ࡱ> j|i g2\p Eli Korzon Ba==h\:#8X@"1Arial1Arial1Arial1Arial1Tahoma1Tahoma1Arial1Arial1Arial1zArial1 zArial14zArial1zArial1 zArial1zArial1.h8zTimes New Roman1,8zArial18zArial18zArial1<zArial1zArial1?zArial1>zArial1zArial1 zArial14zArial1 zArial1 zTahoma3" "\ #,##0;" "\ \-#,##0=" "\ #,##0;[Red]" "\ \-#,##0?" "\ #,##0.00;" "\ \-#,##0.00I"" "\ #,##0.00;[Red]" "\ \-#,##0.00u*8_ " "\ * #,##0_ ;_ " "\ * \-#,##0_ ;_ " "\ * "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ,@_ " "\ * #,##0.00_ ;_ " "\ * \-#,##0.00_ ;_ " "\ * "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_  0.000 0.0000 0.0000061_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)                |                                                       ff + ) + + +   + + + +  + +  + + + + + + +  + +  +  + +  + , * , ,  , ,  , ,  ,  ,     P  P        `                                                                                 a>  +| +| +|( #|( +| #| #|+ #| 1# 1  "| "| "| *| *| +| +| ||}A} 00\);_(*ef * \}A} 00\);_(*ef * \}A} 00\);_(*ef * \}A} 00\);_(*ef * \}A} 00\);_(*ef * \}A} 00\);_(*ef * \}A} 00\);_(*L * \}A} 00\);_(*L * \}A} 00\);_(*L * \}A} 00\);_(*L * \}A} 00\);_(*L * \}A} 00\);_(*L * \}A} 00\);_(*23 * \}A} 00\);_(*23 * \}A} 00\);_(*23 * \}A} 00\);_(*23 * \}A}  00\);_(*23 * \}A}! 00\);_(*23 * \}-}6 00\);_(*}-}8 00\);_(*}-}? 00\);_(*}-}A 00\);_(*}-}B 00\);_(*}-}D 00\);_(*}-}I 00\);_(*}-}K 00\);_(*}-}M 00\);_(*}-}N 00\);_(*}-}^ 00\);_(*}-}_ 00\);_(*}-}b 00\);_(*}-}k 00\);_(*}-}m 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}A}" 00\);_(* * \}A}# 00\);_(* * \}A}$ 00\);_(* * \}A}% 00\);_(* * \}A}& 00\);_(* * \}A}' 00\);_(* * \}x}00\);_(* *#0.0 " "\ ??_ }}) }00\);_(* *.0 "\  _ ;_ }A}P a00\);_(* *}-} 00\);_(*}-}O 00\);_(*}-} 00\);_(*}A}Q 00\);_(* *}A}R 00\);_(*? *}A}S 00\);_(*23 *}-}T 00\);_(*}A}W e00\);_(* *}U} 00\);_(* *.0 }} ???00\);_(* *???.0 ???"\  ???_ ;_ ???}}U ??v00\);_(*̙ *.0 "\  _ ;_ }A}( 00\);_(* *}}* 00\);_(* *???.0 ???"\  ???_ ;_ ???}A}V }00\);_(* *}<} 00\);_(* *}<} 00\);_(* *}<} 00\);_(* * 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 10. Comma 10 2 /Comma 20 Comma 2 21 Comma 2 2 22 Comma 2 33 Comma 2 44 Comma 2 55 Comma 2 6 6Comma 37 Comma 3 28 Comma 3 39 Comma 3 4 :Comma 4; Comma 4 2< Comma 4 3= Comma 4 4 >Comma 5? Comma 5 2@ Comma 5 2 2A Comma 5 2 3B Comma 5 3 CComma 6 DComma 7E&CurrencyF. Currency [0]G Currency 13H Currency 13 2I Currency 2J Currency 2 2K Currency 2 3L Currency 2 4M Currency 3N Currency 4OExplanatory TextG5Explanatory Text % PGood;Good  a%Q Heading 1G Heading 1 I}%OR Heading 2G Heading 2 I}%?S Heading 3G Heading 3 I}%23T Heading 49 Heading 4 I}% UInputuInput ̙ ??v% V Linked CellK Linked Cell }% WNeutralANeutral  e%"NormalX Normal 10Y Normal 10 10ZNormal 10 10 2[ Normal 10 2\ Normal 101] Normal 101 2^ Normal 119 Normal 11 %_ Normal 129 Normal 12 %` Normal 13a Normal 14b Normal 159 Normal 15 % cNormal 2d Normal 2 2e Normal 2 2 2f Normal 2 3g Normal 2 3 2h Normal 2 4i Normal 2 5j Normal 2 6 kNormal 37Normal 3 %l Normal 3 2m Normal 3 3; Normal 3 3 %n Normal 3 4o Normal 31p Normal 31 2 qNormal 4r Normal 4 2s Normal 4 3 tNormal 5u Normal 5 2v Normal 5 2 2w Normal 5 3x Normal 5 4y Normal 5 5 zNormal 6{ Normal 6 2| Normal 6 2 2} Normal 6 3~ Normal 6 4 Normal 6 5 Normal 7 Normal 7 2 Normal 8 Normal 8 2 Normal 9 Normal 9 2 Noteb Note   OutputwOutput  ???%????????? ???$Percent Percent 2 Percent 2 2 Percent 2 3 Percent 2 4 Percent 2 5 Percent 3 Percent 3 2 Percent 3 3 Percent 3 4 Percent 4 Percent 4 2 Percent 4 3 Percent 4 4 Percent 5 Percent 5 2 Percent 5 2 2 Percent 5 2 3 Percent 5 3 Percent 6 Percent 6 2 Percent 6 2 2 Percent 6 2 3 Percent 6 3 Title1Title I}% TotalMTotal %OO Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16``b 1 $t 2 3a|J 1 -             31/12/2018 "1. "   &.      ,.       2. "  ".     (.      3. "   1.        "    -.      ,.      4. "   0.       /.       "3.        ".     ,.       (.       /.       +.          5. "  .     .     6. "  7.   .    9     0.25%   ().         ()     5501  .  1 1183   2018-12-31  "!513765347-00000000000396-1183-000   2019-01-1713:53:05 2 -      -   $                  "            $      & :  "     :    "     $    )     &      +                  2! 3 -        ARES Bain Capital CIM FUND VIII)GSO Capital Opportunities Feeder Fund IIIICG Europe VIIInsightION SPHERA FUNDSPHERA GLOBAL HEALTHCARE-GSTARWOOD Third Point  3    2  7  8  2  3 '   B2012  10  9 ' 5  ""   ()   3 2  3 5 6     2     2&                            ALLIANCEBERNSTEINUTI INTERNATIONAL TCW FUNDSPIMCO GLOBAL FUNDS MARKETFIELDROBECO LUXEMBOURGFIDELITY INTERNATIONALINVESTEC ASSET MANAGEMENTUNION BANCAIREPICTET ADVISORY SVCSAVIVA HOLDINGS LUXEMBOURGALCENTRA#                INVESCO PS CAPITAL DB X-TRACKERSSOURCE MARKETSBLACKROCK FUND ADVISORSAMUNDI INVESTMENTGUGGENHEIM FUNDSGLOBAL X MANAGEMENTSTATE STREET GLOBAL ADVISORSDEUTSCHE BANK AGVANGUARD GROUPPOWER SHARES CAPITAL MANAGAMENT ISHARES INC ISHARES TRUSTTHE SELECT SECTOR SPDR TRUST WISDOMTREELYXOR             3COMGEST GROWTH PLC -CREDIT SUISSE INTERNATIONALING L FLEX-SENIOR LNKotak Funds - IndiaNOMURA HOLDINGSPICTED JAPAN EQUITYPICTET - ASIAN EQUITRAM LUX SSYTEMATIC FSPARK(blank)BETASHARES FTSE RAFIFIRST TRUST NASDAQGLOBAL X ROBOTICS & HEALTH CARE REITHORIZONS S&P/TSX 60 INDUSTRIAL SELECT SE ISHARES PLCKRANESHARES CSI CHINLYXOR EUR STOXX BNK OIL SERVICESource Investment Ma SPDR TRUSTVAN ECK ASSOCIATES WISDOMETREE                         12D #FGQ*J#LM N O& ~P vQ @S&UU^V\W&X>YZ$[3\\cw]}^__7F`ccB g2 *zclo  dMbP?_*+%&?'?(?)?" ,,??&U} $ } L} } } } (*      + * . - ,  0 / 2 1               ~ &@  ~ @       ~ Z@   ~ S@           ~ @   ~    ~        ~ @   ~ A   ~    ~    ~ @   ~ @   ~    ~ @   ~        ~     ~  DlF 888888888888888888888888 !"#$%&'() ! "# 43333@ %   !# !$ ! ! " "% " " # #&#Q? # $ $' $ $ % %(~ %1@ % & &)&">BA & '' (( )3 ) )4Q88<88<  U  4>@<d*&&''((ggDqqrEr&&@g233110.Tahoma!S TYS+@220.Tahoma!S TYS+@3 "ww0.Tahomav@vh)%2+@ www"w3 g2 .>u~ڂ  dMbP?_*+%&?'?(?)?" ,,??&U} -} (} } } } (.      + * . - V  0 / 2 1 5 6         7 8   9    :~ &@  ;    <~ @  =~ I@   >~ @   ?~  p@   @~ @   A~ @   B= ףp=1@   C~  @   D~ @   E~ ħ@  F ~ !@  G    9     :~ Z@  ;     <~  @   C~ 0t   E~ a@  H ~ @  I J  DlF 88888888888<888888888888 !"#$%&'()*+,- K~ `@  ! !L~ !O@ ! "M "N~ "@ " #O # # # $P $~ $ $ %Q % % % &R &~ & & 'S ' ' ' (T (~ ( ( )U )~ )@ ) *) **">BA * ++ ,, -3 - -4 8888888888< >@<d***++,,ggD g2  fh  dMbP?_*+%&?'?(?)?" ,,??&U} (} +} } } } (      + * . -   0 / 2 1 W 6         X    Y~ J@  Z~ @  [~ @  \~ D@  ] = ףp@@   ^~ @   _~ ִ@   `GzR@   a~ @   b~ @   c~ @   d~ @   e~ F@   f(\BA@   gfffffF@@   h~ >@   i~ l@   j~ ب@   k~ Ю@   l~ ȗ@   m~  @   n~ @   o~ @ DlF 888888<88<88888<<8888888 !"#$%&'()*+,-./0123456789:;<=>? p~ Ԝ@  ! !q~ !P@ ! " "r~ "@ " # #s#(\P@ # $ $t~ $ɷ@ $ % %u%ffffff@ % & &v~ &@ & ' 'w~ '@ ' ( (x(Q@ ( ) )y~ )@ ) * *z~ *@ * + +{~ +U@ + , ,|~ ,d@ , - -}~ -@ - .~ .~ .KA . / / / / 0 0~ 0 0 1 1 1 1 2 2~ 2 2 3 3 3 3 4 4 4 4 5 5 5 5 6 66yE@ 6 7 77g``Fx&@ 7 8 88Ս:@ 8 9 99o;@ 9 : ::HG.2I@ : ; ;; ΐ٧P@ ; < <<0@ < = =="@YL%1@ = > >>hB5@ > ? ??c+m<@ ?D l888<8<88<8888888888888<<<<<<<<<@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_ @ @@+:q-@ @ A A~ A A B BB)8@ B C CCn V=@ C D DDmL=@ D E EE%.@ E F FFj4 @ F G GG'\b}@ G H HHTF@ H I IIFU?@ I J JJCê C@ J K KKEW v+@ K L LL#=0@ L M MMQVE&@ M N N#N{O@ %6M N O O O O P P P P Q Q~ Q@W@ Q R R~ R(@ R S S~ S S T T~ TX@ T U U#Uףp= +@y %QT U V V V V W WW 5>@ W X XXMf@ X Y YY{.s@ Y Z Z~ Z Z [ [[}!@;@ [ \ \\})@ \ ] ]]$L<%@ ] ^ ^^e+@ ^ _ __Njn/ @ _D l<8<<<<<<<<<<<<Q888888Q8<<<8<<<<`abcdefghijklmnopqrstuvwxyz{|}~ ` ``R0? ` a aauXQB@ a b bb(dێ7@ b c cc&Xh@ c d ddOZ ? d e ee2]lXx@ e f ffJ%Cpof@@ f g ggVW0@ g h hhys;Z:@ h i iie y!#@ i j j~ j j k kk+@ k l llA @ l m mm]'f @ m n nn@[;@ n o o~ o o p ppyBA | }} ~~ 3  4D l<<<<<<<<<<8<<<<8<888888<<QO8<  yU 4>@<d*||}}~~ggDqqrr||@g222110.Tahoma!S TYS+220.Tahoma!S TYS+3 "0.Tahoma!S TYS#ww0.Tahomav@vh)%2+@ www"w2 Oh+'08@T h t Eli Korzon Eli Korzon@(@<4՜.+,0HP X`hp x   1  2 3  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXZ[\]^_`bcdefghklnopqrstuvwxyz{~Root Entry F0yQ,}WorkbookCSummaryInformation(YDocumentSummaryInformation8aMsoDataStore0L,0yQ,WFO3I4SKGM==20L,0yQ,Item mWProperties2CHU2KXG0==2 0L,0yQ,Item  Properties This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.  DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm