800

regular
10000
10700
11449
12250.43
13107.96
14025.52
15007.3
16057.81
17181.86
18384.59
19671.51

on margin
3000
3210
3434.7
3675.129
3932.388
4207.655
4502.191
4817.344
5154.559
5515.378
5901.454
20839.55

3000
3049.5
3099.817
3150.964
3202.955
3255.803
3309.524
3364.131
3419.639
3476.064
3533.419

120
120
120
120
120
120
120
120
120
120
1200

all cash
13000
13910
14883.7
15925.56
17040.35
18233.17
19509.49
20875.16
22336.42
23899.97
25572.97

1168.036
drop 1k
drop 5k
drop 6k
drop7k
0.538462
cash
0
0
0
0
0
securities market
13000
value
12000
8000
7000
6000
elv
10000
9000
5000
4000
3000
im
3250
3000
2000
1750
1500
mm
3250
3000
2000
1750
1500
available funds 6750
6000
3000
2350
1500
excess liquidity 6750
6000
3000
2350
1500
regt
6500
6000
4000
3500
3000
sma
10000-65009000-6000 5000-4000 4000-3500 3000-3000
drop 8k
0.666667
cash
0
0
0
0
0
0
securities market
12000
value
11000
7000
6000
5000
4000
elv
10000
9000
5000
4000
3000
2000
im
3250
2750
1750
1500
1250
1000
mm
3250
2750
1750
1500
1250
1000
available funds 6750
6250
3350
3500
1750
1000
excess liquidity 6750
6250
3350
3500
1750
1000
regt
6000
5500
3500
3000
2500
2000
sma
10000-60009000-5500 5000-3500 4000-3000 3000-2500 2000-2000