
67
Feb 1/08
137.94
139.61
131.73
133.82
220,182,200
68
Mar 3/08
133.14
135.81
126.07
131.97
281,440,600
69
Apr 1/08
133.61
140.59
132.33
138.26
191,956,700
70
May 1/08
138.38
144.30
137.52
140.35
179,255,100
71
Jun 2/08
139.83
140.89
127.04
127.98
269,879,800
72
Jul 1/08
126.52
129.16
120.02
126.83
337,891,300
73
Aug 1/08
127.12
131.51
124.76
128.79
215,877,300
74
Sep 2/08
130.03
130.71
110.53
115.99
401,587,700
75
Oct 1/08
115.27
116.69
83.58
96.83
534,504,800
76
Nov 3/08
96.78
100.86
74.34
90.09
467,397,100
77
Dec 1/08
87.51
92.43
81.86
90.24
323,359,700
78
Jan 2/09
90.44
94.45
80.05
82.83
362,760,400
79
Feb 2/09
81.57
87.74
73.81
73.93
407,663,300
80
Mar 2/09
72.52
83.30
67.10
79.52
417,157,600
81
Apr 1/09
78.53
89.02
78.33
87.42
301,163,100
82
May 1/09
87.44
93.70
86.72
92.53
272,718,800
83
Jun 1/09
93.67
96.11
88.85
91.95
240,170,100
84
Jul 1/09
92.34
99.83
87.00
98.81
204,691,000
85
Aug 3/09
99.85
104.35
98.11
102.46
196,839,300
86
Sep 1/09
101.95
108.06
99.57
105.59
192,016,100
87
Oct 1/09
103.00
110.31
101.99
103.56
218,514,000
88
Nov 2/09
104.13
111.74
103.08
109.94
179,587,000
89
Dec 1/09
110.92
113.03
109.02
111.44
135,205,600
90
Jan 4/10
112.37
115.14
107.22
107.39
211,448,400
91
Feb 1/10
108.15
111.58
104.58
110.74
243,447,400
92
Mar 1/10
111.20
118.17
111.17
117.00
176,551,500
93
Apr 1/10
117.80
122.12
117.10
118.81
197,956,600
94
May 3/10
119.38
120.68
104.38
109.37
385,590,600
95
Jun 1/10
108.35
113.20
102.88
103.22
272,280,000
96
Jul 1/10
103.15
112.29
101.13
110.27
235,498,600
97
Aug 2/10
111.99
113.18
104.29
105.31
218,904,700
98
Sep 1/10
106.73
115.79
106.66
114.13
205,845,200
99
Oct 1/10
114.99
119.76
113.18
118.49
186,276,000
100
Nov 1/10
119.07
122.95
117.59
118.49
200,838,500
101
Dec 1/10
120.20
126.20
120.19
125.75
127,907,600
102
Jan 3/11
126.71
130.35
125.70
128.68
150,478,100
103
Feb 1/11
129.46
134.69
129.38
133.15
155,864,500
104
Mar 1/11
133.57
133.69
125.28
132.59
213,912,800
105
Apr 1/11
133.41
136.57
129.51
136.43
146,399,300
106
May 2/11
137.07
137.18
131.38
134.90
166,778,000
107
Jun 1/11
134.51
134.92
126.19
131.97
224,277,400
108
Jul 1/11
132.09
135.70
127.97
129.33
207,393,800
109
Aug 1/11
130.84
130.96
110.27
122.22
406,620,800
110
Sep 1/11
122.29
123.40
111.30
113.15
308,413,100
111
Oct 3/11
112.49
129.42
107.43
125.50
283,279,500
112
Nov 1/11
122.03
128.02
116.20
124.99
254,230,300
113
Dec 1/11
124.85
127.26
120.03
125.50
187,820,700
114
Jan 3/12
127.76
133.40
126.43
131.32
152,051,600
115
Feb 1/12
132.29
138.19
132.13
137.02
154,025,800
116
Mar 1/12
137.31
141.83
134.36
140.81
145,136,500
117
Apr 2/12
140.64
142.21
135.76
139.87
157,536,800
118
May 1/12
139.79
141.66
129.55
131.47
190,924,600
119
Jun 1/12
129.41
136.27
127.14
136.10
183,662,900
120
Jul 2/12
136.48
139.34
132.60
137.71
142,158,000
121
Aug 1/12
138.70
143.09
135.58
141.76
114,415,700
122
121
121
< months
155.94
64.49
SPY
Asset D =
121
Adj Close
75.83
67.88
73.46
77.99
73.58
71.77
70.81
70.96
76.96
81.18
82.05
83.52
85.25
84.32
88.83
89.80
94.32
96.18
97.49
96.20
94.38
95.99
97.77
94.62
94.85
95.80
97.04
101.36
104.41
102.07
104.20
102.30
100.38
103.61
103.77
107.74
106.73
107.59
105.04
109.66
109.45
112.08
112.72
114.58
116.03
112.53
112.83
113.33
115.81
118.93
122.68
125.12
126.79
128.70
126.18
127.64
133.29
137.81
135.80
131.55
133.23
138.39
140.27
134.84
133.32
125.26
122.02
120.93
126.69
128.61
117.86
116.80
118.61
107.44
89.69
83.45
84.26
77.34
69.03
74.79
82.21
87.02
86.96
93.45
96.90
100.34
98.41
104.47
106.47
102.60
105.80
111.78
113.51
104.49
99.08
105.85
101.09
110.14
114.35
114.35
122.00
124.84
129.18
129.19
132.93
131.44
129.22
126.64
119.68
111.37
123.52
123.02
124.31
130.07
135.72
140.08
139.15
130.79
136.10
137.71
141.76