Quarter 4 Year 2020

STOCKS:

     List of firms in order of net present value

             Stock No.    NPV    Index
       53        8.11      1
                34        3.40      2
                44        1.75      3
                22        1.72      4
                51        1.67      5
                54        1.55      6
                21        1.49      7
                56        1.27      8
                46        1.09      9
                35        1.07     10
                33        1.01     11
                32        0.94     12
                43        0.91     13
                23        0.77     14
                24        0.26     15
                26        0.18     16
                52       -0.51     17
                41       -1.02     18
                36       -1.33     19
                42       -1.34     20
                31       -1.43     21
                55       -1.90     22
                45       -2.46     23
                25       -3.86     24

Stock
Number                  D  a  t  e  s
        20184  20191  20192  20193  20194  20201  20202  20203  20204
=====  =====  =====  =====  =====  =====  =====  =====  =====  =====
   21    2.82   3.01   2.94   2.46   3.54   4.37   4.51   3.86   2.78
   22    3.11   3.49   3.78   4.04   4.34   4.36   4.43   4.53   5.02
   23    2.65   2.90   3.07   3.22   3.53   3.99   3.78   3.62   4.31
   24    2.91   2.87   2.83   2.69   3.55   3.69   3.65   3.55   3.59
   25    4.40   2.32   1.30   0.61   0.84   0.41   0.37   0.80   1.45
   26    3.08   3.05   3.04   3.36   3.76   4.01   4.21   4.16   4.43
   31    2.77   2.39   2.06   0.95   0.89   2.80   1.65   0.70   2.15
   32    2.62   2.86   3.11   3.02   3.42   3.32   3.28   3.17   3.70
   33    2.85   3.02   2.98   2.74   3.14   3.69   3.75   4.03   4.31
   34    3.18   3.56   3.36   3.69   5.47   5.86   5.58   5.59   7.63
   35    2.67   3.01   3.27   3.34   3.42   3.30   3.47   3.36   3.23
   36    3.65   3.30   1.81   1.94   2.37   2.75   3.09   3.26   3.71
   41    3.08   2.85   2.64   1.72   2.06   2.46   2.56   2.60   3.10
   42    4.03   3.12   2.21   1.23   2.57   3.23   2.96   2.35   1.98
   43    3.83   3.54   4.07   2.94   4.30   5.19   5.56   5.27   6.02
   44    2.89   3.19   3.43   4.15   5.31   5.28   5.33   5.06   6.67
   45    2.86   2.18   1.35   1.10   0.99   0.75   0.46   0.34   0.66
   46    2.75   3.53   3.64   2.95   3.36   3.54   3.31   3.17   3.71
   51    2.69   2.93   3.25   3.27   3.60   3.65   3.67   3.69   3.80
   52    2.91   3.09   2.98   2.73   2.38   2.68   2.83   2.79   2.76
   53    2.84   3.04   3.59   3.77   5.52   7.78   8.02   8.68  10.74
   54    2.42   2.75   1.89   1.88   2.45   3.20   4.31   4.68   5.98
   55    3.55   2.47   1.16   0.71   0.90   1.67   2.18   2.63   2.64
   56    2.93   3.59   3.82   3.51   4.31   4.16   3.42   3.65   4.71

  Mkt    3.06   3.00   2.82   2.58   3.17   3.59   3.60   3.56   4.13
TBill  0.0200 0.0025 0.0037 0.0050 0.0063 0.0075 0.0088 0.0100 0.0113


          Stock        Shares        Closing
         Number        Traded         Price           Change
         ======      ========        =======         ========
            21              0          2.78           -1.08
            22              0          5.02            0.49
            23              0          4.31            0.69
            24              0          3.59            0.04
            25              0          1.45            0.65
            26              0          4.43            0.27
            31              0          2.15            1.45
            32              0          3.70            0.53
            33              0          4.31            0.28
            34              0          7.63            2.04
            35              0          3.23           -0.13
            36              0          3.71            0.45
            41              0          3.10            0.50
            42              0          1.98           -0.37
            43              0          6.02            0.75
            44              0          6.67            1.61
            45              0          0.66            0.32
            46              0          3.71            0.54
            51              0          3.80            0.11
            52              0          2.76           -0.03
            53              0         10.74            2.06
            54              0          5.98            1.30
            55              0          2.64            0.01
            56              0          4.71            1.06

           Mkt              0          4.13            0.57