Revised spreadsheet due to number of days being used in the time frame.
It should be for 13 months instead of 12 months for all calculations.
See footnote at the bottom of Summary Page of the revised Spreadsheet.
Thank you Glen for catching this.
Terry Kowalke

Revised:  TW OBA Filing Info.