Variable used in Monte Carlo simulation
| Date | Min ($) | Most likely ($) | Max ($) | Probability |
|---|---|---|---|---|
| 4/1/2020 | $0.00 | $1,339,000.00 | $1,406,259.00 | 50% |
| 5/1/2020 | $0.00 | $676,000.00 | $709,956.00 | 50% |
| 6/1/2020 | $0.00 | $507,000.00 | $532,467.00 | 50% |
| 7/1/2020 | $0.00 | $468,000.00 | $491,508.00 | 50% |
| 8/1/2020 | $0.00 | $364,000.00 | $382,284.00 | 50% |
| 9/1/2020 | $0.00 | $221,000.00 | $232,101.00 | 50% |
| 10/1/2020 | $0.00 | $325,000.00 | $341,325.00 | 50% |
| 11/1/2020 | $0.00 | $416,000.00 | $436,896.00 | 50% |
| 12/1/2020 | $0.00 | $429,000.00 | $450,549.00 | 50% |
| 1/1/2021 | $0.00 | $377,000.00 | $395,937.00 | 50% |
| 2/1/2021 | $0.00 | $156,000.00 | $163,836.00 | 50% |
| 3/1/2021 | $0.00 | $195,000.00 | $204,795.00 | 50% |
| 4/1/2021 | $0.00 | $221,000.00 | $232,101.00 | 50% |
| 5/1/2021 | $0.00 | $117,000.00 | $122,877.00 | 50% |
| 6/1/2021 | $0.00 | $26,000.00 | $27,306.00 | 50% |
| 7/1/2021 | $0.00 | $52,000.00 | $54,612.00 | 50% |
| 8/1/2021 | $0.00 | $247,000.00 | $259,407.00 | 50% |
| 9/1/2021 | $0.00 | $195,000.00 | $204,795.00 | 50% |
| 10/1/2021 | $0.00 | $156,000.00 | $163,836.00 | 50% |
| 11/1/2021 | $0.00 | $91,000.00 | $95,571.00 | 50% |
| 12/1/2021 | $0.00 | $130,000.00 | $136,530.00 | 50% |
| Total | $0.00 | $6,708,000.00 | $7,044,948.00 |
| Date | Min ($) | Most likely ($) | Max ($) | Probability |
|---|---|---|---|---|
| 4/1/2020 | $0.00 | $1,339,000.00 | $1,406,259.00 | 50% |
| 5/1/2020 | $0.00 | $676,000.00 | $709,956.00 | 50% |
| 6/1/2020 | $0.00 | $507,000.00 | $532,467.00 | 50% |
| 7/1/2020 | $0.00 | $468,000.00 | $491,508.00 | 50% |
| 8/1/2020 | $0.00 | $364,000.00 | $382,284.00 | 50% |
| 9/1/2020 | $0.00 | $221,000.00 | $232,101.00 | 50% |
| 10/1/2020 | $0.00 | $325,000.00 | $341,325.00 | 50% |
| 11/1/2020 | $0.00 | $416,000.00 | $436,896.00 | 50% |
| 12/1/2020 | $0.00 | $429,000.00 | $450,549.00 | 50% |
| 1/1/2021 | $0.00 | $377,000.00 | $395,937.00 | 50% |
| 2/1/2021 | $0.00 | $156,000.00 | $163,836.00 | 50% |
| 3/1/2021 | $0.00 | $195,000.00 | $204,795.00 | 50% |
| 4/1/2021 | $0.00 | $221,000.00 | $232,101.00 | 50% |
| 5/1/2021 | $0.00 | $117,000.00 | $122,877.00 | 50% |
| 6/1/2021 | $0.00 | $26,000.00 | $27,306.00 | 50% |
| 7/1/2021 | $0.00 | $52,000.00 | $54,612.00 | 50% |
| 8/1/2021 | $0.00 | $247,000.00 | $259,407.00 | 50% |
| 9/1/2021 | $0.00 | $195,000.00 | $204,795.00 | 50% |
| 10/1/2021 | $0.00 | $156,000.00 | $163,836.00 | 50% |
| 11/1/2021 | $0.00 | $91,000.00 | $95,571.00 | 50% |
| 12/1/2021 | $0.00 | $130,000.00 | $136,530.00 | 50% |
| $0.00 | $6,708,000.00 | $7,044,948.00 |
Note(s): *Base Estimate: $335,400.00
Sharing content requires targeting cookies to be enabled. Please update your cookie preferences to use this feature.