sales forecast (monte carlo simulation)

8/20/2019 Sales Forecast (Monte Carlo Simulation)

1/102

Monte Carlo Simulation

(Press F9 to recalculate the results)

Sales Forecast Model

Nominal Min Max Stochastic

1500 1200 1800 1636.227939

$0.50 $0.20 $0.80 $0.33

3.0% 1.0% 5.0% 2.932%

$50.00 $47.00 $53.00 $48.36

$800.00

Deterministic Stochastic

$2,250.00 $2,319.92

$1,550.00 $1,337.00

$700.00 $982.92

n!ut "alues (in!ut)

Leads per Month (#)

Cost Per Lead ()

Conversion ate (%)

Pro!it per "a#e (P)

verhead per Month (&)

%esults(calculations)

Month# ncome&

Month# 'x!enses&

Pro'e(ted Month# Proit


2/102

Proit

1631.397 $0.75 2.277% $47.84 $800.00 )$241.59*

1513.697 $0.53 1.887% $48.84 $800.00 )$205.93*

1608.207 $0.26 2.958% $48.29 $800.00 $1,083.73

1391.865 $0.49 4.448% $51.78 $800.00 $1,719.89

1291.668 $0.56 2.213% $47.79 $800.00 )$158.58*

1683.562 $0.47 2.706% $47.72 $800.00 $584.501561.333 $0.54 2.367% $50.43 $800.00 $221.16

1738.401 $0.20 3.654% $49.77 $800.00 $2,012.65

1568.394 $0.66 2.888% $52.89 $800.00 $557.93

1721.617 $0.28 3.180% $47.66 $800.00 $1,324.77

1501.992 $0.51 3.456% $47.61 $800.00 $899.32

1460.165 $0.70 4.416% $49.20 $800.00 $1,355.04

1756.202 $0.30 4.992% $48.38 $800.00 $2,907.54

1385.914 $0.26 4.792% $52.21 $800.00 $2,311.15

1324.566 $0.38 2.121% $52.51 $800.00 $172.64

1745.769 $0.33 3.749% $51.38 $800.00 $1,987.51

1443.577 $0.52 3.246% $52.81 $800.00 $917.95

1549.704 $0.35 4.418% $49.04 $800.00 $2,013.731355.662 $0.28 2.900% $47.88 $800.00 $708.13

1339.288 $0.39 2.886% $51.95 $800.00 $686.48

1409.069 $0.78 1.364% $47.56 $800.00 )$978.90*

1251.042 $0.73 3.974% $52.94 $800.00 $919.58

1525.721 $0.35 4.545% $51.11 $800.00 $2,205.76

1233.832 $0.44 3.009% $48.17 $800.00 $443.24

1749.698 $0.44 1.303% $47.76 $800.00 )$486.64*

1775.088 $0.43 1.323% $50.69 $800.00 )$371.48*

1754.8 $0.51 3.490% $50.04 $800.00 $1,369.21

1578.46 $0.70 3.259% $52.88 $800.00 $811.03

1360.636 $0.58 4.435% $50.55 $800.00 $1,465.95

1205.508 $0.22 3.522% $48.85 $800.00 $1,004.941737.431 $0.48 1.361% $50.01 $800.00 )$459.33*

1372.254 $0.21 4.626% $48.77 $800.00 $2,012.63

1512.795 $0.75 3.417% $49.96 $800.00 $649.80

1387.769 $0.67 2.610% $52.32 $800.00 $169.37

1400.534 $0.32 2.245% $47.99 $800.00 $266.85

1646.563 $0.30 1.417% $50.28 $800.00 )$128.26*

1430.327 $0.24 3.284% $48.45 $800.00 $1,126.66

1375.015 $0.32 1.397% $47.00 $800.00 )$330.88*

1553.808 $0.65 3.511% $50.51 $800.00 $939.66

1606.328 $0.34 1.006% $51.79 $800.00 )$507.12*

1790.896 $0.64 4.262% $50.61 $800.00 $1,917.56

1619.263 $0.57 2.566% $52.87 $800.00 $468.121505.317 $0.23 2.896% $51.05 $800.00 $1,083.11

1665.224 $0.64 2.698% $47.93 $800.00 $295.43

1723.246 $0.27 4.327% $48.91 $800.00 $2,376.41

1653.872 $0.53 3.692% $52.16 $800.00 $1,513.71

1746.625 $0.47 4.335% $47.80 $800.00 $2,001.46

1585.463 $0.44 2.115% $52.55 $800.00 $270.74

1208.879 $0.46 1.317% $51.34 $800.00 )$535.98*

# )rand* )rand* % )rand* P )rand* & )(onst*


3/102

1273.107 $0.58 2.731% $52.72 $800.00 $296.78

1441.468 $0.51 2.341% $48.82 $800.00 $118.85

1312.367 $0.68 1.521% $47.10 $800.00 )$756.28*

1543.953 $0.72 1.508% $52.46 $800.00 )$683.72*

1539.49 $0.28 1.860% $53.00 $800.00 $290.70

1301.862 $0.60 4.696% $47.96 $800.00 $1,347.43

1231.06 $0.46 4.141% $47.39 $800.00 $1,054.301275.927 $0.36 2.362% $52.67 $800.00 $334.18

1520.375 $0.68 1.348% $50.85 $800.00 )$791.31*

1419.958 $0.62 1.233% $52.89 $800.00 )$758.17*

1781.315 $0.67 2.588% $48.99 $800.00 $271.05

1426.315 $0.80 4.772% $48.70 $800.00 $1,374.14

1308.006 $0.67 2.945% $47.48 $800.00 $146.15

1390.237 $0.70 1.404% $47.95 $800.00 )$833.04*

1259.654 $0.58 4.416% $50.84 $800.00 $1,296.83

1590.242 $0.65 3.857% $47.77 $800.00 $1,089.30

1727.28 $0.59 1.453% $48.88 $800.00 )$593.14*

1784.175 $0.61 2.513% $50.07 $800.00 $353.68

1515.079 $0.37 3.605% $52.22 $800.00 $1,495.681446.345 $0.55 2.858% $49.03 $800.00 $435.55

1361.444 $0.50 2.288% $51.19 $800.00 $113.59

1697.992 $0.30 2.704% $48.91 $800.00 $939.72

1480.803 $0.45 4.270% $50.13 $800.00 $1,707.06

1421.043 $0.58 1.287% $49.25 $800.00 )$719.40*

1311.192 $0.43 2.151% $51.10 $800.00 $79.83

1559.842 $0.80 3.687% $52.72 $800.00 $989.37

1441.403 $0.58 2.668% $50.26 $800.00 $292.37

1662.158 $0.22 3.603% $51.73 $800.00 $1,929.84

1482.904 $0.23 3.724% $50.75 $800.00 $1,656.41

1553.44 $0.61 3.430% $51.64 $800.00 $1,006.75

1750.007 $0.54 1.741% $50.12 $800.00 )$210.66*1484.419 $0.42 4.348% $50.54 $800.00 $1,841.29

1472.076 $0.41 3.128% $52.35 $800.00 $1,002.90

1394.915 $0.67 1.801% $51.09 $800.00 )$449.86*

1254.126 $0.48 3.640% $49.71 $800.00 $863.82

1497.111 $0.48 3.621% $51.95 $800.00 $1,292.76

1402.544 $0.56 4.288% $50.94 $800.00 $1,480.50

1512.404 $0.55 2.531% $48.83 $800.00 $238.60

1493.026 $0.28 2.792% $52.33 $800.00 $963.62

1454.835 $0.35 3.734% $52.75 $800.00 $1,551.33

1492.163 $0.21 4.450% $47.46 $800.00 $2,035.93

1697.218 $0.34 2.010% $51.04 $800.00 $363.45

1527.256 $0.32 4.692% $50.15 $800.00 $2,308.641646.508 $0.38 3.040% $50.63 $800.00 $1,108.73

1382.444 $0.60 4.447% $48.61 $800.00 $1,365.69

1248.259 $0.45 3.368% $48.24 $800.00 $664.48

1619.357 $0.39 1.393% $50.09 $800.00 )$301.69*

1265.514 $0.76 4.932% $48.72 $800.00 $1,284.84

1463.719 $0.38 3.106% $50.11 $800.00 $917.54

1373.24 $0.42 3.603% $49.25 $800.00 $1,055.71


4/102

1386.649 $0.39 2.464% $48.16 $800.00 $310.85

1771.064 $0.23 2.657% $47.13 $800.00 $1,017.84

1486.521 $0.66 3.870% $50.78 $800.00 $1,143.32

1423.549 $0.60 1.823% $47.76 $800.00 )$408.87*

1529.398 $0.41 3.619% $52.94 $800.00 $1,504.29

1712.347 $0.40 3.949% $49.16 $800.00 $1,841.56

1286.561 $0.52 2.118% $47.56 $800.00 )$170.74*1758.115 $0.47 1.994% $48.33 $800.00 $75.10

1409.513 $0.48 4.211% $49.93 $800.00 $1,487.43

1659.405 $0.44 3.929% $47.64 $800.00 $1,583.70

1783.665 $0.54 4.123% $47.68 $800.00 $1,737.09

1740.296 $0.66 3.594% $51.49 $800.00 $1,263.59

1455.816 $0.30 2.303% $48.74 $800.00 $398.31

1352.547 $0.64 1.195% $50.03 $800.00 )$853.17*

1717.859 $0.49 4.269% $47.22 $800.00 $1,827.49

1584.758 $0.56 2.006% $51.89 $800.00 )$33.69*

1300.494 $0.78 2.546% $52.89 $800.00 )$68.08*

1773.292 $0.73 3.094% $47.08 $800.00 $479.43

1714.865 $0.74 1.999% $52.46 $800.00 )$277.97*1615.508 $0.23 2.419% $49.27 $800.00 $756.99

1507.465 $0.24 1.587% $48.19 $800.00 )$9.91*

1722.734 $0.71 1.215% $52.41 $800.00 )$931.81*

1237.743 $0.36 2.234% $48.58 $800.00 $92.61

1360.57 $0.65 3.216% $51.79 $800.00 $576.55

1346.878 $0.77 2.600% $52.65 $800.00 $12.07

1757.967 $0.32 1.656% $48.85 $800.00 $57.70

1315.863 $0.58 4.791% $50.91 $800.00 $1,650.45

1557.02 $0.43 1.797% $47.59 $800.00 )$143.47*

1218.291 $0.58 1.174% $49.66 $800.00 )$793.76*

1757.062 $0.55 3.664% $52.88 $800.00 $1,633.96

1731.48 $0.52 4.862% $48.33 $800.00 $2,376.691546.567 $0.80 2.805% $52.76 $800.00 $253.74

1756.872 $0.78 3.202% $47.03 $800.00 $468.55

1255.856 $0.59 4.829% $48.32 $800.00 $1,386.07

1490.629 $0.31 4.447% $50.81 $800.00 $2,111.88

1338.654 $0.44 3.456% $47.81 $800.00 $823.83

1572.558 $0.43 1.511% $51.01 $800.00 )$257.51*

1453.229 $0.22 4.983% $52.08 $800.00 $2,649.00

1426.742 $0.54 4.306% $48.01 $800.00 $1,378.67

1684.703 $0.24 4.778% $50.81 $800.00 $2,885.08

1596.131 $0.48 2.057% $52.18 $800.00 $143.27

1255.783 $0.63 2.377% $50.48 $800.00 )$90.03*

1757.622 $0.51 2.038% $47.58 $800.00 $7.541368.522 $0.79 2.429% $50.55 $800.00 )$207.37*

1252.463 $0.39 4.671% $52.55 $800.00 $1,781.02

1526.62 $0.39 3.239% $52.85 $800.00 $1,225.35

1325.389 $0.48 4.460% $50.17 $800.00 $1,534.81

1454.395 $0.59 3.675% $52.55 $800.00 $1,149.65

1321.08 $0.79 3.084% $52.30 $800.00 $290.77

1704.167 $0.48 1.438% $49.70 $800.00 )$393.58*


5/102

1655.435 $0.32 4.642% $47.48 $800.00 $2,323.59

1608.033 $0.29 2.554% $52.72 $800.00 $896.35

1298.382 $0.65 3.547% $52.21 $800.00 $759.42

1319.167 $0.78 1.574% $48.00 $800.00 )$832.45*

1549.014 $0.34 4.026% $49.38 $800.00 $1,746.22

1309.557 $0.76 3.362% $49.26 $800.00 $376.20

1351.115 $0.75 3.555% $49.91 $800.00 $585.011311.918 $0.75 2.256% $50.15 $800.00 )$305.06*

1796.237 $0.58 2.671% $50.53 $800.00 $576.58

1389.06 $0.57 3.645% $47.76 $800.00 $828.61

1365.359 $0.23 2.536% $47.85 $800.00 $539.71

1377.256 $0.78 3.274% $51.02 $800.00 $424.20

1748.458 $0.34 1.879% $52.15 $800.00 $317.62

1789.916 $0.64 4.148% $48.48 $800.00 $1,652.24

1354.696 $0.36 2.017% $52.54 $800.00 $148.21

1783.023 $0.46 1.421% $52.85 $800.00 )$279.22*

1795.124 $0.50 2.305% $51.47 $800.00 $423.63

1339.607 $0.76 1.805% $51.96 $800.00 )$566.26*

1302.009 $0.20 1.038% $50.88 $800.00 )$376.97*1752.126 $0.36 4.231% $52.07 $800.00 $2,435.89

1792.074 $0.32 4.929% $52.78 $800.00 $3,280.98

1466.947 $0.21 3.119% $49.02 $800.00 $1,141.57

1536.674 $0.42 1.988% $48.70 $800.00 $49.66

1731.235 $0.44 4.347% $51.23 $800.00 $2,287.63

1225.383 $0.74 3.576% $51.92 $800.00 $564.21

1737.652 $0.65 1.891% $51.06 $800.00 )$250.34*

1226.835 $0.21 1.640% $48.90 $800.00 )$74.24*

1637.335 $0.45 3.839% $49.23 $800.00 $1,554.02

1446.032 $0.35 3.180% $50.57 $800.00 $1,020.83

1637.504 $0.54 1.976% $49.18 $800.00 )$96.18*

1419.737 $0.55 1.465% $51.34 $800.00 )$508.85*1517.9 $0.65 2.933% $47.23 $800.00 $309.19

1413.446 $0.34 2.148% $47.13 $800.00 $155.47

1681.581 $0.37 4.714% $48.36 $800.00 $2,406.72

1406.324 $0.25 4.818% $50.67 $800.00 $2,278.31

1460.766 $0.60 3.902% $48.41 $800.00 $1,089.79

1368.77 $0.31 2.182% $48.53 $800.00 $229.65

1402.318 $0.67 3.318% $49.98 $800.00 $590.78

1229.529 $0.33 3.814% $52.47 $800.00 $1,255.16

1423.335 $0.42 1.054% $51.11 $800.00 )$630.44*

1681.804 $0.22 3.556% $49.88 $800.00 $1,805.54

1499.505 $0.70 2.030% $51.85 $800.00 )$275.15*

1351.532 $0.76 4.257% $51.01 $800.00 $1,107.571237.306 $0.72 4.791% $49.79 $800.00 $1,259.43

1650.872 $0.77 2.905% $50.25 $800.00 $334.85

1557.252 $0.22 1.633% $52.71 $800.00 $196.90

1517.203 $0.30 2.814% $50.46 $800.00 $900.77

1484.889 $0.41 2.257% $48.87 $800.00 $234.50

1211.446 $0.73 2.524% $48.37 $800.00 )$205.51*

1337.913 $0.38 3.199% $51.97 $800.00 $917.14


6/102

1262.128 $0.21 4.555% $51.67 $800.00 $1,901.83

1629.612 $0.71 1.686% $51.04 $800.00 )$552.62*

1231.036 $0.54 4.627% $47.81 $800.00 $1,258.85

1469.024 $0.32 1.175% $51.66 $800.00 )$385.91*

1532.298 $0.72 2.529% $47.12 $800.00 )$72.64*

1721.69 $0.63 3.403% $49.79 $800.00 $1,024.33

1797.427 $0.51 1.903% $47.95 $800.00 )$78.91*1731.105 $0.29 4.771% $48.37 $800.00 $2,695.48

1478.63 $0.39 4.297% $51.81 $800.00 $1,908.94

1440.642 $0.29 1.547% $48.55 $800.00 )$139.85*

1591.958 $0.74 1.943% $51.58 $800.00 )$388.91*

1670.524 $0.58 2.031% $52.36 $800.00 $9.54

1272.635 $0.40 4.735% $47.34 $800.00 $1,540.19

1612.868 $0.66 3.205% $50.43 $800.00 $739.12

1222.909 $0.63 2.657% $52.95 $800.00 $149.81

1788.315 $0.65 2.293% $50.21 $800.00 $89.44

1404.709 $0.66 4.226% $48.27 $800.00 $1,141.38

1370.287 $0.50 1.445% $49.13 $800.00 )$516.48*

1773.459 $0.49 1.006% $50.23 $800.00 )$768.26*1749.195 $0.48 2.625% $47.44 $800.00 $533.61

1680.64 $0.69 1.271% $47.76 $800.00 )$933.48*

1366.855 $0.46 4.970% $52.76 $800.00 $2,149.52

1691.268 $0.44 4.261% $47.85 $800.00 $1,912.23

1473.573 $0.43 1.101% $50.04 $800.00 )$617.70*

1533.975 $0.38 3.039% $51.59 $800.00 $1,014.51

1260.415 $0.37 1.932% $52.45 $800.00 $5.05

1215.671 $0.65 2.544% $49.48 $800.00 )$62.61*

1543.898 $0.47 3.762% $50.40 $800.00 $1,398.83

1293.816 $0.60 1.259% $47.29 $800.00 )$810.71*

1794.982 $0.25 2.102% $47.44 $800.00 $539.27

1358.498 $0.79 2.835% $49.03 $800.00 $18.761400.746 $0.76 1.149% $52.69 $800.00 )$1,016.16*

1368.628 $0.27 2.415% $49.07 $800.00 $457.03

1497.724 $0.69 4.802% $51.26 $800.00 $1,857.83

1447.751 $0.47 3.209% $49.19 $800.00 $808.96

1483.996 $0.47 3.444% $47.48 $800.00 $922.35

1603.272 $0.47 3.589% $50.16 $800.00 $1,327.68

1491.658 $0.26 1.823% $49.01 $800.00 $138.20

1667.636 $0.36 4.649% $50.31 $800.00 $2,494.68

1404.659 $0.40 1.768% $51.28 $800.00 )$83.86*

1297.346 $0.38 1.574% $50.39 $800.00 )$264.59*

1551.136 $0.45 3.513% $47.43 $800.00 $1,082.62

1601.198 $0.66 1.921% $51.45 $800.00 )$281.33*1745.29 $0.56 1.593% $50.19 $800.00 )$390.59*

1724.322 $0.67 3.745% $49.38 $800.00 $1,237.13

1627.946 $0.45 3.264% $50.27 $800.00 $1,132.24

1497.408 $0.23 2.292% $51.02 $800.00 $609.27

1368.455 $0.27 1.838% $50.48 $800.00 $93.28

1388.53 $0.72 2.537% $48.99 $800.00 )$77.97*

1676.952 $0.28 3.727% $47.69 $800.00 $1,709.17


7/102

1277.34 $0.69 1.313% $52.84 $800.00 )$793.57*

1304.116 $0.36 3.330% $51.33 $800.00 $952.83

1726.056 $0.40 1.256% $47.51 $800.00 )$468.65*

1647.335 $0.66 3.322% $47.49 $800.00 $709.93

1330.938 $0.80 4.896% $52.86 $800.00 $1,580.54

1752.959 $0.63 4.275% $48.61 $800.00 $1,744.09

1255.719 $0.61 2.145% $51.65 $800.00 )$169.78*1318.495 $0.51 3.520% $49.82 $800.00 $834.03

1667.329 $0.23 1.184% $48.87 $800.00 )$226.07*

1386.311 $0.41 1.912% $48.87 $800.00 )$78.70*

1601.968 $0.38 2.169% $49.92 $800.00 $330.98

1604.173 $0.53 4.176% $47.12 $800.00 $1,498.30

1308.754 $0.49 4.679% $47.66 $800.00 $1,471.46

1210.844 $0.72 1.004% $52.46 $800.00 )$1,029.07*

1450.127 $0.76 4.843% $49.18 $800.00 $1,556.22

1648.83 $0.61 2.496% $51.32 $800.00 $299.96

1747.451 $0.51 4.190% $47.01 $800.00 $1,743.07

1632.513 $0.74 1.142% $49.68 $800.00 )$1,088.64*

1531.107 $0.32 3.137% $50.58 $800.00 $1,136.611308.62 $0.50 4.785% $52.60 $800.00 $1,841.35

1778.333 $0.58 4.268% $49.32 $800.00 $1,915.92

1381.873 $0.53 2.346% $47.69 $800.00 $12.80

1740.851 $0.64 4.786% $52.23 $800.00 $2,430.27

1304.163 $0.26 1.513% $51.99 $800.00 )$108.12*

1595.724 $0.68 3.314% $51.01 $800.00 $809.40

1545.908 $0.77 2.373% $49.94 $800.00 )$153.91*

1638.918 $0.58 2.484% $51.95 $800.00 $367.22

1538.093 $0.63 1.199% $47.71 $800.00 )$890.48*

1715.138 $0.20 2.592% $48.11 $800.00 $991.56

1564.184 $0.27 2.105% $49.48 $800.00 $409.04

1656.942 $0.35 3.023% $47.46 $800.00 $994.611398.708 $0.51 2.785% $52.72 $800.00 $538.95

1343.772 $0.45 2.220% $51.37 $800.00 $124.92

1753.475 $0.25 3.564% $47.39 $800.00 $1,715.05

1500.412 $0.27 2.804% $47.63 $800.00 $802.89

1703.377 $0.76 2.942% $47.17 $800.00 $273.47

1212.901 $0.23 1.465% $48.04 $800.00 )$222.49*

1481.644 $0.78 1.535% $51.40 $800.00 )$789.34*

1438.097 $0.42 1.190% $48.38 $800.00 )$574.29*

1423.683 $0.60 3.081% $50.83 $800.00 $578.20

1772.393 $0.44 3.449% $52.36 $800.00 $1,629.11

1499.244 $0.44 4.438% $52.12 $800.00 $2,004.09

1582.488 $0.41 3.436% $47.49 $800.00 $1,131.531489.85 $0.25 4.550% $49.80 $800.00 $2,208.01

1760.403 $0.26 1.459% $48.93 $800.00 $0.64

1571.233 $0.53 1.506% $51.49 $800.00 )$410.65*

1505.422 $0.51 2.875% $48.28 $800.00 $514.90

1224.627 $0.48 2.319% $49.05 $800.00 $2.48

1552.033 $0.67 3.433% $49.80 $800.00 $815.76

1369.779 $0.67 2.132% $52.36 $800.00 )$189.39*


8/102

1522.745 $0.69 2.353% $48.44 $800.00 )$114.54*

1482.113 $0.69 3.713% $50.87 $800.00 $982.95

1648.26 $0.73 3.602% $50.24 $800.00 $981.54

1622.355 $0.25 1.957% $49.08 $800.00 $356.09

1419.998 $0.56 1.176% $52.26 $800.00 )$729.10*

1360.513 $0.56 1.564% $49.83 $800.00 )$504.12*

1550.225 $0.51 2.130% $52.78 $800.00 $159.521354.421 $0.31 4.199% $50.94 $800.00 $1,674.14

1279.451 $0.21 1.699% $50.42 $800.00 $26.90

1592.484 $0.42 1.264% $49.09 $800.00 )$479.22*

1255.107 $0.56 2.004% $48.90 $800.00 )$267.52*

1649.359 $0.53 2.424% $50.67 $800.00 $357.07

1329.903 $0.31 3.915% $52.30 $800.00 $1,513.52

1372.82 $0.59 1.236% $50.44 $800.00 )$757.24*

1382.738 $0.71 3.023% $49.29 $800.00 $272.25

1250.742 $0.47 3.644% $48.24 $800.00 $815.17

1282.739 $0.38 2.064% $48.78 $800.00 $0.66

1604.911 $0.34 4.256% $51.60 $800.00 $2,177.22

1774.126 $0.67 1.404% $50.74 $800.00 )$722.73*1457.086 $0.72 1.358% $49.51 $800.00 )$871.37*

1635.951 $0.76 1.215% $51.63 $800.00 )$1,021.91*

1412.166 $0.26 1.409% $51.02 $800.00 )$155.69*

1664.943 $0.59 2.356% $51.09 $800.00 $219.00

1295.745 $0.62 1.463% $47.54 $800.00 )$702.51*

1604.478 $0.74 2.948% $51.51 $800.00 $445.95

1344.713 $0.64 4.771% $47.25 $800.00 $1,373.19

1606.777 $0.71 3.267% $52.51 $800.00 $819.96

1665.639 $0.80 2.429% $48.47 $800.00 )$166.68*

1305.938 $0.53 4.549% $51.29 $800.00 $1,555.87

1375.51 $0.20 2.491% $48.44 $800.00 $582.00

1717.822 $0.62 1.450% $52.67 $800.00 )$558.27*1731.778 $0.28 3.848% $49.94 $800.00 $2,036.56

1218.968 $0.37 3.027% $48.99 $800.00 $557.39

1702.393 $0.48 3.483% $47.96 $800.00 $1,232.42

1560.073 $0.55 3.608% $47.21 $800.00 $1,003.94

1265.7 $0.37 1.799% $48.75 $800.00 )$163.10*

1754.947 $0.76 2.674% $51.87 $800.00 $308.04

1359.042 $0.79 4.947% $50.28 $800.00 $1,509.27

1377.538 $0.42 2.984% $49.35 $800.00 $649.71

1353.934 $0.25 1.484% $48.65 $800.00 )$159.81*

1771.816 $0.62 4.024% $52.72 $800.00 $1,851.21

1780.454 $0.54 2.508% $48.99 $800.00 $433.86

1528.957 $0.26 2.691% $51.43 $800.00 $916.941716.169 $0.35 4.333% $48.60 $800.00 $2,207.10

1655.665 $0.67 4.936% $49.50 $800.00 $2,131.03

1244.348 $0.76 4.495% $50.13 $800.00 $1,060.38

1273.626 $0.66 2.228% $52.13 $800.00 )$161.42*

1721.247 $0.80 1.670% $47.68 $800.00 )$804.87*

1256.469 $0.25 1.874% $49.09 $800.00 $43.80

1408.964 $0.37 3.638% $48.26 $800.00 $1,156.66


9/102

1261.559 $0.57 4.580% $51.90 $800.00 $1,485.20

1540.365 $0.44 2.012% $49.58 $800.00 $53.69

1210.015 $0.72 4.269% $47.83 $800.00 $804.91

1441.073 $0.25 3.313% $47.23 $800.00 $1,100.18

1594.305 $0.44 2.535% $47.44 $800.00 $414.05

1616.055 $0.51 3.906% $51.45 $800.00 $1,630.70

1687.492 $0.29 4.273% $47.26 $800.00 $2,120.931480.701 $0.56 1.043% $50.09 $800.00 )$851.33*

1324.6 $0.53 3.139% $48.38 $800.00 $512.34

1270.303 $0.33 1.148% $49.26 $800.00 )$506.19*

1528.496 $0.59 3.301% $48.85 $800.00 $758.69

1439.843 $0.35 1.152% $47.09 $800.00 )$526.83*

1495.903 $0.76 4.402% $48.05 $800.00 $1,227.03

1492.608 $0.79 4.006% $48.65 $800.00 $930.48

1225.795 $0.43 2.312% $49.71 $800.00 $76.89

1561.892 $0.56 2.588% $50.77 $800.00 $378.18

1466.757 $0.40 2.052% $50.96 $800.00 $143.40

1530.053 $0.41 3.119% $49.36 $800.00 $924.89

1733.05 $0.64 2.683% $47.16 $800.00 $277.521442.226 $0.25 2.159% $51.41 $800.00 $437.26

1684.179 $0.35 3.738% $48.03 $800.00 $1,634.81

1291.148 $0.48 1.863% $52.56 $800.00 )$156.31*

1750.67 $0.66 3.080% $47.46 $800.00 $598.24

1287.676 $0.45 3.870% $47.78 $800.00 $995.31

1657.65 $0.70 3.934% $48.92 $800.00 $1,230.17

1333.321 $0.21 4.268% $49.80 $800.00 $1,751.98

1599.096 $0.61 2.553% $52.10 $800.00 $353.51

1553.141 $0.53 1.929% $52.14 $800.00 )$59.46*

1334.238 $0.70 1.479% $52.21 $800.00 )$698.69*

1487.902 $0.77 1.782% $51.37 $800.00 )$588.52*

1421.738 $0.37 1.930% $52.07 $800.00 $106.001213.274 $0.66 2.653% $48.86 $800.00 )$32.65*

1247.622 $0.47 4.529% $51.87 $800.00 $1,539.92

1645.114 $0.63 4.584% $48.83 $800.00 $1,849.90

1561.496 $0.24 1.706% $50.83 $800.00 $186.63

1572.301 $0.46 1.959% $49.96 $800.00 $16.10

1650.596 $0.46 3.537% $51.88 $800.00 $1,468.03

1274.903 $0.44 2.644% $48.62 $800.00 $271.99

1779.208 $0.75 1.813% $52.40 $800.00 )$439.57*

1686.54 $0.65 1.579% $50.64 $800.00 )$544.49*

1200.662 $0.59 1.217% $50.32 $800.00 )$768.54*

1778.961 $0.31 3.768% $51.82 $800.00 $2,120.07

1219.155 $0.39 1.608% $51.49 $800.00 )$263.63*1557.704 $0.76 4.279% $48.01 $800.00 $1,221.01

1360.054 $0.42 1.136% $47.28 $800.00 )$645.80*

1606.702 $0.24 4.092% $51.74 $800.00 $2,223.29

1743.263 $0.23 2.931% $50.15 $800.00 $1,363.68

1423.292 $0.45 3.694% $50.68 $800.00 $1,217.44

1446.868 $0.49 4.326% $50.04 $800.00 $1,618.85

1362.951 $0.28 1.454% $49.40 $800.00 )$202.96*


10/102

1333.27 $0.20 4.339% $47.37 $800.00 $1,669.62

1534.398 $0.54 2.454% $49.40 $800.00 $237.47

1726.999 $0.76 1.640% $48.20 $800.00 )$752.59*

1376.966 $0.31 3.791% $50.01 $800.00 $1,385.18

1575.255 $0.38 2.282% $52.10 $800.00 $481.21

1416.794 $0.78 3.861% $48.56 $800.00 $756.28

1394.935 $0.34 3.143% $47.79 $800.00 $819.481243.229 $0.78 4.829% $48.86 $800.00 $1,158.49

1522.148 $0.43 1.405% $49.91 $800.00 )$389.52*

1213.989 $0.78 4.271% $48.74 $800.00 $786.34

1383.368 $0.63 4.525% $52.76 $800.00 $1,624.49

1211.478 $0.50 1.990% $48.25 $800.00 )$245.86*

1335.887 $0.39 2.028% $48.52 $800.00 )$0.81*

1222.392 $0.27 2.546% $52.61 $800.00 $504.32

1262.268 $0.52 1.964% $51.78 $800.00 )$177.76*

1414.248 $0.32 2.493% $50.67 $800.00 $540.93

1585.856 $0.34 4.259% $50.69 $800.00 $2,086.60

1695.972 $0.80 1.982% $49.21 $800.00 )$498.36*

1323.461 $0.34 3.793% $48.30 $800.00 $1,171.541458.28 $0.68 1.966% $47.21 $800.00 )$445.26*

1254.025 $0.36 4.146% $52.23 $800.00 $1,462.46

1406.97 $0.22 4.714% $49.03 $800.00 $2,139.42

1619.602 $0.31 1.216% $47.08 $800.00 )$372.32*

1371.108 $0.76 3.463% $51.31 $800.00 $588.85

1755.89 $0.60 4.905% $51.25 $800.00 $2,559.72

1312.312 $0.22 4.821% $52.16 $800.00 $2,210.93

1622.787 $0.56 1.567% $47.40 $800.00 )$508.63*

1546.744 $0.40 1.824% $49.78 $800.00 )$13.50*

1788.493 $0.27 3.050% $47.40 $800.00 $1,310.47

1263.96 $0.42 2.293% $47.58 $800.00 $45.37

1246.965 $0.39 2.388% $51.31 $800.00 $242.831488.59 $0.74 3.855% $47.71 $800.00 $833.31

1330.385 $0.50 4.619% $50.34 $800.00 $1,626.09

1453.339 $0.42 4.415% $47.58 $800.00 $1,647.21

1417.983 $0.47 1.549% $48.56 $800.00 )$392.46*

1241.023 $0.47 4.192% $48.91 $800.00 $1,162.39

1314.136 $0.46 4.741% $47.75 $800.00 $1,576.02

1582.882 $0.67 3.041% $49.67 $800.00 $522.89

1768.276 $0.32 3.277% $49.15 $800.00 $1,488.79

1554.167 $0.69 1.794% $52.14 $800.00 )$417.55*

1620.999 $0.43 1.086% $51.54 $800.00 )$591.02*

1694.028 $0.75 3.811% $47.70 $800.00 $1,014.13

1231.012 $0.28 4.591% $49.73 $800.00 $1,662.211555.959 $0.66 2.749% $52.00 $800.00 $398.03

1285.273 $0.67 4.396% $48.94 $800.00 $1,103.63

1290.344 $0.75 2.210% $51.63 $800.00 )$296.81*

1455.19 $0.58 4.297% $51.29 $800.00 $1,560.01

1209.89 $0.60 2.907% $48.90 $800.00 $189.14

1787.939 $0.39 2.254% $52.59 $800.00 $628.60

1647.7 $0.33 1.969% $47.23 $800.00 $188.98


11/102

1538.381 $0.39 4.571% $47.72 $800.00 $1,960.11

1713.961 $0.73 3.111% $50.71 $800.00 $659.56

1554.734 $0.30 1.921% $50.39 $800.00 $236.36

1545.48 $0.42 4.696% $51.70 $800.00 $2,299.59

1218.37 $0.52 3.603% $50.49 $800.00 $783.02

1633.864 $0.79 4.427% $50.56 $800.00 $1,568.10

1496.83 $0.38 2.454% $49.96 $800.00 $459.301782.902 $0.67 4.643% $52.96 $800.00 $2,382.15

1507.213 $0.24 3.735% $49.82 $800.00 $1,643.62

1728.557 $0.47 3.874% $49.79 $800.00 $1,716.73

1556.46 $0.22 1.102% $52.47 $800.00 )$241.16*

1540.733 $0.32 1.643% $51.42 $800.00 $14.54

1443.729 $0.55 2.396% $48.55 $800.00 $82.99

1283.075 $0.29 2.965% $50.44 $800.00 $741.21

1262.677 $0.29 2.053% $52.74 $800.00 $198.24

1576.201 $0.59 2.736% $50.90 $800.00 $471.83

1320.954 $0.23 2.326% $47.23 $800.00 $349.33

1382.636 $0.27 3.711% $49.90 $800.00 $1,382.13

1590.883 $0.27 4.018% $49.96 $800.00 $1,965.351519.251 $0.23 3.844% $52.40 $800.00 $1,903.29

1635.909 $0.36 3.085% $51.52 $800.00 $1,217.63

1514.49 $0.24 2.906% $48.62 $800.00 $976.38

1787.894 $0.37 3.742% $50.62 $800.00 $1,926.60

1327.989 $0.39 3.577% $52.39 $800.00 $1,167.16

1310.033 $0.59 3.200% $48.98 $800.00 $480.37

1489.365 $0.73 1.224% $51.96 $800.00 )$946.01*

1774.431 $0.66 3.150% $48.19 $800.00 $715.56

1735.471 $0.79 2.699% $52.40 $800.00 $287.16

1671.156 $0.29 4.967% $51.26 $800.00 $2,962.26

1357.046 $0.44 2.788% $47.68 $800.00 $402.85

1696.514 $0.48 3.794% $50.90 $800.00 $1,656.241371.144 $0.57 3.927% $50.61 $800.00 $1,142.54

1579.087 $0.36 4.082% $52.50 $800.00 $2,015.27

1738.61 $0.24 3.487% $52.27 $800.00 $1,955.96

1399.833 $0.47 3.293% $51.97 $800.00 $934.96

1424.999 $0.75 3.291% $52.29 $800.00 $590.25

1710.248 $0.40 4.949% $48.57 $800.00 $2,624.74

1495.355 $0.48 2.035% $51.26 $800.00 $48.35

1321.043 $0.70 2.040% $52.81 $800.00 )$299.46*

1404.263 $0.56 4.037% $52.25 $800.00 $1,372.72

1521.352 $0.39 3.877% $47.31 $800.00 $1,396.90

1408.943 $0.39 1.716% $51.31 $800.00 )$111.27*

1289.749 $0.54 4.383% $50.70 $800.00 $1,363.261308.013 $0.47 3.346% $47.19 $800.00 $645.16

1577.042 $0.66 3.419% $50.77 $800.00 $892.72

1397.658 $0.73 1.941% $48.41 $800.00 )$502.00*

1281.169 $0.56 2.800% $47.26 $800.00 $182.34

1316.635 $0.51 3.371% $51.84 $800.00 $828.08

1265.642 $0.51 4.144% $50.67 $800.00 $1,210.97

1699.179 $0.72 4.053% $52.25 $800.00 $1,573.83


12/102


13/102

1529.318 $0.77 3.679% $47.56 $800.00 $696.48

1254.656 $0.29 1.024% $49.70 $800.00 )$524.71*

1550.81 $0.50 4.819% $48.17 $800.00 $2,021.46

1595.158 $0.75 4.934% $50.05 $800.00 $1,947.51

1358.446 $0.62 1.743% $47.76 $800.00 )$509.79*

1478.242 $0.35 2.067% $52.55 $800.00 $289.94

1646.863 $0.68 3.308% $51.67 $800.00 $889.821212.477 $0.44 1.344% $51.29 $800.00 )$503.24*

1722.891 $0.80 4.365% $50.47 $800.00 $1,621.05

1454.361 $0.51 2.579% $47.71 $800.00 $241.76

1287.411 $0.33 3.975% $50.20 $800.00 $1,345.11

1235.054 $0.62 2.506% $50.69 $800.00 $6.14

1608.629 $0.44 2.437% $51.24 $800.00 $504.96

1787.385 $0.65 2.726% $49.25 $800.00 $429.28

1282.554 $0.50 2.578% $47.02 $800.00 $116.14

1673.826 $0.74 3.868% $47.54 $800.00 $1,045.50

1367.785 $0.46 1.615% $48.66 $800.00 )$349.34*

1271.823 $0.62 2.844% $51.10 $800.00 $256.50

1582.189 $0.27 2.828% $47.46 $800.00 $898.031239.671 $0.34 4.035% $49.18 $800.00 $1,240.97

1780.458 $0.31 2.325% $49.91 $800.00 $709.47

1737.572 $0.49 1.471% $52.29 $800.00 )$318.02*

1560.654 $0.71 2.856% $50.70 $800.00 $358.43

1777.557 $0.70 3.412% $51.29 $800.00 $1,067.76

1774.519 $0.61 2.636% $49.40 $800.00 $421.60

1268.549 $0.51 4.799% $48.12 $800.00 $1,488.42

1760.296 $0.29 3.916% $49.83 $800.00 $2,127.77

1354.025 $0.40 2.871% $50.38 $800.00 $617.19

1658.32 $0.41 1.066% $51.05 $800.00 )$585.70*

1543.861 $0.73 3.287% $47.66 $800.00 $497.50

1489.575 $0.57 2.242% $52.75 $800.00 $117.331305.26 $0.42 2.900% $47.81 $800.00 $458.16

1520.107 $0.76 1.456% $48.87 $800.00 )$877.84*

1202.633 $0.24 1.220% $48.08 $800.00 )$382.82*

1716.899 $0.54 1.444% $51.38 $800.00 )$461.48*

1548.354 $0.64 4.610% $48.35 $800.00 $1,658.18

1769.286 $0.56 3.393% $51.69 $800.00 $1,320.42

1333.122 $0.78 4.613% $49.22 $800.00 $1,187.49

1655.152 $0.64 1.290% $50.65 $800.00 )$780.39*

1646.66 $0.66 1.394% $50.96 $800.00 )$723.53*

1356.06 $0.23 4.441% $49.72 $800.00 $1,886.07

1732.328 $0.70 2.172% $48.80 $800.00 )$182.76*

1305.031 $0.57 4.628% $47.27 $800.00 $1,306.961449.831 $0.66 2.053% $47.91 $800.00 )$329.98*

1378.067 $0.46 2.901% $52.97 $800.00 $687.78

1477.429 $0.72 4.991% $51.19 $800.00 $1,914.39

1259.162 $0.71 3.366% $47.11 $800.00 $297.14

1272.756 $0.28 1.849% $50.57 $800.00 $35.82

1753.797 $0.77 2.772% $47.49 $800.00 $162.35

1475.539 $0.26 4.292% $48.18 $800.00 $1,872.69


14/102

1715.054 $0.58 4.028% $47.75 $800.00 $1,506.12

1413.032 $0.24 2.909% $49.58 $800.00 $898.71

1536.172 $0.74 1.768% $51.20 $800.00 )$552.15*

1263.709 $0.44 3.155% $48.17 $800.00 $566.98

1379.949 $0.41 1.149% $51.25 $800.00 )$558.44*

1625.665 $0.78 3.610% $47.67 $800.00 $725.11

1497.343 $0.44 3.786% $51.83 $800.00 $1,474.861666.159 $0.67 3.449% $51.45 $800.00 $1,032.22

1348.822 $0.56 4.445% $48.05 $800.00 $1,322.90

1619.366 $0.25 4.790% $52.51 $800.00 $2,870.04

1513.565 $0.34 3.217% $51.66 $800.00 $1,203.18

1510.893 $0.33 4.931% $47.35 $800.00 $2,229.03

1694.291 $0.32 1.514% $49.72 $800.00 )$75.16*

1301.364 $0.68 4.034% $47.25 $800.00 $799.71

1677.582 $0.25 3.234% $49.85 $800.00 $1,482.50

1571.392 $0.50 4.233% $48.60 $800.00 $1,641.64

1447.378 $0.38 1.202% $50.20 $800.00 )$482.19*

1632.609 $0.31 3.538% $51.83 $800.00 $1,689.71

1220.363 $0.42 3.381% $50.93 $800.00 $793.931624.93 $0.36 2.654% $52.32 $800.00 $878.84

1596.61 $0.52 4.334% $51.80 $800.00 $1,952.29

1221.032 $0.36 2.587% $48.51 $800.00 $288.76

1798.194 $0.24 4.737% $50.68 $800.00 $3,091.86

1667.13 $0.71 3.748% $51.29 $800.00 $1,213.50

1573.563 $0.30 1.830% $51.80 $800.00 $220.80

1774.794 $0.71 3.429% $52.65 $800.00 $1,136.72

1518.386 $0.30 4.479% $50.82 $800.00 $2,206.02

1213.156 $0.34 3.087% $49.47 $800.00 $642.89

1736.232 $0.44 2.646% $47.71 $800.00 $632.82

1437.395 $0.35 1.469% $49.35 $800.00 )$268.07*

1574.423 $0.38 4.519% $47.48 $800.00 $1,979.481534.221 $0.63 1.000% $47.98 $800.00 )$1,032.08*

1519.328 $0.58 4.386% $52.62 $800.00 $1,820.16

1408.611 $0.25 3.782% $51.27 $800.00 $1,574.67

1646.489 $0.20 3.553% $52.98 $800.00 $1,961.39

1717.873 $0.27 4.581% $51.33 $800.00 $2,767.93

1433.31 $0.77 2.085% $48.00 $800.00 )$475.08*

1714.855 $0.41 4.500% $51.70 $800.00 $2,490.01

1233.124 $0.45 1.431% $48.02 $800.00 )$512.01*

1259.829 $0.53 3.213% $49.56 $800.00 $537.36

1401.668 $0.33 1.289% $51.30 $800.00 )$334.71*

1453.272 $0.37 1.478% $47.87 $800.00 )$311.36*

1653.633 $0.62 3.694% $51.07 $800.00 $1,299.451278.059 $0.30 1.438% $47.06 $800.00 )$314.02*

1242.603 $0.61 3.254% $47.80 $800.00 $377.74

1433.353 $0.48 4.122% $52.25 $800.00 $1,597.44

1643.779 $0.74 1.117% $48.69 $800.00 )$1,129.34*

1325.463 $0.33 3.660% $47.07 $800.00 $1,048.33

1385.844 $0.54 4.250% $49.93 $800.00 $1,394.24

1604.134 $0.71 3.415% $52.22 $800.00 $926.28


15/102


16/102

1260.862 $0.63 4.541% $48.92 $800.00 $1,205.82

1241.74 $0.40 1.121% $52.27 $800.00 )$564.22*

1646.875 $0.68 4.590% $47.20 $800.00 $1,646.91

1308.308 $0.24 1.533% $48.85 $800.00 )$131.29*

1257.719 $0.78 1.261% $48.16 $800.00 )$1,010.99*

1794.044 $0.78 1.606% $51.16 $800.00 )$716.76*

1590.637 $0.67 2.221% $48.26 $800.00 )$157.11*1517.021 $0.37 1.254% $47.00 $800.00 )$471.90*

1289.388 $0.40 2.718% $47.79 $800.00 $353.59

1691.711 $0.42 2.573% $49.38 $800.00 $643.02

1778.191 $0.53 4.640% $49.36 $800.00 $2,332.91

1552.658 $0.68 4.962% $52.10 $800.00 $2,153.57

1219.965 $0.50 4.753% $49.02 $800.00 $1,434.97

1709.297 $0.32 3.461% $49.65 $800.00 $1,586.78

1340.204 $0.64 1.311% $48.04 $800.00 )$808.82*

1451.325 $0.53 4.976% $47.15 $800.00 $1,841.05

1423.383 $0.26 3.123% $47.74 $800.00 $947.07

1737.38 $0.57 1.841% $51.00 $800.00 )$165.48*

1233.745 $0.44 2.988% $52.54 $800.00 $597.811296.622 $0.34 1.732% $50.99 $800.00 )$94.16*

1206.688 $0.58 1.138% $52.31 $800.00 )$776.41*

1584.21 $0.68 2.984% $49.05 $800.00 $443.22

1445.102 $0.60 3.455% $48.62 $800.00 $766.30

1605.17 $0.51 1.165% $48.24 $800.00 )$721.89*

1357.673 $0.56 4.541% $51.38 $800.00 $1,607.36

1211.326 $0.44 2.254% $52.64 $800.00 $106.94

1315.519 $0.36 1.733% $49.20 $800.00 )$157.63*

1315.898 $0.56 2.264% $51.83 $800.00 $11.17

1561.934 $0.73 3.553% $48.63 $800.00 $765.31

1688.429 $0.58 3.021% $52.05 $800.00 $875.63

1609.964 $0.62 1.428% $50.05 $800.00 )$639.68*1451.186 $0.50 3.857% $51.98 $800.00 $1,391.25

1764.051 $0.37 4.029% $47.56 $800.00 $1,920.44

1769.943 $0.31 3.203% $50.03 $800.00 $1,489.84

1373.683 $0.33 3.405% $49.13 $800.00 $1,050.30

1744.013 $0.36 1.715% $49.04 $800.00 $41.07

1676.594 $0.64 2.828% $52.55 $800.00 $613.27

1443.998 $0.22 1.133% $48.47 $800.00 )$328.57*

1310.384 $0.76 2.910% $51.77 $800.00 $184.05

1235.691 $0.59 4.025% $50.24 $800.00 $974.60

1426.036 $0.68 3.956% $52.58 $800.00 $1,199.28

1393.613 $0.51 4.572% $51.16 $800.00 $1,744.71

1794.107 $0.49 2.506% $48.54 $800.00 $499.261389.85 $0.46 1.108% $51.48 $800.00 )$652.54*

1551.729 $0.62 4.003% $52.13 $800.00 $1,481.52

1670.592 $0.29 4.925% $48.65 $800.00 $2,720.54

1549.178 $0.41 4.648% $49.37 $800.00 $2,125.19

1376.928 $0.24 2.847% $52.33 $800.00 $916.70

1663.534 $0.75 1.639% $51.87 $800.00 )$628.00*

1626.199 $0.48 3.271% $49.01 $800.00 $1,026.85


17/102

1385.592 $0.55 3.347% $49.47 $800.00 $726.49

1361.507 $0.70 2.581% $52.92 $800.00 $113.00

1650.982 $0.34 2.401% $52.66 $800.00 $733.94

1454.569 $0.34 3.332% $49.01 $800.00 $1,080.88

1212.666 $0.51 1.781% $50.53 $800.00 )$330.09*

1300.738 $0.70 3.611% $51.91 $800.00 $725.64

1675.961 $0.36 4.848% $48.96 $800.00 $2,574.571661.581 $0.59 4.999% $51.13 $800.00 $2,460.60

1302.379 $0.35 3.326% $47.30 $800.00 $794.12

1241.23 $0.68 4.098% $52.40 $800.00 $1,025.24

1660.129 $0.55 2.527% $51.81 $800.00 $458.47

1390.581 $0.70 4.691% $50.62 $800.00 $1,533.56

1597.821 $0.20 4.538% $49.48 $800.00 $2,460.01

1417.473 $0.57 1.068% $48.69 $800.00 )$877.10*

1562.58 $0.38 4.774% $47.85 $800.00 $2,176.55

1700.034 $0.53 3.440% $50.09 $800.00 $1,231.59

1301.564 $0.61 1.126% $48.34 $800.00 )$882.64*

1318.286 $0.28 3.933% $48.84 $800.00 $1,362.69

1261.886 $0.26 1.576% $52.91 $800.00 )$76.53*1581.475 $0.25 1.087% $51.99 $800.00 )$302.94*

1555.885 $0.62 1.260% $51.61 $800.00 )$754.92*

1696.225 $0.55 4.517% $49.36 $800.00 $2,050.38

1439.025 $0.60 1.651% $48.51 $800.00 )$514.66*

1534.145 $0.79 3.396% $49.66 $800.00 $581.60

1250.225 $0.75 2.015% $52.96 $800.00 )$402.04*

1257.827 $0.38 1.520% $51.74 $800.00 )$283.67*

1655.04 $0.74 4.492% $50.66 $800.00 $1,745.75

1329.587 $0.75 1.095% $49.90 $800.00 )$1,075.88*

1208.893 $0.62 2.675% $49.52 $800.00 $53.99

1593.377 $0.32 3.606% $49.01 $800.00 $1,514.12

1275.513 $0.29 1.330% $47.14 $800.00 )$366.94*1436.707 $0.56 3.660% $50.87 $800.00 $1,069.24

1698.451 $0.56 1.497% $47.68 $800.00 )$537.66*

1654.497 $0.32 4.924% $52.93 $800.00 $2,990.09

1631.154 $0.26 3.599% $51.83 $800.00 $1,826.16

1533.345 $0.74 3.650% $51.39 $800.00 $947.77

1214.224 $0.68 2.721% $49.10 $800.00 )$4.94*

1213.245 $0.34 4.991% $48.94 $800.00 $1,755.89

1213.064 $0.32 2.656% $48.35 $800.00 $368.24

1268.573 $0.63 3.300% $47.12 $800.00 $370.96

1671.481 $0.65 1.230% $48.07 $800.00 )$903.06*

1416.271 $0.28 4.545% $50.61 $800.00 $2,067.35

1239.319 $0.69 1.837% $52.92 $800.00 )$446.73*1386.911 $0.57 2.020% $47.03 $800.00 )$267.66*

1708.778 $0.69 2.879% $47.56 $800.00 $356.44

1522.681 $0.29 4.993% $51.80 $800.00 $2,689.70

1692.212 $0.47 4.314% $52.62 $800.00 $2,251.38

1753.625 $0.64 2.030% $47.92 $800.00 )$220.73*

1737.312 $0.49 4.722% $50.99 $800.00 $2,525.56

1576.211 $0.73 4.843% $50.02 $800.00 $1,872.13


18/102

1631.664 $0.72 1.640% $52.38 $800.00 )$580.33*

1385.826 $0.44 1.455% $52.72 $800.00 )$351.54*

1638.83 $0.20 4.198% $51.83 $800.00 $2,430.74

1449.498 $0.23 2.915% $50.24 $800.00 $996.40

1539.093 $0.22 4.128% $49.90 $800.00 $2,036.66

1775.632 $0.58 4.222% $48.60 $800.00 $1,810.82

1301.433 $0.55 3.443% $50.63 $800.00 $746.481758.098 $0.22 4.127% $52.37 $800.00 $2,610.24

1669.798 $0.41 4.376% $51.98 $800.00 $2,321.06

1248.05 $0.64 3.712% $50.03 $800.00 $720.51

1397.442 $0.32 2.612% $47.42 $800.00 $490.66

1693.578 $0.43 4.133% $47.22 $800.00 $1,776.20

1259.85 $0.79 1.415% $50.13 $800.00 )$907.25*

1689.194 $0.42 4.880% $49.67 $800.00 $2,584.77

1460.34 $0.48 2.370% $52.30 $800.00 $312.58

1457.441 $0.57 3.759% $52.49 $800.00 $1,246.39

1679.622 $0.35 3.416% $50.41 $800.00 $1,508.08

1507.266 $0.70 3.402% $47.87 $800.00 $602.68

1695.983 $0.63 3.007% $52.73 $800.00 $819.081363.144 $0.36 1.394% $48.45 $800.00 )$366.97*

1421.013 $0.51 4.445% $50.47 $800.00 $1,666.05

1354.444 $0.34 4.654% $50.37 $800.00 $1,912.15

1681.108 $0.22 1.890% $47.69 $800.00 $341.79

1556.692 $0.31 4.921% $49.82 $800.00 $2,530.47

1307.35 $0.24 4.258% $49.67 $800.00 $1,650.37

1359.497 $0.64 1.376% $51.18 $800.00 )$714.46*

1644.791 $0.35 2.600% $51.59 $800.00 $833.59

1229.945 $0.42 2.328% $51.99 $800.00 $176.90

1648.557 $0.29 2.630% $47.39 $800.00 $783.67

1667.502 $0.61 2.691% $51.21 $800.00 $488.60

1256.426 $0.50 4.288% $48.74 $800.00 $1,195.321487.947 $0.53 1.442% $48.48 $800.00 )$546.29*

1775.053 $0.67 4.518% $48.29 $800.00 $1,875.43

1639.19 $0.76 1.203% $50.62 $800.00 )$1,041.42*

1799.829 $0.51 4.457% $48.97 $800.00 $2,209.20

1508.597 $0.68 3.154% $48.15 $800.00 $459.68

1538.543 $0.34 1.285% $52.07 $800.00 )$287.01*

1215.439 $0.50 4.811% $51.78 $800.00 $1,617.98

1494.742 $0.74 3.199% $47.71 $800.00 $372.48

1414.289 $0.77 2.754% $50.26 $800.00 $64.72

1767.579 $0.70 4.324% $48.38 $800.00 $1,658.83

1539.251 $0.36 4.572% $50.41 $800.00 $2,191.84

1405.663 $0.50 2.949% $47.36 $800.00 $458.271401.172 $0.59 1.484% $47.54 $800.00 )$633.29*

1786.331 $0.29 4.657% $47.73 $800.00 $2,649.58

1391.521 $0.41 4.536% $51.38 $800.00 $1,876.12

1702.029 $0.39 4.806% $49.73 $800.00 $2,599.72

1409.364 $0.56 1.353% $49.92 $800.00 )$636.96*

1480.963 $0.37 3.897% $52.33 $800.00 $1,674.78

1522.634 $0.43 4.623% $52.49 $800.00 $2,247.42


19/102

1789.252 $0.21 3.612% $52.35 $800.00 $2,200.87

1335.827 $0.39 3.271% $50.02 $800.00 $860.53

1419.194 $0.38 2.222% $50.19 $800.00 $249.65

1331.573 $0.74 2.246% $49.83 $800.00 )$299.30*

1630.372 $0.37 2.807% $51.20 $800.00 $933.62

1485.915 $0.20 3.702% $50.57 $800.00 $1,682.23

1349.608 $0.57 2.054% $47.74 $800.00 )$239.83*1544.13 $0.28 4.074% $52.89 $800.00 $2,100.28

1638.307 $0.53 2.634% $49.95 $800.00 $482.22

1284.085 $0.28 1.487% $51.03 $800.00 )$184.91*

1436.109 $0.57 4.888% $49.58 $800.00 $1,862.46

1354.717 $0.39 2.031% $51.45 $800.00 $81.69

1578.884 $0.79 4.138% $47.43 $800.00 $1,047.65

1481.804 $0.36 1.350% $49.25 $800.00 )$352.49*

1360.12 $0.22 3.632% $51.90 $800.00 $1,459.83

1746.226 $0.75 4.200% $50.73 $800.00 $1,617.69

1357.667 $0.35 4.370% $47.98 $800.00 $1,575.13

1260.104 $0.65 2.214% $49.29 $800.00 )$242.75*

1643.753 $0.21 1.475% $47.86 $800.00 $9.301675.712 $0.62 1.454% $47.42 $800.00 )$686.91*

1486.734 $0.71 3.050% $49.88 $800.00 $413.44

1529.951 $0.47 4.275% $53.00 $800.00 $1,943.69

1460.622 $0.27 4.900% $49.22 $800.00 $2,326.85

1499.631 $0.71 3.623% $48.43 $800.00 $762.64

1571.368 $0.27 2.294% $52.41 $800.00 $657.03

1740.227 $0.72 3.280% $51.37 $800.00 $878.94

1392.844 $0.49 2.968% $52.19 $800.00 $677.44

1633.581 $0.26 1.917% $51.29 $800.00 $384.90

1413.196 $0.44 2.211% $50.79 $800.00 $166.35

1679.036 $0.67 5.000% $51.84 $800.00 $2,428.12

1409.1 $0.26 4.514% $51.21 $800.00 $2,089.541630.691 $0.26 3.953% $51.28 $800.00 $2,082.42

1288.891 $0.42 2.561% $52.04 $800.00 $372.41

1704.314 $0.36 1.922% $49.95 $800.00 $220.59

1585.016 $0.68 4.535% $51.21 $800.00 $1,809.76

1428.346 $0.62 3.448% $48.40 $800.00 $697.06

1490.7 $0.71 2.153% $49.40 $800.00 )$268.93*

1777.87 $0.64 2.921% $51.74 $800.00 $748.36

1433.315 $0.35 4.146% $50.49 $800.00 $1,695.35

1484.297 $0.34 1.191% $47.79 $800.00 )$453.21*

1512.88 $0.71 4.926% $49.26 $800.00 $1,801.15

1548.492 $0.33 4.506% $50.42 $800.00 $2,212.11

1275.004 $0.51 2.212% $49.33 $800.00 )$52.87*1544.108 $0.30 1.077% $48.49 $800.00 )$464.54*

1678.882 $0.57 2.849% $50.35 $800.00 $645.55

1444.411 $0.54 3.508% $52.10 $800.00 $1,062.18

1796.391 $0.31 4.254% $51.65 $800.00 $2,586.49

1579.38 $0.35 1.388% $48.44 $800.00 )$288.17*

1622.317 $0.75 3.120% $47.23 $800.00 $370.81

1452.308 $0.61 3.405% $49.98 $800.00 $782.84


20/102

1563.987 $0.77 1.901% $47.91 $800.00 )$585.71*

1621.73 $0.72 2.677% $49.73 $800.00 $185.15

1589.934 $0.38 1.216% $47.47 $800.00 )$480.32*

1295.901 $0.53 3.808% $52.00 $800.00 $1,085.36

1254.991 $0.61 3.388% $47.91 $800.00 $468.25

1266.365 $0.58 3.672% $47.52 $800.00 $670.84

1710.763 $0.24 4.809% $52.03 $800.00 $3,069.211496.586 $0.79 2.826% $49.31 $800.00 $96.97

1514.979 $0.23 1.534% $47.47 $800.00 )$45.85*

1456.705 $0.62 3.593% $50.02 $800.00 $919.49

1647.139 $0.61 4.276% $52.71 $800.00 $1,905.15

1384.251 $0.44 3.315% $48.48 $800.00 $813.20

1700.055 $0.27 3.027% $51.49 $800.00 $1,385.17

1486.475 $0.63 3.646% $49.47 $800.00 $939.54

1788.446 $0.33 1.109% $52.59 $800.00 )$352.45*

1448.706 $0.52 3.688% $48.77 $800.00 $1,047.71

1318.119 $0.64 4.273% $52.82 $800.00 $1,328.50

1444.217 $0.60 3.188% $47.95 $800.00 $540.30

1780.422 $0.31 2.706% $51.65 $800.00 $1,143.901523.71 $0.73 3.686% $51.42 $800.00 $971.13

1419.193 $0.57 4.235% $52.91 $800.00 $1,566.37

1462.198 $0.57 1.468% $51.59 $800.00 )$530.75*

1550.984 $0.27 4.766% $49.66 $800.00 $2,455.35

1411.93 $0.23 4.544% $48.68 $800.00 $1,993.02

1787.748 $0.73 3.886% $52.33 $800.00 $1,526.38

1364.56 $0.64 2.860% $52.25 $800.00 $366.72

1377.721 $0.43 3.420% $51.53 $800.00 $1,030.78

1559.541 $0.30 2.109% $51.64 $800.00 $428.80

1477.372 $0.25 4.457% $51.13 $800.00 $2,199.99

1523.18 $0.45 3.120% $51.99 $800.00 $986.65

1711.994 $0.57 1.464% $49.59 $800.00 )$534.74*1249.487 $0.72 1.331% $51.74 $800.00 )$843.89*

1773.225 $0.21 3.470% $48.12 $800.00 $1,782.11

1500.073 $0.57 2.817% $49.93 $800.00 $449.26

1784.029 $0.74 1.099% $52.10 $800.00 )$1,093.80*

1511.761 $0.23 2.862% $51.49 $800.00 $1,082.51

1646.704 $0.25 1.017% $50.43 $800.00 )$371.93*

1237.896 $0.31 2.556% $48.51 $800.00 $345.26

1383.888 $0.46 3.220% $50.41 $800.00 $804.48

1511.383 $0.35 1.745% $47.59 $800.00 )$70.77*

1732.509 $0.23 4.519% $52.76 $800.00 $2,930.03

1768.419 $0.32 4.343% $49.39 $800.00 $2,419.94

1365.956 $0.71 3.505% $47.70 $800.00 $509.981450.826 $0.36 3.801% $48.62 $800.00 $1,364.88

1517.18 $0.55 3.304% $50.67 $800.00 $906.28

1662.067 $0.55 3.399% $50.45 $800.00 $1,131.67

1541.643 $0.46 3.547% $52.38 $800.00 $1,358.91

1207.059 $0.45 2.163% $50.59 $800.00 )$24.88*

1723.566 $0.53 2.025% $47.53 $800.00 )$52.45*

1401.673 $0.51 1.725% $50.02 $800.00 )$304.46*


21/102


22/102

1642.685 $0.68 4.799% $48.41 $800.00 $1,905.71

1216.559 $0.31 2.316% $52.93 $800.00 $313.57

1368.885 $0.45 1.667% $51.24 $800.00 )$241.28*

1683.178 $0.72 3.916% $48.27 $800.00 $1,175.72

1337.553 $0.54 3.287% $48.99 $800.00 $631.63

1573.624 $0.29 1.278% $49.82 $800.00 )$251.10*

1271.396 $0.50 2.071% $50.47 $800.00 )$109.59*1669.531 $0.30 1.349% $52.31 $800.00 )$122.16*

1571.406 $0.41 1.901% $50.03 $800.00 $43.75

1612.242 $0.44 4.624% $52.63 $800.00 $2,414.71

1348.708 $0.36 2.200% $52.31 $800.00 $267.87

1668.314 $0.78 4.369% $49.37 $800.00 $1,503.64

1776.595 $0.58 2.865% $48.76 $800.00 $659.15

1791.634 $0.77 4.233% $47.22 $800.00 $1,406.96

1257.259 $0.57 4.279% $48.04 $800.00 $1,064.86

1793.37 $0.25 1.561% $49.76 $800.00 $139.88

1552.691 $0.68 1.500% $49.36 $800.00 )$702.61*

1216.932 $0.51 4.207% $49.00 $800.00 $1,084.91

1777.518 $0.59 1.418% $47.94 $800.00 )$634.83*1652.161 $0.31 1.544% $51.41 $800.00 $1.62

1345.405 $0.31 4.825% $49.78 $800.00 $2,014.43

1261.718 $0.53 1.545% $50.59 $800.00 )$482.60*

1491.267 $0.23 1.918% $48.45 $800.00 $242.45

1643.09 $0.62 1.396% $52.55 $800.00 )$609.21*

1417.088 $0.70 1.336% $51.62 $800.00 )$812.95*

1405.275 $0.61 1.878% $47.31 $800.00 )$410.07*

1492.14 $0.70 2.732% $52.44 $800.00 $288.64

1288.418 $0.22 1.669% $47.71 $800.00 )$53.60*

1741.589 $0.39 3.746% $51.71 $800.00 $1,898.17

1504.826 $0.64 4.800% $47.46 $800.00 $1,658.25

1267.586 $0.65 2.799% $52.08 $800.00 $230.071670.131 $0.37 3.540% $52.43 $800.00 $1,683.45

1354.795 $0.78 4.132% $50.27 $800.00 $955.24

1530.162 $0.42 1.136% $51.66 $800.00 )$539.32*

1632.302 $0.23 3.293% $51.93 $800.00 $1,623.92

1293.916 $0.45 3.441% $48.53 $800.00 $776.28

1678.06 $0.43 1.337% $51.06 $800.00 )$369.56*

1376.844 $0.62 1.874% $48.96 $800.00 )$386.60*

1315.506 $0.37 3.621% $49.04 $800.00 $1,053.68

1350.187 $0.59 3.315% $47.35 $800.00 $522.65

1684.213 $0.73 4.266% $52.16 $800.00 $1,715.09

1281.875 $0.36 2.727% $47.31 $800.00 $395.84

1229.225 $0.73 4.972% $48.70 $800.00 $1,281.721432.151 $0.34 4.912% $47.88 $800.00 $2,087.41

1552.847 $0.32 2.245% $50.50 $800.00 $470.87

1406.663 $0.46 2.744% $49.98 $800.00 $475.45

1670.179 $0.74 4.055% $49.84 $800.00 $1,341.74

1580.653 $0.41 4.233% $49.48 $800.00 $1,868.63

1421.293 $0.39 1.266% $49.82 $800.00 )$461.19*

1383.78 $0.80 4.581% $49.74 $800.00 $1,248.00


23/102

1450.712 $0.60 4.377% $49.44 $800.00 $1,466.86

1254.202 $0.32 2.059% $50.94 $800.00 $113.38

1498.413 $0.67 4.735% $52.25 $800.00 $1,902.25

1245.839 $0.28 1.055% $49.62 $800.00 )$493.23*

1279.684 $0.73 1.612% $49.41 $800.00 )$720.74*

1523.729 $0.40 2.680% $50.65 $800.00 $666.03

1444.253 $0.46 3.803% $52.52 $800.00 $1,414.691501.41 $0.68 4.728% $50.02 $800.00 $1,725.26

1547.509 $0.32 2.125% $49.23 $800.00 $319.63

1339.708 $0.54 3.991% $47.88 $800.00 $1,039.03

1564.909 $0.55 1.129% $51.99 $800.00 )$741.68*

1404.976 $0.23 4.684% $51.54 $800.00 $2,264.74

1497.001 $0.58 3.728% $51.53 $800.00 $1,204.22

1623.628 $0.22 4.146% $51.05 $800.00 $2,271.46

1347.016 $0.22 2.883% $50.07 $800.00 $845.45

1250.166 $0.67 4.602% $50.01 $800.00 $1,245.77

1588.273 $0.69 1.639% $49.88 $800.00 )$601.85*

1207.392 $0.48 3.335% $47.11 $800.00 $520.89

1696.382 $0.27 4.973% $49.55 $800.00 $2,922.511233.361 $0.30 1.670% $52.77 $800.00 )$84.76*

1241.601 $0.68 3.891% $47.34 $800.00 $637.81

1539.303 $0.66 2.793% $48.89 $800.00 $280.93

1586.247 $0.38 2.388% $48.78 $800.00 $449.89

1617.16 $0.76 4.815% $48.06 $800.00 $1,709.58

1409.549 $0.70 1.778% $48.02 $800.00 )$581.90*

1768.696 $0.48 1.083% $52.18 $800.00 )$644.87*

1270.484 $0.52 2.541% $48.90 $800.00 $113.99

1669.582 $0.30 4.011% $49.84 $800.00 $2,043.30

1720.162 $0.51 2.283% $48.80 $800.00 $241.42

1225.98 $0.33 1.976% $48.50 $800.00 )$31.91*

1724.794 $0.43 3.757% $47.89 $800.00 $1,564.861590.366 $0.24 4.947% $52.00 $800.00 $2,915.12

1763.703 $0.35 3.033% $47.23 $800.00 $1,108.12

1439.195 $0.54 3.429% $51.87 $800.00 $983.53

1526.736 $0.40 2.915% $49.93 $800.00 $810.21

1513.701 $0.44 2.398% $47.61 $800.00 $267.42

1789.91 $0.35 2.807% $50.01 $800.00 $1,083.54

1345.417 $0.77 3.306% $52.78 $800.00 $515.68

1419.962 $0.21 4.756% $52.84 $800.00 $2,474.62

1501.623 $0.35 1.829% $48.90 $800.00 $19.69

1512.509 $0.36 3.756% $52.21 $800.00 $1,615.41

1723.693 $0.20 2.699% $51.26 $800.00 $1,238.14

1591.467 $0.32 3.725% $52.54 $800.00 $1,807.871688.999 $0.36 4.063% $49.00 $800.00 $1,948.28

1498.82 $0.39 2.768% $48.33 $800.00 $613.91

1454.77 $0.22 4.175% $48.64 $800.00 $1,839.53

1597.392 $0.68 4.275% $52.44 $800.00 $1,696.35

1490.816 $0.59 2.105% $51.77 $800.00 )$47.44*

1313.297 $0.47 4.250% $50.90 $800.00 $1,428.68

1282.559 $0.57 1.267% $48.74 $800.00 )$743.85*


24/102

1259.417 $0.24 2.909% $52.78 $800.00 $828.66

1536.046 $0.71 2.692% $51.75 $800.00 $242.11

1446.245 $0.62 3.015% $51.59 $800.00 $555.92

1465.082 $0.53 2.212% $48.39 $800.00 )$15.06*

1464.929 $0.42 4.235% $47.10 $800.00 $1,508.49

1785.808 $0.56 3.310% $51.00 $800.00 $1,209.45

1385.689 $0.23 4.962% $48.48 $800.00 $2,208.281331.018 $0.20 4.728% $51.42 $800.00 $2,167.02

1275.159 $0.39 2.640% $52.86 $800.00 $485.31

1442.545 $0.23 2.506% $50.76 $800.00 $701.94

1491.965 $0.66 3.810% $51.41 $800.00 $1,140.40

1492.034 $0.74 1.706% $48.95 $800.00 )$660.58*

1278.249 $0.26 3.905% $48.66 $800.00 $1,295.77

1775.94 $0.75 2.521% $50.48 $800.00 $131.01

1707.07 $0.31 2.218% $47.81 $800.00 $475.00

1220.218 $0.75 3.934% $47.15 $800.00 $553.88

1239.242 $0.77 2.212% $48.53 $800.00 )$429.45*

1223.121 $0.44 1.725% $52.02 $800.00 )$244.21*

1217.262 $0.34 3.628% $49.00 $800.00 $954.171402.474 $0.52 2.181% $50.36 $800.00 $5.81

1537.826 $0.62 4.299% $52.49 $800.00 $1,711.59

1465.948 $0.78 2.257% $51.64 $800.00 )$239.16*

1794.571 $0.60 3.739% $47.48 $800.00 $1,304.55

1485.229 $0.27 4.802% $49.33 $800.00 $2,313.44

1330.846 $0.76 1.470% $47.71 $800.00 )$876.16*

1738.737 $0.39 4.542% $49.03 $800.00 $2,387.87

1225.195 $0.73 3.878% $51.40 $800.00 $742.13

1670.4 $0.54 3.236% $50.21 $800.00 $1,005.24

1404.386 $0.78 4.192% $51.62 $800.00 $1,138.31

1796.868 $0.67 4.021% $52.41 $800.00 $1,784.87

1590.492 $0.50 2.615% $52.02 $800.00 $569.081219.204 $0.45 2.771% $52.34 $800.00 $416.21

1248.653 $0.50 3.389% $51.47 $800.00 $754.34

1357.794 $0.27 3.752% $47.39 $800.00 $1,242.50

1529.646 $0.64 4.299% $49.05 $800.00 $1,451.33

1293.241 $0.26 2.150% $49.37 $800.00 $235.33

1742.539 $0.45 3.560% $48.01 $800.00 $1,391.34

1644.887 $0.62 2.340% $47.67 $800.00 $16.43

1729.687 $0.61 4.431% $49.25 $800.00 $1,913.79

1434.69 $0.62 4.310% $48.49 $800.00 $1,314.54

1359.088 $0.46 4.787% $52.80 $800.00 $2,004.62

1317.078 $0.42 4.960% $52.17 $800.00 $2,057.50

1376.137 $0.76 1.045% $51.11 $800.00 )$1,111.47*1375.746 $0.52 3.429% $50.16 $800.00 $853.77

1258.357 $0.29 3.273% $51.07 $800.00 $943.18

1387.714 $0.21 1.132% $49.90 $800.00 )$304.52*

1606.094 $0.27 1.560% $51.71 $800.00 $61.09

1736.256 $0.31 3.468% $51.08 $800.00 $1,729.06

1201.574 $0.54 2.283% $47.40 $800.00 )$143.54*

1577.155 $0.54 1.171% $48.53 $800.00 )$754.37*


25/102

1317.297 $0.41 3.280% $52.14 $800.00 $913.53

1659.851 $0.22 1.015% $48.47 $800.00 )$356.26*

1210.577 $0.78 2.848% $51.99 $800.00 $46.05

1622.792 $0.42 2.043% $47.86 $800.00 $105.62

1438.947 $0.53 1.768% $51.74 $800.00 )$243.45*

1621.84 $0.57 1.134% $52.50 $800.00 )$760.72*

1283.106 $0.43 3.950% $48.22 $800.00 $1,087.921493.267 $0.79 4.557% $47.64 $800.00 $1,255.09

1260.848 $0.25 3.574% $49.17 $800.00 $1,103.78

1592.142 $0.48 4.405% $48.11 $800.00 $1,806.37

1467.471 $0.43 1.006% $50.27 $800.00 )$693.36*

1744.597 $0.54 4.538% $49.48 $800.00 $2,167.65

1620.269 $0.41 2.833% $48.84 $800.00 $774.83

1797.749 $0.64 3.432% $52.56 $800.00 $1,296.36

1795.853 $0.54 3.010% $48.26 $800.00 $840.63

1290.859 $0.60 1.308% $51.57 $800.00 )$697.58*

1473.57 $0.71 2.201% $50.18 $800.00 )$212.01*

1291.196 $0.33 4.915% $50.19 $800.00 $1,959.52

1677.169 $0.39 3.359% $51.62 $800.00 $1,451.331524.152 $0.40 3.418% $48.80 $800.00 $1,129.77

1673.834 $0.76 4.996% $51.76 $800.00 $2,256.89

1403.087 $0.54 3.099% $51.85 $800.00 $699.38

1231.515 $0.51 1.910% $51.32 $800.00 )$217.73*

1442.13 $0.28 4.470% $50.29 $800.00 $2,032.40

1393.959 $0.25 4.643% $48.14 $800.00 $1,964.10

1658.058 $0.63 1.362% $50.66 $800.00 )$695.81*

1660.308 $0.23 2.278% $48.58 $800.00 $654.85

1623.441 $0.68 4.289% $48.99 $800.00 $1,514.08

1499.665 $0.68 2.893% $49.98 $800.00 $353.19

1643.204 $0.61 2.712% $50.16 $800.00 $432.32

1480.678 $0.35 2.325% $51.03 $800.00 $435.061362.628 $0.31 2.157% $52.35 $800.00 $309.74

1486.729 $0.78 3.081% $48.82 $800.00 $275.98

1586.398 $0.74 3.890% $51.56 $800.00 $1,213.56

1203.929 $0.65 1.200% $49.55 $800.00 )$863.06*

1753.901 $0.39 1.998% $48.41 $800.00 $221.49

1450.746 $0.58 2.496% $49.53 $800.00 $156.78

1576.942 $0.64 3.775% $49.63 $800.00 $1,140.49

1458.254 $0.78 2.452% $51.44 $800.00 )$101.91*

1356.901 $0.63 4.129% $47.68 $800.00 $1,023.02

1556.693 $0.63 2.794% $51.52 $800.00 $465.96

1543.673 $0.63 1.079% $52.69 $800.00 )$890.25*

1254.599 $0.20 2.430% $51.85 $800.00 $529.381323.437 $0.21 2.725% $49.09 $800.00 $692.03

1460.623 $0.60 4.602% $48.64 $800.00 $1,589.92

1719.017 $0.72 2.796% $50.97 $800.00 $405.40

1785.585 $0.34 4.342% $50.94 $800.00 $2,539.41

1333.798 $0.20 4.708% $52.75 $800.00 $2,243.19

1764.793 $0.25 1.539% $49.96 $800.00 $109.79

1744.728 $0.57 3.468% $47.17 $800.00 $1,054.45


26/102

1791.454 $0.61 4.902% $52.95 $800.00 $2,751.90

1289.347 $0.69 4.323% $52.81 $800.00 $1,248.72

1603.617 $0.74 2.969% $47.06 $800.00 $260.35

1446.583 $0.58 2.279% $51.60 $800.00 $57.47

1688.75 $0.78 2.721% $52.90 $800.00 $310.74

1789.546 $0.42 3.345% $49.43 $800.00 $1,400.54

1270.84 $0.61 3.217% $47.82 $800.00 $374.671482.204 $0.28 4.178% $50.05 $800.00 $1,882.37

1398.22 $0.29 3.876% $49.39 $800.00 $1,471.52

1444.683 $0.24 2.659% $48.85 $800.00 $731.02

1381.494 $0.24 1.869% $52.61 $800.00 $222.22

1591.064 $0.38 2.889% $52.74 $800.00 $1,023.31

1777.382 $0.43 2.575% $51.91 $800.00 $814.72

1657.534 $0.58 2.933% $47.23 $800.00 $539.61

1244.911 $0.43 4.145% $51.37 $800.00 $1,318.38

1274.567 $0.29 1.646% $48.45 $800.00 )$155.75*

1728.279 $0.28 4.470% $49.34 $800.00 $2,536.55

1224.491 $0.51 1.701% $47.59 $800.00 )$430.62*

1333.445 $0.58 3.275% $49.33 $800.00 $583.421531.957 $0.47 3.988% $50.47 $800.00 $1,559.58

1204.026 $0.21 4.386% $51.63 $800.00 $1,673.87

1569.392 $0.35 3.575% $47.37 $800.00 $1,307.58

1319.883 $0.67 4.353% $51.85 $800.00 $1,296.09

1273.122 $0.76 3.934% $47.06 $800.00 $594.79

1655.452 $0.51 2.399% $49.06 $800.00 $299.19

1347.725 $0.43 1.146% $47.28 $800.00 )$654.95*

1483.081 $0.70 4.735% $52.30 $800.00 $1,835.33

1781.784 $0.80 2.408% $48.31 $800.00 )$150.87*

1721.209 $0.43 3.985% $52.69 $800.00 $2,065.87

1229.48 $0.63 1.442% $49.95 $800.00 )$689.42*

1477.67 $0.33 3.944% $47.41 $800.00 $1,476.221582.441 $0.73 4.012% $47.75 $800.00 $1,079.51

1717.53 $0.22 4.045% $52.57 $800.00 $2,482.59

1215.247 $0.71 1.403% $47.65 $800.00 )$853.31*

1413.742 $0.79 4.229% $47.35 $800.00 $917.09

1498.148 $0.62 1.278% $49.66 $800.00 )$778.98*

1596.837 $0.65 3.911% $52.93 $800.00 $1,468.79

1376.131 $0.30 4.585% $51.15 $800.00 $2,014.01

1648.826 $0.65 4.340% $47.30 $800.00 $1,504.79

1667.946 $0.38 3.110% $51.00 $800.00 $1,208.81

1747.548 $0.34 2.020% $47.04 $800.00 $268.90

1379.199 $0.28 3.249% $51.38 $800.00 $1,110.61

1241.872 $0.63 4.096% $47.82 $800.00 $853.281719.192 $0.64 3.791% $52.49 $800.00 $1,527.59

1762.781 $0.39 4.087% $49.36 $800.00 $2,072.02

1274.322 $0.67 4.032% $48.59 $800.00 $846.13

1259.023 $0.36 3.967% $47.64 $800.00 $1,123.13

1424.5 $0.36 2.074% $48.82 $800.00 $135.61

1788.143 $0.25 3.782% $51.75 $800.00 $2,253.88

1463.016 $0.33 4.286% $48.02 $800.00 $1,726.58


27/102

1471.292 $0.52 4.557% $51.07 $800.00 $1,862.12

1334.691 $0.75 1.527% $48.36 $800.00 )$813.50*

1257.563 $0.57 3.397% $48.64 $800.00 $562.65

1631.561 $0.24 4.116% $52.99 $800.00 $2,363.45

1466.799 $0.34 2.404% $48.14 $800.00 $398.70

1741.317 $0.62 4.363% $50.07 $800.00 $1,925.27

1770.698 $0.61 2.378% $48.68 $800.00 $169.881616.601 $0.40 2.130% $52.98 $800.00 $373.79

1223.019 $0.32 3.727% $50.57 $800.00 $1,108.83

1487.633 $0.24 1.289% $49.09 $800.00 )$219.96*

1642.959 $0.52 4.250% $49.42 $800.00 $1,798.42

1604.773 $0.36 2.399% $48.50 $800.00 $491.04

1331.08 $0.45 3.914% $51.71 $800.00 $1,299.58

1542.352 $0.63 1.724% $47.64 $800.00 )$499.48*

1550.211 $0.67 1.257% $47.99 $800.00 )$904.08*

1760.533 $0.69 4.979% $48.23 $800.00 $2,217.30

1487.198 $0.75 2.567% $52.17 $800.00 $77.98

1530.901 $0.33 2.589% $48.69 $800.00 $630.19

1294.368 $0.28 4.604% $52.44 $800.00 $1,969.141527.797 $0.42 1.642% $52.49 $800.00 )$123.11*

1700.547 $0.79 3.026% $50.23 $800.00 $445.17

1706.036 $0.65 4.638% $51.08 $800.00 $2,127.61

1741.752 $0.23 1.833% $48.00 $800.00 $336.13

1402.6 $0.37 2.559% $50.65 $800.00 $501.68

1741.667 $0.38 1.743% $48.97 $800.00 $20.44

1646.045 $0.48 3.355% $49.43 $800.00 $1,132.48

1496.735 $0.73 1.774% $52.38 $800.00 )$498.22*

1571.841 $0.30 4.066% $49.41 $800.00 $1,880.93

1246.824 $0.72 2.890% $52.53 $800.00 $188.88

1663.122 $0.56 2.682% $51.19 $800.00 $543.60

1242.709 $0.58 3.890% $51.00 $800.00 $938.861361.641 $0.68 2.232% $48.71 $800.00 )$238.92*

1602.636 $0.38 2.099% $50.45 $800.00 $282.31

1588.549 $0.51 2.209% $48.87 $800.00 $97.97

1719.619 $0.61 4.768% $50.22 $800.00 $2,263.90

1238.049 $0.34 4.700% $47.36 $800.00 $1,536.73

1485.087 $0.28 4.972% $50.24 $800.00 $2,489.65

1433.99 $0.55 1.408% $48.35 $800.00 )$614.32*

1679.249 $0.69 2.904% $49.13 $800.00 $434.11

1223.518 $0.43 1.380% $52.61 $800.00 )$433.72*

1488.132 $0.56 4.300% $49.36 $800.00 $1,518.65

1577.866 $0.56 3.518% $52.14 $800.00 $1,217.02

1335.612 $0.37 3.723% $49.22 $800.00 $1,148.001223.263 $0.20 3.170% $51.49 $800.00 $950.42

1228.159 $0.55 4.991% $47.10 $800.00 $1,412.01

1596.988 $0.64 3.255% $49.98 $800.00 $774.37

1616.39 $0.77 4.011% $52.32 $800.00 $1,343.80

1361.008 $0.53 2.952% $50.06 $800.00 $486.35

1402.108 $0.29 2.528% $48.85 $800.00 $530.88

1717.423 $0.54 2.176% $48.19 $800.00 $77.02


28/102

1299.991 $0.69 3.137% $47.85 $800.00 $252.15

1665.144 $0.57 1.771% $51.90 $800.00 )$226.68*

1252.216 $0.28 1.304% $48.12 $800.00 )$366.88*

1562.923 $0.76 4.996% $49.51 $800.00 $1,872.58

1206.573 $0.26 2.317% $47.14 $800.00 $199.91

1693.907 $0.72 3.151% $49.88 $800.00 $642.52

1658.25 $0.48 4.966% $52.80 $800.00 $2,757.701337.557 $0.65 1.795% $48.78 $800.00 )$494.84*

1221.785 $0.28 3.516% $52.59 $800.00 $1,117.21

1255.186 $0.65 4.629% $47.67 $800.00 $1,155.36

1203.466 $0.74 2.275% $48.25 $800.00 )$373.50*

1528.508 $0.60 3.351% $49.49 $800.00 $817.33

1263.28 $0.63 4.483% $49.97 $800.00 $1,231.24

1668.263 $0.32 3.743% $50.48 $800.00 $1,818.14

1376.115 $0.26 2.003% $51.96 $800.00 $269.88

1494.661 $0.30 4.016% $51.28 $800.00 $1,824.27

1524.387 $0.40 3.715% $50.00 $800.00 $1,420.42

1583.42 $0.28 3.980% $51.18 $800.00 $1,978.48

1618.169 $0.66 1.750% $50.53 $800.00 )$431.17*1738.151 $0.40 2.011% $49.37 $800.00 $236.52

1252.439 $0.55 3.044% $48.22 $800.00 $346.80

1749.27 $0.74 1.879% $52.92 $800.00 )$349.03*

1402.665 $0.32 4.897% $49.13 $800.00 $2,118.97

1490.959 $0.48 4.813% $52.76 $800.00 $2,276.50

1584.478 $0.29 1.220% $51.89 $800.00 )$257.23*

1307.168 $0.52 1.334% $50.45 $800.00 )$604.19*

1437.402 $0.25 4.391% $48.74 $800.00 $1,920.41

1596.492 $0.43 4.604% $48.84 $800.00 $2,110.40

1671.344 $0.67 3.951% $52.56 $800.00 $1,542.88

1746.872 $0.49 1.832% $52.43 $800.00 $28.22

1748.687 $0.40 2.213% $48.04 $800.00 $367.191408.445 $0.42 1.194% $52.88 $800.00 )$503.43*

1690.831 $0.31 2.022% $48.51 $800.00 $331.61

1615.453 $0.34 4.623% $50.81 $800.00 $2,444.82

1606.199 $0.32 4.999% $50.69 $800.00 $2,763.23

1265.701 $0.67 2.077% $47.57 $800.00 )$396.20*

1775.335 $0.72 2.749% $50.58 $800.00 $384.16

1607.615 $0.25 1.227% $51.05 $800.00 )$194.24*

1556.144 $0.36 3.059% $48.47 $800.00 $951.82

1659.229 $0.73 2.129% $47.11 $800.00 )$346.78*

1445.115 $0.45 4.656% $48.63 $800.00 $1,826.33

1259.142 $0.80 4.010% $52.63 $800.00 $856.13

1726.906 $0.39 1.008% $52.25 $800.00 )$562.95*1728.233 $0.62 1.930% $51.61 $800.00 )$155.56*

1203.744 $0.55 4.077% $47.52 $800.00 $865.95

1329.953 $0.28 1.457% $47.52 $800.00 )$251.76*

1630.001 $0.48 1.251% $52.10 $800.00 )$525.79*

1317.99 $0.63 4.824% $48.88 $800.00 $1,478.20

1786.218 $0.29 4.769% $50.32 $800.00 $2,968.03

1216.887 $0.31 3.191% $51.27 $800.00 $807.97


29/102

1249.029 $0.69 1.694% $49.44 $800.00 )$619.15*

1412.046 $0.38 1.035% $49.28 $800.00 )$614.31*

1526.614 $0.51 1.478% $52.71 $800.00 )$392.99*

1369.109 $0.56 1.486% $47.58 $800.00 )$599.12*

1710.155 $0.50 2.181% $47.93 $800.00 $135.63

1549.224 $0.55 3.001% $49.03 $800.00 $628.34

1685.725 $0.56 1.206% $52.55 $800.00 )$680.69*1574.825 $0.70 4.557% $51.86 $800.00 $1,812.28

1433.986 $0.48 1.085% $47.48 $800.00 )$749.62*

1741.961 $0.49 2.582% $50.70 $800.00 $627.62

1312.742 $0.78 2.596% $52.71 $800.00 )$30.22*

1661.672 $0.74 3.172% $47.40 $800.00 $462.72

1783.075 $0.28 4.526% $48.17 $800.00 $2,580.95

1215.659 $0.41 1.561% $50.53 $800.00 )$345.08*

1640.599 $0.56 1.476% $48.42 $800.00 )$543.81*

1347.185 $0.57 3.000% $50.46 $800.00 $475.96

1464.574 $0.55 2.798% $50.67 $800.00 $469.14

1743.014 $0.50 2.331% $47.22 $800.00 $255.03

1799.708 $0.59 3.059% $49.25 $800.00 $846.641504.597 $0.53 3.065% $52.57 $800.00 $831.44

1574.721 $0.28 4.570% $52.89 $800.00 $2,565.54

1443.08 $0.65 3.796% $49.54 $800.00 $981.05

1364.341 $0.25 1.125% $51.12 $800.00 )$361.35*

1228.513 $0.65 2.367% $50.50 $800.00 )$132.49*

1333.66 $0.76 2.820% $52.81 $800.00 $173.62

1696.47 $0.61 3.436% $49.46 $800.00 $1,053.06

1296.032 $0.31 3.100% $48.10 $800.00 $733.31

1726.393 $0.40 3.371% $48.35 $800.00 $1,325.57

1774.835 $0.78 1.631% $48.27 $800.00 )$790.76*

1260.49 $0.78 2.384% $52.28 $800.00 )$214.09*

1491.135 $0.77 4.613% $51.94 $800.00 $1,621.661442.175 $0.40 3.804% $51.77 $800.00 $1,457.21

1472.576 $0.30 1.657% $51.12 $800.00 $1.58

1346.914 $0.27 2.537% $51.70 $800.00 $600.25

1299.354 $0.37 4.103% $49.06 $800.00 $1,336.16

1562.951 $0.27 1.201% $50.09 $800.00 )$277.80*

1799.503 $0.30 1.659% $48.99 $800.00 $127.50

1753.391 $0.37 4.577% $52.46 $800.00 $2,762.23

1392.832 $0.46 1.380% $50.94 $800.00 )$460.66*

1775.951 $0.34 3.066% $50.94 $800.00 $1,369.97

1496.574 $0.71 1.536% $47.50 $800.00 )$771.19*

1363.667 $0.24 2.267% $49.17 $800.00 $387.82

1712.788 $0.32 1.782% $50.63 $800.00 $188.911236.837 $0.48 1.335% $50.00 $800.00 )$570.04*

1523.003 $0.61 1.174% $52.71 $800.00 )$793.34*

1765.47 $0.28 4.912% $52.05 $800.00 $3,218.82

1581.64 $0.21 4.216% $52.39 $800.00 $2,357.58

1456.596 $0.34 2.082% $51.62 $800.00 $265.20

1423.963 $0.76 1.762% $49.01 $800.00 )$659.63*

1691.3 $0.38 1.107% $48.92 $800.00 )$534.34*


30/102

1609.33 $0.77 1.352% $47.36 $800.00 )$1,008.60*

1421.706 $0.79 4.578% $49.25 $800.00 $1,285.88

1607.904 $0.72 2.572% $50.57 $800.00 $137.00

1361.255 $0.67 4.020% $48.80 $800.00 $962.26

1520.614 $0.72 2.567% $48.81 $800.00 $14.11

1368.144 $0.54 4.416% $51.97 $800.00 $1,602.11

1224.797 $0.67 1.362% $52.20 $800.00 )$752.49*1612.335 $0.64 1.062% $48.60 $800.00 )$999.72*

1342.956 $0.69 4.430% $49.57 $800.00 $1,224.18

1496.606 $0.56 2.612% $50.47 $800.00 $337.40

1526.994 $0.28 4.759% $50.65 $800.00 $2,450.25

1751.201 $0.77 3.874% $51.04 $800.00 $1,307.08

1213.067 $0.28 2.470% $47.72 $800.00 $296.22

1598.689 $0.57 3.758% $48.45 $800.00 $1,205.49

1299.953 $0.73 4.735% $49.70 $800.00 $1,308.43

1796.985 $0.76 2.623% $47.24 $800.00 $58.39

1222.22 $0.61 1.479% $48.62 $800.00 )$671.57*

1357.442 $0.58 2.470% $49.98 $800.00 $82.44

1226.862 $0.67 4.644% $49.77 $800.00 $1,208.551492.809 $0.51 3.079% $47.00 $800.00 $600.24

1682.123 $0.49 3.173% $49.89 $800.00 $1,033.96

1207.872 $0.30 4.416% $49.15 $800.00 $1,454.51

1239.923 $0.59 4.889% $48.10 $800.00 $1,378.64

1482.208 $0.56 4.468% $50.95 $800.00 $1,748.95

1344.124 $0.23 1.392% $50.09 $800.00 )$165.84*

1507.804 $0.62 1.030% $49.12 $800.00 )$972.81*

1382.381 $0.48 2.585% $47.85 $800.00 $244.18

1324.715 $0.60 4.023% $50.26 $800.00 $1,079.56

1468.437 $0.80 3.716% $48.31 $800.00 $665.57

1608.336 $0.46 3.338% $49.93 $800.00 $1,142.43

1397.361 $0.42 4.058% $51.15 $800.00 $1,507.131557.693 $0.22 2.910% $51.02 $800.00 $1,174.82

1591.122 $0.45 3.694% $47.60 $800.00 $1,273.91

1404.478 $0.22 4.921% $52.23 $800.00 $2,501.83

1746.475 $0.42 4.790% $50.62 $800.00 $2,696.57

1308.023 $0.39 1.457% $50.42 $800.00 )$350.04*

1442.055 $0.64 4.769% $48.75 $800.00 $1,625.05

1270.321 $0.60 2.673% $48.28 $800.00 $80.13

1586.064 $0.44 3.868% $51.22 $800.00 $1,643.17

1319.512 $0.37 1.834% $48.61 $800.00 )$115.24*

1466.847 $0.66 4.017% $47.91 $800.00 $1,056.53

1250.145 $0.20 1.230% $48.52 $800.00 )$308.69*

1773.492 $0.40 2.585% $47.36 $800.00 $658.591721.156 $0.53 4.893% $51.41 $800.00 $2,613.44

1479.747 $0.55 1.913% $51.49 $800.00 )$154.25*

1644.411 $0.69 2.464% $51.81 $800.00 $172.29

1443.475 $0.70 4.284% $51.45 $800.00 $1,377.50

1557.415 $0.37 1.321% $48.63 $800.00 )$379.77*

1292.352 $0.45 2.769% $50.30 $800.00 $413.81

1529.045 $0.59 3.420% $50.14 $800.00 $914.54


31/102


32/102

1684.015 $0.24 2.459% $47.56 $800.00 $769.25

1348.409 $0.75 4.764% $50.77 $800.00 $1,445.60

1267.472 $0.69 2.506% $51.91 $800.00 )$28.25*

1265.957 $0.28 2.967% $51.87 $800.00 $789.73

1584.844 $0.29 2.571% $52.93 $800.00 $893.89

1759.965 $0.77 3.101% $51.37 $800.00 $656.22

1736.037 $0.22 4.211% $52.13 $800.00 $2,633.091545.122 $0.24 2.546% $50.18 $800.00 $806.98

1214.803 $0.52 4.948% $47.45 $800.00 $1,414.47

1325.083 $0.43 1.065% $49.04 $800.00 )$679.09*

1687.083 $0.64 3.123% $49.12 $800.00 $701.90

1398.493 $0.28 3.406% $50.19 $800.00 $1,197.60

1202.334 $0.32 3.335% $51.63 $800.00 $888.97

1538.254 $0.35 1.201% $47.37 $800.00 )$465.33*

1614.653 $0.38 4.997% $48.45 $800.00 $2,495.66

1695.978 $0.67 4.186% $48.18 $800.00 $1,477.52

1625.192 $0.46 2.144% $48.06 $800.00 $121.68

1255.752 $0.34 4.911% $48.02 $800.00 $1,738.13

1676.657 $0.23 3.799% $48.27 $800.00 $1,882.151221.377 $0.68 1.264% $51.95 $800.00 )$823.22*

1540.898 $0.39 2.535% $47.81 $800.00 $473.39

1501.758 $0.76 4.002% $50.58 $800.00 $1,105.98

1233.981 $0.60 2.589% $51.83 $800.00 $110.67

1286.67 $0.57 4.656% $49.28 $800.00 $1,416.13

1400.838 $0.50 4.387% $47.76 $800.00 $1,438.06

1670.973 $0.73 2.630% $49.37 $800.00 $144.92

1355.332 $0.24 4.269% $50.02 $800.00 $1,763.05

1504.922 $0.76 1.809% $47.93 $800.00 )$634.67*

1313.873 $0.33 2.602% $48.74 $800.00 $433.52

1752.869 $0.58 3.403% $48.00 $800.00 $1,045.41

1642.546 $0.55 2.435% $48.56 $800.00 $246.481552.952 $0.75 3.233% $48.45 $800.00 $462.35

1786.492 $0.29 4.040% $51.39 $800.00 $2,391.34

1542.682 $0.28 1.502% $48.92 $800.00 )$105.75*

1757.936 $0.58 1.790% $47.71 $800.00 )$322.97*

1382.284 $0.39 2.031% $48.30 $800.00 $12.21

1523.766 $0.56 4.040% $50.54 $800.00 $1,459.75

1723.679 $0.60 3.248% $50.23 $800.00 $971.31

1648.11 $0.53 1.097% $51.34 $800.00 )$748.60*

1251.758 $0.44 2.803% $48.20 $800.00 $343.80

1478.855 $0.64 1.152% $50.24 $800.00 )$891.67*

1341.989 $0.70 1.853% $51.44 $800.00 )$457.96*

1590.974 $0.47 1.172% $49.44 $800.00 )$627.74*1424.326 $0.64 1.221% $48.56 $800.00 )$861.10*

1762.324 $0.69 2.719% $51.50 $800.00 $446.13

1568.844 $0.28 1.679% $51.14 $800.00 $108.33

1682.576 $0.34 4.541% $48.26 $800.00 $2,307.22

1728.969 $0.27 3.955% $50.32 $800.00 $2,169.62

1278.823 $0.73 4.139% $52.86 $800.00 $1,061.85

1328.819 $0.56 4.698% $47.95 $800.00 $1,454.75


33/102

1284.107 $0.42 2.245% $50.01 $800.00 $107.95

1486.744 $0.23 2.155% $50.38 $800.00 $468.14

1404.196 $0.45 4.658% $47.37 $800.00 $1,659.68

1336.367 $0.79 2.309% $52.58 $800.00 )$228.53*

1795.373 $0.50 2.963% $48.59 $800.00 $893.51

1646.463 $0.20 4.148% $51.53 $800.00 $2,387.75

1489.422 $0.64 1.901% $50.92 $800.00 )$308.04*1360.929 $0.72 4.864% $50.52 $800.00 $1,570.24

1600.599 $0.27 1.734% $47.77 $800.00 $99.61

1602.404 $0.41 1.317% $48.82 $800.00 )$422.21*

1353.405 $0.28 4.656% $52.66 $800.00 $2,143.67

1741.024 $0.33 2.394% $49.24 $800.00 $683.71

1225.174 $0.49 1.059% $49.70 $800.00 )$759.05*

1398.598 $0.47 2.165% $52.30 $800.00 $132.06

1340.231 $0.49 3.836% $47.03 $800.00 $966.14

1254.136 $0.79 2.366% $51.27 $800.00 )$272.63*

1384.586 $0.65 1.823% $49.74 $800.00 )$441.28*

1676.738 $0.64 3.264% $51.27 $800.00 $939.14

1695.628 $0.71 2.772% $49.02 $800.00 $292.051430.455 $0.64 4.658% $50.81 $800.00 $1,675.22

1647.161 $0.46 2.091% $49.45 $800.00 $150.63

1695.414 $0.20 3.599% $49.29 $800.00 $1,863.32

1640.248 $0.20 3.894% $52.98 $800.00 $2,247.71

1304.725 $0.70 3.143% $51.54 $800.00 $395.80

1733.152 $0.60 4.125% $52.63 $800.00 $1,921.58

1785.333 $0.42 1.665% $50.67 $800.00 )$36.45*

1253.213 $0.54 1.291% $52.22 $800.00 )$634.18*

1403.037 $0.49 1.121% $50.24 $800.00 )$698.22*

1765.268 $0.43 1.097% $48.23 $800.00 )$629.74*

1607.108 $0.59 3.803% $52.94 $800.00 $1,485.45

1740.405 $0.35 3.147% $50.27 $800.00 $1,350.041769.553 $0.54 3.855% $51.86 $800.00 $1,779.93

1388.21 $0.78 2.010% $47.49 $800.00 )$562.77*

1412.628 $0.46 3.985% $50.90 $800.00 $1,413.89

1348.485 $0.68 1.135% $48.52 $800.00 )$977.23*

1596.841 $0.63 1.112% $47.41 $800.00 )$961.05*

1401.289 $0.73 3.981% $52.96 $800.00 $1,136.80

1417.206 $0.43 3.459% $49.00 $800.00 $986.54

1452.042 $0.68 4.134% $47.82 $800.00 $1,090.19

1752.293 $0.76 2.447% $49.06 $800.00 )$33.22*

1429.283 $0.24 3.623% $52.97 $800.00 $1,600.64

1724.219 $0.71 3.536% $52.61 $800.00 $1,183.22

1290.12 $0.61 2.146% $52.28 $800.00 )$144.04*1466.121 $0.57 1.243% $52.65 $800.00 )$676.28*

1296.877 $0.66 4.882% $48.76 $800.00 $1,432.76

1266.321 $0.65 2.178% $52.76 $800.00 )$163.64*

1387.83 $0.30 4.515% $49.11 $800.00 $1,857.46

1358.608 $0.23 3.362% $51.88 $800.00 $1,259.61

1319.188 $0.31 4.589% $52.56 $800.00 $1,966.59

1441.682 $0.45 1.964% $50.70 $800.00 )$16.59*


34/102

1508.977 $0.76 4.440% $49.93 $800.00 $1,396.26

1499.037 $0.61 3.743% $47.97 $800.00 $980.99

1580.708 $0.42 4.712% $50.49 $800.00 $2,297.53

1250.308 $0.57 4.586% $52.44 $800.00 $1,497.63

1206.451 $0.42 2.099% $51.88 $800.00 $4.55

1697.1 $0.72 3.389% $49.73 $800.00 $838.63

1400.065 $0.59 4.515% $51.05 $800.00 $1,604.791472.846 $0.23 1.920% $52.02 $800.00 $339.01

1555.552 $0.60 2.914% $52.97 $800.00 $669.43

1511.77 $0.43 2.940% $52.06 $800.00 $860.35

1581.891 $0.73 1.363% $51.92 $800.00 )$839.11*

1456.233 $0.52 4.706% $49.50 $800.00 $1,831.49

1285.428 $0.71 3.190% $49.11 $800.00 $300.05

1382.684 $0.67 2.725% $51.91 $800.00 $224.75

1315.623 $0.61 3.110% $52.10 $800.00 $527.43

1679.892 $0.38 2.136% $48.01 $800.00 $276.57

1759.025 $0.35 4.122% $47.88 $800.00 $2,058.02

1688.343 $0.42 4.113% $48.43 $800.00 $1,851.54

1702.138 $0.45 4.141% $49.99 $800.00 $1,965.211390.897 $0.56 3.962% $49.72 $800.00 $1,159.67

1786.322 $0.51 4.323% $48.50 $800.00 $2,043.57

1502.71 $0.37 2.751% $47.24 $800.00 $601.49

1608.384 $0.46 2.054% $52.18 $800.00 $183.72

1665.179 $0.50 1.931% $50.80 $800.00 $2.23

1462.899 $0.40 1.759% $52.24 $800.00 )$35.89*

1570.112 $0.26 4.677% $50.61 $800.00 $2,507.00

1314.33 $0.50 1.124% $48.97 $800.00 )$734.36*

1787.413 $0.76 2.752% $48.69 $800.00 $234.52

1732.001 $0.38 1.757% $50.52 $800.00 $82.12

1213.036 $0.45 2.656% $50.89 $800.00 $297.89

1654.049 $0.22 1.772% $51.29 $800.00 $339.931283.35 $0.79 3.387% $49.11 $800.00 $325.44

1532.186 $0.73 3.214% $47.95 $800.00 $438.67

1547.657 $0.50 1.813% $52.43 $800.00 )$105.93*

1568.648 $0.21 2.196% $48.99 $800.00 $564.98

1543.909 $0.77 3.313% $47.95 $800.00 $462.26

1733.133 $0.24 4.980% $52.30 $800.00 $3,303.45

1315.202 $0.76 4.828% $49.80 $800.00 $1,357.83

1473.261 $0.43 4.780% $48.86 $800.00 $2,012.74

1431.275 $0.38 3.724% $47.83 $800.00 $1,199.79

1681.871 $0.63 3.063% $51.84 $800.00 $803.78

1600.806 $0.35 1.532% $50.91 $800.00 )$119.07*

1763.207 $0.72 2.412% $49.92 $800.00 $46.671230.6 $0.68 3.522% $47.53 $800.00 $421.54

1608.224 $0.33 1.739% $52.63 $800.00 $145.79

1418.38 $0.61 4.619% $49.49 $800.00 $1,578.64

1581.542 $0.22 1.741% $51.39 $800.00 $263.31

1239.825 $0.70 2.728% $52.40 $800.00 $106.61

1526.133 $0.42 3.884% $49.86 $800.00 $1,513.53

1230.35 $0.37 3.536% $50.46 $800.00 $940.56


35/102

1672.549 $0.37 2.938% $52.02 $800.00 $1,139.26

1709.708 $0.59 2.820% $47.02 $800.00 $460.83

1408.599 $0.65 1.991% $47.17 $800.00 )$397.98*

1766.844 $0.35 3.900% $47.16 $800.00 $1,826.90

1376.959 $0.26 3.413% $48.70 $800.00 $1,129.52

1789.038 $0.24 2.459% $50.73 $800.00 $1,009.05

1263.887 $0.48 4.577% $49.95 $800.00 $1,483.491744.604 $0.23 3.701% $52.69 $800.00 $2,202.61

1600.82 $0.35 4.904% $48.35 $800.00 $2,429.74

1615.635 $0.56 1.797% $51.67 $800.00 )$207.46*

1783.128 $0.35 1.963% $51.64 $800.00 $375.51

1777.714 $0.44 2.553% $52.15 $800.00 $790.69

1216.426 $0.31 4.317% $50.75 $800.00 $1,493.21

1644.798 $0.78 3.999% $50.02 $800.00 $1,202.80

1330.873 $0.43 4.384% $50.74 $800.00 $1,586.12

1404.286 $0.31 3.424% $50.36 $800.00 $1,190.26

1592.909 $0.60 1.070% $47.53 $800.00 )$940.75*

1275.231 $0.78 3.875% $51.08 $800.00 $731.18

1365.07 $0.55 2.943% $47.12 $800.00 $337.431689.902 $0.57 4.437% $50.76 $800.00 $2,050.79

1403.787 $0.46 2.202% $50.74 $800.00 $122.55

1722.629 $0.78 1.512% $47.17 $800.00 )$912.23*

1250.832 $0.31 3.796% $51.27 $800.00 $1,252.40

1418.477 $0.45 3.829% $48.43 $800.00 $1,187.33

1257.089 $0.49 1.515% $51.60 $800.00 )$430.88*

1295.536 $0.76 4.993% $47.02 $800.00 $1,262.86

1215.844 $0.72 1.943% $52.27 $800.00 )$444.57*

1790.424 $0.44 4.589% $51.64 $800.00 $2,649.47

1667.354 $0.40 3.181% $52.23 $800.00 $1,300.48

1456.079 $0.64 3.335% $47.56 $800.00 $578.38

1267.305 $0.38 1.583% $52.49 $800.00 )$231.88*1549.301 $0.34 4.200% $48.75 $800.00 $1,844.26

1455.523 $0.40 3.761% $49.88 $800.00 $1,343.28

1356.797 $0.68 2.432% $50.33 $800.00 )$66.41*

1387.923 $0.59 3.713% $48.48 $800.00 $884.98

1678.765 $0.76 3.109% $52.32 $800.00 $650.57

1410.21 $0.62 1.997% $52.83 $800.00 )$190.25*

1604.376 $0.47 1.740% $48.92 $800.00 )$196.12*

1712.113 $0.33 1.473% $47.67 $800.00 )$155.91*

1609.145 $0.34 4.819% $50.54 $800.00 $2,569.97

1720.354 $0.50 4.097% $48.85 $800.00 $1,787.62

1527.77 $0.71 2.273% $51.68 $800.00 )$84.18*

1315.356 $0.26 4.982% $49.83 $800.00 $2,119.521554.526 $0.64 3.546% $47.34 $800.00 $818.98

1210.732 $0.52 3.222% $50.31 $800.00 $531.77

1715.822 $0.53 3.389% $52.16 $800.00 $1,315.45

1204.813 $0.74 2.776% $48.16 $800.00 )$84.29*

1715.547 $0.53 3.492% $52.18 $800.00 $1,423.84

1618.56 $0.40 4.375% $51.37 $800.00 $2,195.29

1744.663 $0.29 2.244% $50.49 $800.00 $667.41


36/102

1487.481 $0.61 2.564% $47.16 $800.00 $94.79

1493.653 $0.67 1.093% $49.13 $800.00 )$991.30*

1711.789 $0.63 4.804% $51.04 $800.00 $2,320.65

1764.515 $0.51 4.104% $52.57 $800.00 $2,114.31

1727.854 $0.39 4.790% $50.84 $800.00 $2,730.19

1352.037 $0.62 3.466% $50.28 $800.00 $721.46

1784.108 $0.77 4.120% $50.60 $800.00 $1,545.611335.37 $0.50 1.084% $51.31 $800.00 )$728.13*

1768.598 $0.69 3.755% $49.51 $800.00 $1,262.64

1225.853 $0.67 2.330% $52.13 $800.00 )$135.04*

1481.703 $0.75 3.346% $49.93 $800.00 $568.39

1276.687 $0.35 1.396% $49.42 $800.00 )$365.30*

1230.527 $0.40 1.873% $51.36 $800.00 )$103.30*

1594.069 $0.68 3.501% $52.75 $800.00 $1,060.69

1548.756 $0.41 3.737% $49.93 $800.00 $1,446.75

1574.283 $0.57 3.720% $47.52 $800.00 $1,085.35

1241.965 $0.56 2.675% $49.50 $800.00 $145.31

1559.407 $0.62 2.845% $48.18 $800.00 $368.94

1500.298 $0.37 1.168% $49.99 $800.00 )$480.05*1260.243 $0.74 1.653% $49.50 $800.00 )$704.41*

1439.935 $0.72 2.635% $52.05 $800.00 $139.44

1235.832 $0.75 3.629% $52.52 $800.00 $624.57

1583.964 $0.75 1.350% $51.27 $800.00 )$890.47*

1591.837 $0.47 4.473% $47.53 $800.00 $1,830.70

1465.095 $0.32 3.450% $49.21 $800.00 $1,224.77

1678.446 $0.23 1.995% $51.23 $800.00 $525.04

1722.635 $0.59 1.192% $52.83 $800.00 )$728.03*

1212.627 $0.52 2.314% $47.89 $800.00 )$83.73*

1489.776 $0.75 1.207% $51.34 $800.00 )$995.14*

1388.223 $0.79 4.892% $48.09 $800.00 $1,375.06

1426.389 $0.27 4.394% $50.85 $800.00 $2,003.861420.114 $0.73 4.611% $51.49 $800.00 $1,538.07

1218.085 $0.41 3.492% $47.96 $800.00 $738.00

1670.387 $0.46 4.665% $52.93 $800.00 $2,550.92

1759.049 $0.53 1.550% $49.57 $800.00 )$387.86*

1594.467 $0.73 3.573% $48.81 $800.00 $815.86

1387.769 $0.66 2.433% $50.57 $800.00 )$9.71*

1209.557 $0.29 1.659% $51.34 $800.00 )$115.86*

1551.114 $0.42 1.037% $51.74 $800.00 )$615.86*

1665.64 $0.48 1.374% $47.93 $800.00 )$494.66*

1384.056 $0.35 3.224% $49.71 $800.00 $936.12

1749.943 $0.60 3.206% $50.27 $800.00 $975.18

1407.656 $0.39 2.869% $48.52 $800.00 $604.461399.208 $0.34 4.446% $51.92 $800.00 $1,954.27

1784.648 $0.20 1.564% $51.17 $800.00 $262.38

1549.923 $0.56 4.477% $50.51 $800.00 $1,842.51

1348.896 $0.54 1.320% $52.04 $800.00 )$602.50*

1274.207 $0.36 2.913% $49.45 $800.00 $579.50

1544.845 $0.53 3.934% $50.00 $800.00 $1,425.51

1522.505 $0.47 1.300% $50.03 $800.00 )$527.52*


37/102

1765.107 $0.26 2.176% $48.64 $800.00 $611.58

1257.868 $0.49 1.979% $48.91 $800.00 )$199.64*

1410.1 $0.52 3.499% $50.90 $800.00 $974.13

1478.927 $0.79 2.526% $50.85 $800.00 )$73.77*

1446.579 $0.52 2.991% $48.58 $800.00 $554.09

1382.717 $0.54 4.499% $47.01 $800.00 $1,371.20

1730.753 $0.52 1.391% $50.00 $800.00 )$503.03*1381.545 $0.74 4.604% $49.66 $800.00 $1,343.04

1613.163 $0.78 1.836% $51.64 $800.00 )$526.92*

1754.404 $0.22 2.178% $50.37 $800.00 $741.51

1628.71 $0.35 3.291% $50.53 $800.00 $1,333.63

1776.713 $0.29 3.736% $51.29 $800.00 $2,090.60

1293.973 $0.24 2.553% $47.04 $800.00 $439.60

1612.921 $0.40 3.682% $50.12 $800.00 $1,538.34

1624.069 $0.34 2.677% $50.53 $800.00 $843.52

1638.204 $0.25 3.561% $48.71 $800.00 $1,627.39

1697.367 $0.51 3.257% $47.92 $800.00 $977.40

1579.986 $0.73 4.605% $49.12 $800.00 $1,618.30

1546.038 $0.38 2.042% $49.34 $800.00 $177.111524.284 $0.61 3.767% $50.29 $800.00 $1,153.09

1792.087 $0.30 4.995% $52.79 $800.00 $3,380.08

1767.011 $0.73 4.046% $48.20 $800.00 $1,361.54

1627.864 $0.32 4.389% $52.66 $800.00 $2,438.00

1522.071 $0.72 2.360% $48.51 $800.00 )$151.92*

1376.191 $0.44 4.461% $49.48 $800.00 $1,632.16

1614.439 $0.23 3.771% $48.32 $800.00 $1,764.89

1565.93 $0.37 1.370% $52.79 $800.00 )$239.70*

1366.563 $0.37 3.616% $52.29 $800.00 $1,272.98

1563.066 $0.26 1.256% $48

sales forecast (monte carlo simulation)

Documents