CORRESP 13 filename13.htm corresp.htm

July 14, 2016

Erin E. Martin
Special Counsel
Office of Financial Services
Securities and Exchange Commission
Washington, D.C. 20549
Email:  martine@sec.gov

Re: 
Yobi Capital Fund Corporation
Offering Statement on Form 1-A
Comment Letter dated July 6, 2016

Dear Ms. Martin:

We have received your letter dated July 6, 2016 and have updated the Offering Circular by adding Exhibit 1A-15D pursuant to comment 2, which has subsequently been filed through EDGAR.  We have prepared the below responses to your comments.

Comment 1 – Sale and Distribution of Securities, page 30

We note your response to comment 2. It is unclear to us how the offering of your securities will commence immediately following the qualification date. In addition, it is also unclear how shares of the same class that are being sold at different prices throughout your offering would constitute a “fixed price.”

For example, given the way the pricing is currently structured, it does not appear certain that an investor could purchase shares at $0.96 or $0.97 per share within two calendar days of qualification as it may take weeks or months for the price to rise to $0.96 or $0.97 per share as described in the offering statement. In addition, it would appear that, as contemplated by your pricing structure, an existing trading market would have developed for the shares that were initially sold at $0.95.

Please revise the terms of your offering to comply with Rule 251 or provide us with a more comprehensive and detailed legal analysis as to how the pricing structure contemplated for your offering is appropriate under Regulation A and specifically, Rule 251(d)(3)(i)(F) and Rule 251(d)(3)(ii).

RESPONSE: To address your first inquiry regarding commencing upon qualification date, as soon as the offering is qualified the Company intends to begin selling securities through its website, as indicated in the Offering Circular.
 
 
 

 
 
Second, you ask how the proposed pricing structure complies with Rule 251(d)(3)(i)(F) and Rule 251(d)(3)(ii).

Rule 251(d)(3)(i)(F) provides in pertinent part:

“(i) Continuous or delayed offerings may be made under this Regulation A, so long as the offering statement pertains only to: (F) Securities the offering of which will be commenced within two calendar days after the qualification date, will be made on a continuous basis, may continue for a period in excess of 30 calendar days from the date of initial qualification, and will be offered in an amount that, at the time the offering statement is qualified, is reasonably expected to be offered and sold within two years from the initial qualification date. [emphasis added]

The Company maintains that, while the offering has multiple fixed prices throughout its duration, a prospective investor can easily determine the actual fixed price of the offering at any given time, based on the simple calculations described in the Offering Circular.: each $50,000 tranche is offered at one penny more than the prior $50,000 tranche, and is not sold until that prior tranche has been sold in its entirety.  The Company argues this methodology is similar to a real estate investment trust, as the valuation of the investment and its corresponding price change over time. A significant and favorable difference, however, is that the Company has constructed a deterministic valuation model based upon the actual money raised, whereas other investments are subjectively valued over time according to management’s nondeterministic valuations.

Furthermore, the Company argues that it is possible that two years from qualification, the shares of any issuer will be trading at a price that could not have been “reasonably expected” at the initial qualification date.  It is our stance that offering shares according to a graduated schedule gives investors some predictable notice as to the general direction in which the Company’s offering price is headed, and that because investors are invited to contact the Company at any time regarding the then-current offering price, any perceived risk in this method is assuaged.

Finally, we believe the securities sold under this Regulation A offering meet the requirements of the remaining provisions of Rule 251(d)(3)(i)(F), namely, that (i) the offering commence within two days after qualification (which the Company intends to do), and (ii) the offering be made on a continuous basis.

Rule 251(d)(3)(ii) provides in its entirety:

“At the market offerings, by or on behalf of the issuer or otherwise, are not permitted under this Regulation A. As used in this paragraph (d)(3)(ii), the term at the market offering means an offering of equity securities into an existing trading market for outstanding shares of the same class at other than a fixed price.”

The Company defends its position related to this rule by asserting that there is no existing trading market for these securities, nor does the Company intend to create a trading market for the securities.
 
 
 

 

Additionally, we note that these securities will not be sold at fluctuating market prices (which the Commission has deemed inappropriate within the context of an exemption that is contingent upon not exceeding a maximum offering size), but will instead be sold at a fixed price determined by a wholly objective formula. Further, it is mathematically impossible for the offering size to exceed $50 million. Hence, neither of the concerns expressed by the Commission is implicated. We see that other than Rule 251(d)(3)(ii), no rule promulgated under Regulation A uses the term “fixed price” nor does any such rule provide a definition of the term.
 
We feel a very reasonable interpretation of Rule 251(d)(3)(ii) is -- an issuer cannot create an at the market offering for its securities, where the market determines the price of those securities. However, it is not the market in this instance, but instead the issuer, that determines the price of the securities.
 
Nor does Rule 251(d)(3)(ii) seem to suggest that an issuer could not propose multiple fixed prices for its securities over time because such an arrangement is not an “at the market” offering. Our share pricing schedule is fixed pricing, adjusted objectively over time by the issuer, not the prohibited "at the market" pricing.  Therefore, a most reasonable interpretation as applied to this offering is that Rule 251(d)(3)(ii) does not prohibit the issuer from offering multiple fixed prices of the share price over time.
 
We further cite in pertinent part the instructions noted for Item 4 in Part 1 of this Offering Circular, ‘Price per security.’ “The information called for by this item below may be omitted if undetermined at the time of filing or submission, except that if a price range has been included in the offering statement, the midpoint of that range must be used to respond.” 

These instructions acknowledge multiple fixed prices, the equivalence of a pricing range, is allowed. The pricing range in the Offering Statement is $0.95 to $10.94. As such, we have specified the midpoint of that range, $5.95, as stipulated by the worksheet.

The initial price is $0.95 per share. It will increase in accordance with the objective formula that is clearly described in the Offering Circular. To further display the fixed nature of the increases in the price, we have attached as Exhibit A a spreadsheet that shows exactly what prices are being offered at each stage of the Offering. An investor will know the price before she invests. The offering cannot exceed $50 million. The fact that a particular investor can buy securities at a different fixed price seemingly does not violate any provision of Regulation A.

We acknowledge that the Commission seems concerned that the price of the securities could change over time. However, we note that this is commonplace. For example, we reference a typical real estate investment trust (REIT), including those REITs qualified by the Commission under Regulation A, where the price may change over time based on management’s subjective assessment of the value of the assets from time to time. An investor who invests subsequent to the initial offer cannot necessarily buy at the same price as an investor who buys at the initial offer, and an investor who buys within the first two days will not necessarily buy at the same price as if she waited four months. If Rule 251(d)(3) were implicated for this proposed offering then it would be implicated for all of those offerings as well, and REITs would be prohibited from changing their offering prices based on fluctuations in the value of their real estate. We know that is not the law. Rather, this offering is changing the price based on a pre-determined objective formula that reflects management’s assessment of value rather than a subjective assessment.

In summary, the fact that the price of a security will change is not unusual and is not prohibited by Regulation A.

Comment 2 – Exhibits

It does not appear that you have made your non-public correspondences filed pursuant to Rule 252(d)(3) as exhibits to your Form 1-A. Refer to Item 17(15). Please note that the 21-day period required by Rule 252(d) does not begin until this filing has been made.

RESPONSE: We have filed our correspondence dated April 29, 2016 as an Exhibit to the Offering Circular. However, that correspondence was not filed pursuant to Rule 252(d), as it accompanied a non-confidential Form 1-A and hence was not correspondence described in Rule 252(d)(3) If our understanding of the Commission’s procedures is incorrect, we apologize.
 
 
 

 
 
Thank you for your continued attention to this matter. Please let me know if you have further questions or need additional information.

Very truly yours,

Emanuel Harrington
Chief Executive Officer
 
 
 

 

EXHIBIT A

Pricing Chart

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 %