Stamp Duty Changes From Autumn Budget 2014

Nick's picture

Stamp Duty Changes

Today’s announcement of changes in UK stamp duty has a large impact. It’s a far better system in that it removes the previous distortions in the market around the points at which stamp duty stepped up. There are winners and losers... In general, the winners are those buying lower priced properties, and the losers are those buying high priced properties.
Main winners:

Property Price
 Stamp Duty New
Stamp Duty New %
 Stamp Duty Old
Stamp Duty Old %
Stamp Duty Change
Winner ?
                           250,001
                                     2,500
1.00%
                                  7,500
3.00%
-5,000
Big Gain
                           500,001
                                   15,000
3.00%
                                20,000
4.00%
-5,000
Big Gain
                       1,000,001
                                   43,750
4.38%
                                50,000
5.00%
-6,250
Big Gain
 
Main losers:

 

 Property Price   Stamp Duty New  Stamp Duty New %  Stamp Duty Old  Stamp Duty Old % Stamp Duty Change Winner ?
                           990,001                                    42,750 4.32%                                 39,600 4.00% 3,150 Loser
                       1,130,001                                    56,750 5.02%                                 56,500 5.00% 250 Loser
                       2,000,001                                 153,750 7.69%                               140,000 7.00% 13,750 Loser
                       2,500,001                                 213,750 8.55%                               175,000 7.00% 38,750 Loser
                       3,000,001                                 273,750 9.13%                               210,000 7.00% 63,750 Loser
                       5,000,001                                 513,750 10.28%                               350,000 7.00% 163,750 Loser
                     10,000,001                              1,113,750 11.14%                               700,000 7.00% 413,750 Loser

 

Some Charts:

stamp-duty-changes-autumn-budget-2014-1

stamp-duty-changes-autumn-budget-2014-2

 

 

Data:

 Property Price   Stamp Duty New  Stamp Duty New %  Stamp Duty Old  Stamp Duty Old % Stamp Duty Change Winner ?
                           130,001                                          100 0.08%                                   1,300 1.00% -1,200  
                           140,001                                          300 0.21%                                   1,400 1.00% -1,100  
                           150,001                                          500 0.33%                                   1,500 1.00% -1,000  
                           160,001                                          700 0.44%                                   1,600 1.00% -900  
                           170,001                                          900 0.53%                                   1,700 1.00% -800  
                           180,001                                      1,100 0.61%                                   1,800 1.00% -700  
                           190,001                                      1,300 0.68%                                   1,900 1.00% -600  
                           200,001                                      1,500 0.75%                                   2,000 1.00% -500  
                           210,001                                      1,700 0.81%                                   2,100 1.00% -400  
                           220,001                                      1,900 0.86%                                   2,200 1.00% -300  
                           230,001                                      2,100 0.91%                                   2,300 1.00% -200  
                           240,001                                      2,300 0.96%                                   2,400 1.00% -100  
                           250,001                                      2,500 1.00%                                   7,500 3.00% -5,000 Big Gain
                           260,001                                      3,000 1.15%                                   7,800 3.00% -4,800  
                           270,001                                      3,500 1.30%                                   8,100 3.00% -4,600  
                           280,001                                      4,000 1.43%                                   8,400 3.00% -4,400  
                           290,001                                      4,500 1.55%                                   8,700 3.00% -4,200  
                           300,001                                      5,000 1.67%                                   9,000 3.00% -4,000  
                           310,001                                      5,500 1.77%                                   9,300 3.00% -3,800  
                           320,001                                      6,000 1.88%                                   9,600 3.00% -3,600  
                           330,001                                      6,500 1.97%                                   9,900 3.00% -3,400  
                           340,001                                      7,000 2.06%                                 10,200 3.00% -3,200  
                           350,001                                      7,500 2.14%                                 10,500 3.00% -3,000  
                           360,001                                      8,000 2.22%                                 10,800 3.00% -2,800  
                           370,001                                      8,500 2.30%                                 11,100 3.00% -2,600  
                           380,001                                      9,000 2.37%                                 11,400 3.00% -2,400  
                           390,001                                      9,500 2.44%                                 11,700 3.00% -2,200  
                           400,001                                    10,000 2.50%                                 12,000 3.00% -2,000  
                           410,001                                    10,500 2.56%                                 12,300 3.00% -1,800  
                           420,001                                    11,000 2.62%                                 12,600 3.00% -1,600  
                           430,001                                    11,500 2.67%                                 12,900 3.00% -1,400  
                           440,001                                    12,000 2.73%                                 13,200 3.00% -1,200  
                           450,001                                    12,500 2.78%                                 13,500 3.00% -1,000  
                           460,001                                    13,000 2.83%                                 13,800 3.00% -800  
                           470,001                                    13,500 2.87%                                 14,100 3.00% -600  
                           480,001                                    14,000 2.92%                                 14,400 3.00% -400  
                           490,001                                    14,500 2.96%                                 14,700 3.00% -200  
                           500,001                                    15,000 3.00%                                 20,000 4.00% -5,000 Big Gain
                           510,001                                    15,500 3.04%                                 20,400 4.00% -4,900  
                           520,001                                    16,000 3.08%                                 20,800 4.00% -4,800  
                           530,001                                    16,500 3.11%                                 21,200 4.00% -4,700  
                           540,001                                    17,000 3.15%                                 21,600 4.00% -4,600  
                           550,001                                    17,500 3.18%                                 22,000 4.00% -4,500  
                           560,001                                    18,000 3.21%                                 22,400 4.00% -4,400  
                           570,001                                    18,500 3.25%                                 22,800 4.00% -4,300  
                           580,001                                    19,000 3.28%                                 23,200 4.00% -4,200  
                           590,001                                    19,500 3.31%                                 23,600 4.00% -4,100  
                           600,001                                    20,000 3.33%                                 24,000 4.00% -4,000  
                           610,001                                    20,500 3.36%                                 24,400 4.00% -3,900  
                           620,001                                    21,000 3.39%                                 24,800 4.00% -3,800  
                           630,001                                    21,500 3.41%                                 25,200 4.00% -3,700  
                           640,001                                    22,000 3.44%                                 25,600 4.00% -3,600  
                           650,001                                    22,500 3.46%                                 26,000 4.00% -3,500  
                           660,001                                    23,000 3.48%                                 26,400 4.00% -3,400  
                           670,001                                    23,500 3.51%                                 26,800 4.00% -3,300  
                           680,001                                    24,000 3.53%                                 27,200 4.00% -3,200  
                           690,001                                    24,500 3.55%                                 27,600 4.00% -3,100  
                           700,001                                    25,000 3.57%                                 28,000 4.00% -3,000  
                           710,001                                    25,500 3.59%                                 28,400 4.00% -2,900  
                           720,001                                    26,000 3.61%                                 28,800 4.00% -2,800  
                           730,001                                    26,500 3.63%                                 29,200 4.00% -2,700  
                           740,001                                    27,000 3.65%                                 29,600 4.00% -2,600  
                           750,001                                    27,500 3.67%                                 30,000 4.00% -2,500  
                           760,001                                    28,000 3.68%                                 30,400 4.00% -2,400  
                           770,001                                    28,500 3.70%                                 30,800 4.00% -2,300  
                           780,001                                    29,000 3.72%                                 31,200 4.00% -2,200  
                           790,001                                    29,500 3.73%                                 31,600 4.00% -2,100  
                           800,001                                    30,000 3.75%                                 32,000 4.00% -2,000  
                           810,001                                    30,500 3.77%                                 32,400 4.00% -1,900  
                           820,001                                    31,000 3.78%                                 32,800 4.00% -1,800  
                           830,001                                    31,500 3.80%                                 33,200 4.00% -1,700  
                           840,001                                    32,000 3.81%                                 33,600 4.00% -1,600  
                           850,001                                    32,500 3.82%                                 34,000 4.00% -1,500  
                           860,001                                    33,000 3.84%                                 34,400 4.00% -1,400  
                           870,001                                    33,500 3.85%                                 34,800 4.00% -1,300  
                           880,001                                    34,000 3.86%                                 35,200 4.00% -1,200  
                           890,001                                    34,500 3.88%                                 35,600 4.00% -1,100  
                           900,001                                    35,000 3.89%                                 36,000 4.00% -1,000  
                           910,001                                    35,500 3.90%                                 36,400 4.00% -900  
                           920,001                                    36,000 3.91%                                 36,800 4.00% -800  
                           930,001                                    36,750 3.95%                                 37,200 4.00% -450  
                           940,001                                    37,750 4.02%                                 37,600 4.00% 150  
                           950,001                                    38,750 4.08%                                 38,000 4.00% 750  
                           960,001                                    39,750 4.14%                                 38,400 4.00% 1,350  
                           970,001                                    40,750 4.20%                                 38,800 4.00% 1,950  
                           980,001                                    41,750 4.26%                                 39,200 4.00% 2,550  
                           990,001                                    42,750 4.32%                                 39,600 4.00% 3,150 Loser
                       1,000,001                                    43,750 4.38%                                 50,000 5.00% -6,250 Big Gain
                       1,010,001                                    44,750 4.43%                                 50,500 5.00% -5,750  
                       1,020,001                                    45,750 4.49%                                 51,000 5.00% -5,250  
                       1,030,001                                    46,750 4.54%                                 51,500 5.00% -4,750  
                       1,040,001                                    47,750 4.59%                                 52,000 5.00% -4,250  
                       1,050,001                                    48,750 4.64%                                 52,500 5.00% -3,750  
                       1,060,001                                    49,750 4.69%                                 53,000 5.00% -3,250  
                       1,070,001                                    50,750 4.74%                                 53,500 5.00% -2,750  
                       1,080,001                                    51,750 4.79%                                 54,000 5.00% -2,250  
                       1,090,001                                    52,750 4.84%                                 54,500 5.00% -1,750  
                       1,100,001                                    53,750 4.89%                                 55,000 5.00% -1,250  
                       1,110,001                                    54,750 4.93%                                 55,500 5.00% -750  
                       1,120,001                                    55,750 4.98%                                 56,000 5.00% -250  
                       1,130,001                                    56,750 5.02%                                 56,500 5.00% 250 Loser
                       1,140,001                                    57,750 5.07%                                 57,000 5.00% 750  
                       1,150,001                                    58,750 5.11%                                 57,500 5.00% 1,250  
                       1,160,001                                    59,750 5.15%                                 58,000 5.00% 1,750  
                       1,170,001                                    60,750 5.19%                                 58,500 5.00% 2,250  
                       1,180,001                                    61,750 5.23%                                 59,000 5.00% 2,750  
                       1,190,001                                    62,750 5.27%                                 59,500 5.00% 3,250  
                       1,200,001                                    63,750 5.31%                                 60,000 5.00% 3,750  
                       1,210,001                                    64,750 5.35%                                 60,500 5.00% 4,250  
                       1,220,001                                    65,750 5.39%                                 61,000 5.00% 4,750  
                       1,230,001                                    66,750 5.43%                                 61,500 5.00% 5,250  
                       1,240,001                                    67,750 5.46%                                 62,000 5.00% 5,750  
                       1,250,001                                    68,750 5.50%                                 62,500 5.00% 6,250  
                       1,260,001                                    69,750 5.54%                                 63,000 5.00% 6,750  
                       1,270,001                                    70,750 5.57%                                 63,500 5.00% 7,250  
                       1,280,001                                    71,750 5.61%                                 64,000 5.00% 7,750  
                       1,290,001                                    72,750 5.64%                                 64,500 5.00% 8,250  
                       1,300,001                                    73,750 5.67%                                 65,000 5.00% 8,750  
                       1,310,001                                    74,750 5.71%                                 65,500 5.00% 9,250  
                       1,320,001                                    75,750 5.74%                                 66,000 5.00% 9,750  
                       1,330,001                                    76,750 5.77%                                 66,500 5.00% 10,250  
                       1,340,001                                    77,750 5.80%                                 67,000 5.00% 10,750  
                       1,350,001                                    78,750 5.83%                                 67,500 5.00% 11,250  
                       1,360,001                                    79,750 5.86%                                 68,000 5.00% 11,750  
                       1,370,001                                    80,750 5.89%                                 68,500 5.00% 12,250  
                       1,380,001                                    81,750 5.92%                                 69,000 5.00% 12,750  
                       1,390,001                                    82,750 5.95%                                 69,500 5.00% 13,250  
                       1,400,001                                    83,750 5.98%                                 70,000 5.00% 13,750  
                       1,410,001                                    84,750 6.01%                                 70,500 5.00% 14,250  
                       1,420,001                                    85,750 6.04%                                 71,000 5.00% 14,750  
                       1,430,001                                    86,750 6.07%                                 71,500 5.00% 15,250  
                       1,440,001                                    87,750 6.09%                                 72,000 5.00% 15,750  
                       1,450,001                                    88,750 6.12%                                 72,500 5.00% 16,250  
                       1,460,001                                    89,750 6.15%                                 73,000 5.00% 16,750  
                       1,470,001                                    90,750 6.17%                                 73,500 5.00% 17,250  
                       1,480,001                                    91,750 6.20%                                 74,000 5.00% 17,750  
                       1,490,001                                    92,750 6.22%                                 74,500 5.00% 18,250  
                       1,500,001                                    93,750 6.25%                                 75,000 5.00% 18,750  
                       1,510,001                                    94,950 6.29%                                 75,500 5.00% 19,450  
                       1,520,001                                    96,150 6.33%                                 76,000 5.00% 20,150  
                       1,530,001                                    97,350 6.36%                                 76,500 5.00% 20,850  
                       1,540,001                                    98,550 6.40%                                 77,000 5.00% 21,550  
                       1,550,001                                    99,750 6.44%                                 77,500 5.00% 22,250  
                       1,560,001                                 100,950 6.47%                                 78,000 5.00% 22,950  
                       1,570,001                                 102,150 6.51%                                 78,500 5.00% 23,650  
                       1,580,001                                 103,350 6.54%                                 79,000 5.00% 24,350  
                       1,590,001                                 104,550 6.58%                                 79,500 5.00% 25,050  
                       1,600,001                                 105,750 6.61%                                 80,000 5.00% 25,750  
                       1,610,001                                 106,950 6.64%                                 80,500 5.00% 26,450  
                       1,620,001                                 108,150 6.68%                                 81,000 5.00% 27,150  
                       1,630,001                                 109,350 6.71%                                 81,500 5.00% 27,850  
                       1,640,001                                 110,550 6.74%                                 82,000 5.00% 28,550  
                       1,650,001                                 111,750 6.77%                                 82,500 5.00% 29,250  
                       1,660,001                                 112,950 6.80%                                 83,000 5.00% 29,950  
                       1,670,001                                 114,150 6.84%                                 83,500 5.00% 30,650  
                       1,680,001                                 115,350 6.87%                                 84,000 5.00% 31,350  
                       1,690,001                                 116,550 6.90%                                 84,500 5.00% 32,050  
                       1,700,001                                 117,750 6.93%                                 85,000 5.00% 32,750  
                       1,710,001                                 118,950 6.96%                                 85,500 5.00% 33,450  
                       1,720,001                                 120,150 6.99%                                 86,000 5.00% 34,150  
                       1,730,001                                 121,350 7.01%                                 86,500 5.00% 34,850  
                       1,740,001                                 122,550 7.04%                                 87,000 5.00% 35,550  
                       1,750,001                                 123,750 7.07%                                 87,500 5.00% 36,250  
                       1,760,001                                 124,950 7.10%                                 88,000 5.00% 36,950  
                       1,770,001                                 126,150 7.13%                                 88,500 5.00% 37,650  
                       1,780,001                                 127,350 7.15%                                 89,000 5.00% 38,350  
                       1,790,001                                 128,550 7.18%                                 89,500 5.00% 39,050  
                       1,800,001                                 129,750 7.21%                                 90,000 5.00% 39,750  
                       1,810,001                                 130,950 7.23%                                 90,500 5.00% 40,450  
                       1,820,001                                 132,150 7.26%                                 91,000 5.00% 41,150  
                       1,830,001                                 133,350 7.29%                                 91,500 5.00% 41,850  
                       1,840,001                                 134,550 7.31%                                 92,000 5.00% 42,550  
                       1,850,001                                 135,750 7.34%                                 92,500 5.00% 43,250  
                       1,860,001                                 136,950 7.36%                                 93,000 5.00% 43,950  
                       1,870,001                                 138,150 7.39%                                 93,500 5.00% 44,650  
                       1,880,001                                 139,350 7.41%                                 94,000 5.00% 45,350  
                       1,890,001                                 140,550 7.44%                                 94,500 5.00% 46,050  
                       1,900,001                                 141,750 7.46%                                 95,000 5.00% 46,750  
                       1,910,001                                 142,950 7.48%                                 95,500 5.00% 47,450  
                       1,920,001                                 144,150 7.51%                                 96,000 5.00% 48,150  
                       1,930,001                                 145,350 7.53%                                 96,500 5.00% 48,850  
                       1,940,001                                 146,550 7.55%                                 97,000 5.00% 49,550  
                       1,950,001                                 147,750 7.58%                                 97,500 5.00% 50,250  
                       1,960,001                                 148,950 7.60%                                 98,000 5.00% 50,950  
                       1,970,001                                 150,150 7.62%                                 98,500 5.00% 51,650  
                       1,980,001                                 151,350 7.64%                                 99,000 5.00% 52,350  
                       1,990,001                                 152,550 7.67%                                 99,500 5.00% 53,050  
                       2,000,001                                 153,750 7.69%                               140,000 7.00% 13,750 Loser
                       2,010,001                                 154,950 7.71%                               140,700 7.00% 14,250  
                       2,020,001                                 156,150 7.73%                               141,400 7.00% 14,750  
                       2,030,001                                 157,350 7.75%                               142,100 7.00% 15,250  
                       2,040,001                                 158,550 7.77%                               142,800 7.00% 15,750  
                       2,050,001                                 159,750 7.79%                               143,500 7.00% 16,250  
                       2,060,001                                 160,950 7.81%                               144,200 7.00% 16,750  
                       2,070,001                                 162,150 7.83%                               144,900 7.00% 17,250  
                       2,080,001                                 163,350 7.85%                               145,600 7.00% 17,750  
                       2,090,001                                 164,550 7.87%                               146,300 7.00% 18,250  
                       2,100,001                                 165,750 7.89%                               147,000 7.00% 18,750  
                       2,110,001                                 166,950 7.91%                               147,700 7.00% 19,250  
                       2,120,001                                 168,150 7.93%                               148,400 7.00% 19,750  
                       2,130,001                                 169,350 7.95%                               149,100 7.00% 20,250  
                       2,140,001                                 170,550 7.97%                               149,800 7.00% 20,750  
                       2,150,001                                 171,750 7.99%                               150,500 7.00% 21,250  
                       2,160,001                                 172,950 8.01%                               151,200 7.00% 21,750  
                       2,170,001                                 174,150 8.03%                               151,900 7.00% 22,250  
                       2,180,001                                 175,350 8.04%                               152,600 7.00% 22,750  
                       2,190,001                                 176,550 8.06%                               153,300 7.00% 23,250  
                       2,200,001                                 177,750 8.08%                               154,000 7.00% 23,750  
                       2,210,001                                 178,950 8.10%                               154,700 7.00% 24,250  
                       2,220,001                                 180,150 8.11%                               155,400 7.00% 24,750  
                       2,230,001                                 181,350 8.13%                               156,100 7.00% 25,250  
                       2,240,001                                 182,550 8.15%                               156,800 7.00% 25,750  
                       2,250,001                                 183,750 8.17%                               157,500 7.00% 26,250  
                       2,260,001                                 184,950 8.18%                               158,200 7.00% 26,750  
                       2,270,001                                 186,150 8.20%                               158,900 7.00% 27,250  
                       2,280,001                                 187,350 8.22%                               159,600 7.00% 27,750  
                       2,290,001                                 188,550 8.23%                               160,300 7.00% 28,250  
                       2,300,001                                 189,750 8.25%                               161,000 7.00% 28,750  
                       2,310,001                                 190,950 8.27%                               161,700 7.00% 29,250  
                       2,320,001                                 192,150 8.28%                               162,400 7.00% 29,750  
                       2,330,001                                 193,350 8.30%                               163,100 7.00% 30,250  
                       2,340,001                                 194,550 8.31%                               163,800 7.00% 30,750  
                       2,350,001                                 195,750 8.33%                               164,500 7.00% 31,250  
                       2,360,001                                 196,950 8.35%                               165,200 7.00% 31,750  
                       2,370,001                                 198,150 8.36%                               165,900 7.00% 32,250  
                       2,380,001                                 199,350 8.38%                               166,600 7.00% 32,750  
                       2,390,001                                 200,550 8.39%                               167,300 7.00% 33,250  
                       2,400,001                                 201,750 8.41%                               168,000 7.00% 33,750  
                       2,410,001                                 202,950 8.42%                               168,700 7.00% 34,250  
                       2,420,001                                 204,150 8.44%                               169,400 7.00% 34,750  
                       2,430,001                                 205,350 8.45%                               170,100 7.00% 35,250  
                       2,440,001                                 206,550 8.47%                               170,800 7.00% 35,750  
                       2,450,001                                 207,750 8.48%                               171,500 7.00% 36,250  
                       2,460,001                                 208,950 8.49%                               172,200 7.00% 36,750  
                       2,470,001                                 210,150 8.51%                               172,900 7.00% 37,250  
                       2,480,001                                 211,350 8.52%                               173,600 7.00% 37,750  
                       2,490,001                                 212,550 8.54%                               174,300 7.00% 38,250  
                       2,500,001                                 213,750 8.55%                               175,000 7.00% 38,750 Loser
                       2,510,001                                 214,950 8.56%                               175,700 7.00% 39,250  
                       2,520,001                                 216,150 8.58%                               176,400 7.00% 39,750  
                       2,530,001                                 217,350 8.59%                               177,100 7.00% 40,250  
                       2,540,001                                 218,550 8.60%                               177,800 7.00% 40,750  
                       2,550,001                                 219,750 8.62%                               178,500 7.00% 41,250  
                       2,560,001                                 220,950 8.63%                               179,200 7.00% 41,750  
                       2,570,001                                 222,150 8.64%                               179,900 7.00% 42,250  
                       2,580,001                                 223,350 8.66%                               180,600 7.00% 42,750  
                       2,590,001                                 224,550 8.67%                               181,300 7.00% 43,250  
                       2,600,001                                 225,750 8.68%                               182,000 7.00% 43,750  
                       2,610,001                                 226,950 8.70%                               182,700 7.00% 44,250  
                       2,620,001                                 228,150 8.71%                               183,400 7.00% 44,750  
                       2,630,001                                 229,350 8.72%                               184,100 7.00% 45,250  
                       2,640,001                                 230,550 8.73%                               184,800 7.00% 45,750  
                       2,650,001                                 231,750 8.75%                               185,500 7.00% 46,250  
                       2,660,001                                 232,950 8.76%                               186,200 7.00% 46,750  
                       2,670,001                                 234,150 8.77%                               186,900 7.00% 47,250  
                       2,680,001                                 235,350 8.78%                               187,600 7.00% 47,750  
                       2,690,001                                 236,550 8.79%                               188,300 7.00% 48,250  
                       2,700,001                                 237,750 8.81%                               189,000 7.00% 48,750  
                       2,710,001                                 238,950 8.82%                               189,700 7.00% 49,250  
                       2,720,001                                 240,150 8.83%                               190,400 7.00% 49,750  
                       2,730,001                                 241,350 8.84%                               191,100 7.00% 50,250  
                       2,740,001                                 242,550 8.85%                               191,800 7.00% 50,750  
                       2,750,001                                 243,750 8.86%                               192,500 7.00% 51,250  
                       2,760,001                                 244,950 8.88%                               193,200 7.00% 51,750  
                       2,770,001                                 246,150 8.89%                               193,900 7.00% 52,250  
                       2,780,001                                 247,350 8.90%                               194,600 7.00% 52,750  
                       2,790,001                                 248,550 8.91%                               195,300 7.00% 53,250  
                       2,800,001                                 249,750 8.92%                               196,000 7.00% 53,750  
                       2,810,001                                 250,950 8.93%                               196,700 7.00% 54,250  
                       2,820,001                                 252,150 8.94%                               197,400 7.00% 54,750  
                       2,830,001                                 253,350 8.95%                               198,100 7.00% 55,250  
                       2,840,001                                 254,550 8.96%                               198,800 7.00% 55,750  
                       2,850,001                                 255,750 8.97%                               199,500 7.00% 56,250  
                       2,860,001                                 256,950 8.98%                               200,200 7.00% 56,750  
                       2,870,001                                 258,150 8.99%                               200,900 7.00% 57,250  
                       2,880,001                                 259,350 9.01%                               201,600 7.00% 57,750  
                       2,890,001                                 260,550 9.02%                               202,300 7.00% 58,250  
                       2,900,001                                 261,750 9.03%                               203,000 7.00% 58,750  
                       2,910,001                                 262,950 9.04%                               203,700 7.00% 59,250  
                       2,920,001                                 264,150 9.05%                               204,400 7.00% 59,750  
                       2,930,001                                 265,350 9.06%                               205,100 7.00% 60,250  
                       2,940,001                                 266,550 9.07%                               205,800 7.00% 60,750  
                       2,950,001                                 267,750 9.08%                               206,500 7.00% 61,250  
                       2,960,001                                 268,950 9.09%                               207,200 7.00% 61,750  
                       2,970,001                                 270,150 9.10%                               207,900 7.00% 62,250  
                       2,980,001                                 271,350 9.11%                               208,600 7.00% 62,750  
                       2,990,001                                 272,550 9.12%                               209,300 7.00% 63,250  
                       3,000,001                                 273,750 9.13%                               210,000 7.00% 63,750 Loser
                       3,010,001                                 274,950 9.13%                               210,700 7.00% 64,250  
                       3,020,001                                 276,150 9.14%                               211,400 7.00% 64,750  
                       3,030,001                                 277,350 9.15%                               212,100 7.00% 65,250  
                       3,040,001                                 278,550 9.16%                               212,800 7.00% 65,750  
                       3,050,001                                 279,750 9.17%                               213,500 7.00% 66,250  
                       3,060,001                                 280,950 9.18%                               214,200 7.00% 66,750  
                       3,070,001                                 282,150 9.19%                               214,900 7.00% 67,250  
                       3,080,001                                 283,350 9.20%                               215,600 7.00% 67,750  
                       3,090,001                                 284,550 9.21%                               216,300 7.00% 68,250  
                       3,100,001                                 285,750 9.22%                               217,000 7.00% 68,750  
                       3,110,001                                 286,950 9.23%                               217,700 7.00% 69,250  
                       3,120,001                                 288,150 9.24%                               218,400 7.00% 69,750  
                       3,130,001                                 289,350 9.24%                               219,100 7.00% 70,250  
                       3,140,001                                 290,550 9.25%                               219,800 7.00% 70,750  
                       3,150,001                                 291,750 9.26%                               220,500 7.00% 71,250  
                       3,160,001                                 292,950 9.27%                               221,200 7.00% 71,750  
                       3,170,001                                 294,150 9.28%                               221,900 7.00% 72,250  
                       3,180,001                                 295,350 9.29%                               222,600 7.00% 72,750  
                       3,190,001                                 296,550 9.30%                               223,300 7.00% 73,250  
                       3,200,001                                 297,750 9.30%                               224,000 7.00% 73,750  
                       3,210,001                                 298,950 9.31%                               224,700 7.00% 74,250  
                       3,220,001                                 300,150 9.32%                               225,400 7.00% 74,750  
                       3,230,001                                 301,350 9.33%                               226,100 7.00% 75,250  
                       3,240,001                                 302,550 9.34%                               226,800 7.00% 75,750  
                       3,250,001                                 303,750 9.35%                               227,500 7.00% 76,250  
                       3,260,001                                 304,950 9.35%                               228,200 7.00% 76,750  
                       3,270,001                                 306,150 9.36%                               228,900 7.00% 77,250  
                       3,280,001                                 307,350 9.37%                               229,600 7.00% 77,750  
                       3,290,001                                 308,550 9.38%                               230,300 7.00% 78,250  
                       3,300,001                                 309,750 9.39%                               231,000 7.00% 78,750  
                       3,310,001                                 310,950 9.39%                               231,700 7.00% 79,250  
                       3,320,001                                 312,150 9.40%                               232,400 7.00% 79,750  
                       3,330,001                                 313,350 9.41%                               233,100 7.00% 80,250  
                       3,340,001                                 314,550 9.42%                               233,800 7.00% 80,750  
                       3,350,001                                 315,750 9.43%                               234,500 7.00% 81,250  
                       3,360,001                                 316,950 9.43%                               235,200 7.00% 81,750  
                       3,370,001                                 318,150 9.44%                               235,900 7.00% 82,250  
                       3,380,001                                 319,350 9.45%                               236,600 7.00% 82,750  
                       3,390,001                                 320,550 9.46%                               237,300 7.00% 83,250  
                       3,400,001                                 321,750 9.46%                               238,000 7.00% 83,750  
                       3,410,001                                 322,950 9.47%                               238,700 7.00% 84,250  
                       3,420,001                                 324,150 9.48%                               239,400 7.00% 84,750  
                       3,430,001                                 325,350 9.49%                               240,100 7.00% 85,250  
                       3,440,001                                 326,550 9.49%                               240,800 7.00% 85,750  
                       3,450,001                                 327,750 9.50%                               241,500 7.00% 86,250  
                       3,460,001                                 328,950 9.51%                               242,200 7.00% 86,750  
                       3,470,001                                 330,150 9.51%                               242,900 7.00% 87,250  
                       3,480,001                                 331,350 9.52%                               243,600 7.00% 87,750  
                       3,490,001                                 332,550 9.53%                               244,300 7.00% 88,250  
                       3,500,001                                 333,750 9.54%                               245,000 7.00% 88,750  
                       3,510,001                                 334,950 9.54%                               245,700 7.00% 89,250  
                       3,520,001                                 336,150 9.55%                               246,400 7.00% 89,750  
                       3,530,001                                 337,350 9.56%                               247,100 7.00% 90,250  
                       3,540,001                                 338,550 9.56%                               247,800 7.00% 90,750  
                       3,550,001                                 339,750 9.57%                               248,500 7.00% 91,250  
                       3,560,001                                 340,950 9.58%                               249,200 7.00% 91,750  
                       3,570,001                                 342,150 9.58%                               249,900 7.00% 92,250  
                       3,580,001                                 343,350 9.59%                               250,600 7.00% 92,750  
                       3,590,001                                 344,550 9.60%                               251,300 7.00% 93,250  
                       3,600,001                                 345,750 9.60%                               252,000 7.00% 93,750  
                       3,610,001                                 346,950 9.61%                               252,700 7.00% 94,250  
                       3,620,001                                 348,150 9.62%                               253,400 7.00% 94,750  
                       3,630,001                                 349,350 9.62%                               254,100 7.00% 95,250  
                       3,640,001                                 350,550 9.63%                               254,800 7.00% 95,750  
                       3,650,001                                 351,750 9.64%                               255,500 7.00% 96,250  
                       3,660,001                                 352,950 9.64%                               256,200 7.00% 96,750  
                       3,670,001                                 354,150 9.65%                               256,900 7.00% 97,250  
                       3,680,001                                 355,350 9.66%                               257,600 7.00% 97,750  
                       3,690,001                                 356,550 9.66%                               258,300 7.00% 98,250  
                       3,700,001                                 357,750 9.67%                               259,000 7.00% 98,750  
                       3,710,001                                 358,950 9.68%                               259,700 7.00% 99,250  
                       3,720,001                                 360,150 9.68%                               260,400 7.00% 99,750  
                       3,730,001                                 361,350 9.69%                               261,100 7.00% 100,250  
                       3,740,001                                 362,550 9.69%                               261,800 7.00% 100,750  
                       3,750,001                                 363,750 9.70%                               262,500 7.00% 101,250  
                       3,760,001                                 364,950 9.71%                               263,200 7.00% 101,750  
                       3,770,001                                 366,150 9.71%                               263,900 7.00% 102,250  
                       3,780,001                                 367,350 9.72%                               264,600 7.00% 102,750  
                       3,790,001                                 368,550 9.72%                               265,300 7.00% 103,250  
                       3,800,001                                 369,750 9.73%                               266,000 7.00% 103,750  
                       3,810,001                                 370,950 9.74%                               266,700 7.00% 104,250  
                       3,820,001                                 372,150 9.74%                               267,400 7.00% 104,750  
                       3,830,001                                 373,350 9.75%                               268,100 7.00% 105,250  
                       3,840,001                                 374,550 9.75%                               268,800 7.00% 105,750  
                       3,850,001                                 375,750 9.76%                               269,500 7.00% 106,250  
                       3,860,001                                 376,950 9.77%                               270,200 7.00% 106,750  
                       3,870,001                                 378,150 9.77%                               270,900 7.00% 107,250  
                       3,880,001                                 379,350 9.78%                               271,600 7.00% 107,750  
                       3,890,001                                 380,550 9.78%                               272,300 7.00% 108,250  
                       3,900,001                                 381,750 9.79%                               273,000 7.00% 108,750  
                       3,910,001                                 382,950 9.79%                               273,700 7.00% 109,250  
                       3,920,001                                 384,150 9.80%                               274,400 7.00% 109,750  
                       3,930,001                                 385,350 9.81%                               275,100 7.00% 110,250  
                       3,940,001                                 386,550 9.81%                               275,800 7.00% 110,750  
                       3,950,001                                 387,750 9.82%                               276,500 7.00% 111,250  
                       3,960,001                                 388,950 9.82%                               277,200 7.00% 111,750  
                       3,970,001                                 390,150 9.83%                               277,900 7.00% 112,250  
                       3,980,001                                 391,350 9.83%                               278,600 7.00% 112,750  
                       3,990,001                                 392,550 9.84%                               279,300 7.00% 113,250  
                       4,000,001                                 393,750 9.84%                               280,000 7.00% 113,750  
                       4,010,001                                 394,950 9.85%                               280,700 7.00% 114,250  
                       4,020,001                                 396,150 9.85%                               281,400 7.00% 114,750  
                       4,030,001                                 397,350 9.86%                               282,100 7.00% 115,250  
                       4,040,001                                 398,550 9.87%                               282,800 7.00% 115,750  
                       4,050,001                                 399,750 9.87%                               283,500 7.00% 116,250  
                       4,060,001                                 400,950 9.88%                               284,200 7.00% 116,750  
                       4,070,001                                 402,150 9.88%                               284,900 7.00% 117,250  
                       4,080,001                                 403,350 9.89%                               285,600 7.00% 117,750  
                       4,090,001                                 404,550 9.89%                               286,300 7.00% 118,250  
                       4,100,001                                 405,750 9.90%                               287,000 7.00% 118,750  
                       4,110,001                                 406,950 9.90%                               287,700 7.00% 119,250  
                       4,120,001                                 408,150 9.91%                               288,400 7.00% 119,750  
                       4,130,001                                 409,350 9.91%                               289,100 7.00% 120,250  
                       4,140,001                                 410,550 9.92%                               289,800 7.00% 120,750  
                       4,150,001                                 411,750 9.92%                               290,500 7.00% 121,250  
                       4,160,001                                 412,950 9.93%                               291,200 7.00% 121,750  
                       4,170,001                                 414,150 9.93%                               291,900 7.00% 122,250  
                       4,180,001                                 415,350 9.94%                               292,600 7.00% 122,750  
                       4,190,001                                 416,550 9.94%                               293,300 7.00% 123,250  
                       4,200,001                                 417,750 9.95%                               294,000 7.00% 123,750  
                       4,210,001                                 418,950 9.95%                               294,700 7.00% 124,250  
                       4,220,001                                 420,150 9.96%                               295,400 7.00% 124,750  
                       4,230,001                                 421,350 9.96%                               296,100 7.00% 125,250  
                       4,240,001                                 422,550 9.97%                               296,800 7.00% 125,750  
                       4,250,001                                 423,750 9.97%                               297,500 7.00% 126,250  
                       4,260,001                                 424,950 9.98%                               298,200 7.00% 126,750  
                       4,270,001                                 426,150 9.98%                               298,900 7.00% 127,250  
                       4,280,001                                 427,350 9.98%                               299,600 7.00% 127,750  
                       4,290,001                                 428,550 9.99%                               300,300 7.00% 128,250  
                       4,300,001                                 429,750 9.99%                               301,000 7.00% 128,750  
                       4,310,001                                 430,950 10.00%                               301,700 7.00% 129,250  
                       4,320,001                                 432,150 10.00%                               302,400 7.00% 129,750  
                       4,330,001                                 433,350 10.01%                               303,100 7.00% 130,250  
                       4,340,001                                 434,550 10.01%                               303,800 7.00% 130,750  
                       4,350,001                                 435,750 10.02%                               304,500 7.00% 131,250  
                       4,360,001                                 436,950 10.02%                               305,200 7.00% 131,750  
                       4,370,001                                 438,150 10.03%                               305,900 7.00% 132,250  
                       4,380,001                                 439,350 10.03%                               306,600 7.00% 132,750  
                       4,390,001                                 440,550 10.04%                               307,300 7.00% 133,250  
                       4,400,001                                 441,750 10.04%                               308,000 7.00% 133,750  
                       4,410,001                                 442,950 10.04%                               308,700 7.00% 134,250  
                       4,420,001                                 444,150 10.05%                               309,400 7.00% 134,750  
                       4,430,001                                 445,350 10.05%                               310,100 7.00% 135,250  
                       4,440,001                                 446,550 10.06%                               310,800 7.00% 135,750  
                       4,450,001                                 447,750 10.06%                               311,500 7.00% 136,250  
                       4,460,001                                 448,950 10.07%                               312,200 7.00% 136,750  
                       4,470,001                                 450,150 10.07%                               312,900 7.00% 137,250  
                       4,480,001                                 451,350 10.07%                               313,600 7.00% 137,750  
                       4,490,001                                 452,550 10.08%                               314,300 7.00% 138,250  
                       4,500,001                                 453,750 10.08%                               315,000 7.00% 138,750  
                       4,510,001                                 454,950 10.09%                               315,700 7.00% 139,250  
                       4,520,001                                 456,150 10.09%                               316,400 7.00% 139,750  
                       4,530,001                                 457,350 10.10%                               317,100 7.00% 140,250  
                       4,540,001                                 458,550 10.10%                               317,800 7.00% 140,750  
                       4,550,001                                 459,750 10.10%                               318,500 7.00% 141,250  
                       4,560,001                                 460,950 10.11%                               319,200 7.00% 141,750  
                       4,570,001                                 462,150 10.11%                               319,900 7.00% 142,250  
                       4,580,001                                 463,350 10.12%                               320,600 7.00% 142,750  
                       4,590,001                                 464,550 10.12%                               321,300 7.00% 143,250  
                       4,600,001                                 465,750 10.13%                               322,000 7.00% 143,750  
                       4,610,001                                 466,950 10.13%                               322,700 7.00% 144,250  
                       4,620,001                                 468,150 10.13%                               323,400 7.00% 144,750  
                       4,630,001                                 469,350 10.14%                               324,100 7.00% 145,250  
                       4,640,001                                 470,550 10.14%                               324,800 7.00% 145,750  
                       4,650,001                                 471,750 10.15%                               325,500 7.00% 146,250  
                       4,660,001                                 472,950 10.15%                               326,200 7.00% 146,750  
                       4,670,001                                 474,150 10.15%                               326,900 7.00% 147,250  
                       4,680,001                                 475,350 10.16%                               327,600 7.00% 147,750  
                       4,690,001                                 476,550 10.16%                               328,300 7.00% 148,250  
                       4,700,001                                 477,750 10.16%                               329,000 7.00% 148,750  
                       4,710,001                                 478,950 10.17%                               329,700 7.00% 149,250  
                       4,720,001                                 480,150 10.17%                               330,400 7.00% 149,750  
                       4,730,001                                 481,350 10.18%                               331,100 7.00% 150,250  
                       4,740,001                                 482,550 10.18%                               331,800 7.00% 150,750  
                       4,750,001                                 483,750 10.18%                               332,500 7.00% 151,250  
                       4,760,001                                 484,950 10.19%                               333,200 7.00% 151,750  
                       4,770,001                                 486,150 10.19%                               333,900 7.00% 152,250  
                       4,780,001                                 487,350 10.20%                               334,600 7.00% 152,750  
                       4,790,001                                 488,550 10.20%                               335,300 7.00% 153,250  
                       4,800,001                                 489,750 10.20%                               336,000 7.00% 153,750  
                       4,810,001                                 490,950 10.21%                               336,700 7.00% 154,250  
                       4,820,001                                 492,150 10.21%                               337,400 7.00% 154,750  
                       4,830,001                                 493,350 10.21%                               338,100 7.00% 155,250  
                       4,840,001                                 494,550 10.22%                               338,800 7.00% 155,750  
                       4,850,001                                 495,750 10.22%                               339,500 7.00% 156,250  
                       4,860,001                                 496,950 10.23%                               340,200 7.00% 156,750  
                       4,870,001                                 498,150 10.23%                               340,900 7.00% 157,250  
                       4,880,001                                 499,350 10.23%                               341,600 7.00% 157,750  
                       4,890,001                                 500,550 10.24%                               342,300 7.00% 158,250  
                       4,900,001                                 501,750 10.24%                               343,000 7.00% 158,750  
                       4,910,001                                 502,950 10.24%                               343,700 7.00% 159,250  
                       4,920,001                                 504,150 10.25%                               344,400 7.00% 159,750  
                       4,930,001                                 505,350 10.25%                               345,100 7.00% 160,250  
                       4,940,001                                 506,550 10.25%                               345,800 7.00% 160,750  
                       4,950,001                                 507,750 10.26%                               346,500 7.00% 161,250  
                       4,960,001                                 508,950 10.26%                               347,200 7.00% 161,750  
                       4,970,001                                 510,150 10.26%                               347,900 7.00% 162,250  
                       4,980,001                                 511,350 10.27%                               348,600 7.00% 162,750  
                       4,990,001                                 512,550 10.27%                               349,300 7.00% 163,250  
                       5,000,001                                 513,750 10.28%                               350,000 7.00% 163,750 Loser
                       5,010,001                                 514,950 10.28%                               350,700 7.00% 164,250  
                       5,020,001                                 516,150 10.28%                               351,400 7.00% 164,750  
                       5,030,001                                 517,350 10.29%                               352,100 7.00% 165,250  
                       5,040,001                                 518,550 10.29%                               352,800 7.00% 165,750  
                       5,050,001                                 519,750 10.29%                               353,500 7.00% 166,250  
                       5,060,001                                 520,950 10.30%                               354,200 7.00% 166,750  
                       5,070,001                                 522,150 10.30%                               354,900 7.00% 167,250  
                       5,080,001                                 523,350 10.30%                               355,600 7.00% 167,750  
                       5,090,001                                 524,550 10.31%                               356,300 7.00% 168,250  
                       5,100,001                                 525,750 10.31%                               357,000 7.00% 168,750  
                       5,110,001                                 526,950 10.31%                               357,700 7.00% 169,250  
                       5,120,001                                 528,150 10.32%                               358,400 7.00% 169,750  
                       5,130,001                                 529,350 10.32%                               359,100 7.00% 170,250  
                       5,140,001                                 530,550 10.32%                               359,800 7.00% 170,750  
                       5,150,001                                 531,750 10.33%                               360,500 7.00% 171,250  
                       5,160,001                                 532,950 10.33%                               361,200 7.00% 171,750  
                       5,170,001                                 534,150 10.33%                               361,900 7.00% 172,250  
                       5,180,001                                 535,350 10.33%                               362,600 7.00% 172,750  
                       5,190,001                                 536,550 10.34%                               363,300 7.00% 173,250  
                       5,200,001                                 537,750 10.34%                               364,000 7.00% 173,750  
                       5,210,001                                 538,950 10.34%                               364,700 7.00% 174,250  
                       5,220,001                                 540,150 10.35%                               365,400 7.00% 174,750  
                       5,230,001                                 541,350 10.35%                               366,100 7.00% 175,250  
                       5,240,001                                 542,550 10.35%                               366,800 7.00% 175,750  
                       5,250,001                                 543,750 10.36%                               367,500 7.00% 176,250  
                       5,260,001                                 544,950 10.36%                               368,200 7.00% 176,750  
                       5,270,001                                 546,150 10.36%                               368,900 7.00% 177,250  
                       5,280,001                                 547,350 10.37%                               369,600 7.00% 177,750  
                       5,290,001                                 548,550 10.37%                               370,300 7.00% 178,250  
                       5,300,001                                 549,750 10.37%                               371,000 7.00% 178,750  
                       5,310,001                                 550,950 10.38%                               371,700 7.00% 179,250  
                       5,320,001                                 552,150 10.38%                               372,400 7.00% 179,750  
                       5,330,001                                 553,350 10.38%                               373,100 7.00% 180,250  
                       5,340,001                                 554,550 10.38%                               373,800 7.00% 180,750  
                       5,350,001                                 555,750 10.39%                               374,500 7.00% 181,250  
                       5,360,001                                 556,950 10.39%                               375,200 7.00% 181,750  
                       5,370,001                                 558,150 10.39%                               375,900 7.00% 182,250  
                       5,380,001                                 559,350 10.40%                               376,600 7.00% 182,750  
                       5,390,001                                 560,550 10.40%                               377,300 7.00% 183,250  
                       5,400,001                                 561,750 10.40%                               378,000 7.00% 183,750  
                       5,410,001                                 562,950 10.41%                               378,700 7.00% 184,250  
                       5,420,001                                 564,150 10.41%                               379,400 7.00% 184,750  
                       5,430,001                                 565,350 10.41%                               380,100 7.00% 185,250  
                       5,440,001                                 566,550 10.41%                               380,800 7.00% 185,750  
                       5,450,001                                 567,750 10.42%                               381,500 7.00% 186,250  
                       5,460,001                                 568,950 10.42%                               382,200 7.00% 186,750  
                       5,470,001                                 570,150 10.42%                               382,900 7.00% 187,250  
                       5,480,001                                 571,350 10.43%                               383,600 7.00% 187,750  
                       5,490,001                                 572,550 10.43%                               384,300 7.00% 188,250  
                       5,500,001                                 573,750 10.43%                               385,000 7.00% 188,750  
                       5,510,001                                 574,950 10.43%                               385,700 7.00% 189,250  
                       5,520,001                                 576,150 10.44%                               386,400 7.00% 189,750  
                       5,530,001                                 577,350 10.44%                               387,100 7.00% 190,250  
                       5,540,001                                 578,550 10.44%                               387,800 7.00% 190,750  
                       5,550,001                                 579,750 10.45%                               388,500 7.00% 191,250  
                       5,560,001                                 580,950 10.45%                               389,200 7.00% 191,750  
                       5,570,001                                 582,150 10.45%                               389,900 7.00% 192,250  
                       5,580,001                                 583,350 10.45%                               390,600 7.00% 192,750  
                       5,590,001                                 584,550 10.46%                               391,300 7.00% 193,250  
                       5,600,001                                 585,750 10.46%                               392,000 7.00% 193,750  
                       5,610,001                                 586,950 10.46%                               392,700 7.00% 194,250  
                       5,620,001                                 588,150 10.47%                               393,400 7.00% 194,750  
                       5,630,001                                 589,350 10.47%                               394,100 7.00% 195,250  
                       5,640,001                                 590,550 10.47%                               394,800 7.00% 195,750  
                       5,650,001                                 591,750 10.47%                               395,500 7.00% 196,250  
                       5,660,001                                 592,950 10.48%                               396,200 7.00% 196,750  
                       5,670,001                                 594,150 10.48%                               396,900 7.00% 197,250  
                       5,680,001                                 595,350 10.48%                               397,600 7.00% 197,750  
                       5,690,001                                 596,550 10.48%                               398,300 7.00% 198,250  
                       5,700,001                                 597,750 10.49%                               399,000 7.00% 198,750  
                       5,710,001                                 598,950 10.49%                               399,700 7.00% 199,250  
                       5,720,001                                 600,150 10.49%                               400,400 7.00% 199,750  
                       5,730,001                                 601,350 10.49%                               401,100 7.00% 200,250  
                       5,740,001                                 602,550 10.50%                               401,800 7.00% 200,750  
                       5,750,001                                 603,750 10.50%                               402,500 7.00% 201,250  
                       5,760,001                                 604,950 10.50%                               403,200 7.00% 201,750  
                       5,770,001                                 606,150 10.51%                               403,900 7.00% 202,250  
                       5,780,001                                 607,350 10.51%                               404,600 7.00% 202,750  
                       5,790,001                                 608,550 10.51%                               405,300 7.00% 203,250  
                       5,800,001                                 609,750 10.51%                               406,000 7.00% 203,750  
                       5,810,001                                 610,950 10.52%                               406,700 7.00% 204,250  
                       5,820,001                                 612,150 10.52%                               407,400 7.00% 204,750  
                       5,830,001                                 613,350 10.52%                               408,100 7.00% 205,250  
                       5,840,001                                 614,550 10.52%                               408,800 7.00% 205,750  
                       5,850,001                                 615,750 10.53%                               409,500 7.00% 206,250  
                       5,860,001                                 616,950 10.53%                               410,200 7.00% 206,750  
                       5,870,001                                 618,150 10.53%                               410,900 7.00% 207,250  
                       5,880,001                                 619,350 10.53%                               411,600 7.00% 207,750  
                       5,890,001                                 620,550 10.54%                               412,300 7.00% 208,250  
                       5,900,001                                 621,750 10.54%                               413,000 7.00% 208,750  
                       5,910,001                                 622,950 10.54%                               413,700 7.00% 209,250  
                       5,920,001                                 624,150 10.54%                               414,400 7.00% 209,750  
                       5,930,001                                 625,350 10.55%                               415,100 7.00% 210,250  
                       5,940,001                                 626,550 10.55%                               415,800 7.00% 210,750  
                       5,950,001                                 627,750 10.55%                               416,500 7.00% 211,250  
                       5,960,001                                 628,950 10.55%                               417,200 7.00% 211,750  
                       5,970,001                                 630,150 10.56%                               417,900 7.00% 212,250  
                       5,980,001                                 631,350 10.56%                               418,600 7.00% 212,750  
                       5,990,001                                 632,550 10.56%                               419,300 7.00% 213,250  
                       6,000,001                                 633,750 10.56%                               420,000 7.00% 213,750  
                       6,010,001                                 634,950 10.56%                               420,700 7.00% 214,250  
                       6,020,001                                 636,150 10.57%                               421,400 7.00% 214,750  
                       6,030,001                                 637,350 10.57%                               422,100 7.00% 215,250  
                       6,040,001                                 638,550 10.57%                               422,800 7.00% 215,750  
                       6,050,001                                 639,750 10.57%                               423,500 7.00% 216,250  
                       6,060,001                                 640,950 10.58%                               424,200 7.00% 216,750  
                       6,070,001                                 642,150 10.58%                               424,900 7.00% 217,250  
                       6,080,001                                 643,350 10.58%                               425,600 7.00% 217,750  
                       6,090,001                                 644,550 10.58%                               426,300 7.00% 218,250  
                       6,100,001                                 645,750 10.59%                               427,000 7.00% 218,750  
                       6,110,001                                 646,950 10.59%                               427,700 7.00% 219,250  
                       6,120,001                                 648,150 10.59%                               428,400 7.00% 219,750  
                       6,130,001                                 649,350 10.59%                               429,100 7.00% 220,250  
                       6,140,001                                 650,550 10.60%                               429,800 7.00% 220,750  
                       6,150,001                                 651,750 10.60%                               430,500 7.00% 221,250  
                       6,160,001                                 652,950 10.60%                               431,200 7.00% 221,750  
                       6,170,001                                 654,150 10.60%                               431,900 7.00% 222,250  
                       6,180,001                                 655,350 10.60%                               432,600 7.00% 222,750  
                       6,190,001                                 656,550 10.61%                               433,300 7.00% 223,250  
                       6,200,001                                 657,750 10.61%                               434,000 7.00% 223,750  
                       6,210,001                                 658,950 10.61%                               434,700 7.00% 224,250  
                       6,220,001                                 660,150 10.61%                               435,400 7.00% 224,750  
                       6,230,001                                 661,350 10.62%                               436,100 7.00% 225,250  
                       6,240,001                                 662,550 10.62%                               436,800 7.00% 225,750  
                       6,250,001                                 663,750 10.62%                               437,500 7.00% 226,250  
                       6,260,001                                 664,950 10.62%                               438,200 7.00% 226,750  
                       6,270,001                                 666,150 10.62%                               438,900 7.00% 227,250  
                       6,280,001                                 667,350 10.63%                               439,600 7.00% 227,750  
                       6,290,001                                 668,550 10.63%                               440,300 7.00% 228,250  
                       6,300,001                                 669,750 10.63%                               441,000 7.00% 228,750  
                       6,310,001                                 670,950 10.63%                               441,700 7.00% 229,250  
                       6,320,001                                 672,150 10.64%                               442,400 7.00% 229,750  
                       6,330,001                                 673,350 10.64%                               443,100 7.00% 230,250  
                       6,340,001                                 674,550 10.64%                               443,800 7.00% 230,750  
                       6,350,001                                 675,750 10.64%                               444,500 7.00% 231,250  
                       6,360,001                                 676,950 10.64%                               445,200 7.00% 231,750  
                       6,370,001                                 678,150 10.65%                               445,900 7.00% 232,250  
                       6,380,001                                 679,350 10.65%                               446,600 7.00% 232,750  
                       6,390,001                                 680,550 10.65%                               447,300 7.00% 233,250  
                       6,400,001                                 681,750 10.65%                               448,000 7.00% 233,750  
                       6,410,001                                 682,950 10.65%                               448,700 7.00% 234,250  
                       6,420,001                                 684,150 10.66%                               449,400 7.00% 234,750  
                       6,430,001                                 685,350 10.66%                               450,100 7.00% 235,250  
                       6,440,001                                 686,550 10.66%                               450,800 7.00% 235,750  
                       6,450,001                                 687,750 10.66%                               451,500 7.00% 236,250  
                       6,460,001                                 688,950 10.66%                               452,200 7.00% 236,750  
                       6,470,001                                 690,150 10.67%                               452,900 7.00% 237,250  
                       6,480,001                                 691,350 10.67%                               453,600 7.00% 237,750  
                       6,490,001                                 692,550 10.67%                               454,300 7.00% 238,250  
                       6,500,001                                 693,750 10.67%                               455,000 7.00% 238,750  
                       6,510,001                                 694,950 10.68%                               455,700 7.00% 239,250  
                       6,520,001                                 696,150 10.68%                               456,400 7.00% 239,750  
                       6,530,001                                 697,350 10.68%                               457,100 7.00% 240,250  
                       6,540,001                                 698,550 10.68%                               457,800 7.00% 240,750  
                       6,550,001                                 699,750 10.68%                               458,500 7.00% 241,250  
                       6,560,001                                 700,950 10.69%                               459,200 7.00% 241,750  
                       6,570,001                                 702,150 10.69%                               459,900 7.00% 242,250  
                       6,580,001                                 703,350 10.69%                               460,600 7.00% 242,750  
                       6,590,001                                 704,550 10.69%                               461,300 7.00% 243,250  
                       6,600,001                                 705,750 10.69%                               462,000 7.00% 243,750  
                       6,610,001                                 706,950 10.70%                               462,700 7.00% 244,250  
                       6,620,001                                 708,150 10.70%                               463,400 7.00% 244,750  
                       6,630,001                                 709,350 10.70%                               464,100 7.00% 245,250  
                       6,640,001                                 710,550 10.70%                               464,800 7.00% 245,750  
                       6,650,001                                 711,750 10.70%                               465,500 7.00% 246,250  
                       6,660,001                                 712,950 10.70%                               466,200 7.00% 246,750  
                       6,670,001                                 714,150 10.71%                               466,900 7.00% 247,250  
                       6,680,001                                 715,350 10.71%                               467,600 7.00% 247,750  
                       6,690,001                                 716,550 10.71%                               468,300 7.00% 248,250  
                       6,700,001                                 717,750 10.71%                               469,000 7.00% 248,750  
                       6,710,001                                 718,950 10.71%                               469,700 7.00% 249,250  
                       6,720,001                                 720,150 10.72%                               470,400 7.00% 249,750  
                       6,730,001                                 721,350 10.72%                               471,100 7.00% 250,250  
                       6,740,001                                 722,550 10.72%                               471,800 7.00% 250,750  
                       6,750,001                                 723,750 10.72%                               472,500 7.00% 251,250  
                       6,760,001                                 724,950 10.72%                               473,200 7.00% 251,750  
                       6,770,001                                 726,150 10.73%                               473,900 7.00% 252,250  
                       6,780,001                                 727,350 10.73%                               474,600 7.00% 252,750  
                       6,790,001                                 728,550 10.73%                               475,300 7.00% 253,250  
                       6,800,001                                 729,750 10.73%                               476,000 7.00% 253,750  
                       6,810,001                                 730,950 10.73%                               476,700 7.00% 254,250  
                       6,820,001                                 732,150 10.74%                               477,400 7.00% 254,750  
                       6,830,001                                 733,350 10.74%                               478,100 7.00% 255,250  
                       6,840,001                                 734,550 10.74%                               478,800 7.00% 255,750  
                       6,850,001                                 735,750 10.74%                               479,500 7.00% 256,250  
                       6,860,001                                 736,950 10.74%                               480,200 7.00% 256,750  
                       6,870,001                                 738,150 10.74%                               480,900 7.00% 257,250  
                       6,880,001                                 739,350 10.75%                               481,600 7.00% 257,750  
                       6,890,001                                 740,550 10.75%                               482,300 7.00% 258,250  
                       6,900,001                                 741,750 10.75%                               483,000 7.00% 258,750  
                       6,910,001                                 742,950 10.75%                               483,700 7.00% 259,250  
                       6,920,001                                 744,150 10.75%                               484,400 7.00% 259,750  
                       6,930,001                                 745,350 10.76%                               485,100 7.00% 260,250  
                       6,940,001                                 746,550 10.76%                               485,800 7.00% 260,750  
                       6,950,001                                 747,750 10.76%                               486,500 7.00% 261,250  
                       6,960,001                                 748,950 10.76%                               487,200 7.00% 261,750  
                       6,970,001                                 750,150 10.76%                               487,900 7.00% 262,250  
                       6,980,001                                 751,350 10.76%                               488,600 7.00% 262,750  
                       6,990,001                                 752,550 10.77%                               489,300 7.00% 263,250  
                       7,000,001                                 753,750 10.77%                               490,000 7.00% 263,750  
                       7,010,001                                 754,950 10.77%                               490,700 7.00% 264,250  
                       7,020,001                                 756,150 10.77%                               491,400 7.00% 264,750  
                       7,030,001                                 757,350 10.77%                               492,100 7.00% 265,250  
                       7,040,001                                 758,550 10.77%                               492,800 7.00% 265,750  
                       7,050,001                                 759,750 10.78%                               493,500 7.00% 266,250  
                       7,060,001                                 760,950 10.78%                               494,200 7.00% 266,750  
                       7,070,001                                 762,150 10.78%                               494,900 7.00% 267,250  
                       7,080,001                                 763,350 10.78%                               495,600 7.00% 267,750  
                       7,090,001                                 764,550 10.78%                               496,300 7.00% 268,250  
                       7,100,001                                 765,750 10.79%                               497,000 7.00% 268,750  
                       7,110,001                                 766,950 10.79%                               497,700 7.00% 269,250  
                       7,120,001                                 768,150 10.79%                               498,400 7.00% 269,750  
                       7,130,001                                 769,350 10.79%                               499,100 7.00% 270,250  
                       7,140,001                                 770,550 10.79%                               499,800 7.00% 270,750  
                       7,150,001                                 771,750 10.79%                               500,500 7.00% 271,250  
                       7,160,001                                 772,950 10.80%                               501,200 7.00% 271,750  
                       7,170,001                                 774,150 10.80%                               501,900 7.00% 272,250  
                       7,180,001                                 775,350 10.80%                               502,600 7.00% 272,750  
                       7,190,001                                 776,550 10.80%                               503,300 7.00% 273,250  
                       7,200,001                                 777,750 10.80%                               504,000 7.00% 273,750  
                       7,210,001                                 778,950 10.80%                               504,700 7.00% 274,250  
                       7,220,001                                 780,150 10.81%                               505,400 7.00% 274,750  
                       7,230,001                                 781,350 10.81%                               506,100 7.00% 275,250  
                       7,240,001                                 782,550 10.81%                               506,800 7.00% 275,750  
                       7,250,001                                 783,750 10.81%                               507,500 7.00% 276,250  
                       7,260,001                                 784,950 10.81%                               508,200 7.00% 276,750  
                       7,270,001                                 786,150 10.81%                               508,900 7.00% 277,250  
                       7,280,001                                 787,350 10.82%                               509,600 7.00% 277,750  
                       7,290,001                                 788,550 10.82%                               510,300 7.00% 278,250  
                       7,300,001                                 789,750 10.82%                               511,000 7.00% 278,750  
                       7,310,001                                 790,950 10.82%                               511,700 7.00% 279,250  
                       7,320,001                                 792,150 10.82%                               512,400 7.00% 279,750  
                       7,330,001                                 793,350 10.82%                               513,100 7.00% 280,250  
                       7,340,001                                 794,550 10.82%                               513,800 7.00% 280,750  
                       7,350,001                                 795,750 10.83%                               514,500 7.00% 281,250  
                       7,360,001                                 796,950 10.83%                               515,200 7.00% 281,750  
                       7,370,001                                 798,150 10.83%                               515,900 7.00% 282,250  
                       7,380,001                                 799,350 10.83%                               516,600 7.00% 282,750  
                       7,390,001                                 800,550 10.83%                               517,300 7.00% 283,250  
                       7,400,001                                 801,750 10.83%                               518,000 7.00% 283,750  
                       7,410,001                                 802,950 10.84%                               518,700 7.00% 284,250  
                       7,420,001                                 804,150 10.84%                               519,400 7.00% 284,750  
                       7,430,001                                 805,350 10.84%                               520,100 7.00% 285,250  
                       7,440,001                                 806,550 10.84%                               520,800 7.00% 285,750  
                       7,450,001                                 807,750 10.84%                               521,500 7.00% 286,250  
                       7,460,001                                 808,950 10.84%                               522,200 7.00% 286,750  
                       7,470,001                                 810,150 10.85%                               522,900 7.00% 287,250  
                       7,480,001                                 811,350 10.85%                               523,600 7.00% 287,750  
                       7,490,001                                 812,550 10.85%                               524,300 7.00% 288,250  
                       7,500,001                                 813,750 10.85%                               525,000 7.00% 288,750  
                       7,510,001                                 814,950 10.85%                               525,700 7.00% 289,250  
                       7,520,001                                 816,150 10.85%                               526,400 7.00% 289,750  
                       7,530,001                                 817,350 10.85%                               527,100 7.00% 290,250  
                       7,540,001                                 818,550 10.86%                               527,800 7.00% 290,750  
                       7,550,001                                 819,750 10.86%                               528,500 7.00% 291,250  
                       7,560,001                                 820,950 10.86%                               529,200 7.00% 291,750  
                       7,570,001                                 822,150 10.86%                               529,900 7.00% 292,250  
                       7,580,001                                 823,350 10.86%                               530,600 7.00% 292,750  
                       7,590,001                                 824,550 10.86%                               531,300 7.00% 293,250  
                       7,600,001                                 825,750 10.87%                               532,000 7.00% 293,750  
                       7,610,001                                 826,950 10.87%                               532,700 7.00% 294,250  
                       7,620,001                                 828,150 10.87%                               533,400 7.00% 294,750  
                       7,630,001                                 829,350 10.87%                               534,100 7.00% 295,250  
                       7,640,001                                 830,550 10.87%                               534,800 7.00% 295,750  
                       7,650,001                                 831,750 10.87%                               535,500 7.00% 296,250  
                       7,660,001                                 832,950 10.87%                               536,200 7.00% 296,750  
                       7,670,001                                 834,150 10.88%                               536,900 7.00% 297,250  
                       7,680,001                                 835,350 10.88%                               537,600 7.00% 297,750  
                       7,690,001                                 836,550 10.88%                               538,300 7.00% 298,250  
                       7,700,001                                 837,750 10.88%                               539,000 7.00% 298,750  
                       7,710,001                                 838,950 10.88%                               539,700 7.00% 299,250  
                       7,720,001                                 840,150 10.88%                               540,400 7.00% 299,750  
                       7,730,001                                 841,350 10.88%                               541,100 7.00% 300,250  
                       7,740,001                                 842,550 10.89%                               541,800 7.00% 300,750  
                       7,750,001                                 843,750 10.89%                               542,500 7.00% 301,250  
                       7,760,001                                 844,950 10.89%                               543,200 7.00% 301,750  
                       7,770,001                                 846,150 10.89%                               543,900 7.00% 302,250  
                       7,780,001                                 847,350 10.89%                               544,600 7.00% 302,750  
                       7,790,001                                 848,550 10.89%                               545,300 7.00% 303,250  
                       7,800,001                                 849,750 10.89%                               546,000 7.00% 303,750  
                       7,810,001                                 850,950 10.90%                               546,700 7.00% 304,250  
                       7,820,001                                 852,150 10.90%                               547,400 7.00% 304,750  
                       7,830,001                                 853,350 10.90%                               548,100 7.00% 305,250  
                       7,840,001                                 854,550 10.90%                               548,800 7.00% 305,750  
                       7,850,001                                 855,750 10.90%                               549,500 7.00% 306,250  
                       7,860,001                                 856,950 10.90%                               550,200 7.00% 306,750  
                       7,870,001                                 858,150 10.90%                               550,900 7.00% 307,250  
                       7,880,001                                 859,350 10.91%                               551,600 7.00% 307,750  
                       7,890,001                                 860,550 10.91%                               552,300 7.00% 308,250  
                       7,900,001                                 861,750 10.91%                               553,000 7.00% 308,750  
                       7,910,001                                 862,950 10.91%                               553,700 7.00% 309,250  
                       7,920,001                                 864,150 10.91%                               554,400 7.00% 309,750  
                       7,930,001                                 865,350 10.91%                               555,100 7.00% 310,250  
                       7,940,001                                 866,550 10.91%                               555,800 7.00% 310,750  
                       7,950,001                                 867,750 10.92%                               556,500 7.00% 311,250  
                       7,960,001                                 868,950 10.92%                               557,200 7.00% 311,750  
                       7,970,001                                 870,150 10.92%                               557,900 7.00% 312,250  
                       7,980,001                                 871,350 10.92%                               558,600 7.00% 312,750  
                       7,990,001                                 872,550 10.92%                               559,300 7.00% 313,250  
                       8,000,001                                 873,750 10.92%                               560,000 7.00% 313,750  
                       8,010,001                                 874,950 10.92%                               560,700 7.00% 314,250  
                       8,020,001                                 876,150 10.92%                               561,400 7.00% 314,750  
                       8,030,001                                 877,350 10.93%                               562,100 7.00% 315,250  
                       8,040,001                                 878,550 10.93%                               562,800 7.00% 315,750  
                       8,050,001                                 879,750 10.93%                               563,500 7.00% 316,250  
                       8,060,001                                 880,950 10.93%                               564,200 7.00% 316,750  
                       8,070,001                                 882,150 10.93%                               564,900 7.00% 317,250  
                       8,080,001                                 883,350 10.93%                               565,600 7.00% 317,750  
                       8,090,001                                 884,550 10.93%                               566,300 7.00% 318,250  
                       8,100,001                                 885,750 10.94%                               567,000 7.00% 318,750  
                       8,110,001                                 886,950 10.94%                               567,700 7.00% 319,250  
                       8,120,001                                 888,150 10.94%                               568,400 7.00% 319,750  
                       8,130,001                                 889,350 10.94%                               569,100 7.00% 320,250  
                       8,140,001                                 890,550 10.94%                               569,800 7.00% 320,750  
                       8,150,001                                 891,750 10.94%                               570,500 7.00% 321,250  
                       8,160,001                                 892,950 10.94%                               571,200 7.00% 321,750  
                       8,170,001                                 894,150 10.94%                               571,900 7.00% 322,250  
                       8,180,001                                 895,350 10.95%                               572,600 7.00% 322,750  
                       8,190,001                                 896,550 10.95%                               573,300 7.00% 323,250  
                       8,200,001                                 897,750 10.95%                               574,000 7.00% 323,750  
                       8,210,001                                 898,950 10.95%                               574,700 7.00% 324,250  
                       8,220,001                                 900,150 10.95%                               575,400 7.00% 324,750  
                       8,230,001                                 901,350 10.95%                               576,100 7.00% 325,250  
                       8,240,001                                 902,550 10.95%                               576,800 7.00% 325,750  
                       8,250,001                                 903,750 10.95%                               577,500 7.00% 326,250  
                       8,260,001                                 904,950 10.96%                               578,200 7.00% 326,750  
                       8,270,001                                 906,150 10.96%                               578,900 7.00% 327,250  
                       8,280,001                                 907,350 10.96%                               579,600 7.00% 327,750  
                       8,290,001                                 908,550 10.96%                               580,300 7.00% 328,250  
                       8,300,001                                 909,750 10.96%                               581,000 7.00% 328,750  
                       8,310,001                                 910,950 10.96%                               581,700 7.00% 329,250  
                       8,320,001                                 912,150 10.96%                               582,400 7.00% 329,750  
                       8,330,001                                 913,350 10.96%                               583,100 7.00% 330,250  
                       8,340,001                                 914,550 10.97%                               583,800 7.00% 330,750  
                       8,350,001                                 915,750 10.97%                               584,500 7.00% 331,250  
                       8,360,001                                 916,950 10.97%                               585,200 7.00% 331,750  
                       8,370,001                                 918,150 10.97%                               585,900 7.00% 332,250  
                       8,380,001                                 919,350 10.97%                               586,600 7.00% 332,750  
                       8,390,001                                 920,550 10.97%                               587,300 7.00% 333,250  
                       8,400,001                                 921,750 10.97%                               588,000 7.00% 333,750  
                       8,410,001                                 922,950 10.97%                               588,700 7.00% 334,250  
                       8,420,001                                 924,150 10.98%                               589,400 7.00% 334,750  
                       8,430,001                                 925,350 10.98%                               590,100 7.00% 335,250  
                       8,440,001                                 926,550 10.98%                               590,800 7.00% 335,750  
                       8,450,001                                 927,750 10.98%                               591,500 7.00% 336,250  
                       8,460,001                                 928,950 10.98%                               592,200 7.00% 336,750  
                       8,470,001                                 930,150 10.98%                               592,900 7.00% 337,250  
                       8,480,001                                 931,350 10.98%                               593,600 7.00% 337,750  
                       8,490,001                                 932,550 10.98%                               594,300 7.00% 338,250  
                       8,500,001                                 933,750 10.99%                               595,000 7.00% 338,750  
                       8,510,001                                 934,950 10.99%                               595,700 7.00% 339,250  
                       8,520,001                                 936,150 10.99%                               596,400 7.00% 339,750  
                       8,530,001                                 937,350 10.99%                               597,100 7.00% 340,250  
                       8,540,001                                 938,550 10.99%                               597,800 7.00% 340,750  
                       8,550,001                                 939,750 10.99%                               598,500 7.00% 341,250  
                       8,560,001                                 940,950 10.99%                               599,200 7.00% 341,750  
                       8,570,001                                 942,150 10.99%                               599,900 7.00% 342,250  
                       8,580,001                                 943,350 10.99%                               600,600 7.00% 342,750  
                       8,590,001                                 944,550 11.00%                               601,300 7.00% 343,250  
                       8,600,001                                 945,750 11.00%                               602,000 7.00% 343,750  
                       8,610,001                                 946,950 11.00%                               602,700 7.00% 344,250  
                       8,620,001                                 948,150 11.00%                               603,400 7.00% 344,750  
                       8,630,001                                 949,350 11.00%                               604,100 7.00% 345,250  
                       8,640,001                                 950,550 11.00%                               604,800 7.00% 345,750  
                       8,650,001                                 951,750 11.00%                               605,500 7.00% 346,250  
                       8,660,001                                 952,950 11.00%                               606,200 7.00% 346,750  
                       8,670,001                                 954,150 11.01%                               606,900 7.00% 347,250  
                       8,680,001                                 955,350 11.01%                               607,600 7.00% 347,750  
                       8,690,001                                 956,550 11.01%                               608,300 7.00% 348,250  
                       8,700,001                                 957,750 11.01%                               609,000 7.00% 348,750  
                       8,710,001                                 958,950 11.01%                               609,700 7.00% 349,250  
                       8,720,001                                 960,150 11.01%                               610,400 7.00% 349,750  
                       8,730,001                                 961,350 11.01%                               611,100 7.00% 350,250  
                       8,740,001                                 962,550 11.01%                               611,800 7.00% 350,750  
                       8,750,001                                 963,750 11.01%                               612,500 7.00% 351,250  
                       8,760,001                                 964,950 11.02%                               613,200 7.00% 351,750  
                       8,770,001                                 966,150 11.02%                               613,900 7.00% 352,250  
                       8,780,001                                 967,350 11.02%                               614,600 7.00% 352,750  
                       8,790,001                                 968,550 11.02%                               615,300 7.00% 353,250  
                       8,800,001                                 969,750 11.02%                               616,000 7.00% 353,750  
                       8,810,001                                 970,950 11.02%                               616,700 7.00% 354,250  
                       8,820,001                                 972,150 11.02%                               617,400 7.00% 354,750  
                       8,830,001                                 973,350 11.02%                               618,100 7.00% 355,250  
                       8,840,001                                 974,550 11.02%                               618,800 7.00% 355,750  
                       8,850,001                                 975,750 11.03%                               619,500 7.00% 356,250  
                       8,860,001                                 976,950 11.03%                               620,200 7.00% 356,750  
                       8,870,001                                 978,150 11.03%                               620,900 7.00% 357,250  
                       8,880,001                                 979,350 11.03%                               621,600 7.00% 357,750  
                       8,890,001                                 980,550 11.03%                               622,300 7.00% 358,250  
                       8,900,001                                 981,750 11.03%                               623,000 7.00% 358,750  
                       8,910,001                                 982,950 11.03%                               623,700 7.00% 359,250  
                       8,920,001                                 984,150 11.03%                               624,400 7.00% 359,750  
                       8,930,001                                 985,350 11.03%                               625,100 7.00% 360,250  
                       8,940,001                                 986,550 11.04%                               625,800 7.00% 360,750  
                       8,950,001                                 987,750 11.04%                               626,500 7.00% 361,250  
                       8,960,001                                 988,950 11.04%                               627,200 7.00% 361,750  
                       8,970,001                                 990,150 11.04%                               627,900 7.00% 362,250  
                       8,980,001                                 991,350 11.04%                               628,600 7.00% 362,750  
                       8,990,001                                 992,550 11.04%                               629,300 7.00% 363,250  
                       9,000,001                                 993,750 11.04%                               630,000 7.00% 363,750  
                       9,010,001                                 994,950 11.04%                               630,700 7.00% 364,250  
                       9,020,001                                 996,150 11.04%                               631,400 7.00% 364,750  
                       9,030,001                                 997,350 11.04%                               632,100 7.00% 365,250  
                       9,040,001                                 998,550 11.05%                               632,800 7.00% 365,750  
                       9,050,001                                 999,750 11.05%                               633,500 7.00% 366,250  
                       9,060,001                              1,000,950 11.05%                               634,200 7.00% 366,750  
                       9,070,001                              1,002,150 11.05%                               634,900 7.00% 367,250  
                       9,080,001                              1,003,350 11.05%                               635,600 7.00% 367,750  
                       9,090,001                              1,004,550 11.05%                               636,300 7.00% 368,250  
                       9,100,001                              1,005,750 11.05%                               637,000 7.00% 368,750  
                       9,110,001                              1,006,950 11.05%                               637,700 7.00% 369,250  
                       9,120,001                              1,008,150 11.05%                               638,400 7.00% 369,750  
                       9,130,001                              1,009,350 11.06%                               639,100 7.00% 370,250  
                       9,140,001                              1,010,550 11.06%                               639,800 7.00% 370,750  
                       9,150,001                              1,011,750 11.06%                               640,500 7.00% 371,250  
                       9,160,001                              1,012,950 11.06%                               641,200 7.00% 371,750  
                       9,170,001                              1,014,150 11.06%                               641,900 7.00% 372,250  
                       9,180,001                              1,015,350 11.06%                               642,600 7.00% 372,750  
                       9,190,001                              1,016,550 11.06%                               643,300 7.00% 373,250  
                       9,200,001                              1,017,750 11.06%                               644,000 7.00% 373,750  
                       9,210,001                              1,018,950 11.06%                               644,700 7.00% 374,250  
                       9,220,001                              1,020,150 11.06%                               645,400 7.00% 374,750  
                       9,230,001                              1,021,350 11.07%                               646,100 7.00% 375,250  
                       9,240,001                              1,022,550 11.07%                               646,800 7.00% 375,750  
                       9,250,001                              1,023,750 11.07%                               647,500 7.00% 376,250  
                       9,260,001                              1,024,950 11.07%                               648,200 7.00% 376,750  
                       9,270,001                              1,026,150 11.07%                               648,900 7.00% 377,250  
                       9,280,001                              1,027,350 11.07%                               649,600 7.00% 377,750  
                       9,290,001                              1,028,550 11.07%                               650,300 7.00% 378,250  
                       9,300,001                              1,029,750 11.07%                               651,000 7.00% 378,750  
                       9,310,001                              1,030,950 11.07%                               651,700 7.00% 379,250  
                       9,320,001                              1,032,150 11.07%                               652,400 7.00% 379,750  
                       9,330,001                              1,033,350 11.08%                               653,100 7.00% 380,250  
                       9,340,001                              1,034,550 11.08%                               653,800 7.00% 380,750  
                       9,350,001                              1,035,750 11.08%                               654,500 7.00% 381,250  
                       9,360,001                              1,036,950 11.08%                               655,200 7.00% 381,750  
                       9,370,001                              1,038,150 11.08%                               655,900 7.00% 382,250  
                       9,380,001                              1,039,350 11.08%                               656,600 7.00% 382,750  
                       9,390,001                              1,040,550 11.08%                               657,300 7.00% 383,250  
                       9,400,001                              1,041,750 11.08%                               658,000 7.00% 383,750  
                       9,410,001                              1,042,950 11.08%                               658,700 7.00% 384,250  
                       9,420,001                              1,044,150 11.08%                               659,400 7.00% 384,750  
                       9,430,001                              1,045,350 11.09%                               660,100 7.00% 385,250  
                       9,440,001                              1,046,550 11.09%                               660,800 7.00% 385,750  
                       9,450,001                              1,047,750 11.09%                               661,500 7.00% 386,250  
                       9,460,001                              1,048,950 11.09%                               662,200 7.00% 386,750  
                       9,470,001                              1,050,150 11.09%                               662,900 7.00% 387,250  
                       9,480,001                              1,051,350 11.09%                               663,600 7.00% 387,750  
                       9,490,001                              1,052,550 11.09%                               664,300 7.00% 388,250  
                       9,500,001                              1,053,750 11.09%                               665,000 7.00% 388,750  
                       9,510,001                              1,054,950 11.09%                               665,700 7.00% 389,250  
                       9,520,001                              1,056,150 11.09%                               666,400 7.00% 389,750  
                       9,530,001                              1,057,350 11.09%                               667,100 7.00% 390,250  
                       9,540,001                              1,058,550 11.10%                               667,800 7.00% 390,750  
                       9,550,001                              1,059,750 11.10%                               668,500 7.00% 391,250  
                       9,560,001                              1,060,950 11.10%                               669,200 7.00% 391,750  
                       9,570,001                              1,062,150 11.10%                               669,900 7.00% 392,250  
                       9,580,001                              1,063,350 11.10%                               670,600 7.00% 392,750  
                       9,590,001                              1,064,550 11.10%                               671,300 7.00% 393,250  
                       9,600,001                              1,065,750 11.10%                               672,000 7.00% 393,750  
                       9,610,001                              1,066,950 11.10%                               672,700 7.00% 394,250  
                       9,620,001                              1,068,150 11.10%                               673,400 7.00% 394,750  
                       9,630,001                              1,069,350 11.10%                               674,100 7.00% 395,250  
                       9,640,001                              1,070,550 11.11%                               674,800 7.00% 395,750  
                       9,650,001                              1,071,750 11.11%                               675,500 7.00% 396,250  
                       9,660,001                              1,072,950 11.11%                               676,200 7.00% 396,750  
                       9,670,001                              1,074,150 11.11%                               676,900 7.00% 397,250  
                       9,680,001                              1,075,350 11.11%                               677,600 7.00% 397,750  
                       9,690,001                              1,076,550 11.11%                               678,300 7.00% 398,250  
                       9,700,001                              1,077,750 11.11%                               679,000 7.00% 398,750  
                       9,710,001                              1,078,950 11.11%                               679,700 7.00% 399,250  
                       9,720,001                              1,080,150 11.11%                               680,400 7.00% 399,750  
                       9,730,001                              1,081,350 11.11%                               681,100 7.00% 400,250  
                       9,740,001                              1,082,550 11.11%                               681,800 7.00% 400,750  
                       9,750,001                              1,083,750 11.12%                               682,500 7.00% 401,250  
                       9,760,001                              1,084,950 11.12%                               683,200 7.00% 401,750  
                       9,770,001                              1,086,150 11.12%                               683,900 7.00% 402,250  
                       9,780,001                              1,087,350 11.12%                               684,600 7.00% 402,750  
                       9,790,001                              1,088,550 11.12%                               685,300 7.00% 403,250  
                       9,800,001                              1,089,750 11.12%                               686,000 7.00% 403,750  
                       9,810,001                              1,090,950 11.12%                               686,700 7.00% 404,250  
                       9,820,001                              1,092,150 11.12%                               687,400 7.00% 404,750  
                       9,830,001                              1,093,350 11.12%                               688,100 7.00% 405,250  
                       9,840,001                              1,094,550 11.12%                               688,800 7.00% 405,750  
                       9,850,001                              1,095,750 11.12%                               689,500 7.00% 406,250  
                       9,860,001                              1,096,950 11.13%                               690,200 7.00% 406,750  
                       9,870,001                              1,098,150 11.13%                               690,900 7.00% 407,250  
                       9,880,001                              1,099,350 11.13%                               691,600 7.00% 407,750  
                       9,890,001                              1,100,550 11.13%                               692,300 7.00% 408,250  
                       9,900,001                              1,101,750 11.13%                               693,000 7.00% 408,750  
                       9,910,001                              1,102,950 11.13%                               693,700 7.00% 409,250  
                       9,920,001                              1,104,150 11.13%                               694,400 7.00% 409,750  
                       9,930,001                              1,105,350 11.13%                               695,100 7.00% 410,250  
                       9,940,001                              1,106,550 11.13%                               695,800 7.00% 410,750  
                       9,950,001                              1,107,750 11.13%                               696,500 7.00% 411,250  
                       9,960,001                              1,108,950 11.13%                               697,200 7.00% 411,750  
                       9,970,001                              1,110,150 11.13%                               697,900 7.00% 412,250  
                       9,980,001                              1,111,350 11.14%                               698,600 7.00% 412,750  
                       9,990,001                              1,112,550 11.14%                               699,300 7.00% 413,250  
                     10,000,001                              1,113,750 11.14%                               700,000 7.00% 413,750 Loser
                     10,010,001                              1,114,950 11.14%                               700,700 7.00% 414,250  
                     10,020,001                              1,116,150 11.14%                               701,400 7.00% 414,750  
                     10,030,001                              1,117,350 11.14%                               702,100 7.00% 415,250  
                     10,040,001                              1,118,550 11.14%                               702,800 7.00% 415,750  
                     10,050,001                              1,119,750 11.14%                               703,500 7.00% 416,250  
                     10,060,001                              1,120,950 11.14%                               704,200 7.00% 416,750  
                     10,070,001                              1,122,150 11.14%                               704,900 7.00% 417,250  
                     10,080,001                              1,123,350 11.14%                               705,600 7.00% 417,750  
                     10,090,001                              1,124,550 11.15%                               706,300 7.00% 418,250  
                     10,100,001                              1,125,750 11.15%                               707,000 7.00% 418,750  
                     10,110,001                              1,126,950 11.15%                               707,700 7.00% 419,250  

 

Full analysis attached

 

AttachmentSize
Stamp-Duty-Impact-Changes.xls329 KB