Monte Carlo Simulator

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