`13037
`
`EXHIBIT 1
`[UNREDACTED PUBLIC VERSION]
`
`
`
`Case 1:19-cv-01410-MN Document 330-1 Filed 10/17/24 Page 2 of 3 PageID #:
`13038
`VB Assets v. Amazon
`Reasonable Royalty and Interest Calculations
`2015 to November 8, 2023 and Daily Post Judgment Interest
`
`Year/
`Quarter
`
`2015
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2016
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2017
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2018
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2019
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2020
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2021
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2022
`Qtr1
`Qtr2
`Qtr3
`Qtr4
`2023
`Qtr1
`Qtr2
`Qtr3
`Qtr4 to Nov 8 *
`End of 2023
`Total
`
`Total Royalties and Pre-Judgment Interest
`
`Reasonable
`Royalty
`(a)
`
`Balance for
`Interest
`(b)
`
`Average
`Prime Rate
`(c)
`
`Interest
`(d)=(b)*(c)/4
`
`Cumulative
`Total
`(e)=(a)+(b)
`
`$0
`$0
`$0
`$0
`
`$359,812
`$362,960
`$366,136
`$369,340
`
`$3,630,916
`$3,665,410
`$3,702,522
`$3,741,861
`
`$9,790,812
`$9,901,693
`$10,020,513
`$10,146,020
`
`$14,491,576
`$14,690,835
`$14,892,834
`$15,090,537
`
`$18,644,847
`$18,849,940
`$19,003,096
`$19,157,496
`
`$23,642,256
`$23,834,349
`$24,028,003
`$24,223,231
`
`$29,870,473
`$30,116,157
`$30,412,048
`$30,820,330
`
`$38,869,098
`$39,616,356
`$40,424,530
`$41,276,477
`
`$0
`$0
`$0
`$359,812
`
`$0
`$0
`$0
`$3,258,298
`
`$0
`$0
`$0
`$6,008,819
`
`$0
`$0
`$0
`$4,211,629
`
`$0
`$0
`$0
`$3,372,092
`
`$0
`$0
`$0
`$4,329,105
`
`$0
`$0
`$0
`$5,450,428
`
`$0
`$0
`$0
`$7,523,281
`
`$0
`$0
`$0
`$0
`$5,494,136
`$40,007,600
`
`3.50%
`3.50%
`3.50%
`3.55%
`
`3.80%
`4.05%
`4.25%
`4.29%
`
`4.53%
`4.80%
`5.01%
`5.28%
`
`5.50%
`5.50%
`5.31%
`4.83%
`
`4.40%
`3.25%
`3.25%
`3.25%
`
`3.25%
`3.25%
`3.25%
`3.25%
`
`3.29%
`3.93%
`5.37%
`6.82%
`
`7.69%
`8.16%
`8.43%
`8.50%
`
`$0
`$0
`$0
`$0
`
`$3,148
`$3,176
`$3,204
`$3,278
`
`$34,494
`$37,112
`$39,339
`$40,131
`
`$110,881
`$118,820
`$125,507
`$133,927
`
`$199,259
`$201,999
`$197,702
`$182,218
`
`$205,093
`$153,156
`$154,400
`$155,655
`
`$192,093
`$193,654
`$195,228
`$196,814
`
`$245,685
`$295,891
`$408,282
`$525,487
`
`$747,258
`$808,174
`$851,947
`$374,881
`
`$0
`$0
`$0
`$359,812
`
`$362,960
`$366,136
`$369,340
`$3,630,916
`
`$3,665,410
`$3,702,522
`$3,741,861
`$9,790,812
`
`$9,901,693
`$10,020,513
`$10,146,020
`$14,491,576
`
`$14,690,835
`$14,892,834
`$15,090,537
`$18,644,847
`
`$18,849,940
`$19,003,096
`$19,157,496
`$23,642,256
`
`$23,834,349
`$24,028,003
`$24,223,231
`$29,870,473
`
`$30,116,157
`$30,412,048
`$30,820,330
`$38,869,098
`
`$39,616,356
`$40,424,530
`$41,276,477
`$41,651,358
`
`$7,137,894
`
`$47,145,494 as of 11/8/2023
`
`Highly Confidential - Attorneys' Eyes Only
`
`Page 1 of 2
`
`Exhibit 1
`
`
`
`Case 1:19-cv-01410-MN Document 330-1 Filed 10/17/24 Page 3 of 3 PageID #:
`13039
`VB Assets v. Amazon
`Reasonable Royalty and Interest Calculations
`2015 to November 8, 2023 and Daily Post Judgment Interest
`Post Judgment Interest
`
`Interest per
`Day
`
`Daily Interest Amount as of November 9, 2023 with U.S. Treasury Securities 1-Year Constant
`$6,930
`Maturity Rate of 5.38% (calendar week ending 11/3/2023): ^
`
`Interest per
`Day
`
`$6,930
`
`Days
`
`337
`
`Interest
`
`Cumulative
`Total
`
`$2,335,410
`
`$49,480,904 as of 10/10/2024
`
`Note:
`
`* Calculated for 39 days at 8.50%.
`^ Current Daily Interest Amount is $47,145,494 judgment x 5.38% rate / 366 days
`(2024 is a leap year day).
`^^ With annual compounding of post judgment rate:
`Daily Interest Amount is $49,681,921 one year post judgment total x 5.38% rate / 365 days
`
`Source: Methodology and rates match those in Reed 12/5/2023 Declaration, including Exhibit A.
`Column (a) is changed from that of Exhibit A, to reflect the Court's damages adjustment.
`(a) Reasonable Royalty for year, due at end of year (Exhibit 2).
`(c) Bank Prime Loan Rate (https://fred.stlouisfed.org/series/DPRIME).
`Quarterly - Based on average of daily rates reported by Federal Reserve Bank of St. Louis.
`1 Year Constant Maturity Rate (https://fred.stlouisfed.org/series/DGS1).
`
`Highly Confidential - Attorneys' Eyes Only
`
`Page 2 of 2
`
`Exhibit 1
`
`
Accessing this document will incur an additional charge of $.
After purchase, you can access this document again without charge.
Accept $ Charge
Still Working On It
This document is taking longer than usual to download. This can happen if we need to contact the court directly to obtain the document and their servers are running slowly.
Give it another minute or two to complete, and then try the refresh button.
A few More Minutes ... Still Working
It can take up to 5 minutes for us to download a document if the court servers are running slowly.
Thank you for your continued patience.
This document could not be displayed.
We could not find this document within its docket. Please go back to the docket page and check the link. If that does not work, go back to the docket and refresh it to pull the newest information.
Your account does not support viewing this document.
You need a Paid Account to view this document. Click here to change your account type.
Your account does not support viewing this document.
Set your membership
status to view this document.
With a Docket Alarm membership, you'll
get a whole lot more, including:
- Up-to-date information for this case.
- Email alerts whenever there is an update.
- Full text search for other cases.
- Get email alerts whenever a new case matches your search.
One Moment Please
The filing “” is large (MB) and is being downloaded.
Please refresh this page in a few minutes to see if the filing has been downloaded. The filing will also be emailed to you when the download completes.
Your document is on its way!
If you do not receive the document in five minutes, contact support at support@docketalarm.com.
Sealed Document
We are unable to display this document, it may be under a court ordered seal.
If you have proper credentials to access the file, you may proceed directly to the court's system using your government issued username and password.
Access Government Site
