QLD Simulation

	A	B	F	G	H	I	J	K	L	M	N	O
1	DATA IMPORTED FROM THINKORSWIM				QLD
2	Symbol	Date	Close	PrevClose	% Change (QQQ)	% Change (QLD)	QLD Value: Starting at $1,000	Expense Ratio: -0.95% at end of year			QQQ's value (1/24/2025):	QLD's value (1/24/2025):
3										RESULTS--->	$10,372	$10,113
4							$1,000	0.95%	<--- INPUTS
5	QQQ	3/11/1999	51.31	51.06	0.49%	0.98%	$1,010
6	QQQ	3/12/1999	50.06	51.31	-2.44%	-4.87%	$961
7	QQQ	3/15/1999	51.50	50.06	2.87%	5.74%	$1,016
8	QQQ	3/16/1999	51.94	51.50	0.85%	1.70%	$1,033
9	QQQ	3/17/1999	51.56	51.94	-0.72%	-1.44%	$1,018
10	QQQ	3/18/1999	52.56	51.56	1.94%	3.88%	$1,058
11	QQQ	3/19/1999	51.22	52.56	-2.56%	-5.11%	$1,004
12	QQQ	3/22/1999	50.59	51.22	-1.22%	-2.44%	$979			$54
13	QQQ	3/23/1999	48.81	50.59	-3.52%	-7.04%	$910
14	QQQ	3/24/1999	50.47	48.81	3.39%	6.79%	$972
15	QQQ	3/25/1999	52.31	50.47	3.65%	7.31%	$1,043
16	QQQ	3/26/1999	51.75	52.31	-1.08%	-2.15%	$1,020
17	QQQ	3/29/1999	53.63	51.75	3.62%	7.25%	$1,094
18	QQQ	3/30/1999	53.25	53.63	-0.70%	-1.40%	$1,079
19	QQQ	3/31/1999	52.47	53.25	-1.47%	-2.93%	$1,047
20	QQQ	4/1/1999	53.56	52.47	2.08%	4.17%	$1,091
21	QQQ	4/5/1999	55.50	53.56	3.62%	7.23%	$1,170
22	QQQ	4/6/1999	55.61	55.50	0.20%	0.39%	$1,175
23	QQQ	4/7/1999	55.03	55.61	-1.04%	-2.08%	$1,150
24	QQQ	4/8/1999	55.47	55.03	0.80%	1.59%	$1,168
25	QQQ	4/9/1999	55.81	55.47	0.62%	1.24%	$1,183
26	QQQ	4/12/1999	55.44	55.81	-0.67%	-1.34%	$1,167
27	QQQ	4/13/1999	54.69	55.44	-1.35%	-2.71%	$1,135
28	QQQ	4/14/1999	52.81	54.69	-3.43%	-6.86%	$1,058
29	QQQ	4/15/1999	53.53	52.81	1.36%	2.72%	$1,086
30	QQQ	4/16/1999	51.97	53.53	-2.92%	-5.84%	$1,023
31	QQQ	4/19/1999	49.53	51.97	-4.69%	-9.38%	$927
32	QQQ	4/20/1999	50.66	49.53	2.27%	4.54%	$969
33	QQQ	4/21/1999	53.16	50.66	4.94%	9.87%	$1,065
34	QQQ	4/22/1999	54.59	53.16	2.70%	5.41%	$1,122
35	QQQ	4/23/1999	55.31	54.59	1.32%	2.63%	$1,152
36	QQQ	4/26/1999	56.59	55.31	2.30%	4.60%	$1,205
37	QQQ	4/27/1999	55.72	56.59	-1.53%	-3.06%	$1,168
38	QQQ	4/28/1999	53.81	55.72	-3.42%	-6.84%	$1,088
39	QQQ	4/29/1999	53.38	53.81	-0.81%	-1.63%	$1,070
40	QQQ	4/30/1999	53.72	53.38	0.64%	1.29%	$1,084
41	QQQ	5/3/1999	53.44	53.72	-0.52%	-1.05%	$1,073
42	QQQ	5/4/1999	52.59	53.44	-1.58%	-3.16%	$1,039
43	QQQ	5/5/1999	54.19	52.59	3.03%	6.06%	$1,102
44	QQQ	5/6/1999	52.22	54.19	-3.63%	-7.27%	$1,022
45	QQQ	5/7/1999	52.97	52.22	1.44%	2.87%	$1,051
46	QQQ	5/10/1999	53.50	52.97	1.00%	2.01%	$1,072
47	QQQ	5/11/1999	54.34	53.50	1.58%	3.15%	$1,106
48	QQQ	5/12/1999	55.47	54.34	2.07%	4.14%	$1,152
49	QQQ	5/13/1999	54.44	55.47	-1.86%	-3.72%	$1,109
50	QQQ	5/14/1999	53.41	54.44	-1.89%	-3.79%	$1,067
51	QQQ	5/17/1999	54.37	53.41	1.80%	3.60%	$1,105
52	QQQ	5/18/1999	54.13	54.37	-0.45%	-0.89%	$1,096
53	QQQ	5/19/1999	54.88	54.13	1.39%	2.77%	$1,126
54	QQQ	5/20/1999	53.37	54.88	-2.75%	-5.50%	$1,064
55	QQQ	5/21/1999	52.88	53.37	-0.92%	-1.84%	$1,045
56	QQQ	5/24/1999	51.53	52.88	-2.54%	-5.08%	$991
57	QQQ	5/25/1999	49.84	51.53	-3.27%	-6.55%	$926
58	QQQ	5/26/1999	51.23	49.84	2.79%	5.58%	$978
59	QQQ	5/27/1999	51.19	51.23	-0.09%	-0.18%	$976
60	QQQ	5/28/1999	52.03	51.19	1.65%	3.30%	$1,009
61	QQQ	6/1/1999	50.88	52.03	-2.22%	-4.44%	$964
62	QQQ	6/2/1999	51.73	50.88	1.69%	3.38%	$996
63	QQQ	6/3/1999	51.00	51.73	-1.42%	-2.84%	$968
64	QQQ	6/4/1999	52.56	51.00	3.06%	6.13%	$1,027
65	QQQ	6/7/1999	53.66	52.56	2.08%	4.16%	$1,070
66	QQQ	6/8/1999	52.31	53.66	-2.50%	-5.01%	$1,016
67	QQQ	6/9/1999	53.19	52.31	1.67%	3.35%	$1,051
68	QQQ	6/10/1999	52.58	53.19	-1.15%	-2.29%	$1,026
69	QQQ	6/11/1999	51.78	52.58	-1.52%	-3.03%	$995
70	QQQ	6/14/1999	50.80	51.78	-1.89%	-3.77%	$958
71	QQQ	6/15/1999	51.56	50.80	1.49%	2.98%	$986
72	QQQ	6/16/1999	54.21	51.56	5.14%	10.27%	$1,088
73	QQQ	6/17/1999	54.81	54.21	1.11%	2.22%	$1,112
74	QQQ	6/18/1999	55.06	54.81	0.46%	0.91%	$1,122
75	QQQ	6/21/1999	56.71	55.06	2.99%	5.99%	$1,189
76	QQQ	6/22/1999	55.00	56.71	-3.02%	-6.03%	$1,117
77	QQQ	6/23/1999	55.87	55.00	1.58%	3.15%	$1,153
78	QQQ	6/24/1999	54.76	55.87	-1.99%	-3.97%	$1,107
79	QQQ	6/25/1999	54.69	54.76	-0.13%	-0.26%	$1,104
80	QQQ	6/28/1999	55.98	54.69	2.37%	4.74%	$1,156
81	QQQ	6/29/1999	56.75	55.98	1.37%	2.74%	$1,188
82	QQQ	6/30/1999	57.63	56.75	1.54%	3.08%	$1,225
83	QQQ	7/1/1999	58.02	57.63	0.68%	1.36%	$1,241
84	QQQ	7/2/1999	58.75	58.02	1.27%	2.53%	$1,273
85	QQQ	7/6/1999	58.38	58.75	-0.64%	-1.28%	$1,256
86	QQQ	7/7/1999	58.47	58.38	0.16%	0.32%	$1,260
87	QQQ	7/8/1999	59.25	58.47	1.34%	2.67%	$1,294
88	QQQ	7/9/1999	59.84	59.25	1.00%	2.00%	$1,320
89	QQQ	7/12/1999	59.53	59.84	-0.52%	-1.04%	$1,306
90	QQQ	7/13/1999	59.25	59.53	-0.47%	-0.94%	$1,294
91	QQQ	7/14/1999	60.26	59.25	1.70%	3.40%	$1,338
92	QQQ	7/15/1999	60.81	60.26	0.92%	1.84%	$1,363
93	QQQ	7/16/1999	61.38	60.81	0.92%	1.85%	$1,388
94	QQQ	7/19/1999	60.75	61.38	-1.02%	-2.04%	$1,360
95	QQQ	7/20/1999	58.41	60.75	-3.86%	-7.72%	$1,255
96	QQQ	7/21/1999	58.69	58.41	0.48%	0.96%	$1,267
97	QQQ	7/22/1999	57.20	58.69	-2.54%	-5.09%	$1,202
98	QQQ	7/23/1999	57.28	57.20	0.15%	0.30%	$1,206
99	QQQ	7/26/1999	55.88	57.28	-2.45%	-4.91%	$1,147
100	QQQ	7/27/1999	57.00	55.88	2.01%	4.03%	$1,193