Summary - Delhi Airport - Equity Valuation

Valuation summary
Valuation Method Equity Value (INR Mn)
FCFE 87,306
FCFF - Constant WACC - AERA 131,239
FCFF - WACC (calculated YoY) 78,031

Key pointers
a) These are high level estimates with simpler year on year assumptions on traffic
b) While the AERA tariff calculations are highly detailed, a simplified model is used to estimate the Aeronautical / Non Aerona
c) Operating leverage benefits have not been taken and a constant EBITDA is assumed
d) The concession agreement has not been extended beyond the current 30 year period.
e) Capex for Delhi are estimated with benchmarks for Hyderabad airport
f) Cash flow generated are used to fund future capex / working capital requirements and limited debt is assumed
mate the Aeronautical / Non Aeronautical revenues

imited debt is assumed

Free Cash flow to equity

0 1 2
FCFE Heads Mar-17 Mar-18 Mar-19 Mar-20

PAT 5,868 9,272 10,789 12,256

Add: Depreciation 6,380 5,877 6,555 7,194

Less: Change in networking capital -1,042 113 109
Less: Investments 0 0 0
Less: Capex -14,870 -15,019 -15,169
Add: Cash flow Borrowings 2,790 5,150 4,788
Less: Debt Repayment -7,499 -9,087
Free Cash flow to equity 2,026 90 91

Terminal value - To be paid by AAI on Exit

Value of investments

Terminal growth rate 3%

Present Value Factor 1.2 1.3

Current value of cash flows 77 67

Valuation
PV Terminal Value 16,510
Current value of equity 70,796
Overall equity value 87,306
 3 4 5 6 7 8 9 10 11 12
Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30

13,812 15,735 17,465 18,953 20,167 21,521 22,656 23,592 24,444 25,391

7,796 7,890 7,983 8,076 8,169 7,700 7,268 6,870 6,504 6,167
96 86 81 75 60 49 47 44 40 47
0 0 0 0 0 0 0 0 0 0
-9,034 -9,124 -9,215 -9,308 -1,958 -1,977 -1,997 -2,017 -2,037 -9,500
0 0 0 0 0 0 0 0 0 0
-10,045 -10,045 -6,326 -5,768 -4,738 -3,781 0 0 0 0
2,625 4,541 9,987 12,027 21,699 23,511 27,973 28,488 28,950 22,104

1.6 1.8 2.1 2.4 2.8 3.3 3.8 4.4 5.1 5.9
1,682 2,508 4,755 4,936 7,678 7,172 7,356 6,458 5,657 3,724
 13 14 15 16 17 18 19
Mar-31 Mar-32 Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

26,106 26,846 27,609 28,207 29,081 29,977 30,987

6,418 6,658 6,887 7,106 6,754 6,431 6,133

58 59 60 49 42 44 53
0 0 0 0 0 23,654 0
-9,595 -9,691 -9,788 -2,443 -2,468 -2,493 -6,133
0 0 0 0 0 0 0
0 0 0 0 0 0 0
22,987 23,871 24,767 32,918 33,409 57,613 31,040

238,770

6.9 8.0 9.3 10.7 12.5 14.5

3,338 2,989 2,673 3,063 2,680 3,984
Free Cash flow to firm

0 1 2
FCFF Heads Mar-17 Mar-18 Mar-19 Mar-20

EBIT*(1-T) 11,080 12,649 13,929 15,172

Add: Depreciation 6,380 5,877 6,555 7,194

Less: Change in networking capital -1,042 113 109
Less: Investments 0 0 0
Less: Capex -14,870 -15,019 -15,169
Free Cash flow to equity 2,613 5,578 7,306

Terminal value - To be paid by AAI on Exit

Value of investments

Terminal growth rate 3%

Valuation 1 - Regulaor's WACC

Present Value Factor 1.1 1.2

Current value of cash flows - WACC - Regulator 5,056 6,002

Valuation -1
PV Terminal Value 40,740
Current value of equity 160,336
Overall firm value 201,075
Less Debt / other lia value 69,836
Total equity value 131,239

Valuation 2 - Calculated WACC

WACC - Calculated 10.7% 11.3%

PV factor 1.1 1.2
Current value of cash flows - WACC - calculated 5,040 5,929

PV Terminal Value 21,493

Current value of equity 126,374
Overall firm value 147,867
Less Debt / other lia value 69,836
Total equity value 78,031
 3 4 5 6 7 8 9 10 11 12
Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30

16,246 17,495 18,675 19,756 20,617 21,685 22,693 23,629 24,481 25,428

7,796 7,890 7,983 8,076 8,169 7,700 7,268 6,870 6,504 6,167
96 86 81 75 60 49 47 44 40 47
0 0 0 0 0 0 0 0 0 0
-9,034 -9,124 -9,215 -9,308 -1,958 -1,977 -1,997 -2,017 -2,037 -9,500
15,105 16,346 17,523 18,599 26,888 27,457 28,011 28,526 28,987 22,142
4% 4%

1.3 1.5 1.6 1.8 2.0 2.2 2.4 2.7 2.9 3.3
11,247 11,031 10,719 10,312 13,512 12,505 11,563 10,673 9,831 6,806

12.2% 13.0% 13.7% 14.2% 14.6% 14.9% 15.0% 15.1% 15.2% 15.3%
1.4 1.6 1.8 2.0 2.3 2.7 3.1 3.5 4.1 4.7
10,927 10,461 9,867 9,171 11,568 10,280 9,117 8,064 7,113 4,713
 13 14 15 16 17 18 19
Mar-31 Mar-32 Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

26,144 26,883 27,646 28,244 29,118 30,014 31,025

6,418 6,658 6,887 7,106 6,754 6,431 6,133

58 59 60 49 42 44 53
0 0 0 0 0 23,654 0
-9,595 -9,691 -9,788 -2,443 -2,468 -2,493 -6,133
23,024 23,908 24,805 32,956 33,446 57,651 31,078
3% 3% 3% 2% 3% 3% 3%

239,059

3.6 4.0 4.4 4.8 5.3 5.9

6,415 6,037 5,677 6,836 6,289 9,825

15.3% 15.4% 15.4% 15.5% 15.5% 15.5%

5.4 6.3 7.2 8.3 9.6 11.1
4,250 3,824 3,437 3,955 3,474 5,183
Delhi International Airport Pvt Ltd
P&L Statement

INR Mn Mar 09 (12) Mar 10 (12) Mar 11 (12)

INCOME :
Sales Turnover 5,070 6,144 6,659
Excise Duty 0 0 0
Net Sales 5,070 6,144 6,659
Other Income 105 186 185
Stock Adjustments 0 0 0
Total Income 5,175 6,329 6,844

EXPENDITURE :
Raw Materials 0 0 0
Power & Fuel Cost 332 312 608
Employee Cost 1,988 969 1,352
Other Manufacturing Expenses 1,099 1,474 2,106
Selling and Administration Expenses 962 836 1,298
Miscellaneous Expenses 73 111 257
Less: Pre-operative Expenses Capitalised 0 0 0
Total Expenditure 4,453 3,702 5,621
Operating Profit 722 2,628 1,223
Interest 539 1,293 3,317
Gross Profit 183 1,335 -2,094
Depreciation 525 1,166 2,684
Profit Before Tax -342 168 -4,778
Tax 0 0 0
Fringe Benefit tax 24 -3 0
Deferred Tax -131 -27 -276
Reported Net Profit -235 199 -4,502
Extraordinary Items 0 -36 0
Adjusted Net Profit -235 234 -4,502
http://www.capitaline.com

ROCE -2%
RoE
Fixed asset turn over
Total asset turn over

Revenue split
Aeronautical revenue
Non aeronautical revenue
Income from commercial property

Pax
Domestic
International

Share of revenue
Aeronautical revenue share
Non aeronautical revenue share
Share of Income from commercial property
Mar 12 (12) Mar 13 (12) Mar 14 (12) Mar 15 (12) Mar 16 (12) Mar 17 (12) Mar-18 Mar-19

14,946 32,440 39,227 41,955 51,520 56,242 61,810 68,275

0 0 0 0 0 0 0 0
14,946 32,440 39,227 41,955 51,520 56,242 61,810 68,275
383 939 1,621 844 1,614 3,070 2,258 2,494
0 0 0 0 0 0 0 0
15,329 33,379 40,848 42,799 53,134 59,312 64,068 70,769

0 0 0 0 0 0 0 0
857 981 0 0 0 0 0 0
1,426 1,237 1,227 1,321 1,255 1,295 1,399 1,545
0 0 19,750 21,029 28,455 32,061 34,631 38,254
7,050 15,332 5,605 6,240 2,307 2,504 2,705 2,988
5,637 4,387 146 125 1,511 535 578 638
0 0 0 0 0 0 0 0
14,970 21,937 26,727 28,715 33,527 36,395 39,313 43,425
359 11,442 14,121 14,084 19,608 22,917 24,755 27,344
6,810 6,575 5,648 5,562 6,322 5,273 5,039 4,686
-6,451 4,867 8,473 8,522 13,285 17,645 19,716 22,659
4,265 4,142 4,364 6,243 7,036 6,380 5,877 6,555
-10,716 725 4,108 2,279 6,249 11,265 13,839 16,103
138 0 0 0 1,320 2,368 4,567 5,314
0 0 0 0 0 0 0 0
0 0 0 0 -113 3,037 0 0
-10,854 725 4,108 2,279 5,043 5,860 9,272 10,789
-1,621 0 -16 -19 -1 -8 0 0
-9,233 725 4,125 2,298 5,044 5,868 9,272 10,789

-4% 9% 12% 9% 15% 20% 23% 23%

7% 32% 14% 24% 22% 27% 24%
0.34 0.42 0.46 0.60 0.69 0.75 0.75
0.34 0.42 0.44 0.52 0.54 0.58 0.60

29,509 34,076 39,315 42,672 46,955

11,463 15,795 15,285 17,333 19,326
982 1,649 1,642 1,805 1,994
41,955 51,520 56,242 61,810 68,275

27.5 34.3 43.2

13.5 14.2 14.5
41.0 48.5 57.7 63.5

69% 69%
28% 28%
3% 3%
100% 100%
Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29

74,503 80,009 84,897 89,526 93,789 97,229 100,039 102,717 105,211 107,473
0 0 0 0 0 0 0 0 0 0
74,503 80,009 84,897 89,526 93,789 97,229 100,039 102,717 105,211 107,473
2,722 2,923 3,102 3,271 3,427 3,552 3,655 3,753 3,844 3,927
0 0 0 0 0 0 0 0 0 0
77,225 82,932 87,998 92,797 97,215 100,782 103,694 106,469 109,055 111,399

0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
1,686 1,810 1,921 2,026 2,122 2,200 2,263 2,324 2,381 2,432
41,743 44,828 47,567 50,161 52,549 54,477 56,051 57,551 58,949 60,216
3,261 3,502 3,715 3,918 4,105 4,255 4,378 4,495 4,605 4,704
697 748 794 837 877 909 935 961 984 1,005
0 0 0 0 0 0 0 0 0 0
47,386 50,888 53,997 56,942 59,653 61,841 63,628 65,331 66,918 68,356
29,839 32,044 34,001 35,855 37,563 38,941 40,066 41,138 42,137 43,043
4,352 3,633 2,626 1,805 1,199 673 245 56 56 56
25,486 28,411 31,375 34,050 36,363 38,268 39,820 41,082 42,081 42,987
7,194 7,796 7,890 7,983 8,076 8,169 7,700 7,268 6,870 6,504
18,292 20,614 23,486 26,067 28,288 30,099 32,120 33,814 35,211 36,483
6,036 6,803 7,750 8,602 9,335 9,933 10,600 11,159 11,620 12,039
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
12,256 13,812 15,735 17,465 18,953 20,167 21,521 22,656 23,592 24,444
0 0 0 0 0 0 0 0 0 0
12,256 13,812 15,735 17,465 18,953 20,167 21,521 22,656 23,592 24,444

23% 24% 25% 27% 28% 30% 33% 37% 41% 45%
22% 20% 19% 17% 16% 15% 14% 12% 12% 11%
0.75 0.77 0.81 0.84 0.87 0.92 1.01 1.10 1.19 1.28
0.61 0.63 0.64 0.64 0.61 0.58 0.54 0.50 0.46 0.43

51,069 54,500 57,391 60,134 62,665 64,444 65,674 66,859 67,966 68,966
21,259 23,172 25,026 26,778 28,385 29,946 31,443 32,858 34,172 35,368
2,176 2,336 2,479 2,614 2,739 2,839 2,921 2,999 3,072 3,138
74,503 80,009 84,897 89,526 93,789 97,229 100,039 102,717 105,211 107,473
 69% 68% 68% 67% 67% 66% 66% 65% 65% 64%
29% 29% 29% 30% 30% 31% 31% 32% 32% 33%
3% 3% 3% 3% 3% 3% 3% 3% 3% 3%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Mar-30 Mar-31 Mar-32 Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

110,160 113,455 116,808 120,224 123,001 125,378 127,908 130,933

0 0 0 0 0 0 0 0
110,160 113,455 116,808 120,224 123,001 125,378 127,908 130,933
4,025 4,145 4,268 4,392 4,494 4,581 4,673 4,784
0 0 0 0 0 0 0 0
114,185 117,600 121,076 124,617 127,494 129,959 132,582 135,716

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2,492 2,567 2,643 2,720 2,783 2,837 2,894 2,962
61,722 63,568 65,447 67,360 68,916 70,248 71,666 73,360
4,821 4,965 5,112 5,262 5,383 5,487 5,598 5,730
1,030 1,061 1,092 1,124 1,150 1,172 1,196 1,224
0 0 0 0 0 0 0 0
70,066 72,161 74,294 76,467 78,232 79,745 81,354 83,277
44,120 45,439 46,782 48,150 49,262 50,214 51,228 52,439
56 56 56 56 56 56 56 56
44,064 45,383 46,726 48,094 49,206 50,158 51,172 52,383
6,167 6,418 6,658 6,887 7,106 6,754 6,431 6,133
37,897 38,965 40,068 41,207 42,100 43,404 44,741 46,250
12,506 12,858 13,222 13,598 13,893 14,323 14,765 15,262
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25,391 26,106 26,846 27,609 28,207 29,081 29,977 30,987
0 0 0 0 0 0 0 0
25,391 26,106 26,846 27,609 28,207 29,081 29,977 30,987

47% 46% 46% 46% 47% 51% 55% 59%

10% 9% 9% 8% 8% 7% 7% 7%
1.32 1.31 1.30 1.30 1.34 1.44 1.54 1.61
0.40 0.38 0.36 0.34 0.32 0.30 0.29 0.28

70,514 72,620 74,749 76,906 78,407 79,485 80,675 82,306

36,430 37,522 38,648 39,808 41,002 42,232 43,499 44,804
3,217 3,313 3,411 3,511 3,592 3,661 3,735 3,823
110,160 113,455 116,808 120,224 123,001 125,378 127,908 130,933
 64% 64% 64% 64% 64% 63% 63% 63%
33% 33% 33% 33% 33% 34% 34% 34%
3% 3% 3% 3% 3% 3% 3% 3%
100% 100% 100% 100% 100% 100% 100% 100%
Delhi International Airport Pvt Ltd
Balance sheet

INR Mn Mar 09 Mar 10 Mar 11 Mar 12 Mar 13

  SOURCES OF FUNDS :
 Share Capital + 12,000 12,000 24,500 24,500 24,500
 Reserves Total + 625 824 -3,678 -14,532 -13,807
   Equity Share Warrants 0 0 0 0 0
   Equity Application Money 12,500 12,500 0 0 0
  Total Shareholders Funds 25,125 25,324 20,822 9,968 10,693
 Secured Loans + 34,276 66,389 60,585 57,409 60,479
 Unsecured Loans + 7,154 19,350 27,298 8,565 0
  Total Debt 41,430 85,739 87,883 65,974 60,479
 Other Liabilities+ 0 0 0 22,918 22,389
  Total Liabilities 66,555 111,063 108,705 98,860 93,561
  APPLICATION OF FUNDS :
 Gross Block + 21,895 30,714 107,370 104,303 106,689
 Less : Accumulated Depreciation + 1,015 1,823 4,517 8,783 12,934
   Less:Impairment of Assets 0 0 0 0 0
 Net Block + 20,879 28,891 102,853 95,520 93,755
   Lease Adjustment 0 0 0 0 0
 Capital Work in Progress+ 43,935 73,337 1,956 1,243 477
   Producing Properties 0 0 0 0 0
 Investments + 556 9,429 3,011 2,305 2,916
   Current Assets, Loans & Advances
 Inventories + 42 47 27 95 96
 Sundry Debtors + 786 1,761 2,170 2,454 5,248
 Cash and Bank+ 330 1,466 2,901 3,094 2,413
 Loans and Advances + 3,044 5,497 12,510 9,718 4,750
   Total Current Assets 4,203 8,771 17,608 15,361 12,507
   Less : Current Liabilities and Provisions
 Current Liabilities + 2,689 7,347 15,305 23,678 25,601
 Provisions + 25 1,743 1,418 358 392
   Total Current Liabilities 2,714 9,090 16,723 24,036 25,993
   Net Current Assets 1,488 -319 885 -8,675 -13,486
 Miscellaneous Expenses not written off + 0 0 0 0 0
   Deferred Tax Assets 1,013 1,754 0 0 0
   Deferred Tax Liability 1,316 2,030 0 0 0
   Net Deferred Tax -303 -276 0 0 0
 Other Assets+ 0 0 0 8,467 9,899
  Total Assets 66,555 111,063 108,705 98,860 93,561
 Contingent Liabilities+ 6,285 8,949 11,410 3,824 2,232
http://www.capitaline.com
Check
Mar 14 Mar 15 Mar 16 Mar 17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

24,500 24,500 24,500 24,500 24,500 24,500 24,500 24,500 24,500

-9,699 -7,420 -97 5,587 14,859 25,648 37,904 51,715 67,451
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
14,801 17,081 24,403 30,087 39,359 50,148 62,404 76,215 91,951
57,573 59,135 56,794 52,620 47,910 45,561 41,262 31,217 21,172
0 0 0 0
57,573 59,135 56,794 52,620 47910.4326 45561.283 41261.928 31217 21172.062
21,496 20,515 22,087 21,926 21,926 21,926 21,926 21,926 21,926
93,870 96,730 103,283 104,632 109,195 117,635 125,591 129,358 135,049

109,385 110,544 117,816 114,046 128,916 143,935 159,104 168,138 177,262

16,575 22,652 33,289 36,192 42,069 48,624 55,819 63,615 71,504
0 0 0 0 0 0 0 0 0
92,810 87,892 84,527 77,853 86,847 95,311 103,285 104,523 105,757
0 0 0 0 0 0 0 0 0
313 507 639 1,239 770 860 950 1,004 1,059
0 0 0 0 0 0 0 0 0
2,929 4,253 10,947 23,654 23,654 23,654 23,654 23,654 23,654

111 87 72 74 96 106 116 124 132

7,291 6,522 7,915 8,989 9,667 10,679 11,653 12,514 13,278
614 3,203 4,838 6,003 1,000 1,000 1,000 3,572 8,058
5,576 6,154 2,394 931 3,912 4,321 4,715 5,063 5,373
13,592 15,965 15,219 15,998 14,675 16,105 17,484 21,273 26,842

21,848 14,057 9,003 11,924 14,438 15,948 17,403 18,689 19,831

385 424 154 193 319 352 384 413 438
22,233 14,482 9,158 12,118 14,756 16,300 17,787 19,101 20,268
-8,641 1,483 6,061 3,880 -81 -194 -303 2,172 6,573
0 0 0 0
0 0 10,634 7,527 7,527 7,527 7,527 7,527 7,527
0 0 10,522 10,447 10,447 10,447 10,447 10,447 10,447
0 0 113 -2,920 -2,920 -2,920 -2,920 -2,920 -2,920
6,459 2,595 996 925 925 925 925 925 925
93,870 96,730 103,283 104,632 109,195 117,635 125,591 129,358 135,049
1,789 1,369 1,139 3,080
OK OK OK OK OK
Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Mar-31 Mar-32

24,500 24,500 24,500 24,500 24,500 24,500 24,500 24,500 24,500 24,500
84,916 103,869 124,035 145,556 168,211 191,803 216,247 241,637 267,744 294,589
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
109,416 128,369 148,535 170,056 192,711 216,303 240,747 266,137 292,244 319,089
14,846 9,077 4,339 558 558 558 558 558 558 558

14845.629 9077.2028 4338.8065 558.00652 558.00652 558.00652 558.00652 558.00652 558.00652 558.00652
21,926 21,926 21,926 21,926 21,926 21,926 21,926 21,926 21,926 21,926
146,187 159,371 174,800 192,539 215,195 238,786 263,230 288,621 314,728 341,573

186,477 195,785 197,742 199,720 201,717 203,734 205,772 215,272 224,868 234,559
79,487 87,563 95,732 103,432 110,700 117,570 124,074 130,241 136,659 143,317
0 0 0 0 0 0 0 0 0 0
106,990 108,222 102,011 96,288 91,017 86,164 81,698 85,032 88,209 91,242
0 0 0 0 0 0 0 0 0 0
1,114 1,169 1,181 1,193 1,205 1,217 1,229 1,286 1,343 1,401
0 0 0 0 0 0 0 0 0 0
23,654 23,654 23,654 23,654 23,654 23,654 23,654 23,654 23,654 23,654

139 146 151 155 160 163 167 171 176 181
14,002 14,669 15,207 15,647 16,066 16,456 16,809 17,230 17,745 18,270
17,990 29,962 51,650 75,149 103,111 131,587 160,525 182,572 205,502 229,315
5,666 5,936 6,153 6,331 6,501 6,658 6,802 6,972 7,180 7,392
37,798 50,712 73,161 97,283 125,836 154,864 184,302 206,945 230,603 255,158

20,912 21,908 22,711 23,367 23,993 24,576 25,104 25,732 26,501 27,285
462 484 501 516 530 542 554 568 585 602
21,374 22,391 23,213 23,883 24,523 25,118 25,658 26,300 27,086 27,887
16,424 28,321 49,949 73,399 101,314 129,746 158,644 180,645 203,517 227,271

7,527 7,527 7,527 7,527 7,527 7,527 7,527 7,527 7,527 7,527
10,447 10,447 10,447 10,447 10,447 10,447 10,447 10,447 10,447 10,447
-2,920 -2,920 -2,920 -2,920 -2,920 -2,920 -2,920 -2,920 -2,920 -2,920
925 925 925 925 925 925 925 925 925 925
146,187 159,371 174,800 192,539 215,195 238,786 263,230 288,621 314,728 341,573
OK OK OK OK OK OK OK OK OK OK
Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

24,500 24,500 24,500 24,500 24,500

322,198 350,405 379,486 409,463 440,450
0 0 0 0 0
0 0 0 0 0
346,698 374,905 403,986 433,963 464,950
558 558 558 558 558

558.00652 558.00652 558.00652 558.00652 558.00652

21,926 21,926 21,926 21,926 21,926
369,182 397,389 426,470 456,446 487,433

244,347 246,791 249,259 251,751 257,885

150,204 157,310 164,064 170,495 176,628
0 0 0 0 0
94,143 89,480 85,194 81,256 81,256
0 0 0 0 0
1,459 1,474 1,488 1,503 1,540
0 0 0 0 0
23,654 23,654 23,654 0 0

187 191 195 199 203

18,804 19,238 19,610 20,006 20,479
254,024 286,927 320,321 377,919 408,923
7,609 7,784 7,935 8,095 8,286
280,623 314,141 348,061 406,219 437,891

28,082 28,731 29,286 29,877 30,584

620 634 646 659 675
28,702 29,365 29,933 30,537 31,259
251,920 284,775 318,128 375,682 406,632

7,527 7,527 7,527 7,527 7,527

10,447 10,447 10,447 10,447 10,447
-2,920 -2,920 -2,920 -2,920 -2,920
925 925 925 925 925
369,182 397,389 426,470 456,446 487,433
OK OK OK OK OK
Delhi International Airport Pvt Ltd
Cash flow statement

INR Mn Mar-18 Mar-19

Cash Flow

Opening cash position 6,003 1,000

EBITDA 24,755 27,344

Less: Change in Net Working capital -1,042 113
Less: Change in deferred tax 0 0
Less: Tax -4,567 -5,314
Cash flow form operations 19,146 22,143

Changes in investments 0 0
Capex -14,870 -15,019
Change in CWIP 470 -90
Cash flow from investing -14,401 -15,109

Interest payment -5,039 -4,686

Proceeds from equity 0 0
Principal Payment -7,499 -7,499
Proceeds from debt 2790.0326 5,150
Cash flow from financing -9,749 -7,035

Closing balance 1,000 1,000

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29

1,000 1,000 3,572 8,058 17,990 29,962 51,650 75,149 103,111 131,587

29,839 32,044 34,001 35,855 37,563 38,941 40,066 41,138 42,137 43,043
109 96 86 81 75 60 49 47 44 40
0 0 0 0 0 0 0 0 0 0
-6,036 -6,803 -7,750 -8,602 -9,335 -9,933 -10,600 -11,159 -11,620 -12,039
23,911 25,337 26,337 27,334 28,302 29,068 29,515 30,026 30,561 31,043

0 0 0 0 0 0 0 0 0 0
-15,169 -9,034 -9,124 -9,215 -9,308 -1,958 -1,977 -1,997 -2,017 -2,037
-91 -54 -54 -55 -56 -12 -12 -12 -12 -12
-15,260 -9,088 -9,179 -9,270 -9,363 -1,970 -1,989 -2,009 -2,029 -2,050

-4,352 -3,633 -2,626 -1,805 -1,199 -673 -245 -56 -56 -56
0 0 0 0 0 0 0 0 0 0
-9,087 -10,045 -10,045 -6,326 -5,768 -4,738 -3,781 0 0 0
4,788 0 0 0 0 0 0 0 0 0
-8,652 -13,678 -12,671 -8,132 -6,968 -5,411 -4,026 -56 -56 -56

1,000 3,572 8,058 17,990 29,962 51,650 75,149 103,111 131,587 160,525
Mar-30 Mar-31 Mar-32 Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

160,525 182,572 205,502 229,315 254,024 286,927 320,321 377,919

44,120 45,439 46,782 48,150 49,262 50,214 51,228 52,439

47 58 59 60 49 42 44 53
0 0 0 0 0 0 0 0
-12,506 -12,858 -13,222 -13,598 -13,893 -14,323 -14,765 -15,262
31,661 32,638 33,618 34,612 35,418 35,933 36,507 37,229

0 0 0 0 0 0 23,654 0
-9,500 -9,595 -9,691 -9,788 -2,443 -2,468 -2,493 -6,133
-57 -57 -58 -58 -15 -15 -15 -37
-9,557 -9,653 -9,749 -9,847 -2,458 -2,483 21,147 -6,170

-56 -56 -56 -56 -56 -56 -56 -56

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 1,000
-56 -56 -56 -56 -56 -56 -56 -56

182,572 205,502 229,315 254,024 286,927 320,321 377,919 408,923

Assumptions

0 1 2 3 4
Assumptions Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

Assumption Value Source

Minimum cash balance 1,000 Assumed
Cost of equity 16% AERA - Multi Year Tariff Order
WACC 10.3% AERA - Multi Year Tariff Order
Statutory Tax Rate 33%
 5 6 7 8 9 10 11 12 13 14
Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Mar-31 Mar-32
 15 16 17 18
Mar-33 Mar-34 Mar-35 Mar-36
P&L Workings
Values in blue are assumptions

Mar 09 Mar 10 Mar 11 Mar 12

INR Mn (12) (12) (12) (12)

RAB - Capex factor 89.25%

Regulatory Asset Block

RAB (MYTO, ) 125,029

Purchase of fixed assets (Cash flow statement - historical)

Additions
T2 investment
Capex - RAB
RAB 125,029

RAB - Gross Block

Less: Accumulated Depreciation
Additions
RAB - Net Block 125,029

Aero Revenues

RABB * WACC
Add: Depreciation
Add: OM (efficient operating and maintenance costs)
Add: Corporate tax on aero services
Less: S - 30% of the gross revenue
Total Aero revenues

OM / Corporate tax and S - 30% - per passenger

% increase
Aero revenues per passenger

Non Aero Revenues

Non Aero Revenues / passenger
Mar 13 Mar 14 Mar 15 Mar 16 Mar 17
(12) (12) (12) (12) (12) Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

368 420 356 210 214

329 374 317 187 191 13,272 13,404 13,538 8,063 8,143
697 794 673 397 405 13,272 13,404 13,538 8,063 8,143

125,029 125,726 126,520 121,621 115,738 110,449 118,476 126,029 133,147 134,251
3,697 3,895 5,572 6,279 5,694 5,245 5,851 6,421 6,958 7,041
329 374 673 397 405 13,272 13,404 13,538 8,063 8,143
125,726 126,520 121,621 115,738 110,449 118,476 126,029 133,147 134,251 135,353
5,572 6,279 5,694 5,245 5,851 6,421 6,958 7,041

12,563 11,956 11,409 12,239 13,019 13,754 13,868 13,982

5,572 6,279 5,694 5,245 5,851 6,421 6,958 7,041
11,374 15,841 22,212 25,188 28,085 30,894 33,674 36,368

29,509 34,076 39,315 42,672 46,955 51,069 54,500 57,391

277 327 385 385 385 385 385 385

0.0% 0.0% 0.0% 0.0% 0.0%
720 703 681 652 644 636 623 607

11,463 15,795 15,285 17,333 19,326 21,259 23,172 25,026

280 326 265 265 265 265 265 265
0.0% 0.0% 0.0% 0.0% 0.0%
Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Mar-31 Mar-32

8,225 8,307 1,747 1,765 1,783 1,800 1,818 8,479 8,564 8,650
8,225 8,307 1,747 1,765 1,783 1,800 1,818 8,479 8,564 8,650

135,353 136,453 137,553 132,009 126,902 122,198 117,866 113,880 116,855 119,691
7,125 7,208 7,291 6,872 6,487 6,132 5,805 5,504 5,728 5,942
8,225 8,307 1,747 1,765 1,783 1,800 1,818 8,479 8,564 8,650
136,453 137,553 132,009 126,902 122,198 117,866 113,880 116,855 119,691 122,398
7,125 7,208 7,291 6,872 6,487 6,132 5,805 5,504 5,728 5,942

14,096 14,209 13,637 13,109 12,623 12,176 11,764 12,071 12,364 12,644
7,125 7,208 7,291 6,872 6,487 6,132 5,805 5,504 5,728 5,942
38,914 41,249 43,517 45,693 47,749 49,659 51,397 52,939 54,527 56,163

60,134 62,665 64,444 65,674 66,859 67,966 68,966 70,514 72,620 74,749

385 385 385 385 385 385 385 385 385 385
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
595 585 570 553 539 527 517 513 513 512

26,778 28,385 29,946 31,443 32,858 34,172 35,368 36,430 37,522 38,648
265 265 265 265 265 265 265 265 265 265
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Mar-33 Mar-34 Mar-35 Mar-36 Mar-37

8,736 2,181 2,203 2,225 5,474

8,736 2,181 2,203 2,225 5,474

122,398 124,987 120,826 117,001 113,486

6,147 6,342 6,028 5,739 5,474
8,736 2,181 2,203 2,225 5,474
124,987 120,826 117,001 113,486 113,486
6,147 6,342 6,028 5,739 5,474

12,911 12,481 12,086 11,723 11,723

6,147 6,342 6,028 5,739 5,474
57,848 59,584 61,371 63,212 65,109

76,906 78,407 79,485 80,675 82,306

385 385 385 385 385

0.0% 0.0% 0.0% 0.0% 0.0%
512 507 499 491 487

39,808 41,002 42,232 43,499 44,804

265 265 265 265 265
0.0% 0.0% 0.0% 0.0% 0.0%
Expansion plans

INR Mn Mar 09 (12)

Capacity
Capex increase

Phase 3A: T1 20 Mn to 40 Mn Pax

Increase in area from 69,000 sqm to 1,69,000 sqm 20
Apron
Other associated structures apron / Design / Supervision etc.

T3 34 Mn to 45 Mn Pax
Increase in area 11
Apron costs
Other associated structures apron / Design / Supervision etc.

Demolition of T2 and construction of T4

Terminal Area (assumed) 25
Apron costs
Runway costs - 4000 m + , 45 m width

Capex Phasing
T1
T3
T2 to T4/T5 (2030)
Other capex
Maintenance capex 1%
Capex

Passenger capacity
T1
T2
T3
T4
T5
T6
Total

Capacity Additions
T1
T2
T3
T4
T5
T6
T1
Passenger growth

Capacity utilization

Gross Block
Accumulated Depreciation
Net Block
Depreciation

Depreciation (% PY Net Block)

Mar 10 (12) Mar 11 (12) Mar 12 (12) Mar 13 (12) Mar 14 (12)

Metric Timeline Cost (INR Mn) Years Source

109,000 2018-21 15,343 3 Source

557,418 2018-21 6,074 3 Source  2 
2018-21 6,826 3

59,950 2018-21 8,439 3

2018-21 753 3
2018-21 3,754 3

136,250 2021-25 19,178 4

7,592 4
3,000 4
106,689 109,385
12,934 16,575
93,755 92,810
4,142 4,364

4.7%
 Mar 15 (12) Mar 16 (12) Mar 17 (12) Mar-18 Mar-19

Comments

Typically 10,000 sq meter required for 1 MN traffic increase

Cost escalation not assumed

9,414 9,414
4,315 4,315

1,140 1,289
14,870 15,019

20 20 20 20
6 6
34 34 34 34

54 54 60 60
 41 48.5 57.7 65.4 73.0
18% 19% 13% 12%
63.5

90% 107% 109% 122%

110,544 117,816 114,046 128,916 143,935

22,652 33,289 36,192 42,069 48,624
87,892 84,527 77,853 86,847 95,311
6,243 7,036 6,380 5,877 6,555

6.7% 8.0% 7.5% 7.5% 7.5%

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24

9,414
4,315
7,443 7,443 7,443 7,443

1,439 1,591 1,681 1,773 1,865

15,169 9,034 9,124 9,215 9,308

40 40 40 40 40
6 6 6 6 0
45 45 45 45 45
0 0 0 0 25
0 0 0 0 0
0 0 0 0 0
91 91 91 91 110

20
0 -6
11
25
 80.3 87.5 94.5 101.1 107.2
10% 9% 8% 7% 6%

88% 96% 104% 111% 97%

159,104 168,138 177,262 186,477 195,785

55,819 63,615 71,504 79,487 87,563
103,285 104,523 105,757 106,990 108,222
7,194 7,796 7,890 7,983 8,076

7.5% 7.5% 7.5% 7.5% 7.5%

Mar-25 Mar-26 Mar-27 Mar-28 Mar-29

1,958 1,977 1,997 2,017 2,037

1,958 1,977 1,997 2,017 2,037

40 40 40 40 40
0 0 0 0 0
45 45 45 45 45
25 25 25 25 25
0 0 0 0 0
0 0 0 0 0
110 110 110 110 110
 113.0 118.7 124.0 129.0 133.5
6% 5% 5% 4% 4%

103% 108% 113% 117% 121%

197,742 199,720 201,717 203,734 205,772

95,732 103,432 110,700 117,570 124,074
102,011 96,288 91,017 86,164 81,698
8,169 7,700 7,268 6,870 6,504

7.5% 7.5% 7.5% 7.5% 7.5%

Mar-30 Mar-31 Mar-32 Mar-33 Mar-34

7,443 7,443 7,443 7,443

2,058 2,153 2,249 2,346 2,443

9,500 9,595 9,691 9,788 2,443

40 40 40 40 40
0 0 0 0 0
45 45 45 45 45
25 25 25 25 25
0 0 0 30 30
0 0 0 0 0
110 110 110 140 140

30
 137.5 141.6 145.9 150.3 154.8
3% 3% 3% 3% 3%

125% 129% 133% 107% 111%

215,272 224,868 234,559 244,347 246,791

130,241 136,659 143,317 150,204 157,310
85,032 88,209 91,242 94,143 89,480
6,167 6,418 6,658 6,887 7,106

7.5% 7.5% 7.5% 7.5% 7.5%

Mar-35 Mar-36 Mar-37

2,468 2,493 6,133

2,468 2,493 6,133

40 40 40
0 0 0
45 45 45
25 25 25
30 30 30
0 0 0
140 140 140
 159.4 164.2 169.1
3% 3% 3%

114% 117% 121%

249,259 251,751 257,885

164,064 170,495 176,628
85,194 81,256 81,256
6,754 6,431 6,133

7.5% 7.5% 7.5%

P&L Workings
Mar 09 Mar 10 Mar 11 Mar 12 Mar 13
INR Mn (12) (12) (12) (12) (12)

Average debt 63,585 86,811 76,929 63,227

Interest 1,293 3,317 6,810 6,575
Interest rate 2.0% 3.8% 8.9% 10.4%
Latest Average interest rate 10.0%
Interest rate (dollar debt) 9.9% (foreign debt with exchange rate depreciation / without hed

Debt Outstanding

2022 loan (6.25% - USD)

Term 5
Opening balance
Principal payments
Closing balance

2026 loan (6.25% - USD)

Term 9
Opening balance
Principal payments
Closing balance

Interest (assuming historical rates)

Opening balance - new debt

Principal payment
New debt
Closing balance - new debt

Average repayment tenure 5

Interest

Overall Interest payments

Overall principal payments
Overall debt
 Mar 14 Mar 15 Mar 16 Mar 17
(12) (12) (12) (12) Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

59,026 58,354 57,964 54,707

5,648 5,562 6,322 5,273
9.6% 9.5% 10.9% 9.6%

depreciation / without hedging costs)

18,593

18,593 14,874 11,156 7,437 3,719 0

3,719 3,719 3,719 3,719 3,719
14,874 11,156 7,437 3,719 0 0

34,027

34,027 30,246 26,466 22,685 18,904 15,123

3,781 3,781 3,781 3,781 3,781 3,781
30,246 26,466 22,685 18,904 15,123 11,342

4,899 4,148 3,396 2,644 1,892 1,327

0 2790.0326 7,940 11,140 8,594 6,049

0 1,588 2,546 2,546 2,546
2790.0326 5,150 4,788 0 0 0
2790.0326 7,940 11,140 8,594 6,049 3,503

139.8574 538 956 989 734 479

5,039 4,686 4,352 3,633 2,626 1,805

7,499 7,499 9,087 10,045 10,045 6,326
47,910 45,561 41,262 31,217 21,172 14,846
Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Mar-31 Mar-32 Mar-33

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

11,342 7,562 3,781 0 0 0 0 0 0 0

3,781 3,781 3,781 0 0 0 0 0 0 0
7,562 3,781 0 0 0 0 0 0 0 0

948 569 190 0 0 0 0 0 0 0

3,503 1,516 558 558 558 558 558 558 558 558
1,988 958 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
1,516 558 558 558 558 558 558 558 558 558

252 104 56 56 56 56 56 56 56 56

1,199 673 245 56 56 56 56 56 56 56

5,768 4,738 3,781 0 0 0 0 0 0 0
9,077 4,339 558 558 558 558 558 558 558 558
Mar-34 Mar-35 Mar-36 Mar-37

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0

0 0 0 0

558 558 558 558

0 0 0 0
0 0 0 0
558 558 558 558

56 56 56 56

56 56 56 56
0 0 0 0
558 558 558 558
Description Area (sqm)
Passenger Terminal Building 103,000
Apron Development 118,734
Approach Ramp
Preliminaries
Insurance & Permits
Design Development
Supervision
Contingencies
Sub-total
Interest during construction
Total

Terminal cost (% total)

Other costs excluding Apron - factor of terminal costs

Source
Est. Cost (Rs. Mn) Cost per sqm
14,498 140,759
1,294 10,897
1,085
340
200
500
922
1,051
19,890
2,353
22,243

65%
0.44
Exchange rate depreciation

FY10 FY11 FY12 FY13 FY14

47 46 48 54 60

Exchange rate depreciation 3.5%

Interest rate 6.3%
Blended interest rate 9.9%

Base Data : Source - RBI

Date USD FY
28/03/2018 65.04 FY18
27/03/2018 64.80 FY18
26/03/2018 64.91 FY18
23/03/2018 65.13 FY18
22/03/2018 65.06 FY18
21/03/2018 65.22 FY18
20/03/2018 65.20 FY18
19/03/2018 65.04 FY18
16/03/2018 64.87 FY18
15/03/2018 64.94 FY18
14/03/2018 64.99 FY18
13/03/2018 64.96 FY18
43437 65.02 FY18
43346 65.08 FY18
43315 64.92 FY18
43284 64.96 FY18
43254 64.99 FY18
43223 65.05 FY18
43103 65.23 FY18
28/02/2018 65.10 FY18
27/02/2018 64.85 FY18
26/02/2018 64.66 FY18
23/02/2018 64.82 FY18
22/02/2018 65.05 FY18
21/02/2018 64.82 FY18
20/02/2018 64.53 FY18
16/02/2018 63.91 FY18
15/02/2018 63.92 FY18
14/02/2018 64.13 FY18
43436 64.28 FY18
43345 64.37 FY18
43314 64.16 FY18
43283 64.14 FY18
 43253 64.27 FY18
43222 64.03 FY18
43133 64.08 FY18
43102 63.61 FY18
31/01/2018 63.69 FY18
30/01/2018 63.75 FY18
29/01/2018 63.55 FY18
25/01/2018 63.50 FY18
24/01/2018 63.64 FY18
23/01/2018 63.77 FY18
22/01/2018 63.89 FY18
19/01/2018 63.72 FY18
18/01/2018 63.84 FY18
17/01/2018 63.98 FY18
16/01/2018 63.76 FY18
15/01/2018 63.41 FY18
43435 63.53 FY18
43405 63.74 FY18
43374 63.83 FY18
43344 63.47 FY18
43313 63.35 FY18
43221 63.38 FY18
43191 63.39 FY18
43160 63.48 FY18
43132 63.67 FY18
43101 63.67 FY18
29/12/2017 63.93 FY18
28/12/2017 64.17 FY18
27/12/2017 64.16 FY18
26/12/2017 64.05 FY18
22/12/2017 64.04 FY18
21/12/2017 64.09 FY18
20/12/2017 64.06 FY18
19/12/2017 64.12 FY18
18/12/2017 64.11 FY18
15/12/2017 64.10 FY18
14/12/2017 64.28 FY18
13/12/2017 64.45 FY18
43081 64.48 FY18
43051 64.36 FY18
42959 64.46 FY18
42928 64.54 FY18
42898 64.45 FY18
42867 64.38 FY18
42837 64.38 FY18
30/11/2017 64.43 FY18
29/11/2017 64.41 FY18
28/11/2017 64.42 FY18
27/11/2017 64.69 FY18
24/11/2017 64.73 FY18
23/11/2017 64.79 FY18
22/11/2017 64.75 FY18
21/11/2017 65.04 FY18
20/11/2017 65.06 FY18
17/11/2017 64.85 FY18
16/11/2017 65.30 FY18
15/11/2017 65.37 FY18
14/11/2017 65.52 FY18
13/11/2017 65.43 FY18
43019 65.01 FY18
42989 64.90 FY18
42958 65.06 FY18
42927 64.81 FY18
42897 64.73 FY18
42805 64.58 FY18
42777 64.59 FY18
42746 64.53 FY18
31/10/2017 64.77 FY18
30/10/2017 64.93 FY18
27/10/2017 65.09 FY18
26/10/2017 64.79 FY18
25/10/2017 65.14 FY18
24/10/2017 64.93 FY18
23/10/2017 65.02 FY18
18/10/2017 65.06 FY18
17/10/2017 64.92 FY18
16/10/2017 64.76 FY18
13/10/2017 64.93 FY18
43079 65.10 FY18
43049 65.27 FY18
43018 65.27 FY18
42988 65.31 FY18
42896 65.23 FY18
42865 65.18 FY18
42835 65.29 FY18
42804 65.55 FY18
29/09/2017 65.36 FY18
28/09/2017 65.76 FY18
27/09/2017 65.69 FY18
26/09/2017 65.34 FY18
25/09/2017 64.84 FY18
22/09/2017 64.96 FY18
21/09/2017 64.53 FY18
20/09/2017 64.36 FY18
19/09/2017 64.18 FY18
18/09/2017 64.04 FY18
15/09/2017 64.08 FY18
14/09/2017 64.07 FY18
13/09/2017 63.98 FY18
43078 63.95 FY18
43048 63.89 FY18
42956 63.87 FY18
42925 64.03 FY18
42895 64.21 FY18
42864 64.12 FY18
42834 64.05 FY18
42744 63.98 FY18
31/08/2017 64.02 FY18
30/08/2017 63.94 FY18
29/08/2017 64.02 FY18
28/08/2017 63.87 FY18
24/08/2017 64.07 FY18
23/08/2017 64.13 FY18
22/08/2017 64.11 FY18
21/08/2017 64.03 FY18
18/08/2017 64.10 FY18
16/08/2017 64.24 FY18
14/08/2017 64.03 FY18
43047 64.17 FY18
43016 63.94 FY18
42986 63.75 FY18
42955 63.74 FY18
42924 63.74 FY18
42833 63.71 FY18
42802 63.63 FY18
42774 64.07 FY18
42743 64.07 FY18
31/07/2017 64.08 FY18
28/07/2017 64.15 FY18
27/07/2017 64.12 FY18
26/07/2017 64.42 FY18
25/07/2017 64.36 FY18
24/07/2017 64.45 FY18
21/07/2017 64.32 FY18
20/07/2017 64.43 FY18
19/07/2017 64.32 FY18
18/07/2017 64.33 FY18
17/07/2017 64.37 FY18
14/07/2017 64.45 FY18
13/07/2017 64.44 FY18
43076 64.50 FY18
43046 64.50 FY18
43015 64.54 FY18
42923 64.73 FY18
42893 64.78 FY18
42862 64.72 FY18
42832 64.82 FY18
42801 64.75 FY18
30/06/2017 64.74 FY18
29/06/2017 64.47 FY18
28/06/2017 64.53 FY18
27/06/2017 64.46 FY18
23/06/2017 64.54 FY18
22/06/2017 64.50 FY18
21/06/2017 64.60 FY18
20/06/2017 64.47 FY18
19/06/2017 64.38 FY18
16/06/2017 64.59 FY18
15/06/2017 64.28 FY18
14/06/2017 64.31 FY18
13/06/2017 64.45 FY18
43075 64.34 FY18
42984 64.26 FY18
42953 64.36 FY18
42922 64.45 FY18
42892 64.35 FY18
42861 64.35 FY18
42772 64.42 FY18
42741 64.47 FY18
31/05/2017 64.55 FY18
30/05/2017 64.63 FY18
29/05/2017 64.56 FY18
26/05/2017 64.59 FY18
25/05/2017 64.51 FY18
24/05/2017 64.86 FY18
23/05/2017 64.78 FY18
22/05/2017 64.56 FY18
19/05/2017 64.99 FY18
18/05/2017 64.34 FY18
17/05/2017 64.02 FY18
16/05/2017 64.08 FY18
15/05/2017 64.12 FY18
43074 64.30 FY18
43044 64.44 FY18
42983 64.51 FY18
42952 64.22 FY18
42860 64.31 FY18
42830 64.21 FY18
42799 64.14 FY18
42771 64.21 FY18
28/04/2017 64.22 FY18
27/04/2017 64.11 FY18
26/04/2017 64.00 FY18
25/04/2017 64.28 FY18
24/04/2017 64.48 FY18
21/04/2017 64.57 FY18
20/04/2017 64.64 FY18
19/04/2017 64.54 FY18
18/04/2017 64.57 FY18
17/04/2017 64.41 FY18
13/04/2017 64.32 FY18
43073 64.69 FY18
43043 64.54 FY18
43012 64.44 FY18
42920 64.39 FY18
42890 64.98 FY18
42859 65.04 FY18
42798 64.91 FY18
31/03/2017 64.84 FY17
30/03/2017 64.93 FY17
29/03/2017 64.96 FY17
27/03/2017 65.09 FY17
24/03/2017 65.46 FY17
23/03/2017 65.42 FY17
22/03/2017 65.49 FY17
21/03/2017 65.31 FY17
20/03/2017 65.38 FY17
17/03/2017 65.54 FY17
16/03/2017 65.38 FY17
15/03/2017 65.51 FY17
14/03/2017 66.18 FY17
43011 66.69 FY17
42981 66.77 FY17
42950 66.64 FY17
42919 66.63 FY17
 42889 66.76 FY17
42797 66.84 FY17
42769 66.74 FY17
42738 66.85 FY17
28/02/2017 66.74 FY17
27/02/2017 66.72 FY17
23/02/2017 66.84 FY17
22/02/2017 66.96 FY17
20/02/2017 66.98 FY17
17/02/2017 67.05 FY17
16/02/2017 66.95 FY17
15/02/2017 66.92 FY17
14/02/2017 66.94 FY17
13/02/2017 66.97 FY17
43010 66.94 FY17
42980 67.01 FY17
42949 67.31 FY17
42918 67.37 FY17
42888 67.20 FY17
42796 67.38 FY17
42768 67.45 FY17
42737 67.65 FY17
31/01/2017 67.81 FY17
30/01/2017 68.04 FY17
27/01/2017 68.20 FY17
25/01/2017 68.16 FY17
24/01/2017 68.16 FY17
23/01/2017 68.08 FY17
20/01/2017 68.09 FY17
19/01/2017 68.18 FY17
18/01/2017 67.94 FY17
17/01/2017 68.05 FY17
16/01/2017 68.16 FY17
13/01/2017 68.23 FY17
43070 68.09 FY17
43040 68.23 FY17
43009 68.06 FY17
42979 68.19 FY17
42887 67.95 FY17
42856 67.79 FY17
42826 68.18 FY17
42795 68.09 FY17
42767 68.02 FY17
30/12/2016 67.95 FY17
29/12/2016 68.12 FY17
28/12/2016 68.23 FY17
27/12/2016 68.00 FY17
26/12/2016 67.83 FY17
23/12/2016 67.91 FY17
22/12/2016 67.91 FY17
21/12/2016 67.87 FY17
20/12/2016 67.90 FY17
19/12/2016 67.73 FY17
16/12/2016 67.78 FY17
15/12/2016 67.80 FY17
14/12/2016 67.56 FY17
13/12/2016 67.49 FY17
42625 67.58 FY17
42594 67.43 FY17
42563 67.87 FY17
42533 68.03 FY17
42502 68.17 FY17
42412 68.37 FY17
42381 68.37 FY17
30/11/2016 68.53 FY17
29/11/2016 68.65 FY17
28/11/2016 68.72 FY17
25/11/2016 68.46 FY17
24/11/2016 68.66 FY17
23/11/2016 68.48 FY17
22/11/2016 68.23 FY17
21/11/2016 68.26 FY17
18/11/2016 68.09 FY17
17/11/2016 67.91 FY17
16/11/2016 67.78 FY17
15/11/2016 67.72 FY17
42685 67.03 FY17
42654 66.43 FY17
42624 66.80 FY17
42593 66.71 FY17
42562 66.73 FY17
42471 66.72 FY17
42440 66.69 FY17
42411 66.83 FY17
42380 66.71 FY17
28/10/2016 66.86 FY17
27/10/2016 66.89 FY17
26/10/2016 66.76 FY17
25/10/2016 66.88 FY17
24/10/2016 66.86 FY17
21/10/2016 66.89 FY17
20/10/2016 66.74 FY17
19/10/2016 66.71 FY17
18/10/2016 66.73 FY17
17/10/2016 66.78 FY17
14/10/2016 66.85 FY17
13/10/2016 66.85 FY17
42653 66.59 FY17
42561 66.79 FY17
42531 66.63 FY17
42500 66.57 FY17
42470 66.56 FY17
42439 66.53 FY17
30/09/2016 66.66 FY17
29/09/2016 66.55 FY17
28/09/2016 66.45 FY17
27/09/2016 66.46 FY17
26/09/2016 66.71 FY17
23/09/2016 66.65 FY17
22/09/2016 66.85 FY17
21/09/2016 67.06 FY17
20/09/2016 67.02 FY17
19/09/2016 66.87 FY17
16/09/2016 66.88 FY17
15/09/2016 67.02 FY17
14/09/2016 66.96 FY17
42713 66.90 FY17
42622 66.55 FY17
42591 66.45 FY17
42560 66.36 FY17
42530 66.55 FY17
42409 66.84 FY17
42378 66.95 FY17
31/08/2016 66.98 FY17
30/08/2016 67.09 FY17
29/08/2016 67.18 FY17
26/08/2016 67.03 FY17
25/08/2016 67.09 FY17
24/08/2016 67.13 FY17
23/08/2016 67.09 FY17
22/08/2016 67.19 FY17
19/08/2016 66.93 FY17
18/08/2016 66.79 FY17
16/08/2016 66.90 FY17
42712 66.83 FY17
 42682 66.86 FY17
42651 66.74 FY17
42621 66.96 FY17
42590 66.74 FY17
42498 66.81 FY17
42468 66.94 FY17
42437 66.94 FY17
42408 66.76 FY17
42377 66.74 FY17
29/07/2016 67.03 FY17
28/07/2016 67.06 FY17
27/07/2016 67.24 FY17
26/07/2016 67.37 FY17
25/07/2016 67.24 FY17
22/07/2016 67.14 FY17
21/07/2016 67.20 FY17
20/07/2016 67.17 FY17
19/07/2016 67.15 FY17
18/07/2016 67.10 FY17
15/07/2016 67.07 FY17
14/07/2016 66.91 FY17
13/07/2016 67.20 FY17
42711 67.15 FY17
42681 67.14 FY17
42589 67.46 FY17
42558 67.50 FY17
42497 67.40 FY17
42467 67.18 FY17
42376 67.44 FY17
30/06/2016 67.62 FY17
29/06/2016 67.74 FY17
28/06/2016 67.89 FY17
27/06/2016 67.90 FY17
24/06/2016 68.01 FY17
23/06/2016 67.37 FY17
22/06/2016 67.56 FY17
21/06/2016 67.48 FY17
20/06/2016 67.41 FY17
17/06/2016 67.17 FY17
16/06/2016 67.21 FY17
15/06/2016 67.16 FY17
14/06/2016 67.15 FY17
13/06/2016 67.07 FY17
42649 66.79 FY17
42619 66.63 FY17
 42588 66.74 FY17
42557 66.83 FY17
42527 66.96 FY17
42435 67.24 FY17
42406 67.25 FY17
42375 67.35 FY17
31/05/2016 67.20 FY17
30/05/2016 67.34 FY17
27/05/2016 67.06 FY17
26/05/2016 67.29 FY17
25/05/2016 67.45 FY17
24/05/2016 67.71 FY17
23/05/2016 67.35 FY17
20/05/2016 67.41 FY17
19/05/2016 67.23 FY17
18/05/2016 66.91 FY17
17/05/2016 66.72 FY17
16/05/2016 66.82 FY17
13/05/2016 66.76 FY17
42709 66.60 FY17
42679 66.70 FY17
42648 66.72 FY17
42618 66.44 FY17
42526 66.58 FY17
42495 66.51 FY17
42465 66.54 FY17
42434 66.27 FY17
42405 66.34 FY17
29/04/2016 66.52 FY17
28/04/2016 66.40 FY17
27/04/2016 66.55 FY17
26/04/2016 66.73 FY17
25/04/2016 66.68 FY17
22/04/2016 66.49 FY17
21/04/2016 66.29 FY17
20/04/2016 66.24 FY17
18/04/2016 66.67 FY17
13/04/2016 66.43 FY17
42708 66.50 FY17
42678 66.39 FY17
42555 66.47 FY17
42525 66.58 FY17
42494 66.32 FY17
42464 66.24 FY17
31/03/2016 66.33 FY16
30/03/2016 66.41 FY16
29/03/2016 66.56 FY16
28/03/2016 66.67 FY16
23/03/2016 66.86 FY16
22/03/2016 66.54 FY16
21/03/2016 66.50 FY16
18/03/2016 66.61 FY16
17/03/2016 66.88 FY16
16/03/2016 67.37 FY16
15/03/2016 67.23 FY16
14/03/2016 67.02 FY16
42677 67.09 FY16
42646 67.05 FY16
42616 67.46 FY16
42585 67.34 FY16
42463 67.27 FY16
42432 67.38 FY16
42403 67.70 FY16
42372 68.16 FY16
29/02/2016 68.62 FY16
26/02/2016 68.78 FY16
25/02/2016 68.60 FY16
24/02/2016 68.57 FY16
23/02/2016 68.64 FY16
22/02/2016 68.55 FY16
18/02/2016 68.49 FY16
17/02/2016 68.59 FY16
16/02/2016 68.34 FY16
15/02/2016 68.13 FY16
42706 68.44 FY16
42676 68.02 FY16
42645 67.88 FY16
42615 68.16 FY16
42584 67.82 FY16
42492 67.64 FY16
42462 67.81 FY16
42431 68.18 FY16
42402 67.83 FY16
42371 67.67 FY16
29/01/2016 67.88 FY16
28/01/2016 68.09 FY16
27/01/2016 67.98 FY16
25/01/2016 67.64 FY16
22/01/2016 67.75 FY16
21/01/2016 68.06 FY16
20/01/2016 67.98 FY16
19/01/2016 67.56 FY16
18/01/2016 67.59 FY16
15/01/2016 67.43 FY16
14/01/2016 67.10 FY16
13/01/2016 66.84 FY16
42705 66.89 FY16
42675 66.79 FY16
42583 66.67 FY16
42552 66.91 FY16
42522 66.72 FY16
42491 66.54 FY16
42461 66.46 FY16
42370 66.18 FY16
31/12/2015 66.33 FY16
30/12/2015 66.42 FY16
29/12/2015 66.37 FY16
28/12/2015 66.14 FY16
23/12/2015 66.20 FY16
22/12/2015 66.30 FY16
21/12/2015 66.32 FY16
18/12/2015 66.42 FY16
17/12/2015 66.65 FY16
16/12/2015 66.85 FY16
15/12/2015 67.04 FY16
14/12/2015 66.99 FY16
42320 66.79 FY16
42289 66.79 FY16
42259 66.75 FY16
42228 66.80 FY16
42197 66.63 FY16
42106 66.84 FY16
42075 66.75 FY16
42047 66.62 FY16
42016 66.52 FY16
30/11/2015 66.81 FY16
27/11/2015 66.75 FY16
26/11/2015 66.55 FY16
24/11/2015 66.38 FY16
23/11/2015 66.35 FY16
20/11/2015 66.09 FY16
19/11/2015 66.11 FY16
18/11/2015 66.11 FY16
17/11/2015 65.98 FY16
16/11/2015 66.17 FY16
13/11/2015 66.14 FY16
42288 66.35 FY16
42258 66.34 FY16
42166 65.79 FY16
42135 65.68 FY16
42105 65.57 FY16
42074 65.45 FY16
42046 65.48 FY16
30/10/2015 65.22 FY16
29/10/2015 65.15 FY16
28/10/2015 65.04 FY16
27/10/2015 64.96 FY16
26/10/2015 64.96 FY16
23/10/2015 64.88 FY16
21/10/2015 65.15 FY16
20/10/2015 64.89 FY16
19/10/2015 64.82 FY16
16/10/2015 64.97 FY16
15/10/2015 64.82 FY16
14/10/2015 65.11 FY16
13/10/2015 65.02 FY16
42348 64.73 FY16
42257 64.78 FY16
42226 65.16 FY16
42195 65.26 FY16
42165 65.39 FY16
42134 65.29 FY16
42014 65.55 FY16
30/09/2015 65.74 FY16
29/09/2015 66.18 FY16
28/09/2015 66.08 FY16
24/09/2015 66.10 FY16
23/09/2015 65.97 FY16
22/09/2015 65.63 FY16
21/09/2015 65.75 FY16
18/09/2015 65.93 FY16
16/09/2015 66.50 FY16
15/09/2015 66.44 FY16
14/09/2015 66.37 FY16
42317 66.39 FY16
42286 66.58 FY16
42256 66.29 FY16
42225 66.61 FY16
42194 66.74 FY16
42103 66.40 FY16
 42072 66.23 FY16
42044 66.16 FY16
42013 66.26 FY16
31/08/2015 66.31 FY16
28/08/2015 66.08 FY16
27/08/2015 66.06 FY16
26/08/2015 66.16 FY16
25/08/2015 66.71 FY16
24/08/2015 66.51 FY16
21/08/2015 65.83 FY16
20/08/2015 65.24 FY16
19/08/2015 65.25 FY16
17/08/2015 65.22 FY16
14/08/2015 65.12 FY16
13/08/2015 64.92 FY16
42346 64.83 FY16
42316 64.17 FY16
42285 63.76 FY16
42193 63.81 FY16
42163 63.76 FY16
42132 63.82 FY16
42102 63.93 FY16
42071 63.96 FY16
31/07/2015 64.01 FY16
30/07/2015 64.01 FY16
29/07/2015 63.89 FY16
28/07/2015 64.03 FY16
27/07/2015 64.00 FY16
24/07/2015 63.89 FY16
23/07/2015 63.71 FY16
22/07/2015 63.53 FY16
21/07/2015 63.65 FY16
20/07/2015 63.55 FY16
17/07/2015 63.49 FY16
16/07/2015 63.50 FY16
15/07/2015 63.38 FY16
14/07/2015 63.50 FY16
13/07/2015 63.47 FY16
42284 63.38 FY16
42254 63.51 FY16
42223 63.57 FY16
42192 63.37 FY16
42162 63.58 FY16
42070 63.40 FY16
42042 63.57 FY16
 42011 63.62 FY16
30/06/2015 63.75 FY16
29/06/2015 63.92 FY16
26/06/2015 63.60 FY16
25/06/2015 63.61 FY16
24/06/2015 63.66 FY16
23/06/2015 63.64 FY16
22/06/2015 63.51 FY16
19/06/2015 63.82 FY16
18/06/2015 63.85 FY16
17/06/2015 64.11 FY16
16/06/2015 64.15 FY16
15/06/2015 64.09 FY16
42344 64.03 FY16
42314 63.89 FY16
42283 63.88 FY16
42253 63.94 FY16
42222 64.11 FY16
42130 63.90 FY16
42100 64.18 FY16
42069 63.85 FY16
42041 63.83 FY16
42010 63.61 FY16
29/05/2015 63.76 FY16
28/05/2015 63.90 FY16
27/05/2015 63.95 FY16
26/05/2015 63.85 FY16
25/05/2015 63.62 FY16
22/05/2015 63.57 FY16
21/05/2015 63.70 FY16
20/05/2015 63.87 FY16
19/05/2015 63.69 FY16
18/05/2015 63.55 FY16
15/05/2015 63.58 FY16
14/05/2015 63.84 FY16
13/05/2015 64.19 FY16
42343 64.20 FY16
42313 63.85 FY16
42221 64.05 FY16
42190 63.88 FY16
42160 63.64 FY16
42129 63.52 FY16
30/04/2015 63.58 FY16
29/04/2015 63.20 FY16
28/04/2015 63.33 FY16
27/04/2015 63.61 FY16
24/04/2015 63.40 FY16
23/04/2015 63.19 FY16
22/04/2015 62.82 FY16
21/04/2015 62.92 FY16
20/04/2015 62.56 FY16
17/04/2015 62.35 FY16
16/04/2015 62.37 FY16
15/04/2015 62.40 FY16
13/04/2015 62.39 FY16
42281 62.37 FY16
42251 62.26 FY16
42220 62.33 FY16
42189 62.33 FY16
42159 62.16 FY16
31/03/2015 62.59 FY15
30/03/2015 62.63 FY15
27/03/2015 62.61 FY15
26/03/2015 62.67 FY15
25/03/2015 62.34 FY15
24/03/2015 62.20 FY15
23/03/2015 62.29 FY15
20/03/2015 62.49 FY15
19/03/2015 62.42 FY15
18/03/2015 62.67 FY15
17/03/2015 62.69 FY15
16/03/2015 62.82 FY15
13/03/2015 62.67 FY15
42341 62.57 FY15
42311 62.75 FY15
42280 62.70 FY15
42250 62.62 FY15
42127 62.20 FY15
42097 61.85 FY15
42066 61.84 FY15
42038 61.82 FY15
27/02/2015 61.79 FY15
26/02/2015 61.94 FY15
25/02/2015 62.05 FY15
24/02/2015 62.28 FY15
23/02/2015 62.18 FY15
20/02/2015 62.26 FY15
18/02/2015 62.25 FY15
16/02/2015 62.20 FY15
13/02/2015 62.14 FY15
 42340 62.43 FY15
42310 62.15 FY15
42279 61.96 FY15
42249 62.14 FY15
42157 61.74 FY15
42126 61.87 FY15
42096 61.68 FY15
42065 61.74 FY15
42037 61.88 FY15
30/01/2015 61.76 FY15
29/01/2015 61.50 FY15
28/01/2015 61.41 FY15
27/01/2015 61.46 FY15
23/01/2015 61.50 FY15
22/01/2015 61.69 FY15
21/01/2015 61.61 FY15
20/01/2015 61.85 FY15
19/01/2015 61.70 FY15
16/01/2015 61.89 FY15
15/01/2015 61.76 FY15
14/01/2015 62.15 FY15
13/01/2015 62.10 FY15
42339 62.16 FY15
42248 62.40 FY15
42217 62.97 FY15
42186 63.45 FY15
42156 63.39 FY15
42125 63.39 FY15
42036 63.29 FY15
42005 63.32 FY15
31/12/2014 63.33 FY15
30/12/2014 63.75 FY15
29/12/2014 63.65 FY15
26/12/2014 63.64 FY15
24/12/2014 63.46 FY15
23/12/2014 63.45 FY15
22/12/2014 63.18 FY15
19/12/2014 63.07 FY15
18/12/2014 63.32 FY15
17/12/2014 63.58 FY15
16/12/2014 63.41 FY15
15/12/2014 62.65 FY15
41985 62.44 FY15
41955 62.21 FY15
41924 61.95 FY15
 41894 61.88 FY15
41863 61.93 FY15
41771 61.85 FY15
41741 61.88 FY15
41710 61.89 FY15
41682 61.93 FY15
41651 62.14 FY15
28/11/2014 61.97 FY15
27/11/2014 61.87 FY15
26/11/2014 61.87 FY15
25/11/2014 61.92 FY15
24/11/2014 61.78 FY15
21/11/2014 61.85 FY15
20/11/2014 62.10 FY15
19/11/2014 61.83 FY15
18/11/2014 61.81 FY15
17/11/2014 61.68 FY15
14/11/2014 61.65 FY15
13/11/2014 61.56 FY15
41984 61.48 FY15
41954 61.55 FY15
41923 61.45 FY15
41831 61.52 FY15
41770 61.39 FY15
41709 61.41 FY15
31/10/2014 61.41 FY15
30/10/2014 61.46 FY15
29/10/2014 61.32 FY15
28/10/2014 61.35 FY15
27/10/2014 61.23 FY15
22/10/2014 61.24 FY15
21/10/2014 61.30 FY15
20/10/2014 61.29 FY15
17/10/2014 61.62 FY15
16/10/2014 61.48 FY15
14/10/2014 61.11 FY15
13/10/2014 61.25 FY15
41922 61.16 FY15
41892 61.04 FY15
41861 61.46 FY15
41830 61.36 FY15
41649 61.75 FY15
30/09/2014 61.61 FY15
29/09/2014 61.43 FY15
26/09/2014 61.57 FY15
25/09/2014 61.02 FY15
24/09/2014 61.03 FY15
23/09/2014 60.87 FY15
22/09/2014 60.79 FY15
19/09/2014 60.81 FY15
18/09/2014 61.06 FY15
17/09/2014 60.95 FY15
16/09/2014 61.10 FY15
15/09/2014 60.99 FY15
41982 60.84 FY15
41952 60.92 FY15
41921 60.83 FY15
41891 60.43 FY15
41860 60.26 FY15
41768 60.44 FY15
41738 60.45 FY15
41707 60.54 FY15
41679 60.61 FY15
41648 60.47 FY15
28/08/2014 60.47 FY15
27/08/2014 60.47 FY15
26/08/2014 60.50 FY15
25/08/2014 60.43 FY15
22/08/2014 60.44 FY15
21/08/2014 60.77 FY15
20/08/2014 60.67 FY15
19/08/2014 60.73 FY15
14/08/2014 61.06 FY15
13/08/2014 61.25 FY15
41981 61.18 FY15
41951 61.12 FY15
41859 61.56 FY15
41828 61.41 FY15
41798 61.34 FY15
41767 60.87 FY15
41737 61.02 FY15
41647 60.85 FY15
31/07/2014 60.25 FY15
30/07/2014 60.15 FY15
28/07/2014 60.10 FY15
25/07/2014 60.14 FY15
24/07/2014 60.00 FY15
23/07/2014 60.18 FY15
22/07/2014 60.24 FY15
21/07/2014 60.19 FY15
18/07/2014 60.33 FY15
17/07/2014 60.14 FY15
16/07/2014 60.19 FY15
15/07/2014 60.22 FY15
14/07/2014 60.01 FY15
41950 60.19 FY15
41919 59.88 FY15
41889 59.73 FY15
41858 59.80 FY15
41827 59.95 FY15
41736 59.79 FY15
41705 59.72 FY15
41677 59.97 FY15
41646 60.14 FY15
30/06/2014 60.09 FY15
27/06/2014 60.10 FY15
26/06/2014 60.16 FY15
25/06/2014 60.28 FY15
24/06/2014 60.11 FY15
23/06/2014 60.19 FY15
20/06/2014 60.28 FY15
19/06/2014 60.00 FY15
18/06/2014 60.12 FY15
17/06/2014 60.37 FY15
16/06/2014 60.01 FY15
13/06/2014 59.48 FY15
41979 59.33 FY15
41949 59.33 FY15
41918 59.26 FY15
41888 59.06 FY15
41796 59.20 FY15
41765 59.30 FY15
41735 59.34 FY15
41704 59.21 FY15
41676 59.14 FY15
30/05/2014 59.03 FY15
29/05/2014 58.84 FY15
28/05/2014 59.08 FY15
27/05/2014 59.06 FY15
26/05/2014 58.59 FY15
23/05/2014 58.48 FY15
22/05/2014 58.57 FY15
21/05/2014 58.77 FY15
20/05/2014 58.75 FY15
19/05/2014 58.43 FY15
16/05/2014 58.86 FY15
15/05/2014 59.47 FY15
13/05/2014 59.88 FY15
41978 59.73 FY15
41887 60.05 FY15
41856 59.99 FY15
41825 60.04 FY15
41795 60.20 FY15
41764 60.05 FY15
41675 60.23 FY15
30/04/2014 60.34 FY15
29/04/2014 60.53 FY15
28/04/2014 60.50 FY15
25/04/2014 61.12 FY15
23/04/2014 61.07 FY15
22/04/2014 60.71 FY15
21/04/2014 60.34 FY15
17/04/2014 60.38 FY15
16/04/2014 60.23 FY15
15/04/2014 60.26 FY15
41947 60.27 FY15
41916 60.21 FY15
41886 60.07 FY15
41824 59.95 FY15
41733 60.32 FY15
41702 60.12 FY15
41674 59.65 FY15
28/03/2014 60.10 FY14
27/03/2014 60.13 FY14
26/03/2014 60.17 FY14
25/03/2014 60.49 FY14
24/03/2014 60.70 FY14
21/03/2014 61.05 FY14
20/03/2014 61.13 FY14
19/03/2014 61.10 FY14
18/03/2014 60.95 FY14
14/03/2014 61.52 FY14
13/03/2014 61.02 FY14
41976 61.09 FY14
41946 60.70 FY14
41915 61.20 FY14
41823 60.99 FY14
41793 61.32 FY14
41762 61.86 FY14
41732 61.90 FY14
 41701 61.86 FY14
28/02/2014 62.07 FY14
26/02/2014 61.94 FY14
25/02/2014 61.98 FY14
24/02/2014 62.12 FY14
21/02/2014 62.16 FY14
20/02/2014 62.28 FY14
18/02/2014 62.12 FY14
17/02/2014 61.95 FY14
14/02/2014 62.28 FY14
13/02/2014 62.27 FY14
41975 62.13 FY14
41945 62.44 FY14
41914 62.19 FY14
41822 62.32 FY14
41792 62.50 FY14
41761 62.45 FY14
41731 62.68 FY14
41700 62.69 FY14
31/01/2014 62.48 FY14
30/01/2014 62.73 FY14
29/01/2014 62.20 FY14
28/01/2014 62.99 FY14
27/01/2014 62.71 FY14
24/01/2014 62.18 FY14
23/01/2014 61.99 FY14
22/01/2014 61.92 FY14
21/01/2014 61.54 FY14
20/01/2014 61.63 FY14
17/01/2014 61.35 FY14
16/01/2014 61.53 FY14
15/01/2014 61.59 FY14
13/01/2014 61.52 FY14
41913 61.94 FY14
41883 62.18 FY14
41852 62.24 FY14
41821 62.38 FY14
41791 62.33 FY14
41699 62.41 FY14
41671 61.90 FY14
41640 61.93 FY14
31/12/2013 61.90 FY14
30/12/2013 62.00 FY14
27/12/2013 62.06 FY14
26/12/2013 61.98 FY14
24/12/2013 61.87 FY14
23/12/2013 61.99 FY14
20/12/2013 62.24 FY14
19/12/2013 62.38 FY14
18/12/2013 61.92 FY14
17/12/2013 61.96 FY14
16/12/2013 62.10 FY14
13/12/2013 62.13 FY14
41620 61.62 FY14
41590 61.33 FY14
41559 61.21 FY14
41529 61.18 FY14
41437 61.67 FY14
41406 61.69 FY14
41376 62.33 FY14
41345 62.34 FY14
41317 62.23 FY14
29/11/2013 62.39 FY14
28/11/2013 62.39 FY14
27/11/2013 62.36 FY14
26/11/2013 62.45 FY14
25/11/2013 62.58 FY14
22/11/2013 63.02 FY14
21/11/2013 62.89 FY14
20/11/2013 62.56 FY14
19/11/2013 62.23 FY14
18/11/2013 62.63 FY14
14/11/2013 63.06 FY14
13/11/2013 63.65 FY14
41619 63.59 FY14
41589 63.30 FY14
41497 62.73 FY14
41466 62.57 FY14
41436 61.92 FY14
41405 61.79 FY14
41285 61.90 FY14
31/10/2013 61.41 FY14
30/10/2013 61.49 FY14
29/10/2013 61.46 FY14
28/10/2013 61.50 FY14
25/10/2013 61.63 FY14
24/10/2013 61.41 FY14
23/10/2013 61.53 FY14
22/10/2013 61.78 FY14
21/10/2013 61.49 FY14
18/10/2013 61.28 FY14
17/10/2013 61.58 FY14
15/10/2013 61.69 FY14
14/10/2013 61.30 FY14
41588 61.16 FY14
41557 62.14 FY14
41527 61.92 FY14
41496 61.69 FY14
41465 61.78 FY14
41374 61.41 FY14
41343 61.93 FY14
41284 62.36 FY14
30/09/2013 62.78 FY14
27/09/2013 61.81 FY14
26/09/2013 62.23 FY14
25/09/2013 62.70 FY14
24/09/2013 62.66 FY14
23/09/2013 62.52 FY14
20/09/2013 62.24 FY14
19/09/2013 61.75 FY14
18/09/2013 63.14 FY14
17/09/2013 63.38 FY14
16/09/2013 62.48 FY14
13/09/2013 63.79 FY14
41617 63.67 FY14
41587 63.90 FY14
41556 64.22 FY14
41434 65.96 FY14
41403 66.04 FY14
41373 67.03 FY14
41342 66.89 FY14
41314 65.86 FY14
30/08/2013 66.57 FY14
29/08/2013 67.71 FY14
28/08/2013 68.36 FY14
27/08/2013 65.67 FY14
26/08/2013 64.23 FY14
23/08/2013 64.69 FY14
22/08/2013 65.42 FY14
21/08/2013 63.46 FY14
20/08/2013 63.73 FY14
19/08/2013 62.35 FY14
16/08/2013 61.82 FY14
14/08/2013 61.52 FY14
13/08/2013 61.43 FY14
 41616 60.80 FY14
41494 61.12 FY14
41463 61.39 FY14
41433 61.54 FY14
41402 60.82 FY14
41313 60.80 FY14
41282 60.74 FY14
31/07/2013 61.12 FY14
30/07/2013 59.83 FY14
29/07/2013 59.30 FY14
26/07/2013 58.91 FY14
25/07/2013 58.94 FY14
24/07/2013 59.45 FY14
23/07/2013 59.69 FY14
22/07/2013 59.41 FY14
19/07/2013 59.80 FY14
18/07/2013 59.71 FY14
17/07/2013 59.36 FY14
16/07/2013 59.39 FY14
15/07/2013 60.05 FY14
41615 59.90 FY14
41585 59.64 FY14
41554 60.13 FY14
41524 60.07 FY14
41493 61.05 FY14
41401 60.34 FY14
41371 60.09 FY14
41340 60.10 FY14
41312 59.41 FY14
41281 59.15 FY14
28/06/2013 59.70 FY14
27/06/2013 60.59 FY14
26/06/2013 59.85 FY14
25/06/2013 59.70 FY14
24/06/2013 59.73 FY14
21/06/2013 59.35 FY14
20/06/2013 59.70 FY14
19/06/2013 58.74 FY14
18/06/2013 58.45 FY14
17/06/2013 57.73 FY14
14/06/2013 57.74 FY14
13/06/2013 58.41 FY14
41614 58.27 FY14
41584 58.93 FY14
41553 57.78 FY14
 41461 56.74 FY14
41431 56.87 FY14
41400 56.42 FY14
41370 56.64 FY14
41339 56.57 FY14
31/05/2013 56.50 FY14
30/05/2013 56.10 FY14
29/05/2013 56.24 FY14
28/05/2013 55.74 FY14
27/05/2013 55.62 FY14
24/05/2013 55.61 FY14
23/05/2013 55.99 FY14
22/05/2013 55.52 FY14
21/05/2013 55.04 FY14
20/05/2013 55.04 FY14
17/05/2013 54.89 FY14
16/05/2013 54.77 FY14
15/05/2013 54.78 FY14
14/05/2013 54.63 FY14
13/05/2013 54.92 FY14
41552 54.54 FY14
41522 54.24 FY14
41491 54.16 FY14
41460 54.28 FY14
41430 53.95 FY14
41338 53.95 FY14
41310 53.74 FY14
30/04/2013 54.22 FY14
29/04/2013 54.28 FY14
26/04/2013 54.29 FY14
25/04/2013 54.17 FY14
23/04/2013 54.30 FY14
22/04/2013 54.17 FY14
18/04/2013 54.03 FY14
17/04/2013 53.94 FY14
16/04/2013 54.33 FY14
15/04/2013 54.63 FY14
41612 54.44 FY14
41551 54.53 FY14
41521 54.46 FY14
41490 54.72 FY14
41398 54.88 FY14
41368 54.65 FY14
41337 54.39 FY14
41309 54.33 FY14
28/03/2013 54.39 FY13
26/03/2013 54.27 FY13
25/03/2013 54.10 FY13
22/03/2013 54.34 FY13
21/03/2013 54.28 FY13
20/03/2013 54.38 FY13
19/03/2013 54.26 FY13
18/03/2013 54.29 FY13
15/03/2013 54.16 FY13
14/03/2013 54.44 FY13
13/03/2013 54.11 FY13
41611 54.34 FY13
41581 54.29 FY13
41489 54.40 FY13
41458 54.74 FY13
41428 54.71 FY13
41397 54.65 FY13
41367 55.05 FY13
41277 54.48 FY13
28/02/2013 53.77 FY13
27/02/2013 53.84 FY13
26/02/2013 54.06 FY13
25/02/2013 54.04 FY13
22/02/2013 54.43 FY13
21/02/2013 54.48 FY13
20/02/2013 54.05 FY13
18/02/2013 54.29 FY13
15/02/2013 53.99 FY13
14/02/2013 53.87 FY13
13/02/2013 53.85 FY13
41610 53.96 FY13
41580 53.68 FY13
41488 53.57 FY13
41457 53.14 FY13
41427 53.09 FY13
41396 53.29 FY13
41366 52.97 FY13
41276 53.32 FY13
31/01/2013 53.29 FY13
30/01/2013 53.57 FY13
29/01/2013 53.70 FY13
28/01/2013 53.89 FY13
24/01/2013 53.85 FY13
23/01/2013 53.77 FY13
22/01/2013 53.51 FY13
21/01/2013 53.87 FY13
18/01/2013 53.95 FY13
17/01/2013 54.64 FY13
16/01/2013 54.83 FY13
15/01/2013 54.54 FY13
14/01/2013 54.64 FY13
41579 54.54 FY13
41548 54.63 FY13
41518 54.96 FY13
41487 55.33 FY13
41456 54.98 FY13
41365 54.85 FY13
41334 54.42 FY13
41306 54.39 FY13
41275 54.83 FY13
31/12/2012 54.78 FY13
28/12/2012 54.85 FY13
27/12/2012 54.85 FY13
26/12/2012 54.96 FY13
24/12/2012 55.09 FY13
21/12/2012 55.09 FY13
20/12/2012 54.84 FY13
19/12/2012 54.74 FY13
18/12/2012 54.85 FY13
17/12/2012 54.63 FY13
14/12/2012 54.39 FY13
13/12/2012 54.23 FY13
41255 54.27 FY13
41225 54.32 FY13
41194 54.34 FY13
41102 54.20 FY13
41072 54.47 FY13
41041 54.57 FY13
41011 54.95 FY13
40980 54.56 FY13
30/11/2012 54.53 FY13
29/11/2012 55.20 FY13
27/11/2012 55.70 FY13
26/11/2012 55.69 FY13
23/11/2012 55.34 FY13
22/11/2012 55.16 FY13
21/11/2012 55.20 FY13
20/11/2012 54.91 FY13
19/11/2012 54.97 FY13
16/11/2012 54.99 FY13
15/11/2012 54.96 FY13
41254 54.93 FY13
41163 54.34 FY13
41132 54.44 FY13
41101 54.25 FY13
41071 54.60 FY13
41040 54.08 FY13
40950 53.66 FY13
40919 53.78 FY13
31/10/2012 54.12 FY13
30/10/2012 54.17 FY13
29/10/2012 53.81 FY13
25/10/2012 53.63 FY13
23/10/2012 53.59 FY13
22/10/2012 53.67 FY13
19/10/2012 53.72 FY13
18/10/2012 52.97 FY13
17/10/2012 52.75 FY13
16/10/2012 52.82 FY13
15/10/2012 53.12 FY13
41253 52.70 FY13
41223 53.07 FY13
41192 53.04 FY13
41162 52.38 FY13
41131 52.21 FY13
41039 51.62 FY13
41009 51.98 FY13
40978 52.33 FY13
40918 52.78 FY13
28/09/2012 52.70 FY13
27/09/2012 53.26 FY13
26/09/2012 53.58 FY13
25/09/2012 53.53 FY13
24/09/2012 53.29 FY13
21/09/2012 53.91 FY13
20/09/2012 54.34 FY13
18/09/2012 54.26 FY13
17/09/2012 53.97 FY13
14/09/2012 54.73 FY13
13/09/2012 55.44 FY13
41252 55.26 FY13
41222 55.52 FY13
41191 55.34 FY13
41099 55.52 FY13
41069 55.97 FY13
 41038 55.90 FY13
41008 55.54 FY13
40977 55.45 FY13
31/08/2012 55.72 FY13
30/08/2012 55.65 FY13
29/08/2012 55.67 FY13
28/08/2012 55.78 FY13
27/08/2012 55.59 FY13
24/08/2012 55.38 FY13
23/08/2012 55.19 FY13
22/08/2012 55.51 FY13
21/08/2012 55.54 FY13
17/08/2012 55.70 FY13
16/08/2012 55.99 FY13
14/08/2012 55.64 FY13
13/08/2012 55.42 FY13
41190 55.34 FY13
41160 55.17 FY13
41129 55.15 FY13
41098 55.50 FY13
41068 55.47 FY13
40976 56.08 FY13
40947 55.78 FY13
40916 55.48 FY13
31/07/2012 55.81 FY13
30/07/2012 55.44 FY13
27/07/2012 55.41 FY13
26/07/2012 55.95 FY13
25/07/2012 56.38 FY13
24/07/2012 56.02 FY13
23/07/2012 55.76 FY13
20/07/2012 55.15 FY13
19/07/2012 55.38 FY13
18/07/2012 55.34 FY13
17/07/2012 55.15 FY13
16/07/2012 54.92 FY13
13/07/2012 55.66 FY13
41250 55.70 FY13
41220 55.37 FY13
41189 55.81 FY13
41159 56.02 FY13
41067 55.42 FY13
41036 55.03 FY13
41006 54.55 FY13
40975 54.81 FY13
 40946 55.83 FY13
29/06/2012 56.31 FY13
28/06/2012 56.92 FY13
27/06/2012 57.22 FY13
26/06/2012 57.07 FY13
25/06/2012 56.53 FY13
22/06/2012 56.99 FY13
21/06/2012 56.42 FY13
20/06/2012 55.86 FY13
19/06/2012 56.01 FY13
18/06/2012 55.60 FY13
15/06/2012 55.76 FY13
14/06/2012 55.79 FY13
13/06/2012 55.85 FY13
41249 56.05 FY13
41219 55.24 FY13
41127 55.36 FY13
41096 55.15 FY13
41066 55.50 FY13
41035 55.56 FY13
41005 55.52 FY13
40914 55.92 FY13
31/05/2012 56.42 FY13
30/05/2012 56.01 FY13
29/05/2012 55.58 FY13
28/05/2012 55.26 FY13
25/05/2012 55.73 FY13
24/05/2012 56.29 FY13
23/05/2012 55.93 FY13
22/05/2012 54.88 FY13
21/05/2012 54.68 FY13
18/05/2012 54.88 FY13
17/05/2012 54.39 FY13
16/05/2012 54.29 FY13
15/05/2012 53.84 FY13
14/05/2012 53.71 FY13
41218 53.64 FY13
41187 53.34 FY13
41157 53.46 FY13
41126 52.86 FY13
41095 53.34 FY13
41004 53.72 FY13
40973 53.24 FY13
40944 52.93 FY13
30/04/2012 52.52 FY13
27/04/2012 52.68 FY13
26/04/2012 52.57 FY13
25/04/2012 52.49 FY13
24/04/2012 52.79 FY13
23/04/2012 52.23 FY13
20/04/2012 52.00 FY13
19/04/2012 51.89 FY13
18/04/2012 51.50 FY13
17/04/2012 51.63 FY13
16/04/2012 51.66 FY13
13/04/2012 51.42 FY13
41247 51.44 FY13
41217 51.55 FY13
41186 51.20 FY13
41156 51.28 FY13
41003 51.05 FY13
40972 50.56 FY13
30/03/2012 51.16 FY12
29/03/2012 51.15 FY12
28/03/2012 50.92 FY12
27/03/2012 50.91 FY12
26/03/2012 51.31 FY12
22/03/2012 50.91 FY12
21/03/2012 50.59 FY12
20/03/2012 50.25 FY12
19/03/2012 50.12 FY12
16/03/2012 50.31 FY12
15/03/2012 50.22 FY12
14/03/2012 49.90 FY12
13/03/2012 49.85 FY12
41246 49.94 FY12
41155 50.02 FY12
41093 50.57 FY12
41063 50.03 FY12
41032 49.80 FY12
40942 49.35 FY12
40911 49.15 FY12
29/02/2012 48.94 FY12
28/02/2012 49.14 FY12
27/02/2012 49.05 FY12
24/02/2012 49.07 FY12
23/02/2012 49.25 FY12
22/02/2012 49.25 FY12
21/02/2012 49.08 FY12
17/02/2012 49.21 FY12
15/02/2012 49.25 FY12
14/02/2012 49.33 FY12
13/02/2012 49.32 FY12
41184 49.64 FY12
41154 49.29 FY12
41123 49.07 FY12
41092 48.92 FY12
41062 48.68 FY12
40970 48.96 FY12
40941 49.13 FY12
40910 49.53 FY12
31/01/2012 49.68 FY12
30/01/2012 49.50 FY12
27/01/2012 49.65 FY12
25/01/2012 50.02 FY12
24/01/2012 49.97 FY12
23/01/2012 50.24 FY12
20/01/2012 50.33 FY12
19/01/2012 50.29 FY12
18/01/2012 50.67 FY12
17/01/2012 51.07 FY12
16/01/2012 51.65 FY12
13/01/2012 51.43 FY12
41244 51.83 FY12
41214 51.75 FY12
41183 52.23 FY12
41153 52.73 FY12
41061 52.78 FY12
41030 52.78 FY12
41000 53.14 FY12
40969 53.23 FY12
40940 53.30 FY12
30/12/2011 53.27 FY12
29/12/2011 53.36 FY12
28/12/2011 53.21 FY12
27/12/2011 52.89 FY12
26/12/2011 52.82 FY12
23/12/2011 52.72 FY12
22/12/2011 52.78 FY12
21/12/2011 52.68 FY12
20/12/2011 53.03 FY12
19/12/2011 52.96 FY12
16/12/2011 52.81 FY12
15/12/2011 54.24 FY12
14/12/2011 53.58 FY12
13/12/2011 53.40 FY12
40889 52.42 FY12
40798 52.23 FY12
40767 51.78 FY12
40736 51.45 FY12
40675 51.39 FY12
40586 51.35 FY12
40555 51.65 FY12
30/11/2011 52.17 FY12
29/11/2011 51.93 FY12
28/11/2011 51.98 FY12
25/11/2011 52.17 FY12
24/11/2011 52.25 FY12
23/11/2011 52.10 FY12
22/11/2011 52.70 FY12
21/11/2011 51.72 FY12
18/11/2011 51.35 FY12
17/11/2011 50.72 FY12
16/11/2011 50.90 FY12
15/11/2011 50.56 FY12
14/11/2011 50.08 FY12
40858 50.28 FY12
40797 49.78 FY12
40766 49.38 FY12
40644 49.08 FY12
40613 49.37 FY12
40585 49.25 FY12
40554 49.08 FY12
31/10/2011 48.87 FY12
28/10/2011 48.82 FY12
25/10/2011 49.66 FY12
24/10/2011 49.87 FY12
21/10/2011 50.07 FY12
20/10/2011 49.71 FY12
19/10/2011 49.18 FY12
18/10/2011 49.14 FY12
17/10/2011 48.89 FY12
14/10/2011 49.07 FY12
13/10/2011 49.02 FY12
40887 49.24 FY12
40857 49.03 FY12
40826 49.07 FY12
40734 49.14 FY12
40673 49.19 FY12
40643 49.23 FY12
 40612 49.42 FY12
29/09/2011 48.93 FY12
28/09/2011 48.91 FY12
27/09/2011 49.18 FY12
26/09/2011 49.62 FY12
23/09/2011 49.67 FY12
22/09/2011 48.82 FY12
21/09/2011 47.89 FY12
20/09/2011 48.22 FY12
19/09/2011 47.79 FY12
16/09/2011 47.47 FY12
15/09/2011 47.84 FY12
14/09/2011 47.81 FY12
13/09/2011 47.10 FY12
40886 46.97 FY12
40795 46.38 FY12
40764 46.18 FY12
40733 46.02 FY12
40703 46.13 FY12
40672 45.94 FY12
40583 45.90 FY12
30/08/2011 46.02 FY12
29/08/2011 45.87 FY12
26/08/2011 46.05 FY12
25/08/2011 46.13 FY12
24/08/2011 45.77 FY12
23/08/2011 45.69 FY12
22/08/2011 45.95 FY12
18/08/2011 45.61 FY12
17/08/2011 45.37 FY12
16/08/2011 45.25 FY12
40885 45.37 FY12
40855 45.27 FY12
40824 45.21 FY12
40794 45.17 FY12
40763 44.96 FY12
40671 44.80 FY12
40641 44.42 FY12
40610 44.38 FY12
40582 44.23 FY12
40551 44.05 FY12
29/07/2011 44.16 FY12
28/07/2011 44.13 FY12
27/07/2011 43.95 FY12
26/07/2011 44.29 FY12
25/07/2011 44.42 FY12
22/07/2011 44.38 FY12
21/07/2011 44.43 FY12
20/07/2011 44.46 FY12
19/07/2011 44.59 FY12
18/07/2011 44.57 FY12
15/07/2011 44.53 FY12
14/07/2011 44.53 FY12
13/07/2011 44.59 FY12
40884 44.69 FY12
40854 44.37 FY12
40762 44.33 FY12
40731 44.42 FY12
40701 44.38 FY12
40670 44.50 FY12
40640 44.46 FY12
40550 44.59 FY12
30/06/2011 44.72 FY12
29/06/2011 44.94 FY12
28/06/2011 45.05 FY12
27/06/2011 45.10 FY12
24/06/2011 44.94 FY12
23/06/2011 44.93 FY12
22/06/2011 44.82 FY12
21/06/2011 44.91 FY12
20/06/2011 44.99 FY12
17/06/2011 44.93 FY12
16/06/2011 44.90 FY12
15/06/2011 44.68 FY12
14/06/2011 44.77 FY12
13/06/2011 44.87 FY12
40822 44.72 FY12
40792 44.72 FY12
40761 44.61 FY12
40730 44.74 FY12
40700 44.72 FY12
40608 44.85 FY12
40580 44.94 FY12
40549 44.89 FY12
31/05/2011 45.03 FY12
30/05/2011 45.10 FY12
27/05/2011 45.21 FY12
26/05/2011 45.29 FY12
25/05/2011 45.38 FY12
24/05/2011 45.25 FY12
23/05/2011 45.28 FY12
20/05/2011 44.93 FY12
19/05/2011 44.98 FY12
18/05/2011 45.08 FY12
16/05/2011 45.07 FY12
13/05/2011 44.91 FY12
40882 44.79 FY12
40852 44.69 FY12
40821 44.73 FY12
40791 44.70 FY12
40699 44.78 FY12
40668 44.57 FY12
40638 44.59 FY12
40607 44.34 FY12
40579 44.30 FY12
29/04/2011 44.38 FY12
28/04/2011 44.33 FY12
27/04/2011 44.40 FY12
26/04/2011 44.59 FY12
25/04/2011 44.45 FY12
21/04/2011 44.30 FY12
20/04/2011 44.38 FY12
19/04/2011 44.68 FY12
18/04/2011 44.27 FY12
15/04/2011 44.52 FY12
13/04/2011 44.48 FY12
40851 44.20 FY12
40759 44.04 FY12
40728 44.22 FY12
40698 44.20 FY12
40667 44.45 FY12
31/03/2011 44.65 FY11
30/03/2011 44.77 FY11
29/03/2011 44.67 FY11
28/03/2011 44.78 FY11
25/03/2011 44.65 FY11
24/03/2011 44.77 FY11
23/03/2011 44.96 FY11
22/03/2011 44.97 FY11
21/03/2011 45.05 FY11
18/03/2011 45.09 FY11
17/03/2011 45.24 FY11
16/03/2011 45.18 FY11
15/03/2011 45.27 FY11
14/03/2011 45.15 FY11
 40850 45.21 FY11
40819 45.11 FY11
40789 45.02 FY11
40758 45.03 FY11
40727 45.13 FY11
40636 44.99 FY11
40605 44.96 FY11
40546 45.12 FY11
28/02/2011 45.18 FY11
25/02/2011 45.37 FY11
24/02/2011 45.37 FY11
23/02/2011 45.20 FY11
22/02/2011 45.20 FY11
21/02/2011 45.11 FY11
18/02/2011 45.18 FY11
17/02/2011 45.38 FY11
15/02/2011 45.45 FY11
14/02/2011 45.50 FY11
40849 45.76 FY11
40818 45.58 FY11
40788 45.33 FY11
40757 45.39 FY11
40726 45.59 FY11
40635 45.64 FY11
40604 45.63 FY11
40576 45.63 FY11
40545 45.81 FY11
31/01/2011 45.95 FY11
28/01/2011 45.74 FY11
27/01/2011 45.57 FY11
25/01/2011 45.53 FY11
24/01/2011 45.58 FY11
21/01/2011 45.70 FY11
20/01/2011 45.58 FY11
19/01/2011 45.38 FY11
18/01/2011 45.53 FY11
17/01/2011 45.59 FY11
14/01/2011 45.30 FY11
13/01/2011 45.13 FY11
40878 45.16 FY11
40848 45.32 FY11
40817 45.44 FY11
40725 45.37 FY11
40695 45.31 FY11
40664 45.20 FY11
 40634 44.84 FY11
40603 44.67 FY11
31/12/2010 44.81 FY11
30/12/2010 44.90 FY11
29/12/2010 45.12 FY11
28/12/2010 45.17 FY11
27/12/2010 45.15 FY11
24/12/2010 45.23 FY11
23/12/2010 45.02 FY11
22/12/2010 45.13 FY11
21/12/2010 45.26 FY11
20/12/2010 45.38 FY11
16/12/2010 45.39 FY11
15/12/2010 45.32 FY11
14/12/2010 45.01 FY11
13/12/2010 45.25 FY11
40463 45.22 FY11
40433 45.17 FY11
40402 45.12 FY11
40371 44.84 FY11
40341 44.85 FY11
40249 45.09 FY11
40221 45.37 FY11
40190 45.70 FY11
30/11/2010 46.04 FY11
29/11/2010 45.81 FY11
26/11/2010 45.74 FY11
25/11/2010 45.64 FY11
24/11/2010 45.66 FY11
23/11/2010 45.61 FY11
22/11/2010 45.29 FY11
19/11/2010 45.26 FY11
18/11/2010 45.45 FY11
16/11/2010 45.22 FY11
15/11/2010 45.14 FY11
40523 44.64 FY11
40493 44.25 FY11
40462 44.39 FY11
40432 44.40 FY11
40401 44.26 FY11
40279 44.32 FY11
40248 44.36 FY11
40220 44.43 FY11
40189 44.42 FY11
29/10/2010 44.54 FY11
28/10/2010 44.49 FY11
27/10/2010 44.52 FY11
26/10/2010 44.43 FY11
25/10/2010 44.36 FY11
22/10/2010 44.46 FY11
21/10/2010 44.36 FY11
20/10/2010 44.29 FY11
19/10/2010 44.46 FY11
18/10/2010 44.26 FY11
15/10/2010 44.03 FY11
14/10/2010 44.18 FY11
13/10/2010 44.50 FY11
40522 44.74 FY11
40492 44.30 FY11
40400 44.38 FY11
40369 44.28 FY11
40339 44.30 FY11
40308 44.72 FY11
40278 44.37 FY11
40188 44.68 FY11
29/09/2010 44.92 FY11
28/09/2010 45.13 FY11
27/09/2010 45.04 FY11
24/09/2010 45.54 FY11
23/09/2010 45.59 FY11
22/09/2010 45.53 FY11
21/09/2010 45.73 FY11
20/09/2010 45.61 FY11
17/09/2010 45.97 FY11
16/09/2010 46.30 FY11
15/09/2010 46.37 FY11
14/09/2010 46.37 FY11
13/09/2010 46.31 FY11
40430 46.56 FY11
40399 46.70 FY11
40368 46.71 FY11
40338 46.48 FY11
40246 46.67 FY11
40218 46.78 FY11
40187 46.87 FY11
31/08/2010 47.08 FY11
30/08/2010 46.84 FY11
27/08/2010 46.86 FY11
26/08/2010 46.81 FY11
25/08/2010 46.93 FY11
24/08/2010 46.79 FY11
23/08/2010 46.61 FY11
20/08/2010 46.58 FY11
18/08/2010 46.64 FY11
17/08/2010 46.68 FY11
16/08/2010 46.78 FY11
13/08/2010 46.58 FY11
40520 46.94 FY11
40490 46.54 FY11
40459 46.30 FY11
40429 46.07 FY11
40337 46.02 FY11
40306 46.23 FY11
40276 46.22 FY11
40245 46.22 FY11
40217 46.19 FY11
30/07/2010 46.46 FY11
29/07/2010 46.63 FY11
28/07/2010 46.57 FY11
27/07/2010 46.76 FY11
26/07/2010 46.86 FY11
23/07/2010 47.00 FY11
22/07/2010 47.33 FY11
21/07/2010 47.25 FY11
20/07/2010 47.10 FY11
19/07/2010 47.08 FY11
16/07/2010 46.80 FY11
15/07/2010 46.74 FY11
14/07/2010 46.63 FY11
13/07/2010 46.93 FY11
40519 46.73 FY11
40428 46.75 FY11
40397 46.85 FY11
40366 47.08 FY11
40336 46.80 FY11
40305 46.69 FY11
40216 46.68 FY11
40185 46.68 FY11
30/06/2010 46.60 FY11
29/06/2010 46.52 FY11
28/06/2010 46.16 FY11
25/06/2010 46.54 FY11
24/06/2010 46.24 FY11
23/06/2010 46.31 FY11
22/06/2010 46.04 FY11
21/06/2010 45.64 FY11
18/06/2010 46.14 FY11
17/06/2010 46.50 FY11
16/06/2010 46.35 FY11
15/06/2010 46.73 FY11
14/06/2010 46.57 FY11
40488 46.82 FY11
40457 46.98 FY11
40427 46.98 FY11
40396 46.95 FY11
40365 47.28 FY11
40274 46.67 FY11
40243 46.52 FY11
40215 47.19 FY11
40184 46.69 FY11
31/05/2010 46.45 FY11
28/05/2010 46.54 FY11
26/05/2010 47.57 FY11
25/05/2010 47.40 FY11
24/05/2010 46.67 FY11
21/05/2010 46.95 FY11
20/05/2010 46.75 FY11
19/05/2010 46.00 FY11
18/05/2010 45.55 FY11
17/05/2010 45.72 FY11
14/05/2010 45.10 FY11
13/05/2010 44.99 FY11
40517 45.33 FY11
40487 45.14 FY11
40456 44.96 FY11
40364 45.58 FY11
40334 45.40 FY11
40303 44.87 FY11
40273 44.56 FY11
40242 44.56 FY11
30/04/2010 44.44 FY11
29/04/2010 44.57 FY11
28/04/2010 44.60 FY11
27/04/2010 44.45 FY11
26/04/2010 44.33 FY11
23/04/2010 44.54 FY11
22/04/2010 44.45 FY11
21/04/2010 44.41 FY11
20/04/2010 44.61 FY11
19/04/2010 44.60 FY11
16/04/2010 44.49 FY11
15/04/2010 44.38 FY11
13/04/2010 44.62 FY11
40516 44.35 FY11
40425 44.35 FY11
40394 44.69 FY11
40363 44.42 FY11
40333 44.45 FY11
40302 44.73 FY11
31/03/2010 45.14 FY10
30/03/2010 44.94 FY10
29/03/2010 45.08 FY10
26/03/2010 45.34 FY10
25/03/2010 45.63 FY10
23/03/2010 45.56 FY10
22/03/2010 45.49 FY10
19/03/2010 45.48 FY10
18/03/2010 45.49 FY10
17/03/2010 45.41 FY10
15/03/2010 45.58 FY10
40515 45.45 FY10
40485 45.47 FY10
40454 45.41 FY10
40424 45.54 FY10
40393 45.43 FY10
40301 45.78 FY10
40271 45.82 FY10
40240 45.90 FY10
40212 46.02 FY10
26/02/2010 46.23 FY10
25/02/2010 46.36 FY10
24/02/2010 46.25 FY10
23/02/2010 46.13 FY10
22/02/2010 46.16 FY10
19/02/2010 46.47 FY10
18/02/2010 46.22 FY10
17/02/2010 46.02 FY10
16/02/2010 46.18 FY10
15/02/2010 46.38 FY10
40484 46.46 FY10
40453 46.56 FY10
40423 46.68 FY10
40392 46.81 FY10
40300 46.56 FY10
40270 46.09 FY10
 40239 46.04 FY10
40211 46.25 FY10
40180 46.34 FY10
29/01/2010 46.37 FY10
28/01/2010 46.31 FY10
27/01/2010 46.29 FY10
25/01/2010 46.18 FY10
22/01/2010 46.17 FY10
21/01/2010 45.97 FY10
20/01/2010 45.95 FY10
19/01/2010 45.62 FY10
18/01/2010 45.66 FY10
15/01/2010 45.67 FY10
14/01/2010 45.48 FY10
13/01/2010 45.68 FY10
40513 45.40 FY10
40483 45.36 FY10
40391 45.80 FY10
40360 45.87 FY10
40330 46.12 FY10
40299 46.20 FY10
40269 46.51 FY10
40179 46.65 FY10
31/12/2009 46.68 FY10
30/12/2009 46.73 FY10
29/12/2009 46.69 FY10
24/12/2009 46.76 FY10
23/12/2009 46.85 FY10
22/12/2009 46.80 FY10
21/12/2009 46.80 FY10
18/12/2009 46.85 FY10
17/12/2009 46.78 FY10
16/12/2009 46.68 FY10
15/12/2009 46.64 FY10
14/12/2009 46.66 FY10
40129 46.52 FY10
40098 46.72 FY10
40068 46.77 FY10
40037 46.67 FY10
40006 46.44 FY10
39915 46.25 FY10
39884 46.22 FY10
39856 46.27 FY10
39825 46.45 FY10
30/11/2009 46.48 FY10
27/11/2009 46.81 FY10
26/11/2009 46.27 FY10
25/11/2009 46.34 FY10
24/11/2009 46.60 FY10
23/11/2009 46.49 FY10
20/11/2009 46.58 FY10
19/11/2009 46.41 FY10
18/11/2009 46.26 FY10
17/11/2009 46.25 FY10
16/11/2009 46.09 FY10
13/11/2009 46.50 FY10
40158 46.50 FY10
40128 46.57 FY10
40097 46.53 FY10
40067 46.58 FY10
39975 46.82 FY10
39944 47.13 FY10
39914 47.13 FY10
39883 47.04 FY10
30/10/2009 46.96 FY10
29/10/2009 47.52 FY10
28/10/2009 47.15 FY10
27/10/2009 46.83 FY10
26/10/2009 46.58 FY10
23/10/2009 46.45 FY10
22/10/2009 46.66 FY10
21/10/2009 46.44 FY10
20/10/2009 46.04 FY10
16/10/2009 46.27 FY10
15/10/2009 45.91 FY10
14/10/2009 46.16 FY10
40157 46.58 FY10
40066 46.50 FY10
40035 46.28 FY10
40004 46.82 FY10
39974 47.16 FY10
39943 47.53 FY10
39823 47.86 FY10
29/09/2009 48.04 FY10
25/09/2009 47.98 FY10
24/09/2009 48.10 FY10
23/09/2009 47.96 FY10
22/09/2009 48.17 FY10
18/09/2009 48.18 FY10
17/09/2009 47.97 FY10
16/09/2009 48.36 FY10
15/09/2009 48.57 FY10
14/09/2009 48.70 FY10
40126 48.51 FY10
40095 48.37 FY10
40065 48.47 FY10
40034 48.65 FY10
40003 48.75 FY10
39912 48.89 FY10
39881 48.88 FY10
39853 49.06 FY10
39822 48.73 FY10
31/08/2009 48.88 FY10
28/08/2009 48.87 FY10
27/08/2009 48.98 FY10
26/08/2009 48.83 FY10
25/08/2009 48.79 FY10
24/08/2009 48.50 FY10
21/08/2009 48.74 FY10
20/08/2009 48.70 FY10
18/08/2009 48.74 FY10
17/08/2009 48.68 FY10
14/08/2009 48.27 FY10
13/08/2009 48.14 FY10
40155 48.35 FY10
40125 47.94 FY10
40094 47.81 FY10
40002 47.86 FY10
39972 47.58 FY10
39941 47.67 FY10
39911 47.54 FY10
39880 47.87 FY10
31/07/2009 48.16 FY10
30/07/2009 48.49 FY10
29/07/2009 48.47 FY10
28/07/2009 48.21 FY10
27/07/2009 48.21 FY10
24/07/2009 48.38 FY10
23/07/2009 48.44 FY10
22/07/2009 48.37 FY10
21/07/2009 48.27 FY10
20/07/2009 48.43 FY10
17/07/2009 48.69 FY10
16/07/2009 48.74 FY10
15/07/2009 48.72 FY10
14/07/2009 48.84 FY10
13/07/2009 49.40 FY10
40093 48.69 FY10
40063 48.92 FY10
40032 48.92 FY10
40001 48.52 FY10
39971 48.22 FY10
39879 47.99 FY10
39851 47.79 FY10
39820 48.09 FY10
30/06/2009 47.87 FY10
29/06/2009 48.20 FY10
26/06/2009 48.51 FY10
25/06/2009 48.53 FY10
24/06/2009 48.53 FY10
23/06/2009 48.91 FY10
22/06/2009 48.39 FY10
19/06/2009 48.13 FY10
18/06/2009 48.06 FY10
17/06/2009 47.91 FY10
16/06/2009 47.76 FY10
15/06/2009 47.94 FY10
40153 47.41 FY10
40123 47.42 FY10
40092 47.27 FY10
40062 47.59 FY10
40031 47.38 FY10
39939 47.08 FY10
39909 47.16 FY10
39878 46.84 FY10
39850 47.14 FY10
39819 46.99 FY10
29/05/2009 47.29 FY10
28/05/2009 47.83 FY10
27/05/2009 47.67 FY10
26/05/2009 47.63 FY10
25/05/2009 47.22 FY10
22/05/2009 47.19 FY10
21/05/2009 47.40 FY10
20/05/2009 47.71 FY10
19/05/2009 47.49 FY10
18/05/2009 48.17 FY10
15/05/2009 49.55 FY10
14/05/2009 49.83 FY10
13/05/2009 49.34 FY10
 40152 49.59 FY10
40122 49.23 FY10
40030 49.25 FY10
39999 49.46 FY10
39969 49.50 FY10
39938 49.65 FY10
39908 49.68 FY10
29/04/2009 50.22 FY10
28/04/2009 50.44 FY10
27/04/2009 49.98 FY10
24/04/2009 49.94 FY10
23/04/2009 50.22 FY10
22/04/2009 50.20 FY10
21/04/2009 50.36 FY10
20/04/2009 49.95 FY10
17/04/2009 49.71 FY10
16/04/2009 49.49 FY10
15/04/2009 49.88 FY10
13/04/2009 49.86 FY10
40060 49.91 FY10
40029 50.53 FY10
39968 50.00 FY10
39848 50.30 FY10
FY15 FY16 FY17 FY18
61 65 67 64
Concession agreement terms

Sl no. Terms Page ref

1 Period - 30 years, extendable by another 30 years Pg. 83
2 Dated - April 2006 Source