Calculation

Number of Intervals Lower Bound Upper Bound U-L Delta

600 239 838.75 600 1 ###

Interval Daily Probability ReturnsRalph's Purchasing Sales E(Profit) E(Subsidy) E(Sales)

Demand Cost E(Loss)

1 239.75 0.0000457 383.25 317.73 239.75 0.00185 0.006782238 0.010949084

2 240.75 0.0000471 382.25 317.73 240.75 0.00194 0.006969507 0.011327893
3 241.75 0.0000485 381.25 317.73 241.75 0.00202 0.007161181 0.011718434
4 242.75 0.0000499 380.25 317.73 242.75 0.00212 0.007357341 0.01212102
5 243.75 0.0000514 379.25 317.73 243.75 0.00221 0.007558065 0.012535971
6 244.75 0.0000530 378.25 317.73 244.75 0.00231 0.007763436 0.012963612
7 245.75 0.0000545 377.25 317.73 245.75 0.00241 0.007973533 0.013404277
8 246.75 0.0000562 376.25 317.73 246.75 0.00252 0.00818844 0.013858306
9 247.75 0.0000578 375.25 317.73 247.75 0.00263 0.008408239 0.014326045
10 248.75 0.0000595 374.25 317.73 248.75 0.00274 0.008633014 0.01480785
11 249.75 0.0000613 373.25 317.73 249.75 0.00286 0.008862847 0.01530408
12 250.75 0.0000631 372.25 317.73 250.75 0.00298 0.009097824 0.015815105
13 251.75 0.0000649 371.25 317.73 251.75 0.00311 0.00933803 0.016341299
14 252.75 0.0000668 370.25 317.73 252.75 0.00324 0.00958355 0.016883046
15 253.75 0.0000687 369.25 317.73 253.75 0.00338 0.00983447 0.017440735
16 254.75 0.0000707 368.25 317.73 254.75 0.00352 0.010090876 0.018014766
17 255.75 0.0000727 367.25 317.73 255.75 0.00366 0.010352856 0.018605541
18 256.75 0.0000748 366.25 317.73 256.75 0.00381 0.010620497 0.019213476
19 257.75 0.0000770 365.25 317.73 257.75 0.00397 0.010893886 0.01983899
20 258.75 0.0000792 364.25 317.73 258.75 0.00413 0.011173111 0.020482511
21 259.75 0.0000814 363.25 317.73 259.75 0.00430 0.011458261 0.021144476
22 260.75 0.0000837 362.25 317.73 260.75 0.00447 0.011749424 0.021825328
23 261.75 0.0000861 361.25 317.73 261.75 0.00465 0.012046689 0.02252552
24 262.75 0.0000885 360.25 317.73 262.75 0.00483 0.012350146 0.023245512
25 263.75 0.0000909 359.25 317.73 263.75 0.00502 0.012659883 0.02398577
26 264.75 0.0000935 358.25 317.73 264.75 0.00522 0.01297599 0.024746772
27 265.75 0.0000961 357.25 317.73 265.75 0.00542 0.013298556 0.025529
28 266.75 0.0000987 356.25 317.73 266.75 0.00563 0.013627671 0.026332948

Page 1
 Calculation

29 267.75 0.0001014 355.25 317.73 267.75 0.00585 0.013963425 0.027159116

30 268.75 0.0001042 354.25 317.73 268.75 0.00607 0.014305907 0.028008013
31 269.75 0.0001071 353.25 317.73 269.75 0.00631 0.014655206 0.028880154
32 270.75 0.0001100 352.25 317.73 270.75 0.00655 0.015011413 0.029776067
33 271.75 0.0001130 351.25 317.73 271.75 0.00679 0.015374616 0.030696283
34 272.75 0.0001160 350.25 317.73 272.75 0.00705 0.015744905 0.031641346
35 273.75 0.0001191 349.25 317.73 273.75 0.00731 0.016122368 0.032611805
36 274.75 0.0001223 348.25 317.73 274.75 0.00758 0.016507094 0.033608219
37 275.75 0.0001256 347.25 317.73 275.75 0.00786 0.016899172 0.034631155
38 276.75 0.0001289 346.25 317.73 276.75 0.00815 0.017298688 0.035681189
39 277.75 0.0001323 345.25 317.73 277.75 0.00844 0.017705732 0.036758904
40 278.75 0.0001358 344.25 317.73 278.75 0.00875 0.018120389 0.037864893
41 279.75 0.0001394 343.25 317.73 279.75 0.00907 0.018542746 0.038999757
42 280.75 0.0001431 342.25 317.73 280.75 0.00939 0.018972889 0.040164104
43 281.75 0.0001468 341.25 317.73 281.75 0.00973 0.019410904 0.041358552
44 282.75 0.0001506 340.25 317.73 282.75 0.01007 0.019856874 0.042583726
45 283.75 0.0001545 339.25 317.73 283.75 0.01043 0.020310885 0.043840262
46 284.75 0.0001585 338.25 317.73 284.75 0.01079 0.020773017 0.045128802
47 285.75 0.0001626 337.25 317.73 285.75 0.01117 0.021243355 0.046449995
48 286.75 0.0001667 336.25 317.73 286.75 0.01156 0.021721978 0.047804502
49 287.75 0.0001710 335.25 317.73 287.75 0.01195 0.022208967 0.049192989
50 288.75 0.0001753 334.25 317.73 288.75 0.01237 0.022704402 0.050616131
51 289.75 0.0001797 333.25 317.73 289.75 0.01279 0.023208361 0.052074612
52 290.75 0.0001842 332.25 317.73 290.75 0.01322 0.023720919 0.053569123
53 291.75 0.0001889 331.25 317.73 291.75 0.01367 0.024242154 0.055100364
54 292.75 0.0001936 330.25 317.73 292.75 0.01413 0.024772138 0.056669042
55 293.75 0.0001984 329.25 317.73 293.75 0.01460 0.025310946 0.05827587
56 294.75 0.0002033 328.25 317.73 294.75 0.01509 0.025858649 0.059921573
57 295.75 0.0002083 327.25 317.73 295.75 0.01559 0.026415317 0.06160688
58 296.75 0.0002134 326.25 317.73 296.75 0.01610 0.026981018 0.063332529
59 297.75 0.0002186 325.25 317.73 297.75 0.01663 0.027555819 0.065099265
60 298.75 0.0002240 324.25 317.73 298.75 0.01717 0.028139786 0.066907841
61 299.75 0.0002294 323.25 317.73 299.75 0.01773 0.028732981 0.068759015
62 300.75 0.0002349 322.25 317.73 300.75 0.01830 0.029335467 0.070653554
63 301.75 0.0002406 321.25 317.73 301.75 0.01889 0.029947303 0.072592232
64 302.75 0.0002463 320.25 317.73 302.75 0.01949 0.030568546 0.074575828

Page 2
 Calculation

65 303.75 0.0002522 319.25 317.73 303.75 0.02011 0.031199252 0.07660513

66 304.75 0.0002582 318.25 317.73 304.75 0.02074 0.031839475 0.078680931
67 305.75 0.0002643 317.25 317.73 305.75 0.02139 0.032489265 0.080804029
68 306.75 0.0002705 316.25 317.73 306.75 0.02206 0.033148672 0.082975231
69 307.75 0.0002768 315.25 317.73 307.75 0.02275 0.033817743 0.085195347
70 308.75 0.0002833 314.25 317.73 308.75 0.02345 0.034496521 0.087465195
71 309.75 0.0002899 313.25 317.73 309.75 0.02418 0.035185048 0.089785597
72 310.75 0.0002966 312.25 317.73 310.75 0.02492 0.035883363 0.092157382
73 311.75 0.0003034 311.25 317.73 311.75 0.02568 0.036591504 0.094581381
74 312.75 0.0003103 310.25 317.73 312.75 0.02645 0.037309502 0.097058434
75 313.75 0.0003174 309.25 317.73 313.75 0.02725 0.038037391 0.099589381
76 314.75 0.0003246 308.25 317.73 314.75 0.02807 0.038775196 0.102175072
77 315.75 0.0003320 307.25 317.73 315.75 0.02891 0.039522944 0.104816355
78 316.75 0.0003394 306.25 317.73 316.75 0.02977 0.040280657 0.107514086
79 317.75 0.0003470 305.25 317.73 317.75 0.03064 0.041048354 0.110269125
80 318.75 0.0003548 304.25 317.73 318.75 0.03154 0.04182605 0.113082332
81 319.75 0.0003626 303.25 317.73 319.75 0.03247 0.042613759 0.115954572
82 320.75 0.0003707 302.25 317.73 320.75 0.03341 0.043411488 0.118886714
83 321.75 0.0003788 301.25 317.73 321.75 0.03438 0.044219245 0.121879628
84 322.75 0.0003871 300.25 317.73 322.75 0.03537 0.045037032 0.124934186
85 323.75 0.0003955 299.25 317.73 323.75 0.03638 0.045864847 0.128051262
86 324.75 0.0004041 298.25 317.73 324.75 0.03742 0.046702686 0.131231733
87 325.75 0.0004128 297.25 317.73 325.75 0.03848 0.047550541 0.134476474
88 326.75 0.0004217 296.25 317.73 326.75 0.03956 0.048408398 0.137786365
89 327.75 0.0004307 295.25 317.73 327.75 0.04067 0.049276243 0.141162284
90 328.75 0.0004399 294.25 317.73 328.75 0.04181 0.050154055 0.144605109
91 329.75 0.0004492 293.25 317.73 329.75 0.04297 0.051041811 0.148115718
92 330.75 0.0004586 292.25 317.73 330.75 0.04415 0.051939482 0.15169499
93 331.75 0.0004683 291.25 317.73 331.75 0.04536 0.052847036 0.155343801
94 332.75 0.0004780 290.25 317.73 332.75 0.04660 0.053764438 0.159063026
95 333.75 0.0004880 289.25 317.73 333.75 0.04787 0.054691647 0.162853539
96 334.75 0.0004980 288.25 317.73 334.75 0.04916 0.055628618 0.166716213
97 335.75 0.0005083 287.25 317.73 335.75 0.05049 0.056575303 0.170651914
98 336.75 0.0005187 286.25 317.73 336.75 0.05184 0.057531647 0.17466151
99 337.75 0.0005292 285.25 317.73 337.75 0.05322 0.058497593 0.178745862
100 338.75 0.0005399 284.25 317.73 338.75 0.05462 0.059473079 0.18290583

Page 3
 Calculation

101 339.75 0.0005508 283.25 317.73 339.75 0.05606 0.060458037 0.187142266

102 340.75 0.0005619 282.25 317.73 340.75 0.05753 0.061452396 0.191456021
103 341.75 0.0005731 281.25 317.73 341.75 0.05903 0.062456079 0.195847938
104 342.75 0.0005844 280.25 317.73 342.75 0.06056 0.063469006 0.200318856
105 343.75 0.0005960 279.25 317.73 343.75 0.06212 0.064491089 0.204869605
106 344.75 0.0006077 278.25 317.73 344.75 0.06371 0.065522239 0.209501013
107 345.75 0.0006196 277.25 317.73 345.75 0.06534 0.06656236 0.214213895
108 346.75 0.0006316 276.25 317.73 346.75 0.06699 0.067611351 0.219009064
109 347.75 0.0006438 275.25 317.73 347.75 0.06868 0.068669106 0.223887319
110 348.75 0.0006562 274.25 317.73 348.75 0.07040 0.069735515 0.228849456
111 349.75 0.0006688 273.25 317.73 349.75 0.07216 0.070810462 0.233896257
112 350.75 0.0006815 272.25 317.73 350.75 0.07395 0.071893826 0.239028496
113 351.75 0.0006944 271.25 317.73 351.75 0.07578 0.072985481 0.244246937
114 352.75 0.0007074 270.25 317.73 352.75 0.07764 0.074085296 0.249552334
115 353.75 0.0007207 269.25 317.73 353.75 0.07953 0.075193135 0.254945426
116 354.75 0.0007341 268.25 317.73 354.75 0.08146 0.076308857 0.260426943
117 355.75 0.0007477 267.25 317.73 355.75 0.08343 0.077432313 0.265997602
118 356.75 0.0007615 266.25 317.73 356.75 0.08543 0.078563353 0.271658106
119 357.75 0.0007754 265.25 317.73 357.75 0.08747 0.079701819 0.277409145
120 358.75 0.0007896 264.25 317.73 358.75 0.08955 0.080847547 0.283251395
121 359.75 0.0008039 263.25 317.73 359.75 0.09166 0.082000371 0.289185515
122 360.75 0.0008183 262.25 317.73 360.75 0.09381 0.083160117 0.295212151
123 361.75 0.0008330 261.25 317.73 361.75 0.09601 0.084326606 0.301331932
124 362.75 0.0008478 260.25 317.73 362.75 0.09823 0.085499654 0.307545471
125 363.75 0.0008628 259.25 317.73 363.75 0.10050 0.086679072 0.313853361
126 364.75 0.0008780 258.25 317.73 364.75 0.10281 0.087864665 0.320256182
127 365.75 0.0008934 257.25 317.73 365.75 0.10515 0.089056233 0.326754491
128 366.75 0.0009089 256.25 317.73 366.75 0.10754 0.09025357 0.333348828
129 367.75 0.0009246 255.25 317.73 367.75 0.10997 0.091456467 0.340039714
130 368.75 0.0009405 254.25 317.73 368.75 0.11244 0.092664706 0.346827648
131 369.75 0.0009566 253.25 317.73 369.75 0.11494 0.093878066 0.353713109
132 370.75 0.0009729 252.25 317.73 370.75 0.11749 0.095096321 0.360696555
133 371.75 0.0009893 251.25 317.73 371.75 0.12008 0.096319239 0.367778422
134 372.75 0.0010059 250.25 317.73 372.75 0.12271 0.097546584 0.374959121
135 373.75 0.0010227 249.25 317.73 373.75 0.12539 0.098778111 0.382239043
136 374.75 0.0010397 248.25 317.73 374.75 0.12811 0.100013575 0.389618554

Page 4
 Calculation

137 375.75 0.0010568 247.25 317.73 375.75 0.13086 0.101252723 0.397097993

138 376.75 0.0010741 246.25 317.73 376.75 0.13367 0.102495296 0.404677678
139 377.75 0.0010916 245.25 317.73 377.75 0.13651 0.103741033 0.412357898
140 378.75 0.0011093 244.25 317.73 378.75 0.13940 0.104989665 0.420138918
141 379.75 0.0011271 243.25 317.73 379.75 0.14233 0.10624092 0.428020974
142 380.75 0.0011451 242.25 317.73 380.75 0.14531 0.107494521 0.436004275
143 381.75 0.0011633 241.25 317.73 381.75 0.14833 0.108750184 0.444089003
144 382.75 0.0011816 240.25 317.73 382.75 0.15139 0.110007624 0.452275312
145 383.75 0.0012002 239.25 317.73 383.75 0.15450 0.111266548 0.460563323
146 384.75 0.0012189 238.25 317.73 384.75 0.15765 0.11252666 0.468953131
147 385.75 0.0012377 237.25 317.73 385.75 0.16085 0.113787658 0.477444798
148 386.75 0.0012567 236.25 317.73 386.75 0.16409 0.115049238 0.486038358
149 387.75 0.0012759 235.25 317.73 387.75 0.16737 0.116311089 0.494733809
150 388.75 0.0012953 234.25 317.73 388.75 0.17070 0.117572898 0.503531121
151 389.75 0.0013148 233.25 317.73 389.75 0.17408 0.118834345 0.51243023
152 390.75 0.0013344 232.25 317.73 390.75 0.17750 0.120095109 0.521431037
153 391.75 0.0013543 231.25 317.73 391.75 0.18097 0.121354863 0.530533412
154 392.75 0.0013743 230.25 317.73 392.75 0.18448 0.122613276 0.539737189
155 393.75 0.0013944 229.25 317.73 393.75 0.18804 0.123870013 0.549042168
156 394.75 0.0014147 228.25 317.73 394.75 0.19164 0.125124738 0.558448113
157 395.75 0.0014351 227.25 317.73 395.75 0.19529 0.126377108 0.567954753
158 396.75 0.0014557 226.25 317.73 396.75 0.19899 0.127626778 0.57756178
159 397.75 0.0014765 225.25 317.73 397.75 0.20273 0.128873399 0.587268851
160 398.75 0.0014974 224.25 317.73 398.75 0.20651 0.13011662 0.597075583
161 399.75 0.0015184 223.25 317.73 399.75 0.21034 0.131356086 0.606981558
162 400.75 0.0015396 222.25 317.73 400.75 0.21422 0.132591437 0.616986318
163 401.75 0.0015609 221.25 317.73 401.75 0.21814 0.133822315 0.627089367
164 402.75 0.0015823 220.25 317.73 402.75 0.22211 0.135048354 0.63729017
165 403.75 0.0016039 219.25 317.73 403.75 0.22612 0.136269189 0.647588155
166 404.75 0.0016257 218.25 317.73 404.75 0.23018 0.13748445 0.657982706
167 405.75 0.0016475 217.25 317.73 405.75 0.23428 0.138693767 0.668473171
168 406.75 0.0016695 216.25 317.73 406.75 0.23843 0.139896767 0.679058855
169 407.75 0.0016916 215.25 317.73 407.75 0.24262 0.141093074 0.689739023
170 408.75 0.0017138 214.25 317.73 408.75 0.24686 0.14228231 0.700512898
171 409.75 0.0017361 213.25 317.73 409.75 0.25114 0.143464098 0.711379665
172 410.75 0.0017586 212.25 317.73 410.75 0.25546 0.144638055 0.722338462

Page 5
 Calculation

173 411.75 0.0017811 211.25 317.73 411.75 0.25983 0.145803801 0.73338839

174 412.75 0.0018038 210.25 317.73 412.75 0.26425 0.146960953 0.744528505
175 413.75 0.0018266 209.25 317.73 413.75 0.26870 0.148109125 0.755757822
176 414.75 0.0018495 208.25 317.73 414.75 0.27320 0.149247934 0.767075311
177 415.75 0.0018725 207.25 317.73 415.75 0.27774 0.150376992 0.778479902
178 416.75 0.0018956 206.25 317.73 416.75 0.28233 0.151495914 0.78997048
179 417.75 0.0019187 205.25 317.73 417.75 0.28695 0.152604312 0.801545889
180 418.75 0.0019420 204.25 317.73 418.75 0.29162 0.1537018 0.813204926
181 419.75 0.0019653 203.25 317.73 419.75 0.29633 0.15478799 0.824946349
182 420.75 0.0019888 202.25 317.73 420.75 0.30108 0.155862496 0.836768868
183 421.75 0.0020123 201.25 317.73 421.75 0.30587 0.156924931 0.848671154
184 422.75 0.0020358 200.25 317.73 422.75 0.31070 0.157974908 0.86065183
185 423.75 0.0020595 199.25 317.73 423.75 0.31557 0.159012043 0.872709478
186 424.75 0.0020832 198.25 317.73 424.75 0.32048 0.160035951 0.884842636
187 425.75 0.0021070 197.25 317.73 425.75 0.32543 0.161046249 0.897049797
188 426.75 0.0021308 196.25 317.73 426.75 0.33042 0.162042555 0.909329412
189 427.75 0.0021547 195.25 317.73 427.75 0.33544 0.163024487 0.921679887
190 428.75 0.0021787 194.25 317.73 428.75 0.34051 0.163991667 0.934099585
191 429.75 0.0022026 193.25 317.73 429.75 0.34560 0.164943718 0.946586826
192 430.75 0.0022267 192.25 317.73 430.75 0.35074 0.165880265 0.959139887
193 431.75 0.0022507 191.25 317.73 431.75 0.35591 0.166800936 0.971757
194 432.75 0.0022748 190.25 317.73 432.75 0.36111 0.167705359 0.984436357
195 433.75 0.0022990 189.25 317.73 433.75 0.36635 0.168593167 0.997176103
196 434.75 0.0023231 188.25 317.73 434.75 0.37162 0.169463996 1.009974346
197 435.75 0.0023473 187.25 317.73 435.75 0.37693 0.170317484 1.022829148
198 436.75 0.0023715 186.25 317.73 436.75 0.38226 0.171153272 1.035738529
199 437.75 0.0023957 185.25 317.73 437.75 0.38763 0.171971006 1.048700469
200 438.75 0.0024199 184.25 317.73 438.75 0.39303 0.172770333 1.061712905
201 439.75 0.0024441 183.25 317.73 439.75 0.39845 0.173550907 1.074773736
202 440.75 0.0024682 182.25 317.73 440.75 0.40391 0.174312384 1.087880816
203 441.75 0.0024924 181.25 317.73 441.75 0.40939 0.175054424 1.101031964
204 442.75 0.0025166 180.25 317.73 442.75 0.41490 0.175776693 1.114224953
205 443.75 0.0025407 179.25 317.73 443.75 0.42044 0.176478862 1.127457523
206 444.75 0.0025649 178.25 317.73 444.75 0.42600 0.177160603 1.140727371
207 445.75 0.0025890 177.25 317.73 445.75 0.43159 0.177821598 1.154032158
208 446.75 0.0026130 176.25 317.73 446.75 0.43720 0.178461531 1.167369505

Page 6
 Calculation

209 447.75 0.0026370 175.25 317.73 447.75 0.44284 0.179080093 1.180736998

210 448.75 0.0026610 174.25 317.73 448.75 0.44849 0.179676979 1.194132186
211 449.75 0.0026849 173.25 317.73 449.75 0.45417 0.180251891 1.20755258
212 450.75 0.0027088 172.25 317.73 450.75 0.45987 0.180804536 1.220995659
213 451.75 0.0027326 171.25 317.73 451.75 0.46558 0.181334629 1.234458864
214 452.75 0.0027564 170.25 317.73 452.75 0.47131 0.18184189 1.247939604
215 453.75 0.0027800 169.25 317.73 453.75 0.47706 0.182326045 1.261435254
216 454.75 0.0028036 168.25 317.73 454.75 0.48283 0.182786827 1.274943157
217 455.75 0.0028271 167.25 317.73 455.75 0.48861 0.183223978 1.288460624
218 456.75 0.0028505 166.25 317.73 456.75 0.49440 0.183637243 1.301984935
219 457.75 0.0028739 165.25 317.73 457.75 0.50021 0.184026378 1.315513339
220 458.75 0.0028971 164.25 317.73 458.75 0.50603 0.184391144 1.329043056
221 459.75 0.0029202 163.25 317.73 459.75 0.51185 0.184731311 1.34257128
222 460.75 0.0029432 162.25 317.73 460.75 0.51769 0.185046655 1.356095174
223 461.75 0.0029661 161.25 317.73 461.75 0.52354 0.185336962 1.369611875
224 462.75 0.0029889 160.25 317.73 462.75 0.52939 0.185602023 1.383118495
225 463.75 0.0030116 159.25 317.73 463.75 0.53524 0.185841641 1.396612122
226 464.75 0.0030341 158.25 317.73 464.75 0.54110 0.186055625 1.410089819
227 465.75 0.0030565 157.25 317.73 465.75 0.54697 0.186243791 1.423548626
228 466.75 0.0030787 156.25 317.73 466.75 0.55283 0.186405967 1.436985562
229 467.75 0.0031008 155.25 317.73 467.75 0.55870 0.186541987 1.450397624
230 468.75 0.0031227 154.25 317.73 468.75 0.56457 0.186651695 1.463781791
231 469.75 0.0031445 153.25 317.73 469.75 0.57043 0.186734944 1.477135022
232 470.75 0.0031661 152.25 317.73 470.75 0.57629 0.186791596 1.490454259
233 471.75 0.0031876 151.25 317.73 471.75 0.58214 0.18682152 1.503736426
234 472.75 0.0032088 150.25 317.73 472.75 0.58799 0.186824598 1.516978435
235 473.75 0.0032299 149.25 317.73 473.75 0.59384 0.18680072 1.530177182
236 474.75 0.0032508 148.25 317.73 474.75 0.59967 0.186749783 1.543329549
237 475.75 0.0032715 147.25 317.73 475.75 0.60549 0.186671698 1.556432407
238 476.75 0.0032920 146.25 317.73 476.75 0.61131 0.186566382 1.569482617
239 477.75 0.0033124 145.25 317.73 477.75 0.61711 0.186433764 1.582477031
240 478.75 0.0033325 144.25 317.73 478.75 0.62289 0.186273781 1.595412491
241 479.75 0.0033523 143.25 317.73 479.75 0.62866 0.186086381 1.608285834
242 480.75 0.0033720 142.25 317.73 480.75 0.63442 0.185871523 1.62109389
243 481.75 0.0033915 141.25 317.73 481.75 0.64015 0.185629174 1.633833485
244 482.75 0.0034107 140.25 317.73 482.75 0.64587 0.185359312 1.646501442

Page 7
 Calculation

245 483.75 0.0034297 139.25 317.73 483.75 0.65156 0.185061926 1.659094583

246 484.75 0.0034484 138.25 317.73 484.75 0.65724 0.184737014 1.671609729
247 485.75 0.0034669 137.25 317.73 485.75 0.66289 0.184384584 1.6840437
248 486.75 0.0034851 136.25 317.73 486.75 0.66851 0.184004656 1.696393321
249 487.75 0.0035031 135.25 317.73 487.75 0.67411 0.183597258 1.70865542
250 488.75 0.0035209 134.25 317.73 488.75 0.67968 0.183162431 1.720826827
251 489.75 0.0035383 133.25 317.73 489.75 0.68522 0.182700224 1.732904382
252 490.75 0.0035555 132.25 317.73 490.75 0.69073 0.182210698 1.74488493
253 491.75 0.0035725 131.25 317.73 491.75 0.69620 0.181693923 1.756765325
254 492.75 0.0035891 130.25 317.73 492.75 0.70165 0.18114998 1.768542434
255 493.75 0.0036055 129.25 317.73 493.75 0.70705 0.180578961 1.780213131
256 494.75 0.0036216 128.25 317.73 494.75 0.71242 0.179980968 1.791774307
257 495.75 0.0036374 127.25 317.73 495.75 0.71776 0.179356112 1.803222866
258 496.75 0.0036529 126.25 317.73 496.75 0.72305 0.178704516 1.814555726
259 497.75 0.0036680 125.25 317.73 497.75 0.72831 0.178026313 1.825769826
260 498.75 0.0036829 124.25 317.73 498.75 0.73352 0.177321646 1.836862119
261 499.75 0.0036975 123.25 317.73 499.75 0.73869 0.176590667 1.847829581
262 500.75 0.0037118 122.25 317.73 500.75 0.74381 0.17583354 1.858669208
263 501.75 0.0037257 121.25 317.73 501.75 0.74889 0.175050439 1.869378019
264 502.75 0.0037393 120.25 317.73 502.75 0.75391 0.174241547 1.879953056
265 503.75 0.0037526 119.25 317.73 503.75 0.75889 0.173407056 1.890391387
266 504.75 0.0037656 118.25 317.73 504.75 0.76382 0.172547171 1.900690107
267 505.75 0.0037782 117.25 317.73 505.75 0.76870 0.171662104 1.910846339
268 506.75 0.0037905 116.25 317.73 506.75 0.77352 0.170752078 1.920857235
269 507.75 0.0038025 115.25 317.73 507.75 0.77829 0.169817326 1.930719976
270 508.75 0.0038141 114.25 317.73 508.75 0.78301 0.16885809 1.940431778
271 509.75 0.0038254 113.25 317.73 509.75 0.78766 0.16787462 1.949989888
272 510.75 0.0038363 112.25 317.73 510.75 0.79226 0.166867178 1.959391589
273 511.75 0.0038469 111.25 317.73 511.75 0.79680 0.165836033 1.968634198
274 512.75 0.0038571 110.25 317.73 512.75 0.80128 0.164781465 1.977715072
275 513.75 0.0038669 109.25 317.73 513.75 0.80569 0.163703761 1.986631604
276 514.75 0.0038764 108.25 317.73 514.75 0.81004 0.162603219 1.995381227
277 515.75 0.0038855 107.25 317.73 515.75 0.81433 0.161480143 2.003961416
278 516.75 0.0038943 106.25 317.73 516.75 0.81855 0.160334849 2.012369686
279 517.75 0.0039027 105.25 317.73 517.75 0.82270 0.159167658 2.020603598
280 518.75 0.0039107 104.25 317.73 518.75 0.82678 0.157978901 2.028660756

Page 8
 Calculation

281 519.75 0.0039183 103.25 317.73 519.75 0.83080 0.156768918 2.036538808

282 520.75 0.0039256 102.25 317.73 520.75 0.83474 0.155538054 2.044235452
283 521.75 0.0039324 101.25 317.73 521.75 0.83861 0.154286665 2.051748432
284 522.75 0.0039389 100.25 317.73 522.75 0.84241 0.153015113 2.059075541
285 523.75 0.0039450 99.25 317.73 523.75 0.84613 0.151723767 2.066214623
286 524.75 0.0039508 98.25 317.73 524.75 0.84978 0.150413005 2.073163572
287 525.75 0.0039561 97.25 317.73 525.75 0.85335 0.14908321 2.079920334
288 526.75 0.0039610 96.25 317.73 526.75 0.85684 0.147734774 2.08648291
289 527.75 0.0039656 95.25 317.73 527.75 0.86026 0.146368094 2.092849353
290 528.75 0.0039698 94.25 317.73 528.75 0.86359 0.144983574 2.099017772
291 529.75 0.0039735 93.25 317.73 529.75 0.86685 0.143581624 2.104986333
292 530.75 0.0039769 92.25 317.73 530.75 0.87002 0.142162662 2.110753258
293 531.75 0.0039799 91.25 317.73 531.75 0.87311 0.140727109 2.116316826
294 532.75 0.0039825 90.25 317.73 532.75 0.87612 0.139275394 2.121675376
295 533.75 0.0039847 89.25 317.73 533.75 0.87904 0.13780795 2.126827307
296 534.75 0.0039865 88.25 317.73 534.75 0.88188 0.136325216 2.131771076
297 535.75 0.0039879 87.25 317.73 535.75 0.88463 0.134827635 2.136505204
298 536.75 0.0039889 86.25 317.73 536.75 0.88729 0.133315658 2.141028271
299 537.75 0.0039895 85.25 317.73 537.75 0.88987 0.131789736 2.145338922
300 538.75 0.0039897 84.25 317.73 538.75 0.89236 0.130250328 2.149435864
301 539.75 0.0039895 83.25 317.73 539.75 0.89476 0.128697895 2.153317868
302 540.75 0.0039889 82.25 317.73 540.75 0.89707 0.127132903 2.156983768
303 541.75 0.0039879 81.25 317.73 541.75 0.89928 0.125555821 2.160432467
304 542.75 0.0039865 80.25 317.73 542.75 0.90141 0.123967122 2.16366293
305 543.75 0.0039847 79.25 317.73 543.75 0.90345 0.122367283 2.166674189
306 544.75 0.0039825 78.25 317.73 544.75 0.90539 0.120756782 2.169465343
307 545.75 0.0039799 77.25 317.73 545.75 0.90724 0.119136101 2.172035558
308 546.75 0.0039769 76.25 317.73 546.75 0.90899 0.117505723 2.174384067
309 547.75 0.0039735 75.25 317.73 547.75 0.91065 0.115866137 2.176510173
310 548.75 0.0039698 74.25 317.73 548.75 0.91222 0.114217829 2.178413244
311 549.75 0.0039656 73.25 317.73 549.75 0.91369 0.11256129 2.180092718
312 550.75 0.0039610 72.25 317.73 550.75 0.91507 0.110897012 2.181548102
313 551.75 0.0039561 71.25 317.73 551.75 0.91635 0.109225488 2.182778972
314 552.75 0.0039508 70.25 317.73 552.75 0.91753 0.107547212 2.183784972
315 553.75 0.0039450 69.25 317.73 553.75 0.91862 0.105862679 2.184565819
316 554.75 0.0039389 68.25 317.73 554.75 0.91961 0.104172383 2.185121294

Page 9
 Calculation

317 555.75 0.0039324 67.25 317.73 555.75 0.92050 0.102476822 2.185451253

318 556.75 0.0039256 66.25 317.73 556.75 0.92130 0.10077649 2.185555618
319 557.75 0.0039183 65.25 317.73 557.75 0.92199 0.099071882 2.185434382
320 558.75 0.0039107 64.25 317.73 558.75 0.92259 0.097363495 2.185087609
321 559.75 0.0039027 63.25 317.73 559.75 0.92309 0.095651823 2.18451543
322 560.75 0.0038943 62.25 317.73 560.75 0.92350 0.093937359 2.183718048
323 561.75 0.0038855 61.25 317.73 561.75 0.92380 0.092220595 2.182695735
324 562.75 0.0038764 60.25 317.73 562.75 0.92401 0.090502023 2.181448831
325 563.75 0.0038669 59.25 317.73 563.75 0.92411 0.088782131 2.179977746
326 564.75 0.0038571 58.25 317.73 564.75 0.92412 0.087061409 2.178282959
327 565.75 0.0038469 57.25 317.73 565.75 0.92403 0.085340341 2.176365018
328 566.75 0.0038363 56.25 317.73 566.75 0.92385 0.08361941 2.174224538
329 567.75 0.0038254 55.25 317.73 567.75 0.92356 0.081899097 2.171862205
330 568.75 0.0038141 54.25 317.73 568.75 0.92318 0.080179881 2.169278769
331 569.75 0.0038025 53.25 317.73 569.75 0.92269 0.078462235 2.166475049
332 570.75 0.0037905 52.25 317.73 570.75 0.92211 0.076746633 2.163451932
333 571.75 0.0037782 51.25 317.73 571.75 0.92144 0.075033542 2.16021037
334 572.75 0.0037656 50.25 317.73 572.75 0.92066 0.073323428 2.15675138
335 573.75 0.0037526 49.25 317.73 573.75 0.91979 0.071616751 2.153076046
336 574.75 0.0037393 48.25 317.73 574.75 0.91882 0.069913968 2.149185517
337 575.75 0.0037257 47.25 317.73 575.75 0.91775 0.068215532 2.145081005
338 576.75 0.0037118 46.25 317.73 576.75 0.91659 0.066521892 2.140763786
339 577.75 0.0036975 45.25 317.73 577.75 0.91533 0.06483349 2.136235198
340 578.75 0.0036829 44.25 317.73 578.75 0.91398 0.063150767 2.131496644
341 579.75 0.0036680 43.25 317.73 579.75 0.91253 0.061474156 2.126549586
342 580.75 0.0036529 42.25 317.73 580.75 0.91099 0.059804086 2.121395547
343 581.75 0.0036374 41.25 317.73 581.75 0.90936 0.058140979 2.116036111
344 582.75 0.0036216 40.25 317.73 582.75 0.90763 0.056485255 2.110472921
345 583.75 0.0036055 39.25 317.73 583.75 0.90581 0.054837325 2.104707676
346 584.75 0.0035891 38.25 317.73 584.75 0.90389 0.053197595 2.098742137
347 585.75 0.0035725 37.25 317.73 585.75 0.90189 0.051566466 2.092578118
348 586.75 0.0035555 36.25 317.73 586.75 0.89979 0.049944331 2.086217489
349 587.75 0.0035383 35.25 317.73 587.75 0.89761 0.048331579 2.079662175
350 588.75 0.0035209 34.25 317.73 588.75 0.89533 0.04672859 2.072914157
351 589.75 0.0035031 33.25 317.73 589.75 0.89297 0.04513574 2.065975467
352 590.75 0.0034851 32.25 317.73 590.75 0.89051 0.043553396 2.058848186

Page 10
 Calculation

353 591.75 0.0034669 31.25 317.73 591.75 0.88797 0.041981918 2.051534451

354 592.75 0.0034484 30.25 317.73 592.75 0.88535 0.040421661 2.044036445
355 593.75 0.0034297 29.25 317.73 593.75 0.88264 0.038872972 2.036356401
356 594.75 0.0034107 28.25 317.73 594.75 0.87984 0.037336189 2.028496598
357 595.75 0.0033915 27.25 317.73 595.75 0.87696 0.035811646 2.020459364
358 596.75 0.0033720 26.25 317.73 596.75 0.87400 0.034299666 2.01224707
359 597.75 0.0033523 25.25 317.73 597.75 0.87095 0.032800566 2.003862131
360 598.75 0.0033325 24.25 317.73 598.75 0.86783 0.031314656 1.995307006
361 599.75 0.0033124 23.25 317.73 599.75 0.86462 0.029842238 1.986584195
362 600.75 0.0032920 22.25 317.73 600.75 0.86134 0.028383603 1.97769624
363 601.75 0.0032715 21.25 317.73 601.75 0.85797 0.02693904 1.968645719
364 602.75 0.0032508 20.25 317.73 602.75 0.85453 0.025508824 1.959435251
365 603.75 0.0032299 19.25 317.73 603.75 0.85102 0.024093225 1.95006749
366 604.75 0.0032088 18.25 317.73 604.75 0.84743 0.022692505 1.940545127
367 605.75 0.0031876 17.25 317.73 605.75 0.84376 0.021306917 1.930870886
368 606.75 0.0031661 16.25 317.73 606.75 0.84003 0.019936706 1.921047523
369 607.75 0.0031445 15.25 317.73 607.75 0.83622 0.018582107 1.911077828
370 608.75 0.0031227 14.25 317.73 608.75 0.83234 0.01724335 1.90096462
371 609.75 0.0031008 13.25 317.73 609.75 0.82839 0.015920653 1.890710746
372 610.75 0.0030787 12.25 317.73 610.75 0.82438 0.014614228 1.880319083
373 611.75 0.0030565 11.25 317.73 611.75 0.82029 0.013324278 1.869792533
374 612.75 0.0030341 10.25 317.73 612.75 0.81614 0.012050996 1.859134022
375 613.75 0.0030116 9.25 317.73 613.75 0.81193 0.010794569 1.848346502
376 614.75 0.0029889 8.25 317.73 614.75 0.80765 0.009555174 1.837432944
377 615.75 0.0029661 7.25 317.73 615.75 0.80332 0.00833298 1.826396344
378 616.75 0.0029432 6.25 317.73 616.75 0.79892 0.007128145 1.815239714
379 617.75 0.0029202 5.25 317.73 617.75 0.79446 0.005940823 1.803966086
380 618.75 0.0028971 4.25 317.73 618.75 0.78994 0.004771156 1.792578509
381 619.75 0.0028739 3.25 317.73 619.75 0.78537 0.003619278 1.781080047
382 620.75 0.0028505 2.25 317.73 620.75 0.78074 0.002485316 1.769473778
383 621.75 0.0028271 1.25 317.73 621.75 0.77606 0.001369387 1.757762793
384 622.75 0.0028036 0.25 317.73 622.75 0.77132 0.0002716 1.745950195
385 623.75 0.0027800 0 317.73 623 0.76526 0 1.731954079
386 624.75 0.0027564 0 317.73 623 0.75874 0 1.717208996
387 625.75 0.0027326 0 317.73 623 0.75221 0 1.702419197
388 626.75 0.0027088 0 317.73 623 0.74565 0 1.68758801

Page 11
 Calculation

389 627.75 0.0026849 0 317.73 623 0.73908 0 1.672718749

390 628.75 0.0026610 0 317.73 623 0.73250 0 1.657814712
391 629.75 0.0026370 0 317.73 623 0.72590 0 1.642879174
392 630.75 0.0026130 0 317.73 623 0.71929 0 1.627915393
393 631.75 0.0025890 0 317.73 623 0.71267 0 1.612926606
394 632.75 0.0025649 0 317.73 623 0.70603 0 1.597916026
395 633.75 0.0025407 0 317.73 623 0.69939 0 1.582886844
396 634.75 0.0025166 0 317.73 623 0.69274 0 1.567842227
397 635.75 0.0024924 0 317.73 623 0.68609 0 1.552785316
398 636.75 0.0024682 0 317.73 623 0.67943 0 1.537719226
399 637.75 0.0024441 0 317.73 623 0.67278 0 1.522647044
400 638.75 0.0024199 0 317.73 623 0.66611 0 1.507571829
401 639.75 0.0023957 0 317.73 623 0.65945 0 1.492496612
402 640.75 0.0023715 0 317.73 623 0.65279 0 1.477424392
403 641.75 0.0023473 0 317.73 623 0.64614 0 1.462358139
404 642.75 0.0023231 0 317.73 623 0.63948 0 1.447300788
405 643.75 0.0022990 0 317.73 623 0.63284 0 1.432255245
406 644.75 0.0022748 0 317.73 623 0.62619 0 1.417224379
407 645.75 0.0022507 0 317.73 623 0.61956 0 1.402211028
408 646.75 0.0022267 0 317.73 623 0.61294 0 1.387217991
409 647.75 0.0022026 0 317.73 623 0.60632 0 1.372248035
410 648.75 0.0021787 0 317.73 623 0.59972 0 1.357303887
411 649.75 0.0021547 0 317.73 623 0.59313 0 1.34238824
412 650.75 0.0021308 0 317.73 623 0.58655 0 1.327503746
413 651.75 0.0021070 0 317.73 623 0.57999 0 1.312653021
414 652.75 0.0020832 0 317.73 623 0.57344 0 1.29783864
415 653.75 0.0020595 0 317.73 623 0.56692 0 1.283063139
416 654.75 0.0020358 0 317.73 623 0.56041 0 1.268329013
417 655.75 0.0020123 0 317.73 623 0.55392 0 1.253638717
418 656.75 0.0019888 0 317.73 623 0.54744 0 1.238994664
419 657.75 0.0019653 0 317.73 623 0.54100 0 1.224399226
420 658.75 0.0019420 0 317.73 623 0.53457 0 1.209854732
421 659.75 0.0019187 0 317.73 623 0.52817 0 1.195363468
422 660.75 0.0018956 0 317.73 623 0.52179 0 1.180927677
423 661.75 0.0018725 0 317.73 623 0.51544 0 1.166549558
424 662.75 0.0018495 0 317.73 623 0.50911 0 1.152231269

Page 12
 Calculation

425 663.75 0.0018266 0 317.73 623 0.50281 0 1.137974919

426 664.75 0.0018038 0 317.73 623 0.49654 0 1.123782577
427 665.75 0.0017811 0 317.73 623 0.49030 0 1.109656265
428 666.75 0.0017586 0 317.73 623 0.48409 0 1.09559796
429 667.75 0.0017361 0 317.73 623 0.47790 0 1.081609594
430 668.75 0.0017138 0 317.73 623 0.47176 0 1.067693054
431 669.75 0.0016916 0 317.73 623 0.46564 0 1.05385018
432 670.75 0.0016695 0 317.73 623 0.45956 0 1.04008277
433 671.75 0.0016475 0 317.73 623 0.45351 0 1.026392571
434 672.75 0.0016257 0 317.73 623 0.44749 0 1.012781288
435 673.75 0.0016039 0 317.73 623 0.44151 0 0.999250577
436 674.75 0.0015823 0 317.73 623 0.43557 0 0.985802051
437 675.75 0.0015609 0 317.73 623 0.42967 0 0.972437276
438 676.75 0.0015396 0 317.73 623 0.42380 0 0.959157769
439 677.75 0.0015184 0 317.73 623 0.41797 0 0.945965005
440 678.75 0.0014974 0 317.73 623 0.41218 0 0.93286041
441 679.75 0.0014765 0 317.73 623 0.40643 0 0.919845366
442 680.75 0.0014557 0 317.73 623 0.40072 0 0.906921208
443 681.75 0.0014351 0 317.73 623 0.39505 0 0.894089226
444 682.75 0.0014147 0 317.73 623 0.38942 0 0.881350663
445 683.75 0.0013944 0 317.73 623 0.38383 0 0.868706719
446 684.75 0.0013743 0 317.73 623 0.37829 0 0.856158545
447 685.75 0.0013543 0 317.73 623 0.37279 0 0.843707251
448 686.75 0.0013344 0 317.73 623 0.36733 0 0.831353899
449 687.75 0.0013148 0 317.73 623 0.36192 0 0.819099507
450 688.75 0.0012953 0 317.73 623 0.35655 0 0.806945051
451 689.75 0.0012759 0 317.73 623 0.35122 0 0.794891459
452 690.75 0.0012567 0 317.73 623 0.34594 0 0.782939617
453 691.75 0.0012377 0 317.73 623 0.34070 0 0.771090368
454 692.75 0.0012189 0 317.73 623 0.33551 0 0.759344511
455 693.75 0.0012002 0 317.73 623 0.33037 0 0.747702802
456 694.75 0.0011816 0 317.73 623 0.32527 0 0.736165955
457 695.75 0.0011633 0 317.73 623 0.32022 0 0.724734641
458 696.75 0.0011451 0 317.73 623 0.31522 0 0.71340949
459 697.75 0.0011271 0 317.73 623 0.31026 0 0.70219109
460 698.75 0.0011093 0 317.73 623 0.30535 0 0.691079989

Page 13
 Calculation

461 699.75 0.0010916 0 317.73 623 0.30049 0 0.680076693

462 700.75 0.0010741 0 317.73 623 0.29568 0 0.669181668
463 701.75 0.0010568 0 317.73 623 0.29091 0 0.658395342
464 702.75 0.0010397 0 317.73 623 0.28619 0 0.647718103
465 703.75 0.0010227 0 317.73 623 0.28152 0 0.637150299
466 704.75 0.0010059 0 317.73 623 0.27690 0 0.62669224
467 705.75 0.0009893 0 317.73 623 0.27233 0 0.616344201
468 706.75 0.0009729 0 317.73 623 0.26781 0 0.606106416
469 707.75 0.0009566 0 317.73 623 0.26333 0 0.595979086
470 708.75 0.0009405 0 317.73 623 0.25891 0 0.585962372
471 709.75 0.0009246 0 317.73 623 0.25453 0 0.576056402
472 710.75 0.0009089 0 317.73 623 0.25020 0 0.566261268
473 711.75 0.0008934 0 317.73 623 0.24592 0 0.556577027
474 712.75 0.0008780 0 317.73 623 0.24169 0 0.547003705
475 713.75 0.0008628 0 317.73 623 0.23751 0 0.53754129
476 714.75 0.0008478 0 317.73 623 0.23338 0 0.52818974
477 715.75 0.0008330 0 317.73 623 0.22930 0 0.518948981
478 716.75 0.0008183 0 317.73 623 0.22526 0 0.509818905
479 717.75 0.0008039 0 317.73 623 0.22128 0 0.500799377
480 718.75 0.0007896 0 317.73 623 0.21734 0 0.491890227
481 719.75 0.0007754 0 317.73 623 0.21345 0 0.483091258
482 720.75 0.0007615 0 317.73 623 0.20961 0 0.474402243
483 721.75 0.0007477 0 317.73 623 0.20582 0 0.465822926
484 722.75 0.0007341 0 317.73 623 0.20208 0 0.457353025
485 723.75 0.0007207 0 317.73 623 0.19839 0 0.448992227
486 724.75 0.0007074 0 317.73 623 0.19474 0 0.440740195
487 725.75 0.0006944 0 317.73 623 0.19114 0 0.432596566
488 726.75 0.0006815 0 317.73 623 0.18759 0 0.42456095
489 727.75 0.0006688 0 317.73 623 0.18409 0 0.416632932
490 728.75 0.0006562 0 317.73 623 0.18063 0 0.408812075
491 729.75 0.0006438 0 317.73 623 0.17722 0 0.401097915
492 730.75 0.0006316 0 317.73 623 0.17386 0 0.393489969
493 731.75 0.0006196 0 317.73 623 0.17055 0 0.385987728
494 732.75 0.0006077 0 317.73 623 0.16728 0 0.378590663
495 733.75 0.0005960 0 317.73 623 0.16406 0 0.371298223
496 734.75 0.0005844 0 317.73 623 0.16088 0 0.364109838

Page 14
 Calculation

497 735.75 0.0005731 0 317.73 623 0.15775 0 0.357024917

498 736.75 0.0005619 0 317.73 623 0.15467 0 0.35004285
499 737.75 0.0005508 0 317.73 623 0.15163 0 0.343163008
500 738.75 0.0005399 0 317.73 623 0.14863 0 0.336384744
501 739.75 0.0005292 0 317.73 623 0.14568 0 0.329707394
502 740.75 0.0005187 0 317.73 623 0.14277 0 0.323130277
503 741.75 0.0005083 0 317.73 623 0.13991 0 0.316652695
504 742.75 0.0004980 0 317.73 623 0.13709 0 0.310273937
505 743.75 0.0004880 0 317.73 623 0.13432 0 0.303993274
506 744.75 0.0004780 0 317.73 623 0.13159 0 0.297809963
507 745.75 0.0004683 0 317.73 623 0.12890 0 0.291723249
508 746.75 0.0004586 0 317.73 623 0.12625 0 0.285732362
509 747.75 0.0004492 0 317.73 623 0.12364 0 0.27983652
510 748.75 0.0004399 0 317.73 623 0.12108 0 0.274034929
511 749.75 0.0004307 0 317.73 623 0.11856 0 0.268326782
512 750.75 0.0004217 0 317.73 623 0.11608 0 0.262711264
513 751.75 0.0004128 0 317.73 623 0.11364 0 0.257187547
514 752.75 0.0004041 0 317.73 623 0.11124 0 0.251754794
515 753.75 0.0003955 0 317.73 623 0.10888 0 0.246412159
516 754.75 0.0003871 0 317.73 623 0.10656 0 0.241158785
517 755.75 0.0003788 0 317.73 623 0.10427 0 0.23599381
518 756.75 0.0003707 0 317.73 623 0.10203 0 0.230916362
519 757.75 0.0003626 0 317.73 623 0.09982 0 0.225925562
520 758.75 0.0003548 0 317.73 623 0.09766 0 0.221020526
521 759.75 0.0003470 0 317.73 623 0.09553 0 0.216200361
522 760.75 0.0003394 0 317.73 623 0.09343 0 0.21146417
523 761.75 0.0003320 0 317.73 623 0.09138 0 0.20681105
524 762.75 0.0003246 0 317.73 623 0.08936 0 0.202240094
525 763.75 0.0003174 0 317.73 623 0.08738 0 0.197750389
526 764.75 0.0003103 0 317.73 623 0.08543 0 0.19334102
527 765.75 0.0003034 0 317.73 623 0.08351 0 0.189011068
528 766.75 0.0002966 0 317.73 623 0.08164 0 0.18475961
529 767.75 0.0002899 0 317.73 623 0.07979 0 0.180585721
530 768.75 0.0002833 0 317.73 623 0.07798 0 0.176488475
531 769.75 0.0002768 0 317.73 623 0.07620 0 0.172466942
532 770.75 0.0002705 0 317.73 623 0.07446 0 0.168520192

Page 15
 Calculation

533 771.75 0.0002643 0 317.73 623 0.07275 0 0.164647294

534 772.75 0.0002582 0 317.73 623 0.07107 0 0.160847317
535 773.75 0.0002522 0 317.73 623 0.06942 0 0.157119329
536 774.75 0.0002463 0 317.73 623 0.06781 0 0.153462398
537 775.75 0.0002406 0 317.73 623 0.06622 0 0.149875594
538 776.75 0.0002349 0 317.73 623 0.06467 0 0.146357985
539 777.75 0.0002294 0 317.73 623 0.06314 0 0.142908644
540 778.75 0.0002240 0 317.73 623 0.06165 0 0.139526643
541 779.75 0.0002186 0 317.73 623 0.06018 0 0.136211057
542 780.75 0.0002134 0 317.73 623 0.05875 0 0.132960963
543 781.75 0.0002083 0 317.73 623 0.05734 0 0.12977544
544 782.75 0.0002033 0 317.73 623 0.05596 0 0.126653571
545 783.75 0.0001984 0 317.73 623 0.05461 0 0.123594442
546 784.75 0.0001936 0 317.73 623 0.05329 0 0.120597141
547 785.75 0.0001889 0 317.73 623 0.05199 0 0.117660761
548 786.75 0.0001842 0 317.73 623 0.05072 0 0.114784399
549 787.75 0.0001797 0 317.73 623 0.04947 0 0.111967156
550 788.75 0.0001753 0 317.73 623 0.04825 0 0.109208137
551 789.75 0.0001710 0 317.73 623 0.04706 0 0.106506453
552 790.75 0.0001667 0 317.73 623 0.04589 0 0.103861219
553 791.75 0.0001626 0 317.73 623 0.04475 0 0.101271555
554 792.75 0.0001585 0 317.73 623 0.04363 0 0.098736588
555 793.75 0.0001545 0 317.73 623 0.04253 0 0.096255448
556 794.75 0.0001506 0 317.73 623 0.04146 0 0.093827273
557 795.75 0.0001468 0 317.73 623 0.04041 0 0.091451207
558 796.75 0.0001431 0 317.73 623 0.03938 0 0.089126399
559 797.75 0.0001394 0 317.73 623 0.03838 0 0.086852005
560 798.75 0.0001358 0 317.73 623 0.03739 0 0.084627187
561 799.75 0.0001323 0 317.73 623 0.03643 0 0.082451115
562 800.75 0.0001289 0 317.73 623 0.03549 0 0.080322965
563 801.75 0.0001256 0 317.73 623 0.03457 0 0.078241921
564 802.75 0.0001223 0 317.73 623 0.03367 0 0.076207172
565 803.75 0.0001191 0 317.73 623 0.03279 0 0.074217916
566 804.75 0.0001160 0 317.73 623 0.03193 0 0.072273358
567 805.75 0.0001130 0 317.73 623 0.03109 0 0.070372712
568 806.75 0.0001100 0 317.73 623 0.03027 0 0.068515197

Page 16
 Calculation

569 807.75 0.0001071 0 317.73 623 0.02947 0 0.066700042

570 808.75 0.0001042 0 317.73 623 0.02869 0 0.064926481
571 809.75 0.0001014 0 317.73 623 0.02792 0 0.063193761
572 810.75 0.0000987 0 317.73 623 0.02717 0 0.061501132
573 811.75 0.0000961 0 317.73 623 0.02644 0 0.059847854
574 812.75 0.0000935 0 317.73 623 0.02573 0 0.058233196
575 813.75 0.0000909 0 317.73 623 0.02503 0 0.056656435
576 814.75 0.0000885 0 317.73 623 0.02435 0 0.055116855
577 815.75 0.0000861 0 317.73 623 0.02369 0 0.053613751
578 816.75 0.0000837 0 317.73 623 0.02304 0 0.052146422
579 817.75 0.0000814 0 317.73 623 0.02241 0 0.050714181
580 818.75 0.0000792 0 317.73 623 0.02179 0 0.049316345
581 819.75 0.0000770 0 317.73 623 0.02119 0 0.047952243
582 820.75 0.0000748 0 317.73 623 0.02060 0 0.046621209
583 821.75 0.0000727 0 317.73 623 0.02003 0 0.04532259
584 822.75 0.0000707 0 317.73 623 0.01947 0 0.044055737
585 823.75 0.0000687 0 317.73 623 0.01892 0 0.042820013
586 824.75 0.0000668 0 317.73 623 0.01839 0 0.041614788
587 825.75 0.0000649 0 317.73 623 0.01787 0 0.040439441
588 826.75 0.0000631 0 317.73 623 0.01736 0 0.039293361
589 827.75 0.0000613 0 317.73 623 0.01687 0 0.038175944
590 828.75 0.0000595 0 317.73 623 0.01639 0 0.037086595
591 829.75 0.0000578 0 317.73 623 0.01592 0 0.036024727
592 830.75 0.0000562 0 317.73 623 0.01546 0 0.034989764
593 831.75 0.0000545 0 317.73 623 0.01501 0 0.033981137
594 832.75 0.0000530 0 317.73 623 0.01458 0 0.032998284
595 833.75 0.0000514 0 317.73 623 0.01416 0 0.032040655
596 834.75 0.0000499 0 317.73 623 0.01374 0 0.031107706
597 835.75 0.0000485 0 317.73 623 0.01334 0 0.030198902
598 836.75 0.0000471 0 317.73 623 0.01295 0 0.029313717
599 837.75 0.0000457 0 317.73 623 0.01257 0 0.028451633
600 838.75 0.0000443 0 317.73 623 0.01220 0 0.027612141

Page 17
 Calculation

Fill Rate

4.56688E-05
4.70525E-05
4.84734E-05
4.99321E-05
5.14296E-05
5.29667E-05
5.45444E-05
5.61633E-05
5.78246E-05
0.000059529
6.12776E-05
6.30712E-05
6.49108E-05
6.67974E-05
0.000068732
7.07155E-05
7.27489E-05
7.48334E-05
7.69699E-05
7.91595E-05
8.14032E-05
8.37021E-05
8.60574E-05
8.84701E-05
9.09413E-05
9.34722E-05
0.000096064
9.87177E-05

Page 18
 Calculation

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
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

Page 19
 Calculation

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
0.000468256
0.000478026
0.000487951
0.000498032
0.000508271
0.000518668
0.000529225
0.000539943

Page 20
 Calculation

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

Page 21
 Calculation

0.001056814
0.001074128
0.001091616
0.001109278
0.001127113
0.00114512
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

Page 22
 Calculation

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
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

Page 23
 Calculation

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
0.003391455
0.003410671

Page 24
 Calculation

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

Page 25
 Calculation

0.003918305
0.00392556
0.003932436
0.00393893
0.00394504
0.003950764
0.003956101
0.00396105
0.003965607
0.003969774
0.003973547
0.003976926
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

Page 26
 Calculation

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
0.003637363
0.003621575
0.003605495
0.003589127
0.003572477
0.003555547
0.003538345
0.003520873
0.003503138
0.003485143

Page 27
 Calculation

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
0.00277668
0.002748634
0.002720606
0.002692602

Page 28
 Calculation

0.002664626
0.002636683
0.00260878
0.00258092
0.002553109
0.002525351
0.002497652
0.002470015
0.002442446
0.00241495
0.00238753
0.002360191
0.002332937
0.002305774
0.002278704
0.002251732
0.002224863
0.002198099
0.002171446
0.002144906
0.002118484
0.002092183
0.002066007
0.00203996
0.002014044
0.001988263
0.00196262
0.00193712
0.001911763
0.001886554
0.001861496
0.001836592
0.001811843
0.001787253
0.001762825
0.001738561

Page 29
 Calculation

0.001714463
0.001690534
0.001666776
0.001643192
0.001619782
0.00159655
0.001573498
0.001550627
0.001527938
0.001505435
0.001483118
0.001460989
0.001439049
0.0014173
0.001395743
0.00137438
0.001353211
0.001332238
0.001311462
0.001290883
0.001270503
0.001250323
0.001230342
0.001210563
0.001190984
0.001171608
0.001152434
0.001133463
0.001114695
0.001096131
0.00107777
0.001059613
0.00104166
0.00102391
0.001006365
0.000989023

Page 30
 Calculation

0.000971885
0.000954951
0.000938219
0.000921691
0.000905365
0.00088924
0.000873318
0.000857597
0.000842076
0.000826755
0.000811633
0.000796709
0.000781984
0.000767455
0.000753123
0.000738985
0.000725042
0.000711293
0.000697735
0.000684369
0.000671193
0.000658206
0.000645408
0.000632796
0.000620369
0.000608127
0.000596068
0.000584191
0.000572495
0.000560977
0.000549637
0.000538474
0.000527486
0.000516671
0.000506028
0.000495556

Page 31
 Calculation

0.000485253
0.000475118
0.000465148
0.000455343
0.000445701
0.00043622
0.000426899
0.000417737
0.00040873
0.000399879
0.000391181
0.000382635
0.000374238
0.00036599
0.000357888
0.000349932
0.000342118
0.000334447
0.000326915
0.000319521
0.000312264
0.000305142
0.000298153
0.000291296
0.000284568
0.000277968
0.000271495
0.000265146
0.00025892
0.000252816
0.000246831
0.000240965
0.000235214
0.000229579
0.000224056
0.000218644

Page 32
 Calculation

0.000213343
0.000208149
0.000203062
0.00019808
0.000193201
0.000188424
0.000183746
0.000179167
0.000174686
0.000170299
0.000166006
0.000161806
0.000157696
0.000153676
0.000149743
0.000145897
0.000142135
0.000138457
0.000134861
0.000131345
0.000127909
0.000124549
0.000121267
0.000118059
0.000114925
0.000111862
0.000108871
0.00010595
0.000103096
0.00010031
9.75889E-05
9.49326E-05
9.23396E-05
8.98085E-05
8.73381E-05
8.49274E-05

Page 33
 Calculation

8.25751E-05
0.00008028
7.80411E-05
7.58571E-05
0.000073727
7.16496E-05
6.96239E-05
6.76488E-05
6.57233E-05
6.38462E-05
6.20167E-05
6.02337E-05
5.84962E-05
5.68032E-05
5.51537E-05
5.35469E-05
5.19818E-05
5.04575E-05
0.000048973
4.75275E-05
4.61201E-05
0.00004475
4.34164E-05
4.21183E-05
0.000040855
3.96257E-05
3.84296E-05
3.72659E-05
3.61339E-05
3.50328E-05
0.000033962
3.29206E-05

Page 34
 Results

The Hamptonshire Express #5b

Daily Demand Parameters Stocking Quantity

Mean 538.75 623
Standard deviati 100
Express Fill Rate
Anna's effort on Feature Section ( 0.6006 98%
alpha 50

Channel Profits (Anna+Ralph)

356.8310
Anna's Profit
140.37453
per day; (Revenues - printing cost - rent-computers & software-effort)

Page 35
 Results

Cost Parameters
Computer & Software $ 10

Monthly Newstand Rent $ 30

Printing cost/newspaper $0.20

Selling price/newspaper $1

Salvage value/newspaper $0

opp. cost of Anna's time ($/hour) 10.00

transfer price from Pam to Ralph $0.51
Buy-back price $0.388

ofits (Anna+Ralph)

Ralph's Expected Profit

216

Page 36