[xls] · web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533...

107
CMBS Item No. TAC Rate $ A1 3 28.22 4 (1 patient) 70.23 4 (2 patients) 49.23 4 (3 patients) 42.22 4 (4 patients) 38.72 4 (5 patients) 36.62 4 (6 patients) 35.22 4 (7 patients) 31.21 20 (1 patient) 96.39 20 (2 patients) 62.31 20 (3 patients) 50.94 20 (4 patients) 45.26 20 (5 patients) 41.85 20 (6 patients) 39.58 20 (7 patients) 33.33 23 59.09 24 (1 patient) 101.10 24 (2 patients) 80.10 24 (3 patients) 73.09 24 (4 patients) 69.59 24 (5 patients) 67.49 24 (6 patients) 66.09 24 (7 patients) 62.08 35 (1 patient) 127.26 35 (2 patients) 93.18 35 (3 patients) 81.81 35 (4 patients) 76.13 35 (5 patients) 72.72 35 (6 patients) 70.45 35 (7 patients) 64.20 36 108.78 37 (1 patient) 150.79 37 (2 patients) 129.79 37 (3 patients) 122.78 37 (4 patients) 119.28 37 (5 patients) 117.18 37 (6 patients) 115.78 37 (7 patients) 111.77 43 (1 patient) 176.95 43 (2 patients) 142.87 43 (3 patients) 131.50 43 (4 patients) 125.82 43 (5 patients) 122.41 43 (6 patients) 120.14 43 (7 patients) 113.89 44 160.18 47 (1 patient) 202.19 47 (2 patients) 181.19 47 (3 patients) 174.18 47 (4 patients) 170.68 47 (5 patients) 168.58 47 (6 patients) 167.18 47 (7 patients) 163.17

Upload: dinhkhanh

Post on 19-Mar-2018

216 views

Category:

Documents


2 download

TRANSCRIPT

Page 1: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

CMBS Item No. TAC Rate $

A1

3 28.224 (1 patient) 70.234 (2 patients) 49.234 (3 patients) 42.224 (4 patients) 38.724 (5 patients) 36.624 (6 patients) 35.224 (7 patients) 31.2120 (1 patient) 96.3920 (2 patients) 62.3120 (3 patients) 50.9420 (4 patients) 45.2620 (5 patients) 41.8520 (6 patients) 39.5820 (7 patients) 33.3323 59.0924 (1 patient) 101.1024 (2 patients) 80.1024 (3 patients) 73.0924 (4 patients) 69.5924 (5 patients) 67.4924 (6 patients) 66.0924 (7 patients) 62.0835 (1 patient) 127.2635 (2 patients) 93.1835 (3 patients) 81.8135 (4 patients) 76.1335 (5 patients) 72.7235 (6 patients) 70.4535 (7 patients) 64.2036 108.7837 (1 patient) 150.7937 (2 patients) 129.7937 (3 patients) 122.7837 (4 patients) 119.2837 (5 patients) 117.1837 (6 patients) 115.7837 (7 patients) 111.7743 (1 patient) 176.9543 (2 patients) 142.8743 (3 patients) 131.5043 (4 patients) 125.8243 (5 patients) 122.4143 (6 patients) 120.1443 (7 patients) 113.8944 160.1847 (1 patient) 202.1947 (2 patients) 181.1947 (3 patients) 174.1847 (4 patients) 170.6847 (5 patients) 168.5847 (6 patients) 167.1847 (7 patients) 163.17

Page 2: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

51 (1 patient) 228.3551 (2 patients) 194.2751 (3 patients) 182.9051 (4 patients) 177.2251 (5 patients) 173.8151 (6 patients) 171.5451 (7 patients) 165.29597 218.39598 354.63599 197.44600 437.82

A2

52 28.0553 53.5654 96.4657 154.7858 (1 patient) 61.1958 (2 patients) 41.4858 (3 patients) 34.9158 (4 patients) 31.6358 (5 patients) 29.6558 (6 patients) 28.3458 (7 patients) 23.7559 (1 patient) 85.5259 (2 patients) 63.1759 (3 patients) 55.7259 (4 patients) 52.0059 (5 patients) 49.7659 (6 patients) 48.2759 (7 patients) 42.8060 (1 patient) 129.6060 (2 patients) 109.8960 (3 patients) 103.3260 (4 patients) 100.0460 (5 patients) 98.0660 (6 patients) 96.7560 (7 patients) 92.1665 (1 patient) 185.4665 (2 patients) 165.7565 (3 patients) 159.1865 (4 patients) 155.9065 (5 patients) 153.9265 (6 patients) 152.6165 (7 patients) 148.0292 (1 patient) 73.1192 (2 patients) 47.4492 (3 patients) 38.8892 (4 patients) 34.6192 (5 patients) 32.0492 (6 patients) 30.3392 (7 patients) 24.1293 (1 patient) 98.7393 (2 patients) 69.7893 (3 patients) 60.1293 (4 patients) 55.30

Page 3: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

93 (5 patients) 52.4093 (6 patients) 50.4793 (7 patients) 43.1795 (1 patient) 141.5295 (2 patients) 115.8595 (3 patients) 107.2995 (4 patients) 103.0295 (5 patients) 100.4595 (6 patients) 98.7495 (7 patients) 92.5396 (1 patient) 197.3896 (2 patients) 171.7196 (3 patients) 163.1596 (4 patients) 158.8896 (5 patients) 156.3196 (6 patients) 154.6096 (7 patients) 148.39

A3

104 157.12105 78.80106 129.43107 230.11108 145.69109 234.95111 73.11113 92.77

A4

110 269.49114 143.87116 134.88117 128.36119 69.52120 73.11122 295.60128 178.72131 128.77132 433.49133 216.98

A5

160 303.00161 504.71162 706.63163 908.29164 1009.38

A6

170 203.48171 214.51172 260.75

Page 4: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

A7

173 59.96193 71.71195 (1 patient) 113.72195 (2 patients) 92.72195 (3 patients) 85.71195 (4 patients) 82.21195 (5 patients) 80.11195 (6 patients) 78.71195 (7 patients) 74.70197 157.78199 232.30

A8

291 725.09293 453.27296 416.94297 416.94299 488.05300 68.30302 136.24304 199.68306 275.47308 335.62310 34.21312 68.30314 99.86316 137.90318 167.98319 275.47320 68.30322 136.24324 199.68326 275.47328 335.62330 125.39332 196.37334 272.26336 329.39338 392.53342 77.86344 103.27346 152.55348 198.84350 274.55352 198.84353 89.78355 179.31356 263.04357 362.84358 442.04359 521.33361 479.60364 71.17366 141.76

Page 5: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

367 208.64369 288.15370 349.28

A9

10801 210.3010802 210.3010803 210.3010804 210.3010805 210.3010806 210.3010807 210.3010808 210.3010809 210.3010816 210.30

A12

384 127.55385 269.49386 134.88387 230.11388 145.69

A13

410 39.01411 81.68412 150.13413 221.32

A14

701 98.21703 228.24705 314.92707 444.93715 351.21

A15

721 243.37723 192.64729 84.57731 84.57732 121.69735 116.82739 200.26743 333.74747 85.95750 147.21758 245.30820 237.57822 356.33823 475.15825 170.80

Page 6: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

826 272.13828 373.59830 237.57832 356.33834 475.15835 170.80837 272.13838 373.59855 243.49857 365.30858 486.93861 243.49864 365.30866 486.93880 82.79

A17

900 247.66903 170.21

A18

2501 59.092504 108.322507 159.352517 59.092521 108.322525 159.352546 59.092552 108.322558 159.35

A19

2600 53.562603 96.462606 154.782620 53.562622 96.462624 154.782664 53.562666 96.462668 154.78

A20

2700 102.922701 151.472712 198.842713 131.262715 130.652717 192.432721 152.372725 218.10

A21

Page 7: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

501 50.52503 85.48507 143.57511 208.94515 333.97519 223.08520 415.06530 680.39532 945.54534 1211.04536 1343.87

A22

5000 43.135003 (1 patient) 85.145003 (2 patients) 64.145003 (3 patients) 57.135003 (4 patients) 53.635003 (5 patients) 51.535003 (6 patients) 50.135003 (7 patients) 46.125010 (1 patient) 111.305010 (2 patients) 77.225010 (3 patients) 65.855010 (4 patients) 60.175010 (5 patients) 56.765010 (6 patients) 54.495010 (7 patients) 48.245020 73.935023 (1 patient) 115.945023 (2 patients) 94.945023 (3 patients) 87.935023 (4 patients) 84.435023 (5 patients) 82.335023 (6 patients) 80.935023 (7 patients) 76.925028 (1 patient) 142.105028 (2 patients) 108.025028 (3 patients) 96.655028 (4 patients) 90.975028 (5 patients) 87.565028 (6 patients) 85.295028 (7 patients) 79.045040 123.915043 (1 patient) 165.925043 (2 patients) 144.925043 (3 patients) 137.915043 (4 patients) 134.415043 (5 patients) 132.315043 (6 patients) 130.915043 (7 patients) 126.905049 (1 patient) 192.085049 (2 patients) 158.005049 (3 patients) 146.635049 (4 patients) 140.95

Page 8: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

5049 (5 patients) 137.545049 (6 patients) 135.275049 (7 patients) 129.025060 175.375063 (1 patient) 217.385063 (2 patients) 196.385063 (3 patients) 189.375063 (4 patients) 185.875063 (5 patients) 183.775063 (6 patients) 182.375063 (7 patients) 178.365067 (1 patient) 243.545067 (2 patients) 209.465067 (3 patients) 198.095067 (4 patients) 192.415067 (5 patients) 189.005067 (6 patients) 186.735067 (7 patients) 180.48

A23

5200 42.895203 68.305207 111.425208 169.705220 (1 patient) 76.025220 (2 patients) 56.315220 (3 patients) 49.745220 (4 patients) 46.465220 (5 patients) 44.485220 (6 patients) 43.175220 (7 patients) 38.585223 (1 patient) 100.385223 (2 patients) 78.035223 (3 patients) 70.585223 (4 patients) 66.865223 (5 patients) 64.625223 (6 patients) 63.135223 (7 patients) 57.665227 (1 patient) 144.515227 (2 patients) 124.805227 (3 patients) 118.235227 (4 patients) 114.955227 (5 patients) 112.975227 (6 patients) 111.665227 (7 patients) 107.075228 (1 patient) 200.195228 (2 patients) 180.485228 (3 patients) 173.915228 (4 patients) 170.635228 (5 patients) 168.655228 (6 patients) 167.345228 (7 patients) 162.755260 (1 patient) 87.945260 (2 patients) 62.275260 (3 patients) 53.715260 (4 patients) 49.44

Page 9: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

5260 (5 patients) 46.875260 (6 patients) 45.165260 (7 patients) 38.955263 (1 patient) 113.595263 (2 patients) 84.645263 (3 patients) 74.985263 (4 patients) 70.165263 (5 patients) 67.265263 (6 patients) 65.335263 (7 patients) 58.035265 (1 patient) 156.435265 (2 patients) 130.765265 (3 patients) 122.205265 (4 patients) 117.935265 (5 patients) 115.365265 (6 patients) 113.655265 (7 patients) 107.445267 (1 patient) 212.115267 (2 patients) 186.445267 (3 patients) 177.885267 (4 patients) 173.615267 (5 patients) 171.045267 (6 patients) 169.335267 (7 patients) 163.12

A24

2799 156.322801 243.432806 122.052814 69.522824 295.602832 178.722840 128.772946 237.572949 356.332954 475.152958 170.802972 272.132974 373.592978 237.572984 356.332988 475.152992 170.802996 272.133000 373.593003 156.323005 243.433010 122.053014 69.523018 295.603023 178.723028 128.773032 237.573040 356.333044 475.153051 170.80

Page 10: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

3055 272.133062 373.593069 237.573074 356.333078 475.153083 170.803088 272.133093 373.59

A26

6004 140.466007 242.156009 78.806011 157.126013 221.496015 281.92

A27

4001 135.09

A28

141 743.64143 464.69145 901.58147 563.57

A30

2100 38.112122 (1 patient) 80.122122 (2 patients) 59.122122 (3 patients) 52.112122 (4 patients) 48.612122 (5 patients) 46.512122 (6 patients) 45.112122 (7 patients) 41.102125 (1 patient) 106.282125 (2 patients) 72.202125 (3 patients) 60.832125 (4 patients) 55.152125 (5 patients) 51.742125 (6 patients) 49.472125 (7 patients) 43.222126 79.772137 (1 patient) 121.782137 (2 patients) 100.782137 (3 patients) 93.772137 (4 patients) 90.272137 (5 patients) 88.172137 (6 patients) 86.772137 (7 patients) 82.762138 (1 patient) 147.942138 (2 patients) 113.862138 (3 patients) 102.49

Page 11: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

2138 (4 patients) 96.812138 (5 patients) 93.402138 (6 patients) 91.132138 (7 patients) 84.882143 146.862147 (1 patient) 188.872147 (2 patients) 167.872147 (3 patients) 160.862147 (4 patients) 157.362147 (5 patients) 155.262147 (6 patients) 153.862147 (7 patients) 149.852179 (1 patient) 215.032179 (2 patients) 180.952179 (3 patients) 169.582179 (4 patients) 163.902179 (5 patients) 160.492179 (6 patients) 158.222179 (7 patients) 151.972195 216.262199 (1 patient) 258.272199 (2 patients) 237.272199 (3 patients) 230.262199 (4 patients) 226.762199 (5 patients) 224.662199 (6 patients) 223.262199 (7 patients) 219.252220 (1 patient) 284.432220 (2 patients) 250.352220 (3 patients) 238.982220 (4 patients) 233.302220 (5 patients) 229.892220 (6 patients) 227.622220 (7 patients) 221.37

A31

6018 281.936019 141.066023 493.056024 246.816025 211.506026 50% of fee6028 92.116029 79.786031 141.066032 211.686034 281.936035 63.816037 112.856038 169.376042 225.61

A32

6051 281.936052 141.06

Page 12: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

6057 493.056058 246.816059 211.506060 50% of fee6062 342.106063 206.926064 79.786065 141.066067 211.686068 281.936071 63.816072 112.856074 169.376075 225.61

A34

6087 2.07

M1

10990 7.30 MBS 85% of fee10991 11.00 MBS 85% of fee10992 11.00 MBS 85% of fee

D1

11000 190.0911003 503.0811004 515.0411005 515.0411006 257.8811009 351.9311012 173.0711015 231.6511018 345.8711021 231.6511024 176.2611027 260.9311200 63.1211204 180.0111205 180.0111210 180.0111211 180.0111215 189.9411218 234.7511219 61.8511220 61.8511221 104.8411222 104.8411224 63.3111225 63.3111235 189.5711237 130.8511240 125.9711241 162.7611242 125.97

Page 13: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

11243 125.9711244 93.7011300 297.3611303 297.3611304 489.4011306 34.1511309 40.8211312 57.6011315 76.2711318 94.0011324 50.5211327 30.6911330 12.5011332 90.5411333 69.1311336 69.1311339 69.1311503 214.3511506 31.9111509 55.4511512 95.7011600 107.2611602 81.9111604 95.6511605 95.6511610 81.9111611 81.9111612 146.9111614 95.6511615 117.3511627 353.0411700 48.4111701 24.3511702 24.3511708 197.5511709 258.8111710 80.2611711 44.0111712 235.0011713 107.8511715 186.6311718 53.8811719 103.5111720 103.5111721 107.8511722 53.8811724 260.9311725 293.4011726 146.7011727 149.1011800 269.6711801 407.2011810 269.6711820 3142.3511830 288.5611833 385.7211900 42.76

Page 14: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

11903 171.7911906 171.7911909 254.9511912 254.9511915 254.9511917 686.4211919 661.3211921 115.9412000 60.5012003 91.1312012 32.4512017 112.1812021 182.1212022 216.4612024 246.5412200 57.6612201 3687.4512203 916.9012207 916.9012210 1094.2012213 985.5612215 1094.2012217 985.5612250 527.6012306 165.3412309 165.34 ceased 1 November 201712312 165.3412315 165.3412318 165.34 ceased 1 November 201712320 165.3412321 165.3412322 165.3412323 165.34 ceased 1 November 201712325 79.7912326 79.79

D2

12500 331.2712503 649.4012506 463.6912509 331.2712512 160.5912515 351.5812518 160.5912521 193.8612524 242.2112527 129.7812530 193.8612533 129.43

T1

13015 454.5413020 457.6113025 195.4913030 275.94

Page 15: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

13100 241.7913103 126.0313104 266.0713106 214.9413109 402.8113110 403.9713112 241.7913200 3533.0113201 5034.3113202 805.5413203 842.1513206 805.5413209 146.5013212 613.3313215 192.2913218 1373.0413221 87.9513251 723.1613290 361.3213292 722.2813300 100.9913303 149.3813306 590.6113309 503.5513312 50.4113318 402.2113319 402.2113400 171.3713506 326.1913700 589.2013703 211.4113706 147.7413709 85.9013750 241.7913755 241.7913757 129.3213760 1347.8713815 150.9113818 201.3113830 133.3713839 40.9413842 122.7013847 280.7613848 231.7013851 872.6713854 203.2113857 258.9913870 539.3913873 401.6313876 122.7013881 263.3413882 141.6513885 241.1513888 125.7913915 115.3013918 173.2213921 196.02

Page 16: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

13924 115.6613927 149.3813930 208.3613933 231.1713936 150.6113939 173.2213942 115.6613945 93.1113948 115.6614050 93.5914053 93.5914100 269.7914106 269.7914109 331.1014112 392.3014115 453.4414118 575.8714124 269.7914200 106.1314203 90.6414206 63.1914209 157.1814212 327.8214218 173.2214221 93.1114224 124.4514227 173.2214230 525.4414233 733.9614236 1163.2814239 281.1214242 834.9914245 173.22

T2

15000 64.6515003 add 26.04 per field15006 142.9915009 add 28.28 per field15012 81.0515100 72.3515103 add 28.75 per field15106 85.5415109 add 34.57 per field15112 181.9415115 add 71.76 per field15211 82.8415214 add 48.35 per field15215 90.2315218 90.2315221 90.2315224 90.2315227 90.2315230 add 57.60 per field15233 add 57.60 per field15236 add 57.60 per field

Page 17: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

15239 add 57.60 per field15242 add 57.60 per field15245 90.2315248 90.2315251 90.2315254 90.2315257 90.2315260 add 57.60 per field15263 add 57.60 per field15266 add 57.60 per field15269 add 57.60 per field15272 add 57.60 per field15303 539.9115304 539.9115307 1023.2815308 1023.2815311 503.9515312 500.4315315 989.0815316 989.0815319 613.9015320 613.9015323 1091.4515324 1091.4515327 1187.5015328 1187.5015331 1127.4815332 1127.4815335 1023.2815336 1023.2815338 1873.5315339 115.4115342 287.9715345 767.8515348 88.4915351 176.6115354 214.4015357 60.7815500 367.1315503 471.3215506 703.5515509 318.3615512 410.0115513 471.3215515 593.5015518 116.7015521 513.8815524 963.5515527 119.4015530 532.5315533 1009.4415536 403.5615539 963.5515600 2573.3915700 73.7115705 122.8015710 122.80

Page 18: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

15800 154.3815850 319.78

T3

16003 1006.8516006 773.6216009 528.1916012 456.8416015 6321.7416018 3779.21

T4

16401 171.0916404 85.9016407 144.9716408 107.9716500 94.3016501 276.3116502 94.3016505 94.3016508 94.3016509 94.3016511 449.2716512 129.6816514 75.2316515 1291.6216518 901.0516519 1387.4016520 1291.6216522 3257.4816525 768.45 ceased 1 November 201716530 777.1416531 1554.2716533 213.4216534 213.4216564 445.5716567 651.4116570 849.6116571 651.4116573 530.9416590 763.1816600 129.6816603 249.1916606 496.8116609 1012.9616612 797.2116615 424.5616618 424.5616621 424.5616624 610.9816627 1243.6016633 50% of fee ceased 1 November 201716636 50% of fee ceased 1 November 2017

T6

Page 19: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

17610 103.1417615 209.1317620 289.6217625 368.7117640 103.1417645 209.1317650 289.6217655 368.7117680 209.1317690 96.87

T7

18213 212.0518216 453.7918219 add 45.77 per unit18222 90.1218225 120.1118226 696.8818227 derived fee18228 149.3818230 569.6718232 453.7918233 453.7918234 298.4118236 149.3818238 90.1218240 223.8518242 90.1218244 240.7518248 212.0518250 149.3818252 240.7518254 240.7518256 149.3818258 149.3818260 212.1118262 149.3818264 240.7518266 149.3818268 212.0518270 212.0518272 149.3818274 212.0518276 298.4118278 212.0518280 298.4118282 240.7518284 352.8718286 352.8718288 352.8718290 596.7218292 298.4118294 420.5818296 359.5018298 420.58

Page 20: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

T8

30001 50% of fee30003 77.1630006 106.6030009 139.05 ceased 1 November 201730010 169.1630013 299.54 ceased 1 November 201730014 355.6830017 745.6430020 1452.2530023 745.6430024 745.6430026 119.5230029 205.9430032 188.8030035 268.9630038 205.9430041 329.64 ceased 1 November 201730042 424.9930045 268.9630048 342.66 ceased 1 November 201730049 424.9930052 581.0530055 169.1630058 329.6430061 53.9330062 139.0530064 251.7230067 511.70 ceased 1 November 201730068 633.0430071 119.5230074 268.96 ceased 1 November 201730075 342.6630078 111.1330081 251.7230084 134.6630087 67.7830090 294.0830093 392.4730094 433.3730096 420.7630097 226.4330099 205.9430102 342.66 ceased 1 November 201730103 420.7630104 290.6630105 377.4930106 355.68 ceased 1 November 201730107 503.0830110 650.50 ceased 1 November 201730111 849.6130114 849.6130165 1040.4030168 1040.4030171 1582.15

Page 21: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

30172 1582.9130177 2254.1430179 2776.0030180 312.4930183 563.8030185 427.5030186 108.7830187 587.9730189 337.0930190 909.8730192 90.9330195 145.3430196 289.0930197 1006.5230202 110.6530203 389.8330205 289.0930207 102.3430210 372.9930213 251.3630214 251.3630216 62.7230219 62.7230223 372.9930224 543.6230225 612.2230226 342.6630229 624.5830232 511.7030235 676.2830238 342.6630241 815.0930244 815.0930246 1577.4530247 1690.7630250 2860.7130251 4394.2830253 1907.4630255 2539.8830256 1018.8830259 454.3130262 134.6630265 268.96 ceased 1 November 201730266 342.6630269 342.6630272 676.2830275 4031.1530278 106.6030281 273.4230282 355.68 ceased 1 November 201730283 468.4630286 910.2230289 1148.6630293 1018.8830294 4031.1530296 2341.1630297 2341.16

Page 22: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

30306 1826.4630308 1826.4630309 2341.1630310 1046.0430313 624.5830314 1046.0430315 2606.8430317 3121.4130318 2075.4830320 3121.4130321 2075.4830323 3121.4130324 3121.4130329 564.6730330 1643.7630332 564.6730335 1982.6130336 2379.0030373 1105.3730375 1192.0730376 1192.0730378 1197.6030379 2122.7230382 2988.4530384 2514.0630385 1288.3130387 1452.2530388 3652.8830390 503.0830391 650.5030392 1542.5430393 1197.6030394 1127.0930396 2324.6230397 531.5330399 730.8530400 1446.5130402 1062.5330403 1192.0730405 2092.2030406 119.5230408 896.8330409 399.4630411 203.4230412 119.9830414 1577.4530415 3154.6430416 1713.1130417 2569.3930418 3652.8330419 1868.7230421 4565.6730422 1544.4230425 2988.4530427 3569.6230428 3818.8130430 5312.59

Page 23: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

30431 1192.0730433 1660.4830434 1344.9930436 1494.2030437 1859.6930438 2631.7830439 424.9930440 1203.9330441 311.7230442 424.9930443 1690.7630445 1690.7630446 1690.7630448 2224.9430449 2473.9530450 1199.2030451 612.2230452 863.6430454 1972.1630455 2318.9930457 3154.6430458 2318.9930460 1972.1630461 3380.8730463 4150.6730464 4980.8530466 2872.5830467 3552.8530469 3934.7530472 2125.0830473 405.2030475 798.5130476 561.98 ceased 1 November 201730478 561.9830479 1088.8130481 816.6330482 580.7730483 405.0930484 834.7730485 1288.3130487 413.94 ceased 1 November 201730488 205.9430490 1203.9330491 1270.0130492 1796.4330493 762.18 ceased 1 November 201730494 961.7130495 1796.4330496 1344.9930497 1603.8530499 1907.4630500 2042.4430502 2254.1430503 2523.9330505 1261.9630506 2208.3830508 2324.62

Page 24: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

30509 2324.6230515 1610.5430517 2108.8030518 2258.1930520 1544.4230521 3304.2330523 3453.2730524 3801.9830526 4930.9130527 1992.6530529 2988.4530530 1793.3230532 2059.2330533 2449.3030535 3879.6030536 3934.7530538 2723.0130539 1992.6530541 3470.0530542 2357.5830544 1727.0130545 4200.6630547 2888.9530548 2158.5730550 4715.1230551 3254.2430553 2407.3430554 5246.5930556 3619.3830557 2673.0830559 1942.7630560 2158.5730562 1360.8830563 1360.8830564 1766.1430565 1992.6530566 2213.4230568 1660.4830569 846.9630571 1018.8830572 1018.8830574 282.1730575 1172.6030577 2490.7830578 2623.3830580 2390.8730581 1743.5030583 2730.9930584 4031.1530586 1603.8530587 1660.4830589 2860.7130590 3154.6430593 4316.7930594 4980.8530596 2051.9730597 1647.10

Page 25: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

30599 2988.4530600 1777.3730601 2189.0730602 3552.8530603 3752.4030605 4267.0230606 2540.2330608 2879.4530609 1062.2330614 1062.2330615 1192.0730619 2142.6530620 685.02 ceased 1 November 201730621 932.2630622 1550.8330623 1550.8330626 1558.0530627 654.4130628 81.8030631 541.1630634 537.87 ceased 1 November 201730635 667.6530636 533.5730637 1770.1830638 685.02 ceased 1 November 201730639 1770.1830640 2093.5530641 932.2630642 1192.3130643 1550.8330644 1192.0730663 330.3430666 108.7830672 1018.8830675 685.02 ceased 1 November 201730676 867.0930679 220.4330680 2667.3130682 2667.3130684 3282.5830686 3282.5830687 945.9931000 1328.4331001 1660.4831002 1992.6531220 490.8131225 872.0931245 843.8431250 843.8431340 75% of fee31345 482.3031346 481.8331350 991.2431355 1633.8431360 384.4131362 306.2931364 384.41

Page 26: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

31366 218.3331368 287.1831370 328.3631400 597.2931403 689.2431406 1148.4431409 3567.6331412 4394.2831420 420.7631423 918.7831426 1837.5031429 2863.2431432 3062.2231435 2250.8131438 3567.6331450 930.1631452 1627.3831454 1238.6731456 540.1631458 648.1731460 784.9931462 1146.1531464 1915.7131466 2873.2131468 3156.8531470 1583.7331472 2572.0431500 609.3931503 812.6431506 914.0931509 812.6431512 1523.4731515 1021.9231519 1706.3331524 2437.4531525 1205.4731530 1395.6131533 323.1231536 443.8631539 934.5131542 461.3531545 1395.6131548 323.1231551 507.7631554 1015.7531557 812.6431560 812.6431563 608.8531566 304.7431569 934.7731572 1150.2631575 934.7731578 934.7731581 1150.2631584 3519.9331587 173.2231590 575.61

Page 27: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

32000 2358.5932003 2467.2532004 2630.6132005 2971.8032006 2630.6132009 3120.4832012 3446.9832015 4236.0032018 3592.1032021 1288.3132024 3120.4832025 4173.7932026 4494.9832028 4815.9832029 963.3132030 2358.5932033 3446.9832036 4371.9532039 3510.4232042 2957.1732045 1107.0032046 1710.4132047 1992.6532051 5297.3532054 4861.7532057 1288.3132060 5297.3532063 4861.7532066 1288.3132069 3918.7232072 109.8432075 171.9132084 254.7132087 468.4632090 764.5932093 1072.9332094 1261.9632095 292.3732096 587.9732099 762.1832102 1451.4232103 1766.1432104 2286.1832105 1107.0032106 3120.4832108 2286.1832111 1451.4232112 1766.1432114 399.4632115 290.5632117 2286.1832120 587.9732123 762.1832126 1107.0032129 1451.4232131 1220.3032132 103.63

Page 28: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

32135 154.5532138 841.0932139 841.0932142 154.5532145 309.1032147 103.6332150 587.9732153 160.7732156 301.5332159 762.1832162 1107.0032165 1451.4232166 471.6832168 301.5932171 203.4232174 203.4232175 372.0632177 398.8132180 587.9732183 1284.5732186 1284.5732200 676.2832203 1452.2532206 1311.8432209 2108.1032210 584.2232212 311.7232213 1538.4432214 762.1832215 291.8932216 1381.5332217 363.9032218 363.9032220 2068.3232221 2068.3232500 251.3632501 251.3632504 612.2232507 1220.3032508 1220.3032511 1814.2132514 2119.3232517 2729.0032520 1061.6932522 1578.4032523 961.8332526 1429.9432700 3284.5332703 2717.2032708 3250.4932710 3611.5232711 3972.5432712 2871.8732715 2871.8732718 2717.2032721 4316.0232724 4900.60

Page 29: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

32730 3714.3132733 4316.0232736 945.9032739 2957.7032742 3387.6732745 3868.8632748 4195.6132751 2717.2032754 3387.6732757 945.9032760 928.5332763 2717.2032766 1805.6532769 626.0733050 3327.7633055 2668.7433070 1925.8033075 2449.4033080 2989.8733100 3284.5333103 4608.1633109 5571.4133112 4831.9433115 3250.4933116 3108.1133118 3611.5233119 3453.3433121 3972.5433124 2768.4333127 3628.3533130 3163.9533133 2373.0433136 5983.7733139 3628.3533142 3387.6733145 5829.1733148 7239.1733151 6878.1433154 5090.0933157 5674.5033160 5674.5033163 4814.8633166 4814.8633169 3748.8233172 2923.2633175 2694.0233178 3425.9933181 4188.6333500 2596.4533506 2906.1933509 3250.4933512 3611.5233515 3972.5433518 2906.1933521 3146.8133524 3714.3133527 4316.02

Page 30: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

33530 3714.3133533 4316.0233536 3078.2733539 2218.2333542 3163.9533545 626.0733548 1272.9433551 626.0733554 623.1333800 2699.8433803 2579.5633806 1857.4633810 1354.9533811 4032.9233812 2132.5833815 1960.4833818 2287.1933821 2613.8833824 2493.3633827 2923.2633830 3353.1133833 3043.8333836 3628.3533839 4247.3233842 2098.0733845 1461.9333848 1461.9334100 1616.6934103 945.9034106 667.4334109 773.9734112 1960.4234115 2218.2334118 3163.9534121 2527.9334124 2768.4334127 3628.3534130 1135.3534133 1272.9434136 2046.1734139 2046.1734142 2527.9334145 1840.1334148 3284.5334151 4488.1134154 5347.8034157 2717.2034160 5090.0934163 6534.2534166 6534.2534169 3628.3534172 2957.7034175 2717.2034500 705.3234503 945.9034506 481.8334509 2235.61

Page 31: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

34512 2459.1634515 1754.0134518 2940.4534521 1806.4634524 945.9034527 1261.4934528 623.1334529 1641.1234530 467.4034533 2837.2034534 810.3834538 623.1334539 467.4034540 607.6134800 1857.4634803 4092.7734806 2218.2334809 2218.2334812 2682.7034815 2218.2334818 2442.0134821 3318.8534824 1135.3534827 1375.8434830 1616.6934833 2098.0735000 1616.6935003 2098.0735006 2631.2635009 2046.1735012 1616.6935100 843.0935103 536.6835200 392.3535202 1868.7235300 1178.8235303 1511.2135306 1394.6835307 2609.4735309 1743.5035312 1975.7935315 1975.7935317 813.8135319 1458.6335320 1959.3135321 1859.6935324 697.4735327 934.5635330 1178.8235331 1354.9535360 1889.7235361 1620.7535362 1354.9535363 1083.0635410 1894.0635412 6534.2535414 8003.22

Page 32: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

35500 186.1035502 186.8735503 122.7035506 122.9135507 399.4635508 587.9735509 205.1935512 410.31 ceased 1 November 201735513 507.2935516 266.56 ceased 1 November 201735517 333.9735518 475.4535520 133.4335523 133.4335526 266.56 ceased 1 November 201735527 333.9735530 617.1335533 800.3235536 796.9135539 624.5835542 730.8535545 420.3935548 1907.4635551 1564.1535554 99.6235557 490.6435560 1564.1535561 3154.6435562 2590.2935564 1195.9035565 1564.1535566 908.7435568 1425.3135569 367.9435570 1264.0235571 1264.0235572 287.2835573 1896.0035577 1542.5435578 1542.5435595 2635.4735596 1564.1535597 3361.5135599 1542.5435602 1542.5435605 836.9835608 146.5535611 146.5535612 1157.1735613 926.0635614 146.2735615 122.9135616 1028.0835617 397.29 ceased 1 November 201735618 498.7435620 122.1135622 1377.97

Page 33: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

35623 1873.4735626 189.6335627 245.3035630 418.8235633 498.7435634 1507.5835635 658.5035636 990.4835637 930.1635638 1627.3835639 308.69 ceased 1 November 201735640 418.8235641 2731.9935643 498.7435644 465.7635645 729.1535646 465.7635647 465.7635648 729.1535649 1225.8835653 1542.8535657 1542.8535658 951.4035661 1992.6535664 3320.6235667 2822.3035670 2324.1935673 1733.0135674 475.4535676 972.23 ceased 1 November 201735677 1225.8835678 1477.8935680 1331.2035683 803.48 ceased 1 November 201735684 1077.8535687 743.81 ceased 1 November 201735688 908.7435691 363.2635694 1458.2935697 2163.6635700 1669.5835703 154.5535706 154.5535709 99.6235710 1059.7835712 828.47 ceased 1 November 201735713 1035.7735716 993.41 ceased 1 November 201735717 1247.0235720 1542.5435723 1104.8435726 1104.8435729 498.4435730 498.1935750 1794.4435753 1984.1835754 2496.35

Page 34: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

35756 1794.4435759 1238.6736500 2114.5036502 1564.1536503 3181.0836506 2114.5036509 1790.6136516 2114.5036519 2952.5436522 2533.6736525 3600.3136526 2952.5436527 3643.1436528 2952.5436529 3643.1436531 2647.8536532 3799.8036533 4490.6436537 1581.3236540 2533.6736543 2952.5436546 1581.3236549 1904.9136552 1695.6236558 1485.9936561 394.6936564 2114.5036567 2324.1936570 2952.5436573 2114.5036576 2647.8536579 1695.6836585 1695.6836588 2114.5036591 2533.6736594 2114.5036597 2114.5036600 2533.6736603 2952.5436604 612.2236605 1581.3236606 5295.4736607 1581.3236608 612.2236609 1695.6236612 1485.9936615 1695.6236618 1485.9936621 1062.2336624 1276.4736627 1581.3236630 781.3236633 1695.6236636 914.7436639 1904.9136642 952.5936645 2438.21

Page 35: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

36648 2171.7636649 612.2236650 341.5536652 1485.9936654 1904.9136656 2438.2136663 1051.3836664 944.2036665 199.4836666 531.1836667 248.7136668 248.7136800 63.4236803 1066.7636806 1485.9936809 1904.9136811 739.6636812 381.1536815 544.2736818 632.6236821 739.1136824 487.7536825 1329.4536827 526.1336830 465.1736833 632.6236836 526.1336840 739.1136842 743.8136845 1581.3236848 526.1336851 526.1336854 1066.7636857 838.2136860 381.1536863 1066.7637000 1695.6237004 1485.9937008 952.5937011 213.5137014 2438.2137020 1695.6237023 952.5937026 952.5937029 2114.5037038 1582.1537040 2084.9237041 106.8537042 2083.9437043 1542.4937044 1582.1537045 3267.2237047 3809.7337050 1695.6237053 1959.3137200 2324.1937201 1942.23

Page 36: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

37202 974.8337203 2383.0737206 1276.4737207 1981.5537208 951.4037209 2952.5437210 3643.6037211 4425.3937212 632.6237215 952.5937218 316.4937219 642.3537220 2383.0737221 1066.7637223 471.7837224 738.4737227 1317.8437230 2383.0737233 1276.4737245 2275.0437300 106.8537303 169.8037306 1485.9937309 2114.5037315 316.4937318 632.6237321 213.5137324 526.1337327 739.1137330 1485.9937333 1276.4737336 1695.6237338 2084.9237339 548.9037340 972.0037341 2083.2337342 1904.9137343 3180.6137345 1581.3237348 1581.3237351 632.6237354 739.1137369 426.8637372 1066.7637375 2647.8537381 1695.6237384 2647.8537387 739.1137390 2114.5037393 526.1337396 1695.6237402 1066.7637405 2114.5037408 1066.7637411 2114.5037415 106.8537417 1276.47

Page 37: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

37418 1695.6237420 838.2137423 2114.5037426 2228.5637429 739.1137432 2114.5037435 213.5137438 632.6237444 2286.1837601 632.6237604 632.6237605 857.3537606 1273.0137607 2114.5037610 3181.0837613 632.6237616 1581.3237619 632.6237622 442.23 ceased 1 November 201737623 526.1337800 1192.0737803 1192.0737806 1377.4837809 1377.4837812 1271.6637815 212.2437818 1124.0237821 1904.9137824 2648.9137827 1220.3037830 1581.3237833 754.8037836 1589.5537839 1801.2437842 3496.6937845 1589.5537848 2860.6037851 2119.3237854 838.2138200 1018.8838203 1215.7938206 1469.6138209 1886.8638212 3138.4838213 934.5638215 794.5138218 1191.6738220 397.2938222 794.5138225 1191.8038228 1589.2538231 1986.4238234 1589.0738237 1986.2838240 2383.4638241 1093.7538243 1018.69

Page 38: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

38246 1986.2838256 611.0838270 2086.2838272 2086.2838273 2114.9138274 2114.9138275 682.2638276 2086.1038285 449.7438286 405.0938287 4798.2038290 6109.7538293 6558.0938300 1199.7138303 1538.0938306 1774.6138309 2060.8238312 2635.6438315 2829.8638318 3692.1338350 1486.7438353 594.5938356 1949.0338358 6675.1938359 310.9738362 895.9738365 594.5938368 2793.0738371 670.0138384 2449.9938387 670.0138390 2449.9938393 670.0138415 913.2738418 2191.7138421 3503.2638424 2191.7138427 2706.1738430 1394.7538436 571.4438438 3503.2638440 2623.3838441 4150.6738446 2706.1738447 3503.2638448 830.3538449 4900.9338450 1959.2638452 1311.8438453 3934.7538455 5322.5738456 3503.2638457 3270.8538458 1743.5038460 629.9238462 746.6538464 811.63

Page 39: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

38466 2190.7938468 3375.5738469 3934.7538470 2191.7138473 1311.8438475 1902.3338477 4581.2438478 2219.2938480 4581.2438481 5215.2038483 3934.7538485 1868.7238487 3934.7538488 4366.5438489 5193.0238490 1268.2338493 4476.5638496 1426.9638497 4682.0338498 4797.0938500 5030.7138501 5154.1138503 5462.0538504 5596.2938505 634.2838506 3719.0138507 4365.6038508 5462.0538509 5462.0538512 4798.1538515 6109.7538518 6558.0938550 4907.7638553 6219.0638556 7099.1838559 5787.6238562 7099.1838565 7962.3338568 4260.1638571 4691.6538572 4543.7838577 1268.2338588 951.4038600 3503.2638603 2191.7138609 1095.9838612 1228.5738613 1541.7738615 3503.2638618 4366.5438621 1743.5038624 1959.2638627 1531.2338637 1268.2338640 2191.7138643 2440.6138647 4881.11

Page 40: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

38650 4366.5438653 4366.5438654 2793.0738656 2191.7138670 4365.6038673 4913.8538677 4597.0138680 5452.8338700 2440.6138703 4399.9938706 4167.2738709 4881.1138712 5860.8938715 3901.7338718 4881.1138721 3420.2838724 4881.1138727 3420.2838730 4881.1138733 3420.2838736 4881.1138739 4399.9938742 4399.9938745 4881.1138748 4881.1138751 4881.1138754 6109.7538757 4881.1138760 4881.1138763 4881.1138766 4881.1138800 88.4238803 176.2038806 305.5838809 376.7538812 478.6039000 172.3939003 196.2139006 364.7639009 135.8339012 543.6239013 250.1739015 860.1239018 860.1239100 543.6239106 2717.2039109 1014.6039112 3525.3239115 172.3939118 681.1439121 1444.7339124 3697.2339125 681.7439126 827.7239127 1083.5039128 1509.2339130 1395.67

Page 41: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

39131 292.3739133 364.7639134 779.0239135 364.7639136 364.7639137 1411.1739138 1571.3439139 2459.1639140 670.0139300 808.4139303 1066.1739306 1548.0139309 1633.4439312 911.3339315 2355.7139318 1461.9339321 1083.5039323 633.0439324 633.0439327 1083.7939330 633.5139331 633.0439333 911.3339500 2906.1939503 2183.9639600 1083.5039603 2734.1739606 1822.7939609 2183.9639612 2562.4939615 2734.1739640 6932.3039642 7288.1639646 8354.4039650 6043.8139653 10753.9939654 7821.2139656 5865.7739658 6932.3039660 6932.3039662 6932.3039700 1272.9439703 1186.7539706 2544.9539709 3628.3539712 6551.3239715 4539.5039718 1994.9339721 1822.7939800 6534.2539803 6534.2539806 2940.4539812 1444.7339815 4178.4939818 4178.4939821 4961.4839900 1186.75

Page 42: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

39903 3628.3539906 1822.7940000 2098.0740003 2098.0740006 1650.9340009 1203.9340012 2355.7140015 1460.7540018 364.7640100 1582.1540103 2321.4940106 2355.7140109 2544.9540112 3267.2240115 1650.9340118 2183.9640300 2183.9640301 2190.7940303 2493.3640306 3284.5340309 2493.3640312 3353.1140315 3628.3540316 4755.4940318 4539.5040321 2493.3640324 1461.9340327 1461.9340330 2183.9640331 2183.9640332 3563.5140333 1822.7940334 2409.6940335 4425.7440336 722.7440339 3628.3540342 3353.1140345 3121.7040348 3963.0240351 3963.0240600 2183.9640700 3989.4840701 778.8340702 364.4940703 3353.1140704 1541.5440705 1384.2140706 4900.6040707 433.7740708 778.8340709 1186.7540712 2390.2140800 1460.7540801 3991.9640803 2734.1740850 5270.6440851 9229.04

Page 43: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

40852 792.8140854 1203.9340856 595.0740858 1203.9340860 4707.9140862 441.3540903 1268.2340905 1373.5141500 188.8041503 546.3241506 329.6441509 372.9941512 1340.0041515 879.4841518 2124.1241521 2261.3141524 653.3541527 1343.9941530 2189.0741533 2617.0641536 2930.9041539 2492.5641542 2730.9941545 1192.0741548 1582.1541551 3642.9041554 4291.7841557 2492.5641560 2730.9941563 3380.8741564 4371.9541566 2492.5641569 2730.9941572 2362.5241575 5569.7741576 8354.4041578 5569.7741579 4177.2641581 6406.1741584 4396.5141587 5987.6341590 2730.9941593 3559.4741596 3977.9941599 3977.9941603 1173.5541604 434.4341608 2492.5641611 1603.8541614 2492.5641615 2492.5641617 4333.8041618 4293.3441620 1885.7841623 2730.9941626 329.6441629 1192.07

Page 44: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

41632 546.3241635 2617.0641638 3266.0941641 108.7841644 326.7641647 251.7241650 251.7241653 165.0041656 280.7641659 178.0141662 188.8041665 394.69 ceased 1 November 201741668 503.0841671 1105.3741672 1379.2041674 229.7841677 205.9441683 268.0841686 165.0041689 312.4941692 407.3741698 74.6941701 210.6941704 77.1641707 1025.6841710 1192.0741713 1387.2341716 676.2841719 268.9641722 1343.9941725 1025.6841728 2051.9741729 1300.4641731 1777.3741734 2318.9941737 1105.3741740 134.6641743 771.9241746 1777.3741749 1387.2341752 676.2841755 106.6041764 280.7641767 1685.4841770 1603.8541773 1343.9941776 1340.0041779 1603.8541782 2177.2241785 2701.0741786 1685.4841787 1300.4641788 503.08 ceased 1 November 201741789 676.2841792 633.04 ceased 1 November 201741793 849.6141796 260.46 ceased 1 November 2017

Page 45: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

41797 329.6441800 268.96 ceased 1 November 201741801 372.9941804 205.9441807 160.7741810 81.8041813 815.0941816 424.9941819 798.33 ceased 1 November 201741820 920.84 ceased 1 November 201741822 546.3241825 815.0941828 119.5241831 816.6341832 522.6641834 2947.6741837 2826.6341840 3475.3841843 3055.9341846 424.9941855 659.2641858 1130.5941861 1381.7841864 932.2641867 1402.8541868 888.9741870 1040.4041873 1343.9941876 1343.9941879 2177.2241880 581.3341881 918.7841884 208.3641885 658.4541886 407.3741889 407.3741892 537.8741895 841.0941898 587.9741901 1381.7841904 563.8641905 1036.8841907 280.7641910 892.7342503 234.3542506 1100.7842509 1392.8742510 1605.4342512 1100.7842515 1392.8742518 808.4142521 2751.4842524 467.9942527 928.5342530 1444.7342533 928.5342536 1908.90

Page 46: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

42539 2717.2042542 1152.3742543 2021.1342545 2923.2642548 1736.9442551 1444.7342554 1685.4842557 2355.7142563 1186.7542569 2355.7142572 268.4342573 520.5042574 1105.3742575 189.5742581 268.4342584 633.0442587 118.8242590 773.9742593 467.9942596 1152.3742599 1444.7342602 1444.7342605 1066.1742608 687.9042610 220.2142611 330.3442614 110.6042615 165.4042617 313.4342620 120.8042622 189.5742623 1599.5842626 2579.5642629 1943.3042632 268.4342635 687.9042638 860.1242641 1117.8642644 165.2742647 467.9942650 165.2742651 367.8442653 3060.8642656 3817.5142662 2063.5042665 1375.8442667 324.8342668 172.3942672 2112.9742673 1056.6142676 268.0842677 139.7142680 687.9042683 275.2342686 626.0742689 268.4342692 633.04

Page 47: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

42695 1032.0942698 1355.4942701 755.9742702 1733.5342703 1308.2542704 1066.1742705 1739.9142707 1822.7942710 2063.5042713 860.1242716 2734.1742719 1186.7542725 3060.8642731 3473.4042734 687.9042738 467.9142739 467.9142740 687.9042743 1444.7342744 687.9042746 2183.9642749 2734.1742752 3060.8642755 378.8042758 1599.5842761 1186.7542764 1186.7542767 2493.3642770 674.4142773 2063.5042776 3060.8642779 3817.5142782 1032.0942783 1032.0942785 808.4142786 808.4142788 808.4142789 808.4142791 808.4142792 808.4142794 154.9742805 1341.2342806 808.4142807 813.8142808 813.8142809 1032.0942810 1298.4142811 1032.0942812 378.8042815 1444.7342818 1341.2342821 206.5442824 160.3142833 1341.2342836 1667.9342839 1599.5842842 1994.93

Page 48: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

42845 433.3742848 1599.5842851 1994.9342854 928.5342857 928.5342860 2063.5042863 1771.2142866 1719.7442869 1255.5742872 550.6443021 1037.3643022 1245.0743023 201.7243500 282.3443503 468.4643506 815.0943509 815.0943512 815.0943515 815.0943518 1343.9943521 1062.2343524 1343.9943801 2189.0743804 2331.0043805 815.5243807 2543.0143810 2966.9243813 2966.9243816 2754.9343819 2225.0443822 2225.0443825 2543.0143828 2809.3143831 2189.0743834 2543.0143835 1550.8343837 3178.3943840 2754.9343841 1381.9443843 4237.8743846 4555.5243849 1165.4443852 3708.1543855 3920.2143858 1377.4843861 3814.1143864 2860.6043867 1589.5543870 2225.0443873 2966.9243876 2543.0143879 2966.9243882 3814.1143900 2543.0143903 4237.8743906 3708.1543909 3708.15

Page 49: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

43912 3503.2643915 2648.9143930 1018.8343933 1192.4543936 2225.0443939 1695.3343942 530.0643945 2225.0443948 318.1343951 1992.6543954 2436.9043957 2648.9143960 932.2643963 3709.4943966 4237.8743969 5827.1743972 4237.8743975 4979.6843978 4237.8743981 1165.4443984 2966.9243987 3284.7643990 4026.1243993 4343.9543996 4873.5443999 609.8644102 587.9744105 103.6344108 1124.0244111 1316.5444114 1316.5444130 1059.7844133 841.0944136 387.7744325 676.2844328 815.0944331 1343.9944334 2730.9944338 329.6444342 503.0844346 581.0544350 659.2644354 754.4944358 420.7644359 603.6544361 815.0944364 676.2844367 1193.5544370 1647.1044373 3380.8744376 75% of fee45000 1238.2045003 1375.8445006 2373.0445009 867.0945012 1452.2545015 687.90

Page 50: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

45018 1083.5045019 907.2245020 907.2245021 406.0845024 911.3345025 406.0845026 911.3345027 275.2345030 295.9645033 550.6445035 1605.4345036 2579.5645039 550.6445042 705.3245045 705.3245048 1771.2145051 1083.7945054 562.8745200 650.5045201 946.7945202 946.7945203 928.5345206 877.3045207 877.3045209 1083.7945212 537.8745215 2318.9945218 1040.4045221 598.2445224 268.9645227 1018.8845230 509.4145233 1083.7945236 849.6145239 598.2445240 598.2445400 468.4645403 932.2645406 1032.0945409 1375.8445412 1891.8845415 2063.5045418 2235.6145439 650.5045442 1341.2345445 1272.9445448 860.1245451 1083.7945460 2866.1845461 2042.6345462 1541.7745464 4374.5045465 3116.6545466 2350.3945468 4190.7045469 3161.8945471 5267.54

Page 51: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

45472 3973.4245474 6341.5645475 4784.8845477 7415.5645478 5593.3745480 8489.5745481 6404.8745483 9672.1545484 7297.8445485 1207.0145486 1032.0945487 928.5345488 1032.0945489 1548.0145490 2063.7045491 2579.5645492 3095.4845493 928.5345494 3747.1845496 951.4045497 743.4045498 598.2445499 446.1645500 2493.3645501 4058.3845502 4058.3845503 4642.8445504 4058.3845505 4058.3845506 503.0845512 676.2845515 426.7345518 516.2845519 981.2745520 2059.2345522 1444.7345524 1696.1145527 1696.1145528 2543.9545530 2514.0645533 2847.2945536 1047.1645539 2449.5945542 1402.8545545 1423.8545546 452.7245548 633.0445551 1014.6045552 1460.7545553 1460.7545554 1599.5845555 1460.7545556 1751.8845557 1751.8845558 2627.6845559 2647.4345560 1083.50

Page 52: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

45561 4058.3845562 2514.0645563 2514.0645564 5822.5445565 4367.1245566 2449.5945568 1038.9445569 1620.1345570 2130.8145572 667.4345575 1647.1045578 1907.4645581 633.0445584 1444.7345585 1444.7345586 1443.1545587 2037.3045588 3055.8145590 1105.3745593 1298.2945596 2059.2345597 2756.2745599 2141.9745602 1599.5845605 1343.9945608 1891.8845611 1083.7945614 1343.9945617 537.8745620 745.6445623 1653.6845624 2143.6545625 429.0345626 745.6445629 1083.7945632 1170.5645635 1343.9945638 2318.9945639 2318.9945641 2476.2245644 2925.8045645 511.7045646 2059.2345647 2925.8045650 338.2545652 815.0945653 815.0945656 1148.6645659 1192.0745660 6328.6045661 2812.7245662 1603.8545665 745.6445668 745.6445669 745.6445671 1907.4645674 555.01

Page 53: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

45675 1105.3745676 1315.8945677 1238.2045680 1548.0145683 1719.7445686 2029.4245689 598.8245692 687.9045695 1117.8645698 1049.1545701 1891.8845704 687.9045707 1788.3345710 1117.8645713 1272.9445714 1788.3345716 1788.3345720 2210.8445723 2493.3645726 2817.6545729 3163.9545731 3207.6145732 3611.2345735 3684.2745738 4144.1845741 4052.7545744 4556.6445747 4421.4045752 4952.2145753 4982.0245754 5971.8145755 841.0945758 1504.9445761 1712.0745767 5743.3345770 4399.2845773 4009.3945776 4009.3945779 2947.6745782 2254.1445785 3814.3545788 3771.0545791 2037.3045794 1152.3745797 426.7345799 67.7845801 290.6645803 745.6445805 394.6945807 563.8045809 849.6145811 1148.6645813 1343.9945815 815.0945817 1062.2345819 1343.9945821 871.08

Page 54: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

45823 249.3045825 773.9745827 739.6645829 564.2745831 739.6645833 928.5345835 1152.3745837 1341.2345839 1341.2345841 1083.5045843 664.4245845 1152.3745847 426.7345849 1328.4345851 323.3945853 2037.3045855 934.5645857 1495.1345859 753.8445861 1994.9345863 2211.1945865 664.4245867 714.1345869 2717.2045871 3060.8645873 3439.1545875 1076.4545877 1076.4545879 714.1345885 1014.6045888 945.9045891 1377.9745894 468.4645897 2444.9045900 551.5945939 1014.6045945 271.8945975 295.8245978 361.3245981 196.2145984 1410.3045987 1410.3045990 1926.1045993 1926.1045996 546.3246300 774.0846303 860.2846306 1204.2346307 1204.2346309 1204.2346312 1548.1946315 2063.8746318 2579.9646321 3096.0646324 1846.5346325 1926.5146327 464.69

Page 55: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

46330 791.6346333 1289.9446336 602.2346339 1066.4746342 1066.4746345 1289.9446348 559.2846351 834.2846354 1118.1046357 1393.3946360 1677.0846363 481.9546366 286.9246369 481.9546372 978.8746375 1161.2246378 1548.1946381 688.0146384 688.0146387 1419.1046390 1892.3146393 2192.9446396 753.8446399 1184.3546402 1184.3546405 1444.9746408 1582.4346411 928.8246414 1203.9346417 1118.1046420 467.9946423 748.3846426 774.0846429 946.1346432 1032.4446435 1204.2346438 309.8746441 748.3846442 642.3546444 1118.1046447 1393.3946450 516.2846453 860.2846456 223.8546459 430.2546462 688.0146464 516.2846465 516.2846468 903.1246471 1289.9446474 1677.0846477 2063.8746480 860.2846483 688.0146486 516.2846489 602.2346492 825.91

Page 56: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

46494 503.0846495 464.6946498 503.0846500 602.2346501 752.8546502 692.7746503 865.5046504 2528.5146507 2941.2146510 802.9146513 129.4946516 258.4046519 323.3946522 963.3146525 129.4946528 387.7746531 194.7246534 538.7647000 161.8447003 193.9147006 389.8347009 387.7747012 775.2647015 193.9147018 452.2747021 603.1147024 452.2747027 603.1147030 452.2747033 603.1147036 193.9147039 258.4047042 258.4047045 344.7647048 743.0747051 990.2947054 743.0747057 290.7947060 387.7747063 581.4747066 775.2647069 161.8447072 215.2247301 198.6647304 226.3547307 457.7347310 755.2547313 732.3747316 1453.3047319 1487.6347348 215.2247351 538.7647354 387.7747357 861.2947361 301.7647362 452.2447364 640.83

Page 57: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

47367 511.7447370 929.2047373 663.7247378 387.7747381 581.4747384 775.2647385 667.5947386 1076.4547387 624.5847390 936.7447393 1248.7147396 430.7247399 861.2947402 645.6947405 430.7247408 861.2947411 258.4047414 517.1047417 603.1147420 1184.3547423 495.1547426 743.0747429 990.2947432 1238.0947435 947.5847438 1507.2847441 1884.0847444 517.1047447 775.2647450 1033.7347451 1245.9047453 603.1147456 904.5747459 1205.8747462 258.4047465 517.1047466 258.4047467 517.1047468 990.2947471 98.2147474 430.7247477 538.7647480 1076.4547483 1291.8247486 2152.2347489 3229.2047492 538.7647495 1076.4547498 1614.8947501 2152.8247504 3229.2047507 3229.2047510 3229.2047513 861.2947516 990.2947519 1980.9147522 1722.43

Page 58: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

47525 1980.9147528 1722.4347531 2196.1347534 2475.8847537 990.2947540 495.1547543 517.1047546 775.2647549 1033.7347552 861.2947555 1291.8247558 1722.4347561 624.5847564 936.7447565 1629.0847566 2076.6647567 1087.1747570 1248.7147573 1560.8447576 258.4047579 366.3147582 753.8447585 969.0747588 3013.9047591 3660.1047594 495.1547597 743.0747600 990.2947603 1291.8247606 538.7647609 807.5247612 936.7447615 1076.4547618 1345.8647621 936.7447624 1291.8247627 366.3147630 775.2647633 258.4047636 387.7747639 517.1047642 344.7647645 517.1047648 688.7347651 538.7647654 807.5247657 1076.4547663 323.3947666 538.7647672 258.4047678 387.7747681 98.2147684 1722.4347687 3013.9047690 2368.3247693 3013.9047696 861.29

Page 59: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

47699 3444.6547702 4305.8647703 98.2147705 645.6947708 495.1547711 732.3147714 549.1947717 969.0747720 969.0747723 969.0747726 323.3947729 538.7647732 861.2947735 98.4647738 538.7647741 1098.3347753 930.1647756 930.1647762 546.3247765 896.8347768 1098.3347771 1261.9647774 996.5947777 996.5947780 1295.1947783 1295.1947786 1643.7647789 1643.7647900 387.7747903 538.7647904 129.4947906 258.4047912 129.4947915 387.7747916 194.7247918 538.7647920 871.0847921 258.4047924 86.3147927 323.3947930 603.1147933 473.7247936 581.4747948 366.3147951 430.7247954 861.2947957 645.6947960 301.8847963 495.1547966 990.2947969 603.1147972 481.9547975 844.2047978 512.9347981 344.3647982 834.7748200 1722.43

Page 60: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

48203 2088.4448206 1293.1748209 1657.7348212 1293.1748215 1657.7348218 1293.1748221 1722.4348224 861.2948227 1119.6848230 969.0748233 1399.6148236 1830.0948239 1012.1348242 1399.6148400 753.8448403 1184.3548406 753.8448409 1184.3548412 1442.5148415 1830.0948418 1507.9348421 1830.0948424 1722.4348427 2088.4448500 753.8448503 753.8448506 1119.6848509 538.7648512 2045.1548600 215.2248603 323.3948606 3013.9048612 5597.5248613 7961.6248615 1012.1348618 5597.5248621 3660.1048624 4521.1648627 5812.5148630 6458.2848632 3570.1948636 1851.3548639 3121.7648640 7961.6248642 1830.0948645 2475.8848648 2475.8848651 3444.6548654 2475.8848657 3444.6548660 2475.8848663 1851.3548666 1119.6848669 3337.0448672 2497.7148675 1507.2848678 1293.17

Page 61: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

48681 2152.8248684 2152.8248687 3013.9048690 3444.6548691 4177.2648692 2815.5548693 1361.7848694 2151.2648900 645.6948903 1291.8248906 1291.8248909 1722.4348912 753.8448915 1722.4348918 3444.6548921 3552.2648924 4090.7048927 839.5848930 1722.4348933 2260.7248936 1722.4348939 2475.8848942 3229.2048945 624.5848948 1399.6148951 2045.1548954 2152.8248957 2475.8848960 2152.8249100 753.8449103 1614.8949106 2152.8249109 1614.8949112 1614.8949115 2583.3549116 3472.6949117 4167.1049118 624.5849121 1399.6149200 1872.9449203 1399.6149206 1291.8249209 1722.4349210 2315.5249211 2778.6349212 538.7649215 1485.7149218 624.5849221 1399.6149224 1614.8949227 1614.8949300 1192.0749303 1248.7149306 2475.8849309 1722.4349312 2152.8249315 1937.83

Page 62: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

49318 3013.9049319 5294.2349321 3660.1049324 4305.8649327 4951.6549330 4952.1649333 5597.5249336 818.2749339 6350.4349342 6350.4349345 7534.9049346 1937.8349360 786.7149363 947.3649366 1399.6149500 861.2949503 1119.6849506 1679.4449509 1722.4349512 2475.8849515 1937.8349517 2758.6249518 3013.9049519 5294.2349521 3660.1049524 4305.8649527 3660.1049530 4521.1649533 5166.9249534 1027.9749536 2152.8249539 2152.8249542 3013.9049545 1722.4349548 2152.8249551 3013.9049554 4305.8649557 624.5849558 624.5849559 934.5649560 1261.4949561 1541.6149562 1682.0549563 1821.8949564 2101.5949566 1722.4349569 1722.4349700 624.5849703 1399.6149706 753.8449709 1614.8949712 1722.4349715 2583.3549716 3472.6949717 4167.1049718 861.2949721 538.76

Page 63: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

49724 1507.2849727 645.6949728 1315.1249800 301.8849803 387.7749806 301.8849809 495.1549812 990.2949815 1722.4349818 624.5849821 990.2949824 1733.2449827 1076.4549830 1884.0849833 1184.3549836 2045.1549837 1480.1849838 2556.3849839 1184.3549842 2045.1549845 1076.4549848 366.3149851 473.7249854 861.2949857 796.6849860 645.6949863 969.0749866 688.7349878 129.4950100 624.5850102 1399.6150103 753.8450104 714.1350106 1076.4550109 1076.4550112 825.9150115 323.3950118 990.2950121 1937.8350127 1606.5650130 714.1350200 430.7250201 768.0050203 947.5850206 1399.6150209 1722.4350212 3767.6450215 4736.4350218 6243.1250221 5812.5150224 6458.2850227 7534.9050230 3875.2050233 4951.6550236 3875.2050239 2583.3550300 2647.26

Page 64: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

50303 3614.1550306 5643.2350309 697.5250312 1601.2150315 1585.5150318 1585.5150321 2124.2550324 3027.8150327 3693.4950330 523.1350333 1410.9550336 2108.5350339 1284.3350342 1490.2650345 792.9250348 523.1350349 393.3550351 2182.7950352 123.9150353 776.0250354 2996.0250357 1284.3350360 1490.2650363 1141.7550366 1997.5650369 1490.2650372 2615.7650375 1141.7550378 1997.5650381 1490.2650384 2615.7650387 1490.2650390 523.1350393 1933.9750394 6350.4350396 1062.3550399 2108.5350402 967.1250405 1315.9550408 2282.6550411 2996.0250414 4042.1950417 2996.0250420 2473.0750423 2282.6550426 1062.3550450 2857.3150451 2857.3150455 3235.7150456 3235.7150460 4830.8750461 4830.8750465 6804.2150466 6804.2150470 8629.3450471 8629.3450475 9957.55

Page 65: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

50476 9957.5550500 644.3550504 859.4750508 904.5750512 1205.8750516 828.7850520 1104.8950524 951.4050528 1507.2850532 1335.3650536 1780.2350540 1205.8750544 603.1150548 1205.8750552 1059.0150556 1411.8250560 1104.8950564 1473.4850568 1289.4950572 1718.9850576 1411.8250580 1473.4850584 1411.8250588 1841.6150600 1012.4350604 4296.8950608 7980.7050612 11351.6450616 1442.4650620 7980.7050624 7980.7050628 9858.1650632 8287.3850636 9208.2250640 5090.2350644 4911.2750650 947.3650654 1156.8350658 460.6550950 1865.4950952 1865.49

T9

51300 178.0751303 20% of fee51306 257.2951309 20% of fee51312 20% of fee51315 588.1551318 388.30

T10

20100 227.9020102 273.4820104 182.43

Page 66: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

20120 227.9020124 182.4320140 227.9020142 273.4820143 273.4820144 364.6020145 364.6020146 227.9020147 273.4820148 182.3720160 273.4820162 319.0720164 182.4320170 273.4820172 319.0720174 410.0720176 455.7320190 227.9020192 455.7320210 683.1920212 227.9020214 410.0720216 911.0820220 455.7320222 273.4820225 546.7220230 546.7220300 227.9020305 683.1920320 273.4820321 455.7320330 364.6020350 455.7320352 227.9020355 546.7220400 136.9620401 182.4320402 227.9020403 227.9020404 273.4820405 364.6020406 592.3120410 227.9020420 227.9020440 182.4320450 227.9020452 273.4820470 273.4820472 455.7320474 592.3120475 455.7320500 683.1920520 273.4820522 182.4320524 182.4320526 455.7320528 364.60

Page 67: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

20540 592.3120542 683.1920546 683.1920548 683.1920560 911.0820600 455.7320604 592.3120620 455.7320622 592.3120630 364.6020632 319.0720634 455.7320670 592.3120680 136.9620690 227.9020700 136.9620702 182.4320703 182.4320704 455.7320705 273.4820706 319.0720730 227.9020740 227.9020745 273.4820750 182.4320752 273.4820754 319.0720756 410.0720770 683.1920790 364.6020791 455.7320792 592.3120793 683.1920794 546.7220798 455.7320799 273.4820800 138.5420802 227.9020803 182.4320804 455.7320805 273.4820806 319.0720810 182.4320815 273.4820820 227.9020830 182.4320832 273.4820840 273.4820841 364.6020842 182.4320844 455.7320845 455.7320846 455.7320847 455.7320848 455.7320850 546.7220855 683.19

Page 68: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

20860 273.4820862 319.0720863 455.7320864 455.7320866 455.7320867 455.7320868 455.7320880 683.1920882 455.7320884 227.9020886 273.4820900 136.9620902 182.4320904 319.0720905 455.7320906 182.4320910 182.4320911 227.9020912 227.9020914 319.0720916 319.0720920 136.9620924 182.4320926 182.4320928 279.0520930 182.4320932 182.4320934 273.4820936 364.6020938 182.4320940 182.4320942 227.9020943 182.4320944 279.0520946 364.6020948 182.4320950 227.9020952 182.4320953 227.9020954 455.7320956 182.6020958 227.9020960 319.0721100 136.9621110 227.9021112 182.4321114 227.9021116 273.4821120 273.4821130 136.9621140 683.1921150 455.7321155 455.7321160 182.4321170 210.6921195 136.9621199 182.43

Page 69: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

21200 182.4321202 182.4321210 273.4821212 455.7321214 455.7321216 652.7521220 182.4321230 273.4821232 227.9021234 364.6021260 182.4321270 364.6021272 182.4321274 273.4821275 455.7321280 683.1921300 136.9621321 182.4321340 182.4321360 227.9021380 136.9621382 182.4321390 136.9621392 182.4321400 182.4321402 319.0721403 455.7321404 227.9021420 136.9621430 182.4321432 227.9021440 364.6021445 455.7321460 136.9621461 182.9521462 136.9621464 182.4321472 227.9021474 227.9021480 182.4321482 227.9021484 227.9021486 319.0721490 136.9621500 364.6021502 273.4821520 182.4321522 227.9021530 683.1921532 364.6021535 455.7321600 136.9621610 227.9021620 182.4321622 227.9021630 227.9021632 273.48

Page 70: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

21634 410.0721636 683.1921638 455.7321650 364.6021652 455.7321654 364.6021656 455.7321670 182.4321680 136.9621682 182.4321685 455.7321700 136.9621710 182.4321712 227.9021714 227.9021716 227.9021730 136.9621732 186.2221740 227.9021756 273.4821760 319.0721770 364.6021772 273.4821780 182.4321785 455.7321790 683.1921800 136.9621810 182.4321820 136.9621830 182.4321832 319.0721834 182.4321840 364.6021842 273.4821850 182.4321860 136.9621865 455.7321870 683.1921872 364.6021878 136.9621879 227.9021880 319.0721881 410.0721882 501.1821883 592.3121884 683.1921885 774.3821886 865.5021887 956.6221900 136.9621906 227.9021908 273.4821910 410.0721912 227.9021914 273.4821915 227.9021916 227.90

Page 71: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

21918 227.9021922 319.0721925 182.4321926 227.9021927 227.9021930 273.4821935 227.9021936 273.4821939 136.9621941 319.0721942 455.7321943 227.9021945 227.9021949 227.9021952 455.7321955 227.9021959 227.9021962 227.9021965 227.9021969 364.6021970 683.1921973 227.9021976 227.9021980 227.9021981 182.4321990 136.9621992 182.4321997 182.4322001 136.9622002 182.4322007 182.4322008 182.4322012 136.9622014 136.9622015 273.4822018 326.4022020 182.4322025 182.4322031 227.9022036 136.9622040 92.6622045 136.9622050 91.4122051 410.0722055 546.7222060 912.3722065 227.9022070 455.7322075 683.1922900 273.4822905 273.4823010 45.7723021 91.4123022 91.4123023 91.4123031 136.9623032 136.96

Page 72: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

23033 136.9623041 182.4323042 182.4323043 182.4323051 227.9023052 227.9023053 227.9023061 273.4823062 273.4823063 273.4823071 319.0723072 319.0723073 319.0723081 364.6023082 364.6023083 364.6023091 410.0723101 455.7323111 501.1823112 546.7823113 592.3123114 637.7923115 682.7323116 728.8623117 774.3823118 819.9123119 865.5023121 911.0823170 956.6223180 1002.1023190 1047.6223200 1093.2223210 1138.8723220 1184.3523230 1229.7623240 1275.2823250 1320.8223260 1366.4623270 1411.9923280 1457.5223290 1503.0723300 1548.5723310 1594.1223320 1639.6923330 1685.3623340 1730.8323350 1776.4223360 1821.8323370 1867.3723380 1912.9623390 1958.4823400 2008.1823410 2049.4923420 2095.0123430 2140.6123440 2186.1423450 2231.68

Page 73: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

23460 2277.2823470 2322.8023480 2368.4023490 2413.8623500 2459.4323510 2504.9923520 2550.5123530 2597.3323540 2641.4523550 2687.0423560 2732.6323570 2778.2423580 2823.6623590 2869.2323600 2914.6923610 2960.2323620 3005.9423630 3051.5223640 3097.0623650 3142.5223660 3188.0723670 3233.6023680 3279.1223690 3324.6123700 3370.2523710 3415.7223720 3461.2523730 3506.8423740 3552.4323750 3597.8423760 3643.3923770 3688.8923780 3734.5523790 3780.1523800 3825.6823810 3871.2023820 3916.6923830 3962.1623840 4007.6823850 4053.3323860 4098.8723870 4144.3423880 4189.8623890 4235.3423900 4280.9323910 4326.5323920 4372.1623930 4417.5823940 4463.1823950 4508.7723960 4554.2823970 4599.6523980 4645.2523990 4690.8824100 4736.4824101 4782.3724102 4827.41

Page 74: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

24103 4873.0824104 4918.5524105 4964.0824106 5009.5524107 5055.1924108 5100.7224109 5146.3224110 5191.8424111 5237.3724112 5282.7924113 5328.3924114 5374.0324115 5419.5624116 5464.9924117 5510.6424118 5556.1724119 5601.5724120 5647.1524121 5692.7424122 5738.3324123 5783.7624124 5829.2824125 5874.8824126 5920.4024127 5966.0024128 6011.4724129 6057.1224130 6102.5824131 6148.1224132 6193.7124133 6237.8224134 6283.4124135 6328.9024136 6374.3825000 45.7725005 91.4125010 136.9625015 45.7725020 91.4125025 50% loading25030 50% loading25050 50% loading25200 derived fee25205 derived fee

T11

18350 297.9618351 297.9618353 595.9518354 297.9618360 297.9618362 581.8218365 297.9618366 380.2818368 649.0618369 109.49

Page 75: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

18370 103.3818372 297.9618374 297.9618375 252.9018377 297.96

O1

51700 157.1251703 78.80

O2

51800 178.0751803 20% of fee

O3

51900 745.6451902 169.1651904 1040.4051906 1582.1552000 188.8052003 268.9652006 268.9652009 424.9952010 581.0552012 53.9352015 251.7252018 633.0452021 67.7852024 119.5252025 420.7652027 342.6652030 205.9452033 420.7652034 98.2152035 1088.8152036 290.6652039 745.6452042 394.6952045 563.8052048 849.6152051 1148.6652054 1343.9952055 62.7252056 62.7252057 372.9952058 543.6252059 612.2252060 433.3752061 511.7052062 676.2852063 815.0952064 387.7752066 1018.8852069 454.31

Page 76: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52072 134.6652073 342.6652075 342.6652078 676.2852081 106.6052084 273.4252087 468.4652090 815.0952092 1062.2352094 1343.9952095 871.0852096 258.4052097 366.3152098 430.7252099 323.3952102 323.3952105 603.1152106 249.3052108 745.6452111 745.6452114 1343.9952117 1599.5852120 1891.8852122 1891.8852123 2141.9752126 2059.2352129 2756.2752130 1012.1352131 1399.6152132 581.3352133 208.3652135 330.3452138 1025.6852141 1014.6052144 945.9052147 892.7352148 1577.4552158 2539.8852180 430.7252182 947.5852184 1399.6152186 1722.43

O4

52300 650.5052303 928.5352306 1377.9752309 468.4652312 650.5052315 1083.7952318 323.3952319 538.7652321 1083.7952324 1083.7952327 537.8752330 1788.33

Page 77: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52333 1788.3352336 1117.8652337 2444.9052339 1272.9452342 2210.8452345 2493.3652348 2817.6552351 3163.9552354 3207.6152357 3611.2352360 3684.2752363 4144.1852366 4052.7552369 4556.6452372 4421.4052375 4952.2152378 1712.0752379 2925.8052380 4982.0252382 5971.8152420 551.5952424 1083.5052430 2493.3652440 1238.2052442 1548.0152444 1719.7452446 2029.4252450 687.9052452 1117.8652456 1891.8852458 687.8352460 1788.3352480 1148.6652482 1105.3752484 1315.89

O5

52600 773.9752603 739.6652606 564.2752609 739.6652612 928.5352615 1152.3752618 1341.2352621 1341.2352624 1083.5052626 664.4252627 1152.3752630 426.7352633 1152.3752636 426.73

O6

52800 633.0452803 911.33

Page 78: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52806 633.0452809 1083.7952812 1548.0152815 1633.4452818 1083.5052821 2355.7152824 1014.6052826 543.6252828 808.4152830 1066.1752832 1461.93

O7

53000 74.5353003 210.6953004 77.1653006 1192.0753009 676.2853012 268.9653015 1343.9953016 1105.3753017 1379.2053019 1328.4353052 280.7653054 280.7653056 165.0053058 280.7653060 229.7853062 205.9453064 372.9953068 312.4953070 407.37

O8

53200 161.8453203 271.8953206 323.3953209 3771.0553212 2037.3053215 934.5653218 1495.1353220 753.8453221 1994.9353224 2211.1953225 664.4253226 714.1353227 2717.2053230 3060.8653233 3439.1553236 1076.4553239 1076.4553242 714.13

O9

Page 79: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

53400 295.8253403 361.3253406 930.1653409 930.1653410 196.2153411 546.3253412 896.8353413 1098.3353414 1261.9653415 996.5953416 996.5953418 1295.1953419 1295.1953422 1643.7653423 1643.7653424 1410.3053425 1410.3053427 1926.1053429 1926.1053439 546.3253453 1105.3753455 1298.2953458 98.4653459 538.7653460 1098.33

O10

53600 60.50

O11

53700 298.4153702 149.3853704 90.1253706 298.41

I1

55005 77.0255007 26.7655008 77.0255010 26.7655011 77.0255013 26.7655014 78.5855016 26.7655017 77.0255019 26.7655023 77.3155026 77.0255028 154.0555029 53.4555030 154.0555031 53.4555032 154.05

Page 80: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

55033 53.4555036 157.2055037 53.4555038 154.0555039 53.4555048 154.6555049 53.4555054 154.0555059 69.4055061 77.0255063 69.4055064 24.0755065 138.7355067 70.9555068 49.4255069 25.2055070 138.7555073 48.1055076 154.0555079 53.4555084 138.7555085 48.1055113 325.7055114 325.7055115 325.7055116 369.4555117 369.4555118 389.0555119 162.8755120 162.8755121 162.8755122 184.7655123 184.7655125 194.5055130 240.0555131 120.0255135 499.3055136 249.6455220 119.6755221 119.6755222 119.6755223 119.6755224 119.6755226 119.6755227 119.6755228 119.6755229 119.6755230 119.6755232 119.6755233 119.6755235 119.6755236 78.4455238 239.3555244 239.3555246 239.3555248 239.3555252 239.35

Page 81: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

55274 239.3555276 239.3555278 239.3555280 239.3555282 239.3555284 239.3555292 239.3555294 239.3555296 156.8555600 154.0555601 77.0255603 154.0555604 77.0255700 84.7555701 42.3655702 24.7155703 49.4555704 98.8555705 49.4555706 141.2055707 98.8555708 49.4555709 53.7055710 49.4255711 24.7155712 162.4055713 70.6055714 49.4255715 56.5055716 24.7155717 26.8355718 141.2055719 81.1955720 28.2455721 162.4055722 70.6055723 53.7055724 81.1955725 56.5055726 26.8355727 28.2455729 38.5055730 19.2755735 89.6655736 179.3555737 40.2455739 80.5055759 211.8055760 105.9055762 84.7555763 42.3655764 225.9555765 112.9655766 91.8055767 45.8955768 211.8055769 105.90

Page 82: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

55770 84.7555771 42.3655772 225.9555773 112.9655774 91.8055775 45.8955800 154.0555801 77.0255802 53.4555803 26.7655804 154.0555805 77.0255806 53.4555807 26.7655808 154.0555809 77.0255810 53.4555811 26.7655812 154.0555813 77.0255814 53.4555815 26.7655816 154.0555817 77.0255818 53.4555819 26.7655820 154.0555822 53.4555824 154.0555825 77.0255826 53.4555827 26.7655828 154.0555829 77.0255830 53.4555831 26.7655832 154.0555833 77.0255834 53.4555835 26.7655836 154.0555837 77.0255838 53.4555839 26.7655840 154.0555841 77.0255842 53.4555843 26.7655844 123.3555845 61.7055846 53.4555847 26.7655848 154.0555849 77.0255850 215.8555851 107.9555852 154.05

Page 83: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

55854 53.4555855 26.76

I2

56001 244.2556007 313.0056010 315.6556013 313.0056016 363.1056022 281.7056028 421.7056030 281.7056036 421.7056041 123.6556047 157.9056050 160.5556053 160.5556056 194.6556062 141.7056068 210.8556070 141.7056076 210.8556101 288.0056107 425.7056141 145.8056147 214.8556219 408.4556220 300.5056221 300.5056223 300.5056224 439.9556225 439.9556226 439.9556227 153.4056228 153.4056229 153.4056230 222.2056231 222.2056232 222.2056233 300.5056234 439.9556235 153.3556236 222.2056237 300.5056238 439.9556239 153.3556240 222.2056259 206.3556301 369.3556307 500.8056341 187.1556347 252.9056401 313.0056407 450.7556409 313.0056412 450.75

Page 84: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

56441 158.7556447 227.2556449 158.7556452 227.2556501 482.0556507 601.0556541 241.8556547 305.2056619 275.4556625 419.0056659 140.3556665 209.6056801 584.1556807 701.1556841 292.1556847 355.4057001 584.2557007 710.8557041 292.2557047 355.4557201 194.3557247 97.1057341 588.4557345 302.5057350 638.5557351 638.5557355 330.7557356 330.7557360 1461.3457362 141.6857363 70.87

I3

57506 35.9557509 48.0557512 48.9557515 65.2557518 39.3057521 52.4557524 59.7057527 79.4557529 18.0057530 24.0457532 24.4657533 32.6257535 19.6357536 26.2157538 29.8457539 39.7457700 48.9557702 24.4657703 65.2557705 32.6257706 39.3057708 19.6357709 52.45

Page 85: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

57711 26.2157712 57.0057714 28.5157715 73.6057717 36.7857721 119.9057723 59.9857901 77.9557902 77.9557903 57.1557906 77.9557909 77.9557911 38.9657912 57.0057915 57.0057917 28.5757918 57.0057920 38.9657921 57.0057923 38.9657924 57.0057926 28.5157927 60.0057929 28.5157930 39.7557933 94.5557935 28.5157938 28.5157939 77.9557941 30.0257942 60.0057944 19.8757945 52.4557947 47.2957950 38.9657953 30.0257956 26.2157959 28.6357960 57.3057963 57.3057966 57.3057968 28.6357969 57.3058100 81.1558102 40.5958103 66.6058105 33.2858106 93.0558108 155.6558109 56.8058111 46.5158112 117.5058114 66.4458115 155.6558117 28.3958120 155.6558121 155.65

Page 86: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

58123 58.7758124 66.4458126 66.4458127 66.4458300 48.4558306 108.0058308 54.0058500 42.7058502 21.3858503 57.0058505 28.5158506 73.4058508 36.7258509 48.0558511 24.0458521 52.4558523 26.2158524 68.2558526 34.1358527 83.8558529 41.9258700 55.6558702 27.8458706 190.7558708 95.3758715 183.1058717 91.5758718 152.3558720 76.1658721 167.0558723 83.5358900 43.1558902 21.5658903 57.5058905 28.7558909 108.7058911 54.3658912 133.2058914 66.6258915 95.4058916 167.3558917 47.7258920 83.6558921 163.4058923 81.7258927 92.3558929 46.2158933 248.4058935 124.1858936 236.7558938 118.3858939 168.3058941 84.1459103 25.7559104 12.8759300 108.1559303 65.20

Page 87: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

59306 121.2059307 60.5859309 242.3559310 121.1659312 105.1059313 52.5559314 63.4559318 56.8559700 116.6559701 58.3559703 91.7059704 45.8459712 137.3559713 68.6759715 173.4559716 86.7359718 162.7059719 81.3659724 273.5559725 136.8159733 130.1059734 65.0559739 89.1059740 44.5859751 168.1059752 84.0859754 265.0059755 132.5259763 161.7559764 80.8859903 138.4059912 368.7059925 437.8559970 203.3559971 69.2559972 184.3559973 218.9559974 101.7560000 681.3560001 340.6660003 999.1560004 499.5860006 1420.7560007 710.3860009 1662.6060010 831.3060012 681.3560013 340.6660015 999.1560016 499.5860018 1420.7560019 710.3860021 1662.6060022 831.3060024 681.3560025 340.6660027 999.15

Page 88: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

60028 499.5860030 1420.7560031 710.3860033 1662.6060034 831.3060036 681.3560037 340.6660039 999.1560040 499.5860042 1420.7560043 710.3860045 1662.6060046 831.3060048 681.3560049 340.6660051 999.1560052 499.5860054 1420.7560055 710.3860057 1662.6060058 831.3060060 681.3560061 340.6660063 999.1560064 499.5860066 1420.7560067 710.3860069 1662.6060070 831.3060072 58.1060073 29.0560075 116.1060076 58.0560078 174.2560079 87.1660100 73.4060101 36.7260500 52.4560501 26.2160503 35.9560504 18.0060506 77.0560507 38.5460509 119.5060510 59.7460918 57.0060927 46.0061109 312.7561110 156.3863498 54.1263499 189.4163501 604.0063502 604.0063504 604.0063505 604.00

I4

Page 89: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

61302 472.2061303 594.7061306 746.6061307 878.3561310 386.4061313 319.1561314 441.8561316 401.0061317 518.0061320 240.8061328 239.5061340 266.2061348 466.4061352 272.8561353 406.7061356 413.2561360 424.3561361 485.4061364 522.8061368 234.7061369 2120.6061372 234.7061373 515.2061376 150.8061381 604.2561383 657.4561384 723.5061386 349.8061387 453.1561389 389.8561390 431.3061393 637.0061397 259.7061401 170.7561402 636.5561405 364.0061409 918.9561413 237.7061417 125.0561421 504.7561425 631.9561426 583.6561429 571.2561430 693.7561433 522.8061434 647.4061437 571.0061438 707.9561441 515.2061442 791.5061445 301.7561446 350.9061449 479.9561450 418.2561453 541.5061454 366.20

Page 90: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

61457 494.9561458 417.6061461 555.3061462 135.7561469 366.2061473 184.5561480 407.0061484 926.6561485 1051.2061495 234.7061499 266.2061505 105.2061523 1002.6061529 1002.6061538 947.8561541 1002.5561553 1050.9561559 965.7561565 1002.6061571 1002.6061577 1002.6061650 924.4061651 236.1261652 297.3561653 373.3061654 439.1661655 193.2061656 159.5961658 200.5161659 259.0061660 120.4061661 119.7761662 133.0861663 233.2361664 136.4461665 203.3561667 212.1961668 242.7061669 261.4261672 117.3561673 257.5861675 302.1361676 328.7561677 361.7361678 174.9061679 226.6061680 194.9461681 215.6661682 318.4961683 129.8761684 85.3761685 318.2861686 182.0061687 459.4661688 118.8861689 62.5461690 252.37

Page 91: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

61691 315.9761692 291.8261693 285.6261694 346.9061695 261.4261696 323.7061697 285.5161698 354.0061700 395.7661702 175.4761703 239.9661704 209.1461705 270.7361707 247.4861708 208.8261709 277.6861710 67.8561712 183.1061713 92.2661715 463.3561716 525.5861717 117.3561729 462.20

I5

63001 440.4563004 440.4563007 440.4563010 367.0563014 217.7363017 181.4463040 367.0563043 391.5563046 440.4563049 440.4563052 440.4563055 440.4563058 440.4563061 440.4563064 440.4563067 440.4563070 440.4563073 440.4563074 181.4463076 217.7363079 217.7363080 217.7363081 217.7363082 217.7363083 217.7363084 217.7363101 538.3063104 266.1163111 538.3063114 538.3063119 266.11

Page 92: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

63125 538.3063128 538.3063131 538.3063134 266.1163136 266.1163151 391.5563154 391.5563157 193.5463161 391.5563164 391.5563167 391.5563170 391.5563173 391.5563176 391.5563179 391.5563182 391.5563185 391.5563186 193.5463188 193.5463189 193.5463190 193.5463191 193.5463192 193.5463193 193.5463194 193.5463201 489.4063204 489.4063207 241.9263219 489.4063222 489.4063225 489.4063228 489.4063231 489.4063234 489.4063237 489.4063240 489.4063243 489.4063259 241.9263260 241.9263261 241.9263262 241.9263263 241.9263264 241.9263265 241.9263271 538.3063274 538.3063277 538.3063280 538.3063283 266.1163284 266.1163285 266.1163301 416.0063304 416.0063307 416.0063311 205.6363313 205.6363322 440.45

Page 93: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

63325 440.4563328 440.4563331 440.4563334 367.0563337 489.4063340 440.4563341 217.7363342 217.7363343 217.7363345 217.7363346 181.4463347 241.9263348 217.7363361 440.4563385 489.4063388 489.4063391 440.4563392 241.9263394 217.7363401 440.4563404 440.4563407 217.7363408 217.7363416 440.4563425 440.4563428 440.4563432 217.7363440 440.4563443 440.4563446 440.4563461 391.5563470 440.4563473 685.1063479 217.7363482 440.4563484 217.7363491 48.9563494 48.9563497 171.3063507 435.4663508 217.7363510 483.8463511 241.9263513 435.4663514 217.7363516 435.4663517 217.7363519 435.4663520 217.7363522 483.8463523 241.9263525 435.4663526 483.8463527 435.4663528 435.4663529 435.4663530 483.84

Page 94: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

63551 403.2063552 201.6063554 358.4063555 179.2063557 492.8063558 246.4063560 403.2063561 201.6063740 493.7863741 286.4763743 435.4663744 246.8963746 143.2663747 217.73

P1

65060 8.5065066 11.2565070 18.3565072 11.0565075 56.2065078 97.5565079 97.5565081 104.4565082 104.4565084 179.3065087 89.8565090 12.0565093 23.8065096 44.4065099 117.8065102 178.0065105 117.8065108 178.0065109 14.0065110 14.0065111 25.1065114 9.8565117 21.9565120 14.8565123 22.0565126 30.1565129 38.4065137 27.4065142 27.4065144 61.2065147 41.0065150 76.7065153 153.4065156 230.0565157 76.7065158 76.7065159 76.7065162 11.3065165 37.3065166 37.30

Page 95: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

65171 27.4065175 27.4065176 52.6565177 77.8565178 102.9565179 128.1565180 27.4065181 25.20

P2

66500 11.4066503 13.7066506 16.0566509 18.3566512 20.7566517 23.1066518 23.5566519 47.1066536 12.9566539 35.9066542 22.2566545 18.5566548 23.4066551 19.7066554 19.7066557 11.4066560 23.6066563 28.9566566 39.5566569 50.0066572 60.5066575 70.9066578 81.3566581 91.8066584 11.4066587 55.7566590 35.9066593 21.1066596 38.1566605 35.9066606 35.9066607 88.8566610 88.8366623 48.7066626 28.2566629 23.6066632 23.6066635 23.6066638 57.5566639 34.2566641 34.2566642 34.2566644 23.6566647 52.9066650 28.5566651 28.55

Page 96: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

66652 23.8566653 52.3566655 23.6566656 23.6566659 43.7566660 43.7566662 93.8066663 93.8066665 35.9066666 35.9066667 35.9066671 43.3066674 46.8566677 13.1566680 87.3566683 87.3566686 59.4566695 35.8066696 35.8066697 15.5066698 51.3066701 66.7566704 82.2566707 97.7566711 35.4066712 50.5066714 35.4066715 15.1066716 29.4066719 40.8566722 44.4566723 44.4566724 15.4566725 59.9066728 75.3566731 90.7566734 106.2066743 23.6066749 38.6566750 46.6066751 64.8066752 28.9566755 45.5566756 115.3066757 115.3066758 28.9566761 15.4566764 10.4566767 20.9566770 31.3566773 28.9066776 28.9066779 46.8566780 46.8566782 15.4566783 15.4566785 46.85

Page 97: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

66788 77.2566789 46.8566790 30.3566791 87.3566792 87.3566800 21.3066803 35.8066804 21.3066805 14.5066806 49.1066812 40.8566815 69.8566816 40.8566817 29.0566819 35.9066820 35.9066821 25.6066822 61.5566825 35.9066826 35.9066827 25.6066828 61.5566830 68.6566831 36.3066832 34.9066833 34.5666834 34.5666835 44.9166836 44.9166837 44.9166838 27.1466839 49.4066840 27.1466841 19.3266900 91.05

P3

69300 14.2569303 25.0569306 38.4069309 54.7069312 38.4069316 32.6069317 40.7569318 38.4069319 48.8569321 54.7069324 48.9069325 48.9069327 96.6069328 96.6069330 145.5069331 145.5069333 23.4069336 38.0069339 21.75

Page 98: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

69345 60.1569354 34.9569357 69.8569360 104.8069363 32.6069378 204.9069379 204.8569381 204.9069382 204.9069383 204.8569384 17.8069387 33.0069390 48.1569393 63.3569396 78.5569400 17.8069401 15.2069405 17.8069408 33.0069411 48.1569413 63.3569415 78.5569418 72.30 ceased 1 December 201769419 72.25 ceased 1 December 201769445 104.8069451 104.8069471 39.7069472 17.8069474 32.6069475 17.8069478 33.2569481 46.1069482 172.8569483 172.8569484 19.4569488 204.8569489 204.8569491 232.8069492 232.8069494 32.6069495 40.7569496 48.9569497 32.6069498 8.2069499 104.8069500 104.80

P4

71057 35.5571058 54.6571059 38.5671060 47.6571062 47.6571064 22.4571066 15.7571068 15.75

Page 99: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

71069 24.6071071 33.5071072 15.7571073 114.8071074 15.7571075 24.9071076 114.8071077 29.3071079 29.0071081 43.8571083 21.8071085 31.3571087 40.8071089 31.5571090 31.5571091 57.1571092 25.6571093 82.6571095 43.8571096 43.8571097 26.4571099 28.7071101 18.8071103 56.3071106 12.2571119 18.7571121 22.5071123 26.2571125 29.9571127 190.7071129 235.5571131 280.4571133 11.2571134 112.5071135 224.8571137 32.7071139 112.5071141 213.4071143 281.1571145 459.0071146 112.5071147 43.8571148 43.8571149 117.1071151 128.5071153 37.4071154 37.4071155 51.3071156 13.9571157 65.2071159 79.1071163 26.7571164 43.1571165 37.4071166 51.3071167 65.2071168 79.10

Page 100: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

71169 37.4071170 13.9571180 37.4071183 51.3071186 65.2071189 16.7571192 30.7071195 43.3071198 43.8571200 64.4471203 43.85

P5

72813 80.6572816 97.4072817 109.1572818 120.7072823 109.5572824 159.4072825 203.2572826 219.4572827 235.6072828 251.8072830 309.1572836 470.4072838 526.4072844 34.7072846 67.2072847 100.8072848 84.0072849 117.6072850 134.4072851 207.9072852 277.1572855 207.9072856 277.1572857 323.3572858 202.9772859 417.21

P6

73043 27.0073045 57.4573047 111.8573049 80.5073051 201.2073053 23.00 ceased 1 December 201773055 23.00 ceased 1 December 201773057 23.00 ceased 1 December 201773059 50.8073060 67.7573061 60.5073062 105.1073063 117.3073064 84.70

Page 101: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

73065 100.8873069 38.21 ceased 1 December 2017

P7

73287 397.2073289 361.3573290 465.1073291 272.2573292 695.3573293 272.2573294 272.2573300 102.0073305 204.0073308 36.7073309 36.7073311 36.7073312 36.7073314 232.5073315 232.5073317 36.7073318 36.7073320 40.8073321 40.8073323 40.8073324 41.2573330 232.5073332 317.5073333 600.0073334 340.0073335 470.0073336 230.9573337 397.3573343 266.66

P8

73521 12.7073523 54.7573525 37.1573527 13.1073529 37.55

P9

73801 12.3573802 8.2073803 11.4073804 14.6073805 8.2073806 18.1573807 12.3573808 15.4573809 4.2073810 12.3573811 20.10

Page 102: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

P10

73899 7.3273900 2.9573920 2.9573922 10.1073923 2.9573924 18.0573925 2.9573926 10.1073927 2.9573928 7.3573929 2.9573930 7.3573931 2.9573932 12.6073933 2.9573934 21.6573935 2.9573936 7.3573937 2.9573938 9.8073939 2.95

P11

73940 11.05

Page 103: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

CMBS Item No. TAC Rate $

O1

51700 157.1251703 78.80

O2

51800 178.0751803 20% of fee

O3

51900 745.6451902 169.1651904 1040.4051906 1582.1552000 188.8052003 268.9652006 268.9652009 424.9952010 581.0552012 53.9352015 251.7252018 633.0452021 67.7852024 119.5252025 420.7652027 342.6652030 205.9452033 420.7652034 98.2152035 1088.8152036 290.6652039 745.6452042 394.6952045 563.8052048 849.6152051 1148.6652054 1343.9952055 62.7252056 62.7252057 372.9952058 543.6252059 612.2252060 433.3752061 511.7052062 676.2852063 815.0952064 387.7752066 1018.8852069 454.3152072 134.6652073 342.6652075 342.6652078 676.28

Page 104: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52081 106.6052084 273.4252087 468.4652090 815.0952092 1062.2352094 1343.9952095 871.0852096 258.4052097 366.3152098 430.7252099 323.3952102 323.3952105 603.1152106 249.3052108 745.6452111 745.6452114 1343.9952117 1599.5852120 1891.8852122 1891.8852123 2141.9752126 2059.2352129 2756.2752130 1012.1352131 1399.6152132 581.3352133 208.3652135 330.3452138 1025.6852141 1014.6052144 945.9052147 892.7352148 1577.4552158 2539.8852180 430.7252182 947.5852184 1399.6152186 1722.43

O4

52300 650.5052303 928.5352306 1377.9752309 468.4652312 650.5052315 1083.7952318 323.3952319 538.7652321 1083.7952324 1083.7952327 537.8752330 1788.3352333 1788.3352336 1117.8652337 2444.9052339 1272.94

Page 105: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52342 2210.8452345 2493.3652348 2817.6552351 3163.9552354 3207.6152357 3611.2352360 3684.2752363 4144.1852366 4052.7552369 4556.6452372 4421.4052375 4952.2152378 1712.0752379 2925.8052380 4982.0252382 5971.8152420 551.5952424 1083.5052430 2493.3652440 1238.2052442 1548.0152444 1719.7452446 2029.4252450 687.9052452 1117.8652456 1891.8852458 687.8352460 1788.3352480 1148.6652482 1105.3752484 1315.89

O5

52600 773.9752603 739.6652606 564.2752609 739.6652612 928.5352615 1152.3752618 1341.2352621 1341.2352624 1083.5052626 664.4252627 1152.3752630 426.7352633 1152.3752636 426.73

O6

52800 633.0452803 911.3352806 633.0452809 1083.7952812 1548.0152815 1633.44

Page 106: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

52818 1083.5052821 2355.7152824 1014.6052826 543.6252828 808.4152830 1066.1752832 1461.93

O7

53000 74.5353003 210.6953004 77.1653006 1192.0753009 676.2853012 268.9653015 1343.9953016 1105.3753017 1379.2053019 1328.4353052 280.7653054 280.7653056 165.0053058 280.7653060 229.7853062 205.9453064 372.9953068 312.4953070 407.37

O8

53200 161.8453203 271.8953206 323.3953209 3771.0553212 2037.3053215 934.5653218 1495.1353220 753.8453221 1994.9353224 2211.1953225 664.4253226 714.1353227 2717.2053230 3060.8653233 3439.1553236 1076.4553239 1076.4553242 714.13

O9

53400 295.8253403 361.3253406 930.1653409 930.16

Page 107: [XLS] · Web view31470 31472 31500 31503 31506 31509 31512 31515 31519 31524 31525 31530 31533 31536 31539 31542 31545 31548 31551 31554 31557 31560 31563 31566 31569 31572 31575 31578

53410 196.2153411 546.3253412 896.8353413 1098.3353414 1261.9653415 996.5953416 996.5953418 1295.1953419 1295.1953422 1643.7653423 1643.7653424 1410.3053425 1410.3053427 1926.1053429 1926.1053439 546.3253453 1105.3753455 1298.2953458 98.4653459 538.7653460 1098.33

O10

53600 60.50

O11

53700 298.4153702 149.3853704 90.1253706 298.41