Stock Price Shares Market Cap Weights

T 10 100000 1000000 10.70%

C 35 10000 350000 3.74%
N 30 200000 6000000 64.17%
J 40 50000 2000000 21.39%
9350000 30.19
28.75
29.78261 56.18987
25 1.15 1.886667 0.886667
0.15

1.15 15%
Year Cf 1000 Err:523
0 -1000 78.79
1 70 76.49
2 70 72.10 74.26
3 70 74.26 72.1 72.10
4 70 76.49 74.263 72.1 1,070.00
5 1070 78.785617 76.49089 74.263 1,371.64 1.37164
1.065241
0.065241