method1
|
MATL
|
435017
|
|
12.12%+ 55.62%= 32.26%x
|
435017
|
115592.07468
|
134135.27468
|
124863.67468
|
|
|
|
0.33%- 2.96%+ 36.45%= 60.26%x
|
124863.67468
|
59954.53924 - 73649.79624 66802.16774 54.03%
|
19125.32425 - 21680.58425 20402.95425 16.50%
|
36063.02573 - 36796.02573 36429.52573 29.46%
|
|
75.30%- 24.23%= 0.48%x
|
|
|
|
|
|
|
|
|
|
|
|
|
569500
|
|
method1
|
MBAL
|
245959
|
|
11.97%+ 86.86%= 1.16%x
|
245959
|
15548.99590
|
20220.77590
|
17649.38590
|
|
|
|
10.44%- 16.42%+ 64.95%= 8.19%x
|
17649.3859
|
2183.59000 - 2422.59000 2303.09000 11.54%
|
2090.50000 - 2329.50000 2210.00000 11.08%
|
15174.90000 - 15681.90000 15428.40000 77.36%
|
|
92.34%= 7.65%x
|
|
|
|
|
|
|
|
|
|
|
|
|
196200
|
|
method1
|
MMED
|
280567.91000
|
|
7.27%+ 35.74%= 56.99%x
|
280567.91
|
8641.68000
|
9041.68000
|
8841.68000
|
|
|
|
27.70%= 72.30%x
|
8841.68
|
248.17000 - 260.53000 254.35000 2.958%
|
858.02000 - 1170.05000 1014.03500 11.79%
|
7286.25000 - 7370.58000 7328.41500 85.24%
|
|
89.78%= 10.22%x
|
|
|
|
|
|
|
|
|
|
|
|
|
208100
|
|
method1
|
MBLS
|
16601
|
|
99.99%= 0.01%x
|
16601
|
3000.00000
|
8000.00000
|
5500.00000
|
|
|
|
100%= 0%x
|
5500
|
2400.00000 - 6400.00000 4400.00000 80.00%
|
600.00000 - 1600.00000 1100.00000 20.00%
|
0.00000 - 0.00000 0.00000 0.000%
|
|
100%=
|
|
|
|
|
|
|
|
|
|
|
|
|
14600
|
|
method1
|
MMAC
|
234500
|
|
88.36%= 11.64%x
|
234500
|
48616.25000
|
48616.25000
|
48616.25000
|
|
|
|
94.41%= 5.59%x
|
48616.25
|
0.00000 - 0.00000 0.00000 0.000%
|
0.00000 - 0.00000 0.00000 0.000%
|
2716.25000 - 2716.25000 2716.25000 100.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66000
|
|
2XA
|
MBLS
|
|
100%FV N/A
|
|
|
|
|
|
|
|
100%FV N/A
|
|
|
|
|
|
100.00%FV N/A
|
|
|
|
|
100.00%U1
|
|
100.00%= N/A
|
|
|
100.00%nc N/A
|
100.00%nc N/A
|
|
|
|
|
2XA
|
MATL
|
|
38.23%FV 1.52%U1 60.26%XX
|
|
|
|
|
|
|
|
35.29%FV 4.46%U1 60.26%XX
|
|
|
|
|
|
93.94%U1 4.66%U2 1.41%XX
|
|
|
|
|
94.14%U1 3.29%U2 2.58%XX
|
|
3.65%- 36.10%= 60.26%x
|
|
|
13.70%N/A 65.43%nc 18.27%no 2.61%yes
|
2.58%nc 94.49%no 2.94%yes
|
|
|
|
|
2XA
|
MBAL
|
|
99.99%FV
|
|
|
|
|
|
|
|
73.13%FV 26.86%U1
|
|
|
|
|
|
10.26%FV 51.23%U1 22.00%U2 16.50%XX
|
|
|
|
|
12.87%FV 24.33%U1 57.21%U2 5.58%XX
|
|
51.23%- 43.18%= 5.58%x
|
|
|
0.61%N/A 39.56%nc 43.40%no 16.42%yes
|
56.02%nc 27.55%no 16.42%yes
|
|
|
|
|
2XA
|
MMAC
|
|
100%XX
|
|
|
|
|
|
|
|
100%XX
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
100.00%XX
|
|
100.00%x
|
|
|
94.41%N/A 5.59%nc
|
94.41%N/A 5.59%nc
|
|
|
|
|
2XA
|
MMED
|
|
30.48%FV 69.53%XX
|
|
|
|
|
|
|
|
28.78%FV 71.23%XX
|
|
|
|
|
|
11.31%FV 1.70%U1 14.70%U2 72.30%XX
|
|
|
|
|
14.08%FV 1.70%U1 14.70%U2 69.53%XX
|
|
30.48%= 69.53%x
|
|
|
1.70%N/A 96.89%nc 1.42%no
|
1.70%N/A 79.42%nc 18.89%no
|
|
|
|
|
3XA
|
MMED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.08%FV 1.70%U1 14.70%U2 69.53%XX
|
|
|
|
|
|
|
|
|
|
3XA
|
MATL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93.61%U1 4.99%U2 1.41%XX
|
|
|
|
|
|
|
|
|
|
3XA
|
MBAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.87%FV 24.33%U1 62.79%U2
|
|
|
|
|
|
|
|
|
|
3XA
|
MBLS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%U1
|
|
|
|
|
|
|
|
|
|
3XA
|
MMAC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
|
|
|
|
|
2GD
|
MATL
|
|
42.49%FV 1.74%U1 55.77%XX
|
|
|
|
|
|
|
|
34.10%FV 10.13%U1 55.77%XX
|
|
|
|
|
|
85.39%U1 8.87%U2 5.74%XX
|
|
|
|
|
84.13%U1 9.34%U2 6.53%XX
|
|
6.39%- 37.84%= 55.77%x
|
|
|
4.30%N/A 63.90%nc 25.18%no 6.62%yes
|
6.53%nc 85.08%no 8.39%yes
|
|
|
|
|
2GD
|
MBAL
|
|
100%FV
|
|
|
|
|
|
|
|
80.02%FV 19.98%U1
|
|
|
|
|
|
9.23%FV 39.96%U1 15.90%U2 34.91%XX
|
|
|
|
|
10.20%FV 39.60%U1 48.62%U2 1.58%XX
|
|
39.96%- 58.46%= 1.58%x
|
|
|
0.46%N/A 49.95%nc 35.27%no 14.32%yes
|
44.65%nc 41.03%no 14.32%yes
|
|
|
|
|
2GD
|
MBLS
|
|
100%FV N/A
|
|
|
|
|
|
|
|
100%FV N/A
|
|
|
|
|
|
100.00%FV N/A
|
|
|
|
|
100.00%U1
|
|
100.00%= N/A
|
|
|
100.00%nc N/A
|
100.00%nc N/A
|
|
|
|
|
2GD
|
MMAC
|
|
100%XX
|
|
|
|
|
|
|
|
100%XX
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
100.00%XX
|
|
100.00%x
|
|
|
69.39%N/A 30.61%nc
|
69.39%N/A 30.61%nc
|
|
|
|
|
2GD
|
MMED
|
|
83.43%FV 16.58%XX
|
|
|
|
|
|
|
|
74.44%FV 25.57%XX
|
|
|
|
|
|
8.75%FV 9.18%U1 42.24%U2 39.84%XX
|
|
|
|
|
32.01%FV 9.18%U1 42.24%U2 16.58%XX
|
|
83.43%= 16.58%x
|
|
|
8.99%N/A 88.48%nc 2.54%no
|
8.99%N/A 23.17%nc 67.85%no
|
|
|
|
|
3GD
|
MMED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.01%FV 9.18%U1 42.24%U2 16.58%XX
|
|
|
|
|
|
|
|
|
|
3GD
|
MMAC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
|
|
|
|
|
3GD
|
MBLS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%U1
|
|
|
|
|
|
|
|
|
|
3GD
|
MBAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.20%FV 39.60%U1 50.20%U2
|
|
|
|
|
|
|
|
|
|
3GD
|
MATL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83.62%U1 10.64%U2 5.74%XX
|
|
|
|
|
|
|
|
|
|
2XR
|
MATL
|
|
65.73%FV 2.02%U1 32.26%XX
|
|
|
|
|
|
|
|
50.32%FV 17.43%U1 32.26%XX
|
|
|
|
|
|
71.53%U1 14.83%U2 13.65%XX
|
|
|
|
|
68.93%U1 17.09%U2 13.99%XX
|
|
11.43%- 56.32%= 32.26%x
|
|
|
8.41%N/A 45.71%nc 33.77%no 12.12%yes
|
13.99%nc 70.61%no 15.41%yes
|
|
|
|
|
2XR
|
MMED
|
|
82.10%FV 17.89%XX
|
|
|
|
|
|
|
|
72.23%FV 27.76%XX
|
|
|
|
|
|
7.69%FV 9.92%U1 25.39%U2 56.99%XX
|
|
|
|
|
46.79%FV 9.92%U1 25.39%U2 17.89%XX
|
|
82.10%= 17.89%x
|
|
|
9.87%N/A 89.79%nc 0.33%no
|
9.87%N/A 25.35%nc 64.77%no
|
|
|
|
|
2XR
|
MMAC
|
|
100%XX
|
|
|
|
|
|
|
|
100%XX
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
100.00%XX
|
|
100.00%x
|
|
|
88.36%N/A 11.64%nc
|
88.36%N/A 11.64%nc
|
|
|
|
|
2XR
|
MBLS
|
|
99.99%FV 0.01%XX
|
|
|
|
|
|
|
|
99.99%FV 0.01%XX
|
|
|
|
|
|
99.99%FV 0.01%XX
|
|
|
|
|
100.00%U1
|
|
99.99%= 0.01%x
|
|
|
99.99%nc 0.01%no
|
99.99%nc 0.01%no
|
|
|
|
|
2XR
|
MBAL
|
|
100%FV
|
|
|
|
|
|
|
|
84.07%FV 15.93%U1
|
|
|
|
|
|
10.65%FV 45.43%U1 12.95%U2 30.97%XX
|
|
|
|
|
10.84%FV 34.74%U1 53.44%U2 0.98%XX
|
|
45.43%- 53.59%= 0.98%x
|
|
|
0.61%N/A 45.76%nc 41.66%no 11.97%yes
|
52.49%nc 35.54%no 11.97%yes
|
|
|
|
|
3XR
|
MATL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68.24%U1 18.12%U2 13.65%XX
|
|
|
|
|
|
|
|
|
|
3XR
|
MBAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.84%FV 34.74%U1 54.42%U2
|
|
|
|
|
|
|
|
|
|
3XR
|
MBLS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%U1
|
|
|
|
|
|
|
|
|
|
3XR
|
MMAC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.00%XX
|
|
|
|
|
|
|
|
|
|
3XR
|
MMED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.79%FV 9.92%U1 25.39%U2 17.89%XX
|
|
|
|
|
|
|
|
|
|