Results

The Hamptonshire Express # 2

Decision Variable
Stocking Quantity

Daily Demand Parameters

Mean
Standard deviat

655

570.71
100

Anna's effort on Feature Section (hour

alpha

50

Expected Profit/day
367.91
Fill Rate
98%

For Calculation Details, see sheet "calculation" in same file

Page 1

Results

Cost Parameters
Computer & Software

10

Daily Newstand Rent

30

Printing cost/newspaper

$0.20

Selling price/newspaper

$1

Salvage value/newspap

$0

opp. cost of Anna's time

10.00

Profit/day

Page 2

Calculation

Number of Intervals
600

Interval

Daily
Demand

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

271.7106781
272.7106781
273.7106781
274.7106781
275.7106781
276.7106781
277.7106781
278.7106781
279.7106781
280.7106781
281.7106781
282.7106781
283.7106781
284.7106781
285.7106781
286.7106781
287.7106781
288.7106781
289.7106781
290.7106781
291.7106781
292.7106781
293.7106781
294.7106781
295.7106781
296.7106781
297.7106781
298.7106781
299.7106781
300.7106781
301.7106781
302.7106781
303.7106781
304.7106781
305.7106781
306.7106781
307.7106781
308.7106781
309.7106781
310.7106781
311.7106781
312.7106781

Lower Bound Upper Bound U-L

271 870.7106781

Probability

Delta
600

Newspaper Printing Sales

Cost

0.0000457
0.0000471
0.0000485
0.0000499
0.0000514
0.0000530
0.0000545
0.0000562
0.0000578
0.0000595
0.0000613
0.0000631
0.0000649
0.0000668
0.0000687
0.0000707
0.0000727
0.0000748
0.0000770
0.0000792
0.0000814
0.0000837
0.0000861
0.0000885
0.0000909
0.0000935
0.0000961
0.0000987
0.0001014
0.0001042
0.0001071
0.0001100
0.0001130
0.0001160
0.0001191
0.0001223
0.0001256
0.0001289
0.0001323
0.0001358
0.0001394
0.0001431

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 3

Expected Profit
(Loss)

271.7106781
272.7106781
273.7106781
274.7106781
275.7106781
276.7106781
277.7106781
278.7106781
279.7106781
280.7106781
281.7106781
282.7106781
283.7106781
284.7106781
285.7106781
286.7106781
287.7106781
288.7106781
289.7106781
290.7106781
291.7106781
292.7106781
293.7106781
294.7106781
295.7106781
296.7106781
297.7106781
298.7106781
299.7106781
300.7106781
301.7106781
302.7106781
303.7106781
304.7106781
305.7106781
306.7106781
307.7106781
308.7106781
309.7106781
310.7106781
311.7106781
312.7106781

0.004
0.004
0.004
0.004
0.004
0.005
0.005
0.005
0.005
0.005
0.006
0.006
0.006
0.006
0.007
0.007
0.007
0.007
0.008
0.008
0.008
0.009
0.009
0.009
0.010
0.010
0.010
0.011
0.011
0.011
0.012
0.012
0.013
0.013
0.014
0.014
0.015
0.015
0.016
0.016
0.017
0.017

Calculation
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92

313.7106781
314.7106781
315.7106781
316.7106781
317.7106781
318.7106781
319.7106781
320.7106781
321.7106781
322.7106781
323.7106781
324.7106781
325.7106781
326.7106781
327.7106781
328.7106781
329.7106781
330.7106781
331.7106781
332.7106781
333.7106781
334.7106781
335.7106781
336.7106781
337.7106781
338.7106781
339.7106781
340.7106781
341.7106781
342.7106781
343.7106781
344.7106781
345.7106781
346.7106781
347.7106781
348.7106781
349.7106781
350.7106781
351.7106781
352.7106781
353.7106781
354.7106781
355.7106781
356.7106781
357.7106781
358.7106781
359.7106781
360.7106781
361.7106781
362.7106781

0.0001468
0.0001506
0.0001545
0.0001585
0.0001626
0.0001667
0.0001710
0.0001753
0.0001797
0.0001842
0.0001889
0.0001936
0.0001984
0.0002033
0.0002083
0.0002134
0.0002186
0.0002240
0.0002294
0.0002349
0.0002406
0.0002463
0.0002522
0.0002582
0.0002643
0.0002705
0.0002768
0.0002833
0.0002899
0.0002966
0.0003034
0.0003103
0.0003174
0.0003246
0.0003320
0.0003394
0.0003470
0.0003548
0.0003626
0.0003707
0.0003788
0.0003871
0.0003955
0.0004041
0.0004128
0.0004217
0.0004307
0.0004399
0.0004492
0.0004586

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 4

313.7106781
314.7106781
315.7106781
316.7106781
317.7106781
318.7106781
319.7106781
320.7106781
321.7106781
322.7106781
323.7106781
324.7106781
325.7106781
326.7106781
327.7106781
328.7106781
329.7106781
330.7106781
331.7106781
332.7106781
333.7106781
334.7106781
335.7106781
336.7106781
337.7106781
338.7106781
339.7106781
340.7106781
341.7106781
342.7106781
343.7106781
344.7106781
345.7106781
346.7106781
347.7106781
348.7106781
349.7106781
350.7106781
351.7106781
352.7106781
353.7106781
354.7106781
355.7106781
356.7106781
357.7106781
358.7106781
359.7106781
360.7106781
361.7106781
362.7106781

0.018
0.019
0.019
0.020
0.021
0.021
0.022
0.023
0.023
0.024
0.025
0.026
0.027
0.028
0.028
0.029
0.030
0.031
0.032
0.033
0.034
0.035
0.036
0.038
0.039
0.040
0.041
0.042
0.044
0.045
0.046
0.048
0.049
0.051
0.052
0.054
0.055
0.057
0.058
0.060
0.062
0.063
0.065
0.067
0.069
0.071
0.073
0.075
0.077
0.079

Calculation
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142

363.7106781
364.7106781
365.7106781
366.7106781
367.7106781
368.7106781
369.7106781
370.7106781
371.7106781
372.7106781
373.7106781
374.7106781
375.7106781
376.7106781
377.7106781
378.7106781
379.7106781
380.7106781
381.7106781
382.7106781
383.7106781
384.7106781
385.7106781
386.7106781
387.7106781
388.7106781
389.7106781
390.7106781
391.7106781
392.7106781
393.7106781
394.7106781
395.7106781
396.7106781
397.7106781
398.7106781
399.7106781
400.7106781
401.7106781
402.7106781
403.7106781
404.7106781
405.7106781
406.7106781
407.7106781
408.7106781
409.7106781
410.7106781
411.7106781
412.7106781

0.0004683
0.0004780
0.0004880
0.0004980
0.0005083
0.0005187
0.0005292
0.0005399
0.0005508
0.0005619
0.0005731
0.0005844
0.0005960
0.0006077
0.0006196
0.0006316
0.0006438
0.0006562
0.0006688
0.0006815
0.0006944
0.0007074
0.0007207
0.0007341
0.0007477
0.0007615
0.0007754
0.0007896
0.0008039
0.0008183
0.0008330
0.0008478
0.0008628
0.0008780
0.0008934
0.0009089
0.0009246
0.0009405
0.0009566
0.0009729
0.0009893
0.0010059
0.0010227
0.0010397
0.0010568
0.0010741
0.0010916
0.0011093
0.0011271
0.0011451

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 5

363.7106781
364.7106781
365.7106781
366.7106781
367.7106781
368.7106781
369.7106781
370.7106781
371.7106781
372.7106781
373.7106781
374.7106781
375.7106781
376.7106781
377.7106781
378.7106781
379.7106781
380.7106781
381.7106781
382.7106781
383.7106781
384.7106781
385.7106781
386.7106781
387.7106781
388.7106781
389.7106781
390.7106781
391.7106781
392.7106781
393.7106781
394.7106781
395.7106781
396.7106781
397.7106781
398.7106781
399.7106781
400.7106781
401.7106781
402.7106781
403.7106781
404.7106781
405.7106781
406.7106781
407.7106781
408.7106781
409.7106781
410.7106781
411.7106781
412.7106781

0.081
0.083
0.085
0.088
0.090
0.092
0.095
0.097
0.100
0.102
0.105
0.107
0.110
0.113
0.116
0.119
0.121
0.124
0.128
0.131
0.134
0.137
0.140
0.144
0.147
0.151
0.154
0.158
0.161
0.165
0.169
0.173
0.177
0.181
0.185
0.189
0.193
0.197
0.202
0.206
0.210
0.215
0.220
0.224
0.229
0.234
0.239
0.244
0.249
0.254

Calculation
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192

413.7106781
414.7106781
415.7106781
416.7106781
417.7106781
418.7106781
419.7106781
420.7106781
421.7106781
422.7106781
423.7106781
424.7106781
425.7106781
426.7106781
427.7106781
428.7106781
429.7106781
430.7106781
431.7106781
432.7106781
433.7106781
434.7106781
435.7106781
436.7106781
437.7106781
438.7106781
439.7106781
440.7106781
441.7106781
442.7106781
443.7106781
444.7106781
445.7106781
446.7106781
447.7106781
448.7106781
449.7106781
450.7106781
451.7106781
452.7106781
453.7106781
454.7106781
455.7106781
456.7106781
457.7106781
458.7106781
459.7106781
460.7106781
461.7106781
462.7106781

0.0011633
0.0011816
0.0012002
0.0012189
0.0012377
0.0012567
0.0012759
0.0012953
0.0013148
0.0013344
0.0013543
0.0013743
0.0013944
0.0014147
0.0014351
0.0014557
0.0014765
0.0014974
0.0015184
0.0015396
0.0015609
0.0015823
0.0016039
0.0016257
0.0016475
0.0016695
0.0016916
0.0017138
0.0017361
0.0017586
0.0017811
0.0018038
0.0018266
0.0018495
0.0018725
0.0018956
0.0019187
0.0019420
0.0019653
0.0019888
0.0020123
0.0020358
0.0020595
0.0020832
0.0021070
0.0021308
0.0021547
0.0021787
0.0022026
0.0022267

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 6

413.7106781
414.7106781
415.7106781
416.7106781
417.7106781
418.7106781
419.7106781
420.7106781
421.7106781
422.7106781
423.7106781
424.7106781
425.7106781
426.7106781
427.7106781
428.7106781
429.7106781
430.7106781
431.7106781
432.7106781
433.7106781
434.7106781
435.7106781
436.7106781
437.7106781
438.7106781
439.7106781
440.7106781
441.7106781
442.7106781
443.7106781
444.7106781
445.7106781
446.7106781
447.7106781
448.7106781
449.7106781
450.7106781
451.7106781
452.7106781
453.7106781
454.7106781
455.7106781
456.7106781
457.7106781
458.7106781
459.7106781
460.7106781
461.7106781
462.7106781

0.259
0.264
0.270
0.275
0.281
0.286
0.292
0.298
0.303
0.309
0.315
0.321
0.327
0.333
0.340
0.346
0.352
0.359
0.365
0.372
0.379
0.386
0.392
0.399
0.406
0.414
0.421
0.428
0.435
0.443
0.450
0.458
0.465
0.473
0.481
0.489
0.496
0.504
0.512
0.520
0.529
0.537
0.545
0.554
0.562
0.570
0.579
0.588
0.596
0.605

Calculation
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242

463.7106781
464.7106781
465.7106781
466.7106781
467.7106781
468.7106781
469.7106781
470.7106781
471.7106781
472.7106781
473.7106781
474.7106781
475.7106781
476.7106781
477.7106781
478.7106781
479.7106781
480.7106781
481.7106781
482.7106781
483.7106781
484.7106781
485.7106781
486.7106781
487.7106781
488.7106781
489.7106781
490.7106781
491.7106781
492.7106781
493.7106781
494.7106781
495.7106781
496.7106781
497.7106781
498.7106781
499.7106781
500.7106781
501.7106781
502.7106781
503.7106781
504.7106781
505.7106781
506.7106781
507.7106781
508.7106781
509.7106781
510.7106781
511.7106781
512.7106781

0.0022507
0.0022748
0.0022990
0.0023231
0.0023473
0.0023715
0.0023957
0.0024199
0.0024441
0.0024682
0.0024924
0.0025166
0.0025407
0.0025649
0.0025890
0.0026130
0.0026370
0.0026610
0.0026849
0.0027088
0.0027326
0.0027564
0.0027800
0.0028036
0.0028271
0.0028505
0.0028739
0.0028971
0.0029202
0.0029432
0.0029661
0.0029889
0.0030116
0.0030341
0.0030565
0.0030787
0.0031008
0.0031227
0.0031445
0.0031661
0.0031876
0.0032088
0.0032299
0.0032508
0.0032715
0.0032920
0.0033124
0.0033325
0.0033523
0.0033720

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 7

463.7106781
464.7106781
465.7106781
466.7106781
467.7106781
468.7106781
469.7106781
470.7106781
471.7106781
472.7106781
473.7106781
474.7106781
475.7106781
476.7106781
477.7106781
478.7106781
479.7106781
480.7106781
481.7106781
482.7106781
483.7106781
484.7106781
485.7106781
486.7106781
487.7106781
488.7106781
489.7106781
490.7106781
491.7106781
492.7106781
493.7106781
494.7106781
495.7106781
496.7106781
497.7106781
498.7106781
499.7106781
500.7106781
501.7106781
502.7106781
503.7106781
504.7106781
505.7106781
506.7106781
507.7106781
508.7106781
509.7106781
510.7106781
511.7106781
512.7106781

0.614
0.623
0.632
0.641
0.650
0.659
0.668
0.677
0.686
0.695
0.705
0.714
0.723
0.733
0.742
0.752
0.761
0.771
0.781
0.790
0.800
0.810
0.819
0.829
0.839
0.849
0.858
0.868
0.878
0.888
0.898
0.908
0.918
0.928
0.937
0.947
0.957
0.967
0.977
0.987
0.997
1.007
1.016
1.026
1.036
1.046
1.056
1.065
1.075
1.085

Calculation
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292

513.7106781
514.7106781
515.7106781
516.7106781
517.7106781
518.7106781
519.7106781
520.7106781
521.7106781
522.7106781
523.7106781
524.7106781
525.7106781
526.7106781
527.7106781
528.7106781
529.7106781
530.7106781
531.7106781
532.7106781
533.7106781
534.7106781
535.7106781
536.7106781
537.7106781
538.7106781
539.7106781
540.7106781
541.7106781
542.7106781
543.7106781
544.7106781
545.7106781
546.7106781
547.7106781
548.7106781
549.7106781
550.7106781
551.7106781
552.7106781
553.7106781
554.7106781
555.7106781
556.7106781
557.7106781
558.7106781
559.7106781
560.7106781
561.7106781
562.7106781

0.0033915
0.0034107
0.0034297
0.0034484
0.0034669
0.0034851
0.0035031
0.0035209
0.0035383
0.0035555
0.0035725
0.0035891
0.0036055
0.0036216
0.0036374
0.0036529
0.0036680
0.0036829
0.0036975
0.0037118
0.0037257
0.0037393
0.0037526
0.0037656
0.0037782
0.0037905
0.0038025
0.0038141
0.0038254
0.0038363
0.0038469
0.0038571
0.0038669
0.0038764
0.0038855
0.0038943
0.0039027
0.0039107
0.0039183
0.0039256
0.0039324
0.0039389
0.0039450
0.0039508
0.0039561
0.0039610
0.0039656
0.0039698
0.0039735
0.0039769

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 8

513.7106781
514.7106781
515.7106781
516.7106781
517.7106781
518.7106781
519.7106781
520.7106781
521.7106781
522.7106781
523.7106781
524.7106781
525.7106781
526.7106781
527.7106781
528.7106781
529.7106781
530.7106781
531.7106781
532.7106781
533.7106781
534.7106781
535.7106781
536.7106781
537.7106781
538.7106781
539.7106781
540.7106781
541.7106781
542.7106781
543.7106781
544.7106781
545.7106781
546.7106781
547.7106781
548.7106781
549.7106781
550.7106781
551.7106781
552.7106781
553.7106781
554.7106781
555.7106781
556.7106781
557.7106781
558.7106781
559.7106781
560.7106781
561.7106781
562.7106781

1.094
1.104
1.114
1.123
1.133
1.142
1.152
1.161
1.170
1.179
1.189
1.198
1.207
1.216
1.225
1.234
1.242
1.251
1.260
1.268
1.277
1.285
1.294
1.302
1.310
1.318
1.326
1.334
1.342
1.349
1.357
1.364
1.372
1.379
1.386
1.393
1.400
1.407
1.413
1.420
1.426
1.433
1.439
1.445
1.451
1.457
1.462
1.468
1.473
1.478

Calculation
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342

563.7106781
564.7106781
565.7106781
566.7106781
567.7106781
568.7106781
569.7106781
570.7106781
571.7106781
572.7106781
573.7106781
574.7106781
575.7106781
576.7106781
577.7106781
578.7106781
579.7106781
580.7106781
581.7106781
582.7106781
583.7106781
584.7106781
585.7106781
586.7106781
587.7106781
588.7106781
589.7106781
590.7106781
591.7106781
592.7106781
593.7106781
594.7106781
595.7106781
596.7106781
597.7106781
598.7106781
599.7106781
600.7106781
601.7106781
602.7106781
603.7106781
604.7106781
605.7106781
606.7106781
607.7106781
608.7106781
609.7106781
610.7106781
611.7106781
612.7106781

0.0039799
0.0039825
0.0039847
0.0039865
0.0039879
0.0039889
0.0039895
0.0039897
0.0039895
0.0039889
0.0039879
0.0039865
0.0039847
0.0039825
0.0039799
0.0039769
0.0039735
0.0039698
0.0039656
0.0039610
0.0039561
0.0039508
0.0039450
0.0039389
0.0039324
0.0039256
0.0039183
0.0039107
0.0039027
0.0038943
0.0038855
0.0038764
0.0038669
0.0038571
0.0038469
0.0038363
0.0038254
0.0038141
0.0038025
0.0037905
0.0037782
0.0037656
0.0037526
0.0037393
0.0037257
0.0037118
0.0036975
0.0036829
0.0036680
0.0036529

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 9

563.7106781
564.7106781
565.7106781
566.7106781
567.7106781
568.7106781
569.7106781
570.7106781
571.7106781
572.7106781
573.7106781
574.7106781
575.7106781
576.7106781
577.7106781
578.7106781
579.7106781
580.7106781
581.7106781
582.7106781
583.7106781
584.7106781
585.7106781
586.7106781
587.7106781
588.7106781
589.7106781
590.7106781
591.7106781
592.7106781
593.7106781
594.7106781
595.7106781
596.7106781
597.7106781
598.7106781
599.7106781
600.7106781
601.7106781
602.7106781
603.7106781
604.7106781
605.7106781
606.7106781
607.7106781
608.7106781
609.7106781
610.7106781
611.7106781
612.7106781

1.483
1.488
1.493
1.498
1.502
1.507
1.511
1.515
1.519
1.523
1.526
1.530
1.533
1.536
1.539
1.542
1.545
1.547
1.549
1.552
1.554
1.555
1.557
1.559
1.560
1.561
1.562
1.563
1.564
1.564
1.565
1.565
1.565
1.565
1.565
1.564
1.563
1.563
1.562
1.561
1.559
1.558
1.556
1.554
1.553
1.550
1.548
1.546
1.543
1.540

Calculation
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392

613.7106781
614.7106781
615.7106781
616.7106781
617.7106781
618.7106781
619.7106781
620.7106781
621.7106781
622.7106781
623.7106781
624.7106781
625.7106781
626.7106781
627.7106781
628.7106781
629.7106781
630.7106781
631.7106781
632.7106781
633.7106781
634.7106781
635.7106781
636.7106781
637.7106781
638.7106781
639.7106781
640.7106781
641.7106781
642.7106781
643.7106781
644.7106781
645.7106781
646.7106781
647.7106781
648.7106781
649.7106781
650.7106781
651.7106781
652.7106781
653.7106781
654.7106781
655.7106781
656.7106781
657.7106781
658.7106781
659.7106781
660.7106781
661.7106781
662.7106781

0.0036374
0.0036216
0.0036055
0.0035891
0.0035725
0.0035555
0.0035383
0.0035209
0.0035031
0.0034851
0.0034669
0.0034484
0.0034297
0.0034107
0.0033915
0.0033720
0.0033523
0.0033325
0.0033124
0.0032920
0.0032715
0.0032508
0.0032299
0.0032088
0.0031876
0.0031661
0.0031445
0.0031227
0.0031008
0.0030787
0.0030565
0.0030341
0.0030116
0.0029889
0.0029661
0.0029432
0.0029202
0.0028971
0.0028739
0.0028505
0.0028271
0.0028036
0.0027800
0.0027564
0.0027326
0.0027088
0.0026849
0.0026610
0.0026370
0.0026130

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 10

613.7106781
614.7106781
615.7106781
616.7106781
617.7106781
618.7106781
619.7106781
620.7106781
621.7106781
622.7106781
623.7106781
624.7106781
625.7106781
626.7106781
627.7106781
628.7106781
629.7106781
630.7106781
631.7106781
632.7106781
633.7106781
634.7106781
635.7106781
636.7106781
637.7106781
638.7106781
639.7106781
640.7106781
641.7106781
642.7106781
643.7106781
644.7106781
645.7106781
646.7106781
647.7106781
648.7106781
649.7106781
650.7106781
651.7106781
652.7106781
653.7106781
654.7106781
655
655
655
655
655
655
655
655

1.538
1.535
1.531
1.528
1.524
1.521
1.517
1.513
1.509
1.505
1.500
1.496
1.491
1.486
1.481
1.476
1.471
1.465
1.460
1.454
1.448
1.442
1.436
1.430
1.424
1.418
1.411
1.404
1.398
1.391
1.384
1.377
1.369
1.362
1.355
1.347
1.340
1.332
1.324
1.316
1.308
1.300
1.290
1.279
1.268
1.257
1.246
1.235
1.224
1.212

Calculation
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442

663.7106781
664.7106781
665.7106781
666.7106781
667.7106781
668.7106781
669.7106781
670.7106781
671.7106781
672.7106781
673.7106781
674.7106781
675.7106781
676.7106781
677.7106781
678.7106781
679.7106781
680.7106781
681.7106781
682.7106781
683.7106781
684.7106781
685.7106781
686.7106781
687.7106781
688.7106781
689.7106781
690.7106781
691.7106781
692.7106781
693.7106781
694.7106781
695.7106781
696.7106781
697.7106781
698.7106781
699.7106781
700.7106781
701.7106781
702.7106781
703.7106781
704.7106781
705.7106781
706.7106781
707.7106781
708.7106781
709.7106781
710.7106781
711.7106781
712.7106781

0.0025890
0.0025649
0.0025407
0.0025166
0.0024924
0.0024682
0.0024441
0.0024199
0.0023957
0.0023715
0.0023473
0.0023231
0.0022990
0.0022748
0.0022507
0.0022267
0.0022026
0.0021787
0.0021547
0.0021308
0.0021070
0.0020832
0.0020595
0.0020358
0.0020123
0.0019888
0.0019653
0.0019420
0.0019187
0.0018956
0.0018725
0.0018495
0.0018266
0.0018038
0.0017811
0.0017586
0.0017361
0.0017138
0.0016916
0.0016695
0.0016475
0.0016257
0.0016039
0.0015823
0.0015609
0.0015396
0.0015184
0.0014974
0.0014765
0.0014557

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 11

655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655

1.201
1.190
1.179
1.168
1.156
1.145
1.134
1.123
1.112
1.100
1.089
1.078
1.067
1.056
1.044
1.033
1.022
1.011
1.000
0.989
0.978
0.967
0.956
0.945
0.934
0.923
0.912
0.901
0.890
0.880
0.869
0.858
0.848
0.837
0.826
0.816
0.806
0.795
0.785
0.775
0.764
0.754
0.744
0.734
0.724
0.714
0.705
0.695
0.685
0.675

Calculation
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492

713.7106781
714.7106781
715.7106781
716.7106781
717.7106781
718.7106781
719.7106781
720.7106781
721.7106781
722.7106781
723.7106781
724.7106781
725.7106781
726.7106781
727.7106781
728.7106781
729.7106781
730.7106781
731.7106781
732.7106781
733.7106781
734.7106781
735.7106781
736.7106781
737.7106781
738.7106781
739.7106781
740.7106781
741.7106781
742.7106781
743.7106781
744.7106781
745.7106781
746.7106781
747.7106781
748.7106781
749.7106781
750.7106781
751.7106781
752.7106781
753.7106781
754.7106781
755.7106781
756.7106781
757.7106781
758.7106781
759.7106781
760.7106781
761.7106781
762.7106781

0.0014351
0.0014147
0.0013944
0.0013743
0.0013543
0.0013344
0.0013148
0.0012953
0.0012759
0.0012567
0.0012377
0.0012189
0.0012002
0.0011816
0.0011633
0.0011451
0.0011271
0.0011093
0.0010916
0.0010741
0.0010568
0.0010397
0.0010227
0.0010059
0.0009893
0.0009729
0.0009566
0.0009405
0.0009246
0.0009089
0.0008934
0.0008780
0.0008628
0.0008478
0.0008330
0.0008183
0.0008039
0.0007896
0.0007754
0.0007615
0.0007477
0.0007341
0.0007207
0.0007074
0.0006944
0.0006815
0.0006688
0.0006562
0.0006438
0.0006316

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 12

655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655

0.666
0.656
0.647
0.638
0.628
0.619
0.610
0.601
0.592
0.583
0.574
0.566
0.557
0.548
0.540
0.531
0.523
0.515
0.507
0.498
0.490
0.482
0.475
0.467
0.459
0.451
0.444
0.436
0.429
0.422
0.415
0.407
0.400
0.393
0.387
0.380
0.373
0.366
0.360
0.353
0.347
0.341
0.334
0.328
0.322
0.316
0.310
0.304
0.299
0.293

Calculation
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542

763.7106781
764.7106781
765.7106781
766.7106781
767.7106781
768.7106781
769.7106781
770.7106781
771.7106781
772.7106781
773.7106781
774.7106781
775.7106781
776.7106781
777.7106781
778.7106781
779.7106781
780.7106781
781.7106781
782.7106781
783.7106781
784.7106781
785.7106781
786.7106781
787.7106781
788.7106781
789.7106781
790.7106781
791.7106781
792.7106781
793.7106781
794.7106781
795.7106781
796.7106781
797.7106781
798.7106781
799.7106781
800.7106781
801.7106781
802.7106781
803.7106781
804.7106781
805.7106781
806.7106781
807.7106781
808.7106781
809.7106781
810.7106781
811.7106781
812.7106781

0.0006196
0.0006077
0.0005960
0.0005844
0.0005731
0.0005619
0.0005508
0.0005399
0.0005292
0.0005187
0.0005083
0.0004980
0.0004880
0.0004780
0.0004683
0.0004586
0.0004492
0.0004399
0.0004307
0.0004217
0.0004128
0.0004041
0.0003955
0.0003871
0.0003788
0.0003707
0.0003626
0.0003548
0.0003470
0.0003394
0.0003320
0.0003246
0.0003174
0.0003103
0.0003034
0.0002966
0.0002899
0.0002833
0.0002768
0.0002705
0.0002643
0.0002582
0.0002522
0.0002463
0.0002406
0.0002349
0.0002294
0.0002240
0.0002186
0.0002134

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 13

655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655

0.287
0.282
0.277
0.271
0.266
0.261
0.256
0.251
0.246
0.241
0.236
0.231
0.226
0.222
0.217
0.213
0.208
0.204
0.200
0.196
0.192
0.188
0.184
0.180
0.176
0.172
0.168
0.165
0.161
0.157
0.154
0.151
0.147
0.144
0.141
0.138
0.134
0.131
0.128
0.126
0.123
0.120
0.117
0.114
0.112
0.109
0.106
0.104
0.101
0.099

Calculation
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592

813.7106781
814.7106781
815.7106781
816.7106781
817.7106781
818.7106781
819.7106781
820.7106781
821.7106781
822.7106781
823.7106781
824.7106781
825.7106781
826.7106781
827.7106781
828.7106781
829.7106781
830.7106781
831.7106781
832.7106781
833.7106781
834.7106781
835.7106781
836.7106781
837.7106781
838.7106781
839.7106781
840.7106781
841.7106781
842.7106781
843.7106781
844.7106781
845.7106781
846.7106781
847.7106781
848.7106781
849.7106781
850.7106781
851.7106781
852.7106781
853.7106781
854.7106781
855.7106781
856.7106781
857.7106781
858.7106781
859.7106781
860.7106781
861.7106781
862.7106781

0.0002083
0.0002033
0.0001984
0.0001936
0.0001889
0.0001842
0.0001797
0.0001753
0.0001710
0.0001667
0.0001626
0.0001585
0.0001545
0.0001506
0.0001468
0.0001431
0.0001394
0.0001358
0.0001323
0.0001289
0.0001256
0.0001223
0.0001191
0.0001160
0.0001130
0.0001100
0.0001071
0.0001042
0.0001014
0.0000987
0.0000961
0.0000935
0.0000909
0.0000885
0.0000861
0.0000837
0.0000814
0.0000792
0.0000770
0.0000748
0.0000727
0.0000707
0.0000687
0.0000668
0.0000649
0.0000631
0.0000613
0.0000595
0.0000578
0.0000562

131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131
131

Page 14

655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655
655

0.097
0.094
0.092
0.090
0.088
0.085
0.083
0.081
0.079
0.077
0.075
0.074
0.072
0.070
0.068
0.066
0.065
0.063
0.061
0.060
0.058
0.057
0.055
0.054
0.052
0.051
0.050
0.048
0.047
0.046
0.045
0.043
0.042
0.041
0.040
0.039
0.038
0.037
0.036
0.035
0.034
0.033
0.032
0.031
0.030
0.029
0.028
0.028
0.027
0.026

Calculation
593
594
595
596
597
598
599
600

863.7106781
864.7106781
865.7106781
866.7106781
867.7106781
868.7106781
869.7106781
870.7106781

0.0000545
0.0000530
0.0000514
0.0000499
0.0000485
0.0000471
0.0000457
0.0000443

131
131
131
131
131
131
131
131

Page 15

655
655
655
655
655
655
655
655

0.025
0.025
0.024
0.023
0.022
0.022
0.021
0.021

ected Profit

Calculation

E(Sales)

Fill Rate

0.012408688
0.012831723
0.013267676
0.013716885
0.014179696
0.014656465
0.015147552
0.015653324
0.016174159
0.016710438
0.017262554
0.017830903
0.018415893
0.019017936
0.019637456
0.02027488
0.020930647
0.021605202
0.022299
0.023012501
0.023746177
0.024500505
0.025275973
0.026073075
0.026892316
0.027734207
0.02859927
0.029488033
0.030401035
0.031338822
0.03230195
0.033290982
0.034306491
0.035349059
0.036419277
0.037517742
0.038645063
0.039801857
0.040988749
0.042206373
0.043455373
0.044736399

4.5669E-005
4.7053E-005
4.8473E-005
4.9932E-005
5.1430E-005
5.2967E-005
5.4544E-005
5.6163E-005
5.7825E-005
0.000059529
6.1278E-005
6.3071E-005
6.4911E-005
6.6797E-005
0.000068732
7.0715E-005
7.2749E-005
7.4833E-005
7.6970E-005
7.9159E-005
8.1403E-005
8.3702E-005
8.6057E-005
8.8470E-005
9.0941E-005
9.3472E-005
0.000096064
9.8718E-005
0.000101435
0.000104216
0.000107063
0.000109976
0.000112958
0.000116009
0.00011913
0.000122323
0.000125589
0.000128929
0.000132345
0.000135838
0.000139409
0.00014306

Page 16

Calculation
0.046050113
0.047397183
0.048778287
0.050194112
0.051645352
0.053132712
0.054656903
0.056218645
0.057818667
0.059457707
0.061136508
0.062855826
0.06461642
0.06641906
0.068264523
0.070153593
0.072087063
0.074065732
0.076090407
0.078161901
0.080281037
0.082448641
0.084665548
0.086932599
0.089250641
0.091620527
0.094043117
0.096519274
0.09904987
0.101635781
0.104277885
0.106977069
0.109734223
0.112550241
0.11542602
0.118362462
0.121360473
0.124420961
0.127544836
0.130733012
0.133986405
0.137305933
0.140692514
0.144147068
0.147670517
0.151263781
0.154927783
0.158663443
0.162471681
0.166353417

0.000146792
0.000150606
0.000154503
0.000158486
0.000162555
0.000166711
0.000170957
0.000175294
0.000179723
0.000184245
0.000188862
0.000193575
0.000198386
0.000203296
0.000208307
0.00021342
0.000218637
0.000223959
0.000229388
0.000234925
0.000240571
0.000246328
0.000252198
0.000258182
0.000264281
0.000270498
0.000276833
0.000283288
0.000289865
0.000296564
0.000303389
0.000310339
0.000317416
0.000324623
0.00033196
0.000339429
0.000347031
0.000354768
0.000362641
0.000370652
0.000378802
0.000387093
0.000395525
0.000404101
0.000412821
0.000421687
0.000430701
0.000439863
0.000449176
0.000458639

Page 17

Calculation
0.170309568
0.174341049
0.178448774
0.182633653
0.186896593
0.191238497
0.195660263
0.200162787
0.204746957
0.209413656
0.214163762
0.218998145
0.223917668
0.228923187
0.234015548
0.239195591
0.244464144
0.249822026
0.255270047
0.260809003
0.266439682
0.272162856
0.277979288
0.283889724
0.2898949
0.295995534
0.30219233
0.308485978
0.314877148
0.321366498
0.327954663
0.334642264
0.341429901
0.348318155
0.355307587
0.362398738
0.369592127
0.376888249
0.38428758
0.391790571
0.399397649
0.407109216
0.41492565
0.422847302
0.430874497
0.439007534
0.447246682
0.455592184
0.464044253
0.472603073

0.000468256
0.000478026
0.000487951
0.000498032
0.000508271
0.000518668
0.000529225
0.000539943
0.000550823
0.000561867
0.000573074
0.000584446
0.000595984
0.00060769
0.000619563
0.000631605
0.000643817
0.000656199
0.000668753
0.000681478
0.000694377
0.000707448
0.000720694
0.000734114
0.000747709
0.00076148
0.000775427
0.000789551
0.000803851
0.000818329
0.000832984
0.000847817
0.000862827
0.000878016
0.000893382
0.000908927
0.000924649
0.00094055
0.000956628
0.000972883
0.000989317
0.001005927
0.001022713
0.001039676
0.001056814
0.001074128
0.001091616
0.001109278
0.001127113
0.00114512

Page 18

Calculation
0.481268796
0.490041545
0.498921411
0.507908453
0.517002697
0.526204138
0.535512734
0.54492841
0.554451057
0.56408053
0.573816647
0.583659191
0.593607907
0.603662503
0.613822647
0.624087971
0.634458067
0.644932487
0.655510744
0.666192309
0.676976613
0.687863047
0.698850958
0.709939651
0.721128392
0.7324164
0.743802853
0.755286886
0.766867588
0.778544006
0.790315143
0.802179955
0.814137356
0.826186214
0.838325351
0.850553545
0.862869528
0.875271985
0.887759558
0.900330842
0.912984386
0.925718693
0.93853222
0.951423379
0.964390537
0.977432012
0.99054608
1.00373097
1.016984865
1.030305903

0.001163298
0.001181647
0.001200165
0.001218852
0.001237705
0.001256725
0.001275909
0.001295257
0.001314766
0.001334436
0.001354265
0.001374251
0.001394393
0.001414688
0.001435135
0.001455732
0.001476477
0.001497368
0.001518403
0.001539579
0.001560895
0.001582347
0.001603934
0.001625652
0.0016475
0.001669475
0.001691573
0.001713793
0.001736131
0.001758584
0.00178115
0.001803824
0.001826605
0.001849488
0.001872471
0.00189555
0.001918721
0.001941982
0.001965328
0.001988755
0.002012261
0.002035841
0.002059491
0.002083208
0.002106987
0.002130825
0.002154716
0.002178658
0.002202645
0.002226674

Page 19

Calculation
1.043692177
1.057141737
1.070652586
1.084222684
1.097849947
1.111532245
1.125267409
1.139053223
1.152887431
1.166767733
1.18069179
1.194657218
1.208661595
1.222702459
1.236777307
1.250883598
1.265018752
1.279180151
1.293365141
1.307571031
1.321795095
1.33603457
1.350286661
1.36454854
1.378817344
1.393090181
1.407364127
1.421636228
1.435903501
1.450162936
1.464411494
1.478646113
1.492863703
1.507061152
1.521235324
1.535383062
1.549501188
1.563586503
1.577635793
1.591645823
1.605613344
1.619535092
1.63340779
1.647228146
1.660992859
1.674698619
1.688342105
1.70191999
1.715428941
1.728865621

0.00225074
0.002274838
0.002298965
0.002323115
0.002347284
0.002371468
0.002395661
0.002419858
0.002444056
0.002468249
0.002492432
0.002516601
0.002540749
0.002564873
0.002588967
0.002613026
0.002637045
0.002661019
0.002684942
0.002708809
0.002732615
0.002756355
0.002780023
0.002803613
0.002827122
0.002850542
0.002873869
0.002897097
0.00292022
0.002943234
0.002966133
0.002988911
0.003011563
0.003034082
0.003056465
0.003078705
0.003100797
0.003122734
0.003144513
0.003166127
0.003187571
0.003208839
0.003229925
0.003250826
0.003271534
0.003292045
0.003312354
0.003332454
0.003352341
0.00337201

Page 20

Calculation
1.742226689
1.755508801
1.768708615
1.781822788
1.794847979
1.807780853
1.820618077
1.833356325
1.845992282
1.858522639
1.870944097
1.883253373
1.895447195
1.907522305
1.919475464
1.93130345
1.943003059
1.954571109
1.966004441
1.977299918
1.988454429
1.99946489
2.010328242
2.021041459
2.031601544
2.042005532
2.052250492
2.062333528
2.072251779
2.082002424
2.091582677
2.100989796
2.11022108
2.119273868
2.128145547
2.136833547
2.145335344
2.153648463
2.16177048
2.169699017
2.17743175
2.184966408
2.192300772
2.199432678
2.206360019
2.213080743
2.219592857
2.225894427
2.231983579
2.237858497

0.003391455
0.003410671
0.003429653
0.003448396
0.003466894
0.003485143
0.003503138
0.003520873
0.003538345
0.003555547
0.003572477
0.003589127
0.003605495
0.003621575
0.003637363
0.003652855
0.003668046
0.003682932
0.003697508
0.003711771
0.003725716
0.00373934
0.003752638
0.003765607
0.003778243
0.003790542
0.003802501
0.003814117
0.003825385
0.003836303
0.003846867
0.003857075
0.003866923
0.003876408
0.003885529
0.003894281
0.003902663
0.003910671
0.003918305
0.00392556
0.003932436
0.00393893
0.00394504
0.003950764
0.003956101
0.00396105
0.003965607
0.003969774
0.003973547
0.003976926

Page 21

Calculation
2.243517429
2.248958687
2.254180643
2.259181734
2.263960463
2.268515398
2.272845174
2.276948491
2.280824119
2.284470895
2.287887726
2.291073587
2.294027524
2.296748653
2.299236161
2.301489306
2.303507418
2.305289899
2.306836222
2.308145935
2.309218656
2.310054079
2.310651968
2.311012161
2.311134571
2.311019183
2.310666054
2.310075317
2.309247176
2.308181909
2.306879866
2.305341472
2.303567221
2.301557683
2.299313496
2.296835373
2.294124096
2.291180519
2.288005566
2.28460023
2.280965575
2.277102732
2.273012901
2.268697351
2.264157416
2.259394496
2.254410059
2.249205635
2.243782819
2.23814327

0.003979909
0.003982497
0.003984688
0.003986482
0.003987877
0.003988874
0.003989473
0.003989672
0.003989473
0.003988874
0.003987877
0.003986482
0.003984688
0.003982497
0.003979909
0.003976926
0.003973547
0.003969774
0.003965607
0.00396105
0.003956101
0.003950764
0.00394504
0.00393893
0.003932436
0.00392556
0.003918305
0.003910671
0.003902663
0.003894281
0.003885529
0.003876408
0.003866923
0.003857075
0.003846867
0.003836303
0.003825385
0.003814117
0.003802501
0.003790542
0.003778243
0.003765607
0.003752638
0.00373934
0.003725716
0.003711771
0.003697508
0.003682932
0.003668046
0.003652855

Page 22

Calculation
2.23228871
2.226220918
2.21994174
2.213453077
2.20675689
2.199855197
2.192750076
2.185443656
2.177938123
2.170235718
2.16233873
2.154249504
2.145970433
2.137503957
2.128852568
2.120018801
2.111005238
2.101814505
2.092449269
2.082912241
2.073206171
2.063333848
2.053298098
2.043101784
2.032747803
2.022239087
2.011578598
2.000769331
1.989814309
1.978716583
1.967479231
1.956105355
1.944598082
1.932960562
1.921195963
1.909307476
1.897298307
1.885171681
1.872930836
1.860579025
1.848119513
1.835555578
1.820914802
1.805412348
1.789862879
1.774269898
1.758636887
1.742967313
1.727264621
1.711532235

0.003637363
0.003621575
0.003605495
0.003589127
0.003572477
0.003555547
0.003538345
0.003520873
0.003503138
0.003485143
0.003466894
0.003448396
0.003429653
0.003410671
0.003391455
0.00337201
0.003352341
0.003332454
0.003312354
0.003292045
0.003271534
0.003250826
0.003229925
0.003208839
0.003187571
0.003166127
0.003144513
0.003122734
0.003100797
0.003078705
0.003056465
0.003034082
0.003011563
0.002988911
0.002966133
0.002943234
0.00292022
0.002897097
0.002873869
0.002850542
0.002827122
0.002803613
0.00277701
0.002749175
0.002721353
0.00269355
0.00266577
0.002638019
0.002610302
0.002582624

Page 23

Calculation
1.695773558
1.679991969
1.664190823
1.648373449
1.632543149
1.616703199
1.600856844
1.5850073
1.569157754
1.553311359
1.537471237
1.521640476
1.505822127
1.490019211
1.474234708
1.458471564
1.442732685
1.427020941
1.411339161
1.395690135
1.380076611
1.364501299
1.348966863
1.333475928
1.318031075
1.30263484
1.287289716
1.271998153
1.256762554
1.241585278
1.226468637
1.211414897
1.19642628
1.181504957
1.166653056
1.151872654
1.137165785
1.12253443
1.107980527
1.093505962
1.079112575
1.064802156
1.05057645
1.036437149
1.0223859
1.008424299
0.994553897
0.980776193
0.96709264
0.953504641

0.002554989
0.002527403
0.002499871
0.002472397
0.002444986
0.002417642
0.002390371
0.002363176
0.002336062
0.002309033
0.002282094
0.002255249
0.002228501
0.002201856
0.002175316
0.002148886
0.002122569
0.002096369
0.002070291
0.002044336
0.00201851
0.001992814
0.001967254
0.001941831
0.001916549
0.001891411
0.00186642
0.001841579
0.00181689
0.001792358
0.001767983
0.001743769
0.001719718
0.001695833
0.001672116
0.001648569
0.001625194
0.001601994
0.001578971
0.001556125
0.001533461
0.001510978
0.001488679
0.001466565
0.001444638
0.0014229
0.001401351
0.001379994
0.001358828
0.001337857

Page 24

Calculation
0.940013552
0.926620681
0.913327288
0.900134586
0.887043739
0.874055865
0.861172034
0.848393272
0.835720554
0.823154814
0.810696936
0.79834776
0.786108082
0.773978652
0.761960176
0.750053316
0.73825869
0.726576874
0.715008401
0.70355376
0.692213402
0.680987733
0.66987712
0.65888189
0.64800233
0.637238688
0.626591174
0.616059957
0.605645173
0.595346919
0.585165254
0.575100203
0.565151757
0.555319871
0.545604466
0.53600543
0.526522619
0.517155856
0.507904934
0.498769613
0.489749625
0.480844673
0.472054428
0.463378536
0.454816614
0.446368254
0.438033018
0.429810448
0.421700055
0.413701332

0.001317079
0.001296498
0.001276112
0.001255925
0.001235935
0.001216144
0.001196553
0.001177162
0.001157972
0.001138982
0.001120195
0.001101609
0.001083225
0.001065044
0.001047065
0.001029288
0.001011714
0.000994343
0.000977174
0.000960207
0.000943442
0.000926879
0.000910517
0.000894356
0.000878396
0.000862636
0.000847076
0.000831715
0.000816552
0.000801587
0.000786818
0.000772246
0.00075787
0.000743688
0.0007297
0.000715905
0.000702301
0.000688888
0.000675665
0.000662631
0.000649785
0.000637125
0.00062465
0.000612359
0.000600251
0.000588325
0.000576579
0.000565012
0.000553622
0.000542409

Page 25

Calculation
0.405813743
0.398036732
0.390369721
0.382812109
0.375363276
0.368022579
0.360789358
0.353662933
0.346642605
0.339727658
0.33291736
0.326210961
0.319607695
0.313106783
0.306707429
0.300408824
0.294210145
0.288110559
0.282109218
0.276205262
0.270397823
0.26468602
0.259068963
0.253545753
0.248115482
0.242777234
0.237530086
0.232373105
0.227305356
0.222325893
0.217433769
0.212628028
0.207907713
0.203271859
0.198719502
0.19424967
0.189861392
0.185553693
0.181325597
0.177176125
0.173104298
0.169109138
0.165189664
0.161344897
0.157573859
0.153875571
0.150249056
0.146693341
0.143207452
0.139790419

0.000531371
0.000520506
0.000509814
0.000499291
0.000488938
0.000478753
0.000468734
0.000458879
0.000449187
0.000439657
0.000430287
0.000421075
0.000412019
0.000403119
0.000394372
0.000385777
0.000377332
0.000369036
0.000360887
0.000352883
0.000345023
0.000337304
0.000329726
0.000322286
0.000314983
0.000307815
0.000300781
0.000293879
0.000287107
0.000280463
0.000273946
0.000267554
0.000261286
0.000255139
0.000249112
0.000243204
0.000237413
0.000231736
0.000226173
0.000220722
0.000215381
0.000210149
0.000205024
0.000200003
0.000195087
0.000190273
0.000185559
0.000180944
0.000176427
0.000172005

Page 26

Calculation
0.136441274
0.133159052
0.129942792
0.126791536
0.123704331
0.120680227
0.117718278
0.114817544
0.111977089
0.109195985
0.106473305
0.10380813
0.101199548
0.098646652
0.09614854
0.09370432
0.091313103
0.088974009
0.086686165
0.084448704
0.082260767
0.080121505
0.078030072
0.075985634
0.073987362
0.072034437
0.070126047
0.068261389
0.066439668
0.064660098
0.062921901
0.061224308
0.059566557
0.057947898
0.056367587
0.05482489
0.053319083
0.051849448
0.050415279
0.049015878
0.047650556
0.046318632
0.045019435
0.043752305
0.042516587
0.04131164
0.040136827
0.038991524
0.037875115
0.036786992

0.000167678
0.000163443
0.0001593
0.000155247
0.000151281
0.000147403
0.00014361
0.0001399
0.000136273
0.000132727
0.000129261
0.000125872
0.000122561
0.000119324
0.000116162
0.000113072
0.000110054
0.000107106
0.000104226
0.000101414
9.8668E-005
9.5987E-005
9.3370E-005
9.0815E-005
8.8321E-005
8.5887E-005
8.3512E-005
8.1195E-005
7.8934E-005
7.6729E-005
7.4578E-005
7.2480E-005
7.0434E-005
6.8439E-005
6.6494E-005
6.4598E-005
6.2750E-005
6.0948E-005
0.000059193
5.7482E-005
5.5816E-005
5.4192E-005
5.2611E-005
5.1070E-005
4.9570E-005
4.8109E-005
4.6686E-005
4.5302E-005
4.3953E-005
4.2641E-005

Page 27

Calculation
0.035726557
0.03469322
0.033686403
0.032705534
0.03175005
0.030819398
0.029913034
0.029030421

0.000041364
4.0121E-005
3.8912E-005
3.7735E-005
3.6591E-005
3.5477E-005
3.4394E-005
3.3341E-005

Page 28