| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | To Edit: choose "Make a Copy" from the File Menu | ||||||||||||||||||||||||||||||
2 | |||||||||||||||||||||||||||||||
3 | Annual Return On Equity (compounded each period) | 171.8049% | <- compute using the "Interpolate Implied ROE" menu | ||||||||||||||||||||||||||||
4 | Calculated PV of Investment Amounts at time T | $5,000,121.33 | Employee 1 | employee 2 | emp 3 | emp 4 | |||||||||||||||||||||||||
5 | Pre-Money Value at time T | $5,000,000.00 | Equity At Time T | 37.76% | Equity At Time T | 37.76% | Equity At Time T | 2.80% | Equity At Time T | 1.60% | |||||||||||||||||||||
6 | Period/monthly Return on Equity | 8.69% | Start Period | 0 | Start Period | 0 | Start Period | 6 | Start Period | 12 | |||||||||||||||||||||
7 | Periods Per Year | 12 | Annual Comp | $120,000.00 | Annual Comp | $120,000.00 | Annual Comp | $120,000.00 | Annual Comp | $120,000.00 | |||||||||||||||||||||
8 | Initial Value at Time 0 | $50,000.00 | <- start up capital or previous round? | ||||||||||||||||||||||||||||
9 | PV of Initial Value at time T | $1,004,018.81 | Total Cash Invested | $220,000.00 | Total Cash Invested | $220,000.00 | Total Cash Invested | $30,000.00 | Total Cash Invested | $24,000.00 | |||||||||||||||||||||
10 | Months to valuatevent | 36 | PV Of Invested Cash | $1,888,183.27 | PV Of Invested Cash | $1,888,183.27 | PV Of Invested Cash | $139,837.68 | PV Of Invested Cash | $79,898.30 | |||||||||||||||||||||
11 | Pre Money Holdings: | ||||||||||||||||||||||||||||||
12 | % Equity held by holders from t0: | 20.08% | |||||||||||||||||||||||||||||
13 | % Equity held by Employee 1 | 37.76% | |||||||||||||||||||||||||||||
14 | % Equity held by Employee 2 | 37.76% | |||||||||||||||||||||||||||||
15 | % Equity held by Employee 3 | 2.80% | |||||||||||||||||||||||||||||
16 | % Equity held by Employee 4 | 1.60% | |||||||||||||||||||||||||||||
17 | Period / Month | Total Investment Amount | PV Of Investment At Valuation | Monthly Compensation | cash comp | Invested Comp | Other Invested | Total Invested | PV of Investment at Val | Monthly Compensation | cash comp | Invested Comp | Other Invested | Total Invested | PV of Investment at Val | Monthly Compensation | cash comp | Invested Comp | Other Invested | Total Invested | PV of Investment at Val | Monthly Compensation | cash comp | Invested Comp | Other Invested | Total Invested | PV of Investment at Val | ||||
18 | 0 | $40,000.00 | $803,215.05 | $10,000.00 | $0.00 | 10000 | 10000 | $20,000.00 | $401,607.52 | $10,000.00 | $0.00 | $10,000.00 | 10000 | $20,000.00 | $401,607.52 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
19 | 1 | $20,000.00 | $369,499.40 | $10,000.00 | $0.00 | 10000 | 0 | $10,000.00 | $184,749.70 | $10,000.00 | $0.00 | $10,000.00 | 0 | $10,000.00 | $184,749.70 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
20 | 2 | $20,000.00 | $339,958.28 | $10,000.00 | $0.00 | 10000 | 0 | $10,000.00 | $169,979.14 | $10,000.00 | $0.00 | $10,000.00 | 0 | $10,000.00 | $169,979.14 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
21 | 3 | $20,000.00 | $312,778.95 | $10,000.00 | $0.00 | 10000 | 0 | $10,000.00 | $156,389.48 | $10,000.00 | $0.00 | $10,000.00 | 0 | $10,000.00 | $156,389.48 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
22 | 4 | $20,000.00 | $287,772.58 | $10,000.00 | $0.00 | 10000 | 0 | $10,000.00 | $143,886.29 | $10,000.00 | $0.00 | $10,000.00 | 0 | $10,000.00 | $143,886.29 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
23 | 5 | $20,000.00 | $264,765.45 | $10,000.00 | $0.00 | 10000 | 0 | $10,000.00 | $132,382.72 | $10,000.00 | $0.00 | $10,000.00 | 0 | $10,000.00 | $132,382.72 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
24 | 6 | $11,000.00 | $133,978.74 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $60,899.43 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $60,899.43 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $12,179.89 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
25 | 7 | $11,000.00 | $123,267.27 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $56,030.58 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $56,030.58 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $11,206.12 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
26 | 8 | $11,000.00 | $113,412.17 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $51,550.99 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $51,550.99 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $10,310.20 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
27 | 9 | $11,000.00 | $104,344.98 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $47,429.54 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $47,429.54 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $9,485.91 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
28 | 10 | $11,000.00 | $96,002.70 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $43,637.59 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $43,637.59 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $8,727.52 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
29 | 11 | $11,000.00 | $88,327.38 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $40,148.81 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $40,148.81 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $8,029.76 | $0.00 | $0.00 | $0.00 | 0 | $0.00 | $0.00 | ||||
30 | 12 | $12,000.00 | $88,653.48 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $36,938.95 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $36,938.95 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $7,387.79 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $7,387.79 | ||||
31 | 13 | $12,000.00 | $81,565.73 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $33,985.72 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $33,985.72 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $6,797.14 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $6,797.14 | ||||
32 | 14 | $12,000.00 | $75,044.63 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $31,268.59 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $31,268.59 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $6,253.72 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $6,253.72 | ||||
33 | 15 | $12,000.00 | $69,044.88 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $28,768.70 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $28,768.70 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $5,753.74 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $5,753.74 | ||||
34 | 16 | $12,000.00 | $63,524.81 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $26,468.67 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $26,468.67 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $5,293.73 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $5,293.73 | ||||
35 | 17 | $12,000.00 | $58,446.06 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $24,352.53 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $24,352.53 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,870.51 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,870.51 | ||||
36 | 18 | $12,000.00 | $53,773.36 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $22,405.57 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $22,405.57 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,481.11 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,481.11 | ||||
37 | 19 | $12,000.00 | $49,474.23 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $20,614.26 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $20,614.26 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,122.85 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $4,122.85 | ||||
38 | 20 | $12,000.00 | $45,518.82 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $18,966.17 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $18,966.17 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,793.23 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,793.23 | ||||
39 | 21 | $12,000.00 | $41,879.63 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $17,449.85 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $17,449.85 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,489.97 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,489.97 | ||||
40 | 22 | $12,000.00 | $38,531.40 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $16,054.75 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $16,054.75 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,210.95 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $3,210.95 | ||||
41 | 23 | $12,000.00 | $35,450.85 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $14,771.19 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $14,771.19 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,954.24 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,954.24 | ||||
42 | 24 | $12,000.00 | $32,616.59 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $13,590.25 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $13,590.25 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,718.05 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,718.05 | ||||
43 | 25 | $12,000.00 | $30,008.92 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $12,503.72 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $12,503.72 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,500.74 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,500.74 | ||||
44 | 26 | $12,000.00 | $27,609.74 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $11,504.06 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $11,504.06 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,300.81 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,300.81 | ||||
45 | 27 | $12,000.00 | $25,402.37 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $10,584.32 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $10,584.32 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,116.86 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $2,116.86 | ||||
46 | 28 | $12,000.00 | $23,371.47 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $9,738.11 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $9,738.11 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,947.62 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,947.62 | ||||
47 | 29 | $12,000.00 | $21,502.95 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $8,959.56 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $8,959.56 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,791.91 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,791.91 | ||||
48 | 30 | $12,000.00 | $19,783.81 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $8,243.25 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $8,243.25 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,648.65 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,648.65 | ||||
49 | 31 | $12,000.00 | $18,202.11 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $7,584.21 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $7,584.21 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,516.84 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,516.84 | ||||
50 | 32 | $12,000.00 | $16,746.87 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $6,977.86 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $6,977.86 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,395.57 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,395.57 | ||||
51 | 33 | $12,000.00 | $15,407.98 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $6,419.99 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $6,419.99 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,284.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,284.00 | ||||
52 | 34 | $12,000.00 | $14,176.12 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $5,906.72 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $5,906.72 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,181.34 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,181.34 | ||||
53 | 35 | $12,000.00 | $13,042.76 | $10,000.00 | $5,000.00 | 5000 | 0 | $5,000.00 | $5,434.48 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $5,000.00 | $5,434.48 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,086.90 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $1,000.00 | $1,086.90 | ||||
54 | 36 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
55 | 37 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
56 | 38 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
57 | 39 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
58 | 40 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
59 | 41 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
60 | 42 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
61 | 43 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
62 | 44 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
63 | 45 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
64 | 46 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
65 | 47 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
66 | 48 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
67 | 49 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
68 | 50 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
69 | 51 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
70 | 52 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
71 | 53 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
72 | 54 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
73 | 55 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
74 | 56 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
75 | 57 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
76 | 58 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
77 | 59 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
78 | 60 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
79 | 61 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
80 | 62 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
81 | 63 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
82 | 64 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
83 | 65 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
84 | 66 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
85 | 67 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
86 | 68 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
87 | 69 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
88 | 70 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
89 | 71 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
90 | 72 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
91 | 73 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
92 | 74 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
93 | 75 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
94 | 76 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
95 | 77 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
96 | 78 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
97 | 79 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
98 | 80 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
99 | 81 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | ||||
100 | 82 | $0.00 | 0 | $10,000.00 | $5,000.00 | 5000 | 0 | $0.00 | $0.00 | $10,000.00 | $5,000.00 | $5,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 | $10,000.00 | $9,000.00 | $1,000.00 | 0 | $0.00 | $0.00 |