Upload
jaslenedimaranan
View
213
Download
0
Embed Size (px)
Citation preview
8/18/2019 Monte Carlo Simulator
1/298
Monte Carlo Simulation Example© 2004 Vertex42 LLC
Sales Forecast Model
Nominal Min Max Stochastic
1500 1200 1800 1729.913895
$0.50 $0.20 $0.80 $0.75
3.0% 1.0% 5.0% 3.839%
$50.00 $47.00 $53.00 $48.59
$800.00
Deterministic Stochastic
$2,250.00 $3,227.01
$1,550.00 $2,100.11
$700.00 $1,126.89
See MCsim Worksheet
Summar Statistics !uartiles
5000 Min" -$1,227.64
!#0.2%" -$60.78
M&'N" $694.12 Median" $699.67
S(D&)" $920.60 !#0.7%" $1,402.03
Mean Standard Error: $13.02 Max" $3,443.46
90* +entral nter-al
!#0.0%" -$749.28
!#0.9%" $2,197.69
9* +entral nter-al
!#0.02%" -$885.17
!#0.97%" $2,434.93
r# / 0%" 72.9%
See Article on erte!42.co"
nut )alues #inut%
#ead er Mont& #%
'ot (er #ead #+%
'on)erion *ate #%
(ro+it er Sale #%
)er&ead er Mont& #3%
esults #calculations%
Mont&l ncome:
Mont&l &xenses:
(roected Mont&l ro4it"
Monte +arlo Simulation #Summar eort%
Sa"le Si/e n:
ro5#Profit 0%
ress F9 to e+alculate
ress F9 to e+alculate
-
2
0
0
0
-
1
8
5
0
-
1
7
0
0
-
1
5
5
0
-
1
4
0
0
-
1
2
5
0
-
1
1
0
0
-
9
5
0
-
8
0
0
-
6
5
0
-
5
0
0
-
3
5
0
-
2
0
0
-
5
0
1
0
0
2
5
0
4
0
0
5
5
0
7
0
0
8
5
0
1
0
0
0
1
1
5
0
1
3
0
0
1
4
5
0
1
6
0
0
1
7
5
0
1
9
0
0
2
0
5
0
2
2
0
0
2
3
5
0
2
5
0
0
2
6
5
0
2
8
0
0
2
9
5
0
3
1
0
0
3
2
5
0
3
4
0
0
3
5
5
0
3
7
0
0
3
8
5
0
4
0
0
0
0
50
100
150
200
250
300
350
0
0.1
0.2
0.3
0.4
0.5
0.60.7
0.8
0.9
13istoram o4 Monte +arlo Simulation esults
ins
+ o u n t
+ u m u l a t i - e . r o 5 a 5 i l i t
http://www.vertex42.com/ExcelArticles/mc/SalesForecast.htmlhttp://www.vertex42.com/ExcelArticles/mc/SalesForecast.html
8/18/2019 Monte Carlo Simulator
2/298
ro4it 3istor1285.462 $0.63 3.085% $51.33 $800.00 $425.44
1370.498 $0.49 1.454% $47.05 $800.00 $539.47 Min"
1637.419 $0.43 2.420% $50.63 $800.00 $509.79 Max"
1474.729 $0.62 1.964% $48.69 $800.00 $307.54 N"
1762.143 $0.62 1.979% $50.24 $800.00 $142.43
1448.125 $0.29 3.713% $52.25 $800.00 $1,595.63 ins
1719.264 $0.68 3.033% $49.68 $800.00 $629.15 -2000
1217.116 $0.32 1.051% $52.11 $800.00 $523.78 -1850
1538.755 $0.25 3.087% $52.63 $800.00 $1,317.91 -1700
1230.339 $0.26 1.463% $51.02 $800.00 $201.04 -1550
1508.035 $0.34 2.505% $47.40 $800.00 $479.65 -1400
1764.753 $0.25 3.625% $47.29 $800.00 $1,782.86 -1250
1516.547 $0.39 4.438% $52.47 $800.00 $2,139.27 -1100
1304.068 $0.28 1.076% $52.19 $800.00 $431.15 -950
1302.618 $0.47 3.328% $49.40 $800.00 $724.02 -800
1484.44 $0.62 1.971% $47.98 $800.00 $314.58 -650
1785.324 $0.58 1.621% $50.57 $800.00 $373.40 -5001428.265 $0.39 1.315% $52.84 $800.00 $368.40 -350
1522.202 $0.22 4.282% $49.42 $800.00 $2,083.54 -200
1230.198 $0.55 4.370% $52.21 $800.00 $1,332.32 -50
1256.871 $0.52 3.151% $51.52 $800.00 $581.70 100
1770.732 $0.33 3.390% $47.77 $800.00 $1,477.96 250
1211.752 $0.62 4.461% $49.75 $800.00 $1,137.43 400
1381.674 $0.29 3.476% $48.53 $800.00 $1,131.65 550
1581.286 $0.76 4.050% $52.98 $800.00 $1,386.26 700
1268.586 $0.68 4.386% $49.41 $800.00 $1,089.53 850
1537.898 $0.79 3.569% $47.03 $800.00 $570.64 1000
1606.18 $0.68 1.938% $51.52 $800.00 $293.56 1150
1557.768 $0.48 2.296% $47.20 $800.00 $140.44 13001507.122 $0.63 4.786% $52.61 $800.00 $2,049.33 1450
1624.455 $0.49 3.655% $47.33 $800.00 $1,211.60 1600
1282.026 $0.77 3.561% $48.57 $800.00 $436.45 1750
1460.686 $0.37 1.363% $49.16 $800.00 $367.55 1900
1622.592 $0.34 3.927% $47.03 $800.00 $1,647.43 2050
1543.65 $0.35 1.971% $49.23 $800.00 $159.19 2200
1433.971 $0.42 3.870% $47.34 $800.00 $1,228.72 2350
1765.668 $0.25 4.045% $48.17 $800.00 $2,197.61 2500
1477.674 $0.78 4.612% $48.02 $800.00 $1,321.07 2650
1761.727 $0.72 4.139% $52.49 $800.00 $1,758.18 2800
1707.969 $0.27 2.163% $51.76 $800.00 $657.94 2950
1517.913 $0.40 2.214% $51.63 $800.00 $322.37 3100
1293.578 $0.53 3.158% $52.70 $800.00 $665.23 3250
1329.354 $0.64 4.116% $52.11 $800.00 $1,196.24 3400
1400.994 $0.53 3.337% $51.56 $800.00 $867.08 3550
1446.514 $0.30 4.857% $50.52 $800.00 $2,315.57 3700
1272.55 $0.79 3.475% $48.01 $800.00 $319.33 3850
1261.816 $0.80 2.337% $48.88 $800.00 $362.96 4000
1488.47 $0.31 2.964% $50.62 $800.00 $969.99
rand + rand rand rand 3 cont
- 2
0
0
0
- 1
8
5
0
- 1
7
0
0
- 1
5
5
0
- 1
4
0
0
- 1
2
5
0
- 1
1
0
0
- 9
5
0
- 8
0
0
- 6
5
0
- 5
0
0
- 3
5
0
- 2
0
0
- 5
0
1
0
0
2
5
0
4
0
0
5
5
0
7
0
0
8
5
0
1
0
0
0
1
1
5
0
1
3
0
0
1
4
5
0
1
6
0
0
1
7
5
0
1
9
0
0
2
0
5
0
2
2
0
0
2
3
5
0
2
5
0
0
2
6
5
0
2
8
0
0
2
9
5
0
3
1
0
0
3
2
5
0
3
4
0
0
3
5
5
0
3
7
0
0
3
8
5
0
4
0
0
00
50
100
150
200
250
300
350
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
3isto7ram o4 Monte +arlo Simulation 2esults
8ins
+
o u n t
+ u m
u l a t i - e
. r o 5 a 5 i l i t
.
.
.
8/18/2019 Monte Carlo Simulator
3/298
1609.102 $0.53 1.941% $47.07 $800.00 $175.69
1291.252 $0.25 4.297% $49.92 $800.00 $1,650.41
1464.215 $0.23 3.897% $49.11 $800.00 $1,660.46
1653.415 $0.26 4.603% $48.01 $800.00 $2,432.27
1654.762 $0.51 1.241% $49.19 $800.00 $629.08
1276.896 $0.35 1.285% $47.65 $800.00 $461.82
1404.384 $0.32 1.493% $52.20 $800.00 $153.841430.326 $0.60 4.460% $52.71 $800.00 $1,709.72
1409.627 $0.65 1.053% $47.22 $800.00 $1,012.05
1401.121 $0.27 1.693% $48.34 $800.00 $30.71
1251.393 $0.43 3.013% $49.80 $800.00 $543.65
1742.944 $0.67 2.863% $47.43 $800.00 $392.59
1478.58 $0.61 1.474% $50.16 $800.00 $603.11
1395.831 $0.76 2.675% $52.25 $800.00 $93.85
1333.623 $0.31 2.372% $48.05 $800.00 $305.49
1494.112 $0.74 1.984% $49.25 $800.00 $447.51
1504.752 $0.30 4.164% $51.83 $800.00 $2,002.86
1762.357 $0.53 3.289% $49.45 $800.00 $1,123.86
1432.046 $0.39 3.042% $48.20 $800.00 $742.841608.613 $0.46 1.931% $52.45 $800.00 $81.87
1530.388 $0.38 2.479% $47.63 $800.00 $430.91
1618.696 $0.66 3.684% $47.27 $800.00 $947.22
1767.877 $0.24 3.221% $49.55 $800.00 $1,593.12
1758.339 $0.71 3.477% $49.63 $800.00 $989.40
1386.092 $0.50 1.100% $49.25 $800.00 $746.23
1669.09 $0.43 2.701% $48.54 $800.00 $671.71
1328.965 $0.42 1.234% $48.07 $800.00 $575.94
1606.78 $0.55 1.764% $50.35 $800.00 $257.39
1341.377 $0.50 3.803% $47.78 $800.00 $962.82
1210.869 $0.37 3.890% $48.58 $800.00 $1,044.40
1627.388 $0.74 1.414% $51.12 $800.00 $831.321700.332 $0.22 2.454% $48.63 $800.00 $852.72
1751.397 $0.39 1.268% $52.19 $800.00 $319.98
1280.271 $0.70 4.694% $47.61 $800.00 $1,169.26
1447.457 $0.72 3.636% $52.73 $800.00 $933.51
1575.951 $0.39 1.875% $48.19 $800.00 $6.43
1372.968 $0.46 3.112% $51.40 $800.00 $765.03
1229.261 $0.67 4.806% $47.75 $800.00 $1,196.40
1359.263 $0.46 2.443% $52.06 $800.00 $309.28
1512.186 $0.45 2.150% $50.88 $800.00 $175.42
1488.394 $0.68 2.726% $48.33 $800.00 $143.49
1380.884 $0.42 2.424% $49.61 $800.00 $277.13
1328.85 $0.54 3.397% $48.25 $800.00 $660.271709.329 $0.76 1.037% $52.50 $800.00 $1,163.46
1570.606 $0.47 3.043% $49.60 $800.00 $830.42
1428.274 $0.33 2.721% $48.81 $800.00 $630.45
1380.607 $0.38 2.869% $47.95 $800.00 $576.35
1637.347 $0.52 3.076% $52.26 $800.00 $988.47
1725.842 $0.67 3.231% $52.89 $800.00 $1,000.46
1443.606 $0.67 1.369% $50.46 $800.00 $772.62
1734.316 $0.22 3.374% $50.52 $800.00 $1,776.75
0.0000
0.000
0.0001
0.000
0.0002
0.000
0.0003
0.000
F r e 9 u e n c
-2000
0
0.00005
0.0001
0.00015
0.0002
0.00025
0.0003
0.00035
0.0004
F r e 9 u e n c
8/18/2019 Monte Carlo Simulator
4/298
1544.374 $0.25 4.021% $49.45 $800.00 $1,884.91
1470.827 $0.33 1.528% $51.29 $800.00 $137.16
1267.946 $0.22 4.640% $47.35 $800.00 $1,709.86
1294.045 $0.39 2.327% $49.66 $800.00 $192.15
1479.318 $0.34 1.332% $47.17 $800.00 $376.79
1577.752 $0.77 2.749% $47.34 $800.00 $31.02
1310.698 $0.34 4.312% $47.52 $800.00 $1,435.211628.775 $0.41 2.268% $52.70 $800.00 $483.73
1448.1 $0.40 3.757% $50.55 $800.00 $1,375.57
1630.183 $0.71 4.775% $50.79 $800.00 $1,993.30
1370.96 $0.62 1.212% $47.44 $800.00 $863.47
1549.147 $0.33 1.664% $50.70 $800.00 $0.20
1624.531 $0.25 4.377% $50.23 $800.00 $2,364.51
1444.526 $0.75 4.808% $51.44 $800.00 $1,688.16
1336.389 $0.63 4.192% $51.19 $800.00 $1,227.21
1437.36 $0.28 3.829% $50.89 $800.00 $1,603.98
1590.828 $0.43 1.334% $49.19 $800.00 $437.42
1418.918 $0.32 2.396% $47.81 $800.00 $371.15
1297.448 $0.36 3.158% $51.87 $800.00 $861.691239.412 $0.37 3.082% $52.32 $800.00 $738.39
1386.224 $0.61 2.393% $52.77 $800.00 $110.08
1709.787 $0.70 4.139% $52.41 $800.00 $1,718.73
1440.41 $0.80 3.496% $52.97 $800.00 $715.53
1518.796 $0.42 2.000% $50.08 $800.00 $76.58
1615.11 $0.72 4.483% $50.37 $800.00 $1,680.46
1375.51 $0.73 2.452% $52.65 $800.00 $23.12
1334.355 $0.23 2.935% $47.13 $800.00 $734.80
1364.984 $0.34 4.859% $49.24 $800.00 $2,002.30
1529.001 $0.20 2.926% $48.44 $800.00 $1,060.51
1207.996 $0.47 1.330% $52.39 $800.00 $526.07
1756.908 $0.27 1.785% $51.51 $800.00 $337.391260.078 $0.22 3.380% $49.95 $800.00 $1,050.98
1711.017 $0.53 1.357% $47.79 $800.00 $590.78
1350.948 $0.71 4.197% $50.74 $800.00 $1,111.65
1480.878 $0.26 1.957% $51.09 $800.00 $292.19
1753.926 $0.52 2.887% $47.21 $800.00 $669.87
1621.973 $0.55 3.580% $51.02 $800.00 $1,274.04
1327.975 $0.47 3.602% $50.47 $800.00 $994.89
1578.282 $0.62 4.172% $52.47 $800.00 $1,680.98
1652.828 $0.63 1.692% $50.59 $800.00 $425.42
1754.786 $0.69 2.810% $48.47 $800.00 $385.33
1201.249 $0.31 3.339% $49.55 $800.00 $812.55
1253.391 $0.71 2.316% $52.65 $800.00 $156.581792.046 $0.49 1.772% $48.45 $800.00 $143.53
1343.557 $0.36 1.424% $52.79 $800.00 $277.77
1612.739 $0.50 1.884% $51.52 $800.00 $43.96
1204.1 $0.33 3.320% $50.50 $800.00 $817.13
1736.977 $0.74 1.164% $51.94 $800.00 $1,030.69
1657.51 $0.80 3.832% $50.17 $800.00 $1,066.95
1747.799 $0.23 3.425% $51.24 $800.00 $1,870.40
1444.857 $0.54 2.447% $48.29 $800.00 $132.56
8/18/2019 Monte Carlo Simulator
5/298
1459.668 $0.62 2.819% $49.32 $800.00 $325.43
1693.307 $0.77 4.737% $50.75 $800.00 $1,964.87
1689.754 $0.69 4.108% $51.79 $800.00 $1,624.90
1377.379 $0.42 2.604% $49.97 $800.00 $410.59
1782.83 $0.43 4.980% $47.30 $800.00 $2,638.80
1212.404 $0.66 4.714% $48.08 $800.00 $1,147.79
1737.447 $0.66 3.598% $47.92 $800.00 $1,042.331528.714 $0.73 2.153% $52.64 $800.00 $185.56
1508.95 $0.46 3.472% $52.56 $800.00 $1,256.70
1525.648 $0.54 2.199% $51.18 $800.00 $86.02
1250.965 $0.79 2.114% $47.20 $800.00 $539.40
1469.576 $0.21 2.721% $48.64 $800.00 $842.44
1792.844 $0.56 2.623% $52.99 $800.00 $684.13
1460.972 $0.28 3.296% $52.08 $800.00 $1,298.47
1331.589 $0.27 4.681% $47.73 $800.00 $1,814.10
1635.996 $0.38 4.881% $47.31 $800.00 $2,361.18
1681.836 $0.49 3.186% $52.44 $800.00 $1,188.77
1403.907 $0.66 2.386% $50.97 $800.00 $12.84
1628.112 $0.71 3.147% $51.97 $800.00 $702.491514.283 $0.55 3.897% $52.14 $800.00 $1,446.43
1459.478 $0.71 4.845% $51.56 $800.00 $1,809.89
1220.022 $0.65 2.932% $47.58 $800.00 $112.75
1698.239 $0.37 2.034% $51.25 $800.00 $337.35
1495.902 $0.44 3.890% $49.80 $800.00 $1,435.80
1669.901 $0.44 1.977% $49.67 $800.00 $110.02
1681.521 $0.75 1.992% $52.77 $800.00 $286.58
1251.242 $0.68 3.367% $48.80 $800.00 $403.84
1693.429 $0.43 4.717% $50.97 $800.00 $2,547.68
1305.758 $0.28 3.961% $51.93 $800.00 $1,515.80
1597.867 $0.24 3.165% $50.82 $800.00 $1,386.07
1564.738 $0.68 1.475% $52.60 $800.00 $654.801460.134 $0.36 4.454% $51.42 $800.00 $2,022.93
1614.848 $0.47 3.524% $50.84 $800.00 $1,341.40
1690.094 $0.52 1.239% $51.75 $800.00 $597.17
1286.897 $0.29 2.721% $47.71 $800.00 $496.84
1488.607 $0.68 1.155% $52.22 $800.00 $917.90
1269.135 $0.64 4.676% $50.79 $800.00 $1,398.60
1317.605 $0.77 2.048% $52.81 $800.00 $395.62
1216.322 $0.23 1.160% $47.47 $800.00 $415.05
1307.861 $0.52 2.866% $50.22 $800.00 $406.23
1777.771 $0.59 2.906% $50.72 $800.00 $765.67
1447.253 $0.80 3.225% $52.20 $800.00 $482.97
1548.084 $0.65 3.532% $47.91 $800.00 $817.241485.155 $0.66 3.124% $48.56 $800.00 $467.12
1206.539 $0.62 2.628% $47.08 $800.00 $53.16
1737.688 $0.75 2.164% $48.41 $800.00 $290.08
1780.944 $0.67 1.268% $52.01 $800.00 $818.03
1702.752 $0.33 2.451% $51.15 $800.00 $770.53
1582.153 $0.54 1.810% $48.32 $800.00 $274.87
1281.569 $0.23 2.654% $52.49 $800.00 $691.61
1577.213 $0.46 4.796% $50.91 $800.00 $2,333.07
8/18/2019 Monte Carlo Simulator
6/298
1521.214 $0.48 2.935% $48.80 $800.00 $643.70
1642.087 $0.38 1.264% $51.67 $800.00 $357.90
1369.035 $0.70 4.313% $51.04 $800.00 $1,258.85
1226.269 $0.25 1.668% $50.40 $800.00 $77.31
1679.506 $0.23 4.047% $50.91 $800.00 $2,277.61
1236.702 $0.25 3.105% $48.34 $800.00 $752.72
1765.871 $0.28 2.113% $47.19 $800.00 $471.811780.621 $0.75 3.982% $47.59 $800.00 $1,242.38
1475.632 $0.33 1.638% $48.73 $800.00 $106.18
1659.045 $0.74 2.948% $48.23 $800.00 $334.36
1738.096 $0.71 1.184% $50.43 $800.00 $993.41
1403.98 $0.21 1.875% $47.44 $800.00 $155.46
1295.345 $0.63 1.067% $52.74 $800.00 $888.46
1763.375 $0.20 2.235% $50.63 $800.00 $834.23
1242.444 $0.33 1.819% $47.45 $800.00 $138.60
1647.703 $0.33 4.899% $51.08 $800.00 $2,786.22
1461.326 $0.67 2.113% $49.13 $800.00 $262.87
1307.855 $0.28 4.993% $48.50 $800.00 $1,996.63
1640.658 $0.36 3.495% $50.66 $800.00 $1,508.201560.261 $0.75 2.686% $52.05 $800.00 $205.84
1488.936 $0.51 1.179% $47.87 $800.00 $719.23
1279.18 $0.77 4.789% $47.47 $800.00 $1,128.18
1400.315 $0.52 3.598% $51.45 $800.00 $1,066.07
1335.107 $0.30 2.445% $50.25 $800.00 $444.34
1307.226 $0.32 2.763% $47.47 $800.00 $498.10
1240.823 $0.38 1.071% $52.31 $800.00 $576.49
1608.376 $0.41 3.482% $48.22 $800.00 $1,240.81
1708.27 $0.38 1.041% $47.68 $800.00 $603.16
1213.213 $0.72 4.863% $52.29 $800.00 $1,408.28
1289.509 $0.34 2.175% $47.30 $800.00 $86.48
1530.889 $0.34 2.283% $51.10 $800.00 $461.191797.447 $0.53 4.468% $50.48 $800.00 $2,296.83
1539.832 $0.40 2.158% $48.23 $800.00 $189.76
1554.995 $0.28 2.894% $52.96 $800.00 $1,144.88
1689.254 $0.70 1.497% $48.21 $800.00 $758.13
1734.391 $0.66 3.467% $51.23 $800.00 $1,133.17
1379.08 $0.34 2.187% $52.57 $800.00 $311.19
1210.486 $0.78 3.757% $51.95 $800.00 $612.54
1422.969 $0.74 2.782% $50.05 $800.00 $132.63
1638.252 $0.60 2.417% $51.36 $800.00 $257.82
1423.082 $0.72 4.576% $49.07 $800.00 $1,367.79
1234.401 $0.27 2.188% $52.65 $800.00 $288.80
1213.364 $0.58 3.702% $52.48 $800.00 $857.261628.951 $0.41 4.060% $52.20 $800.00 $1,984.45
1445.803 $0.44 2.740% $52.95 $800.00 $659.67
1568.806 $0.42 1.246% $48.50 $800.00 $518.23
1743.241 $0.50 1.171% $52.96 $800.00 $597.63
1422.101 $0.30 1.489% $52.93 $800.00 $100.29
1462.1 $0.68 1.025% $52.10 $800.00 $1,017.75
1310.501 $0.78 4.358% $52.14 $800.00 $1,153.85
1709.686 $0.36 3.164% $52.05 $800.00 $1,397.93
8/18/2019 Monte Carlo Simulator
7/298
1698.841 $0.60 3.479% $49.79 $800.00 $1,122.27
1587.497 $0.53 3.071% $51.31 $800.00 $856.77
1683.231 $0.65 3.695% $51.67 $800.00 $1,311.27
1458.767 $0.38 2.738% $49.73 $800.00 $625.69
1759.529 $0.39 1.667% $49.56 $800.00 $26.97
1687.991 $0.77 3.361% $48.80 $800.00 $670.90
1459.079 $0.35 1.710% $51.69 $800.00 $27.531348.143 $0.53 4.217% $52.11 $800.00 $1,442.65
1768.398 $0.61 4.484% $52.20 $800.00 $2,263.48
1610.489 $0.53 1.136% $49.24 $800.00 $755.00
1423.304 $0.42 2.144% $49.86 $800.00 $127.55
1599.252 $0.31 3.080% $52.05 $800.00 $1,275.39
1534.77 $0.39 3.335% $49.15 $800.00 $1,115.14
1621.589 $0.73 3.963% $51.92 $800.00 $1,355.49
1536.882 $0.47 2.156% $47.68 $800.00 $51.18
1240.079 $0.32 4.947% $48.14 $800.00 $1,762.23
1467.71 $0.47 3.172% $52.65 $800.00 $955.83
1545.714 $0.32 1.164% $49.04 $800.00 $414.01
1502.644 $0.57 1.916% $47.65 $800.00 $288.781651.211 $0.66 3.624% $52.53 $800.00 $1,248.90
1383.547 $0.76 2.639% $47.11 $800.00 $126.93
1256.952 $0.55 4.073% $51.86 $800.00 $1,159.26
1638.073 $0.48 3.528% $50.39 $800.00 $1,328.46
1340.496 $0.68 2.903% $52.57 $800.00 $332.96
1538.521 $0.76 3.935% $48.48 $800.00 $957.86
1217.471 $0.54 1.519% $48.51 $800.00 $556.59
1616.774 $0.73 3.421% $51.76 $800.00 $877.30
1756.252 $0.51 1.906% $48.46 $800.00 $73.94
1361.864 $0.20 3.046% $52.21 $800.00 $1,086.76
1728.234 $0.73 1.515% $49.79 $800.00 $763.86
1738.743 $0.26 3.143% $52.82 $800.00 $1,638.821262.174 $0.59 3.957% $47.85 $800.00 $844.96
1511.016 $0.40 1.247% $47.19 $800.00 $521.50
1783.341 $0.72 4.445% $50.34 $800.00 $1,906.41
1649.914 $0.60 2.105% $48.86 $800.00 $95.05
1448.89 $0.21 2.882% $50.37 $800.00 $999.43
1674.821 $0.60 2.761% $49.94 $800.00 $509.45
1495.277 $0.49 1.581% $47.95 $800.00 $395.42
1478.983 $0.57 3.326% $52.95 $800.00 $962.24
1610.791 $0.61 2.663% $51.56 $800.00 $434.87
1522.944 $0.22 3.076% $47.22 $800.00 $1,072.35
1423.283 $0.49 1.109% $47.05 $800.00 $748.38
1630.463 $0.40 1.189% $50.86 $800.00 $460.351387.344 $0.23 4.723% $50.26 $800.00 $2,171.87
1220.596 $0.28 3.802% $49.16 $800.00 $1,137.81
1646.444 $0.31 3.464% $49.66 $800.00 $1,529.27
1222.197 $0.32 2.552% $47.62 $800.00 $288.81
1371.775 $0.52 4.673% $50.71 $800.00 $1,737.63
1404.586 $0.77 1.320% $50.96 $800.00 $942.11
1496.157 $0.32 2.970% $49.57 $800.00 $930.09
1562.561 $0.67 3.739% $47.38 $800.00 $928.60
8/18/2019 Monte Carlo Simulator
8/298
1709.977 $0.50 3.302% $48.20 $800.00 $1,070.77
1448.594 $0.35 1.197% $51.64 $800.00 $410.25
1728.4 $0.32 4.412% $49.16 $800.00 $2,393.31
1776.139 $0.50 3.419% $52.14 $800.00 $1,471.82
1554.705 $0.37 3.622% $49.38 $800.00 $1,406.81
1277.27 $0.53 3.221% $48.80 $800.00 $533.62
1350.422 $0.67 2.865% $48.64 $800.00 $178.431798.369 $0.74 4.114% $47.03 $800.00 $1,355.34
1676.241 $0.60 4.038% $51.88 $800.00 $1,712.64
1672.386 $0.69 4.860% $49.46 $800.00 $2,071.06
1657.985 $0.23 3.865% $49.22 $800.00 $1,969.23
1459.366 $0.43 2.671% $50.31 $800.00 $526.91
1346.834 $0.60 2.579% $50.11 $800.00 $126.77
1627.307 $0.49 1.296% $49.53 $800.00 $559.93
1508.413 $0.69 3.745% $51.56 $800.00 $1,075.03
1346.062 $0.69 2.259% $48.93 $800.00 $236.94
1677.141 $0.35 2.454% $52.84 $800.00 $793.09
1295.82 $0.41 4.859% $51.89 $800.00 $1,933.09
1524.207 $0.42 3.424% $51.87 $800.00 $1,260.641569.347 $0.64 4.896% $49.64 $800.00 $2,010.08
1745.136 $0.67 1.034% $52.50 $800.00 $1,023.75
1308.99 $0.70 2.853% $50.87 $800.00 $188.09
1333.898 $0.62 4.033% $49.67 $800.00 $1,043.94
1376.165 $0.75 3.695% $52.74 $800.00 $844.39
1768.452 $0.67 3.289% $52.50 $800.00 $1,066.71
1383.135 $0.45 1.212% $48.35 $800.00 $607.60
1477.502 $0.46 4.981% $50.91 $800.00 $2,272.39
1530.395 $0.64 3.914% $51.04 $800.00 $1,275.24
1525.401 $0.41 4.528% $51.51 $800.00 $2,131.55
1639.039 $0.32 1.356% $50.53 $800.00 $195.78
1584.439 $0.26 4.272% $48.00 $800.00 $2,031.541589.139 $0.80 1.996% $48.08 $800.00 $539.39
1695.617 $0.38 3.119% $52.37 $800.00 $1,324.03
1690.037 $0.38 4.441% $48.20 $800.00 $2,180.94
1387.031 $0.27 2.234% $49.08 $800.00 $345.07
1301.349 $0.56 3.362% $49.94 $800.00 $657.81
1774.787 $0.47 2.903% $47.55 $800.00 $807.62
1623.778 $0.60 2.676% $52.86 $800.00 $526.71
1249.249 $0.49 2.626% $50.13 $800.00 $238.15
1534.016 $0.37 3.990% $47.85 $800.00 $1,560.18
1215.626 $0.38 1.424% $51.53 $800.00 $374.91
1403.58 $0.42 4.136% $50.28 $800.00 $1,524.81
1279.057 $0.76 2.023% $49.67 $800.00 $491.811701.985 $0.75 4.304% $52.44 $800.00 $1,762.84
1520.762 $0.21 4.075% $49.15 $800.00 $1,929.49
1597.078 $0.44 2.542% $47.80 $800.00 $439.25
1433.127 $0.74 4.581% $52.94 $800.00 $1,610.68
1555.662 $0.54 3.653% $47.38 $800.00 $1,048.30
1201.882 $0.36 3.438% $51.55 $800.00 $901.90
1716.539 $0.80 2.803% $47.70 $800.00 $125.13
1412.426 $0.54 2.777% $48.02 $800.00 $315.83
8/18/2019 Monte Carlo Simulator
9/298
1407.103 $0.66 2.726% $51.67 $800.00 $257.01
1565.163 $0.77 2.380% $50.75 $800.00 $108.77
1606.35 $0.28 1.420% $48.35 $800.00 $145.92
1393.315 $0.66 2.476% $52.41 $800.00 $86.43
1458.453 $0.34 3.404% $51.87 $800.00 $1,275.88
1799.285 $0.27 3.535% $47.45 $800.00 $1,726.66
1768.414 $0.49 4.188% $51.92 $800.00 $2,179.571459.056 $0.32 1.008% $49.57 $800.00 $532.38
1703.338 $0.28 3.552% $49.52 $800.00 $1,723.68
1779.024 $0.56 2.400% $51.45 $800.00 $402.36
1490.982 $0.33 1.348% $49.09 $800.00 $303.09
1308.341 $0.32 3.583% $50.44 $800.00 $1,144.26
1272.07 $0.70 3.246% $52.72 $800.00 $483.42
1799.464 $0.56 3.129% $47.45 $800.00 $872.21
1491.286 $0.53 1.745% $52.23 $800.00 $230.31
1774.886 $0.38 1.695% $48.54 $800.00 $13.56
1628.398 $0.34 2.209% $47.12 $800.00 $334.64
1378.696 $0.48 4.620% $48.85 $800.00 $1,652.47
1552.055 $0.36 4.034% $50.27 $800.00 $1,783.031351.048 $0.23 3.758% $48.04 $800.00 $1,329.70
1614.18 $0.20 2.891% $50.19 $800.00 $1,214.50
1274.352 $0.51 1.547% $48.52 $800.00 $494.05
1787.495 $0.47 3.613% $48.34 $800.00 $1,485.17
1223.028 $0.36 4.082% $51.44 $800.00 $1,332.70
1512.007 $0.70 4.917% $47.74 $800.00 $1,688.59
1300.99 $0.28 3.797% $52.06 $800.00 $1,401.68
1724.998 $0.29 1.852% $49.48 $800.00 $280.26
1488.311 $0.80 4.162% $52.31 $800.00 $1,251.61
1574.767 $0.58 4.677% $49.09 $800.00 $1,896.03
1233.821 $0.67 3.508% $52.87 $800.00 $665.89
1619.288 $0.40 1.653% $50.89 $800.00 $82.261459.557 $0.64 4.075% $51.56 $800.00 $1,338.03
1205.957 $0.21 1.113% $52.94 $800.00 $339.50
1213.943 $0.33 4.581% $51.74 $800.00 $1,678.90
1757.979 $0.52 4.167% $52.81 $800.00 $2,159.31
1761.272 $0.43 2.471% $50.69 $800.00 $641.17
1580.189 $0.47 4.987% $51.03 $800.00 $2,479.35
1616.155 $0.24 1.114% $47.29 $800.00 $332.92
1641.855 $0.72 4.652% $48.16 $800.00 $1,700.03
1647.789 $0.66 4.699% $47.78 $800.00 $1,805.91
1480.685 $0.71 2.135% $52.41 $800.00 $199.99
1225.581 $0.66 3.034% $49.53 $800.00 $226.50
1766.916 $0.29 4.221% $49.57 $800.00 $2,382.651759.787 $0.40 3.091% $48.76 $800.00 $1,154.47
1342.208 $0.72 1.977% $49.98 $800.00 $445.86
1792.059 $0.68 1.410% $52.20 $800.00 $703.26
1304.352 $0.53 2.235% $52.88 $800.00 $44.51
1782.64 $0.63 3.154% $50.86 $800.00 $939.72
1239.293 $0.30 4.652% $51.56 $800.00 $1,797.81
1534.703 $0.77 2.506% $47.02 $800.00 $171.89
1511.719 $0.60 1.861% $47.13 $800.00 $379.79
8/18/2019 Monte Carlo Simulator
10/298
1351.608 $0.71 4.352% $49.83 $800.00 $1,168.13
1298.151 $0.62 3.331% $47.69 $800.00 $451.38
1584.361 $0.39 3.947% $47.38 $800.00 $1,550.22
1401.557 $0.55 1.522% $50.38 $800.00 $497.94
1460.394 $0.39 4.818% $48.20 $800.00 $2,015.49
1783.102 $0.24 4.799% $52.78 $800.00 $3,295.95
1523.898 $0.30 3.383% $47.81 $800.00 $1,205.291221.559 $0.37 3.443% $47.07 $800.00 $724.70
1208.503 $0.73 4.187% $48.00 $800.00 $746.86
1709.641 $0.66 4.453% $47.12 $800.00 $1,651.89
1202.712 $0.44 4.478% $51.63 $800.00 $1,447.73
1294.099 $0.71 2.713% $48.58 $800.00 $16.30
1410.942 $0.46 4.448% $51.19 $800.00 $1,759.17
1424.785 $0.67 2.151% $52.20 $800.00 $153.76
1793.048 $0.64 3.963% $52.89 $800.00 $1,818.74
1741.152 $0.70 2.392% $49.67 $800.00 $54.41
1446.374 $0.25 3.354% $50.01 $800.00 $1,267.73
1657.944 $0.59 1.534% $51.85 $800.00 $461.59
1500.952 $0.62 2.870% $49.54 $800.00 $403.011465.559 $0.54 2.631% $49.03 $800.00 $297.23
1288.214 $0.26 1.257% $51.49 $800.00 $303.32
1690.325 $0.79 2.479% $51.35 $800.00 $23.04
1323.899 $0.48 1.439% $47.17 $800.00 $538.54
1579.898 $0.39 3.236% $48.72 $800.00 $1,071.02
1291.966 $0.56 1.153% $49.62 $800.00 $788.34
1239.8 $0.41 3.738% $47.71 $800.00 $899.19
1586.621 $0.27 3.570% $48.05 $800.00 $1,495.03
1634.167 $0.65 3.518% $51.69 $800.00 $1,101.83
1497.877 $0.67 1.053% $51.38 $800.00 $988.20
1714.49 $0.44 4.142% $52.98 $800.00 $2,212.73
1518.723 $0.31 3.796% $50.13 $800.00 $1,618.051559.889 $0.66 3.245% $50.27 $800.00 $710.79
1267.198 $0.31 3.618% $48.88 $800.00 $1,052.46
1519.046 $0.79 3.845% $47.13 $800.00 $752.07
1331.218 $0.67 1.850% $49.13 $800.00 $484.43
1290.207 $0.44 2.684% $52.66 $800.00 $456.26
1641.977 $0.64 2.085% $49.92 $800.00 $148.88
1519.316 $0.47 4.930% $50.33 $800.00 $2,253.50
1670.298 $0.72 3.486% $51.56 $800.00 $992.65
1344.919 $0.51 4.375% $51.09 $800.00 $1,516.72
1699.394 $0.47 2.699% $50.76 $800.00 $735.98
1732.985 $0.32 2.393% $51.58 $800.00 $779.38
1518.526 $0.48 2.099% $49.02 $800.00 $34.511299.608 $0.30 2.404% $49.16 $800.00 $348.43
1653.047 $0.77 4.478% $51.55 $800.00 $1,741.42
1797.356 $0.36 2.466% $52.79 $800.00 $897.77
1508.773 $0.42 3.236% $51.98 $800.00 $1,105.15
1318.495 $0.29 4.260% $48.33 $800.00 $1,527.52
1359.707 $0.65 4.750% $52.44 $800.00 $1,702.83
1394.973 $0.73 3.100% $52.18 $800.00 $435.46
1454.347 $0.72 3.673% $48.82 $800.00 $762.27
8/18/2019 Monte Carlo Simulator
11/298
1271.874 $0.60 3.381% $50.31 $800.00 $604.55
1738.103 $0.47 3.228% $48.68 $800.00 $1,120.17
1403.473 $0.55 4.725% $50.42 $800.00 $1,777.29
1523.297 $0.66 4.457% $49.98 $800.00 $1,586.72
1571.474 $0.29 3.176% $48.65 $800.00 $1,165.73
1328.929 $0.76 4.455% $51.18 $800.00 $1,221.22
1756.941 $0.29 2.666% $52.42 $800.00 $1,138.931459.757 $0.45 2.094% $49.21 $800.00 $44.47
1770.579 $0.60 2.047% $47.93 $800.00 $124.80
1651.681 $0.45 1.304% $47.08 $800.00 $528.86
1455.177 $0.78 3.977% $51.14 $800.00 $1,017.49
1766.794 $0.28 3.239% $48.83 $800.00 $1,502.20
1493.621 $0.65 2.275% $50.47 $800.00 $53.27
1352.501 $0.53 2.744% $51.10 $800.00 $378.39
1568.706 $0.52 1.268% $49.36 $800.00 $634.45
1328.101 $0.57 4.693% $52.56 $800.00 $1,716.29
1741.68 $0.52 4.519% $51.49 $800.00 $2,342.06
1477.319 $0.68 4.750% $49.54 $800.00 $1,672.10
1329.67 $0.55 3.594% $49.41 $800.00 $826.161564.837 $0.73 2.844% $49.40 $800.00 $248.53
1684.789 $0.46 3.713% $52.16 $800.00 $1,681.93
1421.24 $0.36 3.941% $51.87 $800.00 $1,591.81
1491.774 $0.68 1.498% $51.88 $800.00 $649.00
1215.968 $0.59 2.532% $48.14 $800.00 $37.96
1439.205 $0.57 2.254% $49.97 $800.00 $1.05
1353.089 $0.45 4.858% $50.14 $800.00 $1,882.79
1690.288 $0.67 1.242% $50.88 $800.00 $871.79
1366.079 $0.43 3.925% $48.88 $800.00 $1,234.12
1668.542 $0.36 2.240% $49.52 $800.00 $458.32
1727.793 $0.24 2.134% $47.75 $800.00 $546.82
1547.396 $0.45 3.800% $48.83 $800.00 $1,371.761410.231 $0.32 4.731% $48.86 $800.00 $2,014.12
1679.507 $0.21 2.633% $51.72 $800.00 $1,142.67
1487.956 $0.24 3.208% $51.73 $800.00 $1,315.21
1473.096 $0.38 1.191% $49.82 $800.00 $479.09
1725.829 $0.22 4.355% $49.66 $800.00 $2,552.98
1783.323 $0.25 4.711% $48.32 $800.00 $2,822.26
1474.873 $0.63 1.184% $50.01 $800.00 $852.82
1691.166 $0.63 4.856% $50.68 $800.00 $2,287.98
1385.976 $0.54 4.642% $51.83 $800.00 $1,786.04
1337.888 $0.32 2.374% $51.27 $800.00 $395.30
1353.89 $0.26 4.440% $47.06 $800.00 $1,678.78
1409.871 $0.25 1.950% $47.38 $800.00 $143.831326.059 $0.41 4.934% $48.84 $800.00 $1,853.94
1315.752 $0.77 4.767% $52.38 $800.00 $1,466.35
1479.613 $0.32 1.163% $49.47 $800.00 $422.34
1353.992 $0.51 1.919% $51.96 $800.00 $144.29
1542.278 $0.53 2.492% $50.95 $800.00 $345.60
1225.062 $0.33 4.461% $52.32 $800.00 $1,650.71
1258.86 $0.41 3.283% $49.42 $800.00 $726.60
1734.183 $0.76 2.051% $47.04 $800.00 $436.56
8/18/2019 Monte Carlo Simulator
12/298
1392.87 $0.54 4.939% $52.54 $800.00 $2,064.87
1450.519 $0.50 3.106% $47.93 $800.00 $637.12
1419.711 $0.70 4.113% $50.84 $800.00 $1,179.92
1503.197 $0.58 1.817% $49.11 $800.00 $335.10
1392.647 $0.54 4.884% $48.71 $800.00 $1,761.77
1546.033 $0.52 2.605% $47.01 $800.00 $291.56
1466.434 $0.36 1.661% $49.60 $800.00 $113.271510.355 $0.27 2.644% $51.58 $800.00 $847.24
1757.288 $0.75 3.913% $50.67 $800.00 $1,361.13
1278.825 $0.60 2.983% $52.74 $800.00 $445.50
1231.245 $0.63 2.850% $52.24 $800.00 $260.53
1577.128 $0.32 3.454% $51.17 $800.00 $1,477.24
1446.946 $0.41 4.141% $49.95 $800.00 $1,606.52
1612.985 $0.26 4.256% $53.00 $800.00 $2,415.06
1574.974 $0.28 4.315% $47.25 $800.00 $1,964.77
1270.606 $0.70 1.715% $49.29 $800.00 $620.22
1410.263 $0.38 3.764% $47.07 $800.00 $1,160.22
1238.195 $0.63 1.217% $48.09 $800.00 $853.41
1737.999 $0.65 3.417% $47.93 $800.00 $925.991620.927 $0.36 2.723% $49.97 $800.00 $821.51
1268.8 $0.79 2.326% $49.00 $800.00 $350.43
1532.995 $0.27 2.237% $51.65 $800.00 $554.38
1495.676 $0.56 4.262% $50.39 $800.00 $1,569.85
1346.958 $0.71 4.699% $49.63 $800.00 $1,383.46
1622.317 $0.52 2.644% $52.98 $800.00 $637.02
1399.093 $0.56 2.601% $48.87 $800.00 $198.28
1584.703 $0.57 2.491% $49.37 $800.00 $240.00
1321.332 $0.61 1.591% $50.35 $800.00 $553.07
1308.189 $0.75 1.330% $51.05 $800.00 $899.15
1775.692 $0.71 1.669% $47.16 $800.00 $664.79
1654.886 $0.35 3.184% $51.54 $800.00 $1,338.281501.45 $0.51 4.107% $49.58 $800.00 $1,495.15
1523.039 $0.42 1.006% $52.03 $800.00 $642.70
1430.856 $0.49 2.416% $50.99 $800.00 $259.16
1379.69 $0.64 1.662% $47.20 $800.00 $600.58
1389.423 $0.26 2.174% $48.71 $800.00 $317.15
1696.414 $0.66 3.158% $52.68 $800.00 $905.69
1769.172 $0.24 3.666% $49.34 $800.00 $1,975.93
1302.749 $0.61 3.858% $50.83 $800.00 $960.68
1370.425 $0.62 4.055% $51.42 $800.00 $1,201.28
1799.811 $0.32 2.056% $49.74 $800.00 $459.00
1235.462 $0.33 1.660% $48.04 $800.00 $224.20
1345.905 $0.33 1.271% $47.91 $800.00 $422.791618.757 $0.77 2.273% $49.96 $800.00 $203.02
1569.102 $0.59 3.144% $51.96 $800.00 $835.40
1270.524 $0.57 4.810% $48.58 $800.00 $1,439.19
1393.309 $0.30 2.043% $50.75 $800.00 $227.70
1739.213 $0.53 3.855% $50.79 $800.00 $1,678.58
1264.334 $0.69 4.234% $51.22 $800.00 $1,075.02
1562.941 $0.50 3.064% $50.48 $800.00 $828.84
1228.251 $0.40 3.720% $50.05 $800.00 $996.15
8/18/2019 Monte Carlo Simulator
13/298
1422.181 $0.30 3.151% $47.45 $800.00 $905.95
1674.361 $0.57 2.636% $52.15 $800.00 $545.10
1402.823 $0.73 1.831% $49.80 $800.00 $549.87
1400.86 $0.21 4.515% $51.86 $800.00 $2,179.12
1789.49 $0.51 3.542% $48.45 $800.00 $1,361.81
1561.252 $0.30 3.049% $48.41 $800.00 $1,029.18
1470.058 $0.52 1.246% $50.44 $800.00 $639.231537.108 $0.37 3.377% $49.15 $800.00 $1,177.54
1279.347 $0.72 4.014% $51.72 $800.00 $930.47
1538.079 $0.31 2.527% $50.05 $800.00 $671.78
1362.758 $0.63 1.305% $48.20 $800.00 $802.22
1258.318 $0.71 3.306% $51.20 $800.00 $438.77
1592.591 $0.71 4.177% $48.35 $800.00 $1,286.43
1460.381 $0.70 1.262% $50.96 $800.00 $882.22
1444.238 $0.70 4.432% $52.49 $800.00 $1,552.06
1694.459 $0.37 3.658% $51.39 $800.00 $1,765.05
1789.47 $0.79 1.547% $49.96 $800.00 $830.48
1693.837 $0.52 4.287% $49.90 $800.00 $1,935.79
1484.776 $0.43 1.622% $51.32 $800.00 $198.681486.99 $0.68 3.629% $51.00 $800.00 $936.57
1795.367 $0.29 3.520% $49.19 $800.00 $1,789.94
1439.85 $0.29 3.000% $50.43 $800.00 $965.98
1659.687 $0.26 4.552% $51.62 $800.00 $2,675.14
1720.191 $0.26 2.066% $47.41 $800.00 $443.44
1247.61 $0.39 1.538% $48.13 $800.00 $364.17
1324.801 $0.63 3.371% $49.06 $800.00 $561.22
1431.239 $0.38 3.412% $48.85 $800.00 $1,048.84
1414.213 $0.68 4.446% $47.75 $800.00 $1,239.68
1693.997 $0.62 3.503% $48.52 $800.00 $1,027.57
1764.117 $0.79 1.761% $49.90 $800.00 $637.55
1751.451 $0.62 2.803% $51.04 $800.00 $621.091448.478 $0.74 1.280% $50.62 $800.00 $934.51
1749.185 $0.38 2.475% $50.19 $800.00 $706.02
1304.367 $0.70 4.271% $47.88 $800.00 $950.06
1797.545 $0.28 1.587% $49.47 $800.00 $102.48
1346.147 $0.75 2.225% $52.42 $800.00 $234.40
1257.822 $0.64 1.565% $50.00 $800.00 $626.34
1268.868 $0.53 3.609% $47.85 $800.00 $721.16
1440.663 $0.74 3.749% $51.27 $800.00 $903.77
1381.848 $0.61 2.400% $48.68 $800.00 $28.94
1229.753 $0.44 3.913% $48.99 $800.00 $1,014.65
1381.453 $0.23 3.624% $51.45 $800.00 $1,458.41
1444.833 $0.60 2.803% $52.17 $800.00 $441.181597.748 $0.29 3.234% $47.30 $800.00 $1,185.44
1205.589 $0.73 2.797% $50.65 $800.00 $24.38
1694.694 $0.53 4.424% $47.01 $800.00 $1,828.20
1450.341 $0.50 2.666% $49.44 $800.00 $389.60
1747.557 $0.79 1.831% $51.38 $800.00 $536.60
1602.97 $0.56 2.439% $52.03 $800.00 $329.79
1251.759 $0.50 2.887% $52.64 $800.00 $481.07
1347.048 $0.55 1.067% $52.48 $800.00 $784.86
8/18/2019 Monte Carlo Simulator
14/298
1302.937 $0.71 1.238% $50.72 $800.00 $909.79
1720.068 $0.34 2.128% $49.70 $800.00 $438.28
1481.451 $0.71 1.309% $49.61 $800.00 $887.92
1300.063 $0.45 2.645% $48.99 $800.00 $303.38
1347.215 $0.41 1.716% $52.67 $800.00 $133.38
1339.415 $0.65 4.879% $50.72 $800.00 $1,645.50
1202.986 $0.29 1.730% $49.79 $800.00 $114.821227.78 $0.68 2.646% $51.15 $800.00 $28.73
1477.25 $0.25 4.230% $51.50 $800.00 $2,043.80
1214.931 $0.55 1.344% $51.65 $800.00 $624.57
1261.954 $0.59 3.035% $47.74 $800.00 $283.28
1429.234 $0.61 3.451% $48.82 $800.00 $742.56
1499.415 $0.26 2.915% $47.73 $800.00 $900.73
1235.915 $0.28 3.014% $49.25 $800.00 $683.52
1351.877 $0.50 1.675% $51.49 $800.00 $304.04
1462.94 $0.67 4.621% $47.27 $800.00 $1,421.60
1387.847 $0.59 1.552% $51.19 $800.00 $510.75
1715.924 $0.49 1.009% $48.05 $800.00 $815.33
1500.234 $0.59 4.225% $49.47 $800.00 $1,457.261678.268 $0.70 4.161% $50.54 $800.00 $1,559.06
1736.217 $0.57 1.898% $51.96 $800.00 $83.37
1367.793 $0.36 4.848% $47.63 $800.00 $1,864.25
1683.071 $0.26 4.313% $51.47 $800.00 $2,496.59
1404.65 $0.79 1.778% $49.09 $800.00 $689.24
1495.476 $0.32 1.311% $48.90 $800.00 $315.30
1644.485 $0.52 4.158% $51.40 $800.00 $1,851.55
1404.692 $0.24 3.317% $47.96 $800.00 $1,102.56
1788.679 $0.21 1.907% $52.16 $800.00 $599.24
1273.101 $0.67 4.964% $47.93 $800.00 $1,381.00
1674.473 $0.42 4.886% $49.32 $800.00 $2,535.25
1562.538 $0.33 1.798% $51.06 $800.00 $117.851664.834 $0.48 1.035% $47.10 $800.00 $791.35
1280.692 $0.45 3.157% $48.17 $800.00 $575.90
1411.816 $0.65 4.475% $52.51 $800.00 $1,606.37
1317.815 $0.73 1.162% $48.58 $800.00 $1,022.35
1344.822 $0.31 2.807% $47.32 $800.00 $567.59
1414.177 $0.34 3.604% $48.97 $800.00 $1,220.91
1485.367 $0.53 4.136% $51.08 $800.00 $1,552.16
1600.022 $0.21 2.860% $48.99 $800.00 $1,106.30
1574.954 $0.46 3.431% $51.94 $800.00 $1,276.24
1431.906 $0.27 3.506% $50.08 $800.00 $1,326.93
1580.732 $0.38 1.402% $52.36 $800.00 $233.34
1414.793 $0.21 1.570% $47.84 $800.00 $34.231464.924 $0.42 4.227% $49.32 $800.00 $1,642.44
1632.362 $0.50 1.623% $50.61 $800.00 $268.78
1284.584 $0.31 1.268% $47.33 $800.00 $424.90
1720.232 $0.39 3.677% $48.85 $800.00 $1,621.38
1518.614 $0.66 1.763% $51.65 $800.00 $421.85
1430.565 $0.79 4.638% $52.66 $800.00 $1,561.04
1652.385 $0.29 4.665% $49.21 $800.00 $2,508.88
1368.185 $0.75 1.540% $47.97 $800.00 $814.69
8/18/2019 Monte Carlo Simulator
15/298
1680.026 $0.68 3.903% $47.03 $800.00 $1,145.98
1727.505 $0.50 1.109% $51.43 $800.00 $685.52
1597.332 $0.37 4.383% $51.70 $800.00 $2,231.82
1498.293 $0.40 1.788% $50.10 $800.00 $55.05
1733.54 $0.65 2.472% $51.41 $800.00 $267.92
1282.686 $0.64 4.929% $50.11 $800.00 $1,552.85
1372.903 $0.72 3.643% $51.50 $800.00 $785.731660.356 $0.61 4.239% $52.13 $800.00 $1,858.56
1267.216 $0.36 1.011% $50.46 $800.00 $614.46
1686.047 $0.80 4.508% $48.08 $800.00 $1,513.76
1761.947 $0.46 3.761% $48.26 $800.00 $1,583.19
1503.342 $0.70 4.153% $52.82 $800.00 $1,447.61
1667.174 $0.47 1.960% $50.13 $800.00 $51.96
1438.648 $0.54 4.032% $47.35 $800.00 $1,170.93
1284.695 $0.26 3.807% $50.99 $800.00 $1,362.96
1281.365 $0.41 4.260% $51.94 $800.00 $1,513.84
1418.908 $0.74 2.128% $47.30 $800.00 $418.21
1735.721 $0.46 3.451% $50.72 $800.00 $1,444.22
1762.122 $0.33 1.506% $49.68 $800.00 $67.541327.745 $0.65 1.633% $49.54 $800.00 $583.08
1748.848 $0.27 2.245% $48.49 $800.00 $634.00
1566.431 $0.61 1.668% $47.17 $800.00 $517.64
1779.051 $0.69 1.302% $49.22 $800.00 $880.73
1379.413 $0.27 1.733% $50.83 $800.00 $48.39
1292.594 $0.21 1.442% $52.53 $800.00 $86.00
1471.611 $0.27 2.750% $48.64 $800.00 $771.87
1376.457 $0.50 2.394% $49.92 $800.00 $159.69
1572.329 $0.69 3.199% $50.43 $800.00 $651.43
1475.418 $0.50 1.301% $49.37 $800.00 $594.22
1742.551 $0.78 3.744% $49.14 $800.00 $1,051.95
1360.431 $0.54 1.350% $52.85 $800.00 $569.521644.889 $0.28 4.750% $50.01 $800.00 $2,639.79
1583.606 $0.48 1.954% $51.30 $800.00 $30.13
1455.556 $0.57 4.313% $52.70 $800.00 $1,685.80
1616.734 $0.31 3.399% $49.54 $800.00 $1,418.38
1704.946 $0.49 1.416% $51.66 $800.00 $381.38
1663.422 $0.64 4.192% $47.71 $800.00 $1,463.95
1390.33 $0.61 4.765% $51.21 $800.00 $1,740.00
1345.815 $0.43 1.245% $51.63 $800.00 $517.52
1519.097 $0.74 1.591% $50.35 $800.00 $714.31
1467.809 $0.32 2.768% $51.58 $800.00 $828.27
1289.751 $0.35 4.523% $51.12 $800.00 $1,736.68
1353.302 $0.29 2.937% $47.21 $800.00 $680.101382.84 $0.71 2.991% $52.37 $800.00 $391.24
1304.257 $0.61 4.592% $51.63 $800.00 $1,501.15
1399.312 $0.66 3.028% $47.71 $800.00 $295.24
1382.987 $0.35 3.364% $52.06 $800.00 $1,132.90
1727.219 $0.44 1.727% $47.74 $800.00 $129.85
1798.827 $0.56 3.532% $50.45 $800.00 $1,398.29
1263.388 $0.76 1.798% $47.66 $800.00 $676.51
1752.69 $0.35 3.717% $51.45 $800.00 $1,943.35
8/18/2019 Monte Carlo Simulator
16/298
1277.864 $0.51 1.779% $47.77 $800.00 $360.65
1746.671 $0.40 4.046% $49.03 $800.00 $1,968.20
1517.922 $0.22 3.145% $51.48 $800.00 $1,330.89
1408.553 $0.74 1.846% $49.03 $800.00 $561.35
1258.171 $0.27 4.971% $51.32 $800.00 $2,067.67
1494.397 $0.56 1.177% $52.36 $800.00 $718.89
1675.387 $0.39 1.641% $50.95 $800.00 $49.311371.049 $0.20 1.968% $47.36 $800.00 $199.78
1543.753 $0.59 2.012% $52.75 $800.00 $64.89
1575.361 $0.78 4.624% $52.66 $800.00 $1,805.60
1715.672 $0.23 1.033% $50.83 $800.00 $285.86
1784.243 $0.78 4.808% $51.76 $800.00 $2,247.73
1475.944 $0.49 3.416% $47.20 $800.00 $851.10
1709.695 $0.45 4.732% $48.73 $800.00 $2,365.01
1474.612 $0.22 3.317% $51.14 $800.00 $1,384.04
1774.691 $0.40 3.471% $50.68 $800.00 $1,620.52
1438.399 $0.48 4.687% $50.32 $800.00 $1,897.54
1766.719 $0.78 4.591% $51.00 $800.00 $1,956.79
1234.07 $0.42 1.048% $51.92 $800.00 $645.461706.555 $0.63 2.323% $48.14 $800.00 $27.57
1249.874 $0.22 3.345% $51.33 $800.00 $1,066.24
1340.914 $0.21 2.805% $48.11 $800.00 $730.88
1362.777 $0.54 1.608% $48.66 $800.00 $469.11
1441.916 $0.77 3.593% $47.56 $800.00 $551.87
1602.894 $0.32 1.049% $52.55 $800.00 $422.55
1209.729 $0.70 1.524% $52.45 $800.00 $680.15
1386.956 $0.28 1.417% $52.48 $800.00 $161.74
1363.228 $0.48 4.636% $49.18 $800.00 $1,658.27
1667.873 $0.65 1.796% $50.27 $800.00 $376.51
1448.177 $0.52 1.395% $50.81 $800.00 $532.95
1517.736 $0.31 2.533% $49.77 $800.00 $645.121733.154 $0.72 1.033% $51.50 $800.00 $1,117.57
1283.141 $0.77 4.445% $50.78 $800.00 $1,110.44
1607.787 $0.33 1.394% $52.68 $800.00 $147.94
1383.213 $0.71 2.290% $50.60 $800.00 $183.71
1519.456 $0.59 1.251% $47.65 $800.00 $792.96
1204.527 $0.56 1.137% $50.24 $800.00 $792.65
1558.153 $0.35 1.898% $51.55 $800.00 $183.02
1308.231 $0.65 3.127% $47.07 $800.00 $280.22
1611 $0.55 1.368% $51.08 $800.00 $557.38
1686.305 $0.79 3.586% $51.84 $800.00 $1,009.26
1309.541 $0.72 2.047% $47.41 $800.00 $468.96
1397.273 $0.41 3.681% $52.81 $800.00 $1,339.521546.088 $0.23 4.723% $52.07 $800.00 $2,646.09
1330.77 $0.27 2.406% $49.94 $800.00 $445.41
1341.909 $0.62 4.315% $50.37 $800.00 $1,282.95
1339.324 $0.76 3.733% $51.05 $800.00 $730.12
1263.033 $0.31 3.142% $50.52 $800.00 $813.28
1567.234 $0.77 3.933% $49.46 $800.00 $1,034.86
1388.578 $0.53 2.269% $50.16 $800.00 $42.34
1692.118 $0.36 3.790% $50.19 $800.00 $1,816.07
8/18/2019 Monte Carlo Simulator
17/298
1238.578 $0.64 4.187% $47.05 $800.00 $842.72
1735.184 $0.50 3.879% $52.68 $800.00 $1,877.87
1735.517 $0.33 3.079% $52.98 $800.00 $1,462.97
1207.659 $0.59 2.192% $49.52 $800.00 $202.00
1314.544 $0.78 2.298% $52.12 $800.00 $253.70
1495.323 $0.73 3.030% $50.09 $800.00 $371.89
1298.617 $0.55 1.529% $52.63 $800.00 $474.221291.739 $0.63 4.861% $51.87 $800.00 $1,641.33
1495.115 $0.43 2.100% $47.89 $800.00 $60.79
1459.666 $0.77 2.452% $50.43 $800.00 $124.08
1288.747 $0.49 4.859% $48.23 $800.00 $1,588.13
1747.812 $0.58 2.263% $52.62 $800.00 $264.65
1745.557 $0.42 2.851% $52.94 $800.00 $1,104.86
1500.096 $0.73 2.281% $52.67 $800.00 $92.21
1294.524 $0.22 2.780% $47.88 $800.00 $640.11
1644.835 $0.63 2.197% $49.90 $800.00 $27.52
1420.407 $0.30 3.329% $48.77 $800.00 $1,073.45
1292.559 $0.51 3.185% $50.61 $800.00 $618.11
1420.812 $0.69 4.904% $51.78 $800.00 $1,833.081781.441 $0.26 4.657% $48.67 $800.00 $2,771.23
1751.905 $0.25 3.246% $50.56 $800.00 $1,630.09
1475.026 $0.49 4.282% $51.91 $800.00 $1,762.05
1786.202 $0.34 4.920% $52.88 $800.00 $3,238.32
1236.227 $0.21 4.195% $48.36 $800.00 $1,447.95
1396.032 $0.29 2.919% $49.33 $800.00 $807.40
1652.817 $0.42 4.249% $48.92 $800.00 $1,934.75
1651.356 $0.29 1.287% $51.78 $800.00 $181.46
1438.248 $0.39 4.288% $47.53 $800.00 $1,565.83
1520.662 $0.48 3.230% $47.12 $800.00 $780.72
1565.216 $0.25 3.625% $47.27 $800.00 $1,489.81
1444.18 $0.21 1.884% $49.41 $800.00 $238.871709.498 $0.76 4.069% $47.69 $800.00 $1,221.68
1712.681 $0.72 3.746% $51.22 $800.00 $1,261.42
1245.616 $0.61 2.266% $52.48 $800.00 $76.76
1528.169 $0.50 2.876% $51.36 $800.00 $687.38
1221.538 $0.58 3.526% $49.80 $800.00 $632.70
1212.801 $0.70 2.393% $50.67 $800.00 $177.73
1575.391 $0.56 1.468% $48.32 $800.00 $570.11
1524.096 $0.26 4.933% $52.08 $800.00 $2,724.39
1395.16 $0.27 1.908% $48.76 $800.00 $117.65
1234.327 $0.50 4.762% $50.47 $800.00 $1,550.57
1482.24 $0.26 3.659% $47.26 $800.00 $1,372.54
1436.054 $0.51 3.962% $48.24 $800.00 $1,209.361599.263 $0.40 3.379% $51.92 $800.00 $1,363.67
1355.201 $0.50 1.342% $50.39 $800.00 $557.68
1619.644 $0.78 3.964% $47.50 $800.00 $987.96
1489.759 $0.52 1.942% $52.36 $800.00 $54.25
1481.758 $0.74 4.325% $49.82 $800.00 $1,290.07
1240.252 $0.78 4.775% $48.74 $800.00 $1,123.05
1391.36 $0.49 3.670% $51.41 $800.00 $1,143.05
1422.238 $0.75 1.050% $50.34 $800.00 $1,108.58
8/18/2019 Monte Carlo Simulator
18/298
1620.798 $0.49 4.104% $48.52 $800.00 $1,631.22
1621.078 $0.75 4.562% $49.46 $800.00 $1,634.99
1316.723 $0.69 1.764% $47.06 $800.00 $611.80
1727.292 $0.27 4.082% $49.69 $800.00 $2,239.04
1611.436 $0.34 4.153% $51.54 $800.00 $2,105.54
1598.476 $0.61 1.707% $47.81 $800.00 $464.29
1602.584 $0.48 4.849% $47.79 $800.00 $2,145.871481.378 $0.65 1.415% $49.81 $800.00 $724.06
1608.93 $0.33 3.731% $49.05 $800.00 $1,611.59
1417.976 $0.23 3.758% $50.14 $800.00 $1,538.94
1368.858 $0.72 4.638% $50.75 $800.00 $1,436.45
1679.611 $0.79 3.368% $48.68 $800.00 $624.40
1554.652 $0.25 3.129% $52.82 $800.00 $1,384.64
1693.083 $0.26 3.638% $47.10 $800.00 $1,669.28
1696.547 $0.68 3.515% $48.30 $800.00 $920.59
1400.327 $0.35 2.848% $50.61 $800.00 $732.03
1209.925 $0.74 2.432% $49.53 $800.00 $238.85
1485.874 $0.64 4.093% $49.14 $800.00 $1,232.90
1767.249 $0.34 1.586% $47.27 $800.00 $72.731438.681 $0.49 3.990% $52.25 $800.00 $1,489.20
1285.548 $0.55 4.166% $48.83 $800.00 $1,113.91
1565.513 $0.74 1.826% $50.26 $800.00 $529.30
1700.09 $0.56 1.838% $48.08 $800.00 $244.31
1488.268 $0.69 2.955% $48.87 $800.00 $316.49
1492.608 $0.34 1.611% $47.92 $800.00 $149.54
1407.29 $0.75 2.245% $50.02 $800.00 $272.51
1572.425 $0.34 1.083% $48.81 $800.00 $505.00
1358.444 $0.30 3.898% $50.70 $800.00 $1,483.44
1667.499 $0.33 2.092% $48.21 $800.00 $333.70
1702.294 $0.42 1.609% $50.43 $800.00 $139.67
1388.76 $0.74 3.269% $47.99 $800.00 $353.611635.37 $0.62 4.161% $48.29 $800.00 $1,479.05
1397.883 $0.25 3.890% $48.74 $800.00 $1,503.71
1402.148 $0.46 1.441% $49.24 $800.00 $448.21
1324.756 $0.36 2.870% $49.48 $800.00 $607.06
1250.683 $0.55 1.199% $50.65 $800.00 $733.46
1728.918 $0.51 2.625% $48.05 $800.00 $494.56
1436.35 $0.49 4.481% $48.97 $800.00 $1,650.68
1381.999 $0.41 4.967% $49.81 $800.00 $2,046.82
1369.244 $0.53 4.758% $48.07 $800.00 $1,601.38
1390.419 $0.55 2.365% $49.63 $800.00 $67.93
1204.99 $0.28 3.711% $47.32 $800.00 $983.98
1255.023 $0.33 2.008% $51.11 $800.00 $76.941539.444 $0.72 2.002% $51.31 $800.00 $334.11
1527.971 $0.48 1.431% $49.91 $800.00 $435.86
1200.624 $0.63 1.731% $51.57 $800.00 $480.35
1797.638 $0.35 3.792% $47.88 $800.00 $1,842.41
1720.994 $0.34 1.195% $52.58 $800.00 $300.63
1782.308 $0.27 2.863% $52.08 $800.00 $1,379.81
1322.9 $0.38 3.349% $50.52 $800.00 $930.02
1211.266 $0.52 1.287% $49.89 $800.00 $655.05
8/18/2019 Monte Carlo Simulator
19/298
1656.423 $0.63 2.491% $49.73 $800.00 $202.77
1248.732 $0.60 2.853% $48.04 $800.00 $163.64
1748.016 $0.58 3.634% $52.15 $800.00 $1,498.10
1703.806 $0.40 3.234% $48.81 $800.00 $1,211.53
1250.099 $0.69 4.372% $52.73 $800.00 $1,217.08
1319.689 $0.74 4.955% $51.51 $800.00 $1,589.78
1735.191 $0.51 2.161% $49.08 $800.00 $159.921373.141 $0.27 2.637% $47.44 $800.00 $549.85
1445.799 $0.54 2.983% $48.64 $800.00 $518.71
1324.363 $0.22 2.193% $49.48 $800.00 $339.11
1707.221 $0.25 1.620% $52.09 $800.00 $219.93
1483.155 $0.31 3.740% $52.72 $800.00 $1,665.86
1526.505 $0.35 4.497% $52.94 $800.00 $2,305.63
1563.521 $0.72 4.681% $50.68 $800.00 $1,782.66
1408.621 $0.45 1.551% $51.61 $800.00 $308.60
1376.212 $0.32 1.837% $52.10 $800.00 $76.86
1665.545 $0.68 3.115% $48.44 $800.00 $579.09
1604.41 $0.41 3.970% $48.29 $800.00 $1,623.56
1570.035 $0.47 2.158% $47.25 $800.00 $58.141230.472 $0.33 3.368% $49.60 $800.00 $844.47
1515.169 $0.29 1.152% $47.92 $800.00 $401.76
1402.475 $0.38 1.189% $49.42 $800.00 $515.18
1216.214 $0.28 4.094% $50.34 $800.00 $1,366.15
1764.029 $0.24 2.170% $48.15 $800.00 $614.41
1750.013 $0.20 2.951% $52.74 $800.00 $1,568.92
1644.624 $0.38 4.882% $52.89 $800.00 $2,820.62
1616.993 $0.53 1.459% $47.82 $800.00 $536.26
1797.234 $0.55 4.505% $51.35 $800.00 $2,369.93
1619.22 $0.30 2.211% $51.83 $800.00 $565.23
1577.35 $0.30 2.812% $47.06 $800.00 $811.81
1252.219 $0.76 1.464% $51.37 $800.00 $806.691721.181 $0.64 1.811% $52.38 $800.00 $276.29
1677.518 $0.53 3.283% $50.71 $800.00 $1,098.80
1701.076 $0.56 3.403% $47.57 $800.00 $993.71
1500.698 $0.67 1.342% $48.55 $800.00 $823.78
1458.492 $0.23 3.475% $48.56 $800.00 $1,320.01
1606.597 $0.44 4.075% $51.97 $800.00 $1,900.00
1360.795 $0.41 3.062% $50.05 $800.00 $733.70
1774.112 $0.26 4.140% $49.86 $800.00 $2,401.24
1605.383 $0.66 2.308% $50.64 $800.00 $12.65
1576.888 $0.38 3.503% $50.65 $800.00 $1,393.87
1437.384 $0.78 2.768% $51.78 $800.00 $137.85
1433.175 $0.63 3.476% $49.23 $800.00 $746.811266.877 $0.43 3.663% $47.09 $800.00 $843.38
1641.355 $0.66 1.241% $49.50 $800.00 $868.60
1534.308 $0.28 3.696% $49.65 $800.00 $1,582.66
1650.849 $0.77 1.397% $50.76 $800.00 $896.39
1627.51 $0.56 1.486% $51.28 $800.00 $467.28
1289.871 $0.23 1.233% $52.10 $800.00 $266.14
1667.089 $0.40 1.393% $52.15 $800.00 $253.04
1373.398 $0.79 1.670% $51.43 $800.00 $711.65
8/18/2019 Monte Carlo Simulator
20/298
1799.424 $0.52 4.083% $51.59 $800.00 $2,045.93
1490.357 $0.59 4.639% $50.35 $800.00 $1,807.34
1287.555 $0.58 2.339% $50.53 $800.00 $28.40
1298.29 $0.79 4.729% $50.54 $800.00 $1,283.59
1637.136 $0.46 1.779% $52.86 $800.00 $14.24
1519.377 $0.53 1.838% $52.09 $800.00 $144.39
1651.127 $0.64 1.263% $47.83 $800.00 $863.221611.819 $0.39 1.697% $50.11 $800.00 $59.93
1775.932 $0.25 4.708% $48.10 $800.00 $2,783.92
1520.259 $0.23 1.356% $52.16 $800.00 $70.25
1522.045 $0.35 4.349% $47.39 $800.00 $1,797.81
1292.549 $0.75 1.732% $50.42 $800.00 $635.21
1720.666 $0.34 4.464% $49.63 $800.00 $2,422.85
1349.38 $0.28 1.288% $48.69 $800.00 $332.07
1375.76 $0.51 4.084% $52.75 $800.00 $1,468.76
1648.247 $0.43 1.828% $49.44 $800.00 $13.10
1232.691 $0.48 1.303% $51.35 $800.00 $571.36
1641.002 $0.63 2.533% $51.72 $800.00 $321.02
1694.13 $0.51 3.565% $48.63 $800.00 $1,271.841580.3 $0.59 2.843% $50.66 $800.00 $545.77
1796.018 $0.72 2.465% $50.29 $800.00 $124.21
1413.579 $0.22 3.744% $47.47 $800.00 $1,401.54
1400.001 $0.65 3.936% $49.55 $800.00 $1,015.08
1683.99 $0.70 1.626% $51.86 $800.00 $555.28
1309.298 $0.53 1.054% $47.85 $800.00 $829.00
1282.511 $0.51 2.439% $48.86 $800.00 $79.25
1496.804 $0.31 4.219% $50.13 $800.00 $1,906.46
1349.944 $0.25 3.746% $51.15 $800.00 $1,452.92
1427.622 $0.40 3.696% $50.12 $800.00 $1,275.80
1499.604 $0.73 1.746% $48.74 $800.00 $614.96
1441.772 $0.48 2.452% $49.05 $800.00 $238.381457.996 $0.26 3.983% $48.25 $800.00 $1,624.04
1657.45 $0.64 1.894% $50.91 $800.00 $269.98
1624.773 $0.73 3.141% $49.31 $800.00 $526.54
1442.813 $0.76 2.306% $51.13 $800.00 $202.84
1315.55 $0.26 3.157% $52.68 $800.00 $1,039.91
1572.235 $0.68 4.749% $49.61 $800.00 $1,834.34
1480.526 $0.37 4.053% $52.48 $800.00 $1,795.81
1217.304 $0.30 2.763% $49.80 $800.00 $513.47
1591.621 $0.53 1.253% $51.73 $800.00 $609.75
1584.76 $0.59 2.175% $51.28 $800.00 $28.51
1288.335 $0.57 4.376% $50.52 $800.00 $1,319.07
1509.756 $0.63 4.525% $49.74 $800.00 $1,642.911521.758 $0.60 1.178% $50.49 $800.00 $804.24
1342.201 $0.34 1.083% $49.87 $800.00 $533.78
1536.758 $0.53 2.890% $47.02 $800.00 $466.98
1448.984 $0.46 1.327% $51.92 $800.00 $465.90
1558.071 $0.64 2.821% $48.46 $800.00 $335.84
1362.126 $0.71 3.589% $49.67 $800.00 $664.56
1667.551 $0.48 1.932% $52.08 $800.00 $70.52
1367.32 $0.52 3.127% $49.83 $800.00 $623.67
8/18/2019 Monte Carlo Simulator
21/298
1687.34 $0.29 1.033% $50.89 $800.00 $405.64
1680.526 $0.45 2.888% $49.61 $800.00 $844.81
1289.589 $0.67 4.455% $47.08 $800.00 $1,038.70
1697.422 $0.24 3.155% $49.74 $800.00 $1,448.36
1268.673 $0.39 4.340% $52.65 $800.00 $1,602.72
1710.946 $0.32 3.153% $48.38 $800.00 $1,267.75
1434.719 $0.44 3.575% $47.50 $800.00 $1,007.241783.048 $0.50 2.642% $51.30 $800.00 $721.21
1747.063 $0.64 1.177% $50.10 $800.00 $889.78
1259.953 $0.66 4.077% $50.51 $800.00 $963.57
1458.163 $0.33 4.314% $47.67 $800.00 $1,721.76
1712.248 $0.44 3.043% $50.61 $800.00 $1,077.84
1458.397 $0.29 2.397% $52.87 $800.00 $632.20
1472.895 $0.78 2.486% $51.55 $800.00 $64.47
1478.643 $0.77 2.906% $47.85 $800.00 $113.23
1505.555 $0.24 2.630% $50.49 $800.00 $836.11
1763.56 $0.44 3.012% $47.83 $800.00 $965.38
1438.436 $0.54 2.672% $49.23 $800.00 $320.58
1445.856 $0.41 1.797% $48.28 $800.00 $131.941257.448 $0.43 4.297% $48.43 $800.00 $1,271.36
1430.211 $0.29 1.010% $48.44 $800.00 $518.27
1474.296 $0.61 3.494% $49.21 $800.00 $840.74
1585.638 $0.37 4.723% $47.07 $800.00 $2,144.53
1788.323 $0.67 1.584% $49.24 $800.00 $610.78
1690.753 $0.72 3.307% $52.02 $800.00 $898.03
1572.728 $0.61 1.447% $51.96 $800.00 $584.35
1673.907 $0.63 3.320% $49.74 $800.00 $910.95
1494.102 $0.35 3.996% $51.53 $800.00 $1,760.79
1257.734 $0.65 4.850% $50.87 $800.00 $1,479.76
1785.987 $0.43 3.424% $50.07 $800.00 $1,496.83
1290.119 $0.50 3.937% $49.93 $800.00 $1,085.191692.006 $0.47 2.988% $48.47 $800.00 $859.66
1701.95 $0.77 3.804% $50.64 $800.00 $1,170.75
1244.633 $0.62 3.259% $51.90 $800.00 $532.52
1394.628 $0.69 2.111% $48.00 $800.00 $352.54
1643.063 $0.79 2.770% $49.73 $800.00 $163.74
1428.983 $0.55 3.336% $52.44 $800.00 $916.82
1267.92 $0.54 1.919% $47.21 $800.00 $330.34
1216.675 $0.63 1.185% $52.06 $800.00 $815.90
1432.32 $0.25 3.499% $52.67 $800.00 $1,479.10
1497.572 $0.79 2.316% $51.28 $800.00 $204.52
1624.963 $0.24 1.694% $48.22 $800.00 $140.58
1327.526 $0.70 4.551% $50.60 $800.00 $1,324.911659.19 $0.56 3.575% $48.13 $800.00 $1,126.61
1596.964 $0.70 3.028% $50.94 $800.00 $540.55
1627.594 $0.61 1.859% $51.11 $800.00 $254.62
1582.675 $0.63 3.897% $52.12 $800.00 $1,410.85
1640.496 $0.65 4.285% $51.62 $800.00 $1,758.60
1748.156 $0.28 2.509% $51.66 $800.00 $973.79
1597.245 $0.35 3.582% $51.16 $800.00 $1,570.14
1429.41 $0.34 4.756% $49.46 $800.00 $2,070.17
8/18/2019 Monte Carlo Simulator
22/298
1406.188 $0.58 1.082% $50.36 $800.00 $845.44
1602.864 $0.53 2.948% $52.18 $800.00 $820.46
1681.861 $0.76 4.688% $49.39 $800.00 $1,809.57
1590.704 $0.38 3.563% $51.15 $800.00 $1,497.93
1504.824 $0.25 2.488% $47.32 $800.00 $594.02
1753.417 $0.64 2.627% $49.59 $800.00 $354.28
1595.56 $0.43 4.415% $49.52 $800.00 $2,007.631303.057 $0.49 1.200% $48.32 $800.00 $685.91
1569.588 $0.20 1.828% $47.97 $800.00 $254.33
1655.006 $0.59 2.764% $51.75 $800.00 $585.27
1755.022 $0.59 2.746% $49.19 $800.00 $542.53
1390.456 $0.74 4.933% $52.33 $800.00 $1,766.35
1473.702 $0.37 2.583% $48.97 $800.00 $520.43
1267.965 $0.62 4.106% $52.65 $800.00 $1,149.34
1773.911 $0.58 3.698% $51.24 $800.00 $1,524.32
1694.686 $0.40 3.621% $50.05 $800.00 $1,585.06
1644.137 $0.38 3.699% $48.90 $800.00 $1,550.87
1220.685 $0.31 4.784% $49.38 $800.00 $1,704.49
1223.677 $0.26 1.117% $50.35 $800.00 $435.641523.135 $0.60 4.744% $48.54 $800.00 $1,795.64
1557.806 $0.68 3.143% $51.09 $800.00 $637.80
1333.955 $0.47 4.491% $52.62 $800.00 $1,723.53
1505.948 $0.29 4.275% $51.73 $800.00 $2,099.42
1325.67 $0.31 1.871% $49.19 $800.00 $15.71
1750.353 $0.40 4.262% $51.71 $800.00 $2,357.40
1514.777 $0.72 1.938% $50.97 $800.00 $391.81
1603.845 $0.67 2.486% $51.05 $800.00 $154.31
1767.979 $0.47 2.140% $48.32 $800.00 $205.52
1258.18 $0.46 2.553% $51.48 $800.00 $271.87
1204.331 $0.27 3.578% $49.85 $800.00 $1,026.06
1749.234 $0.29 4.524% $48.21 $800.00 $2,506.291262.573 $0.51 1.353% $51.62 $800.00 $565.63
1418.938 $0.35 2.693% $48.48 $800.00 $560.05
1776.324 $0.70 2.530% $50.38 $800.00 $223.57
1360.611 $0.61 3.202% $50.29 $800.00 $555.09
1774.749 $0.67 3.191% $51.37 $800.00 $918.63
1235.841 $0.72 2.391% $51.55 $800.00 $171.76
1758.021 $0.36 4.541% $52.92 $800.00 $2,787.10
1765.797 $0.75 3.944% $50.29 $800.00 $1,370.42
1459.553 $0.38 4.384% $47.51 $800.00 $1,687.75
1371.261 $0.47 1.614% $50.84 $800.00 $319.23
1609.819 $0.26 1.588% $52.37 $800.00 $120.04
1705.082 $0.31 4.857% $48.05 $800.00 $2,651.471526.382 $0.41 1.126% $47.60 $800.00 $607.37
1397.272 $0.61 3.873% $48.22 $800.00 $962.79
1436.927 $0.68 1.275% $51.65 $800.00 $837.55
1337.528 $0.57 4.689% $48.37 $800.00 $1,465.92
1420.561 $0.44 1.291% $48.89 $800.00 $530.74
1642.93 $0.67 1.730% $49.81 $800.00 $482.87
1343.793 $0.45 2.802% $52.94 $800.00 $588.25
1675.326 $0.62 2.566% $52.20 $800.00 $405.75
8/18/2019 Monte Carlo Simulator
23/298
1331.21 $0.21 3.410% $52.66 $800.00 $1,304.39
1351.001 $0.27 1.983% $49.19 $800.00 $151.70
1617.651 $0.21 1.925% $49.61 $800.00 $402.90
1287.519 $0.53 3.834% $47.43 $800.00 $859.65
1717.415 $0.52 3.829% $48.24 $800.00 $1,486.43
1204.866 $0.55 3.272% $50.67 $800.00 $532.73
1506.712 $0.27 1.655% $51.33 $800.00 $77.761600.972 $0.75 4.399% $51.54 $800.00 $1,635.34
1548.924 $0.35 3.914% $49.44 $800.00 $1,649.72
1661.291 $0.26 1.870% $52.36 $800.00 $398.32
1365.695 $0.73 2.055% $52.70 $800.00 $322.86
1270.546 $0.42 2.504% $50.36 $800.00 $273.01
1396.534 $0.26 1.829% $49.29 $800.00 $101.12
1573.86 $0.55 4.689% $49.28 $800.00 $1,967.01
1377.067 $0.22 1.037% $47.75 $800.00 $423.49
1240.221 $0.76 2.345% $51.54 $800.00 $237.26
1799.92 $0.48 2.146% $48.98 $800.00 $229.73
1695.687 $0.64 4.515% $49.10 $800.00 $1,874.94
1221.714 $0.24 2.022% $50.13 $800.00 $151.071754.884 $0.75 4.913% $52.01 $800.00 $2,367.92
1205.144 $0.79 2.948% $48.82 $800.00 $20.76
1484.056 $0.60 2.622% $51.17 $800.00 $301.63
1610.011 $0.35 1.347% $47.31 $800.00 $342.15
1414.245 $0.45 2.274% $47.81 $800.00 $101.12
1756.258 $0.67 4.475% $52.80 $800.00 $2,165.32
1565.018 $0.61 3.817% $48.16 $800.00 $1,128.96
1426.662 $0.67 1.219% $50.86 $800.00 $875.93
1220.199 $0.65 1.722% $50.94 $800.00 $523.61
1762.919 $0.36 1.252% $47.39 $800.00 $390.42
1677.612 $0.80 3.363% $47.40 $800.00 $536.97
1252.814 $0.44 1.600% $52.38 $800.00 $300.081477.431 $0.74 1.772% $51.75 $800.00 $539.45
1728.347 $0.52 4.689% $50.14 $800.00 $2,372.46
1394.716 $0.45 1.275% $51.07 $800.00 $514.10
1779.634 $0.59 1.686% $47.28 $800.00 $429.26
1344.65 $0.69 3.156% $52.68 $800.00 $502.86
1369.05 $0.75 2.455% $50.05 $800.00 $146.56
1752.856 $0.65 2.245% $48.45 $800.00 $27.89
1354.355 $0.62 2.915% $49.04 $800.00 $300.63
1719.351 $0.25 1.858% $48.58 $800.00 $322.73
1306.49 $0.69 1.101% $50.23 $800.00 $978.58
1550.629 $0.63 2.272% $51.98 $800.00 $48.29
1612.11 $0.67 4.714% $52.82 $800.00 $2,139.101456.677 $0.24 4.192% $48.87 $800.00 $1,830.69
1580.984 $0.21 2.891% $49.25 $800.00 $1,121.81
1651.08 $0.63 4.917% $49.08 $800.00 $2,151.13
1232.964 $0.65 1.872% $48.47 $800.00 $487.34
1667.276 $0.69 1.557% $47.87 $800.00 $708.89
1459.13 $0.63 1.651% $47.85 $800.00 $569.77
1674.914 $0.61 1.767% $52.04 $800.00 $289.88
1449.531 $0.33 3.457% $52.19 $800.00 $1,342.90
8/18/2019 Monte Carlo Simulator
24/298
1485.186 $0.75 2.966% $52.88 $800.00 $418.93
1768.484 $0.41 1.514% $51.62 $800.00 $140.29
1436.124 $0.72 3.479% $51.82 $800.00 $760.74
1793.566 $0.79 1.552% $48.39 $800.00 $868.87
1454.465 $0.49 4.168% $47.50 $800.00 $1,361.86
1362.811 $0.29 3.512% $47.01 $800.00 $1,051.66
1514.14 $0.66 3.769% $49.01 $800.00 $1,001.491273.593 $0.44 1.573% $52.14 $800.00 $314.41
1275.144 $0.27 2.704% $50.11 $800.00 $582.83
1457.914 $0.45 4.720% $51.28 $800.00 $2,077.45
1299.654 $0.65 3.481% $48.68 $800.00 $558.85
1424.163 $0.25 1.225% $50.31 $800.00 $275.54
1214.863 $0.51 3.045% $47.28 $800.00 $334.74
1501.378 $0.45 4.333% $50.04 $800.00 $1,773.65
1386.147 $0.60 4.085% $49.15 $800.00 $1,154.58
1396.279 $0.51 4.916% $50.20 $800.00 $1,928.54
1564.06 $0.75 1.676% $47.49 $800.00 $728.16
1551.206 $0.24 4.427% $52.36 $800.00 $2,418.76
1683.044 $0.60 1.575% $50.34 $800.00 $474.401621.11 $0.45 1.290% $52.72 $800.00 $422.03
1530.178 $0.77 1.228% $50.34 $800.00 $1,030.31
1775.643 $0.73 1.500% $47.86 $800.00 $815.61
1293.909 $0.79 2.456% $49.40 $800.00 $256.39
1713.866 $0.58 2.952% $50.21 $800.00 $745.51
1659.79 $0.38 2.474% $51.59 $800.00 $691.54
1499.977 $0.24 3.661% $49.04 $800.00 $1,527.05
1515.274 $0.55 3.975% $47.81 $800.00 $1,243.75
1654.73 $0.65 1.159% $48.95 $800.00 $930.21
1743.927 $0.27 3.714% $49.97 $800.00 $1,957.67
1474.602 $0.79 1.912% $51.85 $800.00 $509.49
1715.415 $0.68 2.102% $48.69 $800.00 $210.481540.415 $0.63 4.186% $51.14 $800.00 $1,532.37
1631.27 $0.55 3.014% $50.83 $800.00 $802.73
1729.897 $0.80 3.536% $50.29 $800.00 $900.11
1533.434 $0.63 2.808% $51.34 $800.00 $442.88
1744.344 $0.27 3.509% $47.99 $800.00 $1,659.76
1310.201 $0.80 3.064% $51.52 $800.00 $222.29
1589.509 $0.52 3.956% $52.51 $800.00 $1,672.12
1509.504 $0.75 4.010% $52.04 $800.00 $1,220.12
1644.16 $0.34 4.584% $47.76 $800.00 $2,246.72
1342.861 $0.54 3.261% $50.27 $800.00 $669.84
1323.738 $0.46 3.544% $49.20 $800.00 $896.62
1569.14 $0.74 3.014% $48.82 $800.00 $350.801701.033 $0.41 4.462% $50.65 $800.00 $2,349.09
1333.323 $0.39 2.854% $51.29 $800.00 $627.74
1377.006 $0.75 3.188% $49.66 $800.00 $349.47
1226.921 $0.47 3.681% $47.86 $800.00 $783.46
1619.266 $0.22 4.180% $49.10 $800.00 $2,173.74
1786.013 $0.78 2.401% $47.13 $800.00 $180.96
1220.119 $0.27 3.163% $48.87 $800.00 $759.28
1794.396 $0.66 4.970% $49.18 $800.00 $2,406.22
8/18/2019 Monte Carlo Simulator
25/298
1770.223 $0.23 2.036% $52.75 $800.00 $697.89
1355.846 $0.57 2.538% $47.66 $800.00 $64.13
1500.866 $0.66 2.437% $52.19 $800.00 $121.88
1218.2 $0.50 4.974% $48.21 $800.00 $1,510.82
1586.407 $0.60 4.425% $49.65 $800.00 $1,738.94
1493.815 $0.33 1.623% $51.30 $800.00 $45.86
1690.817 $0.34 4.846% $48.84 $800.00 $2,619.971371.336 $0.71 4.569% $49.38 $800.00 $1,318.90
1539.155 $0.59 3.863% $47.02 $800.00 $1,088.11
1312.69 $0.64 1.901% $50.85 $800.00 $374.04
1750.021 $0.58 2.248% $51.76 $800.00 $226.27
1338.886 $0.34 4.972% $47.66 $800.00 $1,913.23
1560.375 $0.73 4.592% $48.13 $800.00 $1,512.55
1778.59 $0.61 1.451% $51.59 $800.00 $560.89
1655.111 $0.56 3.450% $51.51 $800.00 $1,214.48
1348.052 $0.73 1.906% $51.44 $800.00 $460.66
1352.63 $0.38 3.159% $50.71 $800.00 $847.57
1762.83 $0.66 4.769% $51.39 $800.00 $2,348.36
1705.413 $0.67 3.266% $51.42 $800.00 $918.601279.45 $0.57 1.085% $49.34 $800.00 $842.02
1486.874 $0.39 3.995% $47.58 $800.00 $1,441.62
1527.601 $0.43 2.135% $50.88 $800.00 $209.08
1225.038 $0.57 3.499% $49.33 $800.00 $622.02
1710.616 $0.20 2.977% $51.33 $800.00 $1,467.64
1554.198 $0.43 3.652% $50.70 $800.00 $1,409.66
1511.034 $0.37 4.577% $52.19 $800.00 $2,254.47
1363.164 $0.64 3.973% $52.74 $800.00 $1,188.70
1436.813 $0.34 4.092% $47.25 $800.00 $1,485.47
1213.709 $0.50 4.845% $51.98 $800.00 $1,649.01
1756.142 $0.80 3.039% $49.40 $800.00 $432.69
1339.547 $0.36 3.429% $48.54 $800.00 $945.901764.356 $0.37 2.925% $52.99 $800.00 $1,289.26
1504.282 $0.23 2.625% $53.00 $800.00 $952.89
1393.863 $0.36 1.594% $48.12 $800.00 $225.93
1287.838 $0.74 3.397% $50.95 $800.00 $475.18
1556.195 $0.31 2.106% $50.01 $800.00 $357.73
1322.865 $0.31 4.228% $50.14 $800.00 $1,597.77
1780.466 $0.73 2.103% $49.05 $800.00 $258.10
1242.59 $0.59 4.948% $49.68 $800.00 $1,522.02
1302.14 $0.50 3.753% $50.37 $800.00 $1,010.73
1206.96 $0.27 3.149% $50.21 $800.00 $787.88
1495.332 $0.70 2.444% $49.20 $800.00 $50.01
1557.999 $0.29 4.692% $52.04 $800.00 $2,558.941562.504 $0.38 1.078% $51.61 $800.00 $529.27
1789.212 $0.72 1.478% $51.22 $800.00 $730.28
1461.016 $0.34 3.002% $48.62 $800.00 $831.49
1647.793 $0.62 2.721% $50.15 $800.00 $432.79
1472.805 $0.63 3.399% $48.73 $800.00 $718.13
1599.86 $0.63 1.776% $49.72 $800.00 $397.28
1319.772 $0.24 2.185% $49.14 $800.00 $301.76
1211.163 $0.68 3.931% $51.86 $800.00 $841.10
8/18/2019 Monte Carlo Simulator
26/298
1533.312 $0.50 3.491% $48.30 $800.00 $1,025.34
1495.779 $0.51 4.104% $50.01 $800.00 $1,504.80
1739.6 $0.39 2.808% $48.01 $800.00 $874.15
1260.678 $0.53 1.817% $51.60 $800.00 $287.92
1265.542 $0.64 3.977% $47.98 $800.00 $806.04
1408.94 $0.64 4.427% $48.44 $800.00 $1,319.46
1793.477 $0.21 1.402% $48.40 $800.00 $38.051282.871 $0.54 4.143% $49.60 $800.00 $1,140.47
1354.383 $0.48 1.667% $51.14 $800.00 $300.92
1465.817 $0.41 2.097% $48.83 $800.00 $96.83
1776.356 $0.66 2.986% $47.30 $800.00 $540.23
1318.671 $0.76 1.413% $49.69 $800.00 $882.73
1373.389 $0.62 3.153% $49.33 $800.00 $487.05
1512.684 $0.47 3.062% $51.07 $800.00 $858.18
1525.383 $0.56 4.035% $50.16 $800.00 $1,432.81
1273.765 $0.23 4.306% $51.11 $800.00 $1,704.79
1607.668 $0.61 3.364% $50.89 $800.00 $975.05
1203.774 $0.73 4.741% $52.94 $800.00 $1,344.13
1352.183 $0.32 3.737% $51.07 $800.00 $1,346.621533.281 $0.51 1.245% $48.58 $800.00 $657.02
1798.735 $0.74 3.793% $50.15 $800.00 $1,294.16
1703.64 $0.41 3.446% $52.43 $800.00 $1,580.80
1671.615 $0.79 2.523% $51.55 $800.00 $61.86
1265.729 $0.45 4.341% $47.09 $800.00 $1,218.82
1394.825 $0.32 3.299% $47.69 $800.00 $953.33
1711.5 $0.27 3.908% $48.25 $800.00 $1,958.16
1527.616 $0.25 2.887% $47.29 $800.00 $904.93
1242.902 $0.48 3.103% $47.05 $800.00 $421.91
1460.686 $0.79 4.348% $48.25 $800.00 $1,106.81
1633.119 $0.27 3.187% $50.54 $800.00 $1,387.25
1645.255 $0.46 1.211% $47.22 $800.00 $619.401532.114 $0.63 2.228% $48.74 $800.00 $102.72
1358.158 $0.27 4.588% $52.92 $800.00 $2,134.44
1388.59 $0.79 3.725% $47.11 $800.00 $543.02
1344.219 $0.69 1.653% $51.33 $800.00 $583.51
1770.423 $0.24 3.184% $47.17 $800.00 $1,441.82
1479.587 $0.36 2.246% $47.20 $800.00 $240.99
1711.765 $0.58 3.851% $50.04 $800.00 $1,507.57
1737.672 $0.47 2.627% $49.08 $800.00 $619.79
1701.76 $0.72 1.286% $48.75 $800.00 $960.07
1371.074 $0.58 3.681% $49.79 $800.00 $917.83
1757.063 $0.32 3.048% $51.42 $800.00 $1,394.52
1658.93 $0.44 1.094% $51.21 $800.00 $596.471252.682 $0.37 1.949% $51.55 $800.00 $5.56
1645.869 $0.20 1.667% $50.09 $800.00 $240.89
1621.04 $0.29 2.867% $52.72 $800.00 $1,179.08
1738.792 $0.55 2.952% $52.63 $800.00 $953.39
1577.093 $0.70 2.995% $50.91 $800.00 $495.99
1573.493 $0.23 2.669% $50.53 $800.00 $962.87
1494.298 $0.53 2.139% $51.04 $800.00 $35.91
1547.271 $0.47 4.697% $49.18 $800.00 $2,054.04
8/18/2019 Monte Carlo Simulator
27/298
8/18/2019 Monte Carlo Simulator
28/298
1574.239 $0.36 4.405% $50.25 $800.00 $2,120.88
1419.576 $0.26 4.796% $52.04 $800.00 $2,370.88
1741.333 $0.20 3.000% $51.06 $800.00 $1,514.09
1367.008 $0.41 4.292% $47.65 $800.00 $1,437.77
1305.355 $0.38 4.263% $49.76 $800.00 $1,471.01
1610.253 $0.59 2.095% $52.38 $800.00 $11.71
1290.284 $0.67 3.337% $48.28 $800.00 $410.871621.851 $0.58 2.468% $48.64 $800.00 $198.83
1237.975 $0.25 4.428% $51.36 $800.00 $1,707.06
1723.538 $0.21 2.928% $48.63 $800.00 $1,284.42
1456.817 $0.68 3.300% $52.67 $800.00 $735.57
1509.336 $0.23 3.834% $50.71 $800.00 $1,782.90
1576.573 $0.68 3.452% $47.92 $800.00 $734.18
1421.508 $0.69 3.073% $52.33 $800.00 $509.38
1429.61 $0.22 1.741% $49.19 $800.00 $104.46
1504.111 $0.40 1.827% $50.78 $800.00 $13.14
1407.216 $0.51 2.791% $52.40 $800.00 $539.92
1527.867 $0.74 2.934% $48.81 $800.00 $250.08
1406.12 $0.71 1.165% $49.90 $800.00 $975.901620.663 $0.68 1.564% $52.40 $800.00 $569.60
1700.078 $0.65 3.035% $47.89 $800.00 $559.02
1449.192 $0.71 1.750% $49.10 $800.00 $583.65
1535.617 $0.37 1.967% $47.30 $800.00 $57.27
1526.239 $0.66 3.284% $51.74 $800.00 $791.06
1587.835 $0.39 4.017% $52.36 $800.00 $1,923.05
1724.249 $0.25 2.730% $47.18 $800.00 $991.47
1684.661 $0.59 1.968% $48.06 $800.00 $199.72
1749.379 $0.50 4.836% $52.75 $800.00 $2,786.59
1298.238 $0.34 4.574% $50.63 $800.00 $1,761.79
1511.362 $0.56 3.936% $51.61 $800.00 $1,419.06
1597.772 $0.20 2.286% $52.17 $800.00 $781.411743.553 $0.43 4.017% $48.19 $800.00 $1,832.04
1265.254 $0.24 4.761% $50.69 $800.00 $1,945.44
1237.613 $0.42 4.738% $50.69 $800.00 $1,647.29
1706.222 $0.73 4.788% $50.45 $800.00 $2,067.27
1263.973 $0.56 3.011% $49.88 $800.00 $384.73
1726.708 $0.21 4.881% $49.72 $800.00 $3,020.77
1465.505 $0.23 3.923% $47.39 $800.00 $1,587.01
1288.025 $0.68 1.153% $49.26 $800.00 $950.62
1336.169 $0.75 3.017% $49.32 $800.00 $191.86
1639.972 $0.66 3.677% $48.51 $800.00 $1,034.88
1555.907 $0.40 4.755% $51.70 $800.00 $2,406.55
1206.396 $0.21 1.088% $49.61 $800.00 $399.601531.632 $0.36 2.222% $52.35 $800.00 $436.01
1795.655 $0.33 4.286% $51.05 $800.00 $2,533.78
1648.57 $0.64 2.111% $48.13 $800.00 $179.39
1314.4 $0.39 2.014% $51.74 $800.00 $57.03
1308.13 $0.56 4.387% $51.34 $800.00 $1,419.48
1555.667 $0.71 3.891% $49.56 $800.00 $1,087.76
1308.074 $0.49 3.170% $48.70 $800.00 $580.67
1512.388 $0.41 4.579% $52.35 $800.00 $2,201.31
8/18/2019 Monte Carlo Simulator
29/298
1416.018 $0.53 4.132% $48.36 $800.00 $1,285.02
1653.739 $0.60 1.414% $48.79 $800.00 $651.56
1288.844 $0.55 2.781% $52.78 $800.00 $384.81
1290.361 $0.69 2.778% $50.40 $800.00 $113.80
1388.14 $0.26 4.917% $47.20 $800.00 $2,061.81
1722.99 $0.54 3.382% $50.85 $800.00 $1,234.59
1543.135 $0.52 2.851% $50.99 $800.00 $641.361442.056 $0.22 1.122% $50.19 $800.00 $303.32
1261.302 $0.28 4.876% $48.49 $800.00 $1,826.30
1789.749 $0.58 3.605% $48.03 $800.00 $1,257.94
1794.206 $0.47 4.792% $47.31 $800.00 $2,424.33
1205.239 $0.67 2.622% $50.97 $800.00 $7.76
1220.543 $0.60 1.921% $51.08 $800.00 $333.51
1584.818 $0.60 2.960% $51.38 $800.00 $655.22
1311.574 $0.50 2.590% $50.88 $800.00 $271.37
1404.837 $0.59 1.236% $51.79 $800.00 $732.45
1284.413 $0.50 1.967% $51.29 $800.00 $143.68
1355.751 $0.28 3.211% $48.27 $800.00 $919.92
1685.927 $0.54 1.792% $49.01 $800.00 $231.451614.19 $0.74 3.046% $51.25 $800.00 $532.22
1559.254 $0.35 4.237% $52.96 $800.00 $2,158.74
1483.986 $0.29 4.323% $47.65 $800.00 $1,824.90
1520.239 $0.76 3.920% $47.22 $800.00 $855.38
1786.741 $0.50 4.482% $48.03 $800.00 $2,151.10
1784.978 $0.34 1.203% $49.94 $800.00 $331.21
1739.562 $0.26 4.070% $47.94 $800.00 $2,142.92
1318.854 $0.57 2.581% $47.30 $800.00 $54.13
1593.332 $0.35 4.345% $50.97 $800.00 $2,164.97
1319.907 $0.77 4.852% $52.32 $800.00 $1,530.95
1350.015 $0.59 2.427% $47.49 $800.00 $36.61
1637.83 $0.34 2.446% $52.36 $800.00 $749.101330.547 $0.55 1.216% $47.82 $800.00 $764.40
1270.653 $0.34 2.956% $47.53 $800.00 $557.27
1423.421 $0.25 3.067% $52.95 $800.00 $1,156.14
1492.616 $0.21 3.295% $52.80 $800.00 $1,480.73
1435.545 $0.46 2.508% $50.79 $800.00 $367.40
1534.733 $0.24 4.451% $50.07 $800.00 $2,258.24
1216.435 $0.54 4.606% $52.50 $800.00 $1,479.80
1422.619 $0.52 3.212% $48.44 $800.00 $673.85
1765.684 $0.64 4.004% $49.58 $800.00 $1,582.10
1239.102 $0.76 4.681% $52.56 $800.00 $1,311.99
1602.246 $0.62 1.131% $48.74 $800.00 $910.46
1374.723 $0.40 1.169% $49.54 $800.00 $557.531798.755 $0.31 4.096% $48.02 $800.00 $2,175.28
1719.496 $0.37 4.910% $49.22 $800.00 $2,715.15
1753.167 $0.28 2.325% $50.34 $800.00 $759.09
1351.447 $0.35 3.688% $48.86 $800.00 $1,167.84
1327.91 $0.36 2.936% $47.08 $800.00 $551.72
1454.988 $0.44 3.076% $51.24 $800.00 $852.76
1617.936 $0.68 3.796% $51.72 $800.00 $1,276.37
1513.504 $0.64 4.258% $52.59 $800.00 $1,621.52
8/18/2019 Monte Carlo Simulator
30/298
1511.262 $0.31 1.627% $48.14 $800.00 $86.42
1559.069 $0.73 2.904% $52.94 $800.00 $452.98
1228.309 $0.44 1.428% $47.30 $800.00 $507.66
1297.354 $0.37 4.031% $49.13 $800.00 $1,292.31
1707.638 $0.64 1.308% $52.57 $800.00 $715.78
1669.759 $0.74 2.581% $52.49 $800.00 $228.51
1453.525 $0.53 4.088% $50.51 $800.00 $1,427.361533.079 $0.54 3.793% $48.26 $800.00 $1,175.85
1346.908 $0.33 4.030% $51.33 $800.00 $1,542.93
1233.525 $0.27 2.134% $48.91 $800.00 $160.11
1788.846 $0.56 4.681% $52.65 $800.00 $2,612.52
1738.254 $0.55 2.152% $52.81 $800.00 $224.29
1258.867 $0.23 4.069% $48.14 $800.00 $1,377.48
1720.165 $0.40 1.379% $49.98 $800.00 $307.94
1698.847 $0.23 3.778% $47.70 $800.00 $1,875.81
1297.924 $0.45 3.280% $47.24 $800.00 $629.54
1228.53 $0.61 1.538% $49.80 $800.00 $603.09
1387.151 $0.33 1.590% $49.14 $800.00 $173.42
1536.773 $0.45 3.433% $47.68 $800.00 $1,023.391274.471 $0.55 2.745% $48.29 $800.00 $193.47
1471.967 $0.21 2.139% $51.22 $800.00 $503.13
1415.721 $0.65 2.896% $50.22 $800.00 $345.04
1727.145 $0.64 2.748% $49.79 $800.00 $460.89
1438.104 $0.57 1.001% $48.94 $800.00 $908.55
1664.432 $0.72 3.349% $47.72 $800.00 $655.92
1394.933 $0.71 3.753% $50.10 $800.00 $833.37
1671.897 $0.43 4.306% $47.49 $800.00 $1,899.30
1513.311 $0.51 2.661% $50.89 $800.00 $472.02
1720.282 $0.35 2.921% $51.20 $800.00 $1,178.17
1503.554 $0.33 1.845% $48.86 $800.00 $53.41
1760.851 $0.60 4.409% $51.79 $800.00 $2,164.401429.49 $0.56 3.387% $52.58 $800.00 $940.04
1401.919 $0.65 3.820% $48.96 $800.00 $904.59
1433.793 $0.77 2.487% $52.31 $800.00 $35.57
1248.346 $0.67 4.287% $48.80 $800.00 $981.04
1344.502 $0.53 3.824% $50.68 $800.00 $1,088.49
1488.209 $0.57 1.494% $52.20 $800.00 $491.60
1375.213 $0.35 1.273% $48.30 $800.00 $436.97
1372.089 $0.74 4.148% $48.03 $800.00 $923.10
1620.672 $0.57 4.740% $48.94 $800.00 $2,030.55
1523.195 $0.57 1.961% $49.03 $800.00 $201.96
1426.714 $0.40 2.094% $47.82 $800.00 $52.80
1467.052 $0.69 2.903% $50.79 $800.00 $347.981672.997 $0.75 1.559% $49.87 $800.00 $759.40
1425.713 $0.70 4.442% $47.67 $800.00 $1,221.20
1287.486 $0.70 2.956% $49.13 $800.00 $169.37
1356.397 $0.51 4.403% $50.27 $800.00 $1,512.53
1394.863 $0.60 2.512% $47.99 $800.00 $44.19
1339.51 $0.72 4.163% $49.22 $800.00 $974.73
1668.882 $0.33 3.016% $48.85 $800.00 $1,113.53
1712.184 $0.63 1.167% $48.37 $800.00 $909.21
8/18/2019 Monte Carlo Simulator
31/298
1449.387 $0.29 3.173% $48.45 $800.00 $1,012.80
1678.804 $0.78 3.998% $49.55 $800.00 $1,208.65
1634.075 $0.21 2.701% $50.22 $800.00 $1,079.71
1771.037 $0.71 2.562% $52.71 $800.00 $325.98
1312.437 $0.64 1.510% $51.00 $800.00 $629.44
1526.536 $0.62 2.817% $50.15 $800.00 $413.17
1654.952 $0.77 1.376% $53.00 $800.00 $861.441736.296 $0.75 4.242% $49.01 $800.00 $1,515.06
1328.965 $0.55 1.821% $51.70 $800.00 $278.34
1780.196 $0.61 3.333% $50.43 $800.00 $1,105.85
1764.76 $0.60 2.349% $49.65 $800.00 $201.31
1647.997 $0.50 1.840% $49.08 $800.00 $138.92
1451.556 $0.42 3.721% $48.04 $800.00 $1,185.48
1586.965 $0.66 2.435% $49.05 $800.00 $46.97
1781.701 $0.23 3.535% $51.95 $800.00 $2,058.44
1591.666 $0.73 3.715% $48.41 $800.00 $903.21
1661.62 $0.66 4.752% $47.60 $800.00 $1,863.69
1407.056 $0.33 1.430% $51.73 $800.00 $224.69
1687.95 $0.68 1.868% $50.14 $800.00 $366.351595.425 $0.75 4.918% $50.54 $800.00 $1,976.06
1433.125 $0.61 4.078% $47.80 $800.00 $1,124.21
1598.577 $0.57 2.367% $51.83 $800.00 $256.37
1402.265 $0.65 4.523% $47.36 $800.00 $1,285.96
1400.324 $0.67 3.338% $48.44 $800.00 $521.68
1254.405 $0.57 3.967% $48.97 $800.00 $920.20
1330.667 $0.46 1.421% $50.42 $800.00 $460.63
1482.723 $0.23 1.131% $47.17 $800.00 $343.37
1543.026 $0.23 4.028% $47.32 $800.00 $1,786.95
1795.541 $0.41 3.952% $49.80 $800.00 $1,990.93
1495.928 $0.50 3.601% $47.35 $800.00 $1,003.39
1625.882 $0.34 4.762% $52.67 $800.00 $2,725.671727.842 $0.62 1.932% $51.11 $800.00 $169.01
1664.02 $0.54 4.218% $51.11 $800.00 $1,890.12
1560.54 $0.35 1.707% $48.93 $800.00 $45.07
1470.338 $0.33 3.211% $51.37 $800.00 $1,135.89
1443.356 $0.41 2.739% $48.45 $800.00 $517.99
1392.148 $0.40 2.025% $48.26 $800.00 $9.56
1700.784 $0.44 1.349% $50.12 $800.00 $392.10
1799.467 $0.70 3.069% $47.16 $800.00 $551.73
1516.714 $0.71 2.577% $52.77 $800.00 $187.01
1783.914 $0.76 1.236% $50.02 $800.00 $1,056.40
1393.418 $0.22 3.937% $50.06 $800.00 $1,645.63
1338.886 $0.30 1.718% $49.86 $800.00 $51.861265.446 $0.66 4.275% $50.28 $800.00 $1,081.68
1789.182 $0.74 1.367% $52.51 $800.00 $846.72
1280.702 $0.53 4.918% $50.45 $800.00 $1,694.32
1251.857 $0.38 1.120% $49.68 $800.00 $582.40
1636.69 $0.63 4.867% $51.12 $800.00 $2,247