TABLE OF CONTENTS
|
i
|
|
A WARNING ABOUT FORWARD-LOOKING STATEMENTS
|
1
|
|
RISKS OF INVESTING
|
2
|
|
We are a Development-Stage Company
|
2
|
|
Our Auditor Has Raised Questions About our Ability To Survive as a Going Concern
|
2
|
|
Brand New Business Model
|
2
|
|
Inability to Attract Investors
|
3
|
|
Skepticism of Investors and Entrenched Consumer Behavior
|
3
|
|
Inability to Attract Sponsors
|
3
|
|
Risk of Poor Results for Investors
|
3
|
|
Competition from Other Sites
|
3
|
|
Competition from Institutions
|
3
|
|
Our Competitors Have a Head Start
|
4
|
|
Pricing
|
4
|
|
Scalability
|
4
|
|
Our Patents Might be Invalid or Unenforceable
|
4
|
|
Intellectual Property Infringement
|
4
|
|
Information Supplied By Applicants Might be False
|
4
|
|
Losses from Investments
|
4
|
|
Ability to Attract and Retain Key Personnel
|
4
|
|
Disruption of our Technology Platform
|
5
|
|
Investors Won’t Have Voting Control
|
5
|
|
Reliance on Management
|
5
|
|
We Are Not Subject To the Corporate Governance Requirements that Apply to Companies
Listed On a National Exchange
|
5
|
|
Breaches of Security
|
5
|
|
Changes to Crowdfunding Laws
|
5
|
|
Changes to Legal Interpretations
|
6
|
|
Changes to Definition of Accredited Investor
|
6
|
|
Regulation of Funding Portals
|
6
|
|
Possible Registration as Investment Company, Investment Advisor, or Broker-Dealer
|
6
|
Uncertainty of Laws
|
6
|
|
Lawsuits from Unhappy Investors
|
6
|
|
Failure of Offering to Comply with Securities Laws
|
7
|
|
We Rely On Third Parties
|
7
|
|
Arbitrary Pricing
|
7
|
|
Anticipated Operating Losses
|
7 | |
We Might Not Raise All $35,010,000
|
7 | |
We Might Need More Capital
|
7
|
|
Dilution
|
7
|
|
Risks Associated with Leverage
|
7
|
|
Our Success Might Depend on Our Ability to Develop New Products, Features, and Services
|
8
|
|
Changes In Economic Conditions Could Hurt Our Business
|
8
|
|
The Shares Are Illiquid
|
8
|
|
We Do Not Intend to Pay Dividends for the Foreseeable Future
|
8
|
|
Conflicts of Interest
|
8
|
|
Limitations On Rights In Investment Agreement
|
9
|
|
Uninsured Losses
|
9
|
|
The Liability of Management is Limited
|
9
|
|
The Termination of Our Agreements with Vertron Corporation Could Harm Our Business
|
9
|
|
OUR COMPANY AND BUSINESS
|
11
|
|
Overview: The JOBS Act
|
11
|
|
A Note About the Word “Crowdfunding”
|
12
|
|
A Note About “JOBS Act Market” and “JOBS Act Company”
|
12
|
|
The Private Placement Market Generally
|
13
|
|
The Platform
|
13
|
|
Our Partner’s Patent Applications
|
14
|
|
How We Screen Investments for Our Platform
|
15
|
|
Our Title III Funding Portal
|
16
|
|
Investment Advisory Services
|
16
|
|
Our Revenue and Expenses
|
17
|
|
Our Subsidiaries
|
18
|
Our Competition | 20 | |
Acquisitions
|
21
|
|
Current Status of Our Business - Timelines
|
22
|
|
Factors Likely to Impact the Company’s Performance
|
22
|
|
Offices and Employees
|
23
|
|
Significant Legal Issues Affecting Our Business
|
23
|
|
SECURITIES BEING OFFERED
|
25
|
|
In General
|
25
|
|
Dividends
|
26
|
|
Voting Rights
|
26
|
|
Rights Upon Liquidation
|
26
|
|
Other Rights
|
27
|
|
LIMIT ON AMOUNT A NON-ACCREDITED INVESTOR CAN INVEST
|
28
|
|
SALE AND DISTRIBUTION OF SECURITIES
|
30
|
|
Term of Offering
|
30
|
|
Size of Offering
|
30
|
|
Investment Units
|
30
|
|
Increase in Price Per Share
|
30
|
|
No Minimum Offering Amount
|
30
|
|
Manner of Distribution
|
30
|
|
Advertising
|
31
|
|
Sale of Shares by Vertron
|
31
|
|
HOW TO INVEST
|
32
|
|
DILUTION
|
33
|
|
USE OF PROCEEDS
|
35
|
|
LIMITATIONS OF LIABILITY
|
36
|
|
VERTRON AND THE VERTRON CONTRACTS
|
37
|
|
MANAGEMENT DISCUSSION
|
39
|
|
Operating Results
|
39
|
|
Liquidity and Capital Resources
|
39
|
|
Plan of Operation
|
39
|
DIRECTORS, OFFICERS, AND SIGNIFICANT EMPLOYEES
|
40
|
|
Directors, Officers, and Significant Employees of the Company
|
40
|
|
Directors, Officers, and Significant Employees of Yobi Ventures, LLC
|
41
|
Family Relationships
|
41
|
|
Ownership of Related Entities
|
42
|
|
Business Experience
|
42
|
|
Legal Proceedings
|
45
|
|
COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS
|
46
|
|
SECURITY OWNERSHIP OF MANAGEMENT
|
47
|
|
INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS
|
48
|
|
FINANCIAL STATEMENTS
|
49
|
|
GLOSSARY OF DEFINED TERMS
|
50
|
|
SIGNATURES
|
53
|
|
·
|
Developing a reputation and brand identity
|
|
·
|
Attracting, retaining, and motivating qualified executives and personnel
|
|
·
|
Implementing business systems, including technology systems
|
|
·
|
Raising capital
|
|
·
|
Controlling its costs
|
|
·
|
Responding effectively to the offerings of existing and future competitors
|
|
·
|
Managing growth and expansion
|
|
·
|
Implementing adequate accounting and financial systems and controls
|
|
·
|
Members of our management team have business interests wholly unrelated to the Company, which will require a commitment of time and may at times be competitive with the Company’s business.
|
|
·
|
The Company will enter into transactions with Mr. Hubbard and other entities he controls, as well as with other affiliated entities. Although we will always seek to establish fair terms, such transactions will not be negotiated at arm’s-length and therefore may not be as favorable to the Company.
|
|
·
|
The lawyers who prepared this Offering Statement and the Investment Agreement represent the Company, not you. You must hire your own lawyer (at your own expense) if you want your interests to be represented.
|
|
·
|
In general, your claims would be resolved through arbitration, rather than through the court system. Any such arbitration would be conducted in Wilmington, Delaware, which might not be convenient for you.
|
|
·
|
You would not be entitled to a jury trial.
|
|
·
|
You would not be entitled to recover any lost profits or special, consequential, or punitive damages.
|
|
·
|
If you lost your claim against us, you would be required to pay our expenses, including reasonable attorneys’ fees. If you won, we would be required to pay yours.
|
|
·
|
A Software License Agreement, which grants to the Company a non-exclusive license to install and use certain software in connection with the web portals to be incorporated into our Platform.
|
|
·
|
A Software Services Agreement, whereby Vertron will provide the Company with certain software development and support services.
|
|
·
|
A Patent License Agreement, which grants to the Company a worldwide license to develop and commercialize two pending patents: “A System for Buying and Selling Securities over a Distributed Communications Network” and “A System and Method for Active Participation in an Investor-Managed Corporation.”
|
|
·
|
Title II of the JOBS Act allows companies to raise an unlimited amount of money from an unlimited number of investors, as long as all the investors are “accredited” within the meaning of SEC rules. Title II became effective September 23, 2013.
|
|
·
|
Title III of the JOBS Act allows companies to raise up to $1 million per year from any investors, including non-accredited investors. Title III will become effective May 14, 2016.
|
|
·
|
Title IV of the JOBS Act allows companies to raise up to $50 million per year from any investors, including non-accredited investors. Title IV became effective June 19, 2015.
|
|
·
|
Geographical Unfairness: An entrepreneur in San Francisco has a much easier time raising money than her counterpart in Iowa.
|
|
·
|
Economic Unfairness: An entrepreneur whose father is an investment banker has a much easier time raising money than the son of an electrician.
|
|
·
|
Time: Raising money through inefficient private networks is extremely time-consuming, especially for an entrepreneur trying to build a business.
|
|
·
|
Cost: The private networks are crowded with middlemen, each taking a slice of the pie.
|
|
·
|
Inefficiency: Many entrepreneurs with good ideas are simply denied access to the capital markets, with a cost to the U.S. and local economies that is impossible to calculate.
|
|
·
|
The CORE Investment Portal Engine has a library of plug-and-play software consumable across all industry-specific websites supporting each primary investment sector: venture capital, real estate, and lending.
|
|
·
|
The COMMON Investment Sector Modules extend our standard investment portal design and features specialized software logic tailored specifically for issuers by industry, such as real estate finance or asset-based lending.
|
|
·
|
The UNIQUE industry-specific components further extend their associated Investment Sector Modules and include more detailed and applicable components, metadata, attributes, and computational logic needed to support niche-market websites such as residential real estate fix-and-flips, commercial real estate investing, venture capital crowdfunding, equipment leasing, and consumer finance.
|
|
·
|
Register investors
|
|
·
|
Provide account and profile management and support features
|
|
·
|
Provide investment account management and support features
|
|
·
|
Screen, verify, and select investment opportunities from businesses and entrepreneurs that will be listed on the Platform
|
|
·
|
Keep a history of each investor’s investments
|
|
·
|
Display investment opportunities
|
|
·
|
Provide Platform members with the ability to search and browse investment opportunities
|
|
·
|
Learn about the investment preferences of our customers
|
|
·
|
Educate investors about the benefits and risks of investing in private companies
|
|
·
|
Provide disclosures to investors
|
|
·
|
Execute documents
|
|
·
|
Perform all of the duties and services required of a Funding Portal under Title III of the JOBS Act
|
|
·
|
We come to the table with in-house expertise in certain market niches, as described under the “Our Subsidiaries” heading below.
|
|
·
|
Where we do not already enjoy in-house expertise, we will employ industry experts to assist in selecting investment opportunities.
|
|
·
|
Most critically, over the long term we will develop electronic systems and tools, such as big data credit and risk assessment analytic tools, which we will brand as our Opportunity Score™, that we believe will enhance the efficiency with which investment capital can be deployed.
|
|
·
|
We are bound to make mistakes. We might misinterpret information, fail to ask for relevant information, make bad judgments about information we have and understand, fail to understand markets, choose a company with poor prospects over a company with better prospects, or err in any number of other ways. We will try to put systems in replace to reduce the chance of error – for example, including redundant checks on critical information – but errors will nevertheless occur.
|
|
·
|
Given human nature, there are going to be unscrupulous people who try to raise money on our Platform. They might provide us with information that we are simply unable to verify or don’t have time to verify, including their earnings, their undergraduate degree, their business background, or other information. Again, we will do our best to screen for unscrupulous people. However, criminals have successfully breached the security of some of the largest, most sophisticated companies in the world, so it is certainly possible that an unscrupulous person who tries hard enough could fool us.
|
|
·
|
Commissions on Equity Transactions. Suppose Company X raises $1 million of equity using the Platform. We might charge a commission equal to a percentage of the capital raised (e.g., 4%, or $40,000). As a Title III Funding Portal, we will be permitted to charge commissions on Title III transactions. For Title II or Title IV transactions, we could charge commissions only if we comply with Federal and State broker-dealer requirements.
|
|
·
|
Origination Fees on Loan Transactions. Suppose Company X wants to borrow $1 million. We might lend the $1 million to Company X and charge an origination fee (e.g., 3%, or $30,000). We would then syndicate the $1 million loan, or a part of it, to investors on the Platform.
|
|
·
|
Interest Rate Spread on Loan Transactions. Suppose Company X wants to borrow $1 million. We might lend the $1 million to Company X at 12%, then borrow the money from investors at 10%, keeping the difference.
|
|
·
|
Fixed Listing and Platform Fees. We might charge issuers a fixed fee for using our Platform to raise money, independent of the amount raised or the success of the offering.
|
|
·
|
Reimbursement. We might require issuers to reimburse us for actual costs we incur in connection with an offering of securities, including legal costs.
|
|
·
|
Marketing Fees. Where permitted by law, we might charge issuers fees for marketing their securities.
|
|
·
|
Financial Interests in Transactions. Suppose Company X raises $1 million of equity using the Platform. As part or all of our compensation, we might take an equity interest in Company X.
|
|
·
|
Advertising Revenue. We expect the Platform to attract a large number of potential investors, and believe that over time, many advertisers will pay for advertisements placed on the site.
|
|
·
|
Licensing Fees. We expect to develop sophisticated, best-in-class technology. In some instances, it might be appropriate to license our technology to third parties.
|
|
·
|
Management Fees. For the investment advisory portion of our business, we or our subsidiaries may charge the investment funds that we manage certain asset management, advisory and performance fees. These may include annual flat fees for managing the funds, as well as performance-based fees, i.e., some specified percentage of the investment gains (if any) of such funds.
|
|
·
|
The compensation of employees
|
|
·
|
Insurance premiums
|
|
·
|
Licensing fees
|
|
·
|
Rent
|
|
·
|
Professional fees
|
|
·
|
Software development fees
|
|
·
|
Hosting fees
|
|
·
|
Compliance costs
|
|
·
|
Marketing costs
|
|
·
|
Personal funds or credit, including home equity loans, personal credit cards, supplier lines of credit and self-directed IRAs.
|
|
·
|
Traditional bank loans.
|
|
·
|
Outside investors, including hard money lenders, private money lenders, and friends and family.
|
|
·
|
Land for residential, commercial and mixed-use development, targeting specific locations exhibiting growth potential through expanding infrastructure, economic and demographic growth momentum, and a politically favorable development environment.
|
|
·
|
Commercial projects, in locations where demographic profiles favor the investment of improvements or acquisitions of value-added properties.
|
|
·
|
Bulk acquisitions – purchasing distressed and foreclosed residential properties from banks and other lending institutions in geographic locations of expanding infrastructure, economic and demographic growth momentum, and a politically favorable development environment.
|
|
·
|
Fundrise
|
|
·
|
Patch of Land
|
|
·
|
FundersClub
|
|
·
|
AngelList
|
|
·
|
iFunding
|
|
·
|
RealCrowd
|
|
·
|
RealtyMogul
|
Milestone
|
Anticipated
|
Begin Public Relations and Marketing Campaigns
|
August 2016
|
Start Accepting Start-up Funding Applications
|
August 2016
|
Start Accepting Real Estate Funding Applications
|
August 2016
|
Start Build-Out of Corporate Funding Portal Team
|
September 2016
|
Start Build-Out of Yobi Ventures Management Team
|
September 2016
|
Start Build out of Real Estate Management Team
|
September 2016
|
Launch Funding Portal for Start-ups Ventures
|
January 2017
|
Launch Funding Portal for Real Estate Ventures
|
January 2017
|
Launch Funding Portal for Consumer Lending
|
May 2017
|
Complete Acquisition of National Broker-Dealer Firm
|
May 2017
|
Start Build-Out of Public Markets Compliance Team
|
May 2017
|
Complete Acquisitions of Private Placement Firms
|
August 2017
|
|
·
|
Ability to Attract High-Quality Investment Opportunities. High-quality investment opportunities are hard to come by. To be successful we need to find a lot of them, and that means developing a reputation for successfully funding transactions.
|
|
·
|
Ability to Attract Investors. We need to attract investors in large numbers. In fact, for our business to be successful we need to attract many more investors than all the investors currently registered at all of the “Crowdfunding” sites currently operating under the JOBS Act, put together. We believe we can do so as investors slowly but inevitably move from the traditional manner of investing to Internet-based investing, just as travels have moved from brick-and-mortar travel agencies to online bookings.
|
|
·
|
Growth of Crowdfunding Industry. We operate in a new and developing industry – bringing together business and entrepreneurs in need of capital with a dispersed group of investors via the Internet. If this market fails to develop, or fails to develop as we anticipate, our business could be harmed. Realistically, we cannot be successful in a vacuum. We need the entire JOBS Act market to continue to grow, bringing in more investors and more investment opportunities.
|
|
·
|
Ability to Attract Qualified Employees. Like many businesses, we rely on data and computer models. Nevertheless, we are very much a “people business.” Not only do we need human eyes to develop, review and execute our business plans, but we believe a significant factor in our success will be our ability to develop relationships with market participants that can drive business to our Platform. As a result, we must continue to attract and retain highly qualified employees.
|
|
·
|
Continuity of Legal Landscape. We believe that the JOBS Act and associated laws give us (and our competitors) enough leeway to operate very successful businesses. If these laws were changed drastically – for example, if unsophisticated investors lost money and Congress restricted online investing – it could harm our business (and the business of our competitors) significantly.
|
|
·
|
Performance of Internal Systems. We continue to improve our internal systems and to adopt new systems, including our technology systems. We rely heavily on these systems and expect we will be required to continually update, improve, and replace them in the future.
|
|
·
|
Competition from Other JOBS Act Portals. We will face significant competition for issuers (investment opportunities) and investors. Our marketing must be outstanding.
|
|
·
|
Complying with Title III of the JOBS Act, which is brand new. Title III is like nothing seen before in U.S. securities laws and raises many brand-new issues that we will have to address as we build and operate the Platform.
|
|
·
|
Regulation by the SEC and FINRA. Our Title III funding portal will be regulated by both the SEC and the Financial Industry Regulatory Authority. Because Title III is brand new, nobody is quite sure what the regulation will look like in practice.
|
|
·
|
Broker-dealer rules. Individuals and companies in the business of effecting sales of securities are generally required to become licensed at both the Federal and State level. Initially, we intend to conduct our business in a manner that does not require us to be licensed by the SEC.
|
|
·
|
Rule 506(c) and investor verification. From the beginning, our Platform will be used by issuers to offer securities under 17 CFR §230.506(c), also known as Title II Crowdfunding. Among other things, issuers will be required to verify that every investor is “accredited” within the meaning of 17 CFR §230.501(a).
|
|
·
|
Disclosure issues. Issuers under Title III are required to provide very specific information by law. Issuers under Title IV are required to provide even more information. Issuers under Title II are not required to provide any specific information, but will nevertheless provide at least enough information to avoid liability under Rule 10b-5. The Platform must include the functionality to provide the disclosures required for each transaction.
|
|
·
|
Privacy issues. We will collect a substantial amount of information about issuers and investors, and will have to comply with all applicable laws concerning the privacy of that information (actually, we intend to exceed the legal requirements).
|
Shareholder
|
Number of Shares
|
Percentage
|
Darrell Hubbard1
|
35,000,000
|
67.34%
|
Vertron1,2
|
4,508,3923
|
8.67%
|
Emanuel Harrington
|
222,222
|
0.43%
|
Investors
|
12,247,2423
|
23.56%
|
TOTAL
|
51,977,8563
|
100%
|
Shareholder
|
Number of Shares
|
Percentage
|
Darrell Hubbard1
|
35,000,000
|
62.52%
|
Vertron1,2
|
4,508,3923
|
8.05%
|
Emanuel Harrington
|
222,222
|
0.40%
|
Investors
|
12,247,2423
|
21.88%
|
Board Members, Etc.
|
4,000,000
|
7.15%
|
TOTAL
|
55,977,8563
|
100%
|
|
·
|
“Preemptive Rights” – The owners of a security might have the right, automatically, to participate in any subsequent round of financing. For example, if Investor X owns 5% of the company today, and the company issues more securities tomorrow, she might have the right to buy 5% of those additional securities.
|
|
·
|
“Anti-Dilution Rights” – The owners of a security might have special protection if the company sells securities for a lower price in the future. For example, if Investor X buys stock for $10 per share, and the company later sells stock for $8 per share, Investor X might have the right to receive more stock for no additional payment.
|
|
·
|
“Conversion Rights” – The owners of a one class of security might have the right, under specified conditions, to convert to a different class of security, for example from common to preferred stock or vice versa.
|
|
·
|
“Redemption Rights” – The owners of a security might have the right to require the company to “redeem,” or buy back, their shares at some point, giving them a measure of liquidity.
|
|
·
|
A natural person who has individual net worth, or joint net worth with the person’s spouse, that exceeds $1 million at the time of the purchase, excluding the value of the primary residence of such person;
|
|
·
|
A natural person with income exceeding $200,000 in each of the two most recent years or joint income with a spouse exceeding $300,000 for those years and a reasonable expectation of the same income level in the current year;
|
|
·
|
A trust with assets in excess of $5 million, not formed for the specific purpose of acquiring the securities offered, whose purchase is directed by a sophisticated person;
|
|
·
|
A business in which all the equity owners are accredited investors;
|
|
·
|
An employee benefit plan, within the meaning of the Employee Retirement Income Security Act, if a bank, insurance company, or registered investment adviser makes the investment decisions, or if the plan has total assets in excess of $5 million;
|
|
·
|
A bank, insurance company, registered investment company, business development company, or small business investment company;
|
|
·
|
A charitable organization, corporation, or partnership, not formed for the specific purpose of acquiring the securities offered, with total assets exceeding $5 million; and
|
|
·
|
A director, executive officer, or general partner of the company selling the securities, or any director, executive officer, or general partner of a general partner of that issuer.
|
|
·
|
10% of your annual income; or
|
|
·
|
10% of your net worth.
|
|
·
|
First, the Company – and only the Company – will sell Shares until the Company has raised $25,000,000, representing 9,195,581.67 Shares. If the Company raises less than $25,000,000, then Vertron will not sell any Shares in the Offering.
|
|
·
|
Once the Company has raised $25,000,000, then the next 1,537,299.54 Shares will be sold by Vertron.
|
|
·
|
Once Vertron has sold 1,537,299.54 Shares, then all subsequent sales of Shares will be sold in the proportion of 70% by the Company and 30% by Vertron, by value, until all of the remaining Shares have been sold.
|
Vertron Shares Held Prior to Offering:
|
6,500,000
|
Vertron Shares Offered:
|
1,991,607.86
|
Vertron Shares Held After Offering:
|
4,508,392.14
|
Shares Offered By Vertron as a
Percentage of Total Pre-Offering Company Outstanding Shares |
4.77%
|
|
·
|
Your name and address
|
|
·
|
Your social security number (for tax reporting purposes)
|
|
·
|
Whether you are an “accredited investor”
|
|
·
|
If you not an accredited investor, your income and net worth
|
Shareholder
|
Number of Shares Issued
|
Effective Price
Per Share
|
Darrell Hubbard
|
35,000,000
|
Par Value (0.0001)
|
Vertron
Corporation
|
6,500,000
|
Non-cash
|
Emanuel
Harrington
|
222,222
|
$0.45
|
TOTAL
SHARES
ISSUED TO
DATE
|
41,722,222
|
|
AVERAGE
EFFECTIVE
PRICE PER
SHARE
|
N/A
|
Average Price Per Share
|
$4.08
|
Shares Issued
|
12,247,242.26
|
Capital Raised
|
$35,010,000
|
Less: Offering Costs (estimated)
|
$50,000
|
Net Offering Proceeds
|
$34,960,000
|
Net Tangible Book Value Post
Offering
|
$34,911,724
|
Increase/(Decrease) In Net
Tangible Book Value Post
Offering
|
$34,960,000
|
Net Tangible Book Value Per
Share Post Offering
(approximate)
|
N/A
|
Increase/(Decrease) In Net
Tangible Book Value Per Share
Post Offering
|
N/A
|
Budget Item
|
Budget Amount
|
|||
Property Plant and Equipment
|
$ | 1,500,000 | ||
General and Operating Expenses
|
$ | 3,010,000 | ||
Personnel (60 to 75 Employees)
|
$ | 7,000,000 | ||
Executive and Management Team
|
||||
Administrative and Operational Staff
|
||||
National Exchange Readiness, Compliance, and Reporting Team
|
||||
Software Development
|
$ | 3,500,000 | ||
Funding Portal Software
|
||||
Funding Portal Back Office System
|
||||
Funding Portal FINRA and SEC Compliance System
|
||||
Social Media and Marketing Web and Mobile Apps
|
||||
Marketing and Promotions
|
$ | 10,000,000 | ||
Direct Marketing (Advertising)
|
||||
Affiliate Marketing
|
||||
Public Relations
|
||||
Acquisitions Budget
|
$ | 10,000,000 | ||
Nationally Licensed Broker Dealer
|
||||
Private Placement Service Providers
|
||||
TOTAL COMPANY OFFERING
|
$ | 35,010,000 |
Name
|
Position
|
Age
|
Term of Office
|
Approximate
Hours Per
Week If Not
Full Time
|
Executive Officers
|
||||
Darrell Hubbard
|
Founder and
member of Board
of Observers
|
49
|
Mr. Hubbard will remain in office until he resigns or is removed. His term started on January 1, 2016.
|
30
|
Emanuel
Harrington |
Interim Chief
Executive Officer
and Chief
Technology Officer
|
45
|
Mr. Harrington will remain in office until he resigns or is removed. His term started on August 1, 2015.
|
20
|
Roger Edwards, Jr.
|
Secretary and
Treasurer
|
50
|
Mr. Edwards will remain in office until he resigns or is removed. His term started on February 1, 2016.
|
10
|
Dr. Sandy E. Green
|
Member of Board
of Observers
|
48
|
Mr. Green will remain in office until he resigns or is removed. His term started January 1, 2016.
|
20
|
Craig Keys
|
Member of Board
of Observers
|
50
|
Mr. Keys will remain in office until he resigns or is removed. His term started on January 1, 2016.
|
20
|
Board of Directors
|
||||
Emanuel
Harrington |
Director
|
45
|
Mr. Harrington will remain in office until he resigns or is removed. His term started on January 1, 2016.
|
|
Jeroen Hormes
|
Director
|
33
|
Mr. Hormes will remain in office until he resigns or is removed. His term started on January 1, 2016.
|
|
Valerie Maat
|
Director
|
52
|
Mrs. Maat will remain in office until she resigns or is removed. Her term started on January 1, 2016.
|
Name
|
Position
|
Age
|
Term of Office
|
Approximate
Hours Per
Week If Not
Full Time
|
Executive Officers
|
||||
Jeroen Hormes
|
President and Chief
Executive Officer
|
33
|
Mr. Hormes will remain in office until he resigns or is removed. His term started on February 1, 2016.
|
20
|
Miles Maat
|
Chief Financial
Officer
|
53
|
Mr. Maat will remain in office until he resigns or is removed. His term started on February 1, 2016.
|
20
|
Valerie Maat
|
Chief Compliance
Officer
|
52
|
Mrs. Maat will remain in office until she resigns or is removed. Her term started on February 1, 2016.
|
20
|
Karen Hayes
|
Chief Operating
Officer
|
28
|
Ms. Hayes will remain in office until she resigns or is removed. Her term started on February 1, 2016
|
40
|
|
·
|
Certified Governance of Information Technology (CGEIT).
|
|
·
|
Certified Information Systems Auditor (CISA).
|
|
·
|
Certified Local Government Chief Information Officer – UNC Chapel Hill
|
|
·
|
Certified Project Management Professional (PMP). Project Management Institute. PMI.
|
|
·
|
Six Sigma Black Belt Certification Training. NC State University, Raleigh NC
|
Yobi Fund
|
|
Position
|
Base Annual Salary
|
Chief Executive Officer
|
$180,000
|
Treasurer and Chief Financial Officer
|
$150,000
|
Chief Technology Officer
|
$150,000
|
Secretary
|
$110,000
|
Yobi Ventures
|
|
Position
|
Base Annual Salary
|
Chief Executive Officer
|
$120,000
|
CFO, Yobi Ventures, LLC
|
$110,000
|
Chief Operating Officer
|
$ 75,000
|
Chief Compliance Officer
|
$ 90,000
|
Stockholder
|
Number of Shares
|
Percentage
|
Darrell Hubbard
|
35,000,000
|
67.34%
|
Vertron Corporation
(beneficially owned by Darrell Hubbard)
|
4,508,392.14
|
8.67%
|
Emanuel Harrington
|
222,222
|
0.43%
|
Investors
|
12,247,242.26
|
23.56%
|
Stockholder
|
Number of Shares
|
Percentage
|
Darrell Hubbard
|
35,000,000
|
62.52%
|
Vertron Corporation
(beneficially owned by Darrell Hubbard)
|
4,508,392.14
|
8.05%
|
Emanuel Harrington
|
222,222
|
0.40%
|
Investors
|
12,247,242.26
|
21.88%
|
Board Members, Etc.
|
4,000,000
|
7.15%
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
F-1
|
Consolidated Balance Sheet as of June 30, 2015
|
F-2
|
Consolidated Statement of Operations from April 9, 2015 (Inception) through June 30, 2015
|
F-3
|
Consolidated Statement of Stockholders’ Equity from April 9, 2015 (Inception) through June 30, 2015
|
F-4
|
Consolidated Statement of Cash Flows from April 9, 2015 (Inception) through June 30, 2015
|
F-5
|
Notes to Consolidated Financial Statements
|
F-6 - 9
|
Audit • Tax • Consulting • Financial Advisory
Registered with Public Company Accounting Oversight Board (PCAOB)
|
KCCW Accountancy Corp.
22632 Golden Springs Dr. #230, Diamond Bar, CA 91765, USA
Tel: +1 909 348 7228 • Fax: +1 626 529 1580 • info@kccwcpa.com
|
YOBI CAPITAL FUND CORPORATION AND SUBSIDIARY
|
||||
CONSOLIDATED BALANCE SHEET
|
||||
June 30,
|
||||
2015
|
||||
Assets
|
||||
Current Assets
|
||||
Cash and cash equivalents
|
$ | 26,750 | ||
Total assets
|
$ | 26,750 | ||
Liabilities and Stockholders' Equity
|
||||
Current Liabilities
|
||||
Accrued expenses
|
$ | 8,910 | ||
Due to related parties
|
36,116 | |||
Total liabilities
|
45,026 | |||
Stockholders' Equity
|
||||
Preferred Stock, $.0001 par value, 20,000,000 shares authorized, 0
shares issued and outstanding as of June 30, 2015
|
- | |||
Common Stock, $.0001 par value, 100,000,000 shares authorized,
24,000,000 shares issued and outstanding as of June 30, 2015
|
4,150 | |||
Subscription receivable
|
(650 | ) | ||
Accumulated deficit
|
(21,776 | ) | ||
Total stockholders' deficit
|
(18,276 | ) | ||
Total liabilities and stockholders' equity
|
$ | 26,750 |
YOBI CAPITAL FUND CORPORATION AND SUBSIDIARY
|
||||
CONSOLIDATED STATEMENT OF OPERATIONS
|
||||
From April 9, 2015
|
||||
(Inception)
|
||||
through June 30 2015,
|
||||
Net revenue
|
$ | - | ||
Cost of revenue
|
- | |||
Gross profit
|
- | |||
Selling expenses
|
- | |||
General and administrative expenses
|
(21,776 | ) | ||
Total operating expenses
|
(21,776 | ) | ||
Net loss before income taxes
|
(21,776 | ) | ||
Income taxes
|
- | |||
Net loss
|
$ | (21,776 | ) | |
Loss per share - basic and diluted
|
$ | - | ||
Weighted average shares outstanding, basic and diluted
|
20,641,667 |
YOBI CAPITAL FUND CORPORATION AND SUBSIDIARY
|
||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Total
|
||||||||||||||||||||
Common Stock
|
Subscription
|
Accumulated
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Receivable
|
Deficit
|
Equity
|
||||||||||||||||
Balance at April 9, 2015 (inception)
|
- | $ | - | $ | - | $ | - | $ | - | |||||||||||
Issurance of founder's shares at $0.0001 per share for cash,
May 1, 2015
|
35,000,000 | 3,500 | - | - | 3,500 | |||||||||||||||
Issuance of stock for assets transferred from founder
|
6,500,000 | 650 | (650 | ) | - | - | ||||||||||||||
Net loss for the period ended June 30, 2015
|
- | - | - | (21,776 | ) | (21,776 | ) | |||||||||||||
Balance at June 30, 2015
|
41,500,000 | $ | 4,150 | $ | (650 | ) | $ | (21,776 | ) | $ | (18,276 | ) |
YOBI CAPITAL FUND CORPORATION AND SUBSIDIARY
|
||||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||
From April 9, 2015 (Inception)
|
||||
through June 30, 2015
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||
Net loss
|
$ | (21,776 | ) | |
Changes in operating assets and liabilities:
|
||||
Accrued expenses
|
8,910 | |||
Net cash used in operating activities
|
(12,866 | ) | ||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||
Proceeds from loans from related parties
|
36,116 | |||
Proceeds from capital contributions
|
3,500 | |||
Net cash provided by financing activities
|
39,616 | |||
NET INCREASE IN CASH & CASH EQUIVALENTS
|
26,750 | |||
CASH & CASH EQUIVALENTS, BEGINNING BALANCE
|
- | |||
CASH & CASH EQUIVALENTS, ENDING BALANCE
|
$ | 26,750 | ||
SUPPLEMENTAL DISCLOSURES:
|
||||
Income tax paid
|
$ | - | ||
Interest paid
|
$ | - |
Page
|
|
Consolidated Balance Sheets as of March 31, 2016 and June 30, 2015
|
F-1
|
Consolidated Statement of Operations for the nine and three months ended March 31, 2016
|
F-2
|
Consolidated Statement of Cash Flows for the nine months ended March 31, 2016
|
F-3
|
Notes to Consolidated Financial Statements
|
F-4 - 7
|
March 31,
|
June 30,
|
|||||||
2016
|
2015
|
|||||||
Assets
|
(Unaudited)
|
|||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 26,672 | $ | 26,750 | ||||
Due from related party
|
1,580 | - | ||||||
Total assets
|
$ | 28,252 | $ | 26,750 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accrued expenses
|
$ | 61,009 | $ | 8,910 | ||||
Due to related parties
|
- | 36,116 | ||||||
Total liabilities
|
61,009 | 45,026 | ||||||
Stockholders' Equity
|
||||||||
Preferred Stock, $.0001 par value, 20,000,000 shares authorized, 0
shares issued and outstanding as of June 30, 2015
|
- | - | ||||||
Common Stock, $.0001 par value, 100,000,000 shares authorized,
41,722,222 and 41,500,000 shares issued and outstanding as of
March 31, 2016 and June 30, 2015, respecitvely
|
4,172 | 4,150 | ||||||
Additional paid-in capital
|
99,978 | - | ||||||
Subscription receivable
|
(650 | ) | (650 | ) | ||||
Accumulated deficit
|
(136,257 | ) | (21,776 | ) | ||||
Total stockholders' deficit
|
(32,757 | ) | (18,276 | ) | ||||
Total liabilities and stockholders' equity
|
$ | 28,252 | $ | 26,750 |
For The Three Months Ended
|
For The Nine Months Ended
|
|||||||
March 31, 2016
|
March 31, 2016
|
|||||||
Net revenue
|
$ | - | $ | - | ||||
Cost of revenue
|
- | - | ||||||
Gross profit
|
- | - | ||||||
Marketing expenses
|
(5,000 | ) | (7,297 | ) | ||||
Professional legal expenses
|
(43,459 | ) | (82,098 | ) | ||||
Other general and administrative expenses
|
(8,594 | ) | (25,086 | ) | ||||
Total operating expenses
|
(57,053 | ) | (114,481 | ) | ||||
Net loss before income taxes
|
(57,053 | ) | (114,481 | ) | ||||
Income taxes
|
- | - | ||||||
Net loss
|
$ | (57,053 | ) | $ | (114,481 | ) | ||
Loss per share - basic and diluted
|
$ | - | $ | - | ||||
Weighted average shares outstanding, basic and diluted
|
41,722,222 | 41,660,000 |
For The Nine Months Ended
|
||||
March 31, 2016
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||
Net loss
|
$ | (114,481 | ) | |
Accrued expenses
|
52,099 | |||
Net cash used in operating activities
|
(62,382 | ) | ||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||
Advance to related party
|
(1,580 | ) | ||
Net cash used in investing activities
|
(1,580 | ) | ||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||
Repayment of loans from related parties
|
(36,116 | ) | ||
Proceeds from capital contributions
|
100,000 | |||
Net cash provided by financing activities
|
63,884 | |||
NET INCREASE IN CASH & CASH EQUIVALENTS
|
(78 | ) | ||
CASH & CASH EQUIVALENTS, BEGINNING BALANCE
|
26,750 | |||
CASH & CASH EQUIVALENTS, ENDING BALANCE
|
$ | 26,672 | ||
SUPPLEMENTAL DISCLOSURES:
|
||||
Income tax paid
|
$ | - | ||
Interest paid
|
$ | - |
Company
|
Yobi Capital Fund Corporation
|
Offering
|
The offering of Shares to the public, pursuant to this Offering Statement
|
Offering Statement
|
The Offering Statement you are reading right now, which includes information about the Company and the Offering
|
Platform
|
The Internet crowdfunding investment platform available at the Site
|
Shares
|
Shares of the Company’s fully paid and non-assessable voting common stock, par value $.0001 per share
|
SEC
|
U.S. Securities and Exchange Commission
|
Site
|
The Internet site located at www.YobiFund.com
|
Unit
|
A $100.00 investment unit of Shares
|
Vertron
|
Vertron Corporation
|
Yobi Ventures
|
Yobi Ventures, LLC
|
Exhibit 1A-2A
|
Amended and Restated Certificate of Formation.*
|
Exhibit 1A-2B
|
Amended and Restated Bylaws.*
|
Exhibit 1A-6A
|
Software License Agreement – The agreement captioned “Software License Agreement” between the Company and Vertron Corporation dated June 1, 2015.*
|
Exhibit 1A-6B
|
Software Services Agreement – The agreement captioned “Software Services Agreement” between the Company and Vertron Corporation dated June 1, 2015.*
|
Exhibit 1A-6C
|
Patent License Agreement – The agreement captioned “Patent License Agreement” between the Company and Vertron Corporation dated June 1, 2015.*
|
Exhibit 1A-6D
|
Platform License Agreement between the Company and Yobi Ventures, LLC.*
|
Exhibit 1A-6E
|
Investment Agreement.*
|
Exhibit 1A-6F
|
Amended Patent License Agreement – The agreement captioned “Amended Patent License Agreement” between the Company and Vertron Corporation dated July 14, 2015.
|
Exhibit 1A-11
|
Consent of Independent Auditor.*
|
Exhibit 1A-12
|
Legal opinion of Brunson Chandler & Jones, PLLC
|
Exhibit 1A-13
|
Materials from issuer’s website.*
|
Exhibit 1A-15A
|
Summary of JOBS Act rules.*
|
Exhibit 1A-15B
|
Limited Liability Company Agreement of Yobi Ventures, LLC.*
|
Exhibit 1A-15C
|
Draft Offering Statement dated February 23, 2016 submitted pursuant to Rule 252(d) (incorporated by reference to the copy thereof previously made public pursuant to Rule 301 of Regulation S-T).*
|
Exhibit 1A-15D |
Correspondence from the issuer dated July 14, 2016.
|
YOBI CAPITAL FUND CORPORATION
|
|||
By
|
/s/ Emanuel Harrington
|
||
Emanuel Harrington, CEO
|
/s/ Emanuel Harrington
|
|
Title: Director
|
|
Date: July 14, 2016
|
|
/s/ Jeroen Hormes
|
|
Title: Director
|
|
Date: July 14, 2016
|
|
/s/ Valerie Maat
|
|
Title: Director
|
|
Date: July 14, 2016
|
|
(1)
|
U.S. Pending Patent No. 14,691,812, entitled, “A System for Buying and Selling Securities over a Distributed Communications Network,” filed on April 21, 2015.
|
|
(2)
|
U.S. Pending Patent No. 14,690,624, entitled, “A System and Method for Active Participation in an Investor-Managed Corporation,” filed on April 20, 2015.
|
1.1.
|
Licensor agrees to license and hereby grants to Licensee, and Licensee hereby accepts, the sole and exclusive rights and privileges, throughout the world, to use, exploit, promote, develop, and otherwise deal with the Letters Patent that is the subject of the Licensed Property, the underlying inventions described therein and all rights and privileges pertaining to the Licensed Property and any and all Letters Patent whether U.S. or foreign that may be granted therefrom including any and all claims and rights to injunctive relief and damages for infringement of the Licensed Property and the sole right to sue and recover therefor under such Licensed Property.
|
1.2.
|
Licensee has the right to grant a sub-license or assign its rights to a Permitted Sub-licensee: (i) upon written notice to Licensor; and (ii) provided that such sub-licensee or assignee is bound by this Agreement.
|
1.3.
|
Licensee has the right to engage a third party manufacturer of its choosing to manufacture products encompassed by the Licensed Property.
|
1.4.
|
Licensor further agrees that Licensor will, without charge to Licensor, but at Licensee’s expense, perform such other acts as Licensee lawfully may request to maintain, defend or enforce the Licensed Property.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
1.5.
|
In the event that Licensee is unable for any reason whatsoever to secure Licensor’s signature to any document necessary for maintaining the validity of the Licensed Property with the U.S. Patent and Trademark Office (U.S.P.T.O.), Licensor hereby irrevocably designates and appoints Licensee and its duly authorized officers and agents, as his agents and attorneys-in-fact to act for and on his behalf and instead of him, to execute and file any such document with the U.S.P.T.O. to further the purposes of the foregoing with the same legal force and effect as if executed by Licensor. In the event of a default, and in the event the Licensor is unable for any reason whatsoever to secure Licensee’s signature to any document necessary for maintaining the validity of the Licensed Property with the USPTO, Licensee hereby irrevocably designates and appoints Licensor and its duly authorized officers and agents, as his agents and attorneys-in-fact for and on Licensee’s behalf and instead of Licensee, to execute and file any such document with the U.S.P.T.O. to further the purposes of the foregoing with the same legal force and effect as if executed by the Licensee. |
1.6.
|
Subject to the termination provisions herein, the Term shall commence on the Effective Date and expire upon expiration of the Licensed Property.
|
1.7.
|
In the event of a Licensee Default, Licensee’s rights to the Licensed Property shall immediately cease to exist and ALL rights to the Licensed Property shall immediately revert to the Licensor.
|
1.8.
|
Licensee shall reimburse Licensor for all patent maintenance fees as long as Licensee remains the sole and exclusive Licensee.
|
2.1.
|
Common Stock Payment: Subject to the Licensor’s execution of this Agreement, as consideration for the exclusive license and other rights granted to Licensee under this Agreement, Licensee shall issue to Licensor the following Stock: 500,000 Shares of its Class A Common Stock
|
2.2.
|
Continuing Royalties: Due on the first of June 2017, and on the corresponding day of each year thereafter until the patent expires, Licensee shall pay to Licensor a sum equal to ten percent (10%) of any sub-license fees earned on the Licensed Property in the prior twelve months. In the event that Licensee initiates a lawsuit to enforce the Licensed Property against any potential infringer, any settlement or judgment resulting from said lawsuit shall be considered a sub-license fee to which Licensor is entitled (10%) ten percent.
|
2.2.1.
|
A sub-licensee shall be any entity that contracts with and pays the Licensee for the explicit right to use or be exempt from suits for using the Licensed Property. This does not include an entity contracting with the Licensee for products or services that may embody the Licensed Property.
|
2.3.
|
In the event that Licensee fails to make any of the payments as set forth in Sections 2.1 and 2.2 and the Licensee further fails to cure the default as set forth in 6.1.1, the Licensor shall have the right to terminate this Agreement. Upon termination of this Agreement, this license to Licensee shall cease to exist and all scheduled sub-licensing fees from the date of termination forward shall immediately be assigned, in their entirety, to Licensor.
|
2.4.
|
Licensor shall pay all income taxes (including, without limitation, sales and value added taxes) imposed by the national government, including any political subdivision thereof, of any country in which said Licensor is doing business, as the result of Licensee furnishing consideration hereunder. Licensee shall be responsible for any other taxes assessed on the Licensed Property.
|
2.5.
|
Licensee shall use its best business judgment to exploit, promote, develop, and otherwise deal with the Licensed Property.
|
2.6.
|
Cash payments must be made by Federal wire transfer or certified check from a national bank whose main office is located in the United States.
|
2.7.
|
Payments shall be considered as being made upon the date of actual receipt of same by Licensor, or its designated collection agent if there is one.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
2.8.
|
All dates of payment contained herein are expressly agreed by the parties to be with time being of the essence.
|
2.9.
|
So long as the royalties shall be payable, Licensee shall: (i) continually maintain at its usual place of business and keep available for inspection and verification by Licensor, and/or its agent, all proper books of account, and shall make accurate and regular entries therein of all particulars relating to Licensee’s efforts in the sub-licensing of the patent, including those that may be necessary or material to show the amount payable by Licensee for royalties; and (ii) on the same day when each royalty shall be payable, shall furnish to Licensor with full and accurate accounts for the period for which royalties shall be then payable, showing the calculation of the amount of the royalties payable to Licensor.
|
2.10.
|
Notices to be effective must be in writing. All notices are to be conveyed by mail (certified mail, return receipt requested, postage prepaid, with proof of mailing) or by prepaid next-day delivery by private courier service. Notices shall become effective, if properly addressed, five Federal business days after the postmarked date or the date of acceptance by a private courier service.
|
2.11.
|
Notices and other communications relevant to this Agreement shall be sent to the following address:
|
For Licensor:
|
For Licensee:
|
Jeroen Hormes
|
YOBI CAPITAL FUND CORPORATION
|
VERTRON CORPORATION
|
c/o Darrell Hubbard
|
468 N. Camden Drive, Suite 200
|
1121 Avenue of the Americas, Suite 4200
|
Beverly Hills, CA 90210
|
New York, NY 10020
|
3.1.
|
In the event of a Licensee Default, as set forth in Section 6.1.1, Licensee shall pay Licensor, as liquidated damages, a sum of $100,000. Such liquidated damages shall not preclude any other remedies or damages as may be available.
|
3.2.
|
The terms as set forth in Section 3.1 are subject to the condition precedent that the terms in Section 2.1 be fulfilled.
|
4.1.
|
Licensor represents and warrants that an employee of Vertron Corporation in fact invented the underlying inventions disclosed and/or claimed in the Licensed Property, that Vertron Corporation did not derive the underlying inventions disclosed and/or claimed in the Licensed Property from a third party, that Vertron Corporation did not publish, offer for sale, or publicly disclose the underlying inventions disclosed and/or claimed in the Licensed Property more than one year prior to the respective filing date of the Licensed Property, that Vertron Corporation is the sole inventor of the underlying inventions disclosed and/or claimed in the Licensed Property, and that no third party contributed to the conception of the underlying inventions disclosed and/or claimed in the Licensed Property.
|
4.2.
|
Licensor represents and warrants that all material prior art references, known to Licensor, have been properly disclosed to the United Stated Patent & Trademark Office in connection with prosecution of the Licensed Property, and, to the extent Licensor is aware, that no material misstatements have been made to the United Stated Patent & Trademark Office during prosecution of the Licensed Property. Licensor represents that to the best of its knowledge, no reason exists for invalidating any portion of the Licensed Property.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
4.3.
|
Licensor represents and warrants that: (i) Licensor has good and marketable title to the Licensed Property (including without limitation all rights, title, and interest in the Licensed Property to sue for infringement thereof); (ii) Licensor, prior to the Effective Date, is and has always been the sole owner of the Licensed Property; (iii) Licensor has the full right, capacity, and power to execute this Agreement and license the rights in the Licensed Property and the underlying inventions as set forth above; and (iv) the Licensed Property is not subject to any licenses, covenants not to sue, liens, security interests, or other encumbrances. Licensor represents and warrants that prior to and during this Agreement, Licensor has not and shall not enter into any agreement that would materially impair or conflict with Licensor’s obligations hereunder. To Licensor’s knowledge, all maintenance fees, annuities, and the like due on the Licensed Property as of the Effective Date have been timely paid. |
4.4.
|
Licensor represents and warrants that Licensor has not entered into any agreement that affects, in any manner, title to, or Licensee’s enjoyment of, the Licensed Property or the underlying inventions, including, but not limited to, an assignment of full or partial rights to the Licensed Property, a license to the Licensed Property, or a right to obtain a license. Licensor represents and warrants that performance of this Agreement does not conflict with or result in a breach of any agreement to which Licensor is bound.
|
4.5.
|
Licensor represents and warrants that at the time of conception and reduction to practice of the underlying inventions disclosed and/or claimed in the Licensed Property, Licensor did not use the facilities or equipment of any employer or entity with which Licensor contracted to perform services. Licensor represents and warrants that Licensor has not entered into any binding obligations to assign or license any portion of the Licensed Property or the underlying inventions to any employer or entity with which Licensor contracted to perform services.
|
4.6.
|
Licensor represents and warrants that: (i) the Licensed Property has not been asserted against any third party in a licensing or other context, and that the Licensed Property is not the subject of any pending litigation, reexamination, reissue or interference proceedings, and/or other legal proceedings before any tribunal of competent jurisdiction; and (ii) no patent claim in the Licensed Property has been adjudicated to be invalid or unenforceable, in whole or in part, for any reason, in any administrative, arbitration, or judicial proceeding before a tribunal of competent jurisdiction; and (iii) Licensor has not received any notice threatening the filing of any such proceeding.
|
4.7.
|
Licensor represents and warrants that all information heretofore, herein or hereafter supplied to Licensee by or on behalf of Licensor with respect to the Licensed Property is accurate and complete in all material respects.
|
4.8.
|
Licensor represents and warrants that Licensor is not under any pre-existing obligation inconsistent with the terms and provisions of this Agreement. Licensor represents and warrants that it has the right to disclose or use all ideas, processes, techniques and other information, if any, which Licensor has gained from third parties, and which Licensor discloses to Licensee in the course of performing the Services under this Agreement, without liability to such third parties.
|
4.9.
|
Licensor represents and warrants that: (i) Licensor has full right and power to enter into and perform the Services under this Agreement without the consent of any third party; (ii) Licensor has all rights, permits, licenses and consents to perform the Services under this Agreement; (iii) Licensor will take all necessary precautions to prevent injury to any persons (including employees of Licensee) or damage to property (including Licensee’s property) during the performance of the Services under this Agreement; and (iv) should Licensee permit Licensor to use any of Licensee’s equipment, tools, or facilities during the performance of the Services under this Agreement, such permission shall be gratuitous and Licensor shall be responsible for any injury to any person (including death) or damage to property (including Licensee’s property) arising out of use of such equipment, tools or facilities. |
4.10.
|
Except as expressly set forth in this Section 4, Licensor makes no other representations or warranties with respect to the Licensed Property as to fitness for particular use, infringement or otherwise.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
5.1.
|
Licensor shall defend, indemnify and hold Licensee, its officers, agents and employees harmless from and against any and all liability, loss, expense (including reasonable attorneys’ fees) or claims for injury or damages arising out of the performance of this Agreement but only in proportion to and to the extent such liability, loss, expense, attorneys’ fees, or claims for injury or damages are caused by or result from the negligent or intentional acts or omissions of Licensor, its officers, agents or employees.
|
5.2.
|
Licensee shall defend, indemnify and hold Licensor, its officers, agents and employees harmless from and against any and all liability, loss, expense (including reasonable attorneys’ fees) or claims for injury or damages arising out of the performance of this Agreement but only in proportion to and to the extent such liability, loss, expense, attorneys’ fees, or claims for injury or damages are caused by or result from the negligent or intentional acts or omissions of Licensee, its officers, agents or employees.
|
6.1
|
Licensor Termination Rights: Licensor shall have the right to terminate this Agreement (without prejudice to any rights which Licensor may have either under the provisions herein or otherwise), effective as of the date of receipt by Licensee of written notice of such termination by Licensor, upon the occurrence of any of the following events. In the event of such a termination, Licensee’s rights to the Licensed Property shall immediately cease to exist and ALL rights to the Licensed Property shall immediately revert to the Licensor.
|
6.1.1.
|
Licensee Default. A “Licensee Default” shall occur if Licensee defaults in the performance of any material obligation herein and such default is not cured within fifteen (15) calendar days after receipt from Licensor of written notice of such default; provided that if: (i) such default cannot be cured with reasonable diligence during such fifteen (15) calendar day period; and (ii) Licensee takes reasonable steps during such fifteen (15) calendar days to cure of such default, then such default shall not constitute a Licensee Default. In the event Licensee is late making any of the payments as set forth in Section 2.2, and if cured within fifteen (15) calendar days as set forth above, Licensee is subject to a late fee of $1,000.
|
6.2.
|
Licensee Termination Rights: Licensee shall have the right to terminate this Agreement (without prejudice to any rights which it may have either under the provisions herein or otherwise), upon a Licensor Default. A “Licensor Default” shall occur if Licensor defaults in the performance of any of its obligations hereunder and such default is not cured within fifteen (15) calendar days after receipt from Licensee of written notice of such default; provided that if: (i) such default cannot be cured with reasonable diligence during such fifteen (15) calendar day period; and (ii) Licensor takes reasonable steps during such fifteen (15) calendar days to cure of such default, then such default shall not constitute a Licensor Default. |
6.3.
|
Automatic Termination upon Bankruptcy Petition: In the event of a voluntary or involuntary bankruptcy, under any chapter, with the U.S. Bankruptcy Court, the Licensee’s rights to the Licensed Property shall immediately cease to exist and ALL rights to the Licensed Property shall immediately revert to the Licensor. Further, in the event Licensee files for a bankruptcy, Licensee acknowledges that Licensee shall not list this Agreement as an asset on any schedules in any bankruptcy proceedings, as the Licensee shall no longer have any rights, whatsoever, in the Licensed Property.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
7.1.
|
As between Licensor and Licensee, Licensee, as the exclusive license holder of all right and interest in the Licensed Property, has sole discretion whether or not to institute any action or suit against third parties for infringement of the Licensed Property or to defend any action or suit brought by a third party which challenges or concerns the validity of the Licensed Property.
|
7.2.
|
This Agreement shall not be binding upon the parties until it has been signed herein below by or on behalf of each party. This Agreement shall be binding on, and shall inure to the benefit of, the parties hereto and their permitted successors and assigns. No amendment or modification hereof shall be valid or binding upon the parties unless made in writing and signed as aforesaid.
|
7.3.
|
If any section of this Agreement is found by competent authority to be invalid, illegal or unenforceable in any respect for any reason, the validity, legality and enforceability of any such section in every other respect and the remainder of this Agreement shall continue in effect.
|
7.4.
|
The headings of sections are inserted for convenience of reference only and are not intended to be part of or to affect the meaning or interpretation of this Agreement.
|
7.5.
|
Licensor agrees that during the term of this Agreement, Licensor shall hold in confidence all Confidential Information of the Licensee. Confidential Information is limited to information related to the maintenance, use, and exploitation of the Licensed Property.
|
7.6.
|
The obligations of confidentiality set forth herein shall not apply to information that Licensor can show by competent proof (i) was generally known to the relevant public at the time of disclosure, or became generally known after disclosure to Licensor without breach of this Agreement; (ii) was lawfully received by Licensor from a third party who was not under such restrictions; (iii) was known to Licensor without such restrictions prior to its receipt from Licensee; (iv) was independently developed by Licensor or independent third parties without breach of this Agreement; or (v) is required to be disclosed by Licensor pursuant to judicial order or other compulsion of law, but only as required by such order and provided that Licensor provides to Licensee prompt notice of any efforts to obtain such order and complies with any protective order imposed on such disclosure.
|
7.7.
|
Upon any termination of this Agreement or earlier as requested by Licensee, Licensor shall promptly return to Licensee or destroy all documents or materials, of any nature, in his possession, custody or control containing Confidential or Proprietary Information (regardless of the medium in which such Confidential Information is stored) that have been furnished by Licensee to Licensor.
|
7.8.
|
Licensor shall not disclose the terms of this Agreement to any third party, without the prior written consent of Licensee. This obligation is subject to the following exceptions:
|
7.8.1.
|
disclosure is permissible if required by government or court order, provided that the party required to disclose first gives the other prior written notice in order to enable it to seek a protective order (or other equivalent protection);
|
7.8.2.
|
Licensor may disclose the existence of this Agreement to third party inquiries and shall redirect such third parties to the Licensee;
|
7.8.3.
|
disclosure is permissible if otherwise required by law or any applicable securities exchange rules or regulations; and
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
7.8.4.
|
Licensor may disclose this Agreement or its contents to the extent reasonably necessary, on a confidential basis, to his accountants, attorneys, and financial advisors on a “need to know” basis.
|
7.9.
|
This Agreement embodies the entire understanding of the parties with respect to the Licensed Property and merges all prior discussions between the parties. Neither party shall be bound by any condition, definition, warranty, understanding or representation with respect to the subject matter hereof other than as expressly provided herein.
|
7.10.
|
This Agreement may be executed by the parties in one or more counterparts, each of which shall be an original and all of which shall together constitute one and the same instrument.
|
7.11.
|
Nothing contained herein, or done in pursuance of this Agreement, will constitute the parties entering into a joint venture or partnership or will constitute either party hereto being the agent for the other party for any purpose or in any sense whatsoever.
|
7.12.
|
Licensee may not assign, in whole or in part, its interest hereunder, without the prior written approval of the Licensor, provided such approval is not unreasonably withheld. In the event of such an assignment, any assignee is bound by the terms of this Agreement. Licensor may freely assign its rights hereunder without seeking the prior written approval of the Licensee.
|
7.13.
|
In the event of a dispute or claim between the parties herein, or their successors or assigns, arising from the transaction herein created or related thereto, or the breach thereof, the matter shall be decided by binding arbitration held in Wilmington, Delaware, USA.
|
7.14.
|
The tribunal shall consist of three arbitrators, with each party appointing one within fourteen days of the request for arbitration, and the two so appointed shall choose a third within ten days. Should a party not appoint an arbitrator, the proceedings shall proceed with only the one designated arbitrator.
|
7.15.
|
To be eligible to be an arbitrator, an individual shall be a certified public accountant licensed as such in Delaware for at least fifteen years, who has had no contact with the parties herein, their business associates, their attorneys, or either of the other arbitrators.
|
7.16.
|
The arbitrators shall have no power to add to, delete, or modify this Agreement. The prevailing party shall be awarded an amount to pay the legal fees and all costs of arbitration that the prevailing party reasonably incurred in light of the amount in controversy.
|
7.17.
|
The arbitrators shall use their best effort to render an award within thirty days of the appointment of the first arbitrator. The parties are bound to cooperate in good faith so that such arbitration may be completed within thirty days as aforesaid.
|
7.18.
|
Judgment on the award rendered by the arbitrator(s) may be entered in any court having jurisdiction thereof.
|
7.19.
|
The governing law of this agreement and the arbitration shall be the substantive law of Delaware.
|
7.20.
|
Neither party shall be considered the author of this Agreement for the purpose of interpreting the meaning of any provision herein.
|
7.21.
|
Each party acknowledges that its legal counsel has reviewed and approved this Agreement.
|
7.22.
|
This Agreement and the signatures herein shall have no force or effect until Licensor receives Payment considerations defined in Section 2.1. When Licensor receives such consideration, this Agreement becomes binding on all parties hereto, with full force and effect.
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
YOBI CAPITAL FUND. (Licensee)
|
VERTRON CORPORATION (Licensor) | ||||
By
|
/s/ Emanuel Harrington |
By
|
/s/ Jeroen Hormes | ||
Emanuel Harrington
|
Jeroen Hormes
|
||||
Chief Innovation Officer
|
President
|
Rev. July 2016
|
Initials:
|
||||
Licensor
|
Licensee
|
|
1.
|
Yobi Capital Fund Corporation is a corporation duly organized and validly existing under the laws of the State of Delaware.
|
|
2.
|
The Offering Shares covered by the Offering Statement to be sold pursuant to the terms of the Offering Statement, when issued upon receipt by the Company of the agreed-upon consideration therefore, will be duly authorized, and, upon the sale thereof as contemplated in the Offering Statement, will be duly authorized, legally issued, fully paid and non-assessable.
|
|
3.
|
The Selling Stockholder Shares covered by the Offering Statement have been duly authorized and are validly issued, fully paid and non-assessable.
|
ATTORNEYS AT LAW • A PROFESSIONAL CORPORATION
|
1810 Chapel Avenue West
Cherry Hill, NJ 08002
(856) 661-1900
Fax: (856) 661-1919
www.flastergreenberg.com
|
Markley S. Roderick, Esquire
Admitted in New Jersey & Pennsylvania
|
|
Direct Dial: (856) 661-2265
Email: mark.roderick@flastergreenberg.com
|
Re:
|
Yobi Capital Fund Corporation
|
Our Response:
|
We have added that legend and apologize for omitting it in the initial draft.
|
Our Response
|
We have revised the pricing and explained how the price will increase, based on the aggregate amount raised. Please refer to the “Increase in Price Per Share” section beginning on page 30.
|
We do not believe Item 1(j) or Rule 253(b) applies. The Offering Circular does not fail to state the initial price for the Shares, and it clearly describes how the price will be calculated in the future.
|
Our Response
|
We do not believe Item 1(e) applies because this is not a “best efforts” offering. The Shares are being distributed by the issuer itself, not through an underwriter or placement agent. The purpose of the tables described under Item 1(e) is to disclose underwriting discounts and commissions. We state clearly on the cover page “We are selling the Shares directly to the public through our website, www.YobiFund.com. We are not using a placement agent or a broker and we are not paying commissions to anyone in connection with this Offering. All of the money we raise will go directly to the Company.”
|
Our Response
|
We have removed that statement because we changed the pricing (see “Increase in Price Per Share” beginning on page 30). But for purposes of clarity, in the initial draft, the Shares were being offered in “units” of 105 shares, for $100 per unit. Hence, the price was about $0.95 per Share.
|
Our Response
|
We have added that risk factor in the beginning of the “Risks of Investing” section.
|
Our Response
|
We have added such a statement in the “How We Screen Investments For Our Platform” section on page 15.
|
Our Response
|
We have added such a statement.
|
Our Response
|
We have added a subsection called “A Note About ‘Jobs Act Market’ And ‘Jobs Act Company’ on page 12.
|
We have added a subsection called “Current Status Of Our Business – Timelines” on page 22.
|
We have provided updated information concerning the status of our SEC and FINRA applications on page 16.
|
Our Response
|
The disclosure on page 14 doesn’t claim that the JOBS Act Market will have the same type of large market growth as Prosper and Lending Club. The disclosure on page 14 is about how Prosper and Lending Club have automated the due diligence process. The disclosure states that the same kind of automated due diligence will have to occur in the JOBS Act market:
|
“We believe the same kind of thing will happen in the JOBS Act market, and indeed has to happen for the market to be successful. Human “hands-on” methods will be augmented by big data, algorithms, and analytics, in some industries more than others but in all industries to at least some degree. We expect to be at the forefront of this industry-wide data revolution.”
|
More generally, our disclosure on page 12 states the reason why we believe the JOBS Act market will grow and why the Company will be successful:
|
“The JOBS Act represents the Internet coming to the capital formation industry, with the same power to disrupt it has demonstrated in disrupting the taxi industry (e.g., Uber), the retail industry (e.g., Amazon), the hotel industry (e.g., Airbnb), and so many others. Bypassing all the private networks and middlemen, the JOBS Act, in effect, creates a pipeline directly from entrepreneurs to investors. On September 22, 2013, before the JOBS Act became effective, the pipeline was dry. But the capital has begun to trickle through in increasing volume. Approximately $33 billion of capital was raised using Title II of the JOBS Act between September 2013 (when it became effective) and October 2015, according to a study published by the SEC in October 2015; while as of late October 2015, according to one analysis, companies have already publicly filed offering statements seeking to raise approximately $650 million using Title IV, which became effective only last June. |
“We believe the trickle of capital flowing through the JOBS Act pipeline will become a flood, just as Amazon grew from a tiny seller of books and CDs to the most valuable retailer in the world. And we intend to capitalize on that growth by offering the best-in-class electronic platform for all three kinds of capital-raising under the JOBS Act and becoming the #1 destination where entrepreneurs and companies seeking capital meet investors.”
|
Our Response
|
We have added a statement to that effect.
|
Our Response
|
First, the Company does not intend to make any offer of securities until its Offering Statement is qualified. The only exception would be an offer of securities pursuant to Rule 506(b) or Rule 506(c) of Regulation D. Any offering made pursuant to Rule 506(b) or Rule 506(c) will terminate on or before the date that the Offering Statement is qualified. Under Rule 251(c)(1), those offers and/or sales of securities are not integrated with the Regulation A offering.
|
Second, any advertising of the Regulation A offering, after qualification, would comply with all applicable SEC rules and guidelines.
|
Our Response
|
We do not believe that the Company’s website constitutes a “testing the waters” solicitation under Rule 255. As indicated above, and as indicated on the website, the only offer of securities the Company will make before qualification is offers pursuant to Rule 506(b) or Rule 506(c) of Regulation D. Note that the website does not ask potential investors to sign up or indicate interest.
|
Our Response
|
We have removed that paragraph from the Investment Agreement.
|
Our Response
|
We have revised that section of the Investment Agreement.
|
Very truly yours,
|
||
Markley S. Roderick
|
Re:
|
Yobi Capital Fund Corporation
|
Yobi Capital Fund Share Pricing Chart
|
||||||||||||||||||||||
Amount
|
Price
|
Shares
|
Shares per $100
|
Total Shares
|
Total Raised
|
|||||||||||||||||
$ | 50,000 | $ | 0.95 | 52,631.58 | 105.26 | 52,631.58 | $ | 50,000.00 | ||||||||||||||
$ | 50,000 | $ | 0.96 | 52,083.33 | 104.17 | 104,714.91 | $ | 100,000.00 | ||||||||||||||
$ | 50,000 | $ | 0.97 | 51,546.39 | 103.09 | 156,261.30 | $ | 150,000.00 | ||||||||||||||
$ | 50,000 | $ | 0.98 | 51,020.41 | 102.04 | 207,281.71 | $ | 200,000.00 | ||||||||||||||
$ | 50,000 | $ | 0.99 | 50,505.05 | 101.01 | 257,786.76 | $ | 250,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.00 | 50,000.00 | 100.00 | 307,786.76 | $ | 300,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.01 | 49,504.95 | 99.01 | 357,291.71 | $ | 350,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.02 | 49,019.61 | 98.04 | 406,311.32 | $ | 400,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.03 | 48,543.69 | 97.09 | 454,855.01 | $ | 450,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.04 | 48,076.92 | 96.15 | 502,931.93 | $ | 500,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.05 | 47,619.05 | 95.24 | 550,550.98 | $ | 550,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.06 | 47,169.81 | 94.34 | 597,720.79 | $ | 600,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.07 | 46,728.97 | 93.46 | 644,449.76 | $ | 650,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.08 | 46,296.30 | 92.59 | 690,746.06 | $ | 700,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.09 | 45,871.56 | 91.74 | 736,617.62 | $ | 750,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.10 | 45,454.55 | 90.91 | 782,072.17 | $ | 800,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.11 | 45,045.05 | 90.09 | 827,117.21 | $ | 850,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.12 | 44,642.86 | 89.29 | 871,760.07 | $ | 900,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.13 | 44,247.79 | 88.50 | 916,007.86 | $ | 950,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.14 | 43,859.65 | 87.72 | 959,867.50 | $ | 1,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.15 | 43,478.26 | 86.96 | 1,003,345.77 | $ | 1,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.16 | 43,103.45 | 86.21 | 1,046,449.21 | $ | 1,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.17 | 42,735.04 | 85.47 | 1,089,184.26 | $ | 1,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.18 | 42,372.88 | 84.75 | 1,131,557.14 | $ | 1,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.19 | 42,016.81 | 84.03 | 1,173,573.94 | $ | 1,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.20 | 41,666.67 | 83.33 | 1,215,240.61 | $ | 1,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.21 | 41,322.31 | 82.64 | 1,256,562.93 | $ | 1,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.22 | 40,983.61 | 81.97 | 1,297,546.53 | $ | 1,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.23 | 40,650.41 | 81.30 | 1,338,196.94 | $ | 1,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.24 | 40,322.58 | 80.65 | 1,378,519.52 | $ | 1,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.25 | 40,000.00 | 80.00 | 1,418,519.52 | $ | 1,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.26 | 39,682.54 | 79.37 | 1,458,202.06 | $ | 1,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.27 | 39,370.08 | 78.74 | 1,497,572.14 | $ | 1,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.28 | 39,062.50 | 78.13 | 1,536,634.64 | $ | 1,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.29 | 38,759.69 | 77.52 | 1,575,394.33 | $ | 1,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.30 | 38,461.54 | 76.92 | 1,613,855.87 | $ | 1,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.31 | 38,167.94 | 76.34 | 1,652,023.80 | $ | 1,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.32 | 37,878.79 | 75.76 | 1,689,902.59 | $ | 1,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.33 | 37,593.98 | 75.19 | 1,727,496.58 | $ | 1,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.34 | 37,313.43 | 74.63 | 1,764,810.01 | $ | 2,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.35 | 37,037.04 | 74.07 | 1,801,847.05 | $ | 2,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.36 | 36,764.71 | 73.53 | 1,838,611.75 | $ | 2,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.37 | 36,496.35 | 72.99 | 1,875,108.10 | $ | 2,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.38 | 36,231.88 | 72.46 | 1,911,339.99 | $ | 2,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.39 | 35,971.22 | 71.94 | 1,947,311.21 | $ | 2,250,000.00 |
$ | 50,000 | $ | 1.40 | 35,714.29 | 71.43 | 1,983,025.50 | $ | 2,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.41 | 35,460.99 | 70.92 | 2,018,486.49 | $ | 2,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.42 | 35,211.27 | 70.42 | 2,053,697.76 | $ | 2,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.43 | 34,965.03 | 69.93 | 2,088,662.79 | $ | 2,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.44 | 34,722.22 | 69.44 | 2,123,385.01 | $ | 2,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.45 | 34,482.76 | 68.97 | 2,157,867.77 | $ | 2,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.46 | 34,246.58 | 68.49 | 2,192,114.35 | $ | 2,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.47 | 34,013.61 | 68.03 | 2,226,127.95 | $ | 2,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.48 | 33,783.78 | 67.57 | 2,259,911.74 | $ | 2,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.49 | 33,557.05 | 67.11 | 2,293,468.78 | $ | 2,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.50 | 33,333.33 | 66.67 | 2,326,802.12 | $ | 2,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.51 | 33,112.58 | 66.23 | 2,359,914.70 | $ | 2,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.52 | 32,894.74 | 65.79 | 2,392,809.44 | $ | 2,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.53 | 32,679.74 | 65.36 | 2,425,489.18 | $ | 2,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.54 | 32,467.53 | 64.94 | 2,457,956.71 | $ | 3,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.55 | 32,258.06 | 64.52 | 2,490,214.77 | $ | 3,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.56 | 32,051.28 | 64.10 | 2,522,266.05 | $ | 3,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.57 | 31,847.13 | 63.69 | 2,554,113.19 | $ | 3,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.58 | 31,645.57 | 63.29 | 2,585,758.76 | $ | 3,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.59 | 31,446.54 | 62.89 | 2,617,205.30 | $ | 3,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.60 | 31,250.00 | 62.50 | 2,648,455.30 | $ | 3,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.61 | 31,055.90 | 62.11 | 2,679,511.20 | $ | 3,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.62 | 30,864.20 | 61.73 | 2,710,375.40 | $ | 3,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.63 | 30,674.85 | 61.35 | 2,741,050.24 | $ | 3,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.64 | 30,487.80 | 60.98 | 2,771,538.05 | $ | 3,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.65 | 30,303.03 | 60.61 | 2,801,841.08 | $ | 3,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.66 | 30,120.48 | 60.24 | 2,831,961.56 | $ | 3,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.67 | 29,940.12 | 59.88 | 2,861,901.68 | $ | 3,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.68 | 29,761.90 | 59.52 | 2,891,663.59 | $ | 3,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.69 | 29,585.80 | 59.17 | 2,921,249.38 | $ | 3,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.70 | 29,411.76 | 58.82 | 2,950,661.15 | $ | 3,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.71 | 29,239.77 | 58.48 | 2,979,900.92 | $ | 3,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.72 | 29,069.77 | 58.14 | 3,008,970.68 | $ | 3,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.73 | 28,901.73 | 57.80 | 3,037,872.42 | $ | 3,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.74 | 28,735.63 | 57.47 | 3,066,608.05 | $ | 4,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.75 | 28,571.43 | 57.14 | 3,095,179.48 | $ | 4,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.76 | 28,409.09 | 56.82 | 3,123,588.57 | $ | 4,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.77 | 28,248.59 | 56.50 | 3,151,837.16 | $ | 4,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.78 | 28,089.89 | 56.18 | 3,179,927.04 | $ | 4,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.79 | 27,932.96 | 55.87 | 3,207,860.00 | $ | 4,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.80 | 27,777.78 | 55.56 | 3,235,637.78 | $ | 4,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.81 | 27,624.31 | 55.25 | 3,263,262.09 | $ | 4,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.82 | 27,472.53 | 54.95 | 3,290,734.62 | $ | 4,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.83 | 27,322.40 | 54.64 | 3,318,057.02 | $ | 4,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.84 | 27,173.91 | 54.35 | 3,345,230.94 | $ | 4,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.85 | 27,027.03 | 54.05 | 3,372,257.96 | $ | 4,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.86 | 26,881.72 | 53.76 | 3,399,139.68 | $ | 4,600,000.00 |
$ | 50,000 | $ | 1.87 | 26,737.97 | 53.48 | 3,425,877.65 | $ | 4,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.88 | 26,595.74 | 53.19 | 3,452,473.40 | $ | 4,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.89 | 26,455.03 | 52.91 | 3,478,928.42 | $ | 4,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.90 | 26,315.79 | 52.63 | 3,505,244.21 | $ | 4,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.91 | 26,178.01 | 52.36 | 3,531,422.22 | $ | 4,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.92 | 26,041.67 | 52.08 | 3,557,463.89 | $ | 4,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.93 | 25,906.74 | 51.81 | 3,583,370.63 | $ | 4,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.94 | 25,773.20 | 51.55 | 3,609,143.82 | $ | 5,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.95 | 25,641.03 | 51.28 | 3,634,784.85 | $ | 5,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.96 | 25,510.20 | 51.02 | 3,660,295.05 | $ | 5,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.97 | 25,380.71 | 50.76 | 3,685,675.76 | $ | 5,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.98 | 25,252.53 | 50.51 | 3,710,928.29 | $ | 5,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 1.99 | 25,125.63 | 50.25 | 3,736,053.92 | $ | 5,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.00 | 25,000.00 | 50.00 | 3,761,053.92 | $ | 5,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.01 | 24,875.62 | 49.75 | 3,785,929.54 | $ | 5,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.02 | 24,752.48 | 49.50 | 3,810,682.01 | $ | 5,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.03 | 24,630.54 | 49.26 | 3,835,312.55 | $ | 5,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.04 | 24,509.80 | 49.02 | 3,859,822.36 | $ | 5,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.05 | 24,390.24 | 48.78 | 3,884,212.60 | $ | 5,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.06 | 24,271.84 | 48.54 | 3,908,484.45 | $ | 5,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.07 | 24,154.59 | 48.31 | 3,932,639.04 | $ | 5,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.08 | 24,038.46 | 48.08 | 3,956,677.50 | $ | 5,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.09 | 23,923.44 | 47.85 | 3,980,600.94 | $ | 5,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.10 | 23,809.52 | 47.62 | 4,004,410.47 | $ | 5,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.11 | 23,696.68 | 47.39 | 4,028,107.15 | $ | 5,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.12 | 23,584.91 | 47.17 | 4,051,692.05 | $ | 5,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.13 | 23,474.18 | 46.95 | 4,075,166.23 | $ | 5,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.14 | 23,364.49 | 46.73 | 4,098,530.72 | $ | 6,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.15 | 23,255.81 | 46.51 | 4,121,786.53 | $ | 6,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.16 | 23,148.15 | 46.30 | 4,144,934.68 | $ | 6,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.17 | 23,041.47 | 46.08 | 4,167,976.16 | $ | 6,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.18 | 22,935.78 | 45.87 | 4,190,911.94 | $ | 6,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.19 | 22,831.05 | 45.66 | 4,213,742.99 | $ | 6,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.20 | 22,727.27 | 45.45 | 4,236,470.26 | $ | 6,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.21 | 22,624.43 | 45.25 | 4,259,094.69 | $ | 6,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.22 | 22,522.52 | 45.05 | 4,281,617.22 | $ | 6,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.23 | 22,421.52 | 44.84 | 4,304,038.74 | $ | 6,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.24 | 22,321.43 | 44.64 | 4,326,360.17 | $ | 6,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.25 | 22,222.22 | 44.44 | 4,348,582.39 | $ | 6,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.26 | 22,123.89 | 44.25 | 4,370,706.28 | $ | 6,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.27 | 22,026.43 | 44.05 | 4,392,732.72 | $ | 6,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.28 | 21,929.82 | 43.86 | 4,414,662.54 | $ | 6,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.29 | 21,834.06 | 43.67 | 4,436,496.60 | $ | 6,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.30 | 21,739.13 | 43.48 | 4,458,235.73 | $ | 6,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.31 | 21,645.02 | 43.29 | 4,479,880.75 | $ | 6,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.32 | 21,551.72 | 43.10 | 4,501,432.48 | $ | 6,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.33 | 21,459.23 | 42.92 | 4,522,891.71 | $ | 6,950,000.00 |
$ | 50,000 | $ | 2.34 | 21,367.52 | 42.74 | 4,544,259.23 | $ | 7,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.35 | 21,276.60 | 42.55 | 4,565,535.82 | $ | 7,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.36 | 21,186.44 | 42.37 | 4,586,722.26 | $ | 7,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.37 | 21,097.05 | 42.19 | 4,607,819.31 | $ | 7,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.38 | 21,008.40 | 42.02 | 4,628,827.71 | $ | 7,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.39 | 20,920.50 | 41.84 | 4,649,748.22 | $ | 7,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.40 | 20,833.33 | 41.67 | 4,670,581.55 | $ | 7,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.41 | 20,746.89 | 41.49 | 4,691,328.44 | $ | 7,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.42 | 20,661.16 | 41.32 | 4,711,989.59 | $ | 7,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.43 | 20,576.13 | 41.15 | 4,732,565.73 | $ | 7,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.44 | 20,491.80 | 40.98 | 4,753,057.53 | $ | 7,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.45 | 20,408.16 | 40.82 | 4,773,465.69 | $ | 7,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.46 | 20,325.20 | 40.65 | 4,793,790.90 | $ | 7,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.47 | 20,242.91 | 40.49 | 4,814,033.81 | $ | 7,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.48 | 20,161.29 | 40.32 | 4,834,195.10 | $ | 7,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.49 | 20,080.32 | 40.16 | 4,854,275.42 | $ | 7,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.50 | 20,000.00 | 40.00 | 4,874,275.42 | $ | 7,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.51 | 19,920.32 | 39.84 | 4,894,195.74 | $ | 7,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.52 | 19,841.27 | 39.68 | 4,914,037.01 | $ | 7,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.53 | 19,762.85 | 39.53 | 4,933,799.86 | $ | 7,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.54 | 19,685.04 | 39.37 | 4,953,484.90 | $ | 8,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.55 | 19,607.84 | 39.22 | 4,973,092.74 | $ | 8,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.56 | 19,531.25 | 39.06 | 4,992,623.99 | $ | 8,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.57 | 19,455.25 | 38.91 | 5,012,079.24 | $ | 8,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.58 | 19,379.84 | 38.76 | 5,031,459.09 | $ | 8,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.59 | 19,305.02 | 38.61 | 5,050,764.11 | $ | 8,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.60 | 19,230.77 | 38.46 | 5,069,994.88 | $ | 8,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.61 | 19,157.09 | 38.31 | 5,089,151.96 | $ | 8,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.62 | 19,083.97 | 38.17 | 5,108,235.93 | $ | 8,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.63 | 19,011.41 | 38.02 | 5,127,247.34 | $ | 8,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.64 | 18,939.39 | 37.88 | 5,146,186.73 | $ | 8,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.65 | 18,867.92 | 37.74 | 5,165,054.66 | $ | 8,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.66 | 18,796.99 | 37.59 | 5,183,851.65 | $ | 8,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.67 | 18,726.59 | 37.45 | 5,202,578.24 | $ | 8,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.68 | 18,656.72 | 37.31 | 5,221,234.96 | $ | 8,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.69 | 18,587.36 | 37.17 | 5,239,822.32 | $ | 8,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.70 | 18,518.52 | 37.04 | 5,258,340.84 | $ | 8,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.71 | 18,450.18 | 36.90 | 5,276,791.02 | $ | 8,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.72 | 18,382.35 | 36.76 | 5,295,173.38 | $ | 8,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.73 | 18,315.02 | 36.63 | 5,313,488.39 | $ | 8,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.74 | 18,248.18 | 36.50 | 5,331,736.57 | $ | 9,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.75 | 18,181.82 | 36.36 | 5,349,918.39 | $ | 9,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.76 | 18,115.94 | 36.23 | 5,368,034.33 | $ | 9,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.77 | 18,050.54 | 36.10 | 5,386,084.87 | $ | 9,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.78 | 17,985.61 | 35.97 | 5,404,070.48 | $ | 9,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.79 | 17,921.15 | 35.84 | 5,421,991.63 | $ | 9,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.80 | 17,857.14 | 35.71 | 5,439,848.77 | $ | 9,300,000.00 |
$ | 50,000 | $ | 2.81 | 17,793.59 | 35.59 | 5,457,642.37 | $ | 9,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.82 | 17,730.50 | 35.46 | 5,475,372.86 | $ | 9,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.83 | 17,667.84 | 35.34 | 5,493,040.71 | $ | 9,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.84 | 17,605.63 | 35.21 | 5,510,646.34 | $ | 9,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.85 | 17,543.86 | 35.09 | 5,528,190.20 | $ | 9,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.86 | 17,482.52 | 34.97 | 5,545,672.72 | $ | 9,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.87 | 17,421.60 | 34.84 | 5,563,094.32 | $ | 9,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.88 | 17,361.11 | 34.72 | 5,580,455.43 | $ | 9,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.89 | 17,301.04 | 34.60 | 5,597,756.47 | $ | 9,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.90 | 17,241.38 | 34.48 | 5,614,997.85 | $ | 9,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.91 | 17,182.13 | 34.36 | 5,632,179.98 | $ | 9,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.92 | 17,123.29 | 34.25 | 5,649,303.27 | $ | 9,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.93 | 17,064.85 | 34.13 | 5,666,368.11 | $ | 9,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.94 | 17,006.80 | 34.01 | 5,683,374.92 | $ | 10,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.95 | 16,949.15 | 33.90 | 5,700,324.07 | $ | 10,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.96 | 16,891.89 | 33.78 | 5,717,215.96 | $ | 10,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.97 | 16,835.02 | 33.67 | 5,734,050.98 | $ | 10,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.98 | 16,778.52 | 33.56 | 5,750,829.50 | $ | 10,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 2.99 | 16,722.41 | 33.44 | 5,767,551.91 | $ | 10,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.00 | 16,666.67 | 33.33 | 5,784,218.58 | $ | 10,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.01 | 16,611.30 | 33.22 | 5,800,829.87 | $ | 10,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.02 | 16,556.29 | 33.11 | 5,817,386.16 | $ | 10,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.03 | 16,501.65 | 33.00 | 5,833,887.81 | $ | 10,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.04 | 16,447.37 | 32.89 | 5,850,335.18 | $ | 10,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.05 | 16,393.44 | 32.79 | 5,866,728.62 | $ | 10,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.06 | 16,339.87 | 32.68 | 5,883,068.49 | $ | 10,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.07 | 16,286.64 | 32.57 | 5,899,355.14 | $ | 10,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.08 | 16,233.77 | 32.47 | 5,915,588.90 | $ | 10,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.09 | 16,181.23 | 32.36 | 5,931,770.13 | $ | 10,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.10 | 16,129.03 | 32.26 | 5,947,899.17 | $ | 10,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.11 | 16,077.17 | 32.15 | 5,963,976.34 | $ | 10,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.12 | 16,025.64 | 32.05 | 5,980,001.98 | $ | 10,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.13 | 15,974.44 | 31.95 | 5,995,976.42 | $ | 10,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.14 | 15,923.57 | 31.85 | 6,011,899.99 | $ | 11,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.15 | 15,873.02 | 31.75 | 6,027,773.00 | $ | 11,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.16 | 15,822.78 | 31.65 | 6,043,595.79 | $ | 11,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.17 | 15,772.87 | 31.55 | 6,059,368.66 | $ | 11,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.18 | 15,723.27 | 31.45 | 6,075,091.93 | $ | 11,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.19 | 15,673.98 | 31.35 | 6,090,765.91 | $ | 11,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.20 | 15,625.00 | 31.25 | 6,106,390.91 | $ | 11,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.21 | 15,576.32 | 31.15 | 6,121,967.23 | $ | 11,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.22 | 15,527.95 | 31.06 | 6,137,495.18 | $ | 11,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.23 | 15,479.88 | 30.96 | 6,152,975.06 | $ | 11,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.24 | 15,432.10 | 30.86 | 6,168,407.16 | $ | 11,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.25 | 15,384.62 | 30.77 | 6,183,791.77 | $ | 11,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.26 | 15,337.42 | 30.67 | 6,199,129.20 | $ | 11,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.27 | 15,290.52 | 30.58 | 6,214,419.72 | $ | 11,650,000.00 |
$ | 50,000 | $ | 3.28 | 15,243.90 | 30.49 | 6,229,663.62 | $ | 11,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.29 | 15,197.57 | 30.40 | 6,244,861.19 | $ | 11,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.30 | 15,151.52 | 30.30 | 6,260,012.70 | $ | 11,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.31 | 15,105.74 | 30.21 | 6,275,118.44 | $ | 11,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.32 | 15,060.24 | 30.12 | 6,290,178.68 | $ | 11,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.33 | 15,015.02 | 30.03 | 6,305,193.70 | $ | 11,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.34 | 14,970.06 | 29.94 | 6,320,163.76 | $ | 12,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.35 | 14,925.37 | 29.85 | 6,335,089.13 | $ | 12,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.36 | 14,880.95 | 29.76 | 6,349,970.08 | $ | 12,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.37 | 14,836.80 | 29.67 | 6,364,806.88 | $ | 12,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.38 | 14,792.90 | 29.59 | 6,379,599.78 | $ | 12,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.39 | 14,749.26 | 29.50 | 6,394,349.04 | $ | 12,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.40 | 14,705.88 | 29.41 | 6,409,054.92 | $ | 12,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.41 | 14,662.76 | 29.33 | 6,423,717.68 | $ | 12,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.42 | 14,619.88 | 29.24 | 6,438,337.56 | $ | 12,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.43 | 14,577.26 | 29.15 | 6,452,914.82 | $ | 12,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.44 | 14,534.88 | 29.07 | 6,467,449.71 | $ | 12,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.45 | 14,492.75 | 28.99 | 6,481,942.46 | $ | 12,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.46 | 14,450.87 | 28.90 | 6,496,393.33 | $ | 12,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.47 | 14,409.22 | 28.82 | 6,510,802.55 | $ | 12,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.48 | 14,367.82 | 28.74 | 6,525,170.37 | $ | 12,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.49 | 14,326.65 | 28.65 | 6,539,497.01 | $ | 12,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.50 | 14,285.71 | 28.57 | 6,553,782.73 | $ | 12,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.51 | 14,245.01 | 28.49 | 6,568,027.74 | $ | 12,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.52 | 14,204.55 | 28.41 | 6,582,232.29 | $ | 12,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.53 | 14,164.31 | 28.33 | 6,596,396.59 | $ | 12,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.54 | 14,124.29 | 28.25 | 6,610,520.89 | $ | 13,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.55 | 14,084.51 | 28.17 | 6,624,605.39 | $ | 13,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.56 | 14,044.94 | 28.09 | 6,638,650.34 | $ | 13,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.57 | 14,005.60 | 28.01 | 6,652,655.94 | $ | 13,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.58 | 13,966.48 | 27.93 | 6,666,622.42 | $ | 13,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.59 | 13,927.58 | 27.86 | 6,680,550.00 | $ | 13,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.60 | 13,888.89 | 27.78 | 6,694,438.89 | $ | 13,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.61 | 13,850.42 | 27.70 | 6,708,289.30 | $ | 13,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.62 | 13,812.15 | 27.62 | 6,722,101.46 | $ | 13,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.63 | 13,774.10 | 27.55 | 6,735,875.56 | $ | 13,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.64 | 13,736.26 | 27.47 | 6,749,611.82 | $ | 13,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.65 | 13,698.63 | 27.40 | 6,763,310.45 | $ | 13,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.66 | 13,661.20 | 27.32 | 6,776,971.66 | $ | 13,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.67 | 13,623.98 | 27.25 | 6,790,595.63 | $ | 13,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.68 | 13,586.96 | 27.17 | 6,804,182.59 | $ | 13,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.69 | 13,550.14 | 27.10 | 6,817,732.73 | $ | 13,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.70 | 13,513.51 | 27.03 | 6,831,246.24 | $ | 13,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.71 | 13,477.09 | 26.95 | 6,844,723.33 | $ | 13,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.72 | 13,440.86 | 26.88 | 6,858,164.19 | $ | 13,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.73 | 13,404.83 | 26.81 | 6,871,569.02 | $ | 13,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.74 | 13,368.98 | 26.74 | 6,884,938.00 | $ | 14,000,000.00 |
$ | 50,000 | $ | 3.75 | 13,333.33 | 26.67 | 6,898,271.33 | $ | 14,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.76 | 13,297.87 | 26.60 | 6,911,569.20 | $ | 14,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.77 | 13,262.60 | 26.53 | 6,924,831.80 | $ | 14,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.78 | 13,227.51 | 26.46 | 6,938,059.32 | $ | 14,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.79 | 13,192.61 | 26.39 | 6,951,251.93 | $ | 14,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.80 | 13,157.89 | 26.32 | 6,964,409.82 | $ | 14,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.81 | 13,123.36 | 26.25 | 6,977,533.18 | $ | 14,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.82 | 13,089.01 | 26.18 | 6,990,622.19 | $ | 14,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.83 | 13,054.83 | 26.11 | 7,003,677.02 | $ | 14,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.84 | 13,020.83 | 26.04 | 7,016,697.85 | $ | 14,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.85 | 12,987.01 | 25.97 | 7,029,684.87 | $ | 14,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.86 | 12,953.37 | 25.91 | 7,042,638.23 | $ | 14,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.87 | 12,919.90 | 25.84 | 7,055,558.13 | $ | 14,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.88 | 12,886.60 | 25.77 | 7,068,444.73 | $ | 14,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.89 | 12,853.47 | 25.71 | 7,081,298.20 | $ | 14,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.90 | 12,820.51 | 25.64 | 7,094,118.71 | $ | 14,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.91 | 12,787.72 | 25.58 | 7,106,906.44 | $ | 14,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.92 | 12,755.10 | 25.51 | 7,119,661.54 | $ | 14,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.93 | 12,722.65 | 25.45 | 7,132,384.18 | $ | 14,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.94 | 12,690.36 | 25.38 | 7,145,074.54 | $ | 15,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.95 | 12,658.23 | 25.32 | 7,157,732.77 | $ | 15,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.96 | 12,626.26 | 25.25 | 7,170,359.03 | $ | 15,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.97 | 12,594.46 | 25.19 | 7,182,953.49 | $ | 15,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.98 | 12,562.81 | 25.13 | 7,195,516.30 | $ | 15,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 3.99 | 12,531.33 | 25.06 | 7,208,047.63 | $ | 15,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.00 | 12,500.00 | 25.00 | 7,220,547.63 | $ | 15,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.01 | 12,468.83 | 24.94 | 7,233,016.46 | $ | 15,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.02 | 12,437.81 | 24.88 | 7,245,454.27 | $ | 15,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.03 | 12,406.95 | 24.81 | 7,257,861.22 | $ | 15,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.04 | 12,376.24 | 24.75 | 7,270,237.45 | $ | 15,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.05 | 12,345.68 | 24.69 | 7,282,583.13 | $ | 15,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.06 | 12,315.27 | 24.63 | 7,294,898.40 | $ | 15,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.07 | 12,285.01 | 24.57 | 7,307,183.42 | $ | 15,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.08 | 12,254.90 | 24.51 | 7,319,438.32 | $ | 15,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.09 | 12,224.94 | 24.45 | 7,331,663.26 | $ | 15,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.10 | 12,195.12 | 24.39 | 7,343,858.38 | $ | 15,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.11 | 12,165.45 | 24.33 | 7,356,023.83 | $ | 15,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.12 | 12,135.92 | 24.27 | 7,368,159.75 | $ | 15,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.13 | 12,106.54 | 24.21 | 7,380,266.29 | $ | 15,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.14 | 12,077.29 | 24.15 | 7,392,343.58 | $ | 16,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.15 | 12,048.19 | 24.10 | 7,404,391.78 | $ | 16,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.16 | 12,019.23 | 24.04 | 7,416,411.01 | $ | 16,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.17 | 11,990.41 | 23.98 | 7,428,401.42 | $ | 16,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.18 | 11,961.72 | 23.92 | 7,440,363.14 | $ | 16,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.19 | 11,933.17 | 23.87 | 7,452,296.31 | $ | 16,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.20 | 11,904.76 | 23.81 | 7,464,201.07 | $ | 16,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.21 | 11,876.48 | 23.75 | 7,476,077.56 | $ | 16,350,000.00 |
$ | 50,000 | $ | 4.22 | 11,848.34 | 23.70 | 7,487,925.90 | $ | 16,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.23 | 11,820.33 | 23.64 | 7,499,746.23 | $ | 16,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.24 | 11,792.45 | 23.58 | 7,511,538.68 | $ | 16,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.25 | 11,764.71 | 23.53 | 7,523,303.39 | $ | 16,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.26 | 11,737.09 | 23.47 | 7,535,040.48 | $ | 16,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.27 | 11,709.60 | 23.42 | 7,546,750.08 | $ | 16,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.28 | 11,682.24 | 23.36 | 7,558,432.32 | $ | 16,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.29 | 11,655.01 | 23.31 | 7,570,087.34 | $ | 16,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.30 | 11,627.91 | 23.26 | 7,581,715.24 | $ | 16,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.31 | 11,600.93 | 23.20 | 7,593,316.17 | $ | 16,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.32 | 11,574.07 | 23.15 | 7,604,890.24 | $ | 16,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.33 | 11,547.34 | 23.09 | 7,616,437.59 | $ | 16,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.34 | 11,520.74 | 23.04 | 7,627,958.33 | $ | 17,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.35 | 11,494.25 | 22.99 | 7,639,452.58 | $ | 17,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.36 | 11,467.89 | 22.94 | 7,650,920.47 | $ | 17,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.37 | 11,441.65 | 22.88 | 7,662,362.12 | $ | 17,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.38 | 11,415.53 | 22.83 | 7,673,777.64 | $ | 17,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.39 | 11,389.52 | 22.78 | 7,685,167.16 | $ | 17,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.40 | 11,363.64 | 22.73 | 7,696,530.80 | $ | 17,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.41 | 11,337.87 | 22.68 | 7,707,868.67 | $ | 17,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.42 | 11,312.22 | 22.62 | 7,719,180.89 | $ | 17,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.43 | 11,286.68 | 22.57 | 7,730,467.57 | $ | 17,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.44 | 11,261.26 | 22.52 | 7,741,728.83 | $ | 17,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.45 | 11,235.96 | 22.47 | 7,752,964.78 | $ | 17,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.46 | 11,210.76 | 22.42 | 7,764,175.55 | $ | 17,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.47 | 11,185.68 | 22.37 | 7,775,361.23 | $ | 17,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.48 | 11,160.71 | 22.32 | 7,786,521.94 | $ | 17,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.49 | 11,135.86 | 22.27 | 7,797,657.80 | $ | 17,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.50 | 11,111.11 | 22.22 | 7,808,768.91 | $ | 17,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.51 | 11,086.47 | 22.17 | 7,819,855.39 | $ | 17,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.52 | 11,061.95 | 22.12 | 7,830,917.33 | $ | 17,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.53 | 11,037.53 | 22.08 | 7,841,954.86 | $ | 17,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.54 | 11,013.22 | 22.03 | 7,852,968.08 | $ | 18,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.55 | 10,989.01 | 21.98 | 7,863,957.09 | $ | 18,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.56 | 10,964.91 | 21.93 | 7,874,922.00 | $ | 18,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.57 | 10,940.92 | 21.88 | 7,885,862.92 | $ | 18,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.58 | 10,917.03 | 21.83 | 7,896,779.95 | $ | 18,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.59 | 10,893.25 | 21.79 | 7,907,673.19 | $ | 18,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.60 | 10,869.57 | 21.74 | 7,918,542.76 | $ | 18,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.61 | 10,845.99 | 21.69 | 7,929,388.75 | $ | 18,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.62 | 10,822.51 | 21.65 | 7,940,211.26 | $ | 18,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.63 | 10,799.14 | 21.60 | 7,951,010.39 | $ | 18,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.64 | 10,775.86 | 21.55 | 7,961,786.26 | $ | 18,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.65 | 10,752.69 | 21.51 | 7,972,538.94 | $ | 18,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.66 | 10,729.61 | 21.46 | 7,983,268.56 | $ | 18,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.67 | 10,706.64 | 21.41 | 7,993,975.20 | $ | 18,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.68 | 10,683.76 | 21.37 | 8,004,658.96 | $ | 18,700,000.00 |
$ | 50,000 | $ | 4.69 | 10,660.98 | 21.32 | 8,015,319.94 | $ | 18,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.70 | 10,638.30 | 21.28 | 8,025,958.24 | $ | 18,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.71 | 10,615.71 | 21.23 | 8,036,573.95 | $ | 18,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.72 | 10,593.22 | 21.19 | 8,047,167.17 | $ | 18,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.73 | 10,570.82 | 21.14 | 8,057,737.99 | $ | 18,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.74 | 10,548.52 | 21.10 | 8,068,286.51 | $ | 19,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.75 | 10,526.32 | 21.05 | 8,078,812.83 | $ | 19,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.76 | 10,504.20 | 21.01 | 8,089,317.03 | $ | 19,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.77 | 10,482.18 | 20.96 | 8,099,799.21 | $ | 19,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.78 | 10,460.25 | 20.92 | 8,110,259.46 | $ | 19,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.79 | 10,438.41 | 20.88 | 8,120,697.88 | $ | 19,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.80 | 10,416.67 | 20.83 | 8,131,114.54 | $ | 19,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.81 | 10,395.01 | 20.79 | 8,141,509.55 | $ | 19,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.82 | 10,373.44 | 20.75 | 8,151,883.00 | $ | 19,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.83 | 10,351.97 | 20.70 | 8,162,234.96 | $ | 19,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.84 | 10,330.58 | 20.66 | 8,172,565.54 | $ | 19,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.85 | 10,309.28 | 20.62 | 8,182,874.82 | $ | 19,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.86 | 10,288.07 | 20.58 | 8,193,162.89 | $ | 19,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.87 | 10,266.94 | 20.53 | 8,203,429.83 | $ | 19,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.88 | 10,245.90 | 20.49 | 8,213,675.73 | $ | 19,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.89 | 10,224.95 | 20.45 | 8,223,900.68 | $ | 19,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.90 | 10,204.08 | 20.41 | 8,234,104.76 | $ | 19,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.91 | 10,183.30 | 20.37 | 8,244,288.06 | $ | 19,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.92 | 10,162.60 | 20.33 | 8,254,450.66 | $ | 19,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.93 | 10,141.99 | 20.28 | 8,264,592.65 | $ | 19,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.94 | 10,121.46 | 20.24 | 8,274,714.11 | $ | 20,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.95 | 10,101.01 | 20.20 | 8,284,815.12 | $ | 20,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.96 | 10,080.65 | 20.16 | 8,294,895.76 | $ | 20,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.97 | 10,060.36 | 20.12 | 8,304,956.12 | $ | 20,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.98 | 10,040.16 | 20.08 | 8,314,996.28 | $ | 20,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 4.99 | 10,020.04 | 20.04 | 8,325,016.32 | $ | 20,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.00 | 10,000.00 | 20.00 | 8,335,016.32 | $ | 20,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.01 | 9,980.04 | 19.96 | 8,344,996.36 | $ | 20,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.02 | 9,960.16 | 19.92 | 8,354,956.52 | $ | 20,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.03 | 9,940.36 | 19.88 | 8,364,896.88 | $ | 20,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.04 | 9,920.63 | 19.84 | 8,374,817.52 | $ | 20,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.05 | 9,900.99 | 19.80 | 8,384,718.51 | $ | 20,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.06 | 9,881.42 | 19.76 | 8,394,599.93 | $ | 20,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.07 | 9,861.93 | 19.72 | 8,404,461.86 | $ | 20,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.08 | 9,842.52 | 19.69 | 8,414,304.38 | $ | 20,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.09 | 9,823.18 | 19.65 | 8,424,127.56 | $ | 20,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.10 | 9,803.92 | 19.61 | 8,433,931.49 | $ | 20,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.11 | 9,784.74 | 19.57 | 8,443,716.22 | $ | 20,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.12 | 9,765.63 | 19.53 | 8,453,481.85 | $ | 20,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.13 | 9,746.59 | 19.49 | 8,463,228.44 | $ | 20,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.14 | 9,727.63 | 19.46 | 8,472,956.06 | $ | 21,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.15 | 9,708.74 | 19.42 | 8,482,664.80 | $ | 21,050,000.00 |
$ | 50,000 | $ | 5.16 | 9,689.92 | 19.38 | 8,492,354.72 | $ | 21,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.17 | 9,671.18 | 19.34 | 8,502,025.90 | $ | 21,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.18 | 9,652.51 | 19.31 | 8,511,678.41 | $ | 21,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.19 | 9,633.91 | 19.27 | 8,521,312.32 | $ | 21,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.20 | 9,615.38 | 19.23 | 8,530,927.71 | $ | 21,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.21 | 9,596.93 | 19.19 | 8,540,524.64 | $ | 21,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.22 | 9,578.54 | 19.16 | 8,550,103.18 | $ | 21,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.23 | 9,560.23 | 19.12 | 8,559,663.41 | $ | 21,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.24 | 9,541.98 | 19.08 | 8,569,205.40 | $ | 21,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.25 | 9,523.81 | 19.05 | 8,578,729.21 | $ | 21,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.26 | 9,505.70 | 19.01 | 8,588,234.91 | $ | 21,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.27 | 9,487.67 | 18.98 | 8,597,722.57 | $ | 21,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.28 | 9,469.70 | 18.94 | 8,607,192.27 | $ | 21,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.29 | 9,451.80 | 18.90 | 8,616,644.07 | $ | 21,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.30 | 9,433.96 | 18.87 | 8,626,078.03 | $ | 21,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.31 | 9,416.20 | 18.83 | 8,635,494.23 | $ | 21,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.32 | 9,398.50 | 18.80 | 8,644,892.72 | $ | 21,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.33 | 9,380.86 | 18.76 | 8,654,273.58 | $ | 21,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.34 | 9,363.30 | 18.73 | 8,663,636.88 | $ | 22,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.35 | 9,345.79 | 18.69 | 8,672,982.67 | $ | 22,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.36 | 9,328.36 | 18.66 | 8,682,311.03 | $ | 22,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.37 | 9,310.99 | 18.62 | 8,691,622.02 | $ | 22,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.38 | 9,293.68 | 18.59 | 8,700,915.70 | $ | 22,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.39 | 9,276.44 | 18.55 | 8,710,192.14 | $ | 22,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.40 | 9,259.26 | 18.52 | 8,719,451.40 | $ | 22,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.41 | 9,242.14 | 18.48 | 8,728,693.54 | $ | 22,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.42 | 9,225.09 | 18.45 | 8,737,918.63 | $ | 22,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.43 | 9,208.10 | 18.42 | 8,747,126.74 | $ | 22,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.44 | 9,191.18 | 18.38 | 8,756,317.91 | $ | 22,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.45 | 9,174.31 | 18.35 | 8,765,492.23 | $ | 22,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.46 | 9,157.51 | 18.32 | 8,774,649.73 | $ | 22,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.47 | 9,140.77 | 18.28 | 8,783,790.50 | $ | 22,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.48 | 9,124.09 | 18.25 | 8,792,914.59 | $ | 22,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.49 | 9,107.47 | 18.21 | 8,802,022.06 | $ | 22,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.50 | 9,090.91 | 18.18 | 8,811,112.97 | $ | 22,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.51 | 9,074.41 | 18.15 | 8,820,187.38 | $ | 22,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.52 | 9,057.97 | 18.12 | 8,829,245.35 | $ | 22,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.53 | 9,041.59 | 18.08 | 8,838,286.94 | $ | 22,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.54 | 9,025.27 | 18.05 | 8,847,312.21 | $ | 23,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.55 | 9,009.01 | 18.02 | 8,856,321.22 | $ | 23,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.56 | 8,992.81 | 17.99 | 8,865,314.03 | $ | 23,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.57 | 8,976.66 | 17.95 | 8,874,290.69 | $ | 23,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.58 | 8,960.57 | 17.92 | 8,883,251.26 | $ | 23,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.59 | 8,944.54 | 17.89 | 8,892,195.80 | $ | 23,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.60 | 8,928.57 | 17.86 | 8,901,124.37 | $ | 23,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.61 | 8,912.66 | 17.83 | 8,910,037.03 | $ | 23,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.62 | 8,896.80 | 17.79 | 8,918,933.83 | $ | 23,400,000.00 |
$ | 50,000 | $ | 5.63 | 8,880.99 | 17.76 | 8,927,814.82 | $ | 23,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.64 | 8,865.25 | 17.73 | 8,936,680.07 | $ | 23,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.65 | 8,849.56 | 17.70 | 8,945,529.63 | $ | 23,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.66 | 8,833.92 | 17.67 | 8,954,363.55 | $ | 23,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.67 | 8,818.34 | 17.64 | 8,963,181.89 | $ | 23,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.68 | 8,802.82 | 17.61 | 8,971,984.71 | $ | 23,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.69 | 8,787.35 | 17.57 | 8,980,772.06 | $ | 23,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.70 | 8,771.93 | 17.54 | 8,989,543.99 | $ | 23,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.71 | 8,756.57 | 17.51 | 8,998,300.55 | $ | 23,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.72 | 8,741.26 | 17.48 | 9,007,041.81 | $ | 23,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.73 | 8,726.00 | 17.45 | 9,015,767.82 | $ | 23,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.74 | 8,710.80 | 17.42 | 9,024,478.62 | $ | 24,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.75 | 8,695.65 | 17.39 | 9,033,174.27 | $ | 24,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.76 | 8,680.56 | 17.36 | 9,041,854.82 | $ | 24,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.77 | 8,665.51 | 17.33 | 9,050,520.34 | $ | 24,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.78 | 8,650.52 | 17.30 | 9,059,170.85 | $ | 24,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.79 | 8,635.58 | 17.27 | 9,067,806.43 | $ | 24,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.80 | 8,620.69 | 17.24 | 9,076,427.12 | $ | 24,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.81 | 8,605.85 | 17.21 | 9,085,032.97 | $ | 24,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.82 | 8,591.07 | 17.18 | 9,093,624.04 | $ | 24,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.83 | 8,576.33 | 17.15 | 9,102,200.37 | $ | 24,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.84 | 8,561.64 | 17.12 | 9,110,762.01 | $ | 24,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.85 | 8,547.01 | 17.09 | 9,119,309.02 | $ | 24,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.86 | 8,532.42 | 17.06 | 9,127,841.45 | $ | 24,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.87 | 8,517.89 | 17.04 | 9,136,359.33 | $ | 24,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.88 | 8,503.40 | 17.01 | 9,144,862.73 | $ | 24,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.89 | 8,488.96 | 16.98 | 9,153,351.70 | $ | 24,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.90 | 8,474.58 | 16.95 | 9,161,826.27 | $ | 24,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.91 | 8,460.24 | 16.92 | 9,170,286.51 | $ | 24,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.92 | 8,445.95 | 16.89 | 9,178,732.46 | $ | 24,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.93 | 8,431.70 | 16.86 | 9,187,164.16 | $ | 24,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.94 | 8,417.51 | 16.84 | 9,195,581.67 | $ | 25,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.95 | 8,403.36 | 16.81 | 9,203,985.03 | $ | 25,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.96 | 8,389.26 | 16.78 | 9,212,374.29 | $ | 25,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.97 | 8,375.21 | 16.75 | 9,220,749.50 | $ | 25,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.98 | 8,361.20 | 16.72 | 9,229,110.71 | $ | 25,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 5.99 | 8,347.25 | 16.69 | 9,237,457.95 | $ | 25,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.00 | 8,333.33 | 16.67 | 9,245,791.28 | $ | 25,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.01 | 8,319.47 | 16.64 | 9,254,110.75 | $ | 25,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.02 | 8,305.65 | 16.61 | 9,262,416.40 | $ | 25,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.03 | 8,291.87 | 16.58 | 9,270,708.27 | $ | 25,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.04 | 8,278.15 | 16.56 | 9,278,986.42 | $ | 25,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.05 | 8,264.46 | 16.53 | 9,287,250.88 | $ | 25,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.06 | 8,250.83 | 16.50 | 9,295,501.71 | $ | 25,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.07 | 8,237.23 | 16.47 | 9,303,738.94 | $ | 25,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.08 | 8,223.68 | 16.45 | 9,311,962.62 | $ | 25,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.09 | 8,210.18 | 16.42 | 9,320,172.80 | $ | 25,750,000.00 |
$ | 50,000 | $ | 6.10 | 8,196.72 | 16.39 | 9,328,369.53 | $ | 25,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.11 | 8,183.31 | 16.37 | 9,336,552.83 | $ | 25,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.12 | 8,169.93 | 16.34 | 9,344,722.77 | $ | 25,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.13 | 8,156.61 | 16.31 | 9,352,879.37 | $ | 25,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.14 | 8,143.32 | 16.29 | 9,361,022.70 | $ | 26,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.15 | 8,130.08 | 16.26 | 9,369,152.78 | $ | 26,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.16 | 8,116.88 | 16.23 | 9,377,269.66 | $ | 26,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.17 | 8,103.73 | 16.21 | 9,385,373.39 | $ | 26,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.18 | 8,090.61 | 16.18 | 9,393,464.00 | $ | 26,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.19 | 8,077.54 | 16.16 | 9,401,541.55 | $ | 26,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.20 | 8,064.52 | 16.13 | 9,409,606.06 | $ | 26,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.21 | 8,051.53 | 16.10 | 9,417,657.59 | $ | 26,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.22 | 8,038.59 | 16.08 | 9,425,696.18 | $ | 26,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.23 | 8,025.68 | 16.05 | 9,433,721.86 | $ | 26,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.24 | 8,012.82 | 16.03 | 9,441,734.68 | $ | 26,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.25 | 8,000.00 | 16.00 | 9,449,734.68 | $ | 26,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.26 | 7,987.22 | 15.97 | 9,457,721.90 | $ | 26,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.27 | 7,974.48 | 15.95 | 9,465,696.38 | $ | 26,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.28 | 7,961.78 | 15.92 | 9,473,658.17 | $ | 26,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.29 | 7,949.13 | 15.90 | 9,481,607.29 | $ | 26,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.30 | 7,936.51 | 15.87 | 9,489,543.80 | $ | 26,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.31 | 7,923.93 | 15.85 | 9,497,467.73 | $ | 26,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.32 | 7,911.39 | 15.82 | 9,505,379.12 | $ | 26,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.33 | 7,898.89 | 15.80 | 9,513,278.02 | $ | 26,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.34 | 7,886.44 | 15.77 | 9,521,164.45 | $ | 27,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.35 | 7,874.02 | 15.75 | 9,529,038.47 | $ | 27,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.36 | 7,861.64 | 15.72 | 9,536,900.10 | $ | 27,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.37 | 7,849.29 | 15.70 | 9,544,749.40 | $ | 27,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.38 | 7,836.99 | 15.67 | 9,552,586.39 | $ | 27,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.39 | 7,824.73 | 15.65 | 9,560,411.11 | $ | 27,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.40 | 7,812.50 | 15.63 | 9,568,223.61 | $ | 27,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.41 | 7,800.31 | 15.60 | 9,576,023.93 | $ | 27,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.42 | 7,788.16 | 15.58 | 9,583,812.09 | $ | 27,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.43 | 7,776.05 | 15.55 | 9,591,588.14 | $ | 27,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.44 | 7,763.98 | 15.53 | 9,599,352.11 | $ | 27,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.45 | 7,751.94 | 15.50 | 9,607,104.05 | $ | 27,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.46 | 7,739.94 | 15.48 | 9,614,843.99 | $ | 27,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.47 | 7,727.98 | 15.46 | 9,622,571.96 | $ | 27,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.48 | 7,716.05 | 15.43 | 9,630,288.01 | $ | 27,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.49 | 7,704.16 | 15.41 | 9,637,992.17 | $ | 27,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.50 | 7,692.31 | 15.38 | 9,645,684.48 | $ | 27,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.51 | 7,680.49 | 15.36 | 9,653,364.97 | $ | 27,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.52 | 7,668.71 | 15.34 | 9,661,033.68 | $ | 27,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.53 | 7,656.97 | 15.31 | 9,668,690.65 | $ | 27,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.54 | 7,645.26 | 15.29 | 9,676,335.91 | $ | 28,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.55 | 7,633.59 | 15.27 | 9,683,969.50 | $ | 28,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.56 | 7,621.95 | 15.24 | 9,691,591.45 | $ | 28,100,000.00 |
$ | 50,000 | $ | 6.57 | 7,610.35 | 15.22 | 9,699,201.80 | $ | 28,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.58 | 7,598.78 | 15.20 | 9,706,800.59 | $ | 28,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.59 | 7,587.25 | 15.17 | 9,714,387.84 | $ | 28,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.60 | 7,575.76 | 15.15 | 9,721,963.60 | $ | 28,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.61 | 7,564.30 | 15.13 | 9,729,527.89 | $ | 28,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.62 | 7,552.87 | 15.11 | 9,737,080.76 | $ | 28,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.63 | 7,541.48 | 15.08 | 9,744,622.24 | $ | 28,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.64 | 7,530.12 | 15.06 | 9,752,152.36 | $ | 28,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.65 | 7,518.80 | 15.04 | 9,759,671.16 | $ | 28,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.66 | 7,507.51 | 15.02 | 9,767,178.67 | $ | 28,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.67 | 7,496.25 | 14.99 | 9,774,674.92 | $ | 28,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.68 | 7,485.03 | 14.97 | 9,782,159.95 | $ | 28,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.69 | 7,473.84 | 14.95 | 9,789,633.79 | $ | 28,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.70 | 7,462.69 | 14.93 | 9,797,096.48 | $ | 28,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.71 | 7,451.56 | 14.90 | 9,804,548.04 | $ | 28,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.72 | 7,440.48 | 14.88 | 9,811,988.52 | $ | 28,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.73 | 7,429.42 | 14.86 | 9,819,417.94 | $ | 28,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.74 | 7,418.40 | 14.84 | 9,826,836.34 | $ | 29,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.75 | 7,407.41 | 14.81 | 9,834,243.74 | $ | 29,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.76 | 7,396.45 | 14.79 | 9,841,640.19 | $ | 29,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.77 | 7,385.52 | 14.77 | 9,849,025.72 | $ | 29,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.78 | 7,374.63 | 14.75 | 9,856,400.35 | $ | 29,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.79 | 7,363.77 | 14.73 | 9,863,764.12 | $ | 29,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.80 | 7,352.94 | 14.71 | 9,871,117.06 | $ | 29,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.81 | 7,342.14 | 14.68 | 9,878,459.20 | $ | 29,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.82 | 7,331.38 | 14.66 | 9,885,790.58 | $ | 29,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.83 | 7,320.64 | 14.64 | 9,893,111.23 | $ | 29,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.84 | 7,309.94 | 14.62 | 9,900,421.17 | $ | 29,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.85 | 7,299.27 | 14.60 | 9,907,720.44 | $ | 29,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.86 | 7,288.63 | 14.58 | 9,915,009.07 | $ | 29,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.87 | 7,278.02 | 14.56 | 9,922,287.09 | $ | 29,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.88 | 7,267.44 | 14.53 | 9,929,554.53 | $ | 29,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.89 | 7,256.89 | 14.51 | 9,936,811.42 | $ | 29,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.90 | 7,246.38 | 14.49 | 9,944,057.80 | $ | 29,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.91 | 7,235.89 | 14.47 | 9,951,293.69 | $ | 29,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.92 | 7,225.43 | 14.45 | 9,958,519.12 | $ | 29,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.93 | 7,215.01 | 14.43 | 9,965,734.13 | $ | 29,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.94 | 7,204.61 | 14.41 | 9,972,938.74 | $ | 30,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.95 | 7,194.24 | 14.39 | 9,980,132.99 | $ | 30,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.96 | 7,183.91 | 14.37 | 9,987,316.89 | $ | 30,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.97 | 7,173.60 | 14.35 | 9,994,490.50 | $ | 30,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.98 | 7,163.32 | 14.33 | 10,001,653.82 | $ | 30,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 6.99 | 7,153.08 | 14.31 | 10,008,806.90 | $ | 30,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.00 | 7,142.86 | 14.29 | 10,015,949.75 | $ | 30,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.01 | 7,132.67 | 14.27 | 10,023,082.42 | $ | 30,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.02 | 7,122.51 | 14.25 | 10,030,204.93 | $ | 30,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.03 | 7,112.38 | 14.22 | 10,037,317.30 | $ | 30,450,000.00 |
$ | 50,000 | $ | 7.04 | 7,102.27 | 14.20 | 10,044,419.58 | $ | 30,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.05 | 7,092.20 | 14.18 | 10,051,511.77 | $ | 30,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.06 | 7,082.15 | 14.16 | 10,058,593.93 | $ | 30,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.07 | 7,072.14 | 14.14 | 10,065,666.06 | $ | 30,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.08 | 7,062.15 | 14.12 | 10,072,728.21 | $ | 30,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.09 | 7,052.19 | 14.10 | 10,079,780.40 | $ | 30,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.10 | 7,042.25 | 14.08 | 10,086,822.65 | $ | 30,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.11 | 7,032.35 | 14.06 | 10,093,855.00 | $ | 30,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.12 | 7,022.47 | 14.04 | 10,100,877.47 | $ | 30,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.13 | 7,012.62 | 14.03 | 10,107,890.09 | $ | 30,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.14 | 7,002.80 | 14.01 | 10,114,892.89 | $ | 31,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.15 | 6,993.01 | 13.99 | 10,121,885.90 | $ | 31,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.16 | 6,983.24 | 13.97 | 10,128,869.14 | $ | 31,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.17 | 6,973.50 | 13.95 | 10,135,842.64 | $ | 31,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.18 | 6,963.79 | 13.93 | 10,142,806.43 | $ | 31,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.19 | 6,954.10 | 13.91 | 10,149,760.53 | $ | 31,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.20 | 6,944.44 | 13.89 | 10,156,704.98 | $ | 31,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.21 | 6,934.81 | 13.87 | 10,163,639.79 | $ | 31,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.22 | 6,925.21 | 13.85 | 10,170,565.00 | $ | 31,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.23 | 6,915.63 | 13.83 | 10,177,480.63 | $ | 31,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.24 | 6,906.08 | 13.81 | 10,184,386.70 | $ | 31,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.25 | 6,896.55 | 13.79 | 10,191,283.26 | $ | 31,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.26 | 6,887.05 | 13.77 | 10,198,170.31 | $ | 31,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.27 | 6,877.58 | 13.76 | 10,205,047.89 | $ | 31,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.28 | 6,868.13 | 13.74 | 10,211,916.02 | $ | 31,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.29 | 6,858.71 | 13.72 | 10,218,774.73 | $ | 31,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.30 | 6,849.32 | 13.70 | 10,225,624.05 | $ | 31,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.31 | 6,839.95 | 13.68 | 10,232,463.99 | $ | 31,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.32 | 6,830.60 | 13.66 | 10,239,294.59 | $ | 31,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.33 | 6,821.28 | 13.64 | 10,246,115.87 | $ | 31,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.34 | 6,811.99 | 13.62 | 10,252,927.86 | $ | 32,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.35 | 6,802.72 | 13.61 | 10,259,730.58 | $ | 32,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.36 | 6,793.48 | 13.59 | 10,266,524.06 | $ | 32,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.37 | 6,784.26 | 13.57 | 10,273,308.32 | $ | 32,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.38 | 6,775.07 | 13.55 | 10,280,083.39 | $ | 32,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.39 | 6,765.90 | 13.53 | 10,286,849.29 | $ | 32,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.40 | 6,756.76 | 13.51 | 10,293,606.05 | $ | 32,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.41 | 6,747.64 | 13.50 | 10,300,353.69 | $ | 32,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.42 | 6,738.54 | 13.48 | 10,307,092.23 | $ | 32,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.43 | 6,729.48 | 13.46 | 10,313,821.71 | $ | 32,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.44 | 6,720.43 | 13.44 | 10,320,542.14 | $ | 32,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.45 | 6,711.41 | 13.42 | 10,327,253.54 | $ | 32,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.46 | 6,702.41 | 13.40 | 10,333,955.96 | $ | 32,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.47 | 6,693.44 | 13.39 | 10,340,649.40 | $ | 32,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.48 | 6,684.49 | 13.37 | 10,347,333.89 | $ | 32,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.49 | 6,675.57 | 13.35 | 10,354,009.46 | $ | 32,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.50 | 6,666.67 | 13.33 | 10,360,676.12 | $ | 32,800,000.00 |
$ | 50,000 | $ | 7.51 | 6,657.79 | 13.32 | 10,367,333.91 | $ | 32,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.52 | 6,648.94 | 13.30 | 10,373,982.85 | $ | 32,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.53 | 6,640.11 | 13.28 | 10,380,622.96 | $ | 32,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.54 | 6,631.30 | 13.26 | 10,387,254.26 | $ | 33,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.55 | 6,622.52 | 13.25 | 10,393,876.77 | $ | 33,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.56 | 6,613.76 | 13.23 | 10,400,490.53 | $ | 33,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.57 | 6,605.02 | 13.21 | 10,407,095.55 | $ | 33,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.58 | 6,596.31 | 13.19 | 10,413,691.86 | $ | 33,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.59 | 6,587.62 | 13.18 | 10,420,279.47 | $ | 33,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.60 | 6,578.95 | 13.16 | 10,426,858.42 | $ | 33,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.61 | 6,570.30 | 13.14 | 10,433,428.72 | $ | 33,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.62 | 6,561.68 | 13.12 | 10,439,990.40 | $ | 33,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.63 | 6,553.08 | 13.11 | 10,446,543.48 | $ | 33,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.64 | 6,544.50 | 13.09 | 10,453,087.98 | $ | 33,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.65 | 6,535.95 | 13.07 | 10,459,623.93 | $ | 33,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.66 | 6,527.42 | 13.05 | 10,466,151.35 | $ | 33,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.67 | 6,518.90 | 13.04 | 10,472,670.25 | $ | 33,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.68 | 6,510.42 | 13.02 | 10,479,180.67 | $ | 33,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.69 | 6,501.95 | 13.00 | 10,485,682.62 | $ | 33,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.70 | 6,493.51 | 12.99 | 10,492,176.12 | $ | 33,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.71 | 6,485.08 | 12.97 | 10,498,661.21 | $ | 33,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.72 | 6,476.68 | 12.95 | 10,505,137.89 | $ | 33,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.73 | 6,468.31 | 12.94 | 10,511,606.20 | $ | 33,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.74 | 6,459.95 | 12.92 | 10,518,066.15 | $ | 34,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.75 | 6,451.61 | 12.90 | 10,524,517.76 | $ | 34,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.76 | 6,443.30 | 12.89 | 10,530,961.06 | $ | 34,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.77 | 6,435.01 | 12.87 | 10,537,396.06 | $ | 34,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.78 | 6,426.74 | 12.85 | 10,543,822.80 | $ | 34,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.79 | 6,418.49 | 12.84 | 10,550,241.28 | $ | 34,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.80 | 6,410.26 | 12.82 | 10,556,651.54 | $ | 34,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.81 | 6,402.05 | 12.80 | 10,563,053.59 | $ | 34,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.82 | 6,393.86 | 12.79 | 10,569,447.45 | $ | 34,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.83 | 6,385.70 | 12.77 | 10,575,833.15 | $ | 34,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.84 | 6,377.55 | 12.76 | 10,582,210.70 | $ | 34,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.85 | 6,369.43 | 12.74 | 10,588,580.13 | $ | 34,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.86 | 6,361.32 | 12.72 | 10,594,941.45 | $ | 34,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.87 | 6,353.24 | 12.71 | 10,601,294.69 | $ | 34,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.88 | 6,345.18 | 12.69 | 10,607,639.87 | $ | 34,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.89 | 6,337.14 | 12.67 | 10,613,977.00 | $ | 34,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.90 | 6,329.11 | 12.66 | 10,620,306.12 | $ | 34,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.91 | 6,321.11 | 12.64 | 10,626,627.23 | $ | 34,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.92 | 6,313.13 | 12.63 | 10,632,940.36 | $ | 34,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.93 | 6,305.17 | 12.61 | 10,639,245.53 | $ | 34,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.94 | 6,297.23 | 12.59 | 10,645,542.76 | $ | 35,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.95 | 6,289.31 | 12.58 | 10,651,832.07 | $ | 35,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.96 | 6,281.41 | 12.56 | 10,658,113.47 | $ | 35,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.97 | 6,273.53 | 12.55 | 10,664,387.00 | $ | 35,150,000.00 |
$ | 50,000 | $ | 7.98 | 6,265.66 | 12.53 | 10,670,652.66 | $ | 35,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 7.99 | 6,257.82 | 12.52 | 10,676,910.49 | $ | 35,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.00 | 6,250.00 | 12.50 | 10,683,160.49 | $ | 35,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.01 | 6,242.20 | 12.48 | 10,689,402.68 | $ | 35,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.02 | 6,234.41 | 12.47 | 10,695,637.10 | $ | 35,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.03 | 6,226.65 | 12.45 | 10,701,863.75 | $ | 35,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.04 | 6,218.91 | 12.44 | 10,708,082.65 | $ | 35,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.05 | 6,211.18 | 12.42 | 10,714,293.83 | $ | 35,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.06 | 6,203.47 | 12.41 | 10,720,497.31 | $ | 35,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.07 | 6,195.79 | 12.39 | 10,726,693.09 | $ | 35,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.08 | 6,188.12 | 12.38 | 10,732,881.21 | $ | 35,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.09 | 6,180.47 | 12.36 | 10,739,061.68 | $ | 35,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.10 | 6,172.84 | 12.35 | 10,745,234.52 | $ | 35,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.11 | 6,165.23 | 12.33 | 10,751,399.75 | $ | 35,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.12 | 6,157.64 | 12.32 | 10,757,557.39 | $ | 35,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.13 | 6,150.06 | 12.30 | 10,763,707.45 | $ | 35,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.14 | 6,142.51 | 12.29 | 10,769,849.95 | $ | 36,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.15 | 6,134.97 | 12.27 | 10,775,984.92 | $ | 36,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.16 | 6,127.45 | 12.25 | 10,782,112.37 | $ | 36,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.17 | 6,119.95 | 12.24 | 10,788,232.32 | $ | 36,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.18 | 6,112.47 | 12.22 | 10,794,344.79 | $ | 36,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.19 | 6,105.01 | 12.21 | 10,800,449.80 | $ | 36,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.20 | 6,097.56 | 12.20 | 10,806,547.36 | $ | 36,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.21 | 6,090.13 | 12.18 | 10,812,637.50 | $ | 36,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.22 | 6,082.73 | 12.17 | 10,818,720.22 | $ | 36,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.23 | 6,075.33 | 12.15 | 10,824,795.55 | $ | 36,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.24 | 6,067.96 | 12.14 | 10,830,863.52 | $ | 36,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.25 | 6,060.61 | 12.12 | 10,836,924.12 | $ | 36,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.26 | 6,053.27 | 12.11 | 10,842,977.39 | $ | 36,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.27 | 6,045.95 | 12.09 | 10,849,023.34 | $ | 36,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.28 | 6,038.65 | 12.08 | 10,855,061.99 | $ | 36,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.29 | 6,031.36 | 12.06 | 10,861,093.35 | $ | 36,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.30 | 6,024.10 | 12.05 | 10,867,117.45 | $ | 36,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.31 | 6,016.85 | 12.03 | 10,873,134.29 | $ | 36,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.32 | 6,009.62 | 12.02 | 10,879,143.91 | $ | 36,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.33 | 6,002.40 | 12.00 | 10,885,146.31 | $ | 36,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.34 | 5,995.20 | 11.99 | 10,891,141.51 | $ | 37,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.35 | 5,988.02 | 11.98 | 10,897,129.54 | $ | 37,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.36 | 5,980.86 | 11.96 | 10,903,110.40 | $ | 37,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.37 | 5,973.72 | 11.95 | 10,909,084.11 | $ | 37,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.38 | 5,966.59 | 11.93 | 10,915,050.70 | $ | 37,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.39 | 5,959.48 | 11.92 | 10,921,010.18 | $ | 37,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.40 | 5,952.38 | 11.90 | 10,926,962.56 | $ | 37,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.41 | 5,945.30 | 11.89 | 10,932,907.86 | $ | 37,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.42 | 5,938.24 | 11.88 | 10,938,846.10 | $ | 37,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.43 | 5,931.20 | 11.86 | 10,944,777.30 | $ | 37,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.44 | 5,924.17 | 11.85 | 10,950,701.47 | $ | 37,500,000.00 |
$ | 50,000 | $ | 8.45 | 5,917.16 | 11.83 | 10,956,618.63 | $ | 37,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.46 | 5,910.17 | 11.82 | 10,962,528.80 | $ | 37,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.47 | 5,903.19 | 11.81 | 10,968,431.99 | $ | 37,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.48 | 5,896.23 | 11.79 | 10,974,328.21 | $ | 37,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.49 | 5,889.28 | 11.78 | 10,980,217.49 | $ | 37,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.50 | 5,882.35 | 11.76 | 10,986,099.85 | $ | 37,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.51 | 5,875.44 | 11.75 | 10,991,975.29 | $ | 37,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.52 | 5,868.54 | 11.74 | 10,997,843.83 | $ | 37,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.53 | 5,861.66 | 11.72 | 11,003,705.50 | $ | 37,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.54 | 5,854.80 | 11.71 | 11,009,560.30 | $ | 38,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.55 | 5,847.95 | 11.70 | 11,015,408.25 | $ | 38,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.56 | 5,841.12 | 11.68 | 11,021,249.37 | $ | 38,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.57 | 5,834.31 | 11.67 | 11,027,083.68 | $ | 38,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.58 | 5,827.51 | 11.66 | 11,032,911.18 | $ | 38,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.59 | 5,820.72 | 11.64 | 11,038,731.91 | $ | 38,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.60 | 5,813.95 | 11.63 | 11,044,545.86 | $ | 38,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.61 | 5,807.20 | 11.61 | 11,050,353.06 | $ | 38,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.62 | 5,800.46 | 11.60 | 11,056,153.52 | $ | 38,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.63 | 5,793.74 | 11.59 | 11,061,947.27 | $ | 38,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.64 | 5,787.04 | 11.57 | 11,067,734.30 | $ | 38,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.65 | 5,780.35 | 11.56 | 11,073,514.65 | $ | 38,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.66 | 5,773.67 | 11.55 | 11,079,288.32 | $ | 38,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.67 | 5,767.01 | 11.53 | 11,085,055.33 | $ | 38,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.68 | 5,760.37 | 11.52 | 11,090,815.70 | $ | 38,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.69 | 5,753.74 | 11.51 | 11,096,569.44 | $ | 38,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.70 | 5,747.13 | 11.49 | 11,102,316.57 | $ | 38,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.71 | 5,740.53 | 11.48 | 11,108,057.10 | $ | 38,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.72 | 5,733.94 | 11.47 | 11,113,791.04 | $ | 38,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.73 | 5,727.38 | 11.45 | 11,119,518.42 | $ | 38,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.74 | 5,720.82 | 11.44 | 11,125,239.24 | $ | 39,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.75 | 5,714.29 | 11.43 | 11,130,953.53 | $ | 39,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.76 | 5,707.76 | 11.42 | 11,136,661.29 | $ | 39,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.77 | 5,701.25 | 11.40 | 11,142,362.55 | $ | 39,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.78 | 5,694.76 | 11.39 | 11,148,057.31 | $ | 39,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.79 | 5,688.28 | 11.38 | 11,153,745.59 | $ | 39,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.80 | 5,681.82 | 11.36 | 11,159,427.41 | $ | 39,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.81 | 5,675.37 | 11.35 | 11,165,102.78 | $ | 39,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.82 | 5,668.93 | 11.34 | 11,170,771.71 | $ | 39,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.83 | 5,662.51 | 11.33 | 11,176,434.22 | $ | 39,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.84 | 5,656.11 | 11.31 | 11,182,090.33 | $ | 39,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.85 | 5,649.72 | 11.30 | 11,187,740.05 | $ | 39,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.86 | 5,643.34 | 11.29 | 11,193,383.39 | $ | 39,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.87 | 5,636.98 | 11.27 | 11,199,020.37 | $ | 39,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.88 | 5,630.63 | 11.26 | 11,204,651.00 | $ | 39,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.89 | 5,624.30 | 11.25 | 11,210,275.30 | $ | 39,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.90 | 5,617.98 | 11.24 | 11,215,893.28 | $ | 39,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.91 | 5,611.67 | 11.22 | 11,221,504.95 | $ | 39,850,000.00 |
$ | 50,000 | $ | 8.92 | 5,605.38 | 11.21 | 11,227,110.33 | $ | 39,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.93 | 5,599.10 | 11.20 | 11,232,709.43 | $ | 39,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.94 | 5,592.84 | 11.19 | 11,238,302.27 | $ | 40,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.95 | 5,586.59 | 11.17 | 11,243,888.87 | $ | 40,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.96 | 5,580.36 | 11.16 | 11,249,469.22 | $ | 40,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.97 | 5,574.14 | 11.15 | 11,255,043.36 | $ | 40,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.98 | 5,567.93 | 11.14 | 11,260,611.29 | $ | 40,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 8.99 | 5,561.74 | 11.12 | 11,266,173.02 | $ | 40,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.00 | 5,555.56 | 11.11 | 11,271,728.58 | $ | 40,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.01 | 5,549.39 | 11.10 | 11,277,277.97 | $ | 40,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.02 | 5,543.24 | 11.09 | 11,282,821.21 | $ | 40,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.03 | 5,537.10 | 11.07 | 11,288,358.30 | $ | 40,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.04 | 5,530.97 | 11.06 | 11,293,889.28 | $ | 40,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.05 | 5,524.86 | 11.05 | 11,299,414.14 | $ | 40,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.06 | 5,518.76 | 11.04 | 11,304,932.90 | $ | 40,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.07 | 5,512.68 | 11.03 | 11,310,445.58 | $ | 40,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.08 | 5,506.61 | 11.01 | 11,315,952.19 | $ | 40,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.09 | 5,500.55 | 11.00 | 11,321,452.74 | $ | 40,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.10 | 5,494.51 | 10.99 | 11,326,947.25 | $ | 40,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.11 | 5,488.47 | 10.98 | 11,332,435.72 | $ | 40,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.12 | 5,482.46 | 10.96 | 11,337,918.18 | $ | 40,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.13 | 5,476.45 | 10.95 | 11,343,394.63 | $ | 40,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.14 | 5,470.46 | 10.94 | 11,348,865.09 | $ | 41,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.15 | 5,464.48 | 10.93 | 11,354,329.57 | $ | 41,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.16 | 5,458.52 | 10.92 | 11,359,788.08 | $ | 41,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.17 | 5,452.56 | 10.91 | 11,365,240.65 | $ | 41,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.18 | 5,446.62 | 10.89 | 11,370,687.27 | $ | 41,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.19 | 5,440.70 | 10.88 | 11,376,127.97 | $ | 41,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.20 | 5,434.78 | 10.87 | 11,381,562.75 | $ | 41,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.21 | 5,428.88 | 10.86 | 11,386,991.63 | $ | 41,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.22 | 5,422.99 | 10.85 | 11,392,414.62 | $ | 41,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.23 | 5,417.12 | 10.83 | 11,397,831.74 | $ | 41,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.24 | 5,411.26 | 10.82 | 11,403,243.00 | $ | 41,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.25 | 5,405.41 | 10.81 | 11,408,648.40 | $ | 41,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.26 | 5,399.57 | 10.80 | 11,414,047.97 | $ | 41,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.27 | 5,393.74 | 10.79 | 11,419,441.71 | $ | 41,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.28 | 5,387.93 | 10.78 | 11,424,829.64 | $ | 41,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.29 | 5,382.13 | 10.76 | 11,430,211.78 | $ | 41,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.30 | 5,376.34 | 10.75 | 11,435,588.12 | $ | 41,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.31 | 5,370.57 | 10.74 | 11,440,958.69 | $ | 41,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.32 | 5,364.81 | 10.73 | 11,446,323.50 | $ | 41,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.33 | 5,359.06 | 10.72 | 11,451,682.55 | $ | 41,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.34 | 5,353.32 | 10.71 | 11,457,035.87 | $ | 42,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.35 | 5,347.59 | 10.70 | 11,462,383.47 | $ | 42,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.36 | 5,341.88 | 10.68 | 11,467,725.35 | $ | 42,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.37 | 5,336.18 | 10.67 | 11,473,061.53 | $ | 42,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.38 | 5,330.49 | 10.66 | 11,478,392.02 | $ | 42,200,000.00 |
$ | 50,000 | $ | 9.39 | 5,324.81 | 10.65 | 11,483,716.83 | $ | 42,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.40 | 5,319.15 | 10.64 | 11,489,035.98 | $ | 42,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.41 | 5,313.50 | 10.63 | 11,494,349.47 | $ | 42,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.42 | 5,307.86 | 10.62 | 11,499,657.33 | $ | 42,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.43 | 5,302.23 | 10.60 | 11,504,959.56 | $ | 42,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.44 | 5,296.61 | 10.59 | 11,510,256.17 | $ | 42,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.45 | 5,291.01 | 10.58 | 11,515,547.17 | $ | 42,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.46 | 5,285.41 | 10.57 | 11,520,832.58 | $ | 42,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.47 | 5,279.83 | 10.56 | 11,526,112.42 | $ | 42,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.48 | 5,274.26 | 10.55 | 11,531,386.68 | $ | 42,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.49 | 5,268.70 | 10.54 | 11,536,655.38 | $ | 42,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.50 | 5,263.16 | 10.53 | 11,541,918.54 | $ | 42,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.51 | 5,257.62 | 10.52 | 11,547,176.16 | $ | 42,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.52 | 5,252.10 | 10.50 | 11,552,428.26 | $ | 42,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.53 | 5,246.59 | 10.49 | 11,557,674.85 | $ | 42,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.54 | 5,241.09 | 10.48 | 11,562,915.94 | $ | 43,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.55 | 5,235.60 | 10.47 | 11,568,151.55 | $ | 43,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.56 | 5,230.13 | 10.46 | 11,573,381.67 | $ | 43,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.57 | 5,224.66 | 10.45 | 11,578,606.33 | $ | 43,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.58 | 5,219.21 | 10.44 | 11,583,825.54 | $ | 43,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.59 | 5,213.76 | 10.43 | 11,589,039.30 | $ | 43,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.60 | 5,208.33 | 10.42 | 11,594,247.64 | $ | 43,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.61 | 5,202.91 | 10.41 | 11,599,450.55 | $ | 43,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.62 | 5,197.51 | 10.40 | 11,604,648.05 | $ | 43,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.63 | 5,192.11 | 10.38 | 11,609,840.16 | $ | 43,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.64 | 5,186.72 | 10.37 | 11,615,026.88 | $ | 43,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.65 | 5,181.35 | 10.36 | 11,620,208.23 | $ | 43,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.66 | 5,175.98 | 10.35 | 11,625,384.22 | $ | 43,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.67 | 5,170.63 | 10.34 | 11,630,554.85 | $ | 43,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.68 | 5,165.29 | 10.33 | 11,635,720.14 | $ | 43,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.69 | 5,159.96 | 10.32 | 11,640,880.09 | $ | 43,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.70 | 5,154.64 | 10.31 | 11,646,034.73 | $ | 43,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.71 | 5,149.33 | 10.30 | 11,651,184.06 | $ | 43,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.72 | 5,144.03 | 10.29 | 11,656,328.10 | $ | 43,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.73 | 5,138.75 | 10.28 | 11,661,466.84 | $ | 43,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.74 | 5,133.47 | 10.27 | 11,666,600.31 | $ | 44,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.75 | 5,128.21 | 10.26 | 11,671,728.52 | $ | 44,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.76 | 5,122.95 | 10.25 | 11,676,851.47 | $ | 44,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.77 | 5,117.71 | 10.24 | 11,681,969.18 | $ | 44,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.78 | 5,112.47 | 10.22 | 11,687,081.65 | $ | 44,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.79 | 5,107.25 | 10.21 | 11,692,188.90 | $ | 44,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.80 | 5,102.04 | 10.20 | 11,697,290.94 | $ | 44,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.81 | 5,096.84 | 10.19 | 11,702,387.78 | $ | 44,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.82 | 5,091.65 | 10.18 | 11,707,479.43 | $ | 44,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.83 | 5,086.47 | 10.17 | 11,712,565.90 | $ | 44,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.84 | 5,081.30 | 10.16 | 11,717,647.20 | $ | 44,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.85 | 5,076.14 | 10.15 | 11,722,723.35 | $ | 44,550,000.00 |
$ | 50,000 | $ | 9.86 | 5,070.99 | 10.14 | 11,727,794.34 | $ | 44,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.87 | 5,065.86 | 10.13 | 11,732,860.20 | $ | 44,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.88 | 5,060.73 | 10.12 | 11,737,920.93 | $ | 44,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.89 | 5,055.61 | 10.11 | 11,742,976.54 | $ | 44,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.90 | 5,050.51 | 10.10 | 11,748,027.04 | $ | 44,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.91 | 5,045.41 | 10.09 | 11,753,072.45 | $ | 44,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.92 | 5,040.32 | 10.08 | 11,758,112.77 | $ | 44,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.93 | 5,035.25 | 10.07 | 11,763,148.02 | $ | 44,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.94 | 5,030.18 | 10.06 | 11,768,178.20 | $ | 45,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.95 | 5,025.13 | 10.05 | 11,773,203.33 | $ | 45,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.96 | 5,020.08 | 10.04 | 11,778,223.41 | $ | 45,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.97 | 5,015.05 | 10.03 | 11,783,238.45 | $ | 45,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.98 | 5,010.02 | 10.02 | 11,788,248.47 | $ | 45,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 9.99 | 5,005.01 | 10.01 | 11,793,253.48 | $ | 45,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.00 | 5,000.00 | 10.00 | 11,798,253.48 | $ | 45,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.01 | 4,995.00 | 9.99 | 11,803,248.48 | $ | 45,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.02 | 4,990.02 | 9.98 | 11,808,238.50 | $ | 45,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.03 | 4,985.04 | 9.97 | 11,813,223.55 | $ | 45,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.04 | 4,980.08 | 9.96 | 11,818,203.63 | $ | 45,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.05 | 4,975.12 | 9.95 | 11,823,178.75 | $ | 45,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.06 | 4,970.18 | 9.94 | 11,828,148.93 | $ | 45,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.07 | 4,965.24 | 9.93 | 11,833,114.17 | $ | 45,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.08 | 4,960.32 | 9.92 | 11,838,074.49 | $ | 45,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.09 | 4,955.40 | 9.91 | 11,843,029.89 | $ | 45,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.10 | 4,950.50 | 9.90 | 11,847,980.39 | $ | 45,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.11 | 4,945.60 | 9.89 | 11,852,925.99 | $ | 45,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.12 | 4,940.71 | 9.88 | 11,857,866.70 | $ | 45,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.13 | 4,935.83 | 9.87 | 11,862,802.53 | $ | 45,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.14 | 4,930.97 | 9.86 | 11,867,733.50 | $ | 46,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.15 | 4,926.11 | 9.85 | 11,872,659.61 | $ | 46,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.16 | 4,921.26 | 9.84 | 11,877,580.87 | $ | 46,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.17 | 4,916.42 | 9.83 | 11,882,497.29 | $ | 46,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.18 | 4,911.59 | 9.82 | 11,887,408.88 | $ | 46,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.19 | 4,906.77 | 9.81 | 11,892,315.65 | $ | 46,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.20 | 4,901.96 | 9.80 | 11,897,217.61 | $ | 46,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.21 | 4,897.16 | 9.79 | 11,902,114.77 | $ | 46,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.22 | 4,892.37 | 9.78 | 11,907,007.14 | $ | 46,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.23 | 4,887.59 | 9.78 | 11,911,894.72 | $ | 46,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.24 | 4,882.81 | 9.77 | 11,916,777.54 | $ | 46,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.25 | 4,878.05 | 9.76 | 11,921,655.58 | $ | 46,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.26 | 4,873.29 | 9.75 | 11,926,528.88 | $ | 46,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.27 | 4,868.55 | 9.74 | 11,931,397.43 | $ | 46,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.28 | 4,863.81 | 9.73 | 11,936,261.24 | $ | 46,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.29 | 4,859.09 | 9.72 | 11,941,120.33 | $ | 46,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.30 | 4,854.37 | 9.71 | 11,945,974.70 | $ | 46,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.31 | 4,849.66 | 9.70 | 11,950,824.36 | $ | 46,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.32 | 4,844.96 | 9.69 | 11,955,669.32 | $ | 46,900,000.00 |
$ | 50,000 | $ | 10.33 | 4,840.27 | 9.68 | 11,960,509.59 | $ | 46,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.34 | 4,835.59 | 9.67 | 11,965,345.18 | $ | 47,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.35 | 4,830.92 | 9.66 | 11,970,176.10 | $ | 47,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.36 | 4,826.25 | 9.65 | 11,975,002.35 | $ | 47,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.37 | 4,821.60 | 9.64 | 11,979,823.95 | $ | 47,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.38 | 4,816.96 | 9.63 | 11,984,640.91 | $ | 47,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.39 | 4,812.32 | 9.62 | 11,989,453.23 | $ | 47,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.40 | 4,807.69 | 9.62 | 11,994,260.92 | $ | 47,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.41 | 4,803.07 | 9.61 | 11,999,063.99 | $ | 47,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.42 | 4,798.46 | 9.60 | 12,003,862.46 | $ | 47,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.43 | 4,793.86 | 9.59 | 12,008,656.32 | $ | 47,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.44 | 4,789.27 | 9.58 | 12,013,445.59 | $ | 47,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.45 | 4,784.69 | 9.57 | 12,018,230.28 | $ | 47,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.46 | 4,780.11 | 9.56 | 12,023,010.40 | $ | 47,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.47 | 4,775.55 | 9.55 | 12,027,785.95 | $ | 47,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.48 | 4,770.99 | 9.54 | 12,032,556.94 | $ | 47,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.49 | 4,766.44 | 9.53 | 12,037,323.38 | $ | 47,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.50 | 4,761.90 | 9.52 | 12,042,085.29 | $ | 47,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.51 | 4,757.37 | 9.51 | 12,046,842.66 | $ | 47,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.52 | 4,752.85 | 9.51 | 12,051,595.51 | $ | 47,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.53 | 4,748.34 | 9.50 | 12,056,343.85 | $ | 47,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.54 | 4,743.83 | 9.49 | 12,061,087.69 | $ | 48,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.55 | 4,739.34 | 9.48 | 12,065,827.02 | $ | 48,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.56 | 4,734.85 | 9.47 | 12,070,561.87 | $ | 48,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.57 | 4,730.37 | 9.46 | 12,075,292.24 | $ | 48,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.58 | 4,725.90 | 9.45 | 12,080,018.14 | $ | 48,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.59 | 4,721.44 | 9.44 | 12,084,739.57 | $ | 48,250,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.60 | 4,716.98 | 9.43 | 12,089,456.55 | $ | 48,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.61 | 4,712.54 | 9.43 | 12,094,169.09 | $ | 48,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.62 | 4,708.10 | 9.42 | 12,098,877.19 | $ | 48,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.63 | 4,703.67 | 9.41 | 12,103,580.86 | $ | 48,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.64 | 4,699.25 | 9.40 | 12,108,280.10 | $ | 48,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.65 | 4,694.84 | 9.39 | 12,112,974.94 | $ | 48,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.66 | 4,690.43 | 9.38 | 12,117,665.37 | $ | 48,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.67 | 4,686.04 | 9.37 | 12,122,351.41 | $ | 48,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.68 | 4,681.65 | 9.36 | 12,127,033.06 | $ | 48,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.69 | 4,677.27 | 9.35 | 12,131,710.32 | $ | 48,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.70 | 4,672.90 | 9.35 | 12,136,383.22 | $ | 48,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.71 | 4,668.53 | 9.34 | 12,141,051.76 | $ | 48,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.72 | 4,664.18 | 9.33 | 12,145,715.93 | $ | 48,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.73 | 4,659.83 | 9.32 | 12,150,375.77 | $ | 48,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.74 | 4,655.49 | 9.31 | 12,155,031.26 | $ | 49,000,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.75 | 4,651.16 | 9.30 | 12,159,682.42 | $ | 49,050,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.76 | 4,646.84 | 9.29 | 12,164,329.26 | $ | 49,100,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.77 | 4,642.53 | 9.29 | 12,168,971.79 | $ | 49,150,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.78 | 4,638.22 | 9.28 | 12,173,610.01 | $ | 49,200,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.79 | 4,633.92 | 9.27 | 12,178,243.93 | $ | 49,250,000.00 |
$ | 50,000 | $ | 10.80 | 4,629.63 | 9.26 | 12,182,873.56 | $ | 49,300,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.81 | 4,625.35 | 9.25 | 12,187,498.90 | $ | 49,350,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.82 | 4,621.07 | 9.24 | 12,192,119.98 | $ | 49,400,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.83 | 4,616.81 | 9.23 | 12,196,736.78 | $ | 49,450,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.84 | 4,612.55 | 9.23 | 12,201,349.33 | $ | 49,500,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.85 | 4,608.29 | 9.22 | 12,205,957.62 | $ | 49,550,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.86 | 4,604.05 | 9.21 | 12,210,561.67 | $ | 49,600,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.87 | 4,599.82 | 9.20 | 12,215,161.49 | $ | 49,650,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.88 | 4,595.59 | 9.19 | 12,219,757.08 | $ | 49,700,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.89 | 4,591.37 | 9.18 | 12,224,348.45 | $ | 49,750,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.90 | 4,587.16 | 9.17 | 12,228,935.60 | $ | 49,800,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.91 | 4,582.95 | 9.17 | 12,233,518.55 | $ | 49,850,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.92 | 4,578.75 | 9.16 | 12,238,097.31 | $ | 49,900,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.93 | 4,574.57 | 9.15 | 12,242,671.87 | $ | 49,950,000.00 | ||||||||||||||
$ | 50,000 | $ | 10.94 | 4,570.38 | 9.14 | 12,247,242.26 | $ | 50,000,000.00 | ||||||||||||||
Total Shares
|
12,247,242.26 | |||||||||||||||||||||
Total Raised
|
$ | 50,000,000 | ||||||||||||||||||||
Average price per share
|
$ | 4.083 | ||||||||||||||||||||
Midpoint of pricing range
|
$
|
5.945
|
Tables for p.25
|
|||||
35,000,000.00 | 67.35 | % | |||
4,500,000.00 | 8.66 | % | |||
222,222.00 | 0.43 | % | |||
12,247,242.26 | 23.57 | % | |||
51,969,464.26 | 100.00 | % | |||
35,000,000.00 | 62.53 | % | |||
4,500,000.00 | 8.04 | % | |||
222,222.00 | 0.40 | % | |||
12,247,242.26 | 21.88 | % | |||
4,000,000.00 | 7.15 | % | |||
55,969,464.26 | 100.00 | % |