+ All Categories
Home > Documents > MCExample_SalesForecast

MCExample_SalesForecast

Date post: 21-Oct-2015
Category:
Upload: darius-mcmanus
View: 10 times
Download: 0 times
Share this document with a friend
Description:
Sales Forecast excel template from a Damodaran collection online
103
Monte Carlo Simulation Example © 2004 Vertex42 LLC Sales Forecast Model Nominal Min Max Stochastic 1500 1200 1800 1317.056334 $0.50 $0.20 $0.80 $0.79 3.0% 1.0% 5.0% 3.411% $50.00 $47.00 $53.00 $48.39 $800.00 Deterministic Stochastic $2,250.00 $2,173.98 $1,550.00 $1,838.67 $700.00 $335.31 See MCsim Worksheet Summary Statistics Quartiles 5000 Min: -$1,303.90 Q(0.25): -$77.59 MEAN: $692.85 Median: $668.12 STDEV: $932.37 Q(0.75): $1,400.86 Mean Standard Error: $13.19 Max: $3,252.30 90% Central Interval Q(0.05): -$738.43 Q(0.95): $2,227.43 95% Central Interval Q(0.025): -$882.82 Q(0.975): $2,462.22 Pr(y > 0): 72.2% See the Monte Carlo Simulation article on Vertex42.com Input Values (input) Leads per Month (L) Cost Per Lead (C) Conversion Rate (R) Profit per Sale (P) Overhead per Month (H) Results (calculations) Monthly Income: Monthly Expenses: Projected Monthly Profit: Monte Carlo Simulation (Summary Report) Sample Size (n): Prob(Profit > 0) Press F9 to Re- Calculate - 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 0.6 0.7 0.8 0.9 1 Histogram of Monte Carlo Simulation Results Bins Count Cumulative Probability
Transcript
Page 1: MCExample_SalesForecast

Monte Carlo Simulation Example© 2004 Vertex42 LLC

Sales Forecast Model

Nominal Min Max Stochastic

1500 1200 1800 1612.87844

$0.50 $0.20 $0.80 $0.31

3.0% 1.0% 5.0% 2.564%

$50.00 $47.00 $53.00 $50.62

$800.00

Deterministic Stochastic

$2,250.00 $2,093.63

$1,550.00 $1,292.24

$700.00 $801.38

See MCsim Worksheet

Summary Statistics Quartiles

5000 Min: -$1,297.03Q(0.25): -$62.42

MEAN: $699.60 Median: $686.55STDEV: $942.39 Q(0.75): $1,423.29

Mean Standard Error: $13.33 Max: $3,291.64

90% Central Interval

Q(0.05): -$749.50Q(0.95): $2,255.81

95% Central Interval

Q(0.025): -$897.98Q(0.975): $2,485.18

Pr(y > 0): 72.7%

See the Monte Carlo Simulation article on Vertex42.com

Input Values (input)

Leads per Month (L)

Cost Per Lead (C)

Conversion Rate (R)

Profit per Sale (P)

Overhead per Month (H)

Results (calculations)

Monthly Income:

Monthly Expenses:

Projected Monthly Profit:

Monte Carlo Simulation (Summary Report)

Sample Size (n):

Prob(Profit > 0)

Press F9 to Re-Calculate

Press F9 to Re-Calculate

-2000

-1850

-1700

-1550

-1400

-1250

-1100

-950

-800

-650

-500

-350

-200

-50

100

250

400

550

700

850

1000

1150

1300

1450

1600

1750

1900

2050

2200

2350

2500

2650

2800

2950

3100

3250

3400

3550

3700

3850

4000

0

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

1Histogram of Monte Carlo Simulation Results

Bins

Co

un

t

Cu

mu

lati

ve P

rob

ab

ilit

y

J2
Limited Use Policy You may make archival copies and customize this template (the "Software") for your personal and noncommercial use only. This template or any document including or derived from this template may NOT be sold, distributed, published to an online gallery, or placed on a public server such as the internet without the express written permission of Vertex42 LLC. You may not remove or alter any logo, trademark, copyright, disclaimer, brand, hyperlink, terms of use, attribution, or other proprietary notices or marks within this template. No Warranties THE SOFTWARE AND ANY RELATED DOCUMENTATION ARE PROVIDED TO YOU "AS IS." VERTEX42, LLC MAKES NO WARRANTIES, EXPRESS OR IMPLIED, AND EXPRESSLY DISCLAIMS ALL REPRESENTATIONS, ORAL OR WRITTEN, TERMS, CONDITIONS, AND WARRANTIES, INCLUDING BUT NOT LIMITED TO, IMPLIED WARRANTIES OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, AND NONINFRINGEMENT. WITHOUT LIMITING THE ABOVE YOU ACCEPT THAT THE SOFTWARE MAY NOT MEET YOUR REQUIREMENTS, OPERATE ERROR FREE, OR IDENTIFY ANY OR ALL ERRORS OR PROBLEMS, OR DO SO ACCURATELY. This Agreement does not affect any statutory rights you may have as a consumer. Limitation of Liability IN NO EVENT SHALL VERTEX42, LLC BE LIABLE TO YOU, FOR ANY DAMAGES, INCLUDING ANY LOST PROFITS, LOST SAVINGS, OR ANY OTHER DIRECT, INDIRECT, SPECIAL, INCIDENTAL, OR CONSEQUENTIAL DAMAGES ARISING FROM THE USE OR THE INABILITY TO USE THE SOFTWARE (EVEN IF WE OR AN AUTHORIZED DEALER OR DISTRIBUTOR HAS BEEN ADVISED OF THE POSSIBILITY OF THESE DAMAGES), OR ANY MISTAKES AND NEGLIGENCE IN DEVELOPING THIS SOFTWARE, OR FOR ANY CLAIM BY ANY OTHER PARTY. THE ORGANIZATION, BUSINESS, OR PERSON USING THIS SOFTWARE BEARS ALL RISKS AND RESPONSIBILITY FOR THE QUALITY AND PERFORMANCE OF THIS SOFTWARE. Some states do not allow the limitation or exclusion of liability for incidental or consequential damages, so the above limitation may not apply to you.
Page 2: MCExample_SalesForecast

Profit Histogram Plot1733.691 $0.24 4.638% $48.09 $800.00 $2,650.79

1214.573 $0.46 2.937% $49.25 $800.00 $404.13 Min:1396.262 $0.73 4.313% $47.96 $800.00 $1,062.28 Max:

1663.266 $0.23 1.383% $48.99 $800.00 ($63.01) N:1720.098 $0.55 2.771% $50.48 $800.00 $653.79 1504.509 $0.59 4.616% $49.60 $800.00 $1,753.67 Bins1439.038 $0.20 1.578% $49.28 $800.00 $24.22 -20001234.996 $0.23 3.697% $50.01 $800.00 $1,202.30 -1850

1554.994 $0.47 4.301% $47.75 $800.00 $1,658.23 -17001496.281 $0.67 3.880% $50.43 $800.00 $1,123.97 -15501553.044 $0.42 1.384% $51.12 $800.00 ($352.86) -14001246.489 $0.26 4.949% $49.69 $800.00 $1,947.48 -12501241.176 $0.26 4.673% $50.38 $800.00 $1,798.47 -11001464.047 $0.55 1.055% $48.10 $800.00 ($862.86) -9501729.127 $0.61 3.048% $52.69 $800.00 $924.29 -800

1567.18 $0.37 4.819% $50.03 $800.00 $2,390.91 -6501799.552 $0.61 4.981% $52.41 $800.00 $2,790.63 -5001207.183 $0.27 1.457% $51.22 $800.00 ($225.01) -3501611.078 $0.27 2.886% $51.19 $800.00 $1,146.62 -2001512.418 $0.54 3.632% $51.89 $800.00 $1,226.72 -50

1713.143 $0.41 2.728% $50.10 $800.00 $843.80 1001620.819 $0.75 3.387% $52.63 $800.00 $867.88 2501381.109 $0.54 4.840% $49.61 $800.00 $1,764.89 4001717.516 $0.74 2.166% $47.79 $800.00 ($301.64) 5501277.902 $0.70 4.952% $52.87 $800.00 $1,649.04 7001264.988 $0.47 3.186% $50.40 $800.00 $633.27 8501665.911 $0.43 2.677% $52.35 $800.00 $812.75 1000

1584.35 $0.53 3.638% $51.34 $800.00 $1,318.11 11501489.135 $0.64 3.970% $52.40 $800.00 $1,344.80 1300

1575.334 $0.24 1.797% $47.71 $800.00 $168.69 14501557.026 $0.55 1.037% $47.02 $800.00 ($901.55) 16001300.779 $0.73 4.599% $52.71 $800.00 $1,401.76 17501203.403 $0.60 4.921% $49.24 $800.00 $1,390.18 19001649.825 $0.40 4.646% $50.30 $800.00 $2,401.59 20501436.012 $0.65 4.198% $51.49 $800.00 $1,375.06 22001247.153 $0.22 1.576% $50.17 $800.00 ($85.65) 23501213.019 $0.56 3.824% $52.18 $800.00 $943.67 25001247.228 $0.24 2.078% $49.06 $800.00 $175.51 26501253.847 $0.27 1.728% $51.11 $800.00 ($31.70) 28001316.859 $0.41 1.521% $51.82 $800.00 ($306.62) 29501446.394 $0.27 1.756% $50.38 $800.00 $94.75 31001625.482 $0.24 2.949% $50.03 $800.00 $1,211.26 3250

1283.47 $0.72 4.619% $51.51 $800.00 $1,326.86 34001402.959 $0.56 2.041% $52.84 $800.00 ($79.33) 35501434.631 $0.76 2.589% $49.17 $800.00 ($66.98) 37001534.084 $0.53 3.916% $47.66 $800.00 $1,248.99 38501790.578 $0.39 4.320% $50.43 $800.00 $2,407.35 40001708.417 $0.41 1.381% $48.43 $800.00 ($351.32)

L (rand) C (rand) R (rand) P (rand) H (const)

-2000

-1850

-1700

-1550

-1400

-1250

-1100

-950

-800

-650

-500

-350

-200

-50

100

250

400

550

700

850

1000

1150

1300

1450

1600

1750

1900

2050

2200

2350

2500

2650

2800

2950

3100

3250

3400

3550

3700

3850

4000

0

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

1Histogram of Monte Carlo Simulation Results

Bins

Co

un

t

Cu

mu

lati

ve P

rob

ab

ilit

y

-$2,000 -$1,000 $0 $1,000 $2,000 $3,000 $4,000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Profit

Fre

qu

en

cy

Page 3: MCExample_SalesForecast

1327.724 $0.42 3.915% $51.21 $800.00 $1,299.82 1518.949 $0.77 4.183% $50.01 $800.00 $1,210.81

1468.75 $0.72 3.278% $49.65 $800.00 $527.15 1622.102 $0.70 4.888% $48.61 $800.00 $1,918.93 1229.484 $0.54 1.493% $49.40 $800.00 ($562.04)1578.102 $0.37 1.239% $49.82 $800.00 ($409.95)1474.903 $0.44 1.773% $48.18 $800.00 ($192.29)1245.559 $0.68 4.786% $52.65 $800.00 $1,491.83 1239.614 $0.39 2.037% $49.17 $800.00 ($47.66)1597.998 $0.38 2.504% $50.47 $800.00 $610.55 1559.649 $0.38 3.054% $50.21 $800.00 $997.21 1751.439 $0.50 2.391% $48.10 $800.00 $338.00 1480.886 $0.33 1.212% $51.75 $800.00 ($366.84)1589.191 $0.42 4.071% $49.77 $800.00 $1,747.59 1321.918 $0.38 1.143% $51.48 $800.00 ($521.38)1413.217 $0.68 1.879% $47.72 $800.00 ($491.03)1229.208 $0.29 3.068% $50.56 $800.00 $749.07 1280.507 $0.67 3.092% $47.37 $800.00 $215.27 1598.707 $0.62 1.370% $51.33 $800.00 ($660.27)1507.525 $0.60 1.373% $52.51 $800.00 ($612.86)1638.168 $0.77 1.857% $49.31 $800.00 ($557.54)1717.135 $0.35 1.461% $49.65 $800.00 ($146.79)1447.575 $0.75 2.642% $52.13 $800.00 $108.12 1428.932 $0.40 3.270% $52.63 $800.00 $1,093.19 1630.458 $0.48 3.029% $52.56 $800.00 $1,006.25 1221.625 $0.60 4.162% $47.34 $800.00 $878.73 1214.708 $0.40 2.710% $51.02 $800.00 $391.67 1324.833 $0.40 1.073% $49.93 $800.00 ($621.19)1214.821 $0.42 3.466% $48.84 $800.00 $750.60 1647.874 $0.67 4.464% $50.00 $800.00 $1,771.99 1760.034 $0.55 4.142% $51.24 $800.00 $1,971.87 1601.246 $0.31 1.036% $49.36 $800.00 ($480.66)1273.236 $0.71 4.333% $51.90 $800.00 $1,164.54 1620.613 $0.37 4.664% $47.23 $800.00 $2,174.60 1355.195 $0.32 1.372% $52.45 $800.00 ($265.15)1211.165 $0.71 2.074% $51.48 $800.00 ($365.38)

1661.37 $0.22 1.356% $51.09 $800.00 ($6.16)1590.247 $0.74 2.261% $50.63 $800.00 ($163.29)1483.792 $0.78 4.702% $49.50 $800.00 $1,500.02 1368.143 $0.26 1.824% $52.62 $800.00 $156.44 1323.746 $0.24 1.264% $52.29 $800.00 ($244.48)1443.467 $0.56 4.107% $51.00 $800.00 $1,418.39 1434.183 $0.80 3.594% $48.36 $800.00 $545.75 1235.022 $0.57 4.337% $52.54 $800.00 $1,305.08

1344.09 $0.62 1.557% $51.42 $800.00 ($551.45)1328.446 $0.64 1.498% $51.56 $800.00 ($628.23)

1387.94 $0.44 1.696% $48.95 $800.00 ($252.60)1308.492 $0.24 2.123% $52.91 $800.00 $358.80 1609.058 $0.40 4.134% $49.05 $800.00 $1,821.70

1698.32 $0.63 3.661% $50.87 $800.00 $1,292.88 1545.805 $0.34 3.936% $50.89 $800.00 $1,764.17

-2000

-1850

-1700

-1550

-1400

-1250

-1100

-950

-800

-650

-500

-350

-200

-50

100

250

400

550

700

850

1000

1150

1300

1450

1600

1750

1900

2050

2200

2350

2500

2650

2800

2950

3100

3250

3400

3550

3700

3850

4000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Bins

Fre

qu

en

cy

-$2,000 -$1,000 $0 $1,000 $2,000 $3,000 $4,000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Profit

Fre

qu

en

cy

Page 4: MCExample_SalesForecast

1428.153 $0.74 1.094% $51.12 $800.00 ($1,051.32)1601.993 $0.30 2.802% $47.51 $800.00 $854.37 1555.336 $0.39 4.077% $49.97 $800.00 $1,765.40 1490.599 $0.44 3.832% $47.98 $800.00 $1,284.02 1540.678 $0.76 2.462% $52.97 $800.00 $37.90

1277.98 $0.72 3.534% $49.87 $800.00 $532.21 1357.72 $0.37 2.681% $47.59 $800.00 $429.46

1447.279 $0.60 1.168% $50.23 $800.00 ($814.20)1708.787 $0.57 2.346% $47.42 $800.00 $118.49 1577.374 $0.75 3.780% $51.26 $800.00 $1,074.56 1799.156 $0.56 2.805% $47.63 $800.00 $593.06 1701.967 $0.59 3.484% $52.63 $800.00 $1,321.32 1204.476 $0.33 3.562% $47.79 $800.00 $853.52 1604.264 $0.29 1.707% $50.11 $800.00 $106.61 1451.866 $0.33 3.684% $48.19 $800.00 $1,296.00 1245.142 $0.35 3.910% $52.38 $800.00 $1,315.07 1570.631 $0.75 3.849% $48.49 $800.00 $951.22

1549.73 $0.63 3.496% $47.18 $800.00 $785.30 1586.591 $0.22 2.568% $48.45 $800.00 $824.88 1309.731 $0.52 2.912% $47.98 $800.00 $351.98 1790.603 $0.80 4.816% $51.43 $800.00 $2,206.62 1698.602 $0.50 4.161% $48.42 $800.00 $1,765.96 1289.866 $0.59 4.910% $52.00 $800.00 $1,730.90 1234.663 $0.42 3.251% $52.65 $800.00 $791.51 1381.034 $0.79 3.244% $49.46 $800.00 $329.41 1411.835 $0.54 3.122% $47.19 $800.00 $520.33 1416.943 $0.73 2.023% $47.29 $800.00 ($472.46)

1276.59 $0.77 1.696% $50.99 $800.00 ($680.61)1312.746 $0.80 2.292% $47.98 $800.00 ($402.67)1530.509 $0.78 1.601% $47.96 $800.00 ($811.30)1406.469 $0.55 4.570% $51.30 $800.00 $1,719.76 1265.444 $0.33 3.264% $47.05 $800.00 $719.91 1602.908 $0.33 3.844% $49.80 $800.00 $1,740.90 1419.545 $0.23 4.696% $48.71 $800.00 $2,126.88 1213.016 $0.22 2.772% $50.63 $800.00 $639.24 1458.369 $0.57 3.886% $51.20 $800.00 $1,266.31 1796.741 $0.48 4.316% $50.51 $800.00 $2,251.42 1783.266 $0.60 3.808% $47.97 $800.00 $1,395.45 1627.944 $0.24 1.852% $48.99 $800.00 $281.34 1555.258 $0.74 3.062% $48.19 $800.00 $346.51 1355.759 $0.71 4.345% $48.41 $800.00 $1,095.76 1742.069 $0.63 3.529% $51.21 $800.00 $1,249.13 1511.312 $0.40 1.841% $48.96 $800.00 ($35.26)1436.513 $0.39 2.132% $52.72 $800.00 $257.69 1571.949 $0.77 2.830% $47.86 $800.00 $120.13 1585.261 $0.75 4.771% $48.21 $800.00 $1,659.42 1527.606 $0.68 3.009% $48.75 $800.00 $398.19 1666.829 $0.79 2.602% $48.08 $800.00 ($37.98)1295.399 $0.54 2.461% $51.89 $800.00 $150.73 1547.616 $0.47 3.295% $48.44 $800.00 $944.04 1221.064 $0.70 2.792% $52.17 $800.00 $123.48

Page 5: MCExample_SalesForecast

1311.97 $0.21 2.214% $47.41 $800.00 $298.55 1439.44 $0.53 2.730% $52.98 $800.00 $518.13 1424.72 $0.50 1.425% $52.53 $800.00 ($446.76)

1770.927 $0.44 4.960% $51.35 $800.00 $2,936.58 1362.542 $0.46 3.513% $48.00 $800.00 $877.78 1743.567 $0.59 4.470% $49.19 $800.00 $1,998.32 1790.876 $0.42 2.846% $51.79 $800.00 $1,090.60 1786.137 $0.62 4.149% $51.27 $800.00 $1,898.82 1411.723 $0.49 4.120% $52.04 $800.00 $1,539.77

1289.91 $0.59 2.101% $48.19 $800.00 ($260.92)1203.59 $0.32 1.512% $51.10 $800.00 ($256.01)

1589.056 $0.31 2.342% $47.02 $800.00 $458.39 1578.119 $0.27 1.767% $51.94 $800.00 $221.94 1793.229 $0.68 2.900% $52.57 $800.00 $710.10 1787.103 $0.64 1.405% $52.90 $800.00 ($618.25)1608.667 $0.24 4.534% $52.02 $800.00 $2,599.88

1407.89 $0.34 3.783% $48.99 $800.00 $1,335.03 1277.949 $0.70 4.743% $49.19 $800.00 $1,289.54 1349.058 $0.79 4.550% $49.06 $800.00 $1,147.11 1793.271 $0.61 3.392% $49.58 $800.00 $1,113.90 1247.142 $0.65 2.494% $48.64 $800.00 ($102.62)1371.393 $0.22 3.354% $47.28 $800.00 $1,075.17 1344.319 $0.24 2.699% $48.49 $800.00 $640.44 1590.108 $0.38 3.089% $52.19 $800.00 $1,161.49 1659.942 $0.40 1.431% $49.92 $800.00 ($278.14)1652.592 $0.59 4.260% $49.48 $800.00 $1,715.13 1214.121 $0.64 1.828% $51.81 $800.00 ($430.86)1682.146 $0.80 4.503% $50.41 $800.00 $1,674.26 1349.485 $0.20 3.551% $49.85 $800.00 $1,314.36

1641.77 $0.25 2.267% $50.27 $800.00 $653.87 1277.047 $0.65 1.354% $47.69 $800.00 ($801.58)1761.281 $0.26 1.737% $51.10 $800.00 $309.68 1370.023 $0.66 2.164% $51.71 $800.00 ($174.05)

1709.3 $0.47 4.012% $51.34 $800.00 $1,923.40 1326.447 $0.29 1.599% $51.79 $800.00 ($87.27)1709.545 $0.67 2.428% $50.81 $800.00 $157.32

1248.47 $0.58 3.701% $50.27 $800.00 $796.62 1674.968 $0.45 4.703% $48.64 $800.00 $2,273.58 1640.584 $0.49 1.370% $50.21 $800.00 ($480.30)1668.102 $0.25 3.245% $47.25 $800.00 $1,346.69

1308.42 $0.48 3.822% $49.81 $800.00 $1,067.89 1488.544 $0.58 3.084% $48.09 $800.00 $548.80 1357.708 $0.42 1.085% $52.98 $800.00 ($595.71)1626.343 $0.51 3.371% $50.73 $800.00 $1,145.96 1779.389 $0.51 4.226% $51.03 $800.00 $2,132.27 1727.186 $0.66 1.065% $51.83 $800.00 ($989.20)1764.826 $0.62 1.416% $48.35 $800.00 ($682.40)1395.672 $0.27 1.261% $49.83 $800.00 ($302.25)1341.885 $0.56 1.442% $51.43 $800.00 ($555.18)1675.502 $0.57 2.301% $52.29 $800.00 $265.15 1251.548 $0.25 1.782% $49.08 $800.00 ($17.94)

Page 6: MCExample_SalesForecast

1349.474 $0.59 1.767% $52.60 $800.00 ($336.74)1781.889 $0.72 2.469% $47.71 $800.00 $15.54 1249.501 $0.24 3.467% $48.88 $800.00 $1,016.00 1573.185 $0.21 2.564% $47.55 $800.00 $782.69 1292.666 $0.47 1.528% $48.91 $800.00 ($440.85)1658.703 $0.56 1.561% $52.63 $800.00 ($370.95)1336.575 $0.35 1.809% $51.61 $800.00 ($17.31)1776.458 $0.30 3.641% $49.75 $800.00 $1,877.39 1497.323 $0.62 1.032% $52.22 $800.00 ($925.54)1607.711 $0.41 3.508% $52.08 $800.00 $1,475.36 1266.827 $0.59 3.836% $49.33 $800.00 $850.43 1447.332 $0.40 4.260% $49.16 $800.00 $1,658.45 1684.653 $0.78 4.183% $52.85 $800.00 $1,606.92 1420.745 $0.40 4.784% $47.11 $800.00 $1,826.47 1466.343 $0.49 1.094% $50.12 $800.00 ($716.37)1625.333 $0.64 1.547% $51.65 $800.00 ($546.02)1534.051 $0.27 4.207% $51.07 $800.00 $2,083.25 1439.785 $0.76 1.923% $49.61 $800.00 ($518.45)1729.504 $0.69 3.148% $52.95 $800.00 $895.50 1649.854 $0.46 3.534% $52.51 $800.00 $1,498.34 1747.421 $0.54 3.492% $50.44 $800.00 $1,333.06 1510.787 $0.41 1.350% $49.44 $800.00 ($407.22)1616.397 $0.76 1.253% $51.77 $800.00 ($985.00)1209.192 $0.35 2.042% $50.69 $800.00 $31.94

1621.77 $0.55 2.449% $47.20 $800.00 $189.32 1275.215 $0.44 1.309% $47.54 $800.00 ($573.21)

1577.18 $0.27 1.855% $50.22 $800.00 $250.27 1644.684 $0.54 3.287% $47.04 $800.00 $849.35 1340.941 $0.22 1.017% $52.95 $800.00 ($376.06)

1318.8 $0.49 3.209% $49.83 $800.00 $664.85 1647.66 $0.42 2.453% $50.27 $800.00 $541.29 1519.04 $0.67 1.187% $50.70 $800.00 ($906.56)

1769.905 $0.53 3.388% $52.29 $800.00 $1,400.70 1217.663 $0.24 2.108% $48.24 $800.00 $145.58 1645.593 $0.47 3.603% $50.65 $800.00 $1,435.96 1688.308 $0.28 1.461% $50.69 $800.00 ($27.63)1382.013 $0.45 3.796% $47.21 $800.00 $1,052.84 1556.518 $0.69 4.952% $47.22 $800.00 $1,759.47 1437.253 $0.25 4.451% $52.51 $800.00 $2,197.37

1387.08 $0.53 2.189% $49.14 $800.00 ($47.33)1262.184 $0.64 4.852% $49.57 $800.00 $1,428.16 1348.018 $0.75 3.325% $50.83 $800.00 $464.56 1223.623 $0.41 4.902% $49.11 $800.00 $1,645.70

1222.78 $0.80 1.272% $52.81 $800.00 ($952.20)1399.384 $0.67 2.420% $51.47 $800.00 ($1.64)1721.003 $0.23 2.446% $51.39 $800.00 $973.12 1785.003 $0.77 4.948% $50.22 $800.00 $2,255.27 1411.214 $0.20 3.036% $47.56 $800.00 $954.46 1624.345 $0.26 2.517% $51.22 $800.00 $874.17 1423.711 $0.27 1.516% $48.59 $800.00 ($136.20)1369.293 $0.64 1.955% $51.16 $800.00 ($303.21)

Page 7: MCExample_SalesForecast

1616.663 $0.72 2.032% $50.67 $800.00 ($294.16)1276.849 $0.58 2.199% $51.75 $800.00 ($81.27)

1232.74 $0.60 3.337% $51.90 $800.00 $596.82 1718.11 $0.79 3.881% $47.23 $800.00 $991.77

1597.565 $0.43 2.976% $51.77 $800.00 $974.49 1594.62 $0.31 2.034% $52.66 $800.00 $408.90

1547.834 $0.79 1.819% $50.25 $800.00 ($613.85)1214.634 $0.30 3.498% $51.32 $800.00 $1,022.09 1760.028 $0.57 4.202% $52.61 $800.00 $2,087.57 1457.739 $0.69 1.051% $48.76 $800.00 ($1,052.45)1749.708 $0.39 2.428% $52.93 $800.00 $762.45 1510.756 $0.44 3.093% $52.41 $800.00 $985.04 1696.837 $0.64 2.223% $48.57 $800.00 ($46.76)1309.552 $0.26 1.691% $50.10 $800.00 ($36.97)1629.722 $0.43 2.779% $52.01 $800.00 $862.08 1337.628 $0.50 3.098% $52.51 $800.00 $712.97 1574.445 $0.30 4.998% $51.40 $800.00 $2,765.38

1666.57 $0.56 2.971% $47.92 $800.00 $636.28 1649.143 $0.66 1.519% $47.11 $800.00 ($704.48)1534.518 $0.70 1.150% $52.90 $800.00 ($934.30)1438.513 $0.36 3.073% $49.38 $800.00 $858.30 1343.116 $0.34 3.522% $49.34 $800.00 $1,072.39

1396.64 $0.72 3.626% $51.41 $800.00 $793.77 1735.584 $0.76 2.389% $48.85 $800.00 ($93.25)

1510.5 $0.79 1.881% $49.81 $800.00 ($582.18)1795.385 $0.21 4.345% $47.19 $800.00 $2,497.00 1470.958 $0.64 4.772% $50.96 $800.00 $1,842.29 1532.383 $0.27 3.328% $51.62 $800.00 $1,422.05 1777.184 $0.68 1.562% $47.36 $800.00 ($690.03)1433.867 $0.22 2.620% $52.11 $800.00 $837.15 1446.217 $0.24 1.962% $51.63 $800.00 $323.92 1688.375 $0.48 3.742% $50.61 $800.00 $1,587.30 1714.093 $0.75 4.583% $52.36 $800.00 $2,029.44 1758.019 $0.67 4.317% $50.87 $800.00 $1,881.63 1378.672 $0.22 1.719% $47.18 $800.00 $11.22 1785.643 $0.53 2.839% $52.71 $800.00 $925.23

1742.12 $0.26 1.469% $52.51 $800.00 $90.56 1218.382 $0.50 2.363% $47.79 $800.00 ($30.15)1313.557 $0.25 1.325% $47.15 $800.00 ($305.70)1739.091 $0.37 4.120% $47.42 $800.00 $1,960.98 1367.148 $0.79 3.258% $48.33 $800.00 $279.12 1665.466 $0.65 2.875% $51.93 $800.00 $596.07 1529.371 $0.37 4.701% $51.97 $800.00 $2,366.13 1300.713 $0.75 2.192% $51.45 $800.00 ($315.12)1613.345 $0.27 4.821% $51.25 $800.00 $2,755.48 1228.626 $0.21 3.994% $47.46 $800.00 $1,270.86 1773.648 $0.70 2.459% $50.53 $800.00 $156.15 1790.331 $0.73 3.608% $48.96 $800.00 $1,061.32 1360.292 $0.52 2.134% $50.61 $800.00 ($32.34)1421.547 $0.29 3.179% $52.24 $800.00 $1,153.49 1368.745 $0.46 4.523% $50.18 $800.00 $1,676.61

Page 8: MCExample_SalesForecast

1797.242 $0.46 2.718% $52.98 $800.00 $953.70 1204.961 $0.61 3.386% $47.23 $800.00 $394.84 1238.197 $0.42 1.603% $52.57 $800.00 ($281.77)1756.439 $0.41 2.599% $50.46 $800.00 $790.40 1780.869 $0.35 1.809% $49.19 $800.00 $170.14 1445.491 $0.55 1.485% $49.63 $800.00 ($522.50)1795.069 $0.64 2.981% $48.69 $800.00 $664.98 1474.332 $0.79 1.029% $52.92 $800.00 ($1,164.61)1408.636 $0.58 3.734% $47.67 $800.00 $896.10 1294.809 $0.70 1.785% $48.95 $800.00 ($568.47)1376.198 $0.58 1.299% $48.44 $800.00 ($736.27)1403.651 $0.57 4.540% $49.43 $800.00 $1,555.60 1257.824 $0.60 2.653% $51.67 $800.00 $171.75 1682.356 $0.49 3.849% $48.49 $800.00 $1,509.00 1795.833 $0.69 4.524% $51.54 $800.00 $2,143.90 1580.362 $0.49 4.148% $48.25 $800.00 $1,592.04 1263.943 $0.49 3.425% $52.32 $800.00 $846.67 1518.791 $0.50 4.106% $47.41 $800.00 $1,400.22 1535.001 $0.30 3.582% $48.71 $800.00 $1,424.46 1639.414 $0.75 4.788% $47.74 $800.00 $1,718.92 1681.843 $0.72 3.330% $51.18 $800.00 $858.42

1434.43 $0.46 2.012% $49.14 $800.00 ($44.59)1456.567 $0.60 3.992% $51.75 $800.00 $1,331.90 1444.043 $0.25 2.142% $47.99 $800.00 $321.54 1650.853 $0.67 3.463% $48.61 $800.00 $867.12 1501.905 $0.68 1.827% $48.50 $800.00 ($488.53)

1636.75 $0.68 2.103% $47.37 $800.00 ($274.49)1372.482 $0.25 1.035% $49.50 $800.00 ($434.67)1253.412 $0.24 4.097% $48.26 $800.00 $1,382.02 1312.872 $0.33 1.346% $50.04 $800.00 ($350.74)1455.347 $0.22 1.701% $51.11 $800.00 $139.50 1652.557 $0.73 2.502% $50.08 $800.00 $60.21 1477.016 $0.57 4.215% $52.83 $800.00 $1,652.14

1616.08 $0.61 3.850% $51.01 $800.00 $1,386.13 1363.079 $0.62 3.781% $51.16 $800.00 $990.60 1754.804 $0.35 4.164% $52.58 $800.00 $2,436.87

1617.05 $0.42 1.668% $48.49 $800.00 ($163.11)1212.355 $0.69 2.401% $48.09 $800.00 ($238.54)1211.629 $0.32 1.368% $48.25 $800.00 ($392.50)1757.965 $0.60 4.041% $49.12 $800.00 $1,630.70 1415.652 $0.39 4.482% $50.60 $800.00 $1,864.40 1202.265 $0.40 3.229% $52.49 $800.00 $750.93 1566.241 $0.64 3.502% $48.47 $800.00 $851.70 1283.232 $0.78 1.235% $50.80 $800.00 ($1,002.20)1472.313 $0.49 2.712% $49.25 $800.00 $444.62 1525.008 $0.77 1.940% $48.23 $800.00 ($552.98)1213.897 $0.23 4.201% $52.79 $800.00 $1,615.32 1284.776 $0.67 1.994% $49.42 $800.00 ($393.15)1317.659 $0.67 4.422% $49.69 $800.00 $1,215.50 1661.372 $0.57 2.244% $51.50 $800.00 $166.09 1759.666 $0.62 4.348% $50.40 $800.00 $1,965.43

Page 9: MCExample_SalesForecast

1576.682 $0.78 3.487% $47.82 $800.00 $596.95 1579.046 $0.47 3.776% $49.63 $800.00 $1,422.44 1799.592 $0.73 1.640% $49.29 $800.00 ($657.10)1618.886 $0.49 2.189% $48.80 $800.00 $132.76 1244.653 $0.23 1.076% $50.09 $800.00 ($415.08)1204.541 $0.52 2.935% $49.57 $800.00 $327.03 1709.224 $0.73 4.743% $48.93 $800.00 $1,925.59 1251.048 $0.75 1.149% $52.48 $800.00 ($987.35)1275.883 $0.53 1.435% $49.69 $800.00 ($564.10)1446.404 $0.52 2.486% $52.50 $800.00 $328.88 1775.659 $0.41 3.046% $52.40 $800.00 $1,314.49 1417.477 $0.39 1.925% $47.86 $800.00 ($39.84)1514.485 $0.22 1.541% $52.57 $800.00 $93.96 1407.187 $0.70 4.700% $51.92 $800.00 $1,642.47

1581.47 $0.31 4.622% $52.76 $800.00 $2,559.08 1588.672 $0.70 3.930% $51.51 $800.00 $1,302.27 1324.154 $0.52 3.886% $51.76 $800.00 $1,174.48 1479.427 $0.68 1.994% $49.67 $800.00 ($341.63)

1334.97 $0.42 4.041% $50.62 $800.00 $1,366.76 1751.03 $0.31 1.349% $51.20 $800.00 ($139.31)

1633.424 $0.69 2.986% $48.63 $800.00 $439.46 1487.127 $0.78 3.922% $47.69 $800.00 $823.93 1460.534 $0.50 4.310% $47.32 $800.00 $1,454.66 1394.328 $0.71 2.343% $52.01 $800.00 ($96.31)1416.204 $0.36 3.230% $51.21 $800.00 $1,027.38 1691.335 $0.33 4.318% $51.81 $800.00 $2,417.29 1625.732 $0.74 4.905% $47.78 $800.00 $1,800.80 1760.711 $0.29 2.790% $50.06 $800.00 $1,154.19 1465.025 $0.62 4.280% $51.54 $800.00 $1,525.59 1413.763 $0.60 3.930% $52.88 $800.00 $1,292.55

1328.41 $0.39 4.583% $49.49 $800.00 $1,691.99 1613.37 $0.33 4.590% $47.01 $800.00 $2,152.47

1495.743 $0.68 4.137% $48.19 $800.00 $1,160.47 1426.661 $0.42 4.569% $47.79 $800.00 $1,722.16 1296.169 $0.35 3.542% $52.02 $800.00 $1,129.85 1215.232 $0.32 1.547% $48.64 $800.00 ($279.42)1605.767 $0.27 1.562% $51.24 $800.00 $50.04 1450.018 $0.29 2.098% $47.19 $800.00 $210.33 1775.153 $0.57 2.015% $50.35 $800.00 ($13.32)1246.476 $0.47 1.466% $48.61 $800.00 ($503.57)

1636.79 $0.66 4.659% $51.78 $800.00 $2,075.94 1657.447 $0.66 4.554% $47.33 $800.00 $1,674.18 1352.852 $0.25 4.933% $52.65 $800.00 $2,371.66 1676.819 $0.34 2.838% $49.56 $800.00 $981.65 1361.469 $0.60 1.189% $52.58 $800.00 ($767.59)1317.462 $0.38 3.721% $50.90 $800.00 $1,196.20 1295.415 $0.64 2.640% $50.86 $800.00 $110.18 1686.635 $0.64 2.311% $50.07 $800.00 $78.18 1560.796 $0.69 1.900% $51.55 $800.00 ($346.06)1788.076 $0.56 1.092% $52.32 $800.00 ($782.54)

1541.68 $0.60 4.063% $52.62 $800.00 $1,571.49

Page 10: MCExample_SalesForecast

1429.779 $0.42 4.903% $51.04 $800.00 $2,176.64 1710.5 $0.55 4.302% $47.40 $800.00 $1,742.38

1383.713 $0.26 3.932% $47.30 $800.00 $1,411.27 1553.676 $0.70 3.078% $52.13 $800.00 $605.37

1787.53 $0.29 1.253% $50.54 $800.00 ($183.53)1442.659 $0.28 2.437% $47.18 $800.00 $450.24 1385.359 $0.34 2.017% $49.39 $800.00 $104.83 1470.453 $0.56 1.111% $51.53 $800.00 ($785.98)1368.008 $0.23 1.543% $52.32 $800.00 ($8.36)1348.571 $0.69 3.418% $52.71 $800.00 $701.28 1642.311 $0.29 1.932% $50.00 $800.00 $310.45 1552.044 $0.32 2.586% $51.94 $800.00 $783.16 1780.102 $0.24 3.782% $51.60 $800.00 $2,250.43 1499.478 $0.67 4.376% $50.81 $800.00 $1,535.64 1537.106 $0.43 1.429% $48.32 $800.00 ($393.76)1671.017 $0.42 3.440% $47.49 $800.00 $1,225.33 1425.603 $0.31 1.770% $47.37 $800.00 ($43.07)1503.261 $0.51 1.453% $51.98 $800.00 ($432.75)1280.328 $0.25 3.157% $49.27 $800.00 $869.53 1561.122 $0.70 3.547% $52.22 $800.00 $995.60 1744.344 $0.38 4.221% $52.95 $800.00 $2,427.28 1336.795 $0.57 1.192% $47.94 $800.00 ($793.18)1742.946 $0.38 1.849% $48.82 $800.00 $103.82 1207.681 $0.58 4.590% $48.94 $800.00 $1,210.38 1786.162 $0.73 2.254% $52.25 $800.00 ($1.46)1771.746 $0.28 3.328% $52.71 $800.00 $1,808.35 1403.066 $0.53 4.122% $51.25 $800.00 $1,422.13

1202.24 $0.33 1.714% $47.88 $800.00 ($211.73)1746.307 $0.57 2.130% $50.97 $800.00 $94.65 1523.272 $0.21 1.943% $51.65 $800.00 $406.08 1560.048 $0.30 4.385% $48.90 $800.00 $2,079.22 1637.207 $0.33 3.431% $51.96 $800.00 $1,570.45 1367.077 $0.69 1.577% $47.28 $800.00 ($727.53)1796.371 $0.64 4.744% $50.28 $800.00 $2,332.90 1477.564 $0.49 1.363% $51.21 $800.00 ($499.22)1293.611 $0.31 1.071% $47.36 $800.00 ($539.61)1543.641 $0.52 3.826% $47.68 $800.00 $1,218.93 1244.564 $0.73 4.171% $52.25 $800.00 $1,008.92 1200.309 $0.66 3.400% $50.66 $800.00 $480.34 1551.634 $0.78 1.274% $51.99 $800.00 ($977.34)1618.284 $0.71 3.037% $50.97 $800.00 $560.31 1540.864 $0.25 1.091% $48.19 $800.00 ($370.44)1797.315 $0.71 3.128% $49.06 $800.00 $689.81 1765.259 $0.72 3.045% $50.68 $800.00 $660.31 1510.165 $0.79 1.107% $49.31 $800.00 ($1,162.92)1739.183 $0.39 4.351% $49.08 $800.00 $2,232.99 1529.718 $0.65 1.531% $50.96 $800.00 ($595.45)1483.648 $0.44 1.473% $51.33 $800.00 ($338.19)1693.453 $0.73 1.155% $50.12 $800.00 ($1,059.93)1782.093 $0.40 1.318% $51.42 $800.00 ($300.14)1505.507 $0.37 1.277% $48.39 $800.00 ($432.55)

Page 11: MCExample_SalesForecast

1479.046 $0.66 3.332% $48.25 $800.00 $600.67 1789.941 $0.37 1.302% $49.27 $800.00 ($311.14)1632.927 $0.28 1.086% $49.73 $800.00 ($377.23)1602.096 $0.59 4.873% $47.88 $800.00 $1,988.27 1397.885 $0.44 4.266% $52.83 $800.00 $1,742.17 1737.263 $0.39 4.447% $49.14 $800.00 $2,320.00 1307.981 $0.48 4.002% $48.29 $800.00 $1,101.27 1642.543 $0.45 4.606% $52.12 $800.00 $2,407.06 1733.253 $0.66 2.811% $49.78 $800.00 $474.63 1234.406 $0.36 2.598% $47.93 $800.00 $291.97 1338.543 $0.62 1.264% $47.14 $800.00 ($828.15)1693.617 $0.52 3.939% $47.44 $800.00 $1,483.01 1611.773 $0.76 2.304% $51.65 $800.00 ($113.50)1307.763 $0.76 1.358% $50.87 $800.00 ($888.44)

1371.51 $0.31 4.700% $50.57 $800.00 $2,033.61 1626.26 $0.29 3.273% $47.55 $800.00 $1,252.98

1738.233 $0.58 4.734% $51.29 $800.00 $2,418.05 1617.383 $0.55 3.818% $51.81 $800.00 $1,515.92 1407.461 $0.68 3.616% $50.76 $800.00 $831.62 1656.742 $0.26 2.368% $52.20 $800.00 $814.94 1440.417 $0.37 3.473% $50.75 $800.00 $1,209.28 1629.663 $0.39 3.150% $52.58 $800.00 $1,258.57 1243.922 $0.79 4.291% $49.65 $800.00 $869.05 1355.996 $0.78 4.144% $49.67 $800.00 $937.65 1428.924 $0.48 3.202% $51.88 $800.00 $881.50 1402.137 $0.22 4.394% $52.42 $800.00 $2,119.77 1262.287 $0.22 3.999% $47.77 $800.00 $1,337.94 1502.957 $0.48 1.119% $51.83 $800.00 ($648.75)1257.905 $0.52 4.204% $52.38 $800.00 $1,321.14 1546.616 $0.64 2.493% $52.61 $800.00 $243.92 1280.144 $0.65 1.237% $52.99 $800.00 ($799.41)1414.693 $0.42 1.210% $50.40 $800.00 ($530.02)1611.611 $0.71 2.830% $51.35 $800.00 $398.05

1468.19 $0.70 1.501% $52.66 $800.00 ($666.34)1225.147 $0.45 1.800% $47.77 $800.00 ($297.81)1535.531 $0.32 1.619% $48.92 $800.00 ($68.13)1740.835 $0.30 4.706% $50.18 $800.00 $2,781.14 1578.277 $0.53 4.816% $48.97 $800.00 $2,085.89 1462.385 $0.75 3.934% $48.33 $800.00 $881.45 1489.097 $0.24 1.247% $50.14 $800.00 ($221.51)1435.083 $0.73 2.143% $48.28 $800.00 ($363.68)1325.561 $0.71 3.113% $51.33 $800.00 $377.24

1483.34 $0.69 4.259% $49.08 $800.00 $1,273.60 1615.548 $0.27 1.846% $52.85 $800.00 $346.76 1515.664 $0.22 2.080% $48.65 $800.00 $407.09 1387.473 $0.61 4.839% $52.77 $800.00 $1,896.30 1221.325 $0.58 2.154% $49.25 $800.00 ($210.52)1529.564 $0.34 3.907% $48.19 $800.00 $1,556.16 1726.539 $0.72 2.638% $47.07 $800.00 $109.32

1272.52 $0.30 3.937% $49.45 $800.00 $1,299.55 1379.651 $0.73 4.000% $51.03 $800.00 $1,003.33

Page 12: MCExample_SalesForecast

1376.116 $0.39 4.665% $49.52 $800.00 $1,844.78 1607.581 $0.20 2.305% $50.53 $800.00 $745.89 1259.695 $0.73 1.460% $52.44 $800.00 ($753.52)1611.428 $0.34 3.338% $47.05 $800.00 $1,174.98 1494.577 $0.37 3.847% $51.68 $800.00 $1,616.37 1735.528 $0.71 3.945% $52.51 $800.00 $1,568.20 1328.263 $0.63 4.385% $51.90 $800.00 $1,382.48 1677.685 $0.34 3.114% $51.74 $800.00 $1,337.57

1298.27 $0.48 2.543% $48.12 $800.00 $166.21 1534.747 $0.37 2.161% $52.97 $800.00 $381.52 1779.824 $0.79 4.293% $47.07 $800.00 $1,383.50 1748.611 $0.43 3.942% $49.46 $800.00 $1,856.29 1579.938 $0.50 1.885% $52.81 $800.00 ($14.41)1400.989 $0.26 3.604% $50.73 $800.00 $1,393.49 1713.969 $0.33 4.346% $48.83 $800.00 $2,275.61 1726.713 $0.57 4.296% $49.28 $800.00 $1,879.34 1713.563 $0.35 1.076% $48.23 $800.00 ($518.07)1528.474 $0.52 4.769% $50.24 $800.00 $2,071.49 1610.223 $0.26 2.602% $51.34 $800.00 $925.08 1444.784 $0.54 3.627% $49.73 $800.00 $1,025.43 1386.891 $0.66 4.210% $48.61 $800.00 $1,119.43 1607.555 $0.42 4.378% $52.33 $800.00 $2,215.40 1648.946 $0.60 2.385% $51.55 $800.00 $235.29 1665.013 $0.41 3.721% $52.13 $800.00 $1,740.45 1548.348 $0.38 4.712% $50.14 $800.00 $2,262.92 1769.103 $0.47 4.627% $50.32 $800.00 $2,485.09 1443.512 $0.41 2.142% $51.94 $800.00 $217.48 1215.089 $0.39 3.748% $50.44 $800.00 $1,020.97 1367.795 $0.68 4.023% $49.64 $800.00 $1,000.13 1746.044 $0.36 4.614% $50.92 $800.00 $2,665.39 1201.673 $0.66 2.906% $51.00 $800.00 $183.97 1602.331 $0.34 1.915% $51.52 $800.00 $233.88 1659.866 $0.39 2.803% $49.67 $800.00 $859.51 1603.924 $0.55 4.607% $47.56 $800.00 $1,825.59 1322.172 $0.78 3.862% $49.95 $800.00 $720.10

1492.89 $0.57 3.486% $48.73 $800.00 $879.61 1569.506 $0.38 1.895% $52.19 $800.00 $154.19 1550.791 $0.59 2.743% $52.22 $800.00 $500.63 1317.861 $0.67 2.611% $50.63 $800.00 $61.00

1608.72 $0.74 3.505% $47.85 $800.00 $708.57 1380.095 $0.74 1.814% $51.14 $800.00 ($546.47)

1337.82 $0.64 3.958% $47.21 $800.00 $842.56 1713.213 $0.57 1.174% $50.68 $800.00 ($753.73)1757.825 $0.46 4.267% $50.69 $800.00 $2,186.07 1250.272 $0.46 4.885% $47.33 $800.00 $1,518.01 1217.877 $0.28 4.240% $47.20 $800.00 $1,298.39 1250.761 $0.76 1.723% $49.36 $800.00 ($685.98)1370.684 $0.35 4.924% $50.11 $800.00 $2,102.70 1716.459 $0.56 3.841% $47.55 $800.00 $1,371.98

1533.03 $0.41 3.548% $47.28 $800.00 $1,148.09 1701.281 $0.43 4.671% $48.42 $800.00 $2,311.00

Page 13: MCExample_SalesForecast

1749.946 $0.50 4.267% $51.90 $800.00 $2,208.09 1737.744 $0.55 3.889% $50.24 $800.00 $1,636.05 1445.076 $0.47 1.386% $48.61 $800.00 ($498.41)1612.061 $0.29 4.795% $48.35 $800.00 $2,463.30 1689.784 $0.79 2.353% $50.81 $800.00 ($107.17)1769.438 $0.74 4.506% $52.33 $800.00 $2,065.24 1479.374 $0.70 2.460% $47.89 $800.00 ($96.20)1367.909 $0.22 2.819% $50.92 $800.00 $863.23 1500.257 $0.24 2.195% $50.58 $800.00 $511.16

1774.72 $0.76 2.126% $48.62 $800.00 ($315.82)1444.461 $0.59 3.216% $48.33 $800.00 $587.90 1439.397 $0.36 2.501% $52.41 $800.00 $562.11 1602.026 $0.75 2.177% $47.88 $800.00 ($333.13)1666.832 $0.33 1.993% $48.36 $800.00 $264.48 1351.487 $0.28 4.108% $49.85 $800.00 $1,583.54 1482.235 $0.73 1.266% $49.30 $800.00 ($961.44)1297.536 $0.65 3.788% $47.53 $800.00 $696.55 1509.297 $0.38 3.209% $52.12 $800.00 $1,147.14 1640.692 $0.63 3.970% $50.51 $800.00 $1,449.30 1639.502 $0.41 3.862% $51.06 $800.00 $1,753.27 1669.888 $0.57 2.520% $48.96 $800.00 $311.96

1669.05 $0.50 4.411% $49.46 $800.00 $2,003.65 1350.037 $0.59 3.948% $49.23 $800.00 $1,029.59 1442.943 $0.52 4.714% $50.42 $800.00 $1,878.60 1474.943 $0.25 2.255% $49.07 $800.00 $470.49 1277.602 $0.21 1.396% $50.87 $800.00 ($159.05)1211.746 $0.62 3.572% $51.26 $800.00 $668.90 1621.128 $0.68 1.929% $51.96 $800.00 ($278.87)1587.399 $0.53 2.662% $50.60 $800.00 $497.96

1315.81 $0.48 2.251% $49.84 $800.00 $39.07 1796.041 $0.32 4.278% $47.09 $800.00 $2,250.44 1618.122 $0.52 2.941% $49.62 $800.00 $712.02 1758.094 $0.43 1.732% $52.74 $800.00 $47.42

1406.66 $0.71 3.955% $47.98 $800.00 $866.67 1365.543 $0.72 4.665% $48.54 $800.00 $1,310.36 1290.948 $0.75 2.157% $48.67 $800.00 ($407.51)1629.456 $0.58 3.520% $48.39 $800.00 $1,023.91 1736.652 $0.77 4.745% $52.37 $800.00 $2,187.19 1317.274 $0.71 1.236% $52.95 $800.00 ($866.88)1345.774 $0.52 2.776% $47.86 $800.00 $282.86 1785.353 $0.57 2.341% $52.94 $800.00 $390.31 1769.501 $0.29 1.399% $48.36 $800.00 ($111.56)

1707.08 $0.53 2.740% $52.89 $800.00 $776.98 1217.515 $0.40 2.374% $48.02 $800.00 $102.77 1462.278 $0.24 2.821% $49.07 $800.00 $870.68

1566.43 $0.55 1.572% $52.71 $800.00 ($356.99)1460.381 $0.48 2.542% $48.89 $800.00 $314.95 1552.624 $0.59 2.919% $51.83 $800.00 $640.26 1536.904 $0.30 2.624% $52.46 $800.00 $854.05 1464.719 $0.69 3.888% $48.59 $800.00 $958.75 1251.465 $0.41 2.716% $48.52 $800.00 $336.45

Page 14: MCExample_SalesForecast

1235.024 $0.64 3.339% $50.08 $800.00 $473.76 1734.159 $0.48 2.918% $47.54 $800.00 $770.29 1590.726 $0.36 2.660% $48.76 $800.00 $692.26 1373.053 $0.58 3.022% $47.43 $800.00 $370.11 1223.331 $0.45 4.174% $47.79 $800.00 $1,084.82 1581.775 $0.42 4.092% $52.51 $800.00 $1,931.93 1772.379 $0.42 4.102% $51.26 $800.00 $2,174.54

1440.52 $0.25 3.411% $49.90 $800.00 $1,297.73 1506.156 $0.38 1.362% $52.23 $800.00 ($306.47)

1409.73 $0.45 4.184% $47.05 $800.00 $1,338.74 1712.838 $0.28 2.949% $48.48 $800.00 $1,170.93 1362.176 $0.55 1.563% $48.47 $800.00 ($523.54)1357.905 $0.73 1.465% $47.50 $800.00 ($852.04)1236.605 $0.55 1.019% $51.46 $800.00 ($832.18)1796.862 $0.66 2.754% $49.64 $800.00 $464.65 1596.005 $0.47 3.902% $47.31 $800.00 $1,389.97

1344.37 $0.45 1.392% $47.61 $800.00 ($512.04)1258.985 $0.67 2.170% $50.28 $800.00 ($270.06)1617.566 $0.76 3.561% $48.90 $800.00 $791.06 1742.219 $0.53 3.929% $49.68 $800.00 $1,680.37 1281.913 $0.75 4.741% $47.41 $800.00 $1,120.81 1571.411 $0.78 2.349% $48.04 $800.00 ($249.48)1346.512 $0.78 3.119% $47.18 $800.00 $129.06

1390.87 $0.27 2.873% $52.76 $800.00 $933.60 1501.489 $0.55 4.346% $48.38 $800.00 $1,524.68 1329.516 $0.50 1.528% $51.20 $800.00 ($427.23)

1210.44 $0.25 4.139% $50.23 $800.00 $1,419.72 1461.44 $0.59 3.321% $52.33 $800.00 $879.94

1666.926 $0.79 1.997% $47.32 $800.00 ($545.70)1487.548 $0.31 1.358% $51.56 $800.00 ($213.44)1257.197 $0.47 3.870% $49.12 $800.00 $996.35 1648.013 $0.21 3.403% $48.66 $800.00 $1,587.29 1705.771 $0.29 1.504% $51.26 $800.00 $22.35 1787.012 $0.53 4.833% $48.55 $800.00 $2,440.31 1694.838 $0.37 4.757% $48.48 $800.00 $2,489.42 1383.928 $0.21 2.842% $49.41 $800.00 $852.80 1441.702 $0.26 3.580% $50.84 $800.00 $1,447.33 1508.705 $0.57 1.513% $50.93 $800.00 ($491.22)1748.054 $0.33 3.944% $47.33 $800.00 $1,885.21 1260.044 $0.77 1.647% $50.30 $800.00 ($725.28)1723.178 $0.33 4.895% $52.03 $800.00 $3,021.75 1237.036 $0.57 1.228% $49.13 $800.00 ($757.83)1488.761 $0.69 3.464% $51.78 $800.00 $840.04 1448.685 $0.64 4.613% $52.61 $800.00 $1,782.44 1399.797 $0.75 1.868% $47.36 $800.00 ($611.64)1593.941 $0.74 3.509% $51.45 $800.00 $892.38 1423.173 $0.70 2.373% $48.29 $800.00 ($162.66)1216.559 $0.48 2.782% $48.53 $800.00 $261.12 1231.198 $0.77 4.328% $50.52 $800.00 $939.53 1641.735 $0.22 1.370% $50.18 $800.00 ($38.04)1631.643 $0.51 4.569% $48.01 $800.00 $1,944.56

Page 15: MCExample_SalesForecast

1207.207 $0.34 4.759% $52.90 $800.00 $1,826.17 1228.091 $0.53 1.593% $49.96 $800.00 ($469.45)1521.827 $0.62 3.297% $50.18 $800.00 $768.74 1486.809 $0.40 2.232% $52.64 $800.00 $350.03 1455.462 $0.28 3.400% $51.88 $800.00 $1,362.38 1418.431 $0.54 3.146% $52.79 $800.00 $788.72 1456.979 $0.80 1.899% $49.10 $800.00 ($600.89)1778.976 $0.67 3.019% $51.88 $800.00 $799.47 1496.188 $0.23 3.115% $48.45 $800.00 $1,111.17 1467.411 $0.25 2.714% $47.12 $800.00 $710.70 1683.235 $0.57 3.538% $49.03 $800.00 $1,158.33 1711.476 $0.25 4.099% $50.87 $800.00 $2,337.71 1742.537 $0.35 3.796% $50.86 $800.00 $1,952.92 1700.163 $0.42 3.400% $48.69 $800.00 $1,296.37 1449.857 $0.55 2.294% $49.23 $800.00 $45.08 1250.901 $0.32 2.744% $49.80 $800.00 $507.66 1726.076 $0.47 3.708% $48.85 $800.00 $1,521.06 1370.032 $0.32 1.402% $49.75 $800.00 ($280.54)1645.088 $0.39 3.696% $51.81 $800.00 $1,710.71 1312.409 $0.25 2.074% $52.56 $800.00 $306.25 1273.089 $0.27 3.971% $52.62 $800.00 $1,516.68 1617.078 $0.25 4.983% $52.27 $800.00 $3,013.20 1688.348 $0.21 1.715% $48.36 $800.00 $239.43 1679.474 $0.36 3.410% $50.49 $800.00 $1,490.37

1624.35 $0.30 4.866% $48.50 $800.00 $2,553.15 1298.778 $0.43 3.138% $47.12 $800.00 $557.77

1332.74 $0.22 1.564% $49.15 $800.00 ($62.09)1666.786 $0.64 4.624% $48.42 $800.00 $1,872.38 1700.172 $0.24 4.736% $48.95 $800.00 $2,727.45 1231.462 $0.31 4.604% $48.03 $800.00 $1,539.02 1722.283 $0.79 3.276% $52.26 $800.00 $784.59

1573.9 $0.30 4.501% $47.99 $800.00 $2,122.30 1245.94 $0.38 2.485% $48.42 $800.00 $225.44

1405.968 $0.35 2.728% $49.88 $800.00 $616.36 1480.182 $0.50 3.229% $49.74 $800.00 $838.67 1384.979 $0.76 1.673% $49.41 $800.00 ($703.10)1248.468 $0.80 3.993% $52.74 $800.00 $834.15 1775.714 $0.60 1.573% $48.13 $800.00 ($514.38)1748.641 $0.63 4.588% $47.27 $800.00 $1,886.44 1602.325 $0.31 3.178% $50.39 $800.00 $1,274.69 1362.229 $0.56 2.703% $52.32 $800.00 $363.40

1701.06 $0.63 3.923% $48.74 $800.00 $1,373.91 1381.204 $0.47 2.051% $50.73 $800.00 ($18.44)1262.981 $0.26 4.040% $50.00 $800.00 $1,423.05 1310.707 $0.48 3.528% $47.76 $800.00 $782.50 1432.387 $0.48 1.666% $47.36 $800.00 ($362.93)1762.903 $0.48 3.304% $51.37 $800.00 $1,342.96 1687.645 $0.75 3.544% $52.66 $800.00 $1,091.50 1435.621 $0.25 3.893% $51.48 $800.00 $1,724.28

1407.82 $0.45 4.336% $47.04 $800.00 $1,442.60 1484.222 $0.64 3.854% $48.80 $800.00 $1,037.64

Page 16: MCExample_SalesForecast

1560.652 $0.30 3.384% $52.24 $800.00 $1,493.21 1763.355 $0.51 3.431% $49.84 $800.00 $1,317.22 1273.484 $0.63 1.753% $47.35 $800.00 ($544.62)1474.034 $0.39 3.165% $47.76 $800.00 $847.03

1572.52 $0.79 1.356% $47.43 $800.00 ($1,037.97)1666.993 $0.72 2.132% $49.95 $800.00 ($230.41)

1545.28 $0.46 4.027% $47.88 $800.00 $1,465.07 1301.946 $0.57 3.133% $49.64 $800.00 $478.99

1227.68 $0.59 4.646% $47.45 $800.00 $1,184.20 1630.717 $0.35 1.197% $47.13 $800.00 ($458.28)1732.444 $0.23 1.846% $50.61 $800.00 $420.43 1503.232 $0.27 3.369% $52.43 $800.00 $1,443.02

1430.76 $0.21 1.852% $49.31 $800.00 $210.21 1422.852 $0.27 4.754% $49.15 $800.00 $2,139.77 1246.296 $0.25 2.852% $48.63 $800.00 $615.73 1269.848 $0.43 1.975% $47.79 $800.00 ($145.60)1456.796 $0.54 3.916% $51.87 $800.00 $1,371.33 1232.751 $0.41 2.641% $52.19 $800.00 $397.71 1290.287 $0.72 1.056% $47.70 $800.00 ($1,074.42)1547.347 $0.40 2.528% $50.01 $800.00 $536.67 1461.578 $0.64 1.919% $47.98 $800.00 ($396.93)1572.297 $0.62 2.537% $50.76 $800.00 $254.44 1587.218 $0.75 4.779% $47.02 $800.00 $1,570.87 1711.119 $0.41 4.288% $49.96 $800.00 $2,156.20 1203.845 $0.66 1.497% $47.15 $800.00 ($746.55)1764.287 $0.50 1.750% $49.86 $800.00 ($138.12)1552.298 $0.21 1.583% $49.01 $800.00 $72.66 1586.114 $0.70 2.709% $48.17 $800.00 $154.34 1202.223 $0.68 2.972% $50.19 $800.00 $177.11 1277.508 $0.57 4.136% $50.07 $800.00 $1,119.31 1768.996 $0.23 3.469% $49.90 $800.00 $1,864.65

1225.55 $0.50 3.536% $52.85 $800.00 $872.63 1474.444 $0.35 3.341% $52.75 $800.00 $1,281.63 1526.661 $0.57 4.749% $52.54 $800.00 $2,132.56 1438.592 $0.70 3.452% $49.59 $800.00 $658.46 1690.698 $0.65 3.882% $51.40 $800.00 $1,472.73 1728.489 $0.70 2.593% $49.31 $800.00 $200.34 1658.309 $0.26 2.579% $50.56 $800.00 $934.46 1790.624 $0.75 2.100% $52.75 $800.00 ($166.88)

1403 $0.30 4.063% $52.28 $800.00 $1,754.42 1280.746 $0.41 3.356% $47.78 $800.00 $730.04 1633.862 $0.65 1.274% $48.11 $800.00 ($862.96)1571.014 $0.60 3.333% $51.80 $800.00 $974.04

1629.31 $0.31 4.627% $50.65 $800.00 $2,513.05 1352.022 $0.67 4.777% $51.16 $800.00 $1,594.05 1733.146 $0.35 3.247% $52.16 $800.00 $1,525.16 1656.131 $0.34 3.961% $49.30 $800.00 $1,876.57 1323.646 $0.28 2.581% $51.60 $800.00 $595.60 1399.173 $0.39 2.364% $49.10 $800.00 $272.66 1672.736 $0.34 2.110% $48.94 $800.00 $361.03 1519.668 $0.67 3.317% $50.69 $800.00 $740.17

Page 17: MCExample_SalesForecast

1384.079 $0.28 3.000% $52.24 $800.00 $975.49 1467.135 $0.37 1.711% $52.74 $800.00 ($17.40)1427.625 $0.46 2.458% $50.99 $800.00 $329.85 1353.668 $0.22 3.500% $48.92 $800.00 $1,220.54 1369.123 $0.78 1.679% $48.07 $800.00 ($758.39)

1746.77 $0.54 3.743% $49.58 $800.00 $1,491.10 1241.062 $0.79 2.555% $51.94 $800.00 ($130.61)1726.224 $0.52 4.270% $52.71 $800.00 $2,182.39 1672.067 $0.58 2.164% $49.17 $800.00 $15.69 1380.956 $0.72 3.031% $47.68 $800.00 $205.65 1427.855 $0.39 3.192% $51.82 $800.00 $1,009.17 1519.449 $0.65 1.701% $47.72 $800.00 ($553.91)1258.009 $0.59 2.718% $47.08 $800.00 $65.58 1205.494 $0.53 1.668% $48.13 $800.00 ($465.61)1260.574 $0.34 1.542% $52.40 $800.00 ($215.00)1281.782 $0.20 4.882% $49.65 $800.00 $2,045.59 1498.625 $0.75 3.350% $51.53 $800.00 $659.73 1286.265 $0.58 3.669% $50.41 $800.00 $832.28 1323.662 $0.67 3.511% $50.32 $800.00 $653.09 1285.624 $0.74 2.282% $49.95 $800.00 ($286.30)1319.125 $0.42 4.189% $52.98 $800.00 $1,579.84 1473.059 $0.69 1.254% $52.33 $800.00 ($851.04)1358.748 $0.56 3.546% $47.61 $800.00 $728.29 1219.762 $0.59 3.033% $47.69 $800.00 $249.74 1280.839 $0.47 4.813% $47.30 $800.00 $1,511.86 1697.888 $0.30 4.000% $51.09 $800.00 $2,158.08 1753.132 $0.54 3.249% $51.34 $800.00 $1,177.77 1376.185 $0.63 1.504% $49.98 $800.00 ($636.37)

1208.22 $0.71 3.637% $48.84 $800.00 $489.96 1695.967 $0.23 1.576% $47.21 $800.00 $78.44 1228.133 $0.63 2.709% $50.17 $800.00 $91.92 1543.684 $0.24 2.862% $49.81 $800.00 $1,035.91 1681.729 $0.58 4.440% $47.73 $800.00 $1,797.03 1370.146 $0.28 4.300% $47.41 $800.00 $1,612.08 1304.836 $0.75 1.022% $52.90 $800.00 ($1,076.60)1697.855 $0.47 3.490% $52.89 $800.00 $1,542.28 1267.601 $0.76 4.643% $52.33 $800.00 $1,316.09 1678.564 $0.36 4.931% $47.47 $800.00 $2,518.37

1528.89 $0.56 4.004% $48.48 $800.00 $1,318.20 1452.984 $0.58 4.046% $50.77 $800.00 $1,336.49

1757.82 $0.51 1.554% $51.41 $800.00 ($289.04)1507.318 $0.32 1.687% $49.56 $800.00 ($19.96)1471.598 $0.25 2.278% $52.85 $800.00 $604.01 1726.877 $0.72 2.027% $50.73 $800.00 ($264.43)1248.974 $0.68 2.697% $52.52 $800.00 $117.99 1479.871 $0.42 2.501% $50.88 $800.00 $459.00 1549.146 $0.28 3.449% $49.93 $800.00 $1,440.63 1623.662 $0.77 4.989% $52.74 $800.00 $2,228.70 1265.381 $0.26 1.904% $48.30 $800.00 $40.56 1480.139 $0.49 2.951% $50.53 $800.00 $683.53 1560.496 $0.33 4.448% $49.26 $800.00 $2,102.61

Page 18: MCExample_SalesForecast

1781.409 $0.78 2.093% $51.69 $800.00 ($256.65)1450.045 $0.26 3.405% $50.59 $800.00 $1,322.12 1700.276 $0.42 1.357% $47.59 $800.00 ($411.47)1708.783 $0.73 4.045% $47.19 $800.00 $1,221.67 1466.786 $0.54 1.739% $48.85 $800.00 ($352.50)1774.676 $0.24 4.197% $50.66 $800.00 $2,539.33

1577.5 $0.57 1.777% $50.44 $800.00 ($280.43)1769.875 $0.80 1.841% $48.23 $800.00 ($638.03)1272.516 $0.75 1.182% $48.84 $800.00 ($1,019.59)1733.656 $0.71 4.862% $49.46 $800.00 $2,136.68 1256.321 $0.37 2.322% $47.95 $800.00 $136.83

1740.22 $0.75 2.685% $52.75 $800.00 $356.40 1541.645 $0.31 2.060% $50.94 $800.00 $332.56 1417.674 $0.23 3.774% $47.53 $800.00 $1,412.10 1366.136 $0.54 4.089% $52.06 $800.00 $1,374.30 1336.665 $0.78 3.492% $50.00 $800.00 $485.08 1507.166 $0.47 2.146% $52.03 $800.00 $174.07 1510.439 $0.35 2.799% $50.50 $800.00 $813.64

1456.82 $0.31 3.242% $47.75 $800.00 $1,008.77 1324.008 $0.70 1.202% $49.64 $800.00 ($942.10)1650.601 $0.53 3.329% $48.37 $800.00 $987.14 1679.687 $0.33 4.914% $51.99 $800.00 $2,945.78 1721.032 $0.64 1.195% $50.05 $800.00 ($867.63)1734.693 $0.78 1.214% $48.70 $800.00 ($1,125.92)1585.813 $0.59 4.137% $50.12 $800.00 $1,558.40 1565.526 $0.26 4.299% $50.87 $800.00 $2,218.06

1275.51 $0.53 4.476% $52.24 $800.00 $1,503.94 1275.162 $0.33 3.676% $52.63 $800.00 $1,244.54 1569.762 $0.52 4.653% $52.63 $800.00 $2,220.64

1513.23 $0.28 3.181% $47.65 $800.00 $1,062.41 1417.253 $0.54 2.123% $47.56 $800.00 ($140.44)1324.315 $0.27 1.517% $51.34 $800.00 ($130.87)1223.541 $0.52 3.492% $49.91 $800.00 $690.49 1556.802 $0.54 4.217% $49.86 $800.00 $1,632.27 1658.205 $0.54 3.415% $48.37 $800.00 $1,040.94 1547.518 $0.31 3.927% $51.91 $800.00 $1,871.11 1453.859 $0.25 1.178% $51.44 $800.00 ($288.62)1531.557 $0.34 4.477% $50.69 $800.00 $2,148.46 1423.122 $0.28 1.825% $47.09 $800.00 $29.44 1517.613 $0.45 2.776% $47.37 $800.00 $509.45 1700.517 $0.79 1.728% $52.07 $800.00 ($616.34)1325.006 $0.36 2.506% $52.31 $800.00 $454.64 1224.325 $0.63 2.673% $51.71 $800.00 $121.28

1651.44 $0.41 3.316% $51.80 $800.00 $1,358.13 1372.095 $0.79 4.532% $49.87 $800.00 $1,213.26

1212.33 $0.24 3.511% $49.28 $800.00 $1,006.93 1728.049 $0.54 4.652% $47.75 $800.00 $2,104.35 1539.098 $0.67 2.205% $49.01 $800.00 ($169.66)1636.906 $0.52 3.405% $48.86 $800.00 $1,066.15 1284.356 $0.33 2.213% $50.18 $800.00 $208.62 1537.195 $0.22 4.371% $50.44 $800.00 $2,258.24

Page 19: MCExample_SalesForecast

1496.07 $0.58 1.961% $47.82 $800.00 ($262.63)1287.762 $0.21 3.137% $49.50 $800.00 $928.96 1235.611 $0.41 1.360% $52.21 $800.00 ($428.43)1224.181 $0.60 1.783% $49.91 $800.00 ($440.32)1281.305 $0.57 4.661% $52.76 $800.00 $1,625.06 1607.131 $0.61 3.322% $47.48 $800.00 $761.26 1631.809 $0.63 2.991% $47.43 $800.00 $491.05 1682.854 $0.71 1.078% $51.37 $800.00 ($1,071.08)1465.814 $0.62 4.918% $51.66 $800.00 $2,014.40 1319.414 $0.63 4.390% $50.62 $800.00 $1,302.04 1484.453 $0.43 4.168% $52.00 $800.00 $1,783.96 1511.591 $0.59 4.843% $47.09 $800.00 $1,760.01 1445.181 $0.32 4.701% $50.33 $800.00 $2,160.63 1649.897 $0.40 4.673% $48.94 $800.00 $2,319.29

1545.07 $0.22 3.711% $48.07 $800.00 $1,620.32 1793.799 $0.76 2.790% $48.69 $800.00 $281.04 1653.638 $0.54 1.094% $52.84 $800.00 ($739.61)1639.156 $0.65 4.399% $52.80 $800.00 $1,939.51 1571.042 $0.72 4.248% $51.86 $800.00 $1,529.82 1282.544 $0.76 4.081% $52.58 $800.00 $983.29 1278.134 $0.74 2.964% $51.71 $800.00 $207.77 1549.352 $0.77 4.208% $50.07 $800.00 $1,274.67 1791.958 $0.74 1.538% $47.89 $800.00 ($811.44)

1672.5 $0.42 3.326% $52.60 $800.00 $1,419.27 1238.28 $0.58 3.053% $51.00 $800.00 $410.92

1351.559 $0.57 1.506% $47.61 $800.00 ($601.50)1719.816 $0.32 4.377% $48.34 $800.00 $2,293.09 1254.984 $0.52 1.725% $48.69 $800.00 ($400.22)

1727.37 $0.75 2.402% $50.79 $800.00 $11.54 1668.49 $0.71 2.679% $51.54 $800.00 $321.01

1757.695 $0.76 3.902% $52.81 $800.00 $1,480.70 1597.524 $0.42 3.668% $49.04 $800.00 $1,405.38

1505.18 $0.38 1.298% $48.59 $800.00 ($423.97)1564.69 $0.52 4.055% $52.44 $800.00 $1,707.25 1687.83 $0.59 4.140% $51.06 $800.00 $1,767.94

1283.835 $0.21 4.942% $47.08 $800.00 $1,912.08 1331.004 $0.62 2.011% $50.14 $800.00 ($287.89)1779.397 $0.66 3.428% $49.51 $800.00 $1,052.94 1200.806 $0.66 3.838% $48.86 $800.00 $662.99 1494.082 $0.53 3.537% $47.39 $800.00 $911.92

1489.12 $0.75 2.181% $47.47 $800.00 ($367.83)1678.427 $0.27 2.479% $49.13 $800.00 $792.26 1393.207 $0.71 3.575% $51.47 $800.00 $768.28 1797.189 $0.30 4.304% $50.37 $800.00 $2,549.26 1532.534 $0.74 4.529% $49.24 $800.00 $1,481.12 1720.782 $0.67 3.372% $49.94 $800.00 $951.26 1557.204 $0.24 4.678% $52.64 $800.00 $2,667.12 1415.911 $0.27 4.462% $51.11 $800.00 $2,044.94 1719.036 $0.52 2.412% $50.42 $800.00 $392.43 1519.069 $0.23 3.224% $51.82 $800.00 $1,381.83 1350.883 $0.58 2.670% $48.29 $800.00 $162.48

Page 20: MCExample_SalesForecast

1703.232 $0.80 4.090% $50.96 $800.00 $1,393.97 1515.272 $0.34 1.719% $49.13 $800.00 ($29.00)1503.357 $0.78 4.795% $47.86 $800.00 $1,473.96 1719.259 $0.37 2.301% $48.87 $800.00 $494.93 1259.744 $0.60 2.439% $50.60 $800.00 ($2.67)1453.497 $0.69 3.697% $50.88 $800.00 $934.72 1214.757 $0.48 3.422% $47.47 $800.00 $588.02 1571.269 $0.38 4.016% $49.19 $800.00 $1,700.65

1467.17 $0.43 4.035% $52.90 $800.00 $1,703.05 1507.129 $0.22 1.020% $51.02 $800.00 ($352.31)1738.141 $0.60 4.895% $51.91 $800.00 $2,574.43 1593.507 $0.54 3.853% $47.22 $800.00 $1,241.41 1594.297 $0.65 3.648% $52.06 $800.00 $1,188.18 1702.778 $0.74 1.419% $50.83 $800.00 ($832.60)1668.985 $0.33 1.827% $49.59 $800.00 $156.51 1263.253 $0.30 3.492% $51.95 $800.00 $1,118.56 1651.359 $0.45 2.367% $52.23 $800.00 $506.11 1625.755 $0.26 3.098% $51.65 $800.00 $1,379.28 1358.158 $0.78 4.281% $52.14 $800.00 $1,176.71 1324.453 $0.50 1.158% $51.49 $800.00 ($675.06)1200.037 $0.51 2.041% $51.79 $800.00 ($144.83)1239.159 $0.38 2.610% $47.79 $800.00 $274.38 1591.871 $0.69 2.482% $52.26 $800.00 $164.49 1757.754 $0.70 4.524% $52.28 $800.00 $2,121.75 1656.282 $0.68 2.452% $52.56 $800.00 $203.47 1419.026 $0.33 4.224% $50.92 $800.00 $1,787.64 1368.734 $0.44 2.987% $50.35 $800.00 $651.16 1380.059 $0.55 4.256% $51.80 $800.00 $1,478.76 1466.045 $0.62 4.996% $52.93 $800.00 $2,174.56 1460.332 $0.40 4.391% $52.92 $800.00 $2,015.41 1467.579 $0.43 4.062% $48.07 $800.00 $1,439.39 1474.008 $0.30 2.311% $47.72 $800.00 $387.71 1314.967 $0.49 4.804% $47.37 $800.00 $1,548.69

1378.94 $0.26 2.829% $50.00 $800.00 $795.07 1636.648 $0.68 4.392% $52.71 $800.00 $1,879.11 1369.893 $0.39 4.695% $51.56 $800.00 $1,987.31 1760.916 $0.65 2.281% $48.68 $800.00 $6.04

1463.61 $0.78 3.906% $48.31 $800.00 $819.18 1230.929 $0.59 1.293% $50.81 $800.00 ($721.74)1499.964 $0.60 3.742% $48.58 $800.00 $1,027.47 1352.526 $0.62 4.734% $52.72 $800.00 $1,730.44 1429.391 $0.30 1.318% $51.34 $800.00 ($260.12)1315.117 $0.56 4.276% $50.37 $800.00 $1,296.38 1793.881 $0.73 2.457% $49.87 $800.00 $86.42 1354.479 $0.69 4.423% $52.67 $800.00 $1,427.00

1528.51 $0.76 4.067% $48.15 $800.00 $1,038.71 1215.413 $0.30 2.764% $51.52 $800.00 $570.60

1232.74 $0.48 1.604% $50.14 $800.00 ($403.60)1226.058 $0.55 2.398% $48.53 $800.00 ($52.15)1631.315 $0.75 1.564% $49.85 $800.00 ($745.19)1459.111 $0.57 4.570% $48.31 $800.00 $1,584.03

Page 21: MCExample_SalesForecast

1416.009 $0.29 4.275% $49.01 $800.00 $1,761.86 1502.228 $0.38 2.943% $48.80 $800.00 $785.28 1311.144 $0.33 4.868% $49.04 $800.00 $1,891.48 1420.817 $0.40 2.549% $49.12 $800.00 $403.60

1260.34 $0.57 1.333% $52.70 $800.00 ($632.62)1597.234 $0.31 3.671% $51.16 $800.00 $1,711.15

1270.2 $0.55 4.898% $51.31 $800.00 $1,693.52 1706.579 $0.76 1.623% $48.07 $800.00 ($767.57)1434.551 $0.21 2.335% $47.37 $800.00 $485.18 1504.728 $0.36 3.800% $51.26 $800.00 $1,584.51 1712.443 $0.70 4.540% $48.10 $800.00 $1,742.56 1442.653 $0.40 3.221% $52.57 $800.00 $1,064.50 1506.832 $0.39 1.877% $50.53 $800.00 $42.47 1310.872 $0.35 4.565% $50.51 $800.00 $1,763.03

1728.63 $0.42 4.590% $51.35 $800.00 $2,553.64 1507.186 $0.38 1.431% $48.37 $800.00 ($334.50)1685.686 $0.37 4.660% $52.27 $800.00 $2,686.03 1786.377 $0.77 4.541% $50.91 $800.00 $1,960.77 1794.731 $0.56 2.704% $47.06 $800.00 $480.38

1736.26 $0.58 4.117% $51.12 $800.00 $1,853.23 1721.665 $0.33 3.896% $49.89 $800.00 $1,985.15

1792.91 $0.59 4.369% $49.30 $800.00 $2,002.10 1226.838 $0.29 1.271% $51.26 $800.00 ($360.96)1304.897 $0.68 3.759% $50.03 $800.00 $762.51 1748.188 $0.66 1.107% $51.19 $800.00 ($955.66)1688.933 $0.69 2.889% $51.78 $800.00 $569.07 1316.302 $0.30 3.586% $48.53 $800.00 $1,101.69 1260.746 $0.36 4.274% $48.67 $800.00 $1,373.17 1216.078 $0.67 3.279% $51.75 $800.00 $454.07 1312.406 $0.40 3.249% $49.65 $800.00 $787.64 1580.811 $0.67 2.667% $52.80 $800.00 $371.01 1248.289 $0.42 2.553% $48.32 $800.00 $209.37 1354.326 $0.24 3.307% $47.25 $800.00 $986.86 1569.623 $0.23 2.304% $52.51 $800.00 $739.33 1465.713 $0.60 4.059% $51.67 $800.00 $1,395.54 1326.572 $0.25 1.505% $51.41 $800.00 ($103.01)1323.638 $0.78 2.690% $48.57 $800.00 ($98.41)1580.494 $0.39 1.076% $48.74 $800.00 ($595.17)1333.622 $0.76 2.600% $52.48 $800.00 $5.23 1401.224 $0.44 1.573% $47.57 $800.00 ($367.44)1385.601 $0.60 2.800% $49.66 $800.00 $299.27

1400.21 $0.45 1.917% $51.53 $800.00 ($40.18)1397.116 $0.44 1.185% $51.52 $800.00 ($559.17)1555.322 $0.50 4.425% $47.78 $800.00 $1,709.59 1534.108 $0.22 4.970% $48.04 $800.00 $2,532.90 1698.737 $0.25 2.349% $48.39 $800.00 $711.57 1527.998 $0.64 1.766% $47.66 $800.00 ($498.35)

1513.24 $0.54 2.444% $47.55 $800.00 $141.29 1706.834 $0.72 1.028% $50.54 $800.00 ($1,146.91)

1588.48 $0.25 4.415% $51.40 $800.00 $2,404.51 1472.191 $0.43 4.034% $50.35 $800.00 $1,558.42

Page 22: MCExample_SalesForecast

1344.549 $0.56 3.540% $48.72 $800.00 $762.29 1252.256 $0.28 1.401% $52.84 $800.00 ($223.05)1780.469 $0.66 2.984% $47.43 $800.00 $553.46 1742.446 $0.22 4.936% $52.05 $800.00 $3,290.84 1361.248 $0.20 2.233% $47.55 $800.00 $367.20 1382.331 $0.63 4.166% $51.04 $800.00 $1,263.01 1790.073 $0.32 3.454% $47.20 $800.00 $1,542.37 1437.477 $0.55 1.702% $49.43 $800.00 ($385.31)1395.097 $0.80 1.799% $52.16 $800.00 ($602.31)1798.078 $0.38 4.402% $50.32 $800.00 $2,495.45 1647.873 $0.77 4.296% $47.52 $800.00 $1,298.14 1745.206 $0.63 3.323% $48.47 $800.00 $913.54 1794.823 $0.23 2.928% $48.00 $800.00 $1,315.82

1553.96 $0.73 2.865% $52.66 $800.00 $414.84 1506.008 $0.51 4.715% $48.63 $800.00 $1,890.57 1626.296 $0.76 1.974% $49.02 $800.00 ($469.12)1750.999 $0.32 3.511% $51.01 $800.00 $1,777.31 1753.752 $0.39 2.740% $47.01 $800.00 $776.14 1771.934 $0.78 4.152% $51.68 $800.00 $1,624.43 1477.895 $0.80 1.377% $49.81 $800.00 ($964.98)1466.188 $0.47 4.935% $49.73 $800.00 $2,107.85 1486.402 $0.74 1.085% $51.50 $800.00 ($1,072.54)1234.999 $0.49 1.874% $51.54 $800.00 ($217.22)1608.222 $0.38 3.891% $52.64 $800.00 $1,890.87 1271.091 $0.66 2.176% $47.13 $800.00 ($329.75)1365.627 $0.32 4.276% $47.73 $800.00 $1,547.55 1261.205 $0.43 3.248% $50.23 $800.00 $721.22 1222.113 $0.64 1.943% $50.60 $800.00 ($375.95)1646.934 $0.25 1.259% $47.54 $800.00 ($218.41)1374.129 $0.42 4.525% $50.79 $800.00 $1,777.73 1308.817 $0.24 2.275% $50.35 $800.00 $383.75 1672.227 $0.69 2.282% $49.21 $800.00 ($81.87)1650.671 $0.24 4.478% $49.22 $800.00 $2,443.47 1392.775 $0.59 2.690% $50.17 $800.00 $261.55 1697.684 $0.30 3.710% $49.76 $800.00 $1,832.10 1308.811 $0.46 3.241% $49.56 $800.00 $694.63 1482.909 $0.59 1.036% $48.30 $800.00 ($938.93)1263.993 $0.39 3.053% $50.32 $800.00 $645.43 1504.573 $0.37 1.332% $47.53 $800.00 ($400.43)1540.189 $0.72 3.476% $47.07 $800.00 $617.54 1373.109 $0.28 1.500% $52.56 $800.00 ($103.13)1449.719 $0.66 1.813% $49.62 $800.00 ($456.05)1713.968 $0.67 2.101% $49.89 $800.00 ($148.16)1516.542 $0.53 3.703% $52.57 $800.00 $1,347.19 1400.882 $0.75 4.208% $51.91 $800.00 $1,212.37

1535.79 $0.26 2.302% $47.52 $800.00 $483.28 1682.325 $0.57 3.614% $49.83 $800.00 $1,270.90 1336.966 $0.38 1.080% $47.88 $800.00 ($615.03)1435.272 $0.28 3.565% $48.80 $800.00 $1,295.65

1382.15 $0.31 2.539% $48.09 $800.00 $458.67 1292.057 $0.54 2.411% $49.63 $800.00 $48.89

Page 23: MCExample_SalesForecast

1661.765 $0.61 4.149% $49.98 $800.00 $1,623.74 1698.089 $0.20 4.513% $52.26 $800.00 $2,862.53 1474.162 $0.66 3.943% $50.04 $800.00 $1,137.33 1387.435 $0.71 2.415% $50.06 $800.00 ($107.74)

1486.96 $0.52 3.159% $48.04 $800.00 $681.36 1367.593 $0.26 2.052% $50.42 $800.00 $256.68 1562.075 $0.69 3.561% $52.87 $800.00 $1,061.02

1648.1 $0.50 3.361% $49.43 $800.00 $1,116.42 1511.368 $0.21 2.307% $48.16 $800.00 $554.38 1373.873 $0.56 2.871% $48.38 $800.00 $345.13 1495.701 $0.61 4.357% $50.14 $800.00 $1,558.05

1785.31 $0.39 3.194% $47.87 $800.00 $1,238.43 1290.176 $0.43 3.058% $51.35 $800.00 $676.38 1378.621 $0.25 2.342% $50.78 $800.00 $495.63 1669.737 $0.74 4.168% $48.70 $800.00 $1,361.02 1385.872 $0.68 4.473% $49.39 $800.00 $1,320.66 1233.282 $0.69 4.366% $52.73 $800.00 $1,187.14 1794.657 $0.44 1.932% $48.58 $800.00 $94.43 1673.592 $0.65 1.088% $48.84 $800.00 ($995.02)

1789.22 $0.24 1.868% $50.43 $800.00 $461.02 1683.223 $0.23 3.344% $47.85 $800.00 $1,507.20 1332.093 $0.62 4.321% $49.33 $800.00 $1,208.06 1567.615 $0.42 2.825% $48.29 $800.00 $686.92

1614.7 $0.78 2.162% $47.14 $800.00 ($415.53)1465.875 $0.22 2.549% $49.54 $800.00 $731.32 1513.278 $0.21 4.998% $52.55 $800.00 $2,863.02

1292.13 $0.67 3.595% $49.48 $800.00 $627.80 1695.956 $0.57 1.829% $48.99 $800.00 ($248.14)1293.767 $0.58 2.956% $50.35 $800.00 $373.19 1788.952 $0.50 1.919% $52.78 $800.00 $109.55

1693.38 $0.51 4.096% $48.91 $800.00 $1,734.39 1775.042 $0.35 2.030% $51.07 $800.00 $426.07 1744.603 $0.31 1.055% $47.89 $800.00 ($463.98)1201.649 $0.25 4.322% $47.22 $800.00 $1,348.59

1617.06 $0.65 2.376% $49.40 $800.00 $47.04 1569.676 $0.53 4.583% $48.04 $800.00 $1,828.60 1289.842 $0.62 1.878% $50.70 $800.00 ($369.97)1634.738 $0.39 1.617% $48.19 $800.00 ($163.49)1322.869 $0.29 2.775% $51.40 $800.00 $707.52 1610.331 $0.45 1.566% $47.18 $800.00 ($333.15)1703.347 $0.50 4.038% $52.78 $800.00 $1,975.56 1720.962 $0.61 2.867% $52.60 $800.00 $747.57 1204.266 $0.30 2.553% $48.82 $800.00 $344.56 1216.461 $0.59 1.715% $48.32 $800.00 ($512.88)1318.497 $0.47 3.616% $51.66 $800.00 $1,045.68 1348.879 $0.80 3.524% $48.09 $800.00 $407.14 1407.791 $0.68 1.875% $52.67 $800.00 ($360.21)1376.673 $0.61 4.148% $50.21 $800.00 $1,233.05 1592.987 $0.71 1.125% $48.76 $800.00 ($1,053.02)1619.425 $0.25 1.085% $48.38 $800.00 ($356.97)1392.939 $0.50 3.385% $52.08 $800.00 $955.27

Page 24: MCExample_SalesForecast

1322.353 $0.59 3.124% $49.61 $800.00 $471.83 1667.021 $0.34 4.600% $47.46 $800.00 $2,273.41 1726.934 $0.35 2.239% $48.26 $800.00 $465.11

1740.52 $0.28 3.356% $48.89 $800.00 $1,562.42 1477.167 $0.31 4.265% $50.52 $800.00 $1,919.46

1301.24 $0.20 1.512% $51.92 $800.00 ($41.38)1206.685 $0.55 2.274% $47.63 $800.00 ($160.58)1614.941 $0.48 3.222% $51.08 $800.00 $1,088.12 1784.068 $0.39 1.768% $47.63 $800.00 $6.00 1666.115 $0.34 4.134% $48.90 $800.00 $1,993.29 1773.544 $0.79 1.986% $52.66 $800.00 ($343.47)1461.971 $0.48 3.641% $51.00 $800.00 $1,212.93 1290.012 $0.50 3.275% $48.57 $800.00 $613.25 1529.893 $0.40 2.593% $47.35 $800.00 $470.88 1311.416 $0.43 3.309% $48.79 $800.00 $758.86 1510.235 $0.60 3.231% $50.63 $800.00 $769.72 1557.113 $0.25 3.786% $47.05 $800.00 $1,588.69 1736.743 $0.49 3.455% $51.00 $800.00 $1,408.09 1373.983 $0.56 2.163% $48.19 $800.00 ($136.49)1338.659 $0.47 3.073% $49.49 $800.00 $601.52 1655.786 $0.55 3.741% $48.39 $800.00 $1,279.51 1618.389 $0.73 3.184% $52.59 $800.00 $722.03 1747.186 $0.46 3.951% $49.88 $800.00 $1,835.43 1326.592 $0.30 3.297% $50.11 $800.00 $990.38 1547.307 $0.46 4.965% $52.79 $800.00 $2,540.82 1579.882 $0.57 3.799% $49.98 $800.00 $1,299.83 1528.879 $0.55 3.832% $52.34 $800.00 $1,431.55 1488.145 $0.67 2.486% $50.92 $800.00 $88.53 1597.388 $0.76 1.090% $48.80 $800.00 ($1,158.06)1696.106 $0.49 2.810% $49.32 $800.00 $714.03 1757.284 $0.73 1.040% $47.99 $800.00 ($1,199.25)1664.408 $0.31 2.182% $49.85 $800.00 $497.61 1468.598 $0.27 2.147% $52.08 $800.00 $447.36 1601.101 $0.38 3.413% $48.87 $800.00 $1,269.68

1764.49 $0.29 4.113% $52.70 $800.00 $2,516.00 1587.762 $0.63 3.698% $52.48 $800.00 $1,276.37

1744.01 $0.80 4.321% $52.49 $800.00 $1,768.47 1245.287 $0.56 2.568% $47.80 $800.00 $34.81 1676.989 $0.31 4.279% $51.59 $800.00 $2,389.56 1536.345 $0.45 4.047% $49.96 $800.00 $1,608.90 1536.102 $0.42 4.584% $52.15 $800.00 $2,229.17 1298.077 $0.24 3.777% $49.98 $800.00 $1,335.30 1289.993 $0.33 1.766% $52.01 $800.00 ($35.79)1779.072 $0.21 1.062% $47.85 $800.00 ($267.31)1798.266 $0.42 2.686% $50.68 $800.00 $898.83 1287.671 $0.25 3.247% $51.64 $800.00 $1,043.29 1225.124 $0.76 2.403% $49.59 $800.00 ($276.50)1694.644 $0.53 2.728% $52.81 $800.00 $743.31 1719.869 $0.58 3.495% $52.92 $800.00 $1,375.29 1386.703 $0.60 1.216% $47.96 $800.00 ($824.74)1496.959 $0.29 2.461% $51.89 $800.00 $672.98

Page 25: MCExample_SalesForecast

1783.87 $0.21 2.123% $48.19 $800.00 $642.97 1278.918 $0.21 3.065% $48.46 $800.00 $831.49

1787.42 $0.74 3.285% $51.26 $800.00 $890.37 1550.711 $0.28 1.290% $49.08 $800.00 ($249.55)1401.764 $0.63 1.208% $51.90 $800.00 ($799.31)1310.898 $0.39 1.761% $48.76 $800.00 ($191.59)1565.236 $0.73 1.095% $50.35 $800.00 ($1,087.12)

1247.73 $0.30 2.684% $51.91 $800.00 $563.17 1679.528 $0.68 1.627% $52.57 $800.00 ($497.90)1722.289 $0.52 4.723% $47.32 $800.00 $2,156.61 1575.068 $0.32 2.406% $47.03 $800.00 $476.74 1234.555 $0.60 2.049% $48.33 $800.00 ($320.04)1495.219 $0.76 3.708% $49.49 $800.00 $808.58 1459.045 $0.67 1.792% $48.23 $800.00 ($523.05)1488.613 $0.54 4.394% $51.33 $800.00 $1,748.83 1485.501 $0.65 2.808% $48.44 $800.00 $254.80 1511.584 $0.52 4.757% $52.90 $800.00 $2,223.18 1416.951 $0.65 2.576% $48.42 $800.00 $44.45 1733.793 $0.69 2.181% $51.42 $800.00 ($56.49)

1420.64 $0.35 4.955% $51.79 $800.00 $2,349.57 1403.671 $0.24 4.286% $52.60 $800.00 $2,025.90 1419.963 $0.42 4.750% $48.06 $800.00 $1,850.18 1325.937 $0.61 2.355% $51.18 $800.00 ($9.70)

1580.92 $0.39 4.931% $50.19 $800.00 $2,496.67 1744.903 $0.46 3.414% $51.13 $800.00 $1,444.65 1450.187 $0.52 1.033% $51.42 $800.00 ($785.10)1601.288 $0.30 3.422% $48.01 $800.00 $1,352.12 1242.234 $0.34 4.849% $52.86 $800.00 $1,966.63 1689.098 $0.40 1.914% $52.13 $800.00 $214.77 1245.011 $0.59 1.277% $51.76 $800.00 ($708.43)1279.715 $0.34 3.349% $51.54 $800.00 $974.42 1736.684 $0.33 1.112% $49.28 $800.00 ($426.90)1261.479 $0.68 2.151% $47.81 $800.00 ($358.00)1551.691 $0.62 3.044% $48.66 $800.00 $542.45 1567.362 $0.37 2.536% $50.58 $800.00 $637.50 1480.372 $0.23 1.030% $52.42 $800.00 ($346.28)1441.973 $0.26 1.784% $50.57 $800.00 $129.71

1695.91 $0.54 3.183% $51.72 $800.00 $1,068.01 1647.434 $0.24 3.171% $49.33 $800.00 $1,386.15 1745.403 $0.53 3.293% $48.56 $800.00 $1,072.96

1211.09 $0.40 4.584% $49.44 $800.00 $1,462.10 1534.508 $0.35 2.943% $51.15 $800.00 $968.85 1371.998 $0.33 2.721% $48.48 $800.00 $561.90 1604.247 $0.37 2.515% $50.09 $800.00 $626.61 1221.159 $0.64 4.371% $52.80 $800.00 $1,231.26 1686.164 $0.76 3.630% $49.30 $800.00 $931.30 1691.843 $0.36 3.130% $51.22 $800.00 $1,308.03 1695.433 $0.47 1.760% $49.54 $800.00 ($126.33)1480.334 $0.69 2.373% $52.52 $800.00 $21.98 1667.986 $0.43 3.293% $51.07 $800.00 $1,281.87 1735.466 $0.24 3.258% $51.42 $800.00 $1,689.88

Page 26: MCExample_SalesForecast

1360.903 $0.66 2.026% $51.59 $800.00 ($274.23)1366.704 $0.65 3.342% $51.87 $800.00 $681.49 1349.129 $0.30 1.706% $51.50 $800.00 ($16.72)

1627.64 $0.78 3.030% $48.26 $800.00 $314.18 1344.916 $0.28 4.935% $49.99 $800.00 $2,135.67 1218.446 $0.29 3.975% $47.73 $800.00 $1,161.72 1467.473 $0.74 1.131% $51.97 $800.00 ($1,029.44)1754.145 $0.27 3.929% $51.25 $800.00 $2,256.44 1626.845 $0.44 2.579% $50.41 $800.00 $602.62 1732.487 $0.76 1.968% $47.07 $800.00 ($514.99)1317.923 $0.76 2.297% $51.29 $800.00 ($254.41)1461.534 $0.35 4.950% $49.69 $800.00 $2,283.67 1292.641 $0.52 4.440% $51.07 $800.00 $1,453.57 1706.629 $0.32 4.141% $50.35 $800.00 $2,218.31 1769.604 $0.24 4.272% $49.25 $800.00 $2,497.35 1209.687 $0.79 3.064% $51.92 $800.00 $170.08 1637.548 $0.57 2.602% $51.10 $800.00 $448.53 1615.186 $0.43 1.514% $51.74 $800.00 ($231.33)1381.321 $0.72 2.016% $49.91 $800.00 ($410.00)1298.085 $0.62 4.061% $53.00 $800.00 $1,182.41 1285.276 $0.73 3.198% $49.22 $800.00 $290.57 1706.734 $0.30 4.592% $47.89 $800.00 $2,433.21 1721.532 $0.74 1.815% $50.03 $800.00 ($508.51)1623.395 $0.61 4.834% $52.67 $800.00 $2,347.06 1400.613 $0.54 1.026% $52.74 $800.00 ($791.41)1676.441 $0.20 2.786% $51.38 $800.00 $1,258.67 1452.836 $0.77 2.306% $48.40 $800.00 ($291.95)1599.173 $0.27 2.752% $49.92 $800.00 $970.97 1765.718 $0.73 1.286% $48.36 $800.00 ($983.38)

1616.49 $0.67 1.252% $48.68 $800.00 ($897.98)1689.002 $0.49 2.454% $49.23 $800.00 $416.64 1339.601 $0.42 3.404% $47.49 $800.00 $798.20 1506.584 $0.39 3.653% $48.48 $800.00 $1,274.02 1376.706 $0.64 2.156% $47.39 $800.00 ($281.22)1282.912 $0.42 1.762% $52.50 $800.00 ($151.83)1268.482 $0.26 3.827% $48.89 $800.00 $1,249.90 1767.865 $0.38 3.314% $47.12 $800.00 $1,294.90 1360.974 $0.25 4.778% $51.12 $800.00 $2,181.40 1790.483 $0.40 4.366% $51.87 $800.00 $2,534.81 1313.665 $0.64 4.455% $52.04 $800.00 $1,406.04

1444.18 $0.48 3.938% $52.79 $800.00 $1,508.52 1530.148 $0.66 3.157% $48.84 $800.00 $547.61 1549.645 $0.45 2.667% $49.71 $800.00 $563.57 1613.828 $0.44 4.194% $48.80 $800.00 $1,798.15 1316.817 $0.49 1.341% $51.38 $800.00 ($532.38)1344.869 $0.33 1.079% $47.46 $800.00 ($552.09)1693.041 $0.80 2.241% $50.89 $800.00 ($216.72)1688.344 $0.32 1.720% $51.60 $800.00 $150.76 1781.474 $0.51 1.712% $47.06 $800.00 ($276.00)1264.812 $0.72 2.181% $51.34 $800.00 ($293.28)1795.643 $0.65 2.929% $47.56 $800.00 $525.65

Page 27: MCExample_SalesForecast

1715.989 $0.73 1.743% $51.70 $800.00 ($511.09)1677.711 $0.20 3.882% $48.59 $800.00 $2,025.93 1377.934 $0.74 1.325% $49.91 $800.00 ($904.26)

1233.34 $0.27 1.799% $50.15 $800.00 ($16.31)1432.677 $0.74 1.416% $51.68 $800.00 ($809.35)1366.362 $0.50 2.074% $51.95 $800.00 ($10.69)

1628.62 $0.64 2.517% $50.04 $800.00 $212.84 1437.455 $0.23 4.436% $50.05 $800.00 $2,055.22 1242.667 $0.43 2.441% $52.67 $800.00 $258.69 1555.396 $0.68 2.790% $49.97 $800.00 $302.96 1748.067 $0.55 3.857% $50.14 $800.00 $1,616.57 1205.117 $0.70 2.511% $50.11 $800.00 ($123.69)

1516.15 $0.23 2.264% $51.52 $800.00 $619.76 1403.191 $0.21 4.696% $48.82 $800.00 $2,127.41 1412.447 $0.31 1.880% $51.16 $800.00 $114.18 1782.615 $0.46 2.275% $48.85 $800.00 $360.24 1396.535 $0.61 1.299% $51.68 $800.00 ($710.68)

1226.72 $0.24 1.995% $50.10 $800.00 $126.80 1393.149 $0.76 4.347% $51.10 $800.00 $1,235.97 1537.261 $0.49 3.570% $50.52 $800.00 $1,220.19 1305.585 $0.56 4.203% $50.50 $800.00 $1,233.63 1209.247 $0.61 3.751% $50.02 $800.00 $726.93 1717.651 $0.78 3.590% $49.76 $800.00 $921.34 1282.943 $0.54 3.575% $47.63 $800.00 $690.98 1536.279 $0.23 3.936% $51.08 $800.00 $1,940.85 1277.818 $0.65 3.585% $52.00 $800.00 $752.96 1219.289 $0.58 2.495% $49.83 $800.00 $4.87 1570.605 $0.46 1.723% $48.64 $800.00 ($206.26)1326.993 $0.59 2.390% $51.18 $800.00 $40.16

1447.93 $0.54 1.989% $48.55 $800.00 ($184.40)1382.796 $0.31 1.846% $48.14 $800.00 $0.25 1746.578 $0.70 2.019% $48.70 $800.00 ($313.79)1749.357 $0.62 2.671% $52.75 $800.00 $581.14

1290.74 $0.64 2.912% $49.90 $800.00 $247.85 1738.272 $0.54 2.586% $51.31 $800.00 $567.11 1503.888 $0.65 4.957% $52.04 $800.00 $2,108.71 1332.404 $0.72 3.379% $47.16 $800.00 $360.46

1779.75 $0.77 4.774% $52.14 $800.00 $2,265.07 1429.732 $0.72 3.470% $47.49 $800.00 $525.19 1759.584 $0.28 4.038% $50.15 $800.00 $2,268.36 1412.356 $0.54 4.361% $48.68 $800.00 $1,441.75 1583.429 $0.55 3.495% $48.57 $800.00 $1,024.38 1559.512 $0.66 1.065% $47.44 $800.00 ($1,037.74)1740.307 $0.75 4.531% $51.67 $800.00 $1,975.05 1342.489 $0.66 3.499% $50.72 $800.00 $691.36 1770.336 $0.44 3.707% $48.65 $800.00 $1,619.73 1492.244 $0.20 4.347% $49.78 $800.00 $2,126.31 1694.686 $0.40 2.141% $50.21 $800.00 $337.42 1252.651 $0.22 2.451% $48.16 $800.00 $398.80 1537.987 $0.33 3.765% $51.08 $800.00 $1,644.78 1555.953 $0.63 2.197% $47.03 $800.00 ($171.41)

Page 28: MCExample_SalesForecast

1728.099 $0.40 2.440% $52.56 $800.00 $721.76 1751.301 $0.36 3.014% $52.66 $800.00 $1,348.44 1450.863 $0.35 1.926% $51.19 $800.00 $126.79 1590.046 $0.30 3.467% $50.83 $800.00 $1,520.66 1468.139 $0.77 3.998% $49.37 $800.00 $974.20 1481.777 $0.51 2.811% $51.67 $800.00 $595.84 1274.649 $0.64 1.986% $47.05 $800.00 ($423.30)1544.475 $0.75 2.112% $47.23 $800.00 ($416.03)1379.675 $0.44 1.354% $48.75 $800.00 ($499.43)1697.891 $0.30 3.234% $49.34 $800.00 $1,408.16

1486.27 $0.37 4.324% $49.31 $800.00 $1,824.90 1779.869 $0.28 2.129% $48.67 $800.00 $551.45

1568.19 $0.52 3.125% $50.73 $800.00 $866.19 1525.81 $0.23 3.916% $52.02 $800.00 $1,949.70

1506.941 $0.67 1.385% $51.47 $800.00 ($738.81)1234.785 $0.28 2.389% $48.37 $800.00 $278.12 1783.595 $0.53 2.348% $47.19 $800.00 $225.00 1606.928 $0.72 4.878% $47.25 $800.00 $1,743.48 1523.393 $0.80 1.665% $52.92 $800.00 ($669.73)1424.559 $0.54 4.462% $48.19 $800.00 $1,489.46 1249.536 $0.58 3.249% $47.23 $800.00 $395.70 1304.137 $0.27 3.709% $48.09 $800.00 $1,173.34 1703.353 $0.73 3.831% $50.84 $800.00 $1,270.05 1326.197 $0.79 3.618% $51.98 $800.00 $648.70 1307.985 $0.72 1.557% $49.57 $800.00 ($733.30)

1319.53 $0.60 3.002% $47.26 $800.00 $282.22 1603.628 $0.24 3.835% $50.79 $800.00 $1,940.85 1653.788 $0.31 4.692% $51.82 $800.00 $2,706.86 1433.902 $0.40 2.909% $49.06 $800.00 $668.74 1314.657 $0.41 1.163% $52.77 $800.00 ($538.13)1358.558 $0.24 4.344% $50.50 $800.00 $1,854.87

1263.68 $0.76 4.880% $49.46 $800.00 $1,292.89 1481.518 $0.53 1.986% $48.31 $800.00 ($168.56)1579.296 $0.41 1.068% $48.66 $800.00 ($624.09)1241.889 $0.34 1.923% $51.08 $800.00 ($6.78)1437.227 $0.78 4.963% $52.29 $800.00 $1,806.23

1751.32 $0.71 2.069% $47.35 $800.00 ($327.03)1754.964 $0.39 4.855% $52.26 $800.00 $2,972.18 1585.953 $0.67 1.742% $50.78 $800.00 ($464.58)1245.379 $0.26 1.490% $50.40 $800.00 ($185.06)1652.265 $0.74 4.346% $51.16 $800.00 $1,649.48 1651.068 $0.30 3.908% $52.67 $800.00 $2,095.66 1764.941 $0.48 4.215% $52.18 $800.00 $2,230.89 1707.009 $0.45 3.265% $47.18 $800.00 $1,058.44 1787.328 $0.44 1.642% $49.55 $800.00 ($133.65)1552.256 $0.30 2.889% $51.33 $800.00 $1,033.21 1493.104 $0.40 1.096% $47.13 $800.00 ($619.81)1265.805 $0.44 1.439% $49.66 $800.00 ($457.89)1691.286 $0.49 2.249% $51.87 $800.00 $337.33 1372.696 $0.54 2.751% $50.13 $800.00 $352.79 1450.131 $0.65 2.005% $52.62 $800.00 ($206.35)

Page 29: MCExample_SalesForecast

1321.326 $0.56 1.516% $52.08 $800.00 ($494.66)1481.94 $0.62 1.565% $51.92 $800.00 ($521.91)

1750.908 $0.55 3.922% $48.56 $800.00 $1,573.26 1601.458 $0.69 2.616% $50.42 $800.00 $200.76 1414.678 $0.51 3.297% $50.34 $800.00 $827.30 1725.299 $0.64 3.498% $52.64 $800.00 $1,271.59 1289.364 $0.75 3.837% $50.49 $800.00 $736.70

1324.82 $0.51 4.688% $52.09 $800.00 $1,765.54 1490.023 $0.46 3.794% $47.83 $800.00 $1,219.61 1354.631 $0.69 3.121% $51.46 $800.00 $437.55 1632.038 $0.79 1.534% $51.26 $800.00 ($813.17)1438.149 $0.78 2.467% $51.64 $800.00 ($89.01)

1724.96 $0.54 4.613% $52.53 $800.00 $2,445.98 1493.085 $0.33 2.394% $49.67 $800.00 $478.37 1721.139 $0.49 2.949% $49.33 $800.00 $860.02 1455.376 $0.51 2.144% $48.45 $800.00 ($31.05)1549.423 $0.35 4.974% $48.42 $800.00 $2,391.49 1215.188 $0.30 3.470% $50.82 $800.00 $981.00 1550.711 $0.35 3.944% $52.54 $800.00 $1,872.72 1408.427 $0.63 1.984% $47.55 $800.00 ($361.18)1477.895 $0.46 1.502% $51.08 $800.00 ($344.64)1612.618 $0.57 1.742% $48.35 $800.00 ($358.99)1481.527 $0.35 4.237% $49.29 $800.00 $1,778.35 1599.465 $0.27 4.719% $48.60 $800.00 $2,429.75 1460.189 $0.50 1.432% $52.10 $800.00 ($445.90)

1470.12 $0.72 4.565% $48.08 $800.00 $1,369.38 1285.069 $0.39 4.119% $49.94 $800.00 $1,337.83 1615.271 $0.50 3.777% $51.51 $800.00 $1,540.88 1421.705 $0.28 4.581% $52.58 $800.00 $2,225.64 1636.079 $0.38 1.444% $51.95 $800.00 ($195.10)1518.849 $0.63 3.017% $48.86 $800.00 $481.25 1646.622 $0.48 1.884% $48.68 $800.00 ($78.23)1652.263 $0.63 1.924% $51.93 $800.00 ($186.81)

1299.55 $0.61 1.007% $52.13 $800.00 ($913.89)1683.286 $0.50 3.779% $51.84 $800.00 $1,661.36 1528.882 $0.40 3.231% $50.90 $800.00 $1,099.38 1645.133 $0.64 1.839% $51.49 $800.00 ($301.37)1720.034 $0.39 1.074% $50.49 $800.00 ($532.76)1734.925 $0.34 3.052% $48.56 $800.00 $1,182.10 1604.535 $0.44 3.303% $52.13 $800.00 $1,253.33 1382.007 $0.21 2.350% $48.02 $800.00 $467.53 1694.347 $0.23 3.587% $50.07 $800.00 $1,857.11 1522.769 $0.78 1.193% $47.64 $800.00 ($1,128.08)

1234.74 $0.75 1.499% $47.70 $800.00 ($838.91)1561.826 $0.73 1.034% $50.48 $800.00 ($1,117.84)1435.393 $0.41 2.478% $48.68 $800.00 $342.76 1763.537 $0.46 2.035% $47.10 $800.00 $77.75 1675.093 $0.62 2.076% $48.38 $800.00 ($158.33)1606.999 $0.38 4.276% $51.01 $800.00 $2,097.92 1721.904 $0.29 1.626% $52.14 $800.00 $158.97 1279.867 $0.76 3.740% $48.26 $800.00 $533.76

Page 30: MCExample_SalesForecast

1211.824 $0.65 2.767% $49.28 $800.00 $60.07 1632.724 $0.38 4.559% $49.46 $800.00 $2,258.58 1608.485 $0.52 4.083% $52.71 $800.00 $1,832.02

1571.16 $0.25 1.371% $52.63 $800.00 ($54.21)1610.964 $0.39 4.324% $50.75 $800.00 $2,100.84 1679.465 $0.65 3.567% $47.69 $800.00 $968.26 1512.536 $0.26 3.112% $48.66 $800.00 $1,095.65 1329.619 $0.64 1.243% $52.56 $800.00 ($783.17)1380.345 $0.50 4.660% $52.95 $800.00 $1,916.99 1731.384 $0.33 2.690% $51.83 $800.00 $1,033.94 1733.693 $0.43 3.433% $50.49 $800.00 $1,463.53 1214.331 $0.35 3.240% $51.46 $800.00 $802.04 1238.556 $0.65 4.953% $48.80 $800.00 $1,394.38 1706.976 $0.65 3.200% $47.53 $800.00 $680.85 1263.993 $0.66 2.526% $50.40 $800.00 ($22.24)1381.146 $0.74 2.752% $47.73 $800.00 ($7.30)1670.735 $0.28 4.616% $49.38 $800.00 $2,547.14

1776.41 $0.73 2.302% $47.45 $800.00 ($149.72)1773.792 $0.32 1.368% $52.14 $800.00 ($104.02)1349.384 $0.68 1.713% $52.88 $800.00 ($501.51)1205.125 $0.35 3.137% $52.69 $800.00 $771.87 1721.059 $0.37 1.128% $51.75 $800.00 ($431.35)1274.509 $0.53 3.946% $51.23 $800.00 $1,106.86 1483.197 $0.48 4.896% $47.36 $800.00 $1,921.49

1573.47 $0.42 1.255% $48.67 $800.00 ($506.16)1478.012 $0.76 4.113% $48.81 $800.00 $1,044.85 1725.124 $0.56 4.789% $48.63 $800.00 $2,255.78 1483.932 $0.55 1.911% $50.18 $800.00 ($195.71)

1795.54 $0.58 1.328% $47.66 $800.00 ($700.55)1370.78 $0.31 4.457% $52.18 $800.00 $1,961.81

1461.414 $0.46 1.546% $51.12 $800.00 ($323.42)1297.357 $0.56 1.380% $48.52 $800.00 ($654.94)1630.855 $0.63 1.638% $48.47 $800.00 ($537.45)

1671.96 $0.37 1.195% $48.33 $800.00 ($458.07)1496.166 $0.29 3.472% $51.76 $800.00 $1,458.63 1320.952 $0.65 1.920% $48.39 $800.00 ($428.62)1622.363 $0.50 2.465% $52.99 $800.00 $515.04 1387.558 $0.80 4.639% $48.18 $800.00 $1,197.24 1504.492 $0.57 2.866% $50.55 $800.00 $523.21 1740.014 $0.58 1.740% $48.34 $800.00 ($347.06)1534.471 $0.27 1.722% $47.23 $800.00 $35.39 1678.237 $0.22 2.025% $50.13 $800.00 $534.32

1209.64 $0.54 3.871% $48.97 $800.00 $844.08 1269.883 $0.36 1.243% $50.96 $800.00 ($450.36)1582.923 $0.73 2.876% $47.34 $800.00 $192.57 1585.819 $0.54 4.548% $51.26 $800.00 $2,047.99 1698.291 $0.55 4.926% $47.05 $800.00 $2,205.90 1744.989 $0.66 1.099% $49.99 $800.00 ($997.34)

1629.28 $0.50 4.966% $50.81 $800.00 $2,499.95 1456.523 $0.52 3.135% $48.79 $800.00 $677.17 1215.225 $0.37 1.454% $47.77 $800.00 ($409.87)

Page 31: MCExample_SalesForecast

1432.594 $0.33 1.766% $51.71 $800.00 $33.15 1222.602 $0.76 3.411% $53.00 $800.00 $475.42 1355.646 $0.48 3.434% $49.80 $800.00 $870.75 1621.024 $0.69 4.473% $50.88 $800.00 $1,773.15 1381.169 $0.45 2.757% $49.75 $800.00 $472.11 1324.848 $0.50 4.953% $52.23 $800.00 $1,961.42 1246.978 $0.80 3.822% $51.64 $800.00 $666.32 1246.831 $0.35 4.721% $51.90 $800.00 $1,818.92 1217.958 $0.27 3.477% $49.17 $800.00 $959.02 1514.759 $0.70 1.395% $49.09 $800.00 ($829.65)1528.078 $0.42 4.738% $50.33 $800.00 $2,204.96 1706.688 $0.44 1.229% $49.72 $800.00 ($509.91)1562.287 $0.34 3.766% $48.19 $800.00 $1,498.59 1334.281 $0.35 3.350% $52.42 $800.00 $1,078.88 1231.107 $0.78 2.468% $52.86 $800.00 ($155.12)1325.629 $0.42 2.600% $49.85 $800.00 $359.90 1729.457 $0.49 2.727% $47.61 $800.00 $589.45 1608.197 $0.28 1.245% $49.91 $800.00 ($258.47)1624.911 $0.78 3.790% $47.55 $800.00 $855.79 1281.332 $0.60 1.253% $50.18 $800.00 ($764.74)1353.225 $0.37 3.791% $52.52 $800.00 $1,400.25 1327.048 $0.48 4.986% $51.97 $800.00 $2,001.73 1706.294 $0.63 2.355% $49.38 $800.00 $104.93 1645.521 $0.48 3.426% $51.63 $800.00 $1,327.77

1369.54 $0.77 1.864% $48.14 $800.00 ($627.86)1761.045 $0.63 3.076% $48.42 $800.00 $704.58 1759.854 $0.39 3.932% $48.35 $800.00 $1,864.79

1415.89 $0.73 4.579% $47.36 $800.00 $1,235.68 1744.016 $0.74 1.418% $50.26 $800.00 ($845.01)1237.121 $0.54 1.089% $50.82 $800.00 ($785.48)1696.913 $0.40 3.459% $47.79 $800.00 $1,325.72 1683.956 $0.33 1.992% $52.41 $800.00 $401.18 1723.098 $0.64 2.292% $50.37 $800.00 $92.77 1592.445 $0.68 3.874% $47.02 $800.00 $1,018.07 1280.065 $0.32 4.829% $48.74 $800.00 $1,799.44 1340.876 $0.67 1.500% $51.04 $800.00 ($668.86)

1229.67 $0.28 1.702% $51.83 $800.00 ($58.35)1686.723 $0.42 4.905% $50.28 $800.00 $2,651.96 1276.027 $0.36 1.119% $49.55 $800.00 ($549.55)1762.354 $0.60 1.075% $51.34 $800.00 ($882.49)1574.935 $0.47 3.111% $51.43 $800.00 $983.35 1306.395 $0.63 3.955% $52.75 $800.00 $1,097.93 1441.709 $0.44 3.881% $51.48 $800.00 $1,450.95 1792.928 $0.70 2.760% $50.25 $800.00 $435.90 1665.038 $0.61 3.267% $51.09 $800.00 $971.18 1627.798 $0.59 4.692% $48.63 $800.00 $1,954.08 1528.107 $0.30 3.558% $47.01 $800.00 $1,290.40 1354.507 $0.75 2.005% $47.76 $800.00 ($521.71)1483.834 $0.27 4.807% $49.61 $800.00 $2,341.76 1750.317 $0.48 4.571% $49.33 $800.00 $2,303.13 1239.743 $0.28 2.355% $48.19 $800.00 $262.56

Page 32: MCExample_SalesForecast

1308.136 $0.75 2.300% $49.53 $800.00 ($290.09)1300.322 $0.44 4.456% $50.38 $800.00 $1,553.35 1236.541 $0.32 4.263% $48.64 $800.00 $1,372.52 1420.664 $0.55 1.861% $47.19 $800.00 ($330.94)1336.786 $0.25 2.776% $50.41 $800.00 $732.97 1221.591 $0.33 1.284% $52.62 $800.00 ($381.96)1295.576 $0.68 3.092% $49.31 $800.00 $300.05 1662.488 $0.23 2.849% $48.03 $800.00 $1,087.05 1256.139 $0.30 1.218% $52.68 $800.00 ($375.78)1747.519 $0.45 4.498% $52.11 $800.00 $2,507.23 1613.183 $0.79 2.646% $48.26 $800.00 ($18.65)1209.842 $0.70 2.957% $51.20 $800.00 $190.16 1781.044 $0.59 2.651% $47.56 $800.00 $390.22 1567.403 $0.68 3.277% $50.31 $800.00 $720.92

1219.92 $0.48 4.847% $52.58 $800.00 $1,722.21 1604.351 $0.25 1.865% $52.42 $800.00 $366.46 1626.484 $0.40 1.422% $48.41 $800.00 ($338.87)1623.499 $0.53 1.785% $47.69 $800.00 ($280.62)1290.804 $0.21 1.892% $47.97 $800.00 $98.35 1360.537 $0.49 1.007% $52.21 $800.00 ($756.16)1739.212 $0.44 3.782% $48.12 $800.00 $1,596.29 1437.004 $0.51 3.697% $50.94 $800.00 $1,174.99 1770.417 $0.40 4.713% $51.91 $800.00 $2,825.34 1386.793 $0.31 3.202% $48.88 $800.00 $939.49 1399.619 $0.44 2.233% $52.47 $800.00 $224.74

1596.27 $0.77 2.996% $51.65 $800.00 $433.12 1335.021 $0.75 2.538% $51.18 $800.00 ($71.39)1514.959 $0.26 4.781% $49.84 $800.00 $2,413.73

1463.08 $0.46 1.409% $49.25 $800.00 ($450.45)1391.049 $0.60 1.455% $48.13 $800.00 ($655.66)1729.889 $0.29 2.079% $52.52 $800.00 $592.40 1490.796 $0.39 3.162% $49.47 $800.00 $952.96 1276.229 $0.72 2.680% $48.23 $800.00 ($65.63)1330.621 $0.66 1.410% $51.26 $800.00 ($720.37)1728.597 $0.32 2.174% $48.36 $800.00 $462.08 1633.064 $0.76 4.982% $47.51 $800.00 $1,828.46 1596.456 $0.31 2.342% $49.12 $800.00 $548.56 1773.036 $0.79 1.055% $52.99 $800.00 ($1,206.52)1215.417 $0.44 2.487% $47.49 $800.00 $94.92 1234.787 $0.45 1.238% $52.85 $800.00 ($549.29)1554.746 $0.79 3.206% $51.22 $800.00 $531.99

1455.46 $0.58 1.078% $51.93 $800.00 ($829.51)1378.633 $0.73 1.918% $49.91 $800.00 ($485.31)1750.744 $0.38 2.079% $48.28 $800.00 $295.64 1581.467 $0.58 3.517% $52.61 $800.00 $1,211.39 1699.874 $0.43 4.930% $48.97 $800.00 $2,569.24 1469.087 $0.47 3.116% $49.40 $800.00 $771.46 1374.838 $0.71 2.366% $52.99 $800.00 ($49.11)

1416.68 $0.31 2.170% $48.69 $800.00 $261.82 1685.043 $0.61 1.103% $49.06 $800.00 ($921.16)1736.689 $0.24 4.623% $50.11 $800.00 $2,804.88

Page 33: MCExample_SalesForecast

1741.221 $0.43 4.571% $48.20 $800.00 $2,294.44 1375.591 $0.62 2.645% $47.55 $800.00 $80.90 1566.606 $0.24 2.050% $49.76 $800.00 $422.15 1432.226 $0.30 1.852% $48.25 $800.00 $44.58 1713.367 $0.48 2.227% $51.29 $800.00 $330.92 1613.755 $0.74 4.177% $50.79 $800.00 $1,434.51 1614.581 $0.42 2.806% $50.93 $800.00 $829.64 1618.603 $0.24 4.012% $52.73 $800.00 $2,228.75 1270.434 $0.80 3.584% $52.73 $800.00 $588.94 1237.168 $0.60 4.930% $48.13 $800.00 $1,397.44 1560.578 $0.44 4.740% $49.04 $800.00 $2,137.94 1240.126 $0.56 2.896% $48.49 $800.00 $252.82 1567.603 $0.69 1.431% $51.16 $800.00 ($740.17)1621.458 $0.57 3.390% $51.00 $800.00 $1,081.50 1415.931 $0.57 2.104% $47.03 $800.00 ($201.86)1586.506 $0.58 4.832% $51.67 $800.00 $2,246.60 1393.916 $0.31 3.936% $50.47 $800.00 $1,532.78

1335.95 $0.79 1.483% $47.87 $800.00 ($905.00)1585.813 $0.20 3.863% $47.51 $800.00 $1,790.83 1422.002 $0.27 2.890% $52.25 $800.00 $960.57 1207.912 $0.21 4.525% $48.18 $800.00 $1,579.68 1341.234 $0.63 3.105% $52.04 $800.00 $520.77 1709.003 $0.78 1.788% $47.36 $800.00 ($694.11)1252.504 $0.48 1.444% $49.94 $800.00 ($497.71)1728.036 $0.77 4.677% $47.65 $800.00 $1,720.39 1514.454 $0.30 3.819% $50.19 $800.00 $1,642.18 1233.812 $0.64 2.712% $47.32 $800.00 ($9.52)

1245.01 $0.45 4.942% $50.50 $800.00 $1,751.14 1554.49 $0.39 1.161% $50.56 $800.00 ($487.03)

1453.231 $0.30 1.054% $51.02 $800.00 ($459.77)1309.838 $0.28 3.768% $47.64 $800.00 $1,178.57 1770.217 $0.34 1.391% $47.48 $800.00 ($234.11)1314.788 $0.46 2.333% $47.54 $800.00 $51.67 1514.274 $0.51 3.448% $50.87 $800.00 $1,076.99 1214.779 $0.29 3.660% $48.50 $800.00 $1,006.03 1498.769 $0.22 4.910% $51.38 $800.00 $2,656.82 1245.492 $0.75 1.978% $48.69 $800.00 ($540.70)1549.004 $0.79 1.218% $50.66 $800.00 ($1,072.65)1287.482 $0.55 4.145% $47.51 $800.00 $1,031.19 1667.256 $0.25 2.528% $50.05 $800.00 $887.71 1799.556 $0.48 3.975% $51.30 $800.00 $2,001.05 1417.218 $0.31 1.852% $50.53 $800.00 $84.17 1357.626 $0.28 2.090% $49.19 $800.00 $212.53 1200.422 $0.52 1.208% $47.84 $800.00 ($735.09)

1773.78 $0.35 2.073% $48.05 $800.00 $337.98 1655.398 $0.62 1.523% $52.83 $800.00 ($486.77)1246.853 $0.44 3.777% $47.22 $800.00 $874.76

1239.08 $0.70 4.046% $50.08 $800.00 $848.30 1552.988 $0.73 1.695% $49.69 $800.00 ($632.16)1619.142 $0.70 1.992% $51.07 $800.00 ($284.68)1528.287 $0.30 3.938% $50.69 $800.00 $1,790.91

Page 34: MCExample_SalesForecast

1266.453 $0.28 2.176% $52.48 $800.00 $287.31 1266.213 $0.67 2.120% $52.55 $800.00 ($231.95)1373.751 $0.39 2.065% $49.34 $800.00 $70.46 1312.051 $0.64 1.085% $49.44 $800.00 ($930.06)1512.311 $0.35 3.736% $51.80 $800.00 $1,597.02 1728.249 $0.28 3.597% $52.60 $800.00 $1,986.28

1708.05 $0.42 2.246% $48.96 $800.00 $369.27 1417.826 $0.69 4.032% $52.11 $800.00 $1,194.61 1333.784 $0.42 1.040% $52.74 $800.00 ($634.73)1417.623 $0.79 4.934% $49.59 $800.00 $1,549.02 1680.367 $0.29 2.687% $51.61 $800.00 $1,047.98 1782.299 $0.38 3.202% $50.51 $800.00 $1,398.46 1370.284 $0.63 3.544% $49.51 $800.00 $740.66 1372.443 $0.27 3.047% $50.25 $800.00 $931.12

1380.73 $0.27 3.269% $49.28 $800.00 $1,047.28 1439.132 $0.45 4.340% $50.49 $800.00 $1,706.85 1290.355 $0.38 1.621% $50.58 $800.00 ($237.18)1230.465 $0.79 1.229% $48.60 $800.00 ($1,042.44)1749.219 $0.43 3.380% $50.36 $800.00 $1,423.06 1743.704 $0.78 1.034% $50.43 $800.00 ($1,257.70)1232.505 $0.61 1.093% $48.06 $800.00 ($899.92)1311.943 $0.57 4.571% $49.27 $800.00 $1,409.28 1612.513 $0.35 3.634% $48.15 $800.00 $1,459.88 1724.622 $0.63 1.656% $47.81 $800.00 ($524.36)1226.629 $0.72 3.530% $50.33 $800.00 $499.01

1375.05 $0.53 4.370% $48.79 $800.00 $1,406.63 1221.112 $0.22 1.670% $51.82 $800.00 ($16.08)1214.537 $0.63 2.965% $47.33 $800.00 $137.63 1449.441 $0.47 4.108% $49.47 $800.00 $1,470.97

1457.53 $0.45 1.540% $52.10 $800.00 ($288.74)1405.076 $0.36 4.962% $51.32 $800.00 $2,268.17 1728.038 $0.32 1.505% $47.63 $800.00 ($114.70)1645.447 $0.28 2.242% $49.51 $800.00 $564.43

1686.71 $0.45 1.110% $47.96 $800.00 ($663.91)1680.566 $0.31 3.198% $48.77 $800.00 $1,292.87 1662.359 $0.67 4.482% $52.40 $800.00 $1,995.92 1220.974 $0.64 4.486% $51.03 $800.00 $1,213.24 1516.245 $0.58 1.593% $49.24 $800.00 ($490.54)1757.878 $0.61 3.374% $50.85 $800.00 $1,136.58 1577.612 $0.75 1.648% $49.50 $800.00 ($699.14)1480.394 $0.71 1.298% $51.65 $800.00 ($864.15)1592.894 $0.41 2.393% $48.74 $800.00 $400.75 1709.177 $0.65 1.241% $51.36 $800.00 ($825.84)1381.749 $0.35 2.384% $51.42 $800.00 $404.94 1293.683 $0.53 4.409% $48.15 $800.00 $1,258.37 1291.716 $0.30 3.629% $47.93 $800.00 $1,055.76 1729.219 $0.38 4.048% $52.31 $800.00 $2,202.40 1556.702 $0.26 3.566% $48.04 $800.00 $1,461.61 1333.665 $0.52 1.501% $49.84 $800.00 ($496.16)1283.134 $0.53 3.501% $48.09 $800.00 $681.98 1535.556 $0.51 1.930% $51.29 $800.00 ($57.40)

Page 35: MCExample_SalesForecast

1783.319 $0.40 3.340% $48.02 $800.00 $1,349.40 1785.894 $0.35 1.980% $50.60 $800.00 $357.24

1313.6 $0.23 1.609% $52.62 $800.00 $9.64 1225.266 $0.40 1.921% $52.60 $800.00 ($55.75)1650.724 $0.49 1.994% $49.43 $800.00 $25.84 1591.362 $0.56 2.862% $47.71 $800.00 $476.12 1797.024 $0.32 3.908% $52.96 $800.00 $2,337.24 1351.584 $0.77 2.601% $47.78 $800.00 ($157.05)1385.369 $0.59 1.075% $47.51 $800.00 ($912.08)1773.985 $0.22 2.502% $47.60 $800.00 $915.16 1640.874 $0.52 3.741% $50.00 $800.00 $1,423.20 1670.187 $0.64 3.323% $49.74 $800.00 $892.01

1330.66 $0.59 2.190% $49.38 $800.00 ($139.34)1442.448 $0.43 4.324% $50.16 $800.00 $1,711.61 1491.408 $0.80 4.380% $50.27 $800.00 $1,295.83 1553.856 $0.44 1.016% $50.11 $800.00 ($698.04)1776.005 $0.76 3.117% $47.25 $800.00 $461.90 1621.326 $0.55 4.844% $51.08 $800.00 $2,328.24 1568.341 $0.55 2.382% $52.17 $800.00 $280.93 1335.634 $0.38 3.965% $51.23 $800.00 $1,409.72 1298.021 $0.57 1.761% $48.27 $800.00 ($432.00)1237.152 $0.30 3.909% $48.49 $800.00 $1,167.62 1637.074 $0.26 3.448% $47.90 $800.00 $1,477.75 1328.192 $0.38 4.198% $47.44 $800.00 $1,334.63 1287.555 $0.36 2.359% $48.25 $800.00 $202.63 1353.449 $0.40 1.394% $49.17 $800.00 ($412.17)1766.191 $0.76 4.831% $48.54 $800.00 $1,990.97 1478.185 $0.66 1.625% $47.67 $800.00 ($628.80)1626.354 $0.52 1.956% $49.13 $800.00 ($78.22)1243.039 $0.35 2.988% $49.20 $800.00 $587.40 1542.697 $0.47 3.923% $47.83 $800.00 $1,371.13 1762.648 $0.61 3.879% $47.64 $800.00 $1,386.48 1658.011 $0.50 4.191% $49.00 $800.00 $1,770.28 1756.541 $0.64 4.462% $49.29 $800.00 $1,930.83 1410.352 $0.76 1.708% $52.53 $800.00 ($607.69)1421.867 $0.49 4.477% $49.31 $800.00 $1,644.18 1561.203 $0.22 3.795% $52.49 $800.00 $1,967.44

1300.1 $0.61 3.804% $47.64 $800.00 $763.54 1563.157 $0.51 3.484% $47.77 $800.00 $1,004.73 1769.668 $0.37 1.343% $47.62 $800.00 ($326.38)1334.412 $0.56 4.424% $47.22 $800.00 $1,241.56 1605.219 $0.20 3.386% $52.67 $800.00 $1,740.90 1264.815 $0.31 1.995% $48.28 $800.00 $23.33 1525.945 $0.41 2.052% $47.61 $800.00 $61.73

1730.21 $0.73 2.623% $48.06 $800.00 $117.25 1339.657 $0.40 3.803% $47.81 $800.00 $1,101.93 1599.222 $0.61 2.697% $47.21 $800.00 $265.37 1503.567 $0.77 3.438% $51.61 $800.00 $705.67

1685.04 $0.68 3.639% $51.79 $800.00 $1,224.94 1348.333 $0.80 4.500% $50.96 $800.00 $1,217.99 1239.673 $0.63 2.846% $47.24 $800.00 $89.15

Page 36: MCExample_SalesForecast

1347.075 $0.38 4.793% $51.11 $800.00 $1,994.44 1636.685 $0.67 3.436% $51.36 $800.00 $992.67

1691.18 $0.24 4.356% $50.33 $800.00 $2,509.20 1318.612 $0.53 4.323% $47.28 $800.00 $1,197.01 1415.022 $0.62 2.790% $48.05 $800.00 $214.62 1416.534 $0.43 2.753% $50.72 $800.00 $562.55

1272.87 $0.35 3.706% $48.45 $800.00 $1,036.23 1646.86 $0.57 3.641% $52.64 $800.00 $1,413.61

1311.178 $0.24 2.281% $49.70 $800.00 $370.80 1273.56 $0.64 3.645% $48.23 $800.00 $620.54

1544.477 $0.29 2.012% $52.86 $800.00 $402.17 1555.284 $0.44 2.017% $49.24 $800.00 $57.30 1773.642 $0.78 3.616% $49.62 $800.00 $995.64 1678.095 $0.48 3.597% $47.26 $800.00 $1,247.99 1314.499 $0.71 3.099% $50.50 $800.00 $324.83 1309.828 $0.67 3.698% $52.74 $800.00 $871.96

1683.95 $0.50 4.104% $52.72 $800.00 $2,004.30 1786.803 $0.69 1.794% $47.78 $800.00 ($492.27)1390.848 $0.54 4.684% $47.33 $800.00 $1,535.60 1715.611 $0.33 2.814% $47.96 $800.00 $956.95 1558.879 $0.35 1.970% $47.98 $800.00 $135.29 1650.747 $0.43 4.955% $50.49 $800.00 $2,622.30 1297.633 $0.60 3.962% $52.85 $800.00 $1,132.28 1723.844 $0.24 3.004% $48.67 $800.00 $1,303.94 1750.157 $0.37 4.792% $48.52 $800.00 $2,618.35 1364.474 $0.34 4.218% $50.10 $800.00 $1,617.54 1776.625 $0.59 3.019% $48.94 $800.00 $780.91 1263.425 $0.39 4.131% $52.55 $800.00 $1,452.52 1481.796 $0.61 1.767% $51.18 $800.00 ($363.55)1254.832 $0.69 3.542% $49.06 $800.00 $509.17 1525.127 $0.39 3.109% $47.07 $800.00 $834.95 1399.508 $0.40 1.983% $52.21 $800.00 $92.19 1405.755 $0.55 4.931% $52.20 $800.00 $2,040.81 1526.525 $0.56 2.680% $48.38 $800.00 $325.13 1418.945 $0.21 4.676% $50.20 $800.00 $2,231.32 1255.101 $0.58 1.689% $52.60 $800.00 ($413.25)1787.534 $0.56 3.905% $47.88 $800.00 $1,534.35

1637.49 $0.77 3.550% $50.86 $800.00 $899.88 1657.11 $0.72 1.663% $47.23 $800.00 ($695.74)

1239.016 $0.55 2.490% $51.34 $800.00 $100.35 1599.452 $0.32 1.390% $50.42 $800.00 ($190.25)1233.201 $0.31 1.130% $51.16 $800.00 ($464.29)1596.052 $0.71 3.578% $51.72 $800.00 $1,014.52 1796.702 $0.22 4.549% $48.57 $800.00 $2,779.29 1706.888 $0.42 4.175% $51.64 $800.00 $2,159.66

1335.75 $0.33 2.496% $48.43 $800.00 $368.21 1521.024 $0.73 4.856% $47.06 $800.00 $1,569.07 1260.741 $0.55 4.664% $48.62 $800.00 $1,360.29 1468.725 $0.31 3.181% $49.94 $800.00 $1,080.53

1216.18 $0.74 1.675% $48.84 $800.00 ($707.98)1290.093 $0.44 4.350% $52.13 $800.00 $1,554.95

Page 37: MCExample_SalesForecast

1539.125 $0.73 3.822% $48.94 $800.00 $960.12 1487.566 $0.63 3.360% $48.32 $800.00 $679.30

1683.22 $0.26 2.055% $50.98 $800.00 $520.02 1431.428 $0.62 3.383% $47.55 $800.00 $609.68 1212.796 $0.24 2.877% $50.63 $800.00 $681.48 1276.831 $0.64 3.219% $50.98 $800.00 $476.09 1789.061 $0.35 1.364% $47.48 $800.00 ($274.88)1766.518 $0.54 4.707% $52.17 $800.00 $2,586.42 1410.544 $0.43 3.301% $47.77 $800.00 $810.63 1484.717 $0.58 3.473% $52.76 $800.00 $1,060.08 1682.624 $0.75 1.776% $48.33 $800.00 ($622.34)1689.002 $0.25 2.003% $52.59 $800.00 $555.73

1320.58 $0.59 1.919% $47.16 $800.00 ($389.32)1527.87 $0.29 1.840% $52.77 $800.00 $236.50

1642.676 $0.36 4.150% $49.68 $800.00 $1,988.52 1733.585 $0.64 4.235% $52.93 $800.00 $1,969.27 1522.444 $0.53 4.974% $51.20 $800.00 $2,269.38 1662.528 $0.26 2.974% $52.88 $800.00 $1,378.25 1318.219 $0.29 4.903% $50.41 $800.00 $2,070.86 1305.588 $0.36 1.066% $51.25 $800.00 ($558.78)1543.809 $0.41 3.391% $48.04 $800.00 $1,083.85 1481.904 $0.66 3.778% $50.37 $800.00 $1,037.28 1344.677 $0.52 4.688% $49.76 $800.00 $1,640.48 1399.075 $0.75 2.485% $51.47 $800.00 ($62.48)1782.887 $0.22 4.978% $48.65 $800.00 $3,128.80 1475.187 $0.72 1.046% $51.90 $800.00 ($1,067.92)1329.877 $0.72 4.800% $47.64 $800.00 $1,286.07 1659.623 $0.57 3.708% $47.30 $800.00 $1,159.52 1361.703 $0.72 1.591% $50.51 $800.00 ($691.05)1635.153 $0.33 2.538% $48.91 $800.00 $698.10 1419.438 $0.25 4.332% $51.75 $800.00 $2,022.40

1484.04 $0.69 2.252% $49.68 $800.00 ($168.75)1707.217 $0.25 2.157% $49.62 $800.00 $595.28 1474.885 $0.24 1.885% $47.20 $800.00 $151.89 1583.884 $0.71 4.844% $47.71 $800.00 $1,739.26 1493.681 $0.74 2.401% $50.18 $800.00 ($109.57)

1347.36 $0.23 2.858% $48.04 $800.00 $738.50 1532.4 $0.78 4.140% $52.56 $800.00 $1,340.57

1726.722 $0.55 3.298% $47.89 $800.00 $971.42 1617.291 $0.28 3.038% $49.41 $800.00 $1,180.20 1357.028 $0.72 1.410% $49.09 $800.00 ($841.05)1603.262 $0.36 2.012% $48.94 $800.00 $201.09 1213.899 $0.48 4.035% $51.49 $800.00 $1,139.89 1397.983 $0.32 4.311% $49.33 $800.00 $1,728.52

1736.45 $0.28 2.026% $50.77 $800.00 $506.14 1264.005 $0.65 2.818% $51.70 $800.00 $224.74 1606.765 $0.21 2.760% $48.51 $800.00 $1,011.59 1367.827 $0.35 4.140% $48.49 $800.00 $1,471.03 1258.003 $0.22 4.105% $47.48 $800.00 $1,376.49 1756.326 $0.74 2.829% $51.90 $800.00 $480.47 1487.326 $0.21 2.080% $51.16 $800.00 $465.15

Page 38: MCExample_SalesForecast

1339.715 $0.72 1.340% $47.41 $800.00 ($909.94)1354.835 $0.74 4.976% $50.89 $800.00 $1,625.14

1765.41 $0.67 3.996% $50.40 $800.00 $1,566.05 1686.12 $0.26 4.768% $47.28 $800.00 $2,555.38

1339.093 $0.24 4.307% $52.05 $800.00 $1,884.73 1494.018 $0.68 1.807% $48.42 $800.00 ($501.50)1741.538 $0.54 1.928% $51.73 $800.00 ($10.68)1689.262 $0.28 4.772% $49.28 $800.00 $2,691.07 1466.566 $0.35 1.123% $50.99 $800.00 ($469.76)1291.654 $0.53 2.588% $47.67 $800.00 $115.08 1289.555 $0.37 1.908% $47.81 $800.00 ($95.31)1462.195 $0.31 1.647% $52.57 $800.00 $13.89 1417.546 $0.42 2.718% $52.79 $800.00 $639.84 1502.149 $0.61 3.633% $49.32 $800.00 $981.42 1506.347 $0.33 3.442% $48.97 $800.00 $1,234.86 1351.859 $0.46 3.371% $47.50 $800.00 $744.95 1286.354 $0.74 2.659% $52.89 $800.00 $60.86 1379.063 $0.31 1.322% $47.81 $800.00 ($352.85)1295.719 $0.78 2.559% $49.19 $800.00 ($178.47)1698.928 $0.49 4.671% $47.12 $800.00 $2,113.55 1716.743 $0.30 3.679% $49.08 $800.00 $1,785.19 1684.412 $0.22 1.427% $48.15 $800.00 ($9.97)1597.282 $0.71 4.108% $50.99 $800.00 $1,413.20 1304.652 $0.65 2.188% $48.02 $800.00 ($278.31)1311.069 $0.50 3.329% $52.99 $800.00 $854.78 1528.528 $0.44 2.263% $50.69 $800.00 $277.40 1586.632 $0.77 3.867% $50.30 $800.00 $1,068.84 1787.336 $0.20 4.098% $47.27 $800.00 $2,305.17 1612.396 $0.22 2.734% $47.96 $800.00 $962.42 1561.453 $0.32 2.793% $49.74 $800.00 $865.97 1431.733 $0.28 1.986% $47.92 $800.00 $160.85 1715.278 $0.30 1.864% $49.24 $800.00 $255.79

1330.74 $0.78 2.749% $47.75 $800.00 ($93.54)1767.183 $0.44 3.127% $48.24 $800.00 $1,094.19 1702.278 $0.52 1.001% $49.96 $800.00 ($830.00)1373.517 $0.23 3.212% $52.41 $800.00 $1,190.84

1272.04 $0.31 4.566% $50.58 $800.00 $1,738.76 1210.906 $0.43 4.625% $48.80 $800.00 $1,406.55 1321.499 $0.60 2.713% $51.46 $800.00 $247.81 1333.367 $0.51 3.660% $47.69 $800.00 $850.62 1250.277 $0.45 4.872% $50.76 $800.00 $1,727.38 1215.975 $0.59 3.736% $51.65 $800.00 $824.42 1739.374 $0.26 2.973% $48.50 $800.00 $1,259.00 1461.549 $0.39 3.188% $51.84 $800.00 $1,046.48 1591.443 $0.29 1.577% $48.74 $800.00 ($41.48)1275.037 $0.45 4.980% $52.06 $800.00 $1,927.52 1791.106 $0.27 1.388% $50.68 $800.00 ($29.09)

1377.71 $0.25 3.109% $47.76 $800.00 $900.80 1489.35 $0.74 1.494% $48.38 $800.00 ($820.98)

1400.444 $0.41 2.942% $47.18 $800.00 $563.83 1441.225 $0.37 4.529% $51.25 $800.00 $2,018.24

Page 39: MCExample_SalesForecast

1442.549 $0.55 1.193% $48.68 $800.00 ($758.66)1507.203 $0.33 3.104% $49.85 $800.00 $1,027.81 1499.878 $0.40 4.938% $48.42 $800.00 $2,188.60 1462.129 $0.27 3.026% $47.12 $800.00 $893.85 1468.288 $0.73 1.288% $49.87 $800.00 ($926.17)1664.306 $0.21 4.263% $48.06 $800.00 $2,265.62 1593.823 $0.38 4.262% $51.71 $800.00 $2,104.07 1261.224 $0.29 3.001% $50.65 $800.00 $746.86 1207.094 $0.67 2.694% $48.39 $800.00 ($40.45)1776.024 $0.66 1.128% $47.84 $800.00 ($1,020.25)

1213.31 $0.26 1.041% $51.86 $800.00 ($463.96)1438.26 $0.29 1.528% $50.05 $800.00 ($124.30)1730.27 $0.55 4.356% $51.12 $800.00 $2,099.00

1689.631 $0.25 4.652% $47.98 $800.00 $2,548.01 1722.62 $0.79 1.281% $48.93 $800.00 ($1,089.40)

1774.818 $0.68 4.848% $50.58 $800.00 $2,351.08 1275.184 $0.78 3.747% $49.28 $800.00 $554.97 1680.391 $0.65 2.828% $52.45 $800.00 $591.88 1728.993 $0.69 1.988% $49.17 $800.00 ($296.45)1614.347 $0.76 4.429% $48.25 $800.00 $1,417.03 1673.778 $0.73 3.464% $47.30 $800.00 $715.49 1727.623 $0.80 4.093% $51.30 $800.00 $1,449.63 1777.701 $0.61 4.551% $48.23 $800.00 $2,013.28 1748.758 $0.65 1.797% $48.81 $800.00 ($401.61)1624.318 $0.40 1.937% $51.51 $800.00 $163.78 1594.321 $0.46 4.051% $49.62 $800.00 $1,663.09 1468.075 $0.23 4.765% $47.14 $800.00 $2,166.33 1221.843 $0.23 1.630% $47.34 $800.00 ($142.94)1491.971 $0.31 2.999% $52.98 $800.00 $1,113.94 1629.717 $0.35 2.525% $52.88 $800.00 $801.53 1621.257 $0.40 2.768% $52.64 $800.00 $907.92 1429.204 $0.35 3.088% $48.44 $800.00 $842.40 1589.715 $0.79 4.603% $47.98 $800.00 $1,454.99 1726.379 $0.73 4.543% $51.94 $800.00 $2,004.91 1568.248 $0.66 3.263% $47.59 $800.00 $593.01 1678.385 $0.32 1.628% $51.58 $800.00 $68.94 1287.886 $0.71 2.032% $50.45 $800.00 ($389.06)1464.922 $0.33 4.823% $48.66 $800.00 $2,150.42 1595.845 $0.56 2.552% $49.40 $800.00 $315.36 1658.227 $0.77 3.890% $49.96 $800.00 $1,144.44 1561.693 $0.53 2.209% $50.66 $800.00 $113.31 1231.054 $0.22 4.693% $47.86 $800.00 $1,692.70 1663.101 $0.21 4.030% $47.93 $800.00 $2,069.09 1503.584 $0.38 2.499% $51.22 $800.00 $553.42 1601.359 $0.23 3.153% $52.95 $800.00 $1,510.30

1471.84 $0.72 1.279% $49.63 $800.00 ($930.41)1210.533 $0.65 3.121% $52.34 $800.00 $390.52 1747.887 $0.44 2.569% $47.40 $800.00 $567.41 1720.711 $0.68 4.331% $49.54 $800.00 $1,730.13 1768.911 $0.41 4.976% $49.36 $800.00 $2,828.59 1660.329 $0.21 3.156% $52.87 $800.00 $1,619.53

Page 40: MCExample_SalesForecast

1604.733 $0.25 2.692% $51.02 $800.00 $995.99 1466.103 $0.22 4.363% $49.08 $800.00 $2,012.95 1765.652 $0.66 1.558% $47.76 $800.00 ($647.40)1612.598 $0.42 1.566% $48.19 $800.00 ($254.14)1697.493 $0.38 1.924% $47.38 $800.00 $98.18 1422.823 $0.73 3.272% $51.41 $800.00 $561.48 1662.446 $0.47 2.861% $52.84 $800.00 $934.71 1573.766 $0.63 2.741% $50.93 $800.00 $410.63 1796.073 $0.36 2.534% $51.50 $800.00 $904.30

1653.99 $0.65 4.040% $47.22 $800.00 $1,272.61 1536.849 $0.46 4.890% $52.32 $800.00 $2,421.42 1231.609 $0.62 3.893% $49.47 $800.00 $803.78

1664.56 $0.39 1.675% $51.82 $800.00 ($8.22)1421.001 $0.46 3.868% $50.94 $800.00 $1,342.17 1790.639 $0.36 4.787% $51.70 $800.00 $2,986.16 1489.539 $0.77 1.258% $47.03 $800.00 ($1,069.04)1332.704 $0.59 4.826% $51.44 $800.00 $1,726.98 1576.948 $0.20 2.644% $48.31 $800.00 $897.03

1510.82 $0.27 3.399% $48.30 $800.00 $1,271.71 1296.135 $0.53 3.751% $47.81 $800.00 $833.13 1368.355 $0.27 4.694% $51.59 $800.00 $2,148.57 1789.847 $0.48 2.481% $51.95 $800.00 $654.09 1713.769 $0.55 3.212% $51.00 $800.00 $1,057.05 1616.071 $0.75 4.984% $49.06 $800.00 $1,931.52 1794.861 $0.36 4.404% $47.33 $800.00 $2,293.00 1706.638 $0.46 3.355% $52.21 $800.00 $1,405.70 1486.137 $0.37 4.347% $52.06 $800.00 $2,012.75 1577.638 $0.69 2.620% $47.59 $800.00 $85.24 1446.371 $0.50 3.201% $52.65 $800.00 $910.16 1559.762 $0.51 4.046% $47.06 $800.00 $1,373.72 1734.659 $0.23 4.051% $48.49 $800.00 $2,207.22 1667.918 $0.61 4.510% $51.36 $800.00 $2,052.31 1411.038 $0.76 4.861% $48.94 $800.00 $1,490.53

1452.05 $0.62 4.079% $47.04 $800.00 $1,092.20 1671.948 $0.52 3.482% $49.34 $800.00 $1,209.65 1265.484 $0.64 3.791% $49.88 $800.00 $784.52 1343.998 $0.77 3.150% $51.76 $800.00 $358.49 1284.595 $0.71 2.570% $52.69 $800.00 $21.80 1216.064 $0.30 1.133% $47.34 $800.00 ($508.34)1598.223 $0.74 3.203% $50.15 $800.00 $591.53 1686.228 $0.54 3.678% $48.98 $800.00 $1,320.63 1282.225 $0.47 4.305% $47.12 $800.00 $1,202.74 1438.829 $0.24 4.714% $50.70 $800.00 $2,300.70 1222.049 $0.44 3.533% $52.12 $800.00 $916.19 1584.522 $0.74 1.126% $51.66 $800.00 ($1,048.71)1549.805 $0.37 1.729% $51.89 $800.00 $13.52

1700.19 $0.58 2.263% $50.82 $800.00 $163.88 1421.726 $0.41 1.920% $50.17 $800.00 ($13.67)1590.284 $0.80 1.651% $51.84 $800.00 ($704.52)1419.837 $0.53 1.855% $51.81 $800.00 ($192.62)1607.629 $0.40 1.275% $49.73 $800.00 ($430.22)

Page 41: MCExample_SalesForecast

1226.181 $0.45 2.613% $50.89 $800.00 $281.95 1765.066 $0.65 2.082% $51.75 $800.00 ($42.50)1623.321 $0.46 1.013% $52.23 $800.00 ($691.21)

1517.1 $0.33 4.679% $52.23 $800.00 $2,412.25 1426.057 $0.72 1.342% $47.11 $800.00 ($922.10)

1516.25 $0.58 2.233% $47.54 $800.00 ($63.78)1686.884 $0.29 3.660% $51.49 $800.00 $1,890.50 1735.608 $0.55 3.090% $52.94 $800.00 $1,080.27 1696.099 $0.58 3.175% $48.28 $800.00 $817.60 1798.818 $0.52 1.620% $47.15 $800.00 ($355.72)

1466.29 $0.63 1.674% $49.45 $800.00 ($513.10)1435.409 $0.57 4.739% $48.74 $800.00 $1,702.53

1376.51 $0.36 3.712% $47.08 $800.00 $1,116.80 1691.13 $0.52 3.615% $50.73 $800.00 $1,420.18

1494.383 $0.27 2.877% $51.21 $800.00 $1,005.21 1539.224 $0.34 2.578% $51.39 $800.00 $722.02 1278.809 $0.43 1.821% $47.37 $800.00 ($250.61)1286.253 $0.79 3.737% $49.64 $800.00 $566.20 1627.287 $0.40 4.488% $50.25 $800.00 $2,218.22 1350.943 $0.27 4.694% $51.80 $800.00 $2,114.82 1407.668 $0.58 3.375% $47.14 $800.00 $617.95 1393.084 $0.66 4.784% $49.90 $800.00 $1,605.26 1562.451 $0.23 2.739% $52.48 $800.00 $1,087.83 1612.008 $0.73 3.856% $49.25 $800.00 $1,081.88 1560.572 $0.53 2.810% $47.47 $800.00 $446.86 1338.237 $0.78 1.922% $50.20 $800.00 ($555.39)1649.812 $0.23 1.271% $48.29 $800.00 ($161.61)1470.129 $0.31 2.749% $49.83 $800.00 $762.11 1719.583 $0.66 3.199% $51.33 $800.00 $885.60 1622.878 $0.35 2.754% $50.33 $800.00 $874.29 1646.198 $0.39 2.939% $49.17 $800.00 $940.12 1303.124 $0.60 1.555% $48.18 $800.00 ($605.70)

1471.48 $0.45 1.246% $52.48 $800.00 ($505.93)1510.219 $0.55 3.420% $50.52 $800.00 $977.80 1294.602 $0.61 4.423% $47.98 $800.00 $1,154.18 1514.257 $0.33 3.825% $52.22 $800.00 $1,717.35

1527.45 $0.66 1.912% $47.82 $800.00 ($415.78)1733.191 $0.40 3.241% $51.90 $800.00 $1,416.63 1436.193 $0.68 2.552% $47.36 $800.00 ($34.24)1675.742 $0.29 2.978% $47.64 $800.00 $1,090.90 1433.817 $0.52 1.514% $52.23 $800.00 ($412.88)1335.037 $0.46 1.907% $47.86 $800.00 ($193.30)1629.161 $0.44 4.929% $48.01 $800.00 $2,345.19 1304.367 $0.41 3.006% $52.84 $800.00 $732.17 1577.887 $0.46 1.390% $49.10 $800.00 ($456.02)1516.843 $0.61 2.267% $51.20 $800.00 $33.17 1616.779 $0.79 4.543% $47.69 $800.00 $1,417.97 1274.624 $0.77 2.848% $49.61 $800.00 $18.34 1773.013 $0.60 2.897% $51.41 $800.00 $778.87 1791.931 $0.28 3.098% $50.78 $800.00 $1,521.04 1652.255 $0.21 2.546% $50.41 $800.00 $981.59

Page 42: MCExample_SalesForecast

1310.658 $0.61 4.062% $52.05 $800.00 $1,173.57 1665.421 $0.76 2.030% $49.96 $800.00 ($368.28)1637.873 $0.77 4.175% $51.24 $800.00 $1,449.72 1509.236 $0.26 2.962% $49.69 $800.00 $1,021.82

1517.06 $0.77 4.886% $48.26 $800.00 $1,601.09 1455.697 $0.53 3.385% $48.04 $800.00 $792.79 1236.245 $0.38 2.525% $48.74 $800.00 $253.27 1471.725 $0.32 1.067% $49.82 $800.00 ($490.79)1796.408 $0.66 3.439% $51.53 $800.00 $1,205.56 1358.432 $0.48 3.616% $51.34 $800.00 $1,065.07 1570.731 $0.40 4.729% $47.73 $800.00 $2,123.46 1655.358 $0.80 2.386% $47.85 $800.00 ($227.18)1376.162 $0.67 1.653% $48.65 $800.00 ($614.88)1290.373 $0.73 4.096% $48.00 $800.00 $792.80 1616.378 $0.73 3.415% $49.90 $800.00 $771.43 1414.738 $0.50 1.312% $49.42 $800.00 ($583.45)1470.751 $0.52 4.608% $52.65 $800.00 $2,000.06 1637.551 $0.36 2.220% $48.81 $800.00 $376.91

1257.75 $0.27 2.226% $51.74 $800.00 $309.89 1236.477 $0.58 2.021% $47.08 $800.00 ($343.59)1652.934 $0.39 1.046% $51.94 $800.00 ($540.54)1794.772 $0.40 4.205% $52.52 $800.00 $2,438.53

1266.99 $0.46 2.118% $51.07 $800.00 ($15.35)1751.54 $0.30 4.662% $47.80 $800.00 $2,570.97

1735.644 $0.28 2.050% $52.70 $800.00 $583.13 1222.402 $0.33 2.832% $52.17 $800.00 $604.68 1605.767 $0.24 1.914% $48.22 $800.00 $298.89 1774.859 $0.48 3.996% $48.69 $800.00 $1,807.53 1233.028 $0.41 2.424% $52.29 $800.00 $258.02 1363.795 $0.31 4.465% $49.80 $800.00 $1,813.30 1505.111 $0.21 1.150% $51.00 $800.00 ($235.88)1315.564 $0.33 2.410% $52.68 $800.00 $440.31 1278.029 $0.60 4.827% $47.35 $800.00 $1,354.91 1537.367 $0.74 4.003% $47.02 $800.00 $953.49 1265.178 $0.76 4.320% $49.09 $800.00 $924.44 1235.059 $0.42 2.264% $47.71 $800.00 $14.94 1598.085 $0.65 4.003% $48.42 $800.00 $1,259.79 1291.326 $0.34 3.907% $49.16 $800.00 $1,247.17 1395.029 $0.72 3.206% $52.81 $800.00 $562.70

1251.99 $0.33 2.994% $51.66 $800.00 $717.14 1231.868 $0.62 1.444% $49.82 $800.00 ($679.87)1761.118 $0.53 2.507% $49.52 $800.00 $449.84 1785.037 $0.42 2.432% $48.47 $800.00 $562.19 1502.529 $0.61 1.603% $52.52 $800.00 ($457.09)1406.463 $0.79 4.673% $50.95 $800.00 $1,435.25 1678.305 $0.66 2.707% $52.44 $800.00 $482.99 1337.956 $0.33 4.754% $48.91 $800.00 $1,870.82 1237.386 $0.59 2.606% $50.25 $800.00 $88.49 1219.421 $0.47 2.225% $48.29 $800.00 ($67.70)1300.354 $0.43 3.379% $49.58 $800.00 $818.39 1285.801 $0.39 3.347% $50.76 $800.00 $887.66

Page 43: MCExample_SalesForecast

1651.982 $0.48 1.855% $52.89 $800.00 $30.35 1440.232 $0.80 1.176% $47.99 $800.00 ($1,134.74)1393.195 $0.72 1.273% $49.61 $800.00 ($921.37)1285.269 $0.32 2.760% $47.64 $800.00 $482.02 1294.843 $0.45 3.949% $48.94 $800.00 $1,121.43 1208.196 $0.20 2.061% $51.72 $800.00 $244.12

1434.6 $0.54 1.798% $48.59 $800.00 ($319.40)1254.765 $0.70 4.170% $47.01 $800.00 $786.47 1790.939 $0.36 4.041% $49.44 $800.00 $2,140.64 1223.778 $0.33 3.532% $47.64 $800.00 $851.90 1288.027 $0.44 3.938% $50.59 $800.00 $1,201.71 1700.515 $0.51 2.420% $52.66 $800.00 $499.46 1496.673 $0.25 1.098% $47.93 $800.00 ($391.95)1641.793 $0.69 1.840% $52.11 $800.00 ($363.49)1579.332 $0.59 4.583% $50.02 $800.00 $1,891.59 1525.802 $0.40 3.508% $48.08 $800.00 $1,169.76 1597.956 $0.49 2.968% $49.66 $800.00 $774.09 1641.596 $0.38 1.225% $51.15 $800.00 ($395.96)1453.574 $0.34 1.557% $48.14 $800.00 ($202.73)1682.604 $0.78 1.583% $47.59 $800.00 ($839.46)1501.111 $0.46 4.244% $52.46 $800.00 $1,856.06 1669.766 $0.24 4.022% $47.03 $800.00 $1,965.40 1767.257 $0.73 4.806% $48.10 $800.00 $1,995.87 1319.781 $0.33 3.298% $49.89 $800.00 $930.50 1746.213 $0.78 4.501% $51.12 $800.00 $1,854.04 1242.895 $0.66 3.724% $49.37 $800.00 $670.14 1700.982 $0.39 2.676% $51.49 $800.00 $875.53 1423.047 $0.67 4.262% $51.08 $800.00 $1,340.31

1344.54 $0.51 2.314% $48.30 $800.00 $12.81 1390.172 $0.57 3.250% $48.83 $800.00 $607.02 1657.993 $0.28 2.059% $51.39 $800.00 $490.60 1403.845 $0.26 3.118% $52.31 $800.00 $1,123.97 1423.701 $0.51 2.237% $48.12 $800.00 $10.43 1751.053 $0.61 2.468% $48.41 $800.00 $224.12 1491.879 $0.34 4.984% $52.44 $800.00 $2,598.16

1267.24 $0.51 1.046% $47.41 $800.00 ($823.62)1799.706 $0.57 1.109% $49.97 $800.00 ($828.65)1323.631 $0.56 3.534% $52.01 $800.00 $890.84 1447.456 $0.40 1.456% $52.70 $800.00 ($274.38)1379.697 $0.74 2.938% $47.98 $800.00 $121.62 1228.266 $0.21 3.835% $49.51 $800.00 $1,274.24 1561.001 $0.72 3.533% $49.50 $800.00 $800.07

1532.19 $0.59 1.211% $47.42 $800.00 ($825.29)1629.665 $0.37 4.529% $51.56 $800.00 $2,406.74 1358.683 $0.48 3.403% $52.56 $800.00 $981.74 1524.604 $0.31 3.170% $48.45 $800.00 $1,076.37 1385.484 $0.44 2.294% $49.24 $800.00 $151.94 1282.796 $0.56 2.471% $52.81 $800.00 $153.75 1772.932 $0.28 3.243% $48.85 $800.00 $1,511.94 1694.839 $0.58 2.156% $48.27 $800.00 ($23.49)1251.226 $0.80 2.709% $52.20 $800.00 ($26.54)

Page 44: MCExample_SalesForecast

1659.351 $0.65 2.051% $51.25 $800.00 ($128.11)1789.89 $0.58 3.086% $47.38 $800.00 $777.49

1726.841 $0.60 4.483% $49.41 $800.00 $1,990.20 1562.469 $0.53 4.697% $51.77 $800.00 $2,172.82 1441.718 $0.20 2.799% $47.52 $800.00 $824.77 1724.448 $0.42 3.225% $48.60 $800.00 $1,177.65 1251.875 $0.39 4.342% $53.00 $800.00 $1,588.66 1402.284 $0.51 3.193% $48.72 $800.00 $662.79 1435.488 $0.32 1.518% $51.74 $800.00 ($127.56)1405.804 $0.41 2.390% $52.48 $800.00 $391.20 1472.841 $0.64 3.499% $51.46 $800.00 $903.24 1677.766 $0.39 4.376% $52.81 $800.00 $2,419.62 1491.541 $0.31 4.240% $51.60 $800.00 $2,004.37 1681.267 $0.37 2.133% $49.07 $800.00 $341.47 1623.949 $0.44 1.684% $47.00 $800.00 ($234.37)1622.491 $0.48 3.882% $49.97 $800.00 $1,572.47 1491.855 $0.32 1.865% $48.40 $800.00 $73.20 1755.206 $0.47 2.823% $48.40 $800.00 $775.60 1376.359 $0.28 2.351% $47.79 $800.00 $363.28

1453.66 $0.66 3.597% $50.96 $800.00 $905.74 1508.474 $0.52 2.124% $50.42 $800.00 $24.19 1285.816 $0.25 1.979% $47.76 $800.00 $93.83 1352.615 $0.24 3.248% $51.31 $800.00 $1,126.46 1267.417 $0.35 1.920% $51.07 $800.00 $4.97 1317.994 $0.69 3.322% $49.70 $800.00 $464.83

1643.03 $0.49 3.869% $49.72 $800.00 $1,548.52 1720.134 $0.28 4.706% $48.88 $800.00 $2,671.87 1768.011 $0.26 2.142% $47.80 $800.00 $558.18 1577.841 $0.22 2.410% $50.10 $800.00 $762.55 1392.523 $0.51 1.647% $51.88 $800.00 ($321.51)

1300.96 $0.38 4.527% $49.49 $800.00 $1,617.35 1212.659 $0.60 1.871% $49.37 $800.00 ($403.63)1770.087 $0.56 4.166% $48.68 $800.00 $1,800.45 1409.737 $0.21 3.699% $48.97 $800.00 $1,460.18 1374.683 $0.67 4.493% $52.23 $800.00 $1,509.25 1252.754 $0.66 4.480% $48.03 $800.00 $1,067.66 1407.804 $0.32 4.003% $49.22 $800.00 $1,521.63 1383.685 $0.43 1.344% $47.54 $800.00 ($506.93)1406.188 $0.24 1.759% $47.89 $800.00 $50.54 1414.733 $0.31 2.292% $50.35 $800.00 $390.51 1642.855 $0.62 4.715% $51.37 $800.00 $2,157.70

1589.49 $0.33 4.739% $52.82 $800.00 $2,646.38 1731.468 $0.75 4.303% $47.80 $800.00 $1,470.98 1668.472 $0.50 2.386% $51.39 $800.00 $416.97 1477.981 $0.51 3.270% $49.83 $800.00 $856.49

1737.25 $0.52 4.887% $50.75 $800.00 $2,606.77 1743.812 $0.41 2.945% $49.34 $800.00 $1,013.70

1715.74 $0.36 2.560% $48.56 $800.00 $707.11 1708.16 $0.24 1.428% $47.55 $800.00 ($48.89)

1332.091 $0.45 1.065% $51.36 $800.00 ($675.17)1739.077 $0.77 3.619% $51.71 $800.00 $1,121.52

Page 45: MCExample_SalesForecast

1490.675 $0.34 2.043% $51.39 $800.00 $253.78 1400.413 $0.62 4.603% $47.69 $800.00 $1,404.89 1365.122 $0.28 3.611% $51.97 $800.00 $1,385.37 1324.463 $0.75 1.112% $50.33 $800.00 ($1,047.31)1532.272 $0.79 1.763% $51.32 $800.00 ($629.39)1716.662 $0.46 1.748% $50.14 $800.00 ($82.44)1672.684 $0.76 1.304% $50.17 $800.00 ($969.36)1447.442 $0.50 3.999% $51.56 $800.00 $1,463.44 1523.237 $0.35 1.560% $51.09 $800.00 ($118.06)

1315.33 $0.78 2.711% $49.77 $800.00 ($57.34)1704.592 $0.70 2.095% $51.41 $800.00 ($160.24)1489.128 $0.29 3.788% $47.12 $800.00 $1,426.43 1443.321 $0.46 1.896% $50.74 $800.00 ($79.54)1697.602 $0.29 3.491% $49.82 $800.00 $1,653.11 1426.248 $0.52 1.216% $51.64 $800.00 ($645.47)1532.682 $0.30 3.982% $49.53 $800.00 $1,765.10

1728.87 $0.25 4.400% $50.59 $800.00 $2,611.11 1616.292 $0.32 4.092% $48.39 $800.00 $1,891.06 1421.748 $0.64 1.295% $52.06 $800.00 ($749.37)1555.427 $0.34 4.000% $48.15 $800.00 $1,669.65 1739.887 $0.40 4.476% $50.12 $800.00 $2,407.79 1547.802 $0.55 3.755% $48.70 $800.00 $1,176.94 1284.304 $0.45 3.172% $49.89 $800.00 $653.00

1630.02 $0.79 4.792% $50.78 $800.00 $1,884.21 1362.548 $0.34 1.813% $49.88 $800.00 ($30.42)1505.052 $0.22 4.871% $51.71 $800.00 $2,663.84

1593.59 $0.24 3.279% $49.45 $800.00 $1,399.94 1726.138 $0.48 4.577% $50.24 $800.00 $2,337.76 1268.229 $0.23 2.727% $51.72 $800.00 $696.64 1571.628 $0.23 3.101% $50.57 $800.00 $1,297.54 1554.524 $0.71 1.096% $48.00 $800.00 ($1,092.85)1307.397 $0.46 2.354% $50.71 $800.00 $152.87 1722.263 $0.78 2.502% $47.29 $800.00 ($100.60)1737.361 $0.56 3.474% $51.78 $800.00 $1,343.73 1787.905 $0.46 3.005% $49.35 $800.00 $1,022.54 1668.174 $0.23 2.279% $52.03 $800.00 $796.76 1410.644 $0.38 4.562% $51.62 $800.00 $1,979.26 1630.422 $0.26 4.656% $48.89 $800.00 $2,488.51 1618.088 $0.65 3.050% $49.95 $800.00 $606.59 1725.599 $0.57 1.432% $52.66 $800.00 ($489.00)1273.648 $0.77 1.795% $51.02 $800.00 ($608.33)1294.352 $0.71 1.808% $48.80 $800.00 ($582.61)1361.385 $0.75 3.842% $51.96 $800.00 $892.74 1395.023 $0.48 2.565% $49.17 $800.00 $288.13 1571.919 $0.78 3.034% $49.08 $800.00 $313.91 1746.071 $0.34 4.556% $49.75 $800.00 $2,564.69 1377.128 $0.74 3.835% $50.32 $800.00 $840.44 1585.813 $0.24 1.517% $50.27 $800.00 $33.30 1358.954 $0.20 2.580% $47.08 $800.00 $577.88 1477.252 $0.48 3.342% $50.19 $800.00 $966.31 1757.832 $0.23 1.707% $49.85 $800.00 $297.04

Page 46: MCExample_SalesForecast

1381.796 $0.31 2.759% $47.51 $800.00 $589.39 1332.536 $0.77 3.248% $51.39 $800.00 $403.66

1590.31 $0.59 1.607% $47.76 $800.00 ($522.94)1352.665 $0.27 1.273% $52.95 $800.00 ($258.15)

1215.39 $0.45 2.312% $50.79 $800.00 $86.16 1216.242 $0.54 4.412% $47.46 $800.00 $1,084.71 1319.393 $0.57 3.096% $48.89 $800.00 $440.47 1376.166 $0.38 1.850% $50.54 $800.00 ($33.37)1421.119 $0.51 3.392% $50.26 $800.00 $897.70

1222.36 $0.69 3.893% $50.68 $800.00 $764.38 1239.176 $0.29 4.640% $52.93 $800.00 $1,878.82 1313.871 $0.32 3.853% $48.29 $800.00 $1,222.54 1209.863 $0.64 4.822% $48.46 $800.00 $1,247.58 1632.441 $0.21 1.406% $47.13 $800.00 ($56.26)1569.435 $0.25 3.306% $51.91 $800.00 $1,507.63 1220.889 $0.55 1.456% $50.74 $800.00 ($571.05)1743.688 $0.77 2.531% $49.82 $800.00 $60.55 1250.073 $0.62 1.455% $51.47 $800.00 ($644.17)1364.602 $0.28 2.915% $51.45 $800.00 $860.49 1731.633 $0.65 3.676% $49.65 $800.00 $1,229.64 1279.199 $0.21 1.135% $47.91 $800.00 ($371.79)1253.574 $0.76 4.325% $49.07 $800.00 $905.16 1434.043 $0.40 2.513% $51.40 $800.00 $479.82 1427.502 $0.46 4.270% $52.53 $800.00 $1,744.58 1799.424 $0.52 2.150% $50.43 $800.00 $207.19 1358.383 $0.38 2.636% $51.03 $800.00 $512.59 1526.984 $0.76 4.717% $51.39 $800.00 $1,739.65 1690.621 $0.60 4.652% $49.89 $800.00 $2,108.29 1711.398 $0.33 2.335% $52.19 $800.00 $715.63 1491.388 $0.50 4.355% $49.76 $800.00 $1,690.81 1602.953 $0.62 2.120% $49.45 $800.00 ($107.96)1791.538 $0.50 2.737% $52.91 $800.00 $895.26 1476.228 $0.72 2.304% $51.46 $800.00 ($119.26)1492.293 $0.32 4.145% $52.54 $800.00 $1,973.43

1691.52 $0.76 2.026% $50.47 $800.00 ($360.84)1495.68 $0.67 1.063% $50.87 $800.00 ($1,000.32)

1438.129 $0.40 1.303% $50.57 $800.00 ($423.06)1525.369 $0.29 3.839% $50.59 $800.00 $1,724.74

1338.57 $0.24 2.456% $48.79 $800.00 $489.24 1340.78 $0.61 4.219% $48.26 $800.00 $1,117.22

1565.595 $0.55 1.562% $47.07 $800.00 ($504.29)1704.477 $0.53 3.010% $49.41 $800.00 $829.19 1214.966 $0.77 4.706% $50.12 $800.00 $1,132.56 1749.004 $0.72 4.833% $50.32 $800.00 $2,185.61

1566.48 $0.68 1.517% $49.65 $800.00 ($687.89)1397.316 $0.46 2.125% $52.81 $800.00 $119.62 1516.699 $0.35 2.267% $50.87 $800.00 $422.46 1425.994 $0.47 2.327% $48.59 $800.00 $135.17 1583.506 $0.36 2.239% $49.62 $800.00 $396.74 1412.247 $0.42 1.619% $50.41 $800.00 ($241.11)1283.944 $0.23 3.373% $47.89 $800.00 $980.78

Page 47: MCExample_SalesForecast

1481.391 $0.49 2.702% $50.51 $800.00 $502.12 1614.131 $0.36 3.655% $49.58 $800.00 $1,548.57 1420.366 $0.40 3.519% $47.06 $800.00 $986.14 1403.298 $0.31 2.800% $48.72 $800.00 $681.48 1799.149 $0.64 1.558% $52.16 $800.00 ($489.93)1487.813 $0.25 2.538% $48.83 $800.00 $673.10 1434.334 $0.52 2.593% $48.54 $800.00 $259.56 1371.975 $0.61 4.738% $50.55 $800.00 $1,647.29 1357.821 $0.73 3.656% $50.74 $800.00 $721.01 1608.332 $0.39 3.799% $50.53 $800.00 $1,663.55 1396.743 $0.28 1.349% $48.77 $800.00 ($266.64)1556.337 $0.52 1.612% $50.73 $800.00 ($334.95)1288.373 $0.28 4.521% $47.13 $800.00 $1,581.67 1260.957 $0.53 4.903% $49.19 $800.00 $1,566.63 1629.105 $0.77 4.240% $50.49 $800.00 $1,440.68 1777.407 $0.40 1.700% $47.80 $800.00 ($65.62)1384.776 $0.74 2.905% $47.29 $800.00 $74.74 1444.553 $0.70 3.483% $51.30 $800.00 $767.29 1712.803 $0.27 4.469% $50.11 $800.00 $2,570.83

1615.37 $0.33 1.918% $47.67 $800.00 $141.32 1628.062 $0.42 2.683% $51.49 $800.00 $772.16 1363.812 $0.24 3.594% $50.41 $800.00 $1,340.24 1369.411 $0.21 3.459% $51.86 $800.00 $1,372.21 1408.589 $0.27 4.258% $47.53 $800.00 $1,668.18 1679.581 $0.65 1.154% $52.69 $800.00 ($871.96)1288.589 $0.49 2.323% $48.16 $800.00 $4.45 1328.942 $0.61 4.932% $47.50 $800.00 $1,504.63 1445.503 $0.71 1.358% $51.29 $800.00 ($820.43)1577.373 $0.71 1.815% $52.40 $800.00 ($417.22)1497.009 $0.41 2.609% $50.58 $800.00 $561.11 1656.483 $0.68 4.615% $52.16 $800.00 $2,053.18 1352.787 $0.22 2.621% $50.08 $800.00 $682.03 1478.197 $0.64 1.868% $52.76 $800.00 ($295.31)1559.518 $0.45 1.594% $52.33 $800.00 ($206.47)1356.337 $0.57 4.915% $51.13 $800.00 $1,841.16 1435.245 $0.50 1.140% $52.16 $800.00 ($666.00)1353.606 $0.25 3.202% $48.66 $800.00 $975.60

1614.1 $0.69 4.122% $48.07 $800.00 $1,281.65 1424.912 $0.41 3.846% $47.06 $800.00 $1,188.67 1382.063 $0.47 3.307% $47.99 $800.00 $749.17 1328.523 $0.53 2.613% $48.68 $800.00 $189.59 1496.913 $0.26 1.725% $47.96 $800.00 $43.23 1229.829 $0.31 3.593% $49.91 $800.00 $1,021.00 1436.116 $0.72 2.966% $48.35 $800.00 $220.73 1483.263 $0.48 3.605% $49.21 $800.00 $1,123.45 1277.753 $0.46 1.893% $48.33 $800.00 ($213.30)1213.584 $0.20 3.346% $51.03 $800.00 $1,027.66

1736.83 $0.48 1.986% $48.98 $800.00 $50.42 1723.953 $0.64 3.582% $48.36 $800.00 $1,084.26

1357.94 $0.35 1.529% $47.24 $800.00 ($299.32)1567.588 $0.55 1.760% $48.15 $800.00 ($326.01)

Page 48: MCExample_SalesForecast

1633.207 $0.49 4.925% $52.52 $800.00 $2,621.11 1529.255 $0.69 4.351% $51.52 $800.00 $1,567.89 1670.358 $0.60 1.536% $50.36 $800.00 ($512.39)1489.464 $0.67 2.170% $47.53 $800.00 ($267.73)1235.923 $0.79 4.785% $48.47 $800.00 $1,085.65 1299.858 $0.27 3.629% $52.54 $800.00 $1,332.72 1622.205 $0.49 4.242% $52.00 $800.00 $1,982.14 1239.046 $0.37 1.399% $48.59 $800.00 ($418.06)1594.563 $0.61 3.437% $50.84 $800.00 $1,006.77 1728.733 $0.80 3.463% $51.37 $800.00 $896.11 1267.858 $0.22 4.777% $49.19 $800.00 $1,898.88

1358.36 $0.73 1.152% $47.20 $800.00 ($1,052.33)1371.337 $0.40 3.965% $52.48 $800.00 $1,504.28

1353.55 $0.68 4.845% $48.49 $800.00 $1,461.68 1537.513 $0.28 3.060% $52.67 $800.00 $1,243.10 1648.777 $0.71 2.013% $50.67 $800.00 ($294.79)1418.111 $0.52 2.419% $52.62 $800.00 $268.10 1763.713 $0.43 2.181% $49.46 $800.00 $337.80 1256.537 $0.34 2.192% $49.84 $800.00 $144.69 1560.217 $0.58 4.684% $51.66 $800.00 $2,067.53 1578.755 $0.36 4.106% $48.45 $800.00 $1,779.79 1269.383 $0.23 4.760% $49.84 $800.00 $1,920.39 1749.201 $0.79 1.137% $49.15 $800.00 ($1,201.79)

1237.95 $0.38 1.253% $50.69 $800.00 ($481.49)1352.791 $0.59 2.828% $50.94 $800.00 $348.98 1662.245 $0.52 1.283% $51.83 $800.00 ($552.68)1662.147 $0.75 4.035% $51.66 $800.00 $1,423.86 1455.804 $0.64 2.248% $49.43 $800.00 ($106.70)1438.149 $0.62 3.665% $47.40 $800.00 $808.52

1430.83 $0.47 3.238% $48.53 $800.00 $779.62 1655.302 $0.75 2.576% $48.00 $800.00 ($0.04)1257.957 $0.67 4.537% $49.86 $800.00 $1,197.28 1480.688 $0.40 3.082% $47.12 $800.00 $751.54

1487.63 $0.54 4.375% $47.55 $800.00 $1,493.84 1426.854 $0.35 1.586% $47.56 $800.00 ($217.48)1574.588 $0.40 1.051% $51.28 $800.00 ($574.79)1457.371 $0.53 2.272% $47.72 $800.00 $6.62 1310.287 $0.61 1.248% $51.67 $800.00 ($752.03)1284.796 $0.57 1.205% $50.75 $800.00 ($743.45)1772.439 $0.63 3.982% $52.94 $800.00 $1,824.77 1765.797 $0.50 3.057% $52.48 $800.00 $1,148.56 1243.441 $0.30 3.318% $52.93 $800.00 $1,007.57 1429.026 $0.46 2.540% $48.15 $800.00 $283.85 1445.632 $0.71 2.124% $49.50 $800.00 ($311.93)1390.115 $0.39 4.298% $52.16 $800.00 $1,768.24 1424.547 $0.30 4.468% $50.25 $800.00 $1,972.53 1657.943 $0.78 2.676% $48.61 $800.00 $68.39 1560.449 $0.43 4.467% $50.59 $800.00 $2,047.44 1545.274 $0.58 1.248% $49.59 $800.00 ($736.89)1545.304 $0.80 2.617% $49.87 $800.00 ($12.83)1643.482 $0.53 3.787% $48.96 $800.00 $1,374.85

Page 49: MCExample_SalesForecast

1446.884 $0.28 3.725% $52.47 $800.00 $1,621.47 1716.043 $0.78 3.812% $47.14 $800.00 $942.06 1368.621 $0.79 4.326% $51.41 $800.00 $1,166.33 1207.614 $0.24 3.439% $48.18 $800.00 $912.10 1530.662 $0.61 2.420% $50.98 $800.00 $159.13 1667.367 $0.70 2.381% $52.70 $800.00 $128.31 1215.169 $0.68 4.052% $51.86 $800.00 $923.10 1749.487 $0.39 3.227% $51.21 $800.00 $1,413.82 1455.379 $0.22 1.560% $47.52 $800.00 ($47.56)1718.875 $0.36 4.665% $49.89 $800.00 $2,586.62 1508.184 $0.54 4.444% $51.32 $800.00 $1,826.69 1615.984 $0.39 2.539% $49.05 $800.00 $588.54 1342.458 $0.78 4.157% $52.66 $800.00 $1,092.78 1777.825 $0.44 4.376% $48.03 $800.00 $2,160.97 1221.774 $0.27 3.201% $51.51 $800.00 $883.34 1672.481 $0.54 4.382% $47.61 $800.00 $1,778.77 1776.083 $0.59 1.071% $51.60 $800.00 ($859.56)1590.114 $0.72 3.375% $47.32 $800.00 $602.26 1393.716 $0.51 1.286% $52.83 $800.00 ($566.28)1698.581 $0.25 3.710% $50.10 $800.00 $1,939.83 1278.502 $0.24 3.466% $52.29 $800.00 $1,204.33 1226.845 $0.33 3.763% $50.70 $800.00 $1,134.10 1582.083 $0.38 2.703% $47.42 $800.00 $620.78 1662.764 $0.38 4.568% $51.10 $800.00 $2,443.01 1602.985 $0.28 4.519% $51.00 $800.00 $2,449.46

1596.95 $0.50 2.324% $49.90 $800.00 $252.75 1516.023 $0.29 4.137% $51.64 $800.00 $1,997.68

1411.59 $0.72 3.762% $52.48 $800.00 $970.18 1556.754 $0.67 2.762% $50.45 $800.00 $319.05 1407.394 $0.39 4.529% $48.07 $800.00 $1,710.71 1260.056 $0.40 4.872% $48.16 $800.00 $1,656.26 1274.616 $0.67 2.500% $51.80 $800.00 ($2.56)1576.242 $0.24 4.662% $49.87 $800.00 $2,479.44 1273.419 $0.21 2.051% $50.27 $800.00 $246.81 1624.727 $0.39 1.638% $52.68 $800.00 ($29.65)1513.181 $0.55 1.107% $49.91 $800.00 ($794.15)1269.669 $0.63 4.513% $47.95 $800.00 $1,145.67 1408.819 $0.48 1.577% $48.08 $800.00 ($402.69)1229.413 $0.46 2.244% $50.64 $800.00 $27.46 1761.286 $0.28 1.608% $49.28 $800.00 $100.17

1623.08 $0.77 1.045% $50.76 $800.00 ($1,190.01)1642.8 $0.68 3.543% $51.25 $800.00 $1,063.12

1250.35 $0.32 2.024% $51.45 $800.00 $100.32 1616.237 $0.32 2.751% $51.51 $800.00 $976.22 1719.465 $0.57 2.186% $51.55 $800.00 $154.29 1705.483 $0.76 2.530% $47.81 $800.00 ($24.31)1297.896 $0.45 4.263% $49.50 $800.00 $1,356.02 1278.765 $0.64 1.453% $48.21 $800.00 ($719.44)1620.052 $0.32 4.117% $50.07 $800.00 $2,021.29 1200.599 $0.34 3.351% $51.59 $800.00 $868.92 1712.661 $0.36 2.317% $47.00 $800.00 $451.76

Page 50: MCExample_SalesForecast

1728.962 $0.63 4.242% $49.98 $800.00 $1,773.21 1266.28 $0.79 3.117% $50.08 $800.00 $175.62

1500.608 $0.29 2.244% $47.23 $800.00 $350.76 1255.707 $0.44 1.657% $49.37 $800.00 ($323.66)1631.688 $0.30 3.825% $49.56 $800.00 $1,808.39 1481.473 $0.45 3.810% $50.81 $800.00 $1,401.61 1486.125 $0.74 2.890% $49.82 $800.00 $239.11 1296.792 $0.53 3.996% $48.11 $800.00 $1,007.60 1338.631 $0.37 2.735% $49.88 $800.00 $524.57 1690.219 $0.48 1.604% $47.16 $800.00 ($333.66)1585.845 $0.61 1.251% $47.05 $800.00 ($836.56)1304.603 $0.54 4.915% $50.21 $800.00 $1,712.63

1527.24 $0.49 3.172% $49.47 $800.00 $841.77 1412.698 $0.47 3.688% $50.80 $800.00 $1,182.26 1785.288 $0.49 2.290% $52.84 $800.00 $494.24 1659.128 $0.46 3.019% $48.11 $800.00 $845.43 1394.729 $0.42 4.303% $50.42 $800.00 $1,646.51 1419.156 $0.77 2.196% $48.94 $800.00 ($366.84)1540.489 $0.56 4.069% $49.77 $800.00 $1,452.05 1427.276 $0.25 4.620% $47.81 $800.00 $2,001.16 1439.436 $0.67 2.941% $49.88 $800.00 $348.57 1768.861 $0.71 2.467% $49.21 $800.00 $98.38 1261.787 $0.79 4.092% $49.61 $800.00 $765.41 1323.181 $0.46 1.216% $48.15 $800.00 ($633.31)1286.293 $0.59 1.378% $47.32 $800.00 ($724.19)1589.662 $0.23 3.700% $48.61 $800.00 $1,697.48 1730.256 $0.28 2.671% $52.84 $800.00 $1,149.76 1550.932 $0.36 1.534% $51.20 $800.00 ($133.77)1508.512 $0.23 2.542% $49.73 $800.00 $752.76 1285.464 $0.41 1.738% $52.53 $800.00 ($156.38)1415.874 $0.69 1.266% $50.09 $800.00 ($881.67)

1760.01 $0.41 1.503% $52.06 $800.00 ($145.21)1567.345 $0.52 3.371% $52.96 $800.00 $1,189.37 1363.801 $0.48 2.646% $52.70 $800.00 $448.00 1308.244 $0.31 3.143% $47.24 $800.00 $734.56 1423.147 $0.43 4.427% $49.99 $800.00 $1,734.00

1582.17 $0.66 1.941% $52.12 $800.00 ($248.69)1301.673 $0.69 1.292% $48.78 $800.00 ($875.71)1239.894 $0.32 1.221% $52.50 $800.00 ($404.55)1580.469 $0.70 1.694% $50.81 $800.00 ($542.70)1386.416 $0.23 1.966% $48.19 $800.00 $195.93 1692.364 $0.70 2.821% $50.96 $800.00 $448.26

1575.81 $0.40 3.584% $47.24 $800.00 $1,233.64 1346.069 $0.53 4.572% $50.32 $800.00 $1,577.58

1464.8 $0.40 4.030% $48.96 $800.00 $1,510.02 1708.215 $0.66 2.455% $51.42 $800.00 $228.94 1585.007 $0.61 3.570% $48.01 $800.00 $957.24 1390.001 $0.49 1.644% $52.64 $800.00 ($273.50)1582.215 $0.25 2.492% $52.74 $800.00 $879.95 1403.449 $0.71 2.114% $47.01 $800.00 ($396.95)1324.167 $0.55 2.395% $51.53 $800.00 $106.13

Page 51: MCExample_SalesForecast

1719.073 $0.60 2.971% $52.29 $800.00 $830.97 1604.661 $0.20 4.360% $52.66 $800.00 $2,561.77 1283.314 $0.38 1.244% $47.27 $800.00 ($530.60)

1525.34 $0.47 3.866% $47.39 $800.00 $1,276.61 1473.686 $0.22 4.733% $48.25 $800.00 $2,244.82 1711.375 $0.36 3.207% $48.76 $800.00 $1,267.13 1749.637 $0.30 3.556% $51.23 $800.00 $1,860.55 1763.766 $0.31 2.853% $51.75 $800.00 $1,252.54 1583.732 $0.48 1.411% $50.67 $800.00 ($422.80)1245.633 $0.74 4.758% $50.23 $800.00 $1,257.09 1420.568 $0.66 4.397% $50.10 $800.00 $1,389.74

1441.35 $0.38 4.191% $51.67 $800.00 $1,777.82 1448.486 $0.42 4.493% $49.77 $800.00 $1,837.84 1248.551 $0.31 2.396% $48.58 $800.00 $271.87

1268.57 $0.72 3.087% $52.67 $800.00 $350.43 1681.589 $0.73 2.657% $51.55 $800.00 $278.00 1249.689 $0.67 4.016% $47.59 $800.00 $755.06 1631.801 $0.60 3.105% $47.07 $800.00 $612.77 1528.392 $0.44 3.416% $48.20 $800.00 $1,045.63 1673.387 $0.78 3.341% $52.17 $800.00 $811.90 1454.899 $0.33 3.194% $49.84 $800.00 $1,041.86 1229.668 $0.79 2.562% $50.18 $800.00 ($195.44)1304.073 $0.70 1.898% $47.24 $800.00 ($548.87)1302.297 $0.23 2.348% $48.00 $800.00 $371.20 1782.333 $0.72 2.933% $50.70 $800.00 $574.00 1337.684 $0.31 2.763% $48.02 $800.00 $561.84 1661.773 $0.47 3.512% $48.96 $800.00 $1,268.19 1284.407 $0.66 2.488% $48.93 $800.00 ($77.94)1491.952 $0.28 3.695% $47.06 $800.00 $1,382.63 1694.993 $0.76 2.949% $47.54 $800.00 $293.01 1361.925 $0.67 1.262% $51.26 $800.00 ($838.18)1476.846 $0.27 3.962% $51.88 $800.00 $1,832.86 1483.523 $0.33 1.127% $49.63 $800.00 ($460.54)1613.297 $0.57 1.472% $52.39 $800.00 ($477.68)1288.908 $0.35 1.507% $47.24 $800.00 ($333.21)1648.362 $0.39 1.278% $49.08 $800.00 ($410.28)1289.881 $0.48 3.450% $52.23 $800.00 $908.89 1523.103 $0.76 4.258% $51.29 $800.00 $1,376.43 1748.854 $0.50 1.024% $51.01 $800.00 ($758.37)1785.151 $0.20 2.361% $51.28 $800.00 $1,001.39 1402.823 $0.47 4.440% $47.78 $800.00 $1,511.17

1701.18 $0.44 3.343% $47.55 $800.00 $1,150.36 1219.575 $0.80 3.350% $47.41 $800.00 $165.37 1326.457 $0.37 3.339% $47.85 $800.00 $823.53 1620.225 $0.65 4.536% $48.42 $800.00 $1,708.14 1542.735 $0.68 1.854% $47.82 $800.00 ($475.89)1695.544 $0.42 3.688% $51.33 $800.00 $1,692.04

1523.56 $0.40 1.456% $48.57 $800.00 ($330.78)1328.729 $0.74 1.389% $48.26 $800.00 ($895.03)1332.176 $0.40 4.708% $50.44 $800.00 $1,833.52 1361.183 $0.74 1.279% $51.09 $800.00 ($921.93)

Page 52: MCExample_SalesForecast

1762.901 $0.27 4.025% $50.56 $800.00 $2,312.05 1551.554 $0.80 4.706% $51.60 $800.00 $1,731.14 1454.752 $0.43 4.466% $50.08 $800.00 $1,835.26 1495.967 $0.40 4.516% $47.25 $800.00 $1,790.79 1384.919 $0.45 1.586% $51.98 $800.00 ($275.83)1396.137 $0.43 4.980% $52.80 $800.00 $2,274.53 1274.565 $0.41 2.533% $51.12 $800.00 $324.38 1420.849 $0.47 3.403% $52.20 $800.00 $1,056.34 1297.886 $0.71 1.955% $49.13 $800.00 ($470.98)1637.973 $0.58 1.389% $52.65 $800.00 ($553.97)1770.008 $0.48 4.677% $51.54 $800.00 $2,615.36 1505.359 $0.23 1.288% $49.99 $800.00 ($184.22)1546.787 $0.38 3.598% $52.64 $800.00 $1,539.63 1690.515 $0.48 2.677% $48.02 $800.00 $559.94 1322.993 $0.72 2.113% $48.37 $800.00 ($404.33)1595.933 $0.37 2.570% $47.19 $800.00 $547.44 1503.262 $0.46 3.502% $47.72 $800.00 $1,014.63

1562.21 $0.34 4.493% $48.48 $800.00 $2,068.45 1722.533 $0.72 4.292% $49.04 $800.00 $1,586.79 1503.796 $0.43 4.717% $49.34 $800.00 $2,059.85 1444.538 $0.23 1.609% $48.85 $800.00 $9.02 1651.378 $0.26 2.125% $51.49 $800.00 $572.99 1258.503 $0.35 3.228% $47.96 $800.00 $705.30

1528.02 $0.41 1.965% $47.63 $800.00 $8.59 1358.104 $0.61 3.321% $49.16 $800.00 $592.64 1514.573 $0.48 4.598% $52.76 $800.00 $2,147.34 1583.699 $0.34 3.143% $49.69 $800.00 $1,129.01 1715.226 $0.21 3.820% $51.67 $800.00 $2,230.11 1370.347 $0.78 4.459% $51.14 $800.00 $1,250.46 1326.406 $0.37 2.180% $50.02 $800.00 $157.34 1332.035 $0.60 2.402% $47.64 $800.00 ($80.53)1491.587 $0.48 4.604% $49.82 $800.00 $1,908.24 1536.311 $0.27 1.762% $49.33 $800.00 $115.56 1507.625 $0.57 3.315% $48.65 $800.00 $771.50 1671.592 $0.55 1.777% $51.48 $800.00 ($196.04)1590.435 $0.73 4.426% $50.11 $800.00 $1,573.52 1650.501 $0.70 2.616% $50.70 $800.00 $228.14

1449.87 $0.37 2.976% $48.17 $800.00 $740.73 1627.594 $0.71 3.434% $52.71 $800.00 $984.83 1646.627 $0.70 2.406% $50.61 $800.00 $51.16 1330.031 $0.69 4.171% $52.70 $800.00 $1,204.83 1207.355 $0.53 4.224% $47.67 $800.00 $987.58 1630.924 $0.37 4.261% $52.75 $800.00 $2,267.04 1565.392 $0.69 1.610% $51.90 $800.00 ($579.36)1247.224 $0.57 2.073% $51.51 $800.00 ($183.90)1452.855 $0.65 2.884% $48.00 $800.00 $267.57 1676.367 $0.24 2.309% $50.58 $800.00 $756.62 1283.609 $0.42 1.389% $48.93 $800.00 ($461.80)1649.196 $0.70 2.749% $51.70 $800.00 $383.44 1458.907 $0.52 1.633% $51.59 $800.00 ($330.16)1553.282 $0.55 2.273% $50.66 $800.00 $140.42

Page 53: MCExample_SalesForecast

1258.722 $0.58 4.687% $50.57 $800.00 $1,449.03 1230.146 $0.26 2.245% $52.99 $800.00 $346.01 1293.221 $0.75 3.184% $50.94 $800.00 $321.59 1358.719 $0.80 1.745% $47.54 $800.00 ($753.17)1386.081 $0.74 4.728% $51.44 $800.00 $1,547.11 1530.662 $0.77 1.438% $52.23 $800.00 ($831.79)1608.716 $0.21 2.628% $47.69 $800.00 $884.15 1445.412 $0.49 4.809% $52.84 $800.00 $2,159.10 1732.382 $0.34 4.731% $47.52 $800.00 $2,500.44

1779 $0.46 1.039% $47.87 $800.00 ($739.46)1695.773 $0.42 2.228% $49.34 $800.00 $352.78 1449.579 $0.25 3.999% $49.65 $800.00 $1,708.61 1470.679 $0.74 3.650% $47.20 $800.00 $637.69

1710.49 $0.75 1.581% $48.78 $800.00 ($764.64)1328.477 $0.68 4.848% $51.63 $800.00 $1,623.58 1427.732 $0.48 2.265% $48.73 $800.00 $88.45 1461.571 $0.64 1.127% $51.41 $800.00 ($891.58)1281.322 $0.21 2.273% $50.73 $800.00 $410.30 1571.715 $0.20 3.692% $49.35 $800.00 $1,744.97 1491.027 $0.24 4.677% $51.79 $800.00 $2,454.04

1475.18 $0.65 3.371% $51.71 $800.00 $814.69 1555.449 $0.65 1.430% $52.32 $800.00 ($639.91)

1262.13 $0.52 4.619% $47.75 $800.00 $1,325.98 1434.944 $0.28 4.928% $51.70 $800.00 $2,457.10 1243.791 $0.43 1.665% $49.98 $800.00 ($305.94)1266.682 $0.25 4.392% $48.39 $800.00 $1,574.03 1717.108 $0.46 4.993% $52.45 $800.00 $2,898.29 1712.747 $0.39 4.805% $47.46 $800.00 $2,434.58 1470.971 $0.22 4.120% $52.78 $800.00 $2,078.98 1346.813 $0.69 1.925% $49.87 $800.00 ($435.37)1515.434 $0.72 3.397% $52.98 $800.00 $834.41 1723.618 $0.26 1.592% $52.03 $800.00 $179.92 1282.024 $0.71 3.916% $52.94 $800.00 $944.68 1743.934 $0.76 2.534% $50.56 $800.00 $114.70 1261.755 $0.64 2.134% $52.81 $800.00 ($190.15)1415.065 $0.29 4.909% $48.33 $800.00 $2,153.80 1327.573 $0.24 1.895% $50.37 $800.00 $146.32 1556.408 $0.50 3.826% $48.72 $800.00 $1,328.14 1789.764 $0.75 1.739% $47.50 $800.00 ($667.16)1474.014 $0.66 1.926% $49.53 $800.00 ($372.69)1540.417 $0.66 3.764% $49.58 $800.00 $1,057.60 1233.463 $0.21 1.603% $51.76 $800.00 ($38.35)1277.106 $0.30 2.127% $47.28 $800.00 $101.09 1398.848 $0.45 1.713% $50.04 $800.00 ($224.56)1377.667 $0.51 3.272% $50.34 $800.00 $767.64 1544.931 $0.41 4.712% $50.16 $800.00 $2,214.40 1506.887 $0.34 4.075% $52.53 $800.00 $1,920.54 1777.501 $0.61 3.001% $50.31 $800.00 $802.98 1617.697 $0.54 1.483% $52.59 $800.00 ($419.60)1436.297 $0.45 4.861% $48.28 $800.00 $1,926.97 1271.496 $0.43 1.590% $48.97 $800.00 ($354.38)

Page 54: MCExample_SalesForecast

1643.508 $0.31 4.577% $49.16 $800.00 $2,386.28 1595.831 $0.60 2.953% $51.43 $800.00 $669.89 1313.505 $0.35 4.923% $49.39 $800.00 $1,937.02

1744.06 $0.75 1.428% $51.82 $800.00 ($813.20)1491.195 $0.58 4.992% $50.08 $800.00 $2,058.11 1519.977 $0.27 3.261% $48.29 $800.00 $1,185.64 1573.178 $0.47 2.630% $51.15 $800.00 $579.69 1470.573 $0.55 3.027% $50.79 $800.00 $645.94 1742.585 $0.56 2.746% $48.91 $800.00 $567.92 1429.565 $0.25 3.141% $47.87 $800.00 $987.89 1379.405 $0.61 2.120% $47.53 $800.00 ($254.25)1619.972 $0.29 2.449% $47.97 $800.00 $638.05 1794.276 $0.76 2.899% $52.55 $800.00 $570.22 1439.401 $0.62 1.241% $47.73 $800.00 ($847.31)1207.739 $0.53 3.671% $50.03 $800.00 $779.02 1585.203 $0.55 1.620% $52.00 $800.00 ($334.23)1284.269 $0.68 1.411% $52.13 $800.00 ($727.34)1268.547 $0.31 3.056% $51.76 $800.00 $819.33 1761.992 $0.40 1.112% $50.99 $800.00 ($501.84)1555.979 $0.34 1.436% $49.13 $800.00 ($230.14)1263.543 $0.50 2.469% $49.23 $800.00 $106.04 1350.916 $0.31 3.267% $47.94 $800.00 $898.83 1621.126 $0.74 4.496% $50.38 $800.00 $1,673.60 1742.166 $0.39 3.398% $48.62 $800.00 $1,403.10 1539.302 $0.73 2.401% $48.82 $800.00 ($126.93)1713.154 $0.34 2.118% $48.04 $800.00 $353.45 1703.029 $0.63 3.657% $50.95 $800.00 $1,308.06 1223.413 $0.43 1.544% $52.13 $800.00 ($346.59)1273.396 $0.48 3.480% $51.71 $800.00 $878.57 1758.859 $0.76 3.219% $48.84 $800.00 $634.53 1438.977 $0.38 1.985% $50.90 $800.00 $111.51

1210.83 $0.60 1.416% $48.78 $800.00 ($690.45)1207.762 $0.23 2.700% $48.26 $800.00 $490.42 1202.212 $0.52 2.425% $50.69 $800.00 $55.78 1543.912 $0.55 2.670% $52.07 $800.00 $504.34 1289.057 $0.55 2.890% $48.78 $800.00 $312.27 1764.463 $0.72 4.637% $47.41 $800.00 $1,814.28 1507.761 $0.34 2.059% $47.17 $800.00 $155.75 1714.184 $0.47 4.011% $51.54 $800.00 $1,938.34

1619.09 $0.25 2.355% $52.55 $800.00 $798.36 1624.026 $0.32 3.056% $47.14 $800.00 $1,025.56 1395.353 $0.37 4.801% $52.72 $800.00 $2,212.01 1592.231 $0.21 2.229% $47.91 $800.00 $566.04 1276.408 $0.68 3.260% $48.94 $800.00 $371.42 1729.033 $0.45 1.429% $52.65 $800.00 ($270.95)1259.584 $0.68 3.553% $49.27 $800.00 $552.33 1539.121 $0.21 4.993% $52.68 $800.00 $2,925.72 1396.485 $0.46 4.148% $51.07 $800.00 $1,510.79 1247.988 $0.44 2.054% $50.19 $800.00 ($63.81)1367.359 $0.69 2.938% $49.91 $800.00 $261.76 1290.565 $0.77 3.957% $49.00 $800.00 $708.79

Page 55: MCExample_SalesForecast

1524.5 $0.43 2.645% $47.67 $800.00 $468.30 1739.212 $0.70 3.485% $50.04 $800.00 $1,008.08 1771.522 $0.58 2.583% $52.47 $800.00 $581.08 1461.398 $0.40 4.937% $49.70 $800.00 $2,195.18 1304.942 $0.25 3.937% $50.09 $800.00 $1,447.08 1726.308 $0.33 1.967% $48.35 $800.00 $277.04

1412.11 $0.73 1.531% $49.63 $800.00 ($759.24)1359.683 $0.75 4.209% $48.73 $800.00 $973.25

1507.99 $0.54 3.965% $50.96 $800.00 $1,427.81 1355.91 $0.62 1.054% $47.91 $800.00 ($956.99)

1342.216 $0.46 2.940% $47.02 $800.00 $444.52 1608.152 $0.31 3.332% $50.36 $800.00 $1,403.64 1649.124 $0.79 2.846% $51.91 $800.00 $331.66 1636.319 $0.21 4.928% $48.70 $800.00 $2,789.73 1383.031 $0.74 4.959% $47.76 $800.00 $1,457.97 1255.053 $0.41 3.615% $51.72 $800.00 $1,035.87 1275.234 $0.72 4.566% $47.91 $800.00 $1,069.30 1551.332 $0.40 2.654% $47.48 $800.00 $536.64

1324.01 $0.77 4.373% $48.48 $800.00 $993.78 1537.289 $0.36 3.891% $47.85 $800.00 $1,506.62 1461.451 $0.80 3.748% $48.37 $800.00 $685.61 1301.964 $0.45 2.495% $50.01 $800.00 $237.24 1359.965 $0.45 4.737% $52.48 $800.00 $1,969.01

1757.48 $0.61 2.506% $48.81 $800.00 $279.17 1551.442 $0.52 4.826% $51.25 $800.00 $2,228.33

1544.67 $0.38 4.699% $51.23 $800.00 $2,335.17 1715.634 $0.35 4.327% $48.01 $800.00 $2,168.43 1218.927 $0.32 2.417% $50.91 $800.00 $310.10 1329.351 $0.71 2.675% $48.94 $800.00 ($6.26)1362.705 $0.47 1.631% $47.27 $800.00 ($390.49)1731.123 $0.77 1.011% $48.04 $800.00 ($1,297.03)1322.331 $0.37 2.027% $51.75 $800.00 $99.41 1781.111 $0.70 2.812% $51.30 $800.00 $516.01 1314.733 $0.44 3.664% $51.21 $800.00 $1,084.61 1560.264 $0.50 3.549% $50.23 $800.00 $1,207.10 1467.227 $0.48 2.620% $51.45 $800.00 $471.18

1412.48 $0.50 1.620% $52.01 $800.00 ($314.49)1633.882 $0.43 3.308% $52.92 $800.00 $1,354.65 1497.366 $0.23 4.282% $47.31 $800.00 $1,896.50 1303.677 $0.40 2.499% $52.04 $800.00 $370.47 1286.205 $0.41 3.864% $51.43 $800.00 $1,231.39 1657.203 $0.31 2.656% $52.08 $800.00 $978.24 1524.213 $0.26 3.011% $52.79 $800.00 $1,229.57 1633.851 $0.48 2.926% $51.05 $800.00 $858.16 1513.875 $0.52 3.536% $50.05 $800.00 $1,085.89 1378.175 $0.58 2.843% $48.43 $800.00 $299.60 1488.795 $0.26 2.240% $49.18 $800.00 $446.25 1261.093 $0.20 3.861% $52.58 $800.00 $1,502.58 1599.703 $0.51 3.395% $48.14 $800.00 $996.40 1278.179 $0.31 2.628% $47.86 $800.00 $409.70 1264.377 $0.20 3.354% $49.77 $800.00 $1,057.45

Page 56: MCExample_SalesForecast

1294.424 $0.53 3.004% $48.79 $800.00 $412.59 1320.702 $0.74 1.591% $50.44 $800.00 ($723.07)1643.548 $0.68 3.569% $51.95 $800.00 $1,134.81 1283.619 $0.68 1.433% $50.04 $800.00 ($747.62)1537.066 $0.37 4.426% $48.88 $800.00 $1,954.36 1559.956 $0.56 3.975% $49.24 $800.00 $1,382.82 1517.127 $0.52 4.459% $52.07 $800.00 $1,933.37 1504.182 $0.53 4.140% $52.69 $800.00 $1,681.52 1205.567 $0.41 4.351% $48.15 $800.00 $1,233.51 1741.514 $0.21 4.935% $51.86 $800.00 $3,291.64 1371.726 $0.21 3.996% $51.88 $800.00 $1,751.00

1263.93 $0.51 4.254% $50.78 $800.00 $1,287.06 1655.499 $0.32 4.184% $47.69 $800.00 $1,965.93 1537.343 $0.31 4.205% $52.56 $800.00 $2,121.28 1771.046 $0.21 2.242% $48.26 $800.00 $739.70 1674.901 $0.31 3.820% $48.27 $800.00 $1,769.99 1243.842 $0.24 1.088% $52.97 $800.00 ($382.05)1697.918 $0.51 1.635% $52.47 $800.00 ($203.03)1475.527 $0.71 4.194% $47.22 $800.00 $1,081.41

1264.7 $0.42 2.812% $50.68 $800.00 $471.10 1311.822 $0.69 3.395% $51.57 $800.00 $593.00 1207.803 $0.47 4.029% $51.14 $800.00 $1,119.00 1678.174 $0.65 4.788% $52.77 $800.00 $2,357.14 1597.428 $0.62 2.651% $50.42 $800.00 $344.38 1356.374 $0.69 3.055% $49.66 $800.00 $318.57 1791.664 $0.47 4.548% $48.63 $800.00 $2,319.44 1758.436 $0.60 2.150% $52.96 $800.00 $151.00 1592.854 $0.35 2.115% $50.39 $800.00 $344.40 1658.592 $0.65 4.438% $47.41 $800.00 $1,616.47 1218.684 $0.23 3.528% $47.11 $800.00 $943.91 1628.765 $0.79 4.047% $50.83 $800.00 $1,261.61 1362.261 $0.63 1.040% $52.66 $800.00 ($913.68)1613.316 $0.28 4.579% $47.07 $800.00 $2,232.59 1793.614 $0.45 2.759% $52.70 $800.00 $1,000.81 1601.117 $0.59 2.802% $49.25 $800.00 $458.22 1486.583 $0.77 1.318% $47.38 $800.00 ($1,014.38)1619.667 $0.44 2.900% $51.48 $800.00 $902.54 1293.423 $0.22 4.944% $47.67 $800.00 $1,959.49 1487.197 $0.21 1.322% $49.44 $800.00 ($144.85)1576.796 $0.47 3.343% $49.54 $800.00 $1,064.14 1737.895 $0.58 3.866% $52.87 $800.00 $1,743.87 1661.185 $0.67 3.091% $49.28 $800.00 $621.64 1728.947 $0.57 1.408% $52.62 $800.00 ($501.89)1698.323 $0.30 1.309% $52.88 $800.00 ($126.20)1271.557 $0.68 3.945% $51.84 $800.00 $935.53 1395.587 $0.42 3.916% $47.76 $800.00 $1,219.44 1709.437 $0.23 1.177% $49.25 $800.00 ($204.52)1304.226 $0.40 3.408% $51.28 $800.00 $958.13 1621.539 $0.72 3.037% $51.19 $800.00 $545.69 1350.551 $0.65 2.939% $47.47 $800.00 $202.02 1759.967 $0.58 2.963% $50.01 $800.00 $790.10

Page 57: MCExample_SalesForecast

1720.198 $0.26 1.103% $48.37 $800.00 ($336.50)1586.559 $0.20 2.426% $50.37 $800.00 $818.32

1213.38 $0.42 1.169% $47.89 $800.00 ($633.86)1755.331 $0.53 4.331% $51.52 $800.00 $2,193.13 1279.288 $0.48 2.047% $48.04 $800.00 ($152.42)1566.283 $0.76 1.358% $50.04 $800.00 ($923.70)1386.063 $0.77 1.752% $49.30 $800.00 ($675.72)

1629.08 $0.25 1.115% $50.16 $800.00 ($303.84)1435.215 $0.70 4.748% $48.98 $800.00 $1,527.95 1240.934 $0.66 4.085% $50.84 $800.00 $957.82 1675.594 $0.28 3.645% $52.95 $800.00 $1,956.95 1258.401 $0.64 2.609% $47.12 $800.00 ($54.11)1235.567 $0.35 3.584% $52.97 $800.00 $1,111.25 1281.628 $0.38 2.891% $49.29 $800.00 $544.56

1387.26 $0.54 1.972% $51.40 $800.00 ($139.28)1382.522 $0.22 4.777% $47.98 $800.00 $2,068.97 1573.389 $0.22 3.425% $51.86 $800.00 $1,651.27

1763.96 $0.51 1.082% $47.83 $800.00 ($794.60)1721.394 $0.48 2.626% $47.83 $800.00 $540.64 1460.834 $0.73 2.844% $48.56 $800.00 $152.76 1587.221 $0.23 2.121% $51.70 $800.00 $580.83 1705.309 $0.27 1.392% $50.74 $800.00 ($62.41)1565.597 $0.24 3.221% $48.42 $800.00 $1,272.63 1575.772 $0.72 3.972% $48.53 $800.00 $1,105.91 1661.831 $0.66 4.635% $49.57 $800.00 $1,923.09 1433.591 $0.27 2.871% $50.27 $800.00 $888.10 1326.714 $0.42 1.915% $48.49 $800.00 ($120.95)1439.495 $0.77 1.946% $52.55 $800.00 ($429.39)1245.552 $0.24 4.573% $48.45 $800.00 $1,661.40 1258.522 $0.71 3.891% $50.39 $800.00 $769.05 1361.422 $0.45 1.347% $51.16 $800.00 ($479.14)1217.644 $0.64 3.471% $51.47 $800.00 $599.90 1774.516 $0.44 2.810% $49.98 $800.00 $903.29

1743.82 $0.65 1.298% $49.29 $800.00 ($826.04)1581.084 $0.43 4.929% $48.27 $800.00 $2,275.52 1718.854 $0.71 1.883% $48.44 $800.00 ($452.18)

1595.04 $0.38 1.514% $50.20 $800.00 ($201.19)1263.527 $0.38 2.111% $52.16 $800.00 $113.97 1696.896 $0.39 1.737% $50.73 $800.00 $30.44 1259.831 $0.45 3.142% $52.42 $800.00 $706.15 1743.591 $0.65 2.482% $49.56 $800.00 $210.95 1543.189 $0.71 1.808% $51.56 $800.00 ($459.41)1424.358 $0.76 3.684% $50.32 $800.00 $758.97 1541.704 $0.27 3.522% $47.22 $800.00 $1,350.06 1488.502 $0.51 2.811% $51.98 $800.00 $609.41 1709.727 $0.30 3.077% $52.52 $800.00 $1,448.81 1481.422 $0.56 1.350% $49.41 $800.00 ($646.85)1206.395 $0.52 3.964% $52.72 $800.00 $1,097.28

1563.94 $0.38 3.863% $49.20 $800.00 $1,580.89 1652.328 $0.48 2.158% $47.89 $800.00 $110.85 1358.735 $0.59 4.936% $47.54 $800.00 $1,580.61

Page 58: MCExample_SalesForecast

1332.297 $0.71 4.622% $48.65 $800.00 $1,247.58 1373.188 $0.40 1.735% $51.56 $800.00 ($114.24)1637.415 $0.38 4.119% $52.41 $800.00 $2,106.14 1679.333 $0.57 3.836% $50.96 $800.00 $1,532.36 1241.337 $0.66 3.870% $51.41 $800.00 $853.80 1673.092 $0.58 2.499% $48.21 $800.00 $252.29 1258.811 $0.45 2.988% $48.48 $800.00 $461.16

1471.08 $0.22 3.646% $50.67 $800.00 $1,591.41 1331.113 $0.35 3.864% $49.32 $800.00 $1,270.69 1482.532 $0.30 1.062% $48.96 $800.00 ($473.21)1400.775 $0.53 3.829% $51.08 $800.00 $1,194.57 1654.853 $0.62 3.025% $48.99 $800.00 $619.90 1411.166 $0.40 3.827% $49.85 $800.00 $1,325.52 1525.823 $0.51 3.813% $52.60 $800.00 $1,475.68 1565.925 $0.76 3.248% $49.75 $800.00 $539.86 1789.611 $0.68 4.675% $49.19 $800.00 $2,096.74 1402.165 $0.29 3.159% $50.60 $800.00 $1,038.14 1545.039 $0.74 3.542% $47.27 $800.00 $640.97 1495.871 $0.64 3.062% $50.70 $800.00 $559.55 1399.913 $0.67 4.218% $47.72 $800.00 $1,078.59 1491.309 $0.24 1.753% $50.95 $800.00 $179.85 1453.362 $0.44 4.540% $51.89 $800.00 $1,985.53 1361.855 $0.68 1.677% $50.21 $800.00 ($578.15)1509.138 $0.32 1.348% $51.43 $800.00 ($243.78)1697.737 $0.66 1.125% $50.15 $800.00 ($964.24)1421.864 $0.44 1.436% $49.09 $800.00 ($427.41)1720.782 $0.69 1.798% $52.37 $800.00 ($362.62)1774.338 $0.39 2.792% $51.36 $800.00 $1,059.54 1454.402 $0.63 4.151% $51.94 $800.00 $1,421.91 1312.184 $0.33 1.159% $47.34 $800.00 ($507.19)1520.291 $0.70 1.218% $52.17 $800.00 ($894.15)

1421.74 $0.77 4.280% $47.71 $800.00 $1,003.96 1524.736 $0.26 4.076% $49.98 $800.00 $1,916.72 1256.524 $0.29 3.325% $48.58 $800.00 $863.79 1337.928 $0.37 1.396% $48.63 $800.00 ($380.45)1599.114 $0.20 1.716% $47.54 $800.00 $177.20 1333.109 $0.60 4.215% $50.67 $800.00 $1,248.83 1725.624 $0.25 3.369% $50.24 $800.00 $1,685.05 1553.956 $0.72 2.132% $49.98 $800.00 ($264.61)1604.832 $0.71 2.848% $52.55 $800.00 $469.27 1207.319 $0.63 2.780% $47.59 $800.00 $40.71 1412.115 $0.68 3.300% $51.55 $800.00 $645.05 1335.715 $0.77 4.815% $52.37 $800.00 $1,535.42 1492.698 $0.75 3.279% $50.19 $800.00 $537.48

1201.79 $0.62 3.441% $47.56 $800.00 $415.97 1698.484 $0.63 1.174% $48.71 $800.00 ($898.17)1622.689 $0.56 1.976% $51.91 $800.00 ($49.02)1472.912 $0.53 2.649% $52.61 $800.00 $465.54 1564.609 $0.37 2.492% $50.91 $800.00 $604.26 1584.119 $0.64 4.812% $47.96 $800.00 $1,848.05 1370.132 $0.24 2.532% $47.37 $800.00 $519.23

Page 59: MCExample_SalesForecast

1287.374 $0.49 4.405% $52.06 $800.00 $1,517.39 1576.438 $0.42 2.126% $52.71 $800.00 $302.92 1712.318 $0.78 3.350% $47.51 $800.00 $588.56 1638.008 $0.45 3.386% $52.03 $800.00 $1,351.87 1626.641 $0.71 3.041% $52.97 $800.00 $671.42 1303.984 $0.41 3.477% $51.06 $800.00 $986.34 1741.689 $0.69 2.652% $47.54 $800.00 $191.04 1502.148 $0.56 1.341% $48.22 $800.00 ($665.76)1647.024 $0.66 4.315% $51.03 $800.00 $1,743.48 1253.125 $0.26 3.734% $52.50 $800.00 $1,332.51 1701.095 $0.69 1.360% $48.36 $800.00 ($847.77)1459.918 $0.75 2.740% $48.82 $800.00 $54.95 1335.542 $0.39 4.694% $52.79 $800.00 $1,990.95 1377.642 $0.61 3.755% $49.51 $800.00 $915.93 1324.037 $0.66 3.119% $49.65 $800.00 $377.47 1219.626 $0.58 1.796% $51.05 $800.00 ($389.13)1395.573 $0.53 4.336% $51.13 $800.00 $1,554.26 1617.699 $0.33 2.714% $48.74 $800.00 $803.96

1371.46 $0.28 4.652% $48.48 $800.00 $1,907.55 1266.955 $0.54 1.499% $47.42 $800.00 ($588.75)1589.718 $0.55 1.558% $52.43 $800.00 ($381.86)1714.548 $0.50 1.919% $51.10 $800.00 $25.76 1429.896 $0.24 1.732% $51.78 $800.00 $135.83 1419.831 $0.36 2.632% $51.63 $800.00 $619.83 1541.192 $0.73 4.437% $52.49 $800.00 $1,664.12 1540.492 $0.41 1.155% $50.77 $800.00 ($523.85)1240.861 $0.74 4.218% $52.18 $800.00 $1,013.50 1401.296 $0.25 1.053% $50.59 $800.00 ($405.57)

1463.43 $0.30 4.424% $50.40 $800.00 $2,022.12 1535.969 $0.53 3.544% $50.74 $800.00 $1,141.69 1587.988 $0.33 1.730% $49.71 $800.00 $34.46

1563.27 $0.44 2.244% $51.75 $800.00 $323.91 1214.481 $0.76 2.462% $50.85 $800.00 ($202.42)1567.019 $0.72 1.485% $50.63 $800.00 ($746.28)1201.825 $0.39 1.598% $47.51 $800.00 ($356.64)1226.242 $0.52 3.107% $47.36 $800.00 $370.39 1767.941 $0.56 4.563% $51.13 $800.00 $2,340.35 1666.822 $0.24 2.318% $52.48 $800.00 $820.45 1628.681 $0.45 1.919% $48.52 $800.00 ($12.97)1291.977 $0.37 4.681% $48.50 $800.00 $1,653.47 1266.624 $0.63 1.285% $50.96 $800.00 ($764.40)1224.285 $0.45 1.441% $48.74 $800.00 ($488.63)1375.772 $0.56 2.517% $52.41 $800.00 $238.44 1657.799 $0.60 4.260% $48.66 $800.00 $1,635.52 1721.291 $0.66 4.985% $49.65 $800.00 $2,326.00 1393.902 $0.35 3.422% $52.39 $800.00 $1,210.47

1739.29 $0.57 2.351% $48.13 $800.00 $184.54 1652.789 $0.52 1.845% $48.81 $800.00 ($175.30)1343.364 $0.42 3.340% $47.03 $800.00 $741.01 1230.364 $0.66 2.683% $49.03 $800.00 $3.76 1758.271 $0.51 4.329% $48.67 $800.00 $2,005.62

Page 60: MCExample_SalesForecast

1408.813 $0.56 2.559% $49.98 $800.00 $208.54 1397.884 $0.72 3.017% $49.52 $800.00 $276.13 1514.812 $0.42 1.552% $52.68 $800.00 ($196.81)1362.702 $0.65 2.165% $49.62 $800.00 ($221.51)1368.837 $0.51 4.265% $48.15 $800.00 $1,317.28 1412.434 $0.51 3.884% $51.36 $800.00 $1,295.87 1355.395 $0.45 4.487% $48.88 $800.00 $1,566.96 1212.726 $0.41 3.717% $52.74 $800.00 $1,079.63 1322.482 $0.24 2.607% $50.37 $800.00 $622.69 1469.955 $0.79 3.803% $51.09 $800.00 $895.39 1723.631 $0.55 3.686% $52.00 $800.00 $1,559.83 1755.031 $0.60 1.746% $48.90 $800.00 ($349.48)1534.904 $0.58 1.980% $52.71 $800.00 ($86.42)1551.911 $0.22 4.429% $52.25 $800.00 $2,443.15 1513.322 $0.43 3.949% $49.94 $800.00 $1,539.63 1569.109 $0.66 3.295% $49.94 $800.00 $744.46 1568.438 $0.21 2.631% $50.30 $800.00 $940.17 1783.017 $0.80 4.726% $50.55 $800.00 $2,034.00 1602.487 $0.40 4.168% $48.26 $800.00 $1,779.29 1213.474 $0.50 3.966% $51.57 $800.00 $1,078.00 1301.125 $0.22 2.732% $47.35 $800.00 $591.52

1595.66 $0.79 1.651% $48.57 $800.00 ($776.96)1731.228 $0.20 1.944% $52.44 $800.00 $609.94 1417.845 $0.47 3.530% $48.82 $800.00 $976.82

1227.77 $0.39 3.459% $51.80 $800.00 $918.40 1493.004 $0.31 3.533% $51.29 $800.00 $1,441.34 1365.109 $0.49 1.808% $51.96 $800.00 ($185.12)1243.074 $0.43 2.757% $50.52 $800.00 $398.07 1359.412 $0.52 2.416% $48.73 $800.00 $93.34 1476.248 $0.26 2.311% $52.83 $800.00 $617.87 1346.232 $0.64 4.735% $48.47 $800.00 $1,430.74 1383.283 $0.40 3.098% $49.04 $800.00 $743.75

1762.8 $0.33 1.947% $47.61 $800.00 $247.11 1421.771 $0.23 1.096% $49.64 $800.00 ($352.54)1520.901 $0.53 2.589% $51.92 $800.00 $445.37 1362.913 $0.22 1.564% $47.87 $800.00 ($85.23)1738.006 $0.42 1.076% $48.35 $800.00 ($618.07)1668.842 $0.53 1.355% $52.80 $800.00 ($487.19)1261.423 $0.47 3.158% $51.41 $800.00 $652.43 1342.417 $0.49 4.603% $52.68 $800.00 $1,802.76 1765.087 $0.76 3.708% $52.34 $800.00 $1,279.18 1702.799 $0.72 3.060% $51.97 $800.00 $690.35 1567.772 $0.39 1.529% $52.01 $800.00 ($157.67)1738.221 $0.51 2.228% $50.56 $800.00 $270.65 1252.683 $0.68 2.729% $51.62 $800.00 $116.97

1517.28 $0.55 2.648% $49.96 $800.00 $374.37 1590.734 $0.39 2.491% $51.72 $800.00 $636.69 1215.178 $0.55 4.646% $51.12 $800.00 $1,423.55 1677.613 $0.56 3.394% $51.58 $800.00 $1,200.78 1528.649 $0.29 2.746% $50.02 $800.00 $850.21 1420.958 $0.37 1.931% $49.34 $800.00 $26.93

Page 61: MCExample_SalesForecast

1449.23 $0.30 1.791% $50.32 $800.00 $75.29 1420.423 $0.51 1.003% $47.74 $800.00 ($838.55)1627.516 $0.21 3.654% $51.89 $800.00 $1,948.13 1552.635 $0.70 3.784% $51.04 $800.00 $1,111.59 1758.356 $0.73 1.173% $50.35 $800.00 ($1,049.79)1308.291 $0.29 2.271% $52.99 $800.00 $398.17 1444.218 $0.25 2.349% $51.68 $800.00 $593.34 1415.993 $0.60 1.419% $49.30 $800.00 ($662.37)1364.339 $0.46 4.794% $48.69 $800.00 $1,752.08 1391.882 $0.56 3.416% $49.97 $800.00 $794.86 1293.931 $0.61 2.016% $47.50 $800.00 ($351.76)1500.803 $0.37 2.371% $49.08 $800.00 $395.85 1742.614 $0.29 3.188% $51.99 $800.00 $1,591.70 1749.365 $0.48 3.373% $52.94 $800.00 $1,489.83 1570.892 $0.69 4.451% $51.74 $800.00 $1,737.28 1299.119 $0.62 2.990% $47.44 $800.00 $239.81

1475.22 $0.42 1.083% $51.01 $800.00 ($599.14)1671.687 $0.68 1.444% $50.08 $800.00 ($731.66)1477.251 $0.65 4.985% $52.73 $800.00 $2,121.67 1392.627 $0.60 2.787% $48.76 $800.00 $250.69 1595.171 $0.41 2.196% $52.81 $800.00 $403.67 1504.093 $0.72 1.561% $47.81 $800.00 ($759.47)1356.883 $0.57 1.428% $50.61 $800.00 ($588.39)

1498.2 $0.76 2.212% $48.40 $800.00 ($333.24)1279.962 $0.39 2.305% $48.45 $800.00 $136.09 1556.261 $0.25 1.871% $52.65 $800.00 $347.18 1670.208 $0.27 4.359% $52.58 $800.00 $2,572.35 1684.114 $0.64 4.057% $47.88 $800.00 $1,386.56 1755.568 $0.20 4.499% $49.25 $800.00 $2,730.34 1625.711 $0.34 4.241% $48.19 $800.00 $1,974.32 1364.215 $0.64 1.465% $48.42 $800.00 ($702.98)1610.033 $0.54 2.721% $50.67 $800.00 $545.23 1356.992 $0.48 3.533% $49.54 $800.00 $927.58 1606.726 $0.55 4.938% $48.58 $800.00 $2,170.84 1681.796 $0.56 1.485% $48.23 $800.00 ($539.61)1518.562 $0.64 1.373% $47.44 $800.00 ($775.11)1639.107 $0.39 4.085% $51.02 $800.00 $1,974.09 1552.942 $0.64 2.871% $50.58 $800.00 $459.98 1246.368 $0.33 2.574% $48.00 $800.00 $322.67 1359.362 $0.61 4.000% $50.61 $800.00 $1,126.15 1507.956 $0.22 2.189% $49.38 $800.00 $491.42 1763.108 $0.68 1.258% $51.79 $800.00 ($852.23)1465.625 $0.69 2.024% $48.84 $800.00 ($361.68)1676.753 $0.50 1.224% $49.35 $800.00 ($621.76)1724.622 $0.66 2.044% $52.24 $800.00 ($91.69)1248.138 $0.65 3.944% $49.44 $800.00 $824.83 1260.295 $0.32 3.413% $47.25 $800.00 $823.14 1718.074 $0.41 3.570% $49.94 $800.00 $1,550.35 1464.049 $0.21 4.311% $52.49 $800.00 $2,209.21 1326.704 $0.21 4.473% $51.71 $800.00 $1,985.22 1454.473 $0.42 3.889% $48.90 $800.00 $1,353.15

Page 62: MCExample_SalesForecast

1279.191 $0.77 1.650% $50.56 $800.00 ($721.92)1680.885 $0.73 1.854% $52.89 $800.00 ($373.24)1560.205 $0.64 1.167% $49.54 $800.00 ($898.94)

1262.03 $0.34 3.184% $52.83 $800.00 $891.12 1567.025 $0.30 2.546% $52.50 $800.00 $817.61 1321.023 $0.40 4.658% $47.87 $800.00 $1,613.69 1287.215 $0.64 4.295% $52.01 $800.00 $1,247.48 1754.587 $0.77 1.564% $49.36 $800.00 ($802.19)1790.762 $0.35 4.759% $48.93 $800.00 $2,750.51 1495.899 $0.32 4.112% $48.14 $800.00 $1,684.81 1661.019 $0.44 1.104% $52.34 $800.00 ($566.24)

1628.89 $0.31 4.802% $50.84 $800.00 $2,677.42 1482.949 $0.37 1.555% $47.84 $800.00 ($243.71)1288.933 $0.25 2.838% $52.24 $800.00 $784.70 1581.485 $0.52 4.497% $52.74 $800.00 $2,120.89 1607.157 $0.28 2.284% $49.48 $800.00 $561.14 1407.785 $0.73 4.719% $52.84 $800.00 $1,683.14 1536.853 $0.59 2.996% $48.67 $800.00 $534.19 1543.864 $0.47 3.678% $49.94 $800.00 $1,302.97 1343.606 $0.24 3.039% $47.91 $800.00 $830.40 1642.012 $0.78 4.026% $50.11 $800.00 $1,232.80 1203.432 $0.64 2.954% $47.29 $800.00 $110.15 1643.286 $0.55 3.323% $47.37 $800.00 $890.90 1477.089 $0.36 4.142% $49.04 $800.00 $1,669.56 1455.082 $0.29 3.959% $49.01 $800.00 $1,607.83 1694.632 $0.79 1.714% $48.44 $800.00 ($731.89)1593.687 $0.26 2.116% $47.72 $800.00 $395.53 1566.497 $0.75 1.605% $51.74 $800.00 ($668.79)1232.406 $0.51 1.583% $49.51 $800.00 ($466.60)1756.822 $0.30 3.047% $50.09 $800.00 $1,350.53 1731.224 $0.60 3.891% $47.83 $800.00 $1,382.72 1666.249 $0.71 1.019% $52.07 $800.00 ($1,103.50)1716.213 $0.67 1.355% $47.19 $800.00 ($851.80)1296.709 $0.64 4.299% $49.70 $800.00 $1,144.30 1561.049 $0.73 1.538% $49.63 $800.00 ($753.17)1466.927 $0.51 2.120% $48.70 $800.00 ($26.71)1643.555 $0.48 3.566% $48.27 $800.00 $1,236.82 1610.023 $0.60 2.414% $52.93 $800.00 $297.58 1693.829 $0.45 2.936% $49.49 $800.00 $906.76 1499.288 $0.57 1.139% $48.32 $800.00 ($834.53)

1477.68 $0.30 4.507% $49.13 $800.00 $2,028.04 1279.853 $0.43 3.909% $47.09 $800.00 $1,005.37 1633.194 $0.28 3.319% $47.31 $800.00 $1,310.66 1724.607 $0.43 2.458% $51.87 $800.00 $661.17 1663.457 $0.64 3.892% $52.12 $800.00 $1,504.99 1362.179 $0.40 4.501% $48.77 $800.00 $1,641.01 1765.051 $0.74 3.105% $51.63 $800.00 $719.99 1679.317 $0.57 2.475% $49.96 $800.00 $318.71 1397.082 $0.51 3.159% $48.59 $800.00 $637.06 1498.651 $0.74 2.565% $47.19 $800.00 ($90.34)1387.581 $0.21 4.024% $52.88 $800.00 $1,854.70

Page 63: MCExample_SalesForecast

1303.944 $0.69 1.765% $51.18 $800.00 ($520.53)1466.439 $0.46 1.572% $49.57 $800.00 ($332.32)1278.002 $0.63 1.378% $51.19 $800.00 ($698.76)1640.522 $0.25 4.583% $52.80 $800.00 $2,765.71 1633.679 $0.40 1.778% $47.89 $800.00 ($68.35)1385.914 $0.72 1.112% $52.04 $800.00 ($989.35)1684.957 $0.70 4.564% $51.86 $800.00 $2,013.31 1767.798 $0.57 3.445% $48.00 $800.00 $1,118.68 1440.736 $0.50 1.074% $48.35 $800.00 ($770.65)1609.546 $0.41 1.469% $49.75 $800.00 ($287.34)1386.781 $0.73 1.455% $49.79 $800.00 ($813.13)1409.714 $0.55 3.974% $48.65 $800.00 $1,154.31 1484.876 $0.52 3.315% $48.57 $800.00 $820.09 1235.948 $0.52 4.747% $52.42 $800.00 $1,633.06 1343.648 $0.66 4.496% $47.51 $800.00 $1,176.82 1452.218 $0.27 4.111% $50.43 $800.00 $1,821.80 1756.537 $0.37 2.234% $47.31 $800.00 $410.50 1585.986 $0.52 2.711% $47.90 $800.00 $429.55 1712.132 $0.76 2.049% $47.44 $800.00 ($444.48)1452.671 $0.32 3.023% $49.18 $800.00 $894.78 1235.125 $0.46 1.337% $51.33 $800.00 ($521.17)1297.596 $0.68 3.169% $48.99 $800.00 $334.11 1474.603 $0.24 2.904% $51.75 $800.00 $1,067.15 1527.501 $0.56 2.348% $47.15 $800.00 $28.15

1235.5 $0.44 1.249% $51.52 $800.00 ($544.65)1490.109 $0.35 2.299% $47.48 $800.00 $311.07 1218.689 $0.79 4.673% $50.24 $800.00 $1,101.27 1767.135 $0.51 1.433% $48.81 $800.00 ($469.16)1773.169 $0.28 3.254% $52.57 $800.00 $1,730.86 1626.052 $0.39 3.016% $52.01 $800.00 $1,116.23 1661.618 $0.45 4.776% $48.71 $800.00 $2,318.65 1506.988 $0.32 2.989% $50.83 $800.00 $1,006.36 1402.769 $0.74 1.175% $51.60 $800.00 ($987.01)1400.739 $0.24 1.101% $49.21 $800.00 ($375.04)1394.064 $0.49 2.387% $47.15 $800.00 $86.74

1683.99 $0.60 2.592% $47.29 $800.00 $247.52 1203.744 $0.43 1.899% $51.65 $800.00 ($136.26)1514.507 $0.34 4.641% $48.26 $800.00 $2,084.02 1597.423 $0.32 4.007% $52.16 $800.00 $2,029.79 1393.456 $0.72 1.360% $47.70 $800.00 ($896.22)1671.678 $0.72 2.113% $49.45 $800.00 ($261.49)1269.955 $0.42 4.055% $48.16 $800.00 $1,141.66 1619.778 $0.32 3.112% $51.30 $800.00 $1,267.25

1569.78 $0.42 2.004% $50.01 $800.00 $108.09 1285.767 $0.55 1.728% $50.21 $800.00 ($396.22)1515.937 $0.39 2.700% $50.96 $800.00 $691.56 1218.099 $0.46 4.638% $47.72 $800.00 $1,329.80 1434.638 $0.38 1.738% $47.80 $800.00 ($160.60)1480.766 $0.78 2.243% $50.71 $800.00 ($276.17)

1652.4 $0.50 3.476% $51.47 $800.00 $1,327.72 1716.286 $0.62 3.353% $47.11 $800.00 $841.91

Page 64: MCExample_SalesForecast

1482.892 $0.79 4.980% $50.20 $800.00 $1,741.68 1791.665 $0.22 2.919% $49.20 $800.00 $1,376.48 1582.428 $0.68 4.652% $50.13 $800.00 $1,814.93 1411.431 $0.56 4.258% $47.67 $800.00 $1,269.77 1442.782 $0.24 4.750% $49.01 $800.00 $2,212.70

1273.29 $0.62 3.025% $51.92 $800.00 $404.59 1669.465 $0.37 4.672% $47.74 $800.00 $2,308.36 1602.385 $0.48 2.444% $49.11 $800.00 $356.09 1401.813 $0.52 3.077% $49.72 $800.00 $615.13

1621.7 $0.41 4.106% $47.67 $800.00 $1,710.85 1278.066 $0.56 4.742% $52.79 $800.00 $1,679.40 1722.139 $0.47 4.598% $48.04 $800.00 $2,190.58 1272.539 $0.34 2.763% $51.83 $800.00 $588.07 1608.595 $0.31 3.499% $50.25 $800.00 $1,527.89

1409.1 $0.67 3.938% $47.92 $800.00 $916.23 1785.77 $0.60 4.602% $47.05 $800.00 $1,995.34 1612.38 $0.64 1.921% $52.42 $800.00 ($205.97)

1776.641 $0.41 1.161% $49.25 $800.00 ($504.97)1620.341 $0.47 3.501% $50.99 $800.00 $1,335.81 1540.871 $0.40 4.977% $47.74 $800.00 $2,246.20 1500.551 $0.25 3.198% $47.92 $800.00 $1,129.24

1640.74 $0.23 4.641% $47.70 $800.00 $2,448.57 1668.719 $0.69 1.130% $52.08 $800.00 ($965.56)1314.817 $0.27 2.911% $48.46 $800.00 $704.16 1613.511 $0.27 4.500% $51.35 $800.00 $2,497.63 1461.989 $0.62 4.990% $48.40 $800.00 $1,827.86 1660.668 $0.27 3.927% $51.11 $800.00 $2,080.19 1692.415 $0.24 1.616% $52.31 $800.00 $228.28 1285.136 $0.63 3.330% $48.36 $800.00 $455.59 1592.169 $0.22 1.465% $48.32 $800.00 ($23.17)1384.378 $0.23 4.257% $51.52 $800.00 $1,923.78 1238.481 $0.43 4.490% $52.24 $800.00 $1,574.56 1457.458 $0.31 4.415% $48.35 $800.00 $1,864.64 1638.227 $0.43 4.944% $51.03 $800.00 $2,629.08 1725.323 $0.77 3.428% $52.43 $800.00 $974.88 1342.113 $0.27 1.014% $48.40 $800.00 ($502.30)1781.611 $0.33 3.484% $49.48 $800.00 $1,689.83 1630.727 $0.72 4.442% $47.90 $800.00 $1,490.06 1336.192 $0.67 1.495% $52.93 $800.00 ($640.10)1291.177 $0.42 4.136% $47.69 $800.00 $1,204.14 1249.314 $0.22 2.350% $51.99 $800.00 $456.95 1558.377 $0.72 1.993% $52.12 $800.00 ($299.16)1497.977 $0.62 1.175% $49.50 $800.00 ($858.04)1212.778 $0.49 2.111% $49.66 $800.00 ($117.13)1290.131 $0.62 1.482% $48.65 $800.00 ($672.54)1357.244 $0.53 4.484% $50.18 $800.00 $1,527.82 1478.715 $0.41 3.803% $47.66 $800.00 $1,270.84 1357.625 $0.70 1.951% $52.23 $800.00 ($365.11)

1391.08 $0.46 1.691% $50.04 $800.00 ($266.67)1737.976 $0.71 4.599% $49.35 $800.00 $1,904.25 1743.715 $0.60 2.721% $50.37 $800.00 $548.73

Page 65: MCExample_SalesForecast

1450.111 $0.35 2.291% $47.43 $800.00 $272.48 1790.291 $0.64 1.538% $52.41 $800.00 ($499.03)1649.014 $0.38 4.773% $51.28 $800.00 $2,607.42 1367.822 $0.72 4.075% $50.41 $800.00 $1,020.80 1221.922 $0.40 4.277% $49.99 $800.00 $1,320.69 1369.283 $0.62 2.428% $49.56 $800.00 ($1.63)1247.121 $0.24 4.493% $50.97 $800.00 $1,753.02 1209.446 $0.53 1.227% $52.03 $800.00 ($669.11)1358.937 $0.48 3.431% $50.28 $800.00 $891.59 1336.222 $0.47 3.662% $52.52 $800.00 $1,136.95 1331.149 $0.38 2.308% $51.48 $800.00 $270.30 1681.855 $0.35 1.092% $52.09 $800.00 ($431.40)1501.115 $0.46 3.385% $49.08 $800.00 $1,003.45 1364.577 $0.48 4.139% $49.75 $800.00 $1,360.24 1602.374 $0.60 3.775% $50.93 $800.00 $1,325.53 1748.607 $0.34 1.521% $47.34 $800.00 ($129.91)1431.474 $0.73 1.879% $48.00 $800.00 ($549.73)1241.502 $0.64 3.581% $47.56 $800.00 $518.55 1542.376 $0.44 4.024% $48.80 $800.00 $1,556.68 1525.615 $0.42 3.892% $51.12 $800.00 $1,587.45 1420.478 $0.70 4.737% $48.00 $800.00 $1,432.52 1527.831 $0.70 3.327% $52.47 $800.00 $795.26 1384.971 $0.40 4.622% $48.49 $800.00 $1,749.56 1693.439 $0.69 1.051% $52.30 $800.00 ($1,030.46)1565.326 $0.70 3.531% $48.55 $800.00 $792.47 1774.757 $0.69 1.805% $49.82 $800.00 ($435.16)1330.163 $0.71 1.131% $51.51 $800.00 ($967.16)

1272.12 $0.40 1.566% $52.11 $800.00 ($273.20)1238.361 $0.50 3.684% $50.80 $800.00 $896.07 1443.564 $0.25 2.529% $47.03 $800.00 $558.20 1425.326 $0.50 2.997% $47.77 $800.00 $534.82 1712.397 $0.21 2.617% $47.81 $800.00 $976.39 1615.055 $0.75 4.850% $48.63 $800.00 $1,793.80 1434.798 $0.68 4.577% $51.28 $800.00 $1,592.25

1525.17 $0.32 2.580% $50.85 $800.00 $716.25 1651.36 $0.67 3.693% $51.93 $800.00 $1,256.37

1686.522 $0.64 4.893% $51.92 $800.00 $2,400.17 1646.218 $0.54 4.574% $48.98 $800.00 $1,992.52 1368.804 $0.71 4.542% $50.75 $800.00 $1,388.67 1558.276 $0.72 2.985% $48.94 $800.00 $347.37 1548.395 $0.33 3.368% $51.71 $800.00 $1,387.20 1475.657 $0.47 1.851% $48.48 $800.00 ($165.83)1251.301 $0.67 2.432% $49.21 $800.00 ($138.84)1437.875 $0.41 2.942% $49.69 $800.00 $713.30 1583.081 $0.60 4.524% $47.37 $800.00 $1,635.57 1345.396 $0.42 2.968% $52.85 $800.00 $739.75 1435.456 $0.28 2.976% $49.23 $800.00 $903.78 1515.618 $0.55 2.764% $47.72 $800.00 $367.59 1664.723 $0.30 1.754% $48.34 $800.00 $114.36 1232.809 $0.73 4.392% $48.64 $800.00 $929.15 1618.165 $0.59 1.412% $50.52 $800.00 ($600.71)

Page 66: MCExample_SalesForecast

1299.914 $0.58 2.300% $52.54 $800.00 $14.32 1637.223 $0.78 2.374% $50.79 $800.00 ($103.44)1692.209 $0.56 4.646% $48.19 $800.00 $2,034.10 1537.012 $0.49 2.863% $49.94 $800.00 $649.96 1643.868 $0.78 4.422% $50.72 $800.00 $1,611.70 1603.769 $0.24 3.612% $47.84 $800.00 $1,579.28 1689.485 $0.21 1.969% $49.72 $800.00 $498.24 1585.533 $0.22 1.411% $52.92 $800.00 $34.19 1250.247 $0.58 3.639% $50.03 $800.00 $748.46 1659.164 $0.29 1.695% $47.79 $800.00 $61.91 1425.715 $0.26 2.443% $48.86 $800.00 $538.11 1212.558 $0.40 3.850% $47.90 $800.00 $955.62 1729.287 $0.39 3.988% $52.05 $800.00 $2,120.11 1226.379 $0.71 4.058% $49.95 $800.00 $812.17 1381.376 $0.48 1.430% $51.79 $800.00 ($438.95)1671.581 $0.79 1.968% $51.39 $800.00 ($422.79)1704.382 $0.30 2.257% $47.13 $800.00 $504.95 1346.007 $0.42 2.950% $49.08 $800.00 $578.25 1762.673 $0.51 1.128% $47.17 $800.00 ($763.46)1517.665 $0.67 3.138% $48.36 $800.00 $491.16 1560.509 $0.55 4.586% $49.66 $800.00 $1,889.37 1462.686 $0.63 1.008% $50.98 $800.00 ($967.07)1495.424 $0.30 4.240% $52.05 $800.00 $2,046.24 1513.069 $0.76 3.339% $51.35 $800.00 $650.29 1205.818 $0.61 1.941% $49.35 $800.00 ($376.64)1591.615 $0.78 3.684% $47.41 $800.00 $745.94 1602.776 $0.34 2.645% $48.58 $800.00 $716.03 1275.649 $0.72 3.351% $49.18 $800.00 $383.87 1795.715 $0.61 2.414% $51.61 $800.00 $340.61 1796.419 $0.65 4.605% $47.25 $800.00 $1,940.91 1428.068 $0.34 4.290% $52.63 $800.00 $1,942.15 1299.247 $0.35 2.020% $51.23 $800.00 $86.39 1405.522 $0.22 4.728% $50.78 $800.00 $2,269.93 1353.904 $0.65 4.414% $49.46 $800.00 $1,269.46 1755.546 $0.69 4.961% $48.32 $800.00 $2,198.85 1442.948 $0.39 1.562% $49.14 $800.00 ($253.39)1712.876 $0.21 4.014% $51.32 $800.00 $2,365.12 1498.756 $0.68 1.595% $48.65 $800.00 ($650.74)1545.279 $0.79 3.675% $50.19 $800.00 $824.17 1773.761 $0.40 3.151% $47.52 $800.00 $1,153.83 1229.111 $0.31 3.893% $52.29 $800.00 $1,315.28 1622.578 $0.54 2.195% $47.71 $800.00 $16.14 1386.348 $0.28 3.075% $50.08 $800.00 $950.52 1547.419 $0.71 3.001% $50.15 $800.00 $434.40 1233.344 $0.69 3.773% $48.29 $800.00 $591.49 1504.307 $0.77 2.810% $51.09 $800.00 $200.07 1717.276 $0.54 2.523% $49.40 $800.00 $413.91 1336.136 $0.22 1.922% $51.52 $800.00 $226.81 1724.049 $0.39 3.489% $50.81 $800.00 $1,587.47 1571.071 $0.64 1.701% $47.32 $800.00 ($538.78)1631.943 $0.29 1.693% $49.20 $800.00 $90.36

Page 67: MCExample_SalesForecast

1593.794 $0.27 3.431% $50.62 $800.00 $1,539.38 1457.221 $0.59 2.729% $49.59 $800.00 $305.86 1333.098 $0.77 4.013% $52.64 $800.00 $983.10 1476.112 $0.64 2.144% $49.94 $800.00 ($163.75)

1223.48 $0.57 1.205% $48.17 $800.00 ($788.96)1722.57 $0.61 3.912% $48.10 $800.00 $1,396.05

1651.053 $0.71 1.548% $51.53 $800.00 ($648.35)1219.012 $0.39 1.123% $50.07 $800.00 ($594.06)1435.776 $0.51 1.379% $51.23 $800.00 ($515.22)

1267.07 $0.68 1.721% $48.66 $800.00 ($600.28)1794.386 $0.37 4.224% $49.18 $800.00 $2,267.13 1507.643 $0.43 1.400% $52.41 $800.00 ($346.04)1650.938 $0.51 1.238% $52.92 $800.00 ($554.07)1649.348 $0.31 1.390% $47.98 $800.00 ($208.43)1752.543 $0.47 1.609% $49.47 $800.00 ($220.36)1656.455 $0.70 1.261% $48.37 $800.00 ($955.76)1493.663 $0.30 2.679% $48.25 $800.00 $680.89 1674.851 $0.61 4.413% $52.31 $800.00 $2,039.22 1429.897 $0.70 2.854% $48.43 $800.00 $170.00 1271.962 $0.77 4.206% $47.52 $800.00 $762.18 1526.287 $0.32 4.336% $50.39 $800.00 $2,051.10 1626.791 $0.57 1.594% $51.94 $800.00 ($383.41)

1452.75 $0.48 1.862% $47.52 $800.00 ($212.34)1523.149 $0.41 2.599% $49.28 $800.00 $528.66 1632.376 $0.79 3.342% $50.89 $800.00 $692.27 1383.858 $0.79 2.095% $51.90 $800.00 ($395.17)1556.893 $0.36 4.585% $50.92 $800.00 $2,270.96 1665.168 $0.60 2.198% $52.73 $800.00 $135.42 1386.064 $0.66 3.114% $47.81 $800.00 $348.88 1395.822 $0.42 4.111% $50.99 $800.00 $1,536.85 1645.921 $0.37 3.365% $47.31 $800.00 $1,213.00 1282.787 $0.75 2.991% $50.11 $800.00 $154.62 1479.716 $0.30 3.977% $47.91 $800.00 $1,569.65 1716.212 $0.34 2.548% $50.10 $800.00 $814.85 1254.701 $0.57 2.325% $52.43 $800.00 $19.27 1425.995 $0.56 4.836% $50.10 $800.00 $1,855.12 1739.345 $0.44 4.439% $51.83 $800.00 $2,443.73 1750.524 $0.38 1.760% $50.07 $800.00 $77.15 1538.447 $0.64 4.810% $50.56 $800.00 $1,957.55 1509.293 $0.74 2.182% $49.75 $800.00 ($273.65)1230.926 $0.41 4.146% $50.15 $800.00 $1,250.22 1704.946 $0.64 4.445% $51.65 $800.00 $2,031.35 1328.067 $0.52 4.122% $50.00 $800.00 $1,240.80 1363.934 $0.28 2.493% $52.52 $800.00 $603.44 1523.655 $0.32 3.118% $48.67 $800.00 $1,020.49 1562.841 $0.76 1.927% $51.95 $800.00 ($420.43)

1711.78 $0.22 1.303% $50.27 $800.00 ($58.05)1756.965 $0.61 4.408% $50.83 $800.00 $2,057.55 1768.726 $0.30 1.141% $48.15 $800.00 ($352.63)1273.065 $0.42 3.022% $49.64 $800.00 $576.08 1527.626 $0.70 4.039% $48.56 $800.00 $1,129.61

Page 68: MCExample_SalesForecast

1461.886 $0.77 1.158% $50.66 $800.00 ($1,062.32)1410.697 $0.42 3.358% $50.87 $800.00 $1,011.67 1570.808 $0.33 1.264% $48.89 $800.00 ($351.28)1257.328 $0.36 3.713% $51.68 $800.00 $1,156.20 1670.503 $0.59 3.624% $51.75 $800.00 $1,340.00 1439.929 $0.35 4.466% $50.91 $800.00 $1,967.38 1645.007 $0.51 4.519% $50.64 $800.00 $2,124.26 1425.173 $0.25 2.595% $51.61 $800.00 $754.66 1445.011 $0.53 1.079% $47.77 $800.00 ($817.13)1626.225 $0.72 4.745% $49.47 $800.00 $1,845.57 1234.128 $0.24 2.272% $48.24 $800.00 $258.40 1429.023 $0.20 3.751% $51.96 $800.00 $1,694.60 1343.776 $0.38 1.661% $47.88 $800.00 ($236.95)1482.717 $0.41 1.882% $50.38 $800.00 ($3.58)1374.007 $0.25 3.458% $49.88 $800.00 $1,222.93 1278.609 $0.50 4.021% $51.58 $800.00 $1,214.25 1729.108 $0.33 2.464% $48.33 $800.00 $685.05 1682.223 $0.39 4.895% $52.77 $800.00 $2,890.90 1604.548 $0.51 4.169% $52.42 $800.00 $1,891.47 1337.996 $0.21 3.669% $48.78 $800.00 $1,310.73 1329.975 $0.47 4.328% $49.45 $800.00 $1,415.86 1388.076 $0.53 1.749% $52.49 $800.00 ($263.87)1331.037 $0.67 1.427% $47.54 $800.00 ($785.23)1686.336 $0.36 4.011% $48.40 $800.00 $1,863.10 1530.593 $0.59 1.784% $49.73 $800.00 ($343.58)1597.988 $0.25 2.677% $50.55 $800.00 $968.79 1209.388 $0.53 1.834% $47.05 $800.00 ($395.75)1694.669 $0.48 1.910% $51.40 $800.00 $56.58 1263.804 $0.45 3.726% $51.54 $800.00 $1,054.04 1729.317 $0.65 1.944% $52.02 $800.00 ($167.77)1387.211 $0.72 3.270% $51.16 $800.00 $519.67 1558.369 $0.59 4.843% $52.34 $800.00 $2,235.85 1378.271 $0.20 3.951% $47.06 $800.00 $1,482.26 1365.173 $0.24 1.704% $52.26 $800.00 $83.18 1639.848 $0.47 4.045% $50.75 $800.00 $1,792.90 1497.713 $0.67 3.026% $49.75 $800.00 $453.23 1488.366 $0.36 1.195% $50.26 $800.00 ($438.12)1295.466 $0.45 2.161% $47.03 $800.00 ($67.55)

1469.5 $0.79 3.816% $51.45 $800.00 $928.20 1721.918 $0.74 3.466% $47.93 $800.00 $788.95 1544.735 $0.71 2.473% $49.23 $800.00 ($9.76)1542.582 $0.38 1.560% $48.11 $800.00 ($233.13)1680.811 $0.65 4.772% $49.30 $800.00 $2,068.41 1786.968 $0.31 2.544% $50.13 $800.00 $929.02 1496.421 $0.72 1.717% $52.39 $800.00 ($526.39)1736.249 $0.47 4.143% $48.19 $800.00 $1,850.32 1708.589 $0.69 4.327% $52.16 $800.00 $1,875.50 1297.955 $0.44 4.552% $52.51 $800.00 $1,728.40 1776.207 $0.74 2.402% $47.42 $800.00 ($87.17)1397.996 $0.52 3.530% $49.90 $800.00 $940.31 1750.623 $0.21 4.037% $48.98 $800.00 $2,287.66

Page 69: MCExample_SalesForecast

1742.87 $0.34 4.368% $51.59 $800.00 $2,533.04 1544.399 $0.63 2.655% $50.95 $800.00 $314.64

1217.22 $0.23 4.579% $52.38 $800.00 $1,839.93 1771.478 $0.48 4.306% $48.53 $800.00 $2,044.20

1696.68 $0.72 2.023% $47.63 $800.00 ($379.33)1658.949 $0.21 3.556% $48.30 $800.00 $1,709.43 1398.487 $0.31 2.021% $49.09 $800.00 $157.32 1431.866 $0.35 4.028% $47.12 $800.00 $1,416.91 1434.896 $0.25 3.952% $47.11 $800.00 $1,509.68 1563.331 $0.78 4.635% $52.98 $800.00 $1,823.21 1436.562 $0.58 4.953% $49.84 $800.00 $1,916.96 1618.499 $0.69 3.356% $52.79 $800.00 $955.46 1713.311 $0.62 2.436% $49.60 $800.00 $206.75 1612.679 $0.50 2.356% $47.74 $800.00 $211.55 1451.205 $0.53 3.154% $52.00 $800.00 $807.84 1424.812 $0.67 2.359% $49.51 $800.00 ($93.22)1201.128 $0.36 2.729% $50.15 $800.00 $416.00 1423.254 $0.37 3.087% $50.23 $800.00 $882.08 1273.473 $0.58 4.481% $47.68 $800.00 $1,179.28 1636.238 $0.36 4.057% $47.52 $800.00 $1,759.58 1774.075 $0.68 1.246% $48.00 $800.00 ($952.09)1597.558 $0.28 2.525% $48.65 $800.00 $710.11 1779.621 $0.47 3.435% $48.71 $800.00 $1,338.67 1657.375 $0.37 1.438% $47.59 $800.00 ($276.84)

1656.51 $0.72 2.309% $47.99 $800.00 ($162.95)1393.514 $0.43 1.445% $49.80 $800.00 ($394.63)

1716.12 $0.60 4.558% $51.37 $800.00 $2,181.44 1726.557 $0.66 4.044% $50.92 $800.00 $1,616.75 1765.949 $0.78 2.070% $51.59 $800.00 ($299.28)1307.378 $0.40 4.688% $51.36 $800.00 $1,825.70 1623.893 $0.22 4.907% $50.26 $800.00 $2,846.18 1315.307 $0.73 2.927% $50.98 $800.00 $199.53 1663.387 $0.39 4.074% $50.75 $800.00 $1,983.00 1259.726 $0.70 2.029% $51.31 $800.00 ($369.04)1258.784 $0.65 1.435% $52.88 $800.00 ($665.41)1352.734 $0.52 4.121% $51.51 $800.00 $1,368.66 1531.621 $0.30 2.384% $52.18 $800.00 $647.74

1632.93 $0.22 3.455% $52.80 $800.00 $1,826.03 1780.966 $0.32 2.809% $51.90 $800.00 $1,219.67 1534.152 $0.24 4.036% $47.96 $800.00 $1,804.47

1402.3 $0.75 1.279% $49.31 $800.00 ($972.92)1674.484 $0.39 3.403% $51.48 $800.00 $1,477.40

1458.57 $0.40 4.061% $50.45 $800.00 $1,604.87 1480.75 $0.24 4.837% $48.74 $800.00 $2,334.67

1350.909 $0.34 3.015% $47.84 $800.00 $693.93 1489.055 $0.21 2.440% $52.96 $800.00 $817.11 1697.962 $0.44 4.001% $49.20 $800.00 $1,799.19 1795.772 $0.34 1.404% $51.47 $800.00 ($121.10)1632.915 $0.31 1.734% $52.13 $800.00 $169.51

1316.25 $0.32 1.438% $52.09 $800.00 ($233.19)1657.344 $0.74 2.119% $52.41 $800.00 ($188.09)

Page 70: MCExample_SalesForecast

1234.77 $0.79 1.925% $47.58 $800.00 ($644.57)1552.738 $0.44 2.109% $51.05 $800.00 $191.22 1713.428 $0.76 3.484% $50.06 $800.00 $882.44 1237.488 $0.50 1.894% $48.22 $800.00 ($288.40)1618.043 $0.50 2.750% $51.06 $800.00 $664.54

1353.81 $0.22 3.600% $51.33 $800.00 $1,397.88 1345.273 $0.66 2.595% $52.52 $800.00 $146.99 1283.333 $0.37 4.906% $50.97 $800.00 $1,934.77 1246.443 $0.26 1.449% $52.19 $800.00 ($186.11)1200.884 $0.75 1.183% $48.54 $800.00 ($1,006.43)1410.012 $0.78 2.024% $50.69 $800.00 ($459.86)1793.388 $0.57 1.280% $52.18 $800.00 ($620.50)1236.318 $0.40 1.039% $51.18 $800.00 ($639.76)1425.377 $0.68 3.611% $47.46 $800.00 $677.83 1355.937 $0.63 4.658% $52.74 $800.00 $1,682.28 1727.619 $0.63 4.952% $51.64 $800.00 $2,523.36 1524.136 $0.48 2.949% $50.36 $800.00 $736.38 1784.667 $0.73 1.231% $47.48 $800.00 ($1,068.17)1612.165 $0.56 4.401% $51.48 $800.00 $1,947.86 1681.745 $0.76 4.793% $48.54 $800.00 $1,828.50 1718.044 $0.54 2.061% $48.64 $800.00 ($0.87)

1537.91 $0.78 3.155% $51.32 $800.00 $496.23 1691.685 $0.55 4.200% $48.98 $800.00 $1,753.17

1675.94 $0.65 4.374% $52.93 $800.00 $1,997.31 1731.961 $0.47 1.746% $47.40 $800.00 ($178.57)1671.833 $0.36 2.948% $48.99 $800.00 $1,011.02 1594.787 $0.33 3.397% $50.33 $800.00 $1,397.94 1234.981 $0.50 4.392% $50.42 $800.00 $1,318.82 1791.816 $0.45 3.841% $49.92 $800.00 $1,825.09 1531.595 $0.64 4.245% $50.02 $800.00 $1,468.29 1635.637 $0.53 4.955% $49.20 $800.00 $2,323.83 1232.018 $0.47 1.554% $52.47 $800.00 ($379.92)1516.727 $0.62 4.119% $47.99 $800.00 $1,261.90 1669.699 $0.31 4.291% $51.17 $800.00 $2,356.78

1565.91 $0.27 3.566% $52.41 $800.00 $1,698.45 1756.663 $0.59 2.596% $50.07 $800.00 $444.82 1332.873 $0.43 2.459% $49.08 $800.00 $237.49

1205.62 $0.36 1.333% $50.41 $800.00 ($420.67)1218.498 $0.33 2.650% $49.32 $800.00 $391.22 1480.815 $0.26 3.282% $47.89 $800.00 $1,141.79 1741.142 $0.53 3.856% $47.34 $800.00 $1,462.28 1421.186 $0.56 4.520% $52.94 $800.00 $1,804.52 1611.476 $0.24 2.389% $51.43 $800.00 $785.42 1336.713 $0.41 3.022% $49.55 $800.00 $650.25 1616.024 $0.39 4.942% $51.01 $800.00 $2,646.17 1697.139 $0.21 2.234% $49.52 $800.00 $728.27 1350.381 $0.30 3.400% $48.58 $800.00 $1,026.12 1648.907 $0.68 1.181% $49.67 $800.00 ($946.28)1498.448 $0.21 1.902% $50.54 $800.00 $332.35

1707.68 $0.23 3.276% $49.54 $800.00 $1,582.69 1531.292 $0.77 1.730% $49.46 $800.00 ($672.73)

Page 71: MCExample_SalesForecast

1462.718 $0.51 1.473% $48.87 $800.00 ($497.11)1584.615 $0.48 2.877% $49.19 $800.00 $675.92 1314.242 $0.62 4.663% $52.93 $800.00 $1,627.89 1646.222 $0.42 1.496% $50.23 $800.00 ($247.85)1717.428 $0.79 4.663% $47.57 $800.00 $1,651.23 1409.601 $0.52 2.731% $52.14 $800.00 $475.28

1586.4 $0.78 3.174% $50.20 $800.00 $497.26 1702.567 $0.59 1.769% $52.63 $800.00 ($214.44)1451.188 $0.70 4.040% $48.98 $800.00 $1,049.43

1779.45 $0.44 3.339% $47.39 $800.00 $1,233.98 1642.962 $0.45 2.442% $52.04 $800.00 $546.55 1607.164 $0.24 2.164% $50.15 $800.00 $566.66 1568.873 $0.78 2.805% $47.82 $800.00 $81.57 1570.858 $0.56 2.450% $48.98 $800.00 $199.98 1690.321 $0.63 3.246% $52.51 $800.00 $1,018.20 1543.898 $0.38 4.377% $51.06 $800.00 $2,066.32 1541.014 $0.75 1.393% $48.27 $800.00 ($923.16)

1624.58 $0.67 2.486% $48.36 $800.00 $70.77 1290.049 $0.31 4.708% $50.34 $800.00 $1,857.53 1528.081 $0.70 3.842% $48.71 $800.00 $995.07 1464.531 $0.57 4.815% $47.64 $800.00 $1,718.71 1363.985 $0.49 1.384% $50.86 $800.00 ($502.95)1422.878 $0.71 1.036% $47.32 $800.00 ($1,105.92)1328.423 $0.37 1.109% $47.70 $800.00 ($593.81)1609.956 $0.31 2.153% $49.69 $800.00 $424.58 1435.883 $0.21 1.683% $50.37 $800.00 $117.00 1694.359 $0.46 1.769% $50.23 $800.00 ($78.68)1673.561 $0.71 3.785% $50.12 $800.00 $1,186.53 1645.123 $0.35 3.797% $51.98 $800.00 $1,868.39

1539.21 $0.27 4.443% $49.08 $800.00 $2,139.70 1449.267 $0.41 1.748% $50.16 $800.00 ($120.06)1741.491 $0.62 2.869% $47.12 $800.00 $482.32 1752.419 $0.68 4.163% $52.63 $800.00 $1,839.69 1215.457 $0.76 4.831% $48.47 $800.00 $1,125.34 1494.058 $0.22 4.834% $50.98 $800.00 $2,558.27 1494.162 $0.36 3.147% $48.30 $800.00 $927.52 1547.701 $0.39 1.537% $52.46 $800.00 ($160.38)1598.126 $0.67 1.414% $50.04 $800.00 ($740.29)

1374.47 $0.31 2.108% $52.64 $800.00 $292.75 1221.931 $0.37 2.845% $48.01 $800.00 $417.44

1642.47 $0.64 2.114% $48.43 $800.00 ($164.35)1567.106 $0.67 1.254% $51.22 $800.00 ($841.03)1309.893 $0.39 2.402% $50.87 $800.00 $285.83 1435.459 $0.21 2.556% $52.84 $800.00 $837.03

1493.12 $0.70 1.083% $49.94 $800.00 ($1,033.77)1736.595 $0.61 1.454% $48.41 $800.00 ($641.24)1604.945 $0.56 3.244% $47.76 $800.00 $787.23 1360.549 $0.47 1.122% $50.94 $800.00 ($659.08)1555.758 $0.25 4.735% $49.30 $800.00 $2,441.67 1581.948 $0.43 2.454% $51.75 $800.00 $529.15 1611.514 $0.47 2.023% $51.86 $800.00 $128.22

Page 72: MCExample_SalesForecast

1709.698 $0.25 2.011% $48.31 $800.00 $425.21 1711.982 $0.75 3.163% $48.90 $800.00 $565.61 1509.219 $0.67 1.673% $49.39 $800.00 ($567.67)

1457.13 $0.33 2.145% $50.31 $800.00 $286.67 1724.562 $0.48 1.639% $51.63 $800.00 ($176.62)1610.625 $0.65 4.115% $52.94 $800.00 $1,654.32 1226.707 $0.29 3.339% $47.78 $800.00 $802.69 1409.135 $0.26 4.506% $51.68 $800.00 $2,120.35 1790.735 $0.70 4.529% $51.26 $800.00 $2,101.99

1591.48 $0.67 4.874% $51.66 $800.00 $2,137.27 1552.596 $0.77 2.424% $47.22 $800.00 ($220.42)1662.226 $0.72 3.184% $50.43 $800.00 $676.42 1710.724 $0.20 1.913% $52.70 $800.00 $577.96 1707.632 $0.40 2.200% $52.33 $800.00 $479.72 1556.354 $0.31 3.367% $51.67 $800.00 $1,432.08 1398.726 $0.35 2.814% $52.61 $800.00 $779.91 1598.754 $0.32 4.060% $51.99 $800.00 $2,059.20 1656.916 $0.62 4.928% $49.87 $800.00 $2,243.28 1398.343 $0.44 1.144% $49.27 $800.00 ($622.28)1739.406 $0.37 2.480% $52.76 $800.00 $831.71 1690.452 $0.50 3.122% $50.11 $800.00 $1,000.04 1204.353 $0.53 3.566% $48.11 $800.00 $623.78 1586.664 $0.44 1.901% $47.05 $800.00 ($71.79)1484.725 $0.29 3.931% $52.78 $800.00 $1,847.45 1380.531 $0.32 3.916% $47.71 $800.00 $1,336.69 1552.981 $0.61 1.056% $51.41 $800.00 ($911.78)1594.616 $0.47 2.050% $52.76 $800.00 $170.70 1230.249 $0.57 4.902% $51.97 $800.00 $1,626.73 1739.291 $0.27 2.334% $52.07 $800.00 $838.28 1563.772 $0.45 2.073% $51.57 $800.00 $169.82

1410.02 $0.47 2.289% $49.93 $800.00 $146.98 1652.537 $0.67 4.642% $48.57 $800.00 $1,818.89 1440.483 $0.74 2.806% $48.27 $800.00 $86.98 1473.402 $0.36 1.011% $48.98 $800.00 ($602.61)1781.918 $0.47 1.088% $47.99 $800.00 ($714.93)1662.976 $0.52 4.115% $48.60 $800.00 $1,652.88 1746.666 $0.34 1.266% $48.18 $800.00 ($336.10)1436.595 $0.66 2.913% $49.60 $800.00 $330.12 1610.867 $0.56 1.212% $50.72 $800.00 ($710.34)1752.333 $0.24 4.054% $47.64 $800.00 $2,171.73 1591.355 $0.29 4.655% $52.67 $800.00 $2,642.84 1446.212 $0.47 1.920% $52.93 $800.00 ($8.89)

1755.77 $0.73 2.753% $48.22 $800.00 $243.11 1714.402 $0.42 1.221% $49.95 $800.00 ($468.72)1564.976 $0.49 1.899% $48.89 $800.00 ($118.47)1587.353 $0.46 4.480% $50.79 $800.00 $2,074.13 1383.756 $0.55 1.698% $47.80 $800.00 ($435.88)1765.373 $0.68 1.732% $51.69 $800.00 ($425.60)1403.323 $0.44 2.019% $51.09 $800.00 $30.13 1738.986 $0.36 4.253% $51.02 $800.00 $2,342.89 1681.621 $0.31 2.520% $49.81 $800.00 $789.25

Page 73: MCExample_SalesForecast

1401.866 $0.59 1.252% $47.80 $800.00 ($789.27)1311.367 $0.42 1.896% $48.33 $800.00 ($155.07)

1232.33 $0.61 3.114% $49.95 $800.00 $368.80 1457.209 $0.77 4.790% $49.61 $800.00 $1,538.27 1399.641 $0.46 1.569% $48.53 $800.00 ($375.41)1530.084 $0.70 4.155% $48.30 $800.00 $1,204.25

1711.88 $0.23 3.132% $51.88 $800.00 $1,589.34 1256.504 $0.51 3.831% $49.50 $800.00 $943.30

1446.66 $0.33 4.937% $47.90 $800.00 $2,139.55 1576.137 $0.45 4.320% $47.77 $800.00 $1,740.09 1510.329 $0.50 1.827% $51.75 $800.00 ($123.08)1259.181 $0.53 4.832% $52.84 $800.00 $1,750.56 1580.202 $0.23 1.941% $47.75 $800.00 $307.23 1444.019 $0.50 3.700% $50.51 $800.00 $1,177.20 1524.587 $0.44 3.800% $48.44 $800.00 $1,338.86

1467.65 $0.38 4.330% $51.40 $800.00 $1,904.24 1269.218 $0.54 2.095% $47.75 $800.00 ($212.18)1576.612 $0.26 2.424% $51.32 $800.00 $750.73

1501.56 $0.55 2.564% $52.60 $800.00 $392.11 1569.552 $0.29 1.868% $47.67 $800.00 $150.10 1616.471 $0.78 2.994% $48.77 $800.00 $297.66 1777.924 $0.41 4.655% $50.60 $800.00 $2,665.34 1639.648 $0.37 2.465% $51.87 $800.00 $694.28 1490.292 $0.69 1.343% $48.73 $800.00 ($852.74)

1310.91 $0.42 1.018% $52.66 $800.00 ($652.62)1319.905 $0.45 4.366% $52.28 $800.00 $1,622.73 1386.631 $0.65 1.491% $48.25 $800.00 ($696.69)1390.091 $0.28 2.298% $47.81 $800.00 $341.99 1253.065 $0.73 3.200% $50.70 $800.00 $318.12 1214.968 $0.37 4.620% $51.85 $800.00 $1,658.67 1500.715 $0.33 3.428% $50.26 $800.00 $1,291.42 1378.197 $0.39 3.533% $50.80 $800.00 $1,129.52 1759.601 $0.38 1.064% $48.54 $800.00 ($556.29)1503.378 $0.27 4.699% $51.68 $800.00 $2,446.43 1565.952 $0.26 4.448% $51.00 $800.00 $2,352.08 1467.537 $0.40 2.175% $47.19 $800.00 $117.42 1326.571 $0.64 3.620% $50.83 $800.00 $795.21

1703.59 $0.40 4.341% $49.23 $800.00 $2,165.95 1503.687 $0.65 4.620% $51.15 $800.00 $1,773.42 1657.339 $0.56 2.599% $47.35 $800.00 $311.54 1677.852 $0.70 3.724% $48.26 $800.00 $1,044.50 1369.603 $0.31 1.936% $52.12 $800.00 $162.45 1425.483 $0.26 2.375% $50.93 $800.00 $553.93 1404.543 $0.39 2.759% $48.26 $800.00 $519.49 1209.203 $0.34 4.424% $48.28 $800.00 $1,372.68 1438.042 $0.76 1.811% $51.21 $800.00 ($552.86)1476.243 $0.44 1.050% $51.82 $800.00 ($650.01)1613.013 $0.43 2.144% $53.00 $800.00 $333.19 1578.352 $0.52 1.044% $47.17 $800.00 ($836.25)1587.753 $0.37 3.670% $48.99 $800.00 $1,465.90 1410.339 $0.30 3.611% $49.66 $800.00 $1,306.10

Page 74: MCExample_SalesForecast

1276.021 $0.40 3.346% $47.24 $800.00 $703.59 1754.765 $0.51 2.938% $48.97 $800.00 $829.62 1725.055 $0.55 1.598% $50.06 $800.00 ($366.80)1529.553 $0.59 2.555% $48.17 $800.00 $184.58 1638.513 $0.32 2.527% $50.33 $800.00 $759.07 1594.823 $0.31 1.802% $50.18 $800.00 $151.17 1666.727 $0.79 3.000% $48.93 $800.00 $337.05 1678.505 $0.44 2.293% $50.84 $800.00 $411.27 1524.238 $0.59 2.824% $52.98 $800.00 $585.41 1213.313 $0.33 2.108% $47.81 $800.00 $25.47 1730.354 $0.62 2.156% $48.61 $800.00 ($62.99)1394.555 $0.24 1.133% $48.88 $800.00 ($361.12)1739.517 $0.72 1.158% $48.27 $800.00 ($1,079.66)1744.617 $0.25 4.671% $49.24 $800.00 $2,782.64 1554.062 $0.40 2.306% $50.79 $800.00 $391.80 1596.847 $0.27 2.591% $52.36 $800.00 $935.22 1363.172 $0.66 1.492% $50.24 $800.00 ($673.20)

1377.04 $0.73 1.078% $48.38 $800.00 ($1,093.25)1321.077 $0.56 1.860% $50.50 $800.00 ($296.45)1363.699 $0.41 2.819% $48.55 $800.00 $509.68 1679.664 $0.23 1.402% $47.56 $800.00 ($73.60)1783.448 $0.27 2.978% $48.59 $800.00 $1,290.95 1553.276 $0.25 2.379% $47.27 $800.00 $553.00

1272.67 $0.50 3.153% $49.89 $800.00 $567.53 1479.6 $0.28 3.274% $51.46 $800.00 $1,271.69

1590.276 $0.56 3.088% $48.39 $800.00 $688.04 1650.225 $0.22 1.760% $49.52 $800.00 $270.13 1548.142 $0.41 4.716% $52.16 $800.00 $2,373.89 1698.068 $0.66 2.241% $50.41 $800.00 $0.14 1481.286 $0.31 2.095% $50.82 $800.00 $320.31

1252.5 $0.37 4.557% $49.46 $800.00 $1,564.30 1722.171 $0.26 2.422% $50.39 $800.00 $857.36 1632.315 $0.77 2.966% $47.96 $800.00 $268.70 1648.024 $0.77 2.037% $48.61 $800.00 ($437.11)1383.151 $0.52 1.755% $50.27 $800.00 ($294.08)1281.312 $0.64 1.241% $47.50 $800.00 ($860.12)

1780.71 $0.59 1.698% $51.17 $800.00 ($295.40)1683.556 $0.47 3.711% $48.05 $800.00 $1,418.87 1244.062 $0.61 1.866% $49.34 $800.00 ($409.71)1245.466 $0.52 4.238% $51.51 $800.00 $1,271.69 1404.415 $0.32 3.571% $50.24 $800.00 $1,276.88 1681.356 $0.34 2.252% $52.49 $800.00 $611.05 1630.699 $0.65 2.442% $51.03 $800.00 $172.80 1425.585 $0.63 3.212% $47.59 $800.00 $484.78 1650.813 $0.73 2.706% $49.57 $800.00 $215.70 1549.125 $0.59 1.880% $49.64 $800.00 ($274.11)1273.856 $0.71 2.348% $48.20 $800.00 ($265.86)1384.286 $0.23 2.238% $47.58 $800.00 $360.08 1602.559 $0.73 1.547% $52.41 $800.00 ($671.15)1367.192 $0.76 4.299% $47.55 $800.00 $956.10 1219.578 $0.63 1.176% $47.47 $800.00 ($888.37)

Page 75: MCExample_SalesForecast

1714.752 $0.34 1.693% $47.42 $800.00 ($9.81)1732.052 $0.56 3.408% $49.45 $800.00 $1,154.99 1352.001 $0.50 2.523% $49.09 $800.00 $203.24 1486.431 $0.57 4.390% $52.46 $800.00 $1,770.79

1748.67 $0.47 2.818% $48.07 $800.00 $754.84 1301.53 $0.79 1.329% $51.88 $800.00 ($934.63)

1509.113 $0.22 4.709% $48.04 $800.00 $2,286.57 1439.692 $0.80 1.072% $51.37 $800.00 ($1,152.60)1314.778 $0.41 3.140% $50.93 $800.00 $763.97 1728.576 $0.56 1.565% $49.44 $800.00 ($429.70)1736.127 $0.66 1.079% $47.29 $800.00 ($1,052.27)1723.099 $0.20 2.137% $51.17 $800.00 $736.98 1594.116 $0.76 1.577% $50.18 $800.00 ($755.91)

1384.77 $0.53 2.279% $49.90 $800.00 $37.15 1265.325 $0.65 4.484% $48.06 $800.00 $1,097.95 1595.773 $0.22 3.255% $51.25 $800.00 $1,509.26 1253.886 $0.70 4.966% $51.86 $800.00 $1,549.34 1799.743 $0.35 1.561% $52.51 $800.00 $53.36 1219.945 $0.35 4.730% $48.97 $800.00 $1,594.09 1274.404 $0.29 2.240% $48.78 $800.00 $228.28 1302.754 $0.53 4.919% $52.83 $800.00 $1,901.60 1281.227 $0.46 1.721% $50.27 $800.00 ($279.42)1500.348 $0.74 2.755% $48.66 $800.00 $102.31 1487.515 $0.77 2.743% $50.01 $800.00 $95.71 1646.276 $0.58 1.410% $48.21 $800.00 ($634.63)1752.776 $0.33 1.581% $51.81 $800.00 $64.51 1410.047 $0.43 4.419% $48.37 $800.00 $1,600.83 1235.501 $0.74 4.679% $48.73 $800.00 $1,104.04 1398.355 $0.53 3.938% $47.26 $800.00 $1,066.15 1347.826 $0.63 2.926% $51.69 $800.00 $388.39 1503.468 $0.71 3.280% $51.21 $800.00 $657.31

1382.14 $0.32 4.912% $52.38 $800.00 $2,309.53 1244.927 $0.39 1.872% $50.27 $800.00 ($111.39)1523.796 $0.77 2.522% $52.77 $800.00 $49.94 1540.348 $0.50 2.563% $48.78 $800.00 $355.70 1614.154 $0.47 3.275% $52.94 $800.00 $1,246.28 1491.659 $0.24 1.225% $52.16 $800.00 ($205.50)1513.177 $0.66 4.787% $49.92 $800.00 $1,811.71 1580.359 $0.61 1.536% $51.85 $800.00 ($506.47)1468.844 $0.46 4.050% $47.18 $800.00 $1,331.16 1701.517 $0.59 2.201% $47.27 $800.00 ($27.54)1387.184 $0.40 1.185% $50.08 $800.00 ($536.39)1256.787 $0.67 2.417% $48.50 $800.00 ($173.90)1728.666 $0.76 2.646% $47.12 $800.00 $36.48 1579.865 $0.42 3.431% $47.02 $800.00 $1,089.03 1580.625 $0.78 3.282% $48.55 $800.00 $493.66 1328.154 $0.26 3.881% $49.73 $800.00 $1,420.35 1610.972 $0.39 4.321% $52.25 $800.00 $2,203.88 1771.308 $0.62 3.199% $52.69 $800.00 $1,090.63

1370.71 $0.25 3.629% $50.36 $800.00 $1,357.26 1543.666 $0.69 2.132% $48.09 $800.00 ($284.20)

Page 76: MCExample_SalesForecast

1670.437 $0.28 4.928% $50.16 $800.00 $2,863.04 1329.835 $0.66 4.781% $52.35 $800.00 $1,646.66 1621.839 $0.72 4.576% $49.86 $800.00 $1,726.59

1403.4 $0.47 4.159% $47.30 $800.00 $1,307.12 1511.705 $0.26 4.823% $51.40 $800.00 $2,559.96

1380.03 $0.42 1.264% $51.12 $800.00 ($492.46)1372.49 $0.45 3.896% $49.83 $800.00 $1,243.30

1438.749 $0.66 4.942% $48.74 $800.00 $1,714.18 1665.512 $0.57 2.489% $52.56 $800.00 $432.20 1560.444 $0.70 4.837% $47.72 $800.00 $1,710.72 1575.031 $0.28 3.121% $52.30 $800.00 $1,330.22 1281.126 $0.70 1.293% $50.69 $800.00 ($856.87)1743.717 $0.34 3.412% $47.80 $800.00 $1,445.61 1652.664 $0.68 2.761% $48.33 $800.00 $279.00 1493.229 $0.37 4.457% $47.10 $800.00 $1,781.56 1611.995 $0.44 3.221% $48.41 $800.00 $1,009.09

1717.35 $0.65 1.087% $48.12 $800.00 ($1,014.62)1708.653 $0.23 1.305% $50.28 $800.00 ($78.91)1550.688 $0.45 1.781% $51.11 $800.00 ($83.77)1291.475 $0.69 3.634% $52.17 $800.00 $763.03 1674.558 $0.22 2.403% $52.01 $800.00 $929.09

1478.01 $0.41 3.598% $48.96 $800.00 $1,192.55 1774.028 $0.54 2.488% $48.64 $800.00 $389.31 1223.484 $0.40 4.758% $47.42 $800.00 $1,475.21 1235.305 $0.61 3.140% $47.30 $800.00 $277.70 1414.793 $0.24 4.048% $48.24 $800.00 $1,623.73 1757.633 $0.48 2.802% $51.36 $800.00 $887.54 1520.638 $0.78 1.590% $51.42 $800.00 ($744.06)1428.101 $0.20 2.651% $52.54 $800.00 $900.72 1457.748 $0.37 2.027% $49.86 $800.00 $130.02 1652.236 $0.45 2.661% $51.24 $800.00 $707.73

1430.89 $0.57 4.858% $49.41 $800.00 $1,817.59 1363.531 $0.73 4.670% $51.54 $800.00 $1,488.09 1574.074 $0.76 3.002% $50.85 $800.00 $404.27 1377.784 $0.28 2.870% $49.11 $800.00 $754.91 1242.445 $0.33 2.856% $51.66 $800.00 $620.21 1241.509 $0.78 1.650% $50.23 $800.00 ($743.18)1261.888 $0.42 2.190% $47.45 $800.00 ($21.48)1218.264 $0.40 4.974% $47.75 $800.00 $1,610.62 1281.222 $0.42 2.427% $50.35 $800.00 $228.07

1645.97 $0.50 1.916% $50.98 $800.00 ($20.54)1539.763 $0.51 3.288% $50.62 $800.00 $973.51 1679.899 $0.79 2.732% $48.93 $800.00 $120.00

1799.77 $0.48 3.853% $48.59 $800.00 $1,697.14 1693.418 $0.44 4.596% $52.34 $800.00 $2,523.24 1267.273 $0.60 4.866% $47.49 $800.00 $1,362.03 1623.099 $0.79 1.512% $48.75 $800.00 ($884.65)

1741.77 $0.67 1.472% $52.11 $800.00 ($637.20)1570.216 $0.79 3.370% $51.97 $800.00 $704.44 1459.054 $0.49 1.465% $50.64 $800.00 ($428.46)1795.148 $0.70 3.308% $48.31 $800.00 $803.84

Page 77: MCExample_SalesForecast

1463.051 $0.31 2.847% $47.42 $800.00 $723.22 1514.028 $0.69 3.573% $48.66 $800.00 $784.50 1746.111 $0.63 1.993% $48.14 $800.00 ($228.37)1588.222 $0.51 1.260% $49.23 $800.00 ($626.06)1755.907 $0.75 1.819% $52.49 $800.00 ($448.03)1668.313 $0.65 4.208% $50.47 $800.00 $1,662.05 1217.811 $0.56 1.498% $49.84 $800.00 ($578.45)1659.671 $0.60 3.389% $50.68 $800.00 $1,050.95 1200.908 $0.41 4.391% $49.39 $800.00 $1,307.62 1616.023 $0.58 1.191% $48.08 $800.00 ($817.89)1609.137 $0.78 3.364% $52.69 $800.00 $788.97 1515.178 $0.39 2.529% $48.46 $800.00 $471.33

1727.95 $0.80 1.982% $52.46 $800.00 ($378.00)1376.634 $0.52 2.430% $51.96 $800.00 $221.49 1245.683 $0.77 2.000% $49.51 $800.00 ($531.21)

1535.47 $0.47 4.924% $52.06 $800.00 $2,407.88 1744.814 $0.26 3.554% $47.72 $800.00 $1,706.71 1586.952 $0.76 1.340% $49.51 $800.00 ($959.30)1403.752 $0.38 3.171% $51.53 $800.00 $953.66 1316.883 $0.52 2.834% $49.20 $800.00 $348.79 1460.715 $0.75 1.662% $51.55 $800.00 ($648.52)1390.779 $0.26 3.303% $52.17 $800.00 $1,230.02

1440.24 $0.35 3.008% $51.44 $800.00 $922.10 1393.962 $0.65 1.337% $52.08 $800.00 ($734.22)1546.413 $0.72 4.384% $52.57 $800.00 $1,645.74 1559.274 $0.68 1.673% $47.24 $800.00 ($624.51)1369.072 $0.43 2.992% $48.87 $800.00 $618.84 1317.274 $0.41 1.930% $51.66 $800.00 ($23.63)1606.585 $0.80 4.471% $50.90 $800.00 $1,572.69 1346.118 $0.60 1.082% $51.28 $800.00 ($856.53)1460.103 $0.28 3.678% $51.07 $800.00 $1,534.06

1371.94 $0.65 4.240% $48.15 $800.00 $1,112.98 1294.329 $0.24 1.810% $47.21 $800.00 ($2.48)1363.786 $0.39 4.414% $49.72 $800.00 $1,661.14 1649.391 $0.46 4.804% $51.59 $800.00 $2,531.54 1699.112 $0.64 1.965% $50.15 $800.00 ($221.35)1414.468 $0.22 1.640% $51.42 $800.00 $85.33 1397.711 $0.22 4.370% $49.77 $800.00 $1,926.30 1692.807 $0.48 4.054% $51.94 $800.00 $1,947.37

1617.72 $0.27 2.887% $52.37 $800.00 $1,207.55 1379.725 $0.63 3.664% $52.18 $800.00 $965.56 1431.192 $0.69 1.173% $50.44 $800.00 ($934.43)1437.846 $0.48 2.833% $50.72 $800.00 $581.41 1329.001 $0.73 4.391% $51.85 $800.00 $1,251.26

1425.52 $0.43 2.360% $51.10 $800.00 $304.33 1521.69 $0.40 4.054% $49.34 $800.00 $1,629.91

1549.446 $0.36 4.146% $50.86 $800.00 $1,917.22 1596.966 $0.80 2.201% $47.83 $800.00 ($392.75)1534.732 $0.28 2.298% $49.74 $800.00 $528.63 1715.984 $0.53 1.287% $52.85 $800.00 ($538.18)1316.035 $0.21 3.718% $52.06 $800.00 $1,474.71

Page 78: MCExample_SalesForecast

1563.197 $0.37 4.570% $49.87 $800.00 $2,191.54 1508.977 $0.20 1.495% $47.19 $800.00 ($43.53)1721.593 $0.65 3.128% $51.92 $800.00 $874.69 1436.687 $0.70 3.292% $47.59 $800.00 $442.75 1744.098 $0.23 1.457% $47.52 $800.00 ($1.47)1795.596 $0.78 3.931% $52.48 $800.00 $1,499.67 1761.336 $0.34 4.499% $48.88 $800.00 $2,467.46

1580.74 $0.71 2.901% $47.65 $800.00 $267.47 1488.164 $0.29 2.442% $48.25 $800.00 $521.86 1288.768 $0.38 2.760% $47.58 $800.00 $400.85 1790.188 $0.22 3.165% $52.28 $800.00 $1,767.25 1546.031 $0.67 1.492% $51.68 $800.00 ($642.62)1702.588 $0.21 4.106% $50.31 $800.00 $2,354.98 1443.009 $0.56 2.238% $51.11 $800.00 $42.37 1317.233 $0.64 4.898% $47.86 $800.00 $1,447.23

1742.98 $0.72 4.668% $49.73 $800.00 $1,993.53 1651.435 $0.62 3.202% $47.22 $800.00 $678.81 1267.851 $0.36 2.855% $49.12 $800.00 $517.21 1569.064 $0.57 4.538% $52.63 $800.00 $2,054.94 1651.144 $0.58 1.215% $49.64 $800.00 ($762.54)1670.993 $0.59 2.325% $52.12 $800.00 $234.68 1591.897 $0.32 2.577% $48.33 $800.00 $679.88 1241.645 $0.43 4.939% $49.74 $800.00 $1,720.14 1651.308 $0.47 4.240% $49.06 $800.00 $1,857.39 1565.991 $0.61 2.786% $49.80 $800.00 $421.62 1764.572 $0.24 1.007% $48.15 $800.00 ($373.49)1530.062 $0.74 1.642% $52.96 $800.00 ($603.70)1433.043 $0.41 1.336% $51.21 $800.00 ($410.30)1794.766 $0.67 1.576% $52.20 $800.00 ($526.90)

1786.23 $0.26 1.079% $48.37 $800.00 ($336.90)1248.87 $0.54 2.998% $52.19 $800.00 $480.69

1475.235 $0.37 3.151% $50.82 $800.00 $1,021.78 1203.671 $0.24 4.012% $52.53 $800.00 $1,453.18 1282.835 $0.34 4.295% $49.31 $800.00 $1,485.35 1414.321 $0.39 3.280% $50.84 $800.00 $1,005.18 1508.828 $0.74 4.537% $52.45 $800.00 $1,676.68 1218.744 $0.43 2.272% $52.06 $800.00 $121.93 1521.636 $0.60 4.520% $49.21 $800.00 $1,664.63 1737.878 $0.69 1.066% $48.89 $800.00 ($1,094.93)1594.542 $0.45 1.284% $49.73 $800.00 ($493.94)1739.046 $0.66 1.710% $48.34 $800.00 ($513.67)1318.445 $0.69 2.430% $51.30 $800.00 ($62.05)1309.638 $0.34 4.725% $52.54 $800.00 $2,008.64 1771.645 $0.60 1.581% $52.71 $800.00 ($391.06)1764.966 $0.33 3.359% $51.05 $800.00 $1,644.54 1584.477 $0.74 1.151% $51.58 $800.00 ($1,036.70)1793.325 $0.80 1.319% $47.37 $800.00 ($1,106.26)1710.908 $0.43 3.554% $51.72 $800.00 $1,615.61 1709.965 $0.31 2.646% $49.31 $800.00 $898.21 1590.974 $0.51 1.852% $50.63 $800.00 ($113.76)1699.639 $0.64 4.419% $47.46 $800.00 $1,671.88

Page 79: MCExample_SalesForecast

1480.099 $0.46 2.346% $48.75 $800.00 $213.24 1551.707 $0.76 1.347% $50.85 $800.00 ($910.18)1544.867 $0.34 3.674% $51.01 $800.00 $1,568.13 1286.622 $0.49 3.448% $47.95 $800.00 $691.69 1235.704 $0.21 2.968% $48.48 $800.00 $720.48 1681.002 $0.24 1.539% $50.37 $800.00 $96.01 1645.441 $0.38 2.487% $50.25 $800.00 $634.96 1687.446 $0.30 1.242% $49.40 $800.00 ($264.35)1290.899 $0.63 2.535% $50.51 $800.00 $46.16 1402.542 $0.68 4.143% $49.42 $800.00 $1,124.29 1599.587 $0.33 4.929% $47.04 $800.00 $2,374.26 1298.344 $0.53 2.440% $47.04 $800.00 $3.67

1412.87 $0.62 4.081% $48.93 $800.00 $1,144.30 1726.178 $0.54 2.461% $52.30 $800.00 $495.15 1641.254 $0.37 2.457% $51.76 $800.00 $680.20 1568.141 $0.73 2.088% $52.60 $800.00 ($228.02)1442.816 $0.37 4.204% $48.62 $800.00 $1,608.18

1238.57 $0.64 1.559% $47.46 $800.00 ($677.74)1602.825 $0.30 2.113% $50.14 $800.00 $421.58 1305.234 $0.64 1.776% $50.29 $800.00 ($470.46)1213.291 $0.69 2.628% $49.87 $800.00 ($53.28)1722.015 $0.64 4.674% $47.17 $800.00 $1,895.83 1428.632 $0.34 1.367% $52.36 $800.00 ($264.38)1368.289 $0.31 2.787% $50.43 $800.00 $704.96 1223.954 $0.39 3.576% $48.72 $800.00 $854.65 1447.058 $0.51 3.856% $51.61 $800.00 $1,336.13 1390.924 $0.63 3.935% $52.31 $800.00 $1,188.38 1285.003 $0.26 2.421% $52.03 $800.00 $482.01 1213.748 $0.59 2.227% $52.11 $800.00 ($108.86)1795.144 $0.33 2.386% $49.57 $800.00 $724.26

1747.22 $0.44 4.449% $48.54 $800.00 $2,200.06 1595.529 $0.30 4.529% $52.59 $800.00 $2,524.43 1551.227 $0.77 2.308% $52.73 $800.00 ($109.97)1309.729 $0.42 4.288% $52.13 $800.00 $1,578.72 1269.979 $0.52 3.796% $47.36 $800.00 $818.15 1704.078 $0.75 2.805% $47.39 $800.00 $184.84 1274.187 $0.22 1.811% $52.50 $800.00 $131.67 1221.646 $0.70 4.376% $52.03 $800.00 $1,129.00 1606.565 $0.35 1.497% $49.88 $800.00 ($167.25)1610.666 $0.57 1.140% $47.53 $800.00 ($841.67)1524.009 $0.58 4.088% $48.95 $800.00 $1,366.80 1523.275 $0.50 1.506% $51.49 $800.00 ($375.82)1248.718 $0.65 1.120% $52.62 $800.00 ($881.53)

1284.76 $0.38 4.118% $50.98 $800.00 $1,405.15 1341.203 $0.54 1.891% $50.62 $800.00 ($244.05)1305.053 $0.78 3.845% $51.17 $800.00 $751.14 1602.318 $0.73 3.507% $47.32 $800.00 $695.83 1571.944 $0.66 2.891% $47.97 $800.00 $336.77 1328.069 $0.61 1.335% $49.72 $800.00 ($727.72)1251.504 $0.60 4.538% $51.74 $800.00 $1,382.15 1699.179 $0.80 2.716% $51.06 $800.00 $200.57

Page 80: MCExample_SalesForecast

1328.592 $0.77 4.135% $48.16 $800.00 $822.72 1730.464 $0.76 4.415% $51.46 $800.00 $1,808.41

1242.02 $0.67 3.163% $47.16 $800.00 $224.98 1201.079 $0.77 4.746% $51.03 $800.00 $1,185.92 1780.735 $0.71 4.329% $49.96 $800.00 $1,792.14 1299.863 $0.65 2.656% $50.23 $800.00 $93.80 1698.584 $0.55 3.881% $51.36 $800.00 $1,647.40 1556.735 $0.53 2.590% $48.56 $800.00 $334.86 1587.505 $0.67 1.412% $52.48 $800.00 ($693.01)1736.662 $0.70 2.720% $47.93 $800.00 $245.19 1553.272 $0.49 3.534% $51.72 $800.00 $1,270.52

1414.53 $0.68 2.880% $49.93 $800.00 $274.74 1302.294 $0.49 2.381% $47.92 $800.00 $46.48 1628.011 $0.61 3.184% $48.17 $800.00 $711.37 1317.753 $0.36 2.378% $48.81 $800.00 $250.52 1261.732 $0.30 1.181% $48.08 $800.00 ($464.72)1293.883 $0.60 3.777% $49.78 $800.00 $861.43 1350.506 $0.51 4.054% $50.05 $800.00 $1,248.92 1308.191 $0.47 1.256% $51.85 $800.00 ($562.19)1237.391 $0.20 2.794% $48.53 $800.00 $626.31 1229.697 $0.68 1.004% $50.50 $800.00 ($1,012.21)1281.601 $0.26 4.359% $49.78 $800.00 $1,649.40 1375.398 $0.65 2.981% $51.20 $800.00 $411.65 1482.346 $0.44 3.755% $51.60 $800.00 $1,426.61 1555.864 $0.41 1.931% $48.07 $800.00 $10.28 1727.763 $0.42 4.104% $51.04 $800.00 $2,097.47 1697.389 $0.41 4.357% $48.89 $800.00 $2,122.30 1418.267 $0.63 4.295% $48.28 $800.00 $1,250.85 1337.408 $0.72 2.729% $48.94 $800.00 $22.70 1255.632 $0.77 2.094% $50.12 $800.00 ($444.14)

1252.97 $0.31 3.433% $50.14 $800.00 $970.03 1365.398 $0.23 2.045% $49.64 $800.00 $277.81 1578.359 $0.22 1.762% $48.20 $800.00 $193.03 1771.035 $0.76 1.863% $51.61 $800.00 ($445.98)1587.531 $0.40 2.942% $47.84 $800.00 $799.68

1661.8 $0.66 3.546% $48.71 $800.00 $978.07 1231.736 $0.79 2.000% $48.64 $800.00 ($575.86)1547.869 $0.54 2.946% $49.38 $800.00 $612.17

1516.55 $0.20 3.947% $49.80 $800.00 $1,876.78 1311.976 $0.27 4.708% $51.01 $800.00 $2,000.24 1602.731 $0.41 1.270% $47.87 $800.00 ($479.99)1666.166 $0.25 4.773% $52.44 $800.00 $2,960.65 1544.478 $0.39 1.380% $49.82 $800.00 ($343.98)1771.469 $0.66 3.621% $50.44 $800.00 $1,261.37 1512.032 $0.77 4.898% $47.70 $800.00 $1,563.27 1697.244 $0.44 3.795% $48.07 $800.00 $1,552.37 1419.273 $0.30 1.041% $50.34 $800.00 ($476.33)

1229.29 $0.36 3.603% $47.46 $800.00 $861.55 1436.911 $0.26 4.365% $50.57 $800.00 $2,001.07 1459.358 $0.25 3.625% $52.05 $800.00 $1,586.76 1717.435 $0.38 3.017% $50.44 $800.00 $1,164.07

Page 81: MCExample_SalesForecast

1559.722 $0.72 4.584% $48.21 $800.00 $1,517.95 1705.068 $0.60 2.800% $48.50 $800.00 $495.58 1625.326 $0.76 2.770% $52.96 $800.00 $343.52 1727.869 $0.70 2.689% $47.97 $800.00 $213.72 1212.635 $0.49 1.588% $48.96 $800.00 ($452.33)1320.986 $0.42 3.400% $52.91 $800.00 $1,023.34 1470.097 $0.22 2.313% $47.49 $800.00 $493.42 1416.702 $0.63 3.205% $51.48 $800.00 $648.15 1679.558 $0.51 4.842% $52.34 $800.00 $2,596.79

1486.63 $0.65 3.679% $52.54 $800.00 $1,103.96 1423.733 $0.25 2.197% $48.50 $800.00 $361.96 1635.997 $0.37 4.080% $50.88 $800.00 $1,989.92 1644.961 $0.56 2.600% $51.32 $800.00 $467.33 1339.493 $0.54 4.024% $50.68 $800.00 $1,202.72 1544.616 $0.72 2.182% $49.70 $800.00 ($238.67)1732.288 $0.42 3.712% $47.40 $800.00 $1,523.25 1726.705 $0.62 1.312% $52.89 $800.00 ($677.30)1711.846 $0.41 3.149% $52.07 $800.00 $1,309.74 1317.123 $0.40 4.349% $52.65 $800.00 $1,693.54 1248.492 $0.52 2.851% $48.80 $800.00 $291.00

1697.44 $0.53 1.779% $48.37 $800.00 ($230.57)1268.554 $0.65 4.521% $52.81 $800.00 $1,407.80 1407.808 $0.56 1.128% $48.23 $800.00 ($828.05)

1393.64 $0.47 3.181% $50.60 $800.00 $792.06 1200.745 $0.52 1.404% $49.34 $800.00 ($591.06)1224.736 $0.41 3.126% $47.98 $800.00 $530.19 1775.326 $0.62 1.740% $49.78 $800.00 ($356.55)1358.014 $0.46 2.301% $49.90 $800.00 $138.36 1685.416 $0.55 2.696% $47.03 $800.00 $407.49 1605.718 $0.59 2.345% $47.06 $800.00 $17.28 1531.686 $0.60 2.603% $50.59 $800.00 $305.96 1283.972 $0.42 2.798% $48.66 $800.00 $402.81 1349.892 $0.38 3.902% $52.95 $800.00 $1,480.14 1416.156 $0.72 3.099% $51.08 $800.00 $426.10 1691.295 $0.46 4.681% $48.97 $800.00 $2,303.75 1581.943 $0.47 3.751% $47.68 $800.00 $1,286.53 1262.049 $0.22 2.178% $47.03 $800.00 $212.37 1488.894 $0.30 3.685% $49.88 $800.00 $1,496.74 1333.794 $0.43 4.005% $52.16 $800.00 $1,419.17 1489.603 $0.56 3.327% $47.42 $800.00 $722.10 1207.746 $0.40 4.991% $51.00 $800.00 $1,793.22 1546.332 $0.63 1.728% $48.49 $800.00 ($484.78)1468.197 $0.76 3.213% $51.16 $800.00 $503.40 1361.563 $0.65 3.302% $50.92 $800.00 $603.32

1423.88 $0.40 3.117% $50.05 $800.00 $849.53 1335.835 $0.32 4.287% $51.82 $800.00 $1,737.28 1467.044 $0.28 3.704% $48.72 $800.00 $1,438.80 1691.896 $0.55 3.854% $48.17 $800.00 $1,405.09 1282.522 $0.37 1.476% $49.07 $800.00 ($350.94)1795.549 $0.27 3.079% $49.29 $800.00 $1,447.68

1365.35 $0.73 4.351% $52.31 $800.00 $1,304.57

Page 82: MCExample_SalesForecast

1308.405 $0.43 3.333% $51.22 $800.00 $870.05 1366.169 $0.72 4.774% $47.21 $800.00 $1,297.35 1493.402 $0.75 4.423% $50.51 $800.00 $1,417.90 1248.513 $0.59 3.962% $52.06 $800.00 $1,038.89 1505.418 $0.78 2.111% $47.34 $800.00 ($462.97)1783.021 $0.72 3.412% $51.55 $800.00 $1,051.64 1471.503 $0.39 1.263% $52.38 $800.00 ($404.53)1251.186 $0.74 2.823% $47.66 $800.00 ($43.52)

1219.6 $0.55 1.036% $51.66 $800.00 ($816.76)1580.166 $0.23 4.275% $52.08 $800.00 $2,355.26 1468.101 $0.43 4.644% $48.70 $800.00 $1,890.10 1542.825 $0.67 1.219% $48.59 $800.00 ($919.93)1229.702 $0.34 3.344% $50.95 $800.00 $878.92 1509.291 $0.77 2.713% $49.98 $800.00 $85.52 1451.286 $0.42 4.566% $48.63 $800.00 $1,812.88 1709.728 $0.60 2.923% $51.42 $800.00 $748.01 1668.472 $0.61 3.462% $50.11 $800.00 $1,078.34 1509.351 $0.58 3.649% $49.22 $800.00 $1,041.00 1623.294 $0.37 4.983% $49.32 $800.00 $2,592.03 1570.466 $0.72 1.281% $47.77 $800.00 ($962.98)

1555.17 $0.74 3.700% $48.26 $800.00 $825.90 1722.041 $0.67 2.380% $50.59 $800.00 $112.93 1472.748 $0.36 3.512% $49.52 $800.00 $1,228.17 1398.788 $0.44 2.512% $48.75 $800.00 $302.04 1637.191 $0.54 1.794% $47.11 $800.00 ($295.98)1302.408 $0.60 2.939% $50.74 $800.00 $364.99 1421.661 $0.72 4.058% $50.61 $800.00 $1,099.14 1604.685 $0.61 2.907% $50.72 $800.00 $581.76 1732.052 $0.46 4.848% $50.23 $800.00 $2,627.12

1415.17 $0.30 4.293% $48.22 $800.00 $1,699.70 1580.297 $0.36 2.845% $52.56 $800.00 $991.82

1768.14 $0.41 4.176% $47.47 $800.00 $1,981.73 1239.057 $0.49 4.736% $49.85 $800.00 $1,512.10 1419.913 $0.66 4.285% $50.74 $800.00 $1,345.91 1513.049 $0.43 3.780% $50.42 $800.00 $1,433.76 1438.897 $0.72 1.075% $50.28 $800.00 ($1,064.62)

1419.76 $0.23 2.258% $49.80 $800.00 $476.73 1263.76 $0.36 2.470% $52.68 $800.00 $383.93

1694.542 $0.73 4.485% $50.59 $800.00 $1,812.70 1623.689 $0.70 4.602% $50.31 $800.00 $1,819.15 1502.547 $0.78 3.990% $47.99 $800.00 $910.51

1595.84 $0.25 1.316% $50.86 $800.00 ($124.47)1496.607 $0.23 3.102% $48.07 $800.00 $1,091.13 1446.756 $0.23 2.266% $49.65 $800.00 $491.54 1635.797 $0.32 4.504% $52.61 $800.00 $2,556.76 1215.512 $0.22 1.876% $49.90 $800.00 $70.78

1345.21 $0.53 2.682% $50.00 $800.00 $292.52 1288.321 $0.41 1.360% $52.71 $800.00 ($402.32)1714.401 $0.48 2.795% $51.56 $800.00 $846.33 1650.833 $0.63 3.210% $48.76 $800.00 $749.13 1381.287 $0.68 2.738% $48.47 $800.00 $89.85

Page 83: MCExample_SalesForecast

1526.771 $0.21 2.206% $50.50 $800.00 $573.14 1474.06 $0.40 2.603% $48.42 $800.00 $471.03

1563.479 $0.68 1.950% $47.21 $800.00 ($428.56)1699.685 $0.25 2.638% $50.76 $800.00 $1,052.89 1691.245 $0.43 2.717% $48.96 $800.00 $725.30 1397.994 $0.73 2.623% $51.56 $800.00 $75.36 1461.628 $0.58 1.261% $50.63 $800.00 ($709.46)1468.909 $0.72 1.620% $48.73 $800.00 ($690.57)

1218.82 $0.63 4.629% $50.64 $800.00 $1,289.82 1234.125 $0.75 3.381% $48.01 $800.00 $277.43 1611.302 $0.29 3.468% $51.23 $800.00 $1,598.63 1297.243 $0.29 1.229% $48.04 $800.00 ($414.07)1704.093 $0.29 3.619% $48.45 $800.00 $1,690.41 1280.859 $0.34 3.908% $51.71 $800.00 $1,357.26 1685.189 $0.31 4.019% $48.79 $800.00 $1,985.08 1317.577 $0.76 2.123% $53.00 $800.00 ($325.68)

1396.46 $0.29 4.067% $47.81 $800.00 $1,511.41 1396.58 $0.31 2.462% $49.12 $800.00 $454.35

1759.885 $0.69 4.362% $49.95 $800.00 $1,823.91 1312.468 $0.57 1.623% $51.32 $800.00 ($453.35)1205.402 $0.44 3.829% $47.57 $800.00 $864.66 1304.879 $0.58 4.941% $48.05 $800.00 $1,537.72 1227.378 $0.37 1.610% $49.19 $800.00 ($281.97)

1592.33 $0.69 2.410% $50.14 $800.00 $33.08 1212.006 $0.45 3.872% $50.27 $800.00 $1,012.88 1359.172 $0.79 2.723% $49.87 $800.00 ($32.69)

1520.33 $0.34 4.245% $50.82 $800.00 $1,957.04 1478.86 $0.50 1.428% $48.16 $800.00 ($529.85)

1424.324 $0.29 4.125% $52.12 $800.00 $1,846.79 1709.079 $0.21 3.922% $50.65 $800.00 $2,239.00 1574.966 $0.38 4.013% $47.90 $800.00 $1,636.37 1230.887 $0.33 3.686% $50.54 $800.00 $1,090.52

1782.6 $0.43 4.088% $49.60 $800.00 $2,046.64 1295.469 $0.42 3.024% $50.14 $800.00 $613.90 1459.805 $0.40 1.553% $47.28 $800.00 ($307.99)1218.851 $0.23 3.509% $49.20 $800.00 $1,018.89 1423.552 $0.37 3.938% $52.30 $800.00 $1,608.16 1728.576 $0.75 3.765% $49.30 $800.00 $1,108.13 1325.787 $0.56 4.239% $50.30 $800.00 $1,280.89 1773.517 $0.22 1.841% $48.81 $800.00 $401.24 1519.939 $0.36 1.420% $47.88 $800.00 ($316.26)1306.638 $0.74 4.062% $52.71 $800.00 $1,024.40 1289.961 $0.45 4.744% $50.84 $800.00 $1,730.97 1576.211 $0.42 4.075% $52.08 $800.00 $1,881.43 1412.964 $0.26 4.205% $51.55 $800.00 $1,896.35 1290.354 $0.56 2.884% $47.44 $800.00 $246.50 1275.932 $0.20 1.925% $52.53 $800.00 $233.35 1731.401 $0.50 1.528% $52.16 $800.00 ($288.66)1744.691 $0.63 2.362% $47.24 $800.00 $48.85 1360.626 $0.72 3.010% $48.11 $800.00 $193.11 1343.955 $0.24 3.389% $48.90 $800.00 $1,103.59

Page 84: MCExample_SalesForecast

1727.71 $0.60 1.800% $49.70 $800.00 ($287.67)1653.442 $0.58 2.708% $50.05 $800.00 $479.31 1528.888 $0.72 3.325% $51.17 $800.00 $701.84 1792.035 $0.37 4.661% $50.67 $800.00 $2,771.73 1218.338 $0.55 2.351% $51.21 $800.00 ($7.78)1715.168 $0.45 1.084% $47.03 $800.00 ($701.36)1227.969 $0.33 2.261% $47.07 $800.00 $96.71 1307.216 $0.61 3.024% $50.55 $800.00 $405.81 1218.382 $0.80 2.129% $47.59 $800.00 ($534.07)1374.511 $0.46 3.572% $48.97 $800.00 $965.41

1339.85 $0.44 4.668% $48.12 $800.00 $1,624.19 1287.972 $0.48 2.499% $50.65 $800.00 $212.84 1273.782 $0.53 3.222% $49.14 $800.00 $546.46 1502.279 $0.38 3.503% $49.78 $800.00 $1,249.04 1398.534 $0.39 2.259% $51.17 $800.00 $273.00 1493.373 $0.26 2.870% $47.45 $800.00 $841.47 1373.667 $0.48 4.247% $52.18 $800.00 $1,583.20

1592.71 $0.33 2.420% $49.38 $800.00 $570.76 1609.004 $0.28 4.818% $48.58 $800.00 $2,507.55 1227.568 $0.22 1.005% $49.80 $800.00 ($461.10)1735.078 $0.39 3.661% $49.70 $800.00 $1,674.79 1594.012 $0.31 2.421% $49.83 $800.00 $624.21 1353.356 $0.55 3.989% $52.97 $800.00 $1,318.01 1538.494 $0.26 4.977% $52.64 $800.00 $2,835.70

1417.24 $0.44 2.993% $50.23 $800.00 $706.26 1683.498 $0.65 1.423% $50.40 $800.00 ($681.34)

1647.9 $0.62 1.306% $52.82 $800.00 ($677.73)1723.921 $0.32 3.445% $50.74 $800.00 $1,653.86 1598.128 $0.53 3.304% $50.84 $800.00 $1,041.27 1315.845 $0.34 4.676% $50.57 $800.00 $1,868.56

1614.31 $0.69 3.940% $47.19 $800.00 $1,081.18 1739.792 $0.28 3.354% $50.64 $800.00 $1,665.23 1314.137 $0.64 2.213% $47.54 $800.00 ($255.47)1438.736 $0.50 1.176% $48.78 $800.00 ($696.00)1467.289 $0.73 3.590% $51.53 $800.00 $838.54 1499.582 $0.42 3.971% $51.46 $800.00 $1,640.28 1668.641 $0.69 1.607% $50.97 $800.00 ($585.74)1552.826 $0.29 4.964% $51.42 $800.00 $2,709.40

1680.06 $0.33 1.991% $49.08 $800.00 $292.20 1246.555 $0.68 1.798% $48.03 $800.00 ($569.87)1364.586 $0.25 4.300% $52.31 $800.00 $1,932.20 1774.305 $0.66 2.209% $52.61 $800.00 $85.98 1214.445 $0.78 2.622% $48.47 $800.00 ($199.65)1675.206 $0.42 4.086% $50.31 $800.00 $1,934.49 1717.918 $0.30 2.449% $51.64 $800.00 $860.11 1337.167 $0.40 4.549% $50.91 $800.00 $1,766.95 1798.002 $0.22 3.041% $48.28 $800.00 $1,451.67 1572.898 $0.38 3.969% $51.38 $800.00 $1,805.96 1739.884 $0.73 2.268% $47.12 $800.00 ($209.59)1793.353 $0.66 1.731% $49.06 $800.00 ($464.79)1502.749 $0.61 1.769% $50.70 $800.00 ($368.69)

Page 85: MCExample_SalesForecast

1515.668 $0.51 2.001% $49.34 $800.00 ($76.68)1332.719 $0.71 1.813% $51.65 $800.00 ($492.84)1344.264 $0.32 4.650% $51.92 $800.00 $2,019.79 1209.029 $0.63 4.914% $49.78 $800.00 $1,392.54 1419.499 $0.49 3.277% $48.22 $800.00 $749.11 1639.169 $0.63 1.747% $52.42 $800.00 ($335.18)1449.345 $0.46 1.186% $50.22 $800.00 ($600.20)1707.878 $0.39 1.932% $50.19 $800.00 $194.94 1278.395 $0.65 1.240% $49.77 $800.00 ($841.39)1219.847 $0.27 3.298% $50.85 $800.00 $912.25 1400.209 $0.69 4.958% $50.21 $800.00 $1,718.45 1275.444 $0.77 3.801% $51.17 $800.00 $697.22 1743.961 $0.31 4.236% $50.83 $800.00 $2,422.11 1430.783 $0.68 1.367% $48.80 $800.00 ($816.33)1344.238 $0.39 4.100% $50.41 $800.00 $1,456.02 1634.625 $0.66 4.121% $49.70 $800.00 $1,462.17 1520.992 $0.60 4.932% $51.13 $800.00 $2,118.03 1571.545 $0.35 2.965% $48.16 $800.00 $901.39 1778.449 $0.64 3.801% $49.60 $800.00 $1,412.52 1753.675 $0.27 1.271% $50.68 $800.00 ($149.20)1553.086 $0.71 3.682% $49.68 $800.00 $936.19 1539.982 $0.52 3.452% $51.10 $800.00 $1,110.11 1599.838 $0.41 3.978% $52.98 $800.00 $1,915.64 1312.308 $0.76 4.472% $47.49 $800.00 $989.17 1636.821 $0.49 2.464% $52.92 $800.00 $536.38 1521.642 $0.29 2.639% $47.23 $800.00 $656.90 1399.602 $0.66 3.762% $47.61 $800.00 $786.12 1662.164 $0.62 2.127% $49.36 $800.00 ($92.64)1498.951 $0.74 4.414% $52.48 $800.00 $1,567.96 1323.106 $0.70 3.755% $49.79 $800.00 $751.69 1213.063 $0.63 3.268% $51.87 $800.00 $488.72 1730.922 $0.74 1.247% $47.84 $800.00 ($1,048.57)1574.984 $0.67 4.989% $49.54 $800.00 $2,042.81 1752.756 $0.67 4.798% $48.16 $800.00 $2,082.63 1697.419 $0.59 3.560% $50.79 $800.00 $1,263.10 1359.721 $0.74 4.906% $49.19 $800.00 $1,472.16 1589.955 $0.46 4.068% $50.15 $800.00 $1,716.09 1248.071 $0.47 2.629% $49.52 $800.00 $242.35 1492.392 $0.73 3.451% $48.00 $800.00 $583.32 1344.584 $0.53 4.886% $48.35 $800.00 $1,659.72 1683.411 $0.29 4.866% $49.53 $800.00 $2,768.56 1301.303 $0.69 3.639% $47.38 $800.00 $547.43 1455.288 $0.74 3.254% $47.33 $800.00 $368.53 1246.223 $0.79 4.430% $51.35 $800.00 $1,054.57 1697.567 $0.33 1.416% $52.97 $800.00 ($84.96)1290.015 $0.23 1.690% $49.77 $800.00 ($9.98)1646.564 $0.32 3.288% $52.30 $800.00 $1,505.23 1605.369 $0.35 2.253% $47.17 $800.00 $338.98 1302.523 $0.32 3.058% $47.01 $800.00 $659.73 1232.391 $0.37 1.826% $47.96 $800.00 ($179.64)

1294.7 $0.61 4.717% $49.54 $800.00 $1,440.92

Page 86: MCExample_SalesForecast

1784.888 $0.75 2.203% $49.62 $800.00 ($194.02)1292.427 $0.61 2.700% $50.59 $800.00 $175.89 1287.818 $0.76 3.070% $47.07 $800.00 $87.66 1763.155 $0.76 4.938% $51.28 $800.00 $2,322.24 1606.282 $0.35 3.928% $47.06 $800.00 $1,607.45 1775.251 $0.35 2.476% $49.60 $800.00 $752.57 1512.534 $0.35 1.576% $49.03 $800.00 ($164.75)1765.314 $0.80 2.050% $48.61 $800.00 ($451.41)1409.131 $0.38 3.364% $51.51 $800.00 $1,103.26 1790.344 $0.64 4.619% $47.08 $800.00 $1,954.96 1222.722 $0.46 2.833% $52.42 $800.00 $449.66 1694.487 $0.46 1.020% $52.87 $800.00 ($663.41)1772.682 $0.38 1.365% $50.95 $800.00 ($235.19)1630.792 $0.21 1.332% $50.95 $800.00 ($41.58)1765.559 $0.36 4.022% $48.39 $800.00 $2,005.03

1667.28 $0.50 4.724% $47.87 $800.00 $2,130.81 1760.527 $0.41 4.397% $51.09 $800.00 $2,439.37 1315.176 $0.57 2.340% $47.14 $800.00 ($98.65)1624.064 $0.55 4.513% $52.76 $800.00 $2,169.10 1574.845 $0.52 2.174% $52.13 $800.00 $170.76 1400.275 $0.57 4.769% $50.78 $800.00 $1,792.05 1489.217 $0.75 1.667% $52.87 $800.00 ($609.24)1604.474 $0.68 1.075% $49.81 $800.00 ($1,024.12)1578.756 $0.32 1.985% $48.25 $800.00 $200.80 1723.568 $0.24 2.097% $49.54 $800.00 $568.89 1514.432 $0.51 3.206% $51.30 $800.00 $914.58

1656.57 $0.33 2.081% $50.14 $800.00 $376.80 1473.87 $0.31 4.015% $50.77 $800.00 $1,746.08

1260.132 $0.67 3.619% $49.14 $800.00 $601.27 1282.235 $0.67 3.474% $51.59 $800.00 $634.97 1512.257 $0.26 4.273% $51.40 $800.00 $2,126.43 1469.373 $0.57 1.518% $47.37 $800.00 ($575.01)1687.321 $0.25 1.789% $50.97 $800.00 $313.52 1709.994 $0.71 1.640% $50.96 $800.00 ($576.32)1737.353 $0.32 1.935% $52.29 $800.00 $405.00 1701.162 $0.72 1.804% $47.29 $800.00 ($580.11)1270.713 $0.24 4.717% $51.87 $800.00 $2,007.31 1791.283 $0.38 2.985% $49.89 $800.00 $1,186.08 1520.231 $0.42 4.857% $49.92 $800.00 $2,253.68 1542.622 $0.28 4.630% $48.51 $800.00 $2,232.80 1484.194 $0.46 3.372% $52.46 $800.00 $1,145.96 1211.394 $0.36 3.427% $48.42 $800.00 $768.52 1654.685 $0.71 1.765% $50.32 $800.00 ($499.51)1669.949 $0.39 2.056% $51.18 $800.00 $306.01 1336.818 $0.63 4.281% $50.91 $800.00 $1,267.57 1512.458 $0.39 2.771% $50.75 $800.00 $732.34 1298.629 $0.25 4.077% $52.21 $800.00 $1,642.72 1723.015 $0.69 3.030% $52.88 $800.00 $770.76 1704.601 $0.56 2.929% $48.99 $800.00 $685.19 1561.455 $0.51 2.262% $49.27 $800.00 $139.52 1547.191 $0.70 4.202% $52.87 $800.00 $1,557.95

Page 87: MCExample_SalesForecast

1289.394 $0.57 4.438% $50.03 $800.00 $1,329.30 1734.118 $0.79 2.198% $49.36 $800.00 ($286.18)

1604.83 $0.65 1.766% $47.96 $800.00 ($487.19)1355.317 $0.44 2.816% $47.14 $800.00 $398.80 1258.016 $0.24 1.235% $50.69 $800.00 ($320.49)1243.754 $0.44 3.209% $52.95 $800.00 $764.89 1573.631 $0.49 3.316% $48.92 $800.00 $987.94 1515.305 $0.36 4.246% $51.24 $800.00 $1,956.78 1728.228 $0.32 3.583% $49.69 $800.00 $1,728.99 1247.114 $0.73 4.975% $51.54 $800.00 $1,491.11 1360.085 $0.56 4.719% $52.09 $800.00 $1,777.18 1328.723 $0.24 1.391% $49.96 $800.00 ($191.50)

1602.37 $0.23 2.658% $47.64 $800.00 $860.04 1311.101 $0.56 1.703% $52.36 $800.00 ($361.24)1786.596 $0.21 4.541% $47.75 $800.00 $2,693.49 1690.229 $0.68 4.685% $49.97 $800.00 $2,006.56 1667.333 $0.73 1.264% $52.88 $800.00 ($908.19)1370.067 $0.31 3.270% $47.37 $800.00 $894.18 1374.607 $0.53 4.823% $52.48 $800.00 $1,947.34

1570.32 $0.57 3.512% $52.51 $800.00 $1,200.89 1715.573 $0.21 2.046% $51.53 $800.00 $643.74

1347.13 $0.45 3.152% $52.20 $800.00 $808.22 1786.271 $0.37 4.120% $49.21 $800.00 $2,157.43 1681.641 $0.69 3.660% $47.86 $800.00 $992.92 1520.409 $0.67 2.892% $47.20 $800.00 $261.78 1355.265 $0.80 1.897% $48.88 $800.00 ($622.24)1606.743 $0.39 3.244% $47.94 $800.00 $1,075.24 1728.351 $0.55 3.971% $52.97 $800.00 $1,878.84 1461.501 $0.62 1.300% $48.66 $800.00 ($774.93)1564.869 $0.32 4.486% $51.60 $800.00 $2,326.83

1303.92 $0.76 2.636% $51.71 $800.00 ($16.59)1311.804 $0.47 4.218% $51.51 $800.00 $1,427.50 1528.583 $0.32 1.460% $51.87 $800.00 ($125.04)1747.605 $0.72 2.891% $51.74 $800.00 $549.32 1403.397 $0.29 3.331% $48.85 $800.00 $1,073.72 1219.671 $0.77 1.607% $52.17 $800.00 ($716.31)1706.714 $0.20 2.195% $48.53 $800.00 $671.24 1437.129 $0.49 2.990% $51.33 $800.00 $697.84 1793.325 $0.46 2.187% $51.04 $800.00 $373.04 1538.559 $0.68 3.145% $50.55 $800.00 $598.66 1264.134 $0.35 2.021% $49.54 $800.00 $23.86 1464.264 $0.62 1.728% $49.23 $800.00 ($465.30)1384.169 $0.34 1.120% $51.13 $800.00 ($473.51)1673.616 $0.47 3.719% $51.83 $800.00 $1,643.97 1620.262 $0.75 4.416% $48.50 $800.00 $1,449.96 1516.687 $0.25 2.944% $52.64 $800.00 $1,164.85 1661.115 $0.49 2.192% $48.41 $800.00 $142.70 1673.918 $0.29 1.356% $47.22 $800.00 ($216.04)1206.024 $0.46 2.366% $49.85 $800.00 $66.45 1766.503 $0.49 1.351% $48.99 $800.00 ($492.11)1415.512 $0.42 1.237% $49.33 $800.00 ($533.79)

Page 88: MCExample_SalesForecast

1419.957 $0.72 4.793% $51.26 $800.00 $1,667.02 1726.674 $0.26 3.612% $51.72 $800.00 $1,975.71 1683.501 $0.32 2.492% $51.52 $800.00 $829.10 1752.735 $0.74 2.002% $50.72 $800.00 ($311.95)1432.691 $0.36 2.442% $49.14 $800.00 $409.93 1396.467 $0.73 2.649% $50.90 $800.00 $67.40 1234.803 $0.24 3.507% $49.90 $800.00 $1,061.44 1556.842 $0.34 3.974% $52.16 $800.00 $1,895.27 1544.791 $0.77 2.875% $50.22 $800.00 $242.68 1552.022 $0.39 1.441% $51.01 $800.00 ($271.83)1467.998 $0.29 3.266% $49.05 $800.00 $1,126.96 1353.601 $0.57 1.351% $51.42 $800.00 ($634.36)1224.428 $0.21 3.520% $48.33 $800.00 $1,020.12 1432.755 $0.22 3.172% $47.42 $800.00 $1,036.02 1215.182 $0.35 4.782% $52.67 $800.00 $1,839.23 1563.048 $0.70 2.204% $49.45 $800.00 ($196.65)1572.962 $0.47 3.950% $49.47 $800.00 $1,527.48 1280.927 $0.77 1.269% $51.15 $800.00 ($956.84)1459.309 $0.34 4.084% $47.57 $800.00 $1,536.12 1357.009 $0.74 4.316% $50.31 $800.00 $1,138.88

1790.89 $0.20 4.754% $50.14 $800.00 $3,106.07 1249.513 $0.72 1.848% $47.31 $800.00 ($610.74)1680.359 $0.43 1.911% $47.07 $800.00 ($16.46)1515.047 $0.43 4.451% $47.42 $800.00 $1,747.85 1611.421 $0.49 2.186% $51.36 $800.00 $224.54 1618.446 $0.48 1.337% $50.20 $800.00 ($486.88)1483.503 $0.74 4.364% $49.13 $800.00 $1,285.16 1533.174 $0.65 4.192% $52.33 $800.00 $1,574.01 1560.586 $0.41 4.183% $47.75 $800.00 $1,672.21 1607.632 $0.67 4.840% $51.89 $800.00 $2,155.94

1387.18 $0.51 2.845% $47.78 $800.00 $382.96 1298.098 $0.24 3.780% $51.52 $800.00 $1,411.63 1381.449 $0.76 1.855% $51.96 $800.00 ($515.49)1702.601 $0.27 1.246% $47.56 $800.00 ($252.45)1718.493 $0.62 4.488% $49.63 $800.00 $1,964.66 1270.512 $0.41 1.282% $50.22 $800.00 ($503.53)1246.369 $0.30 2.341% $51.18 $800.00 $313.69 1412.045 $0.26 1.932% $49.68 $800.00 $186.91 1534.041 $0.25 4.271% $51.36 $800.00 $2,184.33 1433.188 $0.63 3.530% $49.86 $800.00 $825.65 1421.955 $0.50 3.037% $48.70 $800.00 $595.68 1673.167 $0.78 1.069% $52.31 $800.00 ($1,167.67)1538.102 $0.49 2.624% $47.86 $800.00 $377.82 1793.491 $0.63 3.290% $48.98 $800.00 $951.18 1690.197 $0.62 1.071% $52.44 $800.00 ($898.66)

1457.18 $0.77 3.648% $52.17 $800.00 $847.67 1582.654 $0.38 1.591% $52.70 $800.00 ($79.11)1331.991 $0.39 2.418% $51.33 $800.00 $338.63 1455.084 $0.56 1.692% $48.57 $800.00 ($425.49)1547.215 $0.23 3.572% $48.43 $800.00 $1,517.93 1488.011 $0.78 1.613% $50.33 $800.00 ($755.77)

Page 89: MCExample_SalesForecast

1468.6 $0.36 3.352% $52.65 $800.00 $1,262.71 1654.247 $0.42 1.634% $47.84 $800.00 ($199.16)1720.217 $0.76 1.512% $49.88 $800.00 ($816.93)1762.117 $0.56 3.171% $47.33 $800.00 $860.97 1572.502 $0.34 2.612% $47.25 $800.00 $605.23 1649.417 $0.51 1.862% $51.73 $800.00 ($52.90)1572.654 $0.70 1.430% $49.86 $800.00 ($772.99)1201.995 $0.76 2.600% $50.34 $800.00 ($140.98)1642.155 $0.39 4.381% $50.86 $800.00 $2,222.61 1718.269 $0.33 3.299% $48.61 $800.00 $1,388.67 1799.918 $0.74 2.631% $51.60 $800.00 $312.58 1448.482 $0.27 3.858% $52.57 $800.00 $1,752.80 1412.089 $0.27 4.536% $51.56 $800.00 $2,117.56 1665.647 $0.22 4.630% $49.99 $800.00 $2,693.27 1599.776 $0.29 4.337% $49.37 $800.00 $2,165.77 1472.445 $0.34 4.217% $51.94 $800.00 $1,927.30 1281.667 $0.77 4.789% $48.76 $800.00 $1,207.91 1537.326 $0.54 2.621% $47.42 $800.00 $275.80 1364.216 $0.45 3.638% $52.76 $800.00 $1,208.92 1647.428 $0.64 1.487% $51.20 $800.00 ($608.07)1733.399 $0.56 2.115% $48.63 $800.00 $16.74 1285.642 $0.36 3.575% $51.29 $800.00 $1,090.11 1756.426 $0.55 1.857% $47.60 $800.00 ($216.39)1601.428 $0.52 2.081% $48.69 $800.00 ($2.96)1745.784 $0.33 1.263% $50.06 $800.00 ($264.06)1246.643 $0.21 2.933% $50.78 $800.00 $800.39 1480.092 $0.29 3.606% $52.66 $800.00 $1,583.61 1562.411 $0.54 1.148% $47.20 $800.00 ($794.55)1610.108 $0.22 4.535% $47.60 $800.00 $2,322.93

1257.08 $0.22 2.785% $48.33 $800.00 $616.53 1322.684 $0.42 2.452% $51.41 $800.00 $305.77

1760.79 $0.78 1.888% $47.82 $800.00 ($581.64)1433.291 $0.59 4.761% $48.47 $800.00 $1,666.12 1718.784 $0.46 2.325% $50.02 $800.00 $400.12 1230.569 $0.78 3.575% $51.53 $800.00 $508.33 1667.434 $0.54 4.512% $47.18 $800.00 $1,847.02 1755.736 $0.28 4.873% $50.36 $800.00 $3,014.64 1587.396 $0.66 3.928% $49.80 $800.00 $1,261.36 1431.357 $0.35 2.250% $51.58 $800.00 $359.56 1359.423 $0.76 1.786% $47.54 $800.00 ($682.06)1743.438 $0.40 2.712% $49.27 $800.00 $832.45 1511.174 $0.37 1.020% $50.08 $800.00 ($588.31)1766.025 $0.44 3.688% $48.43 $800.00 $1,572.60 1651.399 $0.48 4.763% $49.96 $800.00 $2,337.03 1284.015 $0.75 2.275% $50.09 $800.00 ($302.72)1729.693 $0.24 3.612% $50.89 $800.00 $1,961.03 1545.443 $0.29 3.018% $51.71 $800.00 $1,166.38 1563.699 $0.58 3.129% $50.33 $800.00 $757.20 1300.496 $0.52 4.424% $51.10 $800.00 $1,464.36

1464.05 $0.21 4.765% $49.43 $800.00 $2,340.03 1757.539 $0.44 3.917% $48.84 $800.00 $1,788.57

Page 90: MCExample_SalesForecast

1235.561 $0.34 4.752% $50.09 $800.00 $1,723.15 1242.833 $0.77 3.969% $49.57 $800.00 $690.48 1229.665 $0.49 3.302% $49.33 $800.00 $604.02 1528.835 $0.56 2.588% $50.08 $800.00 $331.64 1431.561 $0.30 3.315% $47.19 $800.00 $1,016.87 1712.562 $0.32 4.460% $51.72 $800.00 $2,601.73 1753.789 $0.22 2.171% $50.48 $800.00 $736.38 1776.478 $0.34 3.860% $51.77 $800.00 $2,149.49 1376.934 $0.65 2.118% $53.00 $800.00 ($154.39)1474.681 $0.29 1.982% $51.94 $800.00 $284.29 1506.545 $0.49 4.011% $51.80 $800.00 $1,584.69 1249.587 $0.72 4.651% $47.10 $800.00 $1,036.17 1395.994 $0.70 1.007% $50.42 $800.00 ($1,073.64)1594.043 $0.34 4.465% $48.05 $800.00 $2,075.30 1359.399 $0.56 4.567% $50.80 $800.00 $1,586.27 1430.489 $0.32 2.714% $51.18 $800.00 $731.28 1345.961 $0.61 2.060% $49.38 $800.00 ($257.52)1372.421 $0.34 1.964% $48.45 $800.00 $36.92 1237.006 $0.70 4.309% $49.21 $800.00 $953.82 1337.341 $0.53 2.204% $49.10 $800.00 ($55.37)1239.472 $0.47 4.122% $47.22 $800.00 $1,026.28 1645.839 $0.32 3.463% $48.50 $800.00 $1,431.15 1561.364 $0.74 4.856% $52.92 $800.00 $2,063.91 1641.541 $0.58 3.196% $52.91 $800.00 $1,024.26 1653.461 $0.42 4.690% $48.34 $800.00 $2,247.53 1557.118 $0.61 3.762% $51.41 $800.00 $1,256.78 1512.944 $0.44 2.897% $49.45 $800.00 $699.69 1573.804 $0.55 2.355% $51.31 $800.00 $235.65 1220.659 $0.48 2.215% $48.03 $800.00 ($83.44)1787.975 $0.57 4.561% $48.38 $800.00 $2,130.77

1480.91 $0.53 1.456% $52.69 $800.00 ($442.72)1537.52 $0.40 3.422% $47.96 $800.00 $1,111.76

1606.435 $0.79 4.312% $50.51 $800.00 $1,422.50 1550.17 $0.61 1.654% $49.38 $800.00 ($486.72)

1442.494 $0.36 3.713% $49.21 $800.00 $1,311.84 1676.239 $0.21 1.185% $48.94 $800.00 ($181.45)1775.276 $0.35 4.511% $49.75 $800.00 $2,558.10 1739.602 $0.27 3.449% $50.78 $800.00 $1,785.87

1612.4 $0.50 3.385% $51.24 $800.00 $1,186.50 1575.798 $0.54 2.485% $52.08 $800.00 $391.27 1610.721 $0.64 3.484% $47.76 $800.00 $851.37 1729.924 $0.28 4.815% $48.34 $800.00 $2,747.97 1462.845 $0.54 1.387% $49.66 $800.00 ($576.61)1482.534 $0.43 4.296% $49.36 $800.00 $1,710.49 1275.462 $0.32 2.880% $51.77 $800.00 $699.27 1537.634 $0.51 3.299% $52.21 $800.00 $1,067.99 1269.314 $0.79 3.939% $51.15 $800.00 $751.62 1347.597 $0.42 4.128% $47.76 $800.00 $1,286.03 1686.195 $0.60 2.350% $47.49 $800.00 $64.80 1440.589 $0.25 3.702% $50.85 $800.00 $1,549.23 1425.582 $0.57 1.123% $48.31 $800.00 ($839.83)

Page 91: MCExample_SalesForecast

1314.859 $0.76 3.192% $47.81 $800.00 $203.59 1474.778 $0.79 2.560% $47.84 $800.00 ($158.58)

1699.69 $0.38 4.304% $51.29 $800.00 $2,306.26 1482.829 $0.72 4.986% $51.77 $800.00 $1,955.79

1496.22 $0.75 1.743% $51.67 $800.00 ($570.42)1241.639 $0.74 3.650% $52.97 $800.00 $686.19

1302.11 $0.56 1.476% $48.52 $800.00 ($603.18)1287.124 $0.62 2.705% $51.77 $800.00 $207.15 1604.407 $0.29 1.466% $50.11 $800.00 ($92.76)1602.795 $0.42 3.397% $49.55 $800.00 $1,222.19 1649.516 $0.21 3.062% $49.14 $800.00 $1,338.82 1729.627 $0.48 3.803% $48.83 $800.00 $1,582.55 1473.225 $0.70 4.614% $52.75 $800.00 $1,756.62 1554.126 $0.67 3.624% $50.70 $800.00 $1,021.58

1339.44 $0.25 4.896% $52.55 $800.00 $2,305.73 1524.675 $0.37 3.281% $47.61 $800.00 $1,014.84 1700.977 $0.62 4.539% $52.93 $800.00 $2,233.64 1381.634 $0.56 1.334% $48.32 $800.00 ($677.82)1508.121 $0.61 1.711% $50.35 $800.00 ($426.04)1493.359 $0.59 4.107% $48.72 $800.00 $1,299.96 1728.493 $0.25 2.336% $49.18 $800.00 $754.86 1241.048 $0.60 3.937% $48.74 $800.00 $838.98 1437.475 $0.66 2.354% $47.77 $800.00 ($130.66)

1607.81 $0.50 1.439% $49.16 $800.00 ($471.83)1679.955 $0.42 4.845% $52.69 $800.00 $2,790.08 1463.176 $0.37 1.307% $51.82 $800.00 ($350.45)1361.455 $0.79 1.847% $51.49 $800.00 ($577.95)1665.292 $0.30 2.164% $52.93 $800.00 $611.47 1659.851 $0.62 2.557% $48.03 $800.00 $213.07 1566.777 $0.49 2.199% $52.38 $800.00 $232.53 1507.415 $0.64 2.230% $52.91 $800.00 $15.53 1794.854 $0.24 4.048% $50.17 $800.00 $2,415.60 1569.152 $0.49 1.262% $51.56 $800.00 ($554.65)1789.918 $0.56 1.454% $52.18 $800.00 ($441.18)1260.292 $0.67 3.371% $49.47 $800.00 $455.14 1617.641 $0.29 1.093% $50.18 $800.00 ($389.19)1723.389 $0.62 2.789% $51.53 $800.00 $608.27 1689.846 $0.66 1.687% $47.11 $800.00 ($564.65)

1739.1 $0.57 3.148% $48.15 $800.00 $842.38 1250.476 $0.57 3.017% $48.14 $800.00 $307.91 1783.623 $0.65 1.810% $47.55 $800.00 ($429.54)1333.082 $0.47 3.899% $50.42 $800.00 $1,187.69 1474.245 $0.31 2.972% $52.09 $800.00 $1,027.72 1353.282 $0.77 3.541% $50.08 $800.00 $558.71 1242.647 $0.24 1.279% $48.52 $800.00 ($330.87)1237.179 $0.28 3.692% $50.09 $800.00 $1,141.95 1433.217 $0.57 3.317% $48.07 $800.00 $664.30 1404.411 $0.49 3.473% $49.41 $800.00 $922.83

1208.46 $0.63 2.015% $47.61 $800.00 ($405.82)1462.053 $0.62 1.869% $48.69 $800.00 ($370.54)1333.949 $0.68 4.296% $47.30 $800.00 $1,006.09

Page 92: MCExample_SalesForecast

1559.8 $0.76 3.572% $47.26 $800.00 $650.46 1561.172 $0.42 2.041% $49.42 $800.00 $118.61 1762.061 $0.51 3.028% $49.38 $800.00 $928.49 1711.116 $0.32 2.826% $50.25 $800.00 $1,076.26 1707.252 $0.75 1.338% $47.77 $800.00 ($990.72)1578.783 $0.29 2.295% $47.14 $800.00 $451.91

1778.65 $0.34 2.561% $49.49 $800.00 $842.50 1461.016 $0.63 1.894% $51.42 $800.00 ($297.28)1482.362 $0.27 1.944% $51.93 $800.00 $302.90 1203.889 $0.65 1.560% $50.00 $800.00 ($640.26)1562.272 $0.63 1.321% $48.43 $800.00 ($776.80)1532.425 $0.33 3.964% $49.12 $800.00 $1,671.25 1658.419 $0.57 4.573% $48.29 $800.00 $1,912.17 1634.825 $0.66 2.162% $51.53 $800.00 ($51.84)

1794.8 $0.31 3.966% $51.73 $800.00 $2,329.24 1534.773 $0.59 3.532% $47.65 $800.00 $880.02 1345.743 $0.47 1.028% $52.20 $800.00 ($714.27)1402.405 $0.50 4.989% $52.24 $800.00 $2,160.92 1643.811 $0.57 4.285% $51.12 $800.00 $1,857.05 1791.388 $0.52 1.108% $52.48 $800.00 ($697.09)1227.706 $0.69 1.498% $52.69 $800.00 ($674.70)1219.314 $0.41 2.758% $52.03 $800.00 $448.12 1756.229 $0.41 2.321% $50.67 $800.00 $546.46 1729.411 $0.75 1.685% $49.84 $800.00 ($640.96)1276.855 $0.26 1.958% $47.18 $800.00 $43.80 1378.886 $0.22 4.131% $50.19 $800.00 $1,757.91 1401.453 $0.39 1.455% $50.78 $800.00 ($309.21)

1241.77 $0.38 3.419% $48.04 $800.00 $771.42 1216.608 $0.43 3.487% $50.93 $800.00 $839.78 1208.083 $0.27 1.279% $48.69 $800.00 ($370.18)

1222.25 $0.46 2.999% $49.70 $800.00 $464.62 1796.567 $0.48 1.561% $52.40 $800.00 ($196.13)1725.219 $0.60 3.881% $52.83 $800.00 $1,694.11 1623.094 $0.20 4.205% $50.03 $800.00 $2,288.53

1590.08 $0.74 3.268% $52.97 $800.00 $773.85 1304.985 $0.50 1.226% $50.72 $800.00 ($645.65)1540.179 $0.73 1.917% $47.15 $800.00 ($538.94)

1606.61 $0.55 3.079% $50.84 $800.00 $826.35 1557.734 $0.38 4.985% $50.18 $800.00 $2,500.53 1381.852 $0.78 3.753% $49.04 $800.00 $670.91 1482.017 $0.78 3.186% $51.36 $800.00 $467.11 1414.171 $0.23 3.654% $52.11 $800.00 $1,569.82 1744.478 $0.59 2.039% $48.66 $800.00 ($95.40)1741.231 $0.65 4.865% $47.02 $800.00 $2,044.42 1273.205 $0.50 4.953% $51.31 $800.00 $1,802.27 1661.694 $0.75 3.177% $48.04 $800.00 $491.79 1629.179 $0.30 1.225% $52.44 $800.00 ($245.70)1608.344 $0.30 3.742% $47.69 $800.00 $1,585.36 1715.998 $0.67 2.382% $48.01 $800.00 $6.11 1514.959 $0.46 2.284% $49.82 $800.00 $231.13 1259.844 $0.22 1.111% $49.95 $800.00 ($375.32)

Page 93: MCExample_SalesForecast

1519.498 $0.63 2.434% $47.10 $800.00 ($22.90)1570.54 $0.79 2.113% $49.11 $800.00 ($415.06)

1233.581 $0.69 2.905% $48.77 $800.00 $99.03 1451.402 $0.55 2.040% $47.67 $800.00 ($188.65)1205.388 $0.63 2.783% $52.85 $800.00 $215.90 1371.911 $0.68 3.067% $49.22 $800.00 $338.19

1344.58 $0.58 4.221% $48.36 $800.00 $1,170.43 1583.631 $0.35 3.384% $47.46 $800.00 $1,193.71 1232.095 $0.21 2.128% $51.55 $800.00 $295.42 1292.958 $0.46 1.658% $49.49 $800.00 ($334.82)1344.673 $0.47 1.472% $50.47 $800.00 ($434.42)1791.997 $0.62 1.774% $51.33 $800.00 ($271.14)

1580.02 $0.60 1.235% $49.84 $800.00 ($782.40)1629.775 $0.22 1.770% $49.01 $800.00 $251.39

1374.66 $0.50 3.017% $48.86 $800.00 $533.20 1729.086 $0.50 2.890% $51.50 $800.00 $915.54 1799.544 $0.31 3.336% $47.69 $800.00 $1,503.38 1705.024 $0.35 4.439% $52.48 $800.00 $2,578.69 1244.264 $0.62 1.715% $47.57 $800.00 ($562.59)1399.211 $0.80 1.496% $48.91 $800.00 ($893.58)

1233.93 $0.74 1.091% $49.95 $800.00 ($1,041.05)1761.257 $0.35 4.126% $51.31 $800.00 $2,313.01 1474.509 $0.34 1.852% $51.98 $800.00 $114.81 1606.973 $0.73 2.207% $49.87 $800.00 ($198.42)1430.876 $0.40 1.967% $47.32 $800.00 ($47.15)1261.254 $0.37 2.148% $48.93 $800.00 $64.14

1339.24 $0.58 4.877% $48.48 $800.00 $1,589.99 1267.988 $0.74 4.662% $47.03 $800.00 $1,035.72

1343.5 $0.35 4.759% $48.15 $800.00 $1,807.00 1476.106 $0.22 4.186% $48.17 $800.00 $1,853.48 1766.163 $0.51 4.531% $50.18 $800.00 $2,321.95 1319.693 $0.68 4.966% $50.80 $800.00 $1,629.18 1559.666 $0.61 1.606% $52.63 $800.00 ($427.66)1338.187 $0.55 3.736% $47.32 $800.00 $831.48 1216.155 $0.51 3.045% $52.97 $800.00 $542.65 1627.828 $0.35 1.245% $48.21 $800.00 ($399.46)1480.491 $0.77 2.668% $47.64 $800.00 ($52.92)1518.523 $0.54 1.261% $47.07 $800.00 ($719.48)1647.243 $0.28 2.210% $49.99 $800.00 $560.93 1780.737 $0.23 2.707% $52.69 $800.00 $1,337.13 1529.976 $0.67 4.160% $49.40 $800.00 $1,313.31 1533.378 $0.62 1.453% $51.02 $800.00 ($607.87)1223.598 $0.69 2.547% $47.11 $800.00 ($172.84)1595.815 $0.48 2.428% $52.38 $800.00 $468.94 1391.432 $0.63 4.900% $50.68 $800.00 $1,773.85 1273.164 $0.49 4.219% $50.70 $800.00 $1,300.78 1671.691 $0.68 4.445% $52.44 $800.00 $1,956.85 1232.136 $0.54 1.129% $52.86 $800.00 ($729.26)1274.618 $0.64 3.520% $48.57 $800.00 $566.34 1378.642 $0.50 4.302% $49.94 $800.00 $1,469.56 1603.686 $0.39 2.100% $52.25 $800.00 $335.36

Page 94: MCExample_SalesForecast

1759.987 $0.20 1.476% $48.62 $800.00 $104.86 1580.355 $0.28 2.981% $50.48 $800.00 $1,131.23 1646.263 $0.66 1.677% $51.59 $800.00 ($462.97)1539.794 $0.47 1.475% $47.43 $800.00 ($454.46)1542.381 $0.28 3.339% $51.76 $800.00 $1,436.08 1575.686 $0.52 2.328% $51.85 $800.00 $281.73

1249.24 $0.31 3.463% $47.63 $800.00 $875.57 1789.598 $0.56 4.212% $52.23 $800.00 $2,137.31 1589.904 $0.28 3.072% $52.59 $800.00 $1,328.08 1552.317 $0.58 1.804% $52.21 $800.00 ($242.98)1517.488 $0.78 4.801% $50.72 $800.00 $1,713.54

1485.49 $0.37 4.061% $51.30 $800.00 $1,750.92 1288.022 $0.55 4.312% $50.79 $800.00 $1,310.41 1572.177 $0.56 1.193% $52.58 $800.00 ($699.07)1318.269 $0.63 3.603% $51.67 $800.00 $825.52 1674.329 $0.53 4.878% $51.66 $800.00 $2,531.31 1631.169 $0.30 3.280% $50.98 $800.00 $1,438.77 1238.005 $0.70 3.228% $48.35 $800.00 $263.00

1473.64 $0.78 4.467% $47.04 $800.00 $1,140.27 1589.676 $0.56 2.560% $48.76 $800.00 $297.25 1718.047 $0.37 2.296% $50.38 $800.00 $558.03

1761.6 $0.58 1.490% $49.90 $800.00 ($515.58)1761.136 $0.58 3.871% $47.07 $800.00 $1,379.04 1395.167 $0.58 3.786% $50.73 $800.00 $1,075.33 1241.062 $0.48 1.543% $48.46 $800.00 ($462.92)1441.359 $0.66 1.238% $48.60 $800.00 ($885.29)1273.794 $0.74 4.156% $49.66 $800.00 $885.85 1565.501 $0.21 2.089% $51.68 $800.00 $564.43 1465.108 $0.61 2.267% $50.01 $800.00 ($26.37)1485.985 $0.24 1.916% $49.44 $800.00 $257.86 1425.383 $0.70 3.789% $48.46 $800.00 $820.77

1573.15 $0.36 3.577% $50.22 $800.00 $1,456.30 1338.119 $0.57 1.227% $47.66 $800.00 ($777.09)1306.721 $0.65 1.865% $49.57 $800.00 ($434.74)1494.497 $0.26 4.049% $48.00 $800.00 $1,721.12

1545.57 $0.40 1.252% $48.66 $800.00 ($470.35)1264.876 $0.24 4.955% $48.72 $800.00 $1,954.46 1321.356 $0.52 4.607% $51.47 $800.00 $1,640.56 1250.215 $0.48 1.735% $49.68 $800.00 ($323.95)1206.364 $0.57 4.522% $51.57 $800.00 $1,326.05 1513.487 $0.72 3.846% $47.75 $800.00 $886.55 1316.444 $0.78 2.124% $49.44 $800.00 ($443.25)1679.996 $0.30 4.414% $52.32 $800.00 $2,569.68 1511.529 $0.56 1.326% $48.00 $800.00 ($678.60)1776.152 $0.47 4.603% $50.02 $800.00 $2,460.88 1755.879 $0.48 1.867% $50.78 $800.00 $25.22

1690.43 $0.72 4.918% $48.17 $800.00 $1,991.25 1239.826 $0.42 2.446% $50.48 $800.00 $215.72 1572.287 $0.52 1.630% $47.17 $800.00 ($412.32)1557.582 $0.73 2.265% $49.52 $800.00 ($197.70)1350.642 $0.35 1.979% $52.62 $800.00 $127.52

Page 95: MCExample_SalesForecast

1556.475 $0.72 1.643% $49.85 $800.00 ($638.34)1628.351 $0.22 3.725% $48.91 $800.00 $1,813.79 1303.218 $0.37 2.990% $50.13 $800.00 $670.81 1338.549 $0.57 3.924% $50.97 $800.00 $1,108.28 1314.928 $0.48 2.621% $48.98 $800.00 $261.61 1699.771 $0.46 3.149% $51.11 $800.00 $1,145.48 1628.367 $0.66 4.341% $49.01 $800.00 $1,589.88 1548.733 $0.71 3.109% $50.07 $800.00 $512.85 1602.316 $0.33 4.568% $48.87 $800.00 $2,254.15 1247.175 $0.64 1.542% $47.22 $800.00 ($686.13)1390.295 $0.40 4.595% $49.63 $800.00 $1,819.08 1477.487 $0.46 4.206% $52.72 $800.00 $1,796.30 1372.309 $0.25 1.152% $47.22 $800.00 ($389.96)1269.636 $0.50 3.107% $47.09 $800.00 $422.90 1766.353 $0.43 3.874% $52.49 $800.00 $2,033.51 1341.715 $0.32 2.525% $47.03 $800.00 $364.43

1257.46 $0.45 4.100% $48.59 $800.00 $1,136.80 1492.723 $0.31 2.276% $47.30 $800.00 $340.58 1430.575 $0.51 1.132% $47.63 $800.00 ($759.52)1580.946 $0.75 4.191% $48.62 $800.00 $1,240.16 1378.149 $0.44 1.806% $51.40 $800.00 ($123.48)1628.141 $0.59 3.300% $47.68 $800.00 $794.84 1642.331 $0.54 2.348% $52.57 $800.00 $343.43 1417.323 $0.71 2.401% $52.64 $800.00 ($14.28)

1487.88 $0.44 3.289% $49.71 $800.00 $979.45 1272.925 $0.38 1.068% $52.34 $800.00 ($568.90)1216.282 $0.55 1.853% $50.29 $800.00 ($339.17)1674.599 $0.37 1.863% $50.08 $800.00 $150.94 1329.175 $0.68 3.399% $51.02 $800.00 $595.42 1403.028 $0.69 2.503% $49.53 $800.00 ($31.64)1663.268 $0.59 1.181% $47.91 $800.00 ($840.65)1358.267 $0.72 1.676% $47.23 $800.00 ($699.72)1238.911 $0.44 1.224% $49.34 $800.00 ($593.92)1752.367 $0.39 2.411% $47.85 $800.00 $541.06 1206.074 $0.62 4.924% $48.83 $800.00 $1,356.98 1395.008 $0.37 2.627% $50.65 $800.00 $538.63 1485.085 $0.37 3.618% $51.84 $800.00 $1,430.14 1474.334 $0.53 1.629% $48.53 $800.00 ($417.51)1207.567 $0.25 1.464% $51.48 $800.00 ($187.83)1572.078 $0.33 2.816% $48.13 $800.00 $804.07 1613.102 $0.50 2.700% $52.19 $800.00 $673.51 1387.523 $0.43 2.638% $47.07 $800.00 $333.27 1520.647 $0.38 3.963% $49.23 $800.00 $1,584.88 1484.775 $0.24 1.778% $47.23 $800.00 $90.79 1448.225 $0.76 4.336% $51.85 $800.00 $1,358.15

1531.24 $0.26 1.981% $48.93 $800.00 $292.02 1605.392 $0.74 1.740% $51.32 $800.00 ($553.15)1584.019 $0.28 4.645% $49.59 $800.00 $2,406.16 1459.956 $0.37 1.294% $47.69 $800.00 ($440.41)1507.309 $0.70 3.920% $47.09 $800.00 $935.10 1713.228 $0.24 2.826% $49.16 $800.00 $1,172.39

Page 96: MCExample_SalesForecast

1270.959 $0.45 2.473% $47.27 $800.00 $118.34 1688.194 $0.24 2.734% $47.89 $800.00 $1,003.28 1787.593 $0.64 2.327% $47.11 $800.00 $21.63 1420.251 $0.55 4.844% $48.31 $800.00 $1,735.50 1200.274 $0.43 1.634% $51.92 $800.00 ($295.76)1239.251 $0.66 3.767% $52.63 $800.00 $839.63 1373.433 $0.28 1.006% $47.57 $800.00 ($529.92)1426.322 $0.26 2.511% $52.37 $800.00 $701.35 1494.564 $0.51 4.060% $52.90 $800.00 $1,652.34 1521.848 $0.76 2.516% $47.22 $800.00 ($148.88)1424.988 $0.62 4.925% $50.22 $800.00 $1,839.64 1424.964 $0.48 4.759% $51.15 $800.00 $1,991.27 1614.165 $0.61 3.551% $48.40 $800.00 $995.26 1559.875 $0.67 4.795% $52.03 $800.00 $2,042.08 1431.117 $0.27 4.966% $47.61 $800.00 $2,194.10 1497.712 $0.29 4.561% $47.68 $800.00 $2,029.24 1742.837 $0.46 1.033% $52.43 $800.00 ($652.38)

1437.65 $0.60 1.154% $48.88 $800.00 ($851.32)1570.822 $0.34 4.094% $49.80 $800.00 $1,862.38 1389.008 $0.26 2.318% $50.96 $800.00 $477.03

1535.52 $0.57 3.163% $47.04 $800.00 $616.55 1284.473 $0.45 4.639% $48.72 $800.00 $1,522.27 1574.102 $0.24 4.833% $50.62 $800.00 $2,677.70 1404.835 $0.24 1.452% $51.32 $800.00 ($85.11)1321.837 $0.34 3.169% $51.05 $800.00 $893.41 1348.066 $0.54 1.354% $50.12 $800.00 ($608.49)1757.897 $0.76 2.999% $52.53 $800.00 $633.40

1420.95 $0.69 4.891% $49.92 $800.00 $1,685.17 1445.517 $0.37 2.407% $48.81 $800.00 $357.04 1688.362 $0.61 3.921% $52.09 $800.00 $1,620.41 1270.917 $0.63 2.449% $49.97 $800.00 ($46.24)1780.671 $0.78 1.624% $50.20 $800.00 ($738.25)1305.445 $0.54 3.925% $49.00 $800.00 $1,000.86 1778.066 $0.30 1.071% $47.14 $800.00 ($442.57)1658.523 $0.33 2.916% $51.72 $800.00 $1,158.65 1250.592 $0.46 4.230% $51.63 $800.00 $1,360.27 1435.944 $0.68 2.845% $49.23 $800.00 $229.34 1780.119 $0.61 2.890% $49.35 $800.00 $660.01 1757.653 $0.43 2.444% $52.33 $800.00 $700.13 1330.097 $0.51 2.159% $52.16 $800.00 $23.92 1591.524 $0.75 4.776% $48.14 $800.00 $1,664.71 1554.999 $0.53 4.296% $47.62 $800.00 $1,560.38 1581.134 $0.60 2.402% $49.08 $800.00 $122.10 1476.895 $0.41 1.746% $52.75 $800.00 ($39.36)1722.209 $0.57 1.637% $48.98 $800.00 ($402.61)1555.743 $0.24 3.858% $51.02 $800.00 $1,883.43 1546.664 $0.64 4.892% $51.90 $800.00 $2,135.02

1746.3 $0.29 4.838% $49.37 $800.00 $2,872.24 1749.66 $0.43 4.554% $47.99 $800.00 $2,265.25

1546.841 $0.26 3.361% $52.87 $800.00 $1,547.72 1404.535 $0.21 4.468% $47.34 $800.00 $1,878.02

Page 97: MCExample_SalesForecast

1260.073 $0.79 3.365% $50.24 $800.00 $335.18 1704.191 $0.38 1.342% $51.97 $800.00 ($250.61)1569.136 $0.56 3.999% $52.67 $800.00 $1,618.30 1217.492 $0.69 3.253% $50.95 $800.00 $372.97 1733.886 $0.60 4.411% $52.54 $800.00 $2,178.93 1588.758 $0.68 2.673% $47.64 $800.00 $145.42 1548.534 $0.66 3.906% $48.81 $800.00 $1,125.49 1643.344 $0.58 3.936% $48.48 $800.00 $1,388.67 1647.719 $0.69 4.985% $48.14 $800.00 $2,023.67 1783.813 $0.75 2.527% $52.94 $800.00 $241.00 1675.086 $0.78 1.298% $52.42 $800.00 ($962.85)1796.436 $0.73 1.351% $51.41 $800.00 ($870.94)1777.451 $0.29 3.083% $50.64 $800.00 $1,463.86 1242.943 $0.53 1.495% $51.58 $800.00 ($498.44)1377.379 $0.63 1.452% $49.33 $800.00 ($679.88)1432.283 $0.43 3.491% $50.20 $800.00 $1,099.66 1624.312 $0.45 1.874% $47.41 $800.00 ($93.64)1239.224 $0.24 2.102% $49.67 $800.00 $200.41 1358.542 $0.72 4.831% $50.33 $800.00 $1,523.39 1722.826 $0.26 3.116% $49.27 $800.00 $1,401.11 1440.964 $0.61 2.046% $50.77 $800.00 ($179.86)1521.244 $0.71 3.421% $52.67 $800.00 $854.01 1481.185 $0.47 4.904% $48.27 $800.00 $2,010.14 1662.531 $0.50 2.792% $49.35 $800.00 $654.61 1733.742 $0.40 4.331% $48.54 $800.00 $2,157.11

1366.06 $0.29 2.376% $51.95 $800.00 $487.42 1271.77 $0.24 2.579% $49.68 $800.00 $518.24 1566.32 $0.64 2.498% $51.70 $800.00 $213.27

1675.256 $0.79 3.352% $47.32 $800.00 $527.21 1375.284 $0.74 4.246% $49.82 $800.00 $1,091.61 1215.255 $0.76 2.053% $51.49 $800.00 ($443.81)1579.801 $0.61 4.741% $51.52 $800.00 $2,093.99 1426.685 $0.34 3.759% $50.40 $800.00 $1,424.77 1545.675 $0.23 1.646% $48.16 $800.00 $63.06 1586.533 $0.60 4.209% $50.94 $800.00 $1,654.72

1749.31 $0.67 2.063% $48.18 $800.00 ($230.78)1293.849 $0.44 4.059% $47.82 $800.00 $1,140.29 1272.731 $0.20 1.768% $49.95 $800.00 $64.03 1777.323 $0.73 2.929% $50.68 $800.00 $546.33 1213.607 $0.41 1.611% $49.56 $800.00 ($324.32)1260.853 $0.58 1.065% $49.37 $800.00 ($866.19)1476.149 $0.75 3.113% $48.63 $800.00 $325.95 1347.928 $0.76 2.618% $51.91 $800.00 $4.39 1688.702 $0.80 1.990% $47.73 $800.00 ($544.80)1670.458 $0.25 4.536% $48.90 $800.00 $2,491.39 1354.447 $0.67 1.968% $50.45 $800.00 ($358.72)1558.704 $0.62 2.029% $47.15 $800.00 ($270.14)1495.198 $0.48 2.932% $48.03 $800.00 $590.58 1276.107 $0.41 2.366% $50.71 $800.00 $204.24 1337.774 $0.42 2.556% $51.73 $800.00 $400.55 1764.795 $0.35 4.895% $49.05 $800.00 $2,820.69

Page 98: MCExample_SalesForecast

1227.017 $0.80 4.083% $47.48 $800.00 $599.24 1405.748 $0.33 2.299% $49.42 $800.00 $335.99 1548.796 $0.24 1.939% $52.26 $800.00 $394.12 1670.753 $0.52 1.461% $50.62 $800.00 ($437.40)1670.204 $0.64 4.413% $49.72 $800.00 $1,791.57 1532.224 $0.21 2.878% $48.57 $800.00 $1,016.87 1626.434 $0.62 3.836% $52.46 $800.00 $1,461.96 1664.434 $0.56 2.250% $51.07 $800.00 $173.46 1494.915 $0.80 1.489% $51.88 $800.00 ($837.30)1207.931 $0.37 2.124% $50.73 $800.00 $50.49 1259.636 $0.24 3.924% $50.37 $800.00 $1,390.43

1747.39 $0.39 3.811% $47.18 $800.00 $1,663.69 1590.095 $0.52 1.621% $50.05 $800.00 ($344.43)1206.431 $0.43 1.061% $48.66 $800.00 ($695.51)1530.699 $0.54 1.547% $52.12 $800.00 ($390.39)1590.308 $0.72 1.891% $52.68 $800.00 ($353.80)1498.565 $0.50 4.621% $49.46 $800.00 $1,873.98 1374.068 $0.68 3.270% $52.84 $800.00 $644.45

1424.2 $0.56 4.632% $51.59 $800.00 $1,806.84 1347.142 $0.61 3.576% $50.95 $800.00 $834.15 1325.836 $0.23 1.435% $50.31 $800.00 ($145.86)1416.572 $0.30 2.682% $51.68 $800.00 $745.18 1740.472 $0.72 3.739% $52.91 $800.00 $1,388.39 1629.965 $0.60 4.908% $51.74 $800.00 $2,359.48 1467.425 $0.49 1.677% $50.47 $800.00 ($274.14)1680.731 $0.29 1.618% $48.65 $800.00 $29.03 1336.478 $0.36 1.176% $47.06 $800.00 ($540.94)1710.795 $0.78 2.687% $48.30 $800.00 $87.28 1693.155 $0.69 2.519% $52.90 $800.00 $282.04 1640.352 $0.76 1.689% $48.43 $800.00 ($703.69)1601.447 $0.80 4.481% $50.59 $800.00 $1,555.10 1365.722 $0.46 2.040% $52.30 $800.00 $25.07 1268.458 $0.54 4.910% $49.20 $800.00 $1,581.60 1644.209 $0.78 2.939% $52.46 $800.00 $457.15 1477.042 $0.67 4.229% $47.17 $800.00 $1,156.11 1350.867 $0.43 3.242% $47.11 $800.00 $679.22 1687.223 $0.21 3.998% $52.95 $800.00 $2,410.96 1617.179 $0.75 3.052% $47.61 $800.00 $332.25 1490.485 $0.54 2.942% $47.51 $800.00 $474.13 1545.228 $0.48 3.824% $48.62 $800.00 $1,325.56 1790.655 $0.58 2.185% $51.71 $800.00 $188.59 1752.012 $0.53 1.587% $50.73 $800.00 ($321.35)1375.217 $0.41 1.809% $49.78 $800.00 ($119.61)1676.323 $0.61 3.930% $52.55 $800.00 $1,641.91 1282.163 $0.51 4.343% $51.98 $800.00 $1,437.16 1255.377 $0.32 4.645% $52.48 $800.00 $1,853.81

1789.94 $0.64 1.354% $49.95 $800.00 ($741.42)1676.517 $0.22 4.043% $47.22 $800.00 $2,032.49 1207.191 $0.66 2.602% $47.21 $800.00 ($113.72)1513.202 $0.47 3.971% $49.51 $800.00 $1,467.27 1778.244 $0.42 3.654% $48.55 $800.00 $1,616.35

Page 99: MCExample_SalesForecast

1701.375 $0.64 3.792% $51.70 $800.00 $1,442.83 1405.635 $0.80 3.736% $48.33 $800.00 $616.99 1702.625 $0.55 3.795% $47.46 $800.00 $1,325.98 1571.593 $0.29 2.513% $49.84 $800.00 $717.47 1659.432 $0.39 4.953% $50.00 $800.00 $2,657.30 1723.548 $0.60 3.909% $49.87 $800.00 $1,532.74 1269.956 $0.73 4.326% $51.23 $800.00 $1,091.71 1238.509 $0.24 3.942% $50.85 $800.00 $1,383.95

1295.47 $0.24 2.446% $50.84 $800.00 $503.01 1300.488 $0.36 3.518% $48.78 $800.00 $963.66 1655.927 $0.77 2.314% $49.37 $800.00 ($185.86)1231.822 $0.76 1.719% $50.52 $800.00 ($668.73)1393.429 $0.54 3.568% $52.15 $800.00 $1,036.73 1752.167 $0.43 2.292% $50.80 $800.00 $493.10 1588.207 $0.50 3.590% $50.52 $800.00 $1,282.55 1501.828 $0.42 1.392% $50.98 $800.00 ($360.57)1738.321 $0.59 4.645% $52.43 $800.00 $2,404.89 1470.628 $0.62 1.471% $47.82 $800.00 ($683.38)

1792.15 $0.33 4.118% $47.14 $800.00 $2,081.36 1641.565 $0.41 4.699% $51.98 $800.00 $2,536.42 1619.392 $0.41 2.532% $50.65 $800.00 $612.53

1688.23 $0.48 3.408% $49.33 $800.00 $1,224.03 1522.73 $0.26 1.565% $51.69 $800.00 $38.15

1412.262 $0.71 2.241% $49.92 $800.00 ($217.13)1665.18 $0.76 1.219% $48.82 $800.00 ($1,077.25)

1437.714 $0.44 4.269% $52.13 $800.00 $1,763.09 1267.62 $0.63 1.848% $52.84 $800.00 ($358.36)

1325.681 $0.26 4.878% $52.87 $800.00 $2,272.29 1792.377 $0.79 3.017% $52.09 $800.00 $607.59 1388.127 $0.57 1.957% $48.04 $800.00 ($284.04)1428.093 $0.74 3.215% $50.35 $800.00 $451.60 1706.053 $0.56 4.708% $51.59 $800.00 $2,383.27 1213.853 $0.68 4.157% $48.26 $800.00 $813.87 1672.103 $0.70 1.563% $49.92 $800.00 ($665.63)1458.693 $0.63 2.229% $52.03 $800.00 ($21.50)1554.528 $0.79 2.391% $47.39 $800.00 ($271.86)1301.243 $0.55 3.516% $49.71 $800.00 $761.83 1634.293 $0.22 3.478% $48.61 $800.00 $1,610.80 1219.775 $0.22 1.542% $49.02 $800.00 ($144.11)1201.475 $0.73 3.249% $47.48 $800.00 $171.66 1314.058 $0.29 4.727% $50.95 $800.00 $1,977.47 1788.683 $0.62 1.024% $49.15 $800.00 ($1,011.50)1457.113 $0.30 3.852% $50.20 $800.00 $1,573.30 1744.827 $0.68 1.896% $48.87 $800.00 ($369.09)1234.726 $0.67 4.901% $47.42 $800.00 $1,236.66 1423.857 $0.37 3.590% $47.18 $800.00 $1,086.73 1717.715 $0.76 3.868% $51.29 $800.00 $1,297.40 1640.772 $0.71 1.612% $47.90 $800.00 ($705.42)1331.142 $0.78 1.238% $47.72 $800.00 ($1,045.47)1662.059 $0.24 2.358% $52.22 $800.00 $847.95

1474.93 $0.31 1.241% $50.05 $800.00 ($344.12)

Page 100: MCExample_SalesForecast

1672.178 $0.54 4.916% $47.91 $800.00 $2,233.96 1747.908 $0.29 3.934% $52.51 $800.00 $2,300.49 1701.744 $0.31 4.959% $52.78 $800.00 $3,119.01

1702.23 $0.63 4.208% $47.39 $800.00 $1,526.92 1667.681 $0.60 4.484% $50.88 $800.00 $2,003.09

Page 101: MCExample_SalesForecast

Histogram Plot Summary Statistics

-2000 500040005000 Central Tendancy (Location)

Count Scaled Total Mean: $699.60 Median: $686.55 0 0 0 StErr: $13.33 0 0 0

0 0 0 Spread0 0 00 0 0 StDev: $942.39 2 2.667E-06 0.0004 Max: $3,291.64 Q(.75): $1,423.29

17 2.267E-05 0.0038 Min: ($1,297.03) Q(.25): ($62.42)74 9.867E-05 0.0186 Range: $4,588.67 IQ Range: $1,485.71

112 0.000149 0.041

159 0.000212 0.0728 Shape197 0.000263 0.1122268 0.000357 0.1658 Skewness: 0.126643097229 0.000305 0.2116 Kurtosis: -0.86216523210 0.00028 0.2536

268 0.000357 0.3072 Quantiles, Percentiles, Intervals232 0.000309 0.3536261 0.000348 0.4058 90% Interval 95% Interval241 0.000321 0.454 Q(.05): ($749.50) Q(.025): ($897.98)253 0.000337 0.5046 Q(.95): $2,255.81 Q(.975): $2,485.18 276 0.000368 0.5598247 0.000329 0.6092 0.05 ($897.98)258 0.000344 0.6608 % Interval: 95% $2,485.18 234 0.000312 0.7076

257 0.000343 0.759 Probabilities218 0.000291 0.8026207 0.000276 0.844 Pr( y > 0 ): 73%192 0.000256 0.8824164 0.000219 0.9152 Pr( y < -700 ) = 6.01%128 0.000171 0.9408 Pr( y > 2000 ) = 9.50%111 0.000148 0.963 Pr( -700 < y < 2000 ) = 84.49%

69 0.000092 0.9768 0.155158 7.733E-05 0.988432 4.267E-05 0.994815 0.00002 0.9978

6 0.000008 0.9993 0.000004 0.99962 2.667E-06 10 0 10 0 10 0 10 0 1

Sample Size (N):

Alpha (a): Q(a/2):Q(1-a/2):

Alpha (a):

-$2,000 -$1,000 $0 $1,000 $2,000 $3,000 $4,000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Profit

Fre

qu

en

cy

N7
Sample Mean: The average of the sampled data. An estimate of the true population mean.
P7
Median: The "value in the middle" or the 50th percentile. For an even number of points, the median is the average of the middle two points.
N8
Standard Error: The uncertainty associated with the estimated mean. The standard error is an estimate of the standard deviation of the sample means for repeated MC simulations. It can be used to calculate confidence intervals for the true population mean.
N12
Sample Standard Deviation
N13
Maximum
P13
3rd Quartile (Q3): The 75th Percentile
N14
Minimum
P14
1st Quartile (Q1): The 25th Percentile
N15
Range: Max - Min
P15
Interquartile Range: Q(0.75) - Q(0.25) or Q3 - Q1
N19
Skewness: + Positive: skewed to the right (longer right-hand tail) - Negative: skewed to the left (longer left-hand tail)
N20
Kurtosis: Peakedness, compared to a Normal distribution.
Page 102: MCExample_SalesForecast

-2000

-1850

-1700

-1550

-1400

-1250

-1100

-950

-800

-650

-500

-350

-200

-50

100

250

400

550

700

850

1000

1150

1300

1450

1600

1750

1900

2050

2200

2350

2500

2650

2800

2950

3100

3250

3400

3550

3700

3850

4000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Bins

Fre

qu

en

cy

-$2,000 -$1,000 $0 $1,000 $2,000 $3,000 $4,000

0

0.00005

0.0001

0.00015

0.0002

0.00025

0.0003

0.00035

0.0004Histogram of Monte Carlo Simulation Results

Profit

Fre

qu

en

cy

Page 103: MCExample_SalesForecast

Confidence Interval for the Mean

% Confidence: 95%0.05

Upper Confidence Limit $673.48 Lower Confidence Limit $725.72

Significance Level (a):