7/28/2019 MDM.xls

1/2

JOINT C

MEMBER AD AB BA BE CD DC DA DE

K 1 2 2 1 2 2 1 2

D.F. 0.333333 0.666667 0.666667 0.333333 1 0.333333 0.166667 0.333333

F.E.M. 0 100 -100 0 0 50 0 100

BAL -33.3333 -66.6667 66.66667 33.33333 0 -50 -25 -50

C.O. -12.5 33.33333 -33.3333 12.5 0 0 -16.6667 25

BAL -6.94444 -13.8889 13.88889 6.944444 0 -2.77778 -1.38889 -2.77778

C.O. -0.69444 6.944444 -6.94444 1.041667 0 0 -3.47222 2.083333

BAL -2.08333 -4.16667 3.935185 1.967593 0 -1.62037 -0.81019 -1.62037

C.O. -0.40509 1.967593 -2.08333 0.520833 0 0 -1.04167 1.041667

BAL -0.52083 -1.04167 1.041667 0.520833 0 -0.11574 -0.05787 -0.11574

C.O. -0.02894 0.520833 -0.52083 0.043403 0 0 -0.26042 0.086806

BAL -0.16397 -0.32793 0.318287 0.159144 0 -0.00965 -0.00482 -0.00965

C.O. -0.00241 0.159144 -0.16397 0.007234 0 0 -0.08198 0.014468

BAL -0.05224 - 0.10449 0.104488 0.052244 0 0.017683 0.008841 0.017683

C.O. 0.004421 0.052244 -0.05224 -0.00663 0 0 -0.02612 -0.01326

BAL -0.01889 -0.03778 0.03925 0 .019625 0 0.012726 0.006363 0.012726

C.O. 0.003182 0.019625 -0.01889 -0.00392 0 0 -0.00944 -0.00784

BAL -0.0076 -0.0152 0.015204 0.007602 0 0.006497 0.003249 0.006497

C.O. 0.001624 0.007602 -0.0076 -0.00244 0 0 -0.0038 -0.00487

-56.7463 56.75553 -57.115 57.10497 0 - 4.48663 - 48.8056 73.71367

0.0

A B D

0.0 0.0 0.0

7/28/2019 MDM.xls

2/2

F G

DF EB ED EG FD GE

1 1 2 1 1 1

0.166667 0.25 0.5 0.25 1 1

0 0 -100 0 0 0

-25 25 50 25 0 0

0 16.66667 -25 0 -12.5 12.5

-1.38889 2.083333 4.166667 2.083333 12.5 -12.5

6.25 3.472222 - 1. 38889 - 6. 25 - 0. 694444444 1.041666667

-0.81019 1.041667 2.083333 1.041667 0.694444444 -1.041666667

0.347222 0.983796 -0.81019 -0.52083 -0.405092593 0.520833333

-0.05787 0.086806 0.173611 0.086806 0.405092593 -0.520833333

0.202546 0.260417 -0.05787 -0.26042 -0.028935185 0.043402778

-0.00482 0.014468 0.028935 0.014468 0.028935185 -0.043402778

0.014468 0.079572 -0.00482 -0.0217 -0.002411265 0.007233796

0.008841 -0.01326 -0.02652 -0.01326 0.002411265 -0.007233796

0.001206 0.026122 0.008841 -0.00362 0.004420653 -0.00663098

0.006363 -0.00784 -0.01567 -0.00784 -0.004420653 0.00663098

-0.00221 0.009813 0.006363 0.003315 0.003181531 -0.003918306

0.003249 -0.00487 -0.00975 -0.00487 -0.003181531 0.003918306

-0.00159 0.003801 0.003249 0.001959 0.001624255 -0.002436383

-20.4317 49.70271 -70.8427 21.14901 0.001624255 -0.002436383

0.0 0.0

E

0.0