Hamptonshire Q5b

Das könnte Ihnen auch gefallen

Als xls, pdf oder txt herunterladen
Als xls, pdf oder txt herunterladen
Sie sind auf Seite 1von 18

Calculation

Number of Intervals Lower Bound Upper Bound U-L Delta


600 300 900 600 1 81299.99959

Interval Daily Probability ReturnsRalph's Purchasing Sales E(Profit) E(Subsidy) E(Sales) Fill Rate
Demand Cost E(Loss)

1 301 0.0000457 383 683.9999993 301 -0.00137 0.017491133 0.013746295 4.56688E-05


2 302 0.0000471 382 683.9999993 302 -0.00141 0.017974061 0.01420986 4.70525E-05
3 303 0.0000485 381 683.9999993 303 -0.00145 0.01846835 0.014687428 4.84734E-05
4 304 0.0000499 380 683.9999993 304 -0.00150 0.018974203 0.015179362 4.99321E-05
5 305 0.0000514 379 683.9999993 305 -0.00154 0.019491827 0.015686035 5.14296E-05
6 306 0.0000530 378 683.9999993 306 -0.00159 0.020021431 0.016207825 5.29667E-05
7 307 0.0000545 377 683.9999993 307 -0.00164 0.020563224 0.016745119 5.45444E-05
8 308 0.0000562 376 683.9999993 308 -0.00168 0.021117418 0.017298311 5.61633E-05
9 309 0.0000578 375 683.9999993 309 -0.00173 0.021684226 0.017867802 5.78246E-05
10 310 0.0000595 374 683.9999993 310 -0.00179 0.022263863 0.018454004 5.9529E-05
11 311 0.0000613 373 683.9999993 311 -0.00184 0.022856544 0.019057333 6.12776E-05
12 312 0.0000631 372 683.9999993 312 -0.00189 0.023462488 0.019678216 6.30712E-05
13 313 0.0000649 371 683.9999993 313 -0.00195 0.024081914 0.020317087 6.49108E-05
14 314 0.0000668 370 683.9999993 314 -0.00200 0.024715042 0.020974387 6.67974E-05
15 315 0.0000687 369 683.9999993 315 -0.00206 0.025362094 0.021650568 6.8732E-05
16 316 0.0000707 368 683.9999993 316 -0.00212 0.026023292 0.022346088 7.07155E-05
17 317 0.0000727 367 683.9999993 317 -0.00218 0.026698861 0.023061414 7.27489E-05
18 318 0.0000748 366 683.9999993 318 -0.00225 0.027389025 0.023797022 7.48334E-05
19 319 0.0000770 365 683.9999993 319 -0.00231 0.028094011 0.024553396 7.69699E-05
20 320 0.0000792 364 683.9999993 320 -0.00237 0.028814044 0.025331028 7.91595E-05
21 321 0.0000814 363 683.9999993 321 -0.00244 0.029549354 0.026130421 8.14032E-05
22 322 0.0000837 362 683.9999993 322 -0.00251 0.030300168 0.026952083 8.37021E-05
23 323 0.0000861 361 683.9999993 323 -0.00258 0.031066716 0.027796535 8.60574E-05
24 324 0.0000885 360 683.9999993 324 -0.00265 0.031849226 0.028664304 8.84701E-05
25 325 0.0000909 359 683.9999993 325 -0.00273 0.03264793 0.029555925 9.09413E-05
26 326 0.0000935 358 683.9999993 326 -0.00280 0.033463057 0.030471945 9.34722E-05
27 327 0.0000961 357 683.9999993 327 -0.00288 0.034294838 0.031412919 9.6064E-05
28 328 0.0000987 356 683.9999993 328 -0.00296 0.035143504 0.032379408 9.87177E-05

Page 1
Calculation

29 329 0.0001014 355 683.9999993 329 -0.00304 0.036009286 0.033371986 0.000101435


30 330 0.0001042 354 683.9999993 330 -0.00313 0.036892415 0.034391234 0.000104216
31 331 0.0001071 353 683.9999993 331 -0.00321 0.037793121 0.035437743 0.000107063
32 332 0.0001100 352 683.9999993 332 -0.00330 0.038711636 0.036512111 0.000109976
33 333 0.0001130 351 683.9999993 333 -0.00339 0.039648189 0.037614949 0.000112958
34 334 0.0001160 350 683.9999993 334 -0.00348 0.04060301 0.038746873 0.000116009
35 335 0.0001191 349 683.9999993 335 -0.00357 0.041576328 0.03990851 0.00011913
36 336 0.0001223 348 683.9999993 336 -0.00367 0.042568372 0.041100497 0.000122323
37 337 0.0001256 347 683.9999993 337 -0.00377 0.043579368 0.042323479 0.000125589
38 338 0.0001289 346 683.9999993 338 -0.00387 0.044609544 0.04357811 0.000128929
39 339 0.0001323 345 683.9999993 339 -0.00397 0.045659125 0.044865053 0.000132345
40 340 0.0001358 344 683.9999993 340 -0.00408 0.046728334 0.046184982 0.000135838
41 341 0.0001394 343 683.9999993 341 -0.00418 0.047817396 0.047538577 0.000139409
42 342 0.0001431 342 683.9999993 342 -0.00429 0.04892653 0.04892653 0.00014306
43 343 0.0001468 341 683.9999993 343 -0.00440 0.050055958 0.050349541 0.000146792
44 344 0.0001506 340 683.9999993 344 -0.00452 0.051205896 0.051808318 0.000150606
45 345 0.0001545 339 683.9999993 345 -0.00464 0.05237656 0.053303579 0.000154503
46 346 0.0001585 338 683.9999993 346 -0.00475 0.053568165 0.05483605 0.000158486
47 347 0.0001626 337 683.9999993 347 -0.00488 0.054780922 0.056406468 0.000162555
48 348 0.0001667 336 683.9999993 348 -0.00500 0.056015039 0.058015577 0.000166711
49 349 0.0001710 335 683.9999993 349 -0.00513 0.057270725 0.059664129 0.000170957
50 350 0.0001753 334 683.9999993 350 -0.00526 0.058548183 0.061352886 0.000175294
51 351 0.0001797 333 683.9999993 351 -0.00539 0.059847613 0.063082619 0.000179723
52 352 0.0001842 332 683.9999993 352 -0.00553 0.061169214 0.064854106 0.000184245
53 353 0.0001889 331 683.9999993 353 -0.00567 0.062513181 0.066668136 0.000188862
54 354 0.0001936 330 683.9999993 354 -0.00581 0.063879705 0.068525502 0.000193575
55 355 0.0001984 329 683.9999993 355 -0.00595 0.065268975 0.070427009 0.000198386
56 356 0.0002033 328 683.9999993 356 -0.00610 0.066681174 0.072373469 0.000203296
57 357 0.0002083 327 683.9999993 357 -0.00625 0.068116483 0.074365702 0.000208307
58 358 0.0002134 326 683.9999993 358 -0.00640 0.069575079 0.076404534 0.00021342
59 359 0.0002186 325 683.9999993 359 -0.00656 0.071057133 0.078490802 0.000218637
60 360 0.0002240 324 683.9999993 360 -0.00672 0.072562813 0.080625348 0.000223959
61 361 0.0002294 323 683.9999993 361 -0.00688 0.074092283 0.082809022 0.000229388
62 362 0.0002349 322 683.9999993 362 -0.00705 0.0756457 0.085042682 0.000234925
63 363 0.0002406 321 683.9999993 363 -0.00722 0.077223219 0.087327192 0.000240571
64 364 0.0002463 320 683.9999993 364 -0.00739 0.078824988 0.089663424 0.000246328

Page 2
Calculation

65 365 0.0002522 319 683.9999993 365 -0.00757 0.080451149 0.092052255 0.000252198


66 366 0.0002582 318 683.9999993 366 -0.00775 0.082101841 0.094494572 0.000258182
67 367 0.0002643 317 683.9999993 367 -0.00793 0.083777195 0.096991263 0.000264281
68 368 0.0002705 316 683.9999993 368 -0.00811 0.085477336 0.099543227 0.000270498
69 369 0.0002768 315 683.9999993 369 -0.00830 0.087202386 0.102151367 0.000276833
70 370 0.0002833 314 683.9999993 370 -0.00850 0.088952457 0.10481659 0.000283288
71 371 0.0002899 313 683.9999993 371 -0.00870 0.090727658 0.107539812 0.000289865
72 372 0.0002966 312 683.9999993 372 -0.00890 0.092528087 0.11032195 0.000296564
73 373 0.0003034 311 683.9999993 373 -0.00910 0.09435384 0.11316393 0.000303389
74 374 0.0003103 310 683.9999993 374 -0.00931 0.096205002 0.11606668 0.000310339
75 375 0.0003174 309 683.9999993 375 -0.00952 0.098081654 0.119031133 0.000317416
76 376 0.0003246 308 683.9999993 376 -0.00974 0.099983867 0.122058227 0.000324623
77 377 0.0003320 307 683.9999993 377 -0.00996 0.101911705 0.125148902 0.00033196
78 378 0.0003394 306 683.9999993 378 -0.01018 0.103865226 0.128304103 0.000339429
79 379 0.0003470 305 683.9999993 379 -0.01041 0.105844478 0.131524778 0.000347031
80 380 0.0003548 304 683.9999993 380 -0.01064 0.107849502 0.134811878 0.000354768
81 381 0.0003626 303 683.9999993 381 -0.01088 0.10988033 0.138166355 0.000362641
82 382 0.0003707 302 683.9999993 382 -0.01112 0.111936984 0.141589166 0.000370652
83 383 0.0003788 301 683.9999993 383 -0.01136 0.114019481 0.145081267 0.000378802
84 384 0.0003871 300 683.9999993 384 -0.01161 0.116127826 0.148643617 0.000387093
85 385 0.0003955 299 683.9999993 385 -0.01187 0.118262015 0.152277177 0.000395525
86 386 0.0004041 298 683.9999993 386 -0.01212 0.120422036 0.155982906 0.000404101
87 387 0.0004128 297 683.9999993 387 -0.01238 0.122607868 0.159761767 0.000412821
88 388 0.0004217 296 683.9999993 388 -0.01265 0.124819477 0.16361472 0.000421687
89 389 0.0004307 295 683.9999993 389 -0.01292 0.127056823 0.167542726 0.000430701
90 390 0.0004399 294 683.9999993 390 -0.01320 0.129319854 0.171546745 0.000439863
91 391 0.0004492 293 683.9999993 391 -0.01348 0.131608508 0.175627736 0.000449176
92 392 0.0004586 292 683.9999993 392 -0.01376 0.133922712 0.179786655 0.000458639
93 393 0.0004683 291 683.9999993 393 -0.01405 0.136262384 0.184024457 0.000468256
94 394 0.0004780 290 683.9999993 394 -0.01434 0.138627431 0.188342095 0.000478026
95 395 0.0004880 289 683.9999993 395 -0.01464 0.141017746 0.192740519 0.000487951
96 396 0.0004980 288 683.9999993 396 -0.01494 0.143433216 0.197220673 0.000498032
97 397 0.0005083 287 683.9999993 397 -0.01525 0.145873714 0.201783499 0.000508271
98 398 0.0005187 286 683.9999993 398 -0.01556 0.1483391 0.206429936 0.000518668
99 399 0.0005292 285 683.9999993 399 -0.01588 0.150829225 0.211160915 0.000529225
100 400 0.0005399 284 683.9999993 400 -0.01620 0.153343928 0.215977363 0.000539943

Page 3
Calculation

101 401 0.0005508 283 683.9999993 401 -0.01652 0.155883035 0.220880202 0.000550823
102 402 0.0005619 282 683.9999993 402 -0.01686 0.158446362 0.225870346 0.000561867
103 403 0.0005731 281 683.9999993 403 -0.01719 0.16103371 0.230948702 0.000573074
104 404 0.0005844 280 683.9999993 404 -0.01753 0.163644871 0.236116171 0.000584446
105 405 0.0005960 279 683.9999993 405 -0.01788 0.166279621 0.241373644 0.000595984
106 406 0.0006077 278 683.9999993 406 -0.01823 0.168937727 0.246722005 0.00060769
107 407 0.0006196 277 683.9999993 407 -0.01859 0.171618941 0.252162127 0.000619563
108 408 0.0006316 276 683.9999993 408 -0.01895 0.174323004 0.257694875 0.000631605
109 409 0.0006438 275 683.9999993 409 -0.01931 0.177049641 0.263321103 0.000643817
110 410 0.0006562 274 683.9999993 410 -0.01969 0.179798569 0.269041654 0.000656199
111 411 0.0006688 273 683.9999993 411 -0.02006 0.182569487 0.27485736 0.000668753
112 412 0.0006815 272 683.9999993 412 -0.02044 0.185362084 0.280769039 0.000681478
113 413 0.0006944 271 683.9999993 413 -0.02083 0.188176034 0.286777499 0.000694377
114 414 0.0007074 270 683.9999993 414 -0.02122 0.191010999 0.292883532 0.000707448
115 415 0.0007207 269 683.9999993 415 -0.02162 0.193866627 0.29908792 0.000720694
116 416 0.0007341 268 683.9999993 416 -0.02202 0.196742553 0.305391426 0.000734114
117 417 0.0007477 267 683.9999993 417 -0.02243 0.199638397 0.3117948 0.000747709
118 418 0.0007615 266 683.9999993 418 -0.02284 0.202553766 0.318298776 0.00076148
119 419 0.0007754 265 683.9999993 419 -0.02326 0.205488256 0.324904072 0.000775427
120 420 0.0007896 264 683.9999993 420 -0.02369 0.208441444 0.331611389 0.000789551
121 421 0.0008039 263 683.9999993 421 -0.02412 0.211412899 0.338421409 0.000803851
122 422 0.0008183 262 683.9999993 422 -0.02455 0.214402172 0.345334796 0.000818329
123 423 0.0008330 261 683.9999993 423 -0.02499 0.217408802 0.352352197 0.000832984
124 424 0.0008478 260 683.9999993 424 -0.02543 0.220432315 0.359474237 0.000847817
125 425 0.0008628 259 683.9999993 425 -0.02588 0.223472221 0.366701522 0.000862827
126 426 0.0008780 258 683.9999993 426 -0.02634 0.226528019 0.374034636 0.000878016
127 427 0.0008934 257 683.9999993 427 -0.02680 0.229599191 0.381474142 0.000893382
128 428 0.0009089 256 683.9999993 428 -0.02727 0.232685208 0.389020582 0.000908927
129 429 0.0009246 255 683.9999993 429 -0.02774 0.235785525 0.396674472 0.000924649
130 430 0.0009405 254 683.9999993 430 -0.02822 0.238899586 0.404436308 0.00094055
131 431 0.0009566 253 683.9999993 431 -0.02870 0.24202682 0.412306558 0.000956628
132 432 0.0009729 252 683.9999993 432 -0.02919 0.24516664 0.420285669 0.000972883
133 433 0.0009893 251 683.9999993 433 -0.02968 0.24831845 0.428374059 0.000989317
134 434 0.0010059 250 683.9999993 434 -0.03018 0.251481637 0.436572122 0.001005927
135 435 0.0010227 249 683.9999993 435 -0.03068 0.254655577 0.444880224 0.001022713
136 436 0.0010397 248 683.9999993 436 -0.03119 0.25783963 0.453298704 0.001039676

Page 4
Calculation

137 437 0.0010568 247 683.9999993 437 -0.03170 0.261033145 0.461827872 0.001056814
138 438 0.0010741 246 683.9999993 438 -0.03222 0.264235458 0.470468011 0.001074128
139 439 0.0010916 245 683.9999993 439 -0.03275 0.26744589 0.479219371 0.001091616
140 440 0.0011093 244 683.9999993 440 -0.03328 0.270663751 0.488082175 0.001109278
141 441 0.0011271 243 683.9999993 441 -0.03381 0.273888338 0.497056614 0.001127113
142 442 0.0011451 242 683.9999993 442 -0.03435 0.277118935 0.506142848 0.00114512
143 443 0.0011633 241 683.9999993 443 -0.03490 0.280354813 0.515341005 0.001163298
144 444 0.0011816 240 683.9999993 444 -0.03545 0.283595231 0.524651178 0.001181647
145 445 0.0012002 239 683.9999993 445 -0.03600 0.286839437 0.53407343 0.001200165
146 446 0.0012189 238 683.9999993 446 -0.03657 0.290086667 0.543607788 0.001218852
147 447 0.0012377 237 683.9999993 447 -0.03713 0.293336143 0.553254244 0.001237705
148 448 0.0012567 236 683.9999993 448 -0.03770 0.296587078 0.563012758 0.001256725
149 449 0.0012759 235 683.9999993 449 -0.03828 0.299838672 0.57288325 0.001275909
150 450 0.0012953 234 683.9999993 450 -0.03886 0.303090115 0.582865606 0.001295257
151 451 0.0013148 233 683.9999993 451 -0.03944 0.306340586 0.592959675 0.001314766
152 452 0.0013344 232 683.9999993 452 -0.04003 0.309589253 0.603165268 0.001334436
153 453 0.0013543 231 683.9999993 453 -0.04063 0.312835273 0.613482158 0.001354265
154 454 0.0013743 230 683.9999993 454 -0.04123 0.316077793 0.623910079 0.001374251
155 455 0.0013944 229 683.9999993 455 -0.04183 0.319315952 0.634448727 0.001394393
156 456 0.0014147 228 683.9999993 456 -0.04244 0.322548878 0.645097756 0.001414688
157 457 0.0014351 227 683.9999993 457 -0.04305 0.325775689 0.655856783 0.001435135
158 458 0.0014557 226 683.9999993 458 -0.04367 0.328995494 0.666725382 0.001455732
159 459 0.0014765 225 683.9999993 459 -0.04429 0.332207395 0.677703086 0.001476477
160 460 0.0014974 224 683.9999993 460 -0.04492 0.335410484 0.688789387 0.001497368
161 461 0.0015184 223 683.9999993 461 -0.04555 0.338603846 0.699983735 0.001518403
162 462 0.0015396 222 683.9999993 462 -0.04619 0.341786556 0.711285536 0.001539579
163 463 0.0015609 221 683.9999993 463 -0.04683 0.344957685 0.722694155 0.001560895
164 464 0.0015823 220 683.9999993 464 -0.04747 0.348116294 0.734208911 0.001582347
165 465 0.0016039 219 683.9999993 465 -0.04812 0.351261439 0.745829082 0.001603934
166 466 0.0016257 218 683.9999993 466 -0.04877 0.354392168 0.7575539 0.001625652
167 467 0.0016475 217 683.9999993 467 -0.04943 0.357507524 0.769382553 0.0016475
168 468 0.0016695 216 683.9999993 468 -0.05008 0.360606546 0.781314183 0.001669475
169 469 0.0016916 215 683.9999993 469 -0.05075 0.363688264 0.793347888 0.001691573
170 470 0.0017138 214 683.9999993 470 -0.05141 0.366751707 0.805482721 0.001713793
171 471 0.0017361 213 683.9999993 471 -0.05208 0.369795896 0.817717686 0.001736131
172 472 0.0017586 212 683.9999993 472 -0.05276 0.372819851 0.830051745 0.001758584

Page 5
Calculation

173 473 0.0017811 211 683.9999993 473 -0.05343 0.375822587 0.842483809 0.00178115
174 474 0.0018038 210 683.9999993 474 -0.05411 0.378803116 0.855012747 0.001803824
175 475 0.0018266 209 683.9999993 475 -0.05480 0.381760446 0.867637378 0.001826605
176 476 0.0018495 208 683.9999993 476 -0.05548 0.384693585 0.880356475 0.001849488
177 477 0.0018725 207 683.9999993 477 -0.05617 0.387601538 0.893168763 0.001872471
178 478 0.0018956 206 683.9999993 478 -0.05687 0.390483309 0.90607292 0.00189555
179 479 0.0019187 205 683.9999993 479 -0.05756 0.393337898 0.919067578 0.001918721
180 480 0.0019420 204 683.9999993 480 -0.05826 0.39616431 0.932151318 0.001941982
181 481 0.0019653 203 683.9999993 481 -0.05896 0.398961545 0.945322677 0.001965328
182 482 0.0019888 202 683.9999993 482 -0.05966 0.401728607 0.958580141 0.001988755
183 483 0.0020123 201 683.9999993 483 -0.06037 0.404464498 0.971922151 0.002012261
184 484 0.0020358 200 683.9999993 484 -0.06108 0.407168222 0.985347098 0.002035841
185 485 0.0020595 199 683.9999993 485 -0.06178 0.409838787 0.998853326 0.002059491
186 486 0.0020832 198 683.9999993 486 -0.06250 0.412475202 1.012439131 0.002083208
187 487 0.0021070 197 683.9999993 487 -0.06321 0.415076477 1.026102763 0.002106987
188 488 0.0021308 196 683.9999993 488 -0.06392 0.417641628 1.039842421 0.002130825
189 489 0.0021547 195 683.9999993 489 -0.06464 0.420169674 1.053656259 0.002154716
190 490 0.0021787 194 683.9999993 490 -0.06536 0.422659637 1.067542383 0.002178658
191 491 0.0022026 193 683.9999993 491 -0.06608 0.425110547 1.081498852 0.002202645
192 492 0.0022267 192 683.9999993 492 -0.06680 0.427521435 1.095523678 0.002226674
193 493 0.0022507 191 683.9999993 493 -0.06752 0.429891342 1.109614826 0.00225074
194 494 0.0022748 190 683.9999993 494 -0.06825 0.432219313 1.123770214 0.002274838
195 495 0.0022990 189 683.9999993 495 -0.06897 0.4345044 1.137987714 0.002298965
196 496 0.0023231 188 683.9999993 496 -0.06969 0.436745663 1.152265154 0.002323115
197 497 0.0023473 187 683.9999993 497 -0.07042 0.43894217 1.166600313 0.002347284
198 498 0.0023715 186 683.9999993 498 -0.07114 0.441092996 1.180990926 0.002371468
199 499 0.0023957 185 683.9999993 499 -0.07187 0.443197228 1.195434686 0.002395661
200 500 0.0024199 184 683.9999993 500 -0.07260 0.445253959 1.209929236 0.002419858
201 501 0.0024441 183 683.9999993 501 -0.07332 0.447262293 1.224472181 0.002444056
202 502 0.0024682 182 683.9999993 502 -0.07405 0.449221347 1.239061077 0.002468249
203 503 0.0024924 181 683.9999993 503 -0.07477 0.451130244 1.253693441 0.002492432
204 504 0.0025166 180 683.9999993 504 -0.07550 0.452988123 1.268366745 0.002516601
205 505 0.0025407 179 683.9999993 505 -0.07622 0.454794133 1.28307842 0.002540749
206 506 0.0025649 178 683.9999993 506 -0.07695 0.456547436 1.297825857 0.002564873
207 507 0.0025890 177 683.9999993 507 -0.07767 0.458247205 1.312606403 0.002588967
208 508 0.0026130 176 683.9999993 508 -0.07839 0.459892631 1.327417367 0.002613026

Page 6
Calculation

209 509 0.0026370 175 683.9999993 509 -0.07911 0.461482914 1.342256018 0.002637045
210 510 0.0026610 174 683.9999993 510 -0.07983 0.463017271 1.357119587 0.002661019
211 511 0.0026849 173 683.9999993 511 -0.08055 0.464494933 1.372005266 0.002684942
212 512 0.0027088 172 683.9999993 512 -0.08126 0.465915148 1.38691021 0.002708809
213 513 0.0027326 171 683.9999993 513 -0.08198 0.467277179 1.401831537 0.002732615
214 514 0.0027564 170 683.9999993 514 -0.08269 0.468580304 1.41676633 0.002756355
215 515 0.0027800 169 683.9999993 515 -0.08340 0.469823819 1.431711638 0.002780023
216 516 0.0028036 168 683.9999993 516 -0.08411 0.471007037 1.446664472 0.002803613
217 517 0.0028271 167 683.9999993 517 -0.08481 0.47212929 1.461621816 0.002827122
218 518 0.0028505 166 683.9999993 518 -0.08552 0.473189927 1.476580615 0.002850542
219 519 0.0028739 165 683.9999993 519 -0.08622 0.474188314 1.491537788 0.002873869
220 520 0.0028971 164 683.9999993 520 -0.08691 0.475123839 1.506490222 0.002897097
221 521 0.0029202 163 683.9999993 521 -0.08761 0.475995908 1.521434773 0.00292022
222 522 0.0029432 162 683.9999993 522 -0.08830 0.476803946 1.53636827 0.002943234
223 523 0.0029661 161 683.9999993 523 -0.08898 0.4775474 1.551287516 0.002966133
224 524 0.0029889 160 683.9999993 524 -0.08967 0.478225736 1.566189284 0.002988911
225 525 0.0030116 159 683.9999993 525 -0.09035 0.478838442 1.581070327 0.003011563
226 526 0.0030341 158 683.9999993 526 -0.09102 0.479385027 1.595927369 0.003034082
227 527 0.0030565 157 683.9999993 527 -0.09169 0.479865023 1.610757114 0.003056465
228 528 0.0030787 156 683.9999993 528 -0.09236 0.480277981 1.625556244 0.003078705
229 529 0.0031008 155 683.9999993 529 -0.09302 0.480623478 1.640321418 0.003100797
230 530 0.0031227 154 683.9999993 530 -0.09368 0.480901111 1.655049278 0.003122734
231 531 0.0031445 153 683.9999993 531 -0.09434 0.481110502 1.669736448 0.003144513
232 532 0.0031661 152 683.9999993 532 -0.09498 0.481251295 1.684379533 0.003166127
233 533 0.0031876 151 683.9999993 533 -0.09563 0.481323159 1.698975125 0.003187571
234 534 0.0032088 150 683.9999993 534 -0.09627 0.481325786 1.713519798 0.003208839
235 535 0.0032299 149 683.9999993 535 -0.09690 0.481258892 1.728010115 0.003229925
236 536 0.0032508 148 683.9999993 536 -0.09752 0.481122218 1.742442629 0.003250826
237 537 0.0032715 147 683.9999993 537 -0.09815 0.480915531 1.756813878 0.003271534
238 538 0.0032920 146 683.9999993 538 -0.09876 0.48063862 1.771120394 0.003292045
239 539 0.0033124 145 683.9999993 539 -0.09937 0.480291302 1.785358701 0.003312354
240 540 0.0033325 144 683.9999993 540 -0.09997 0.479873418 1.799525316 0.003332454
241 541 0.0033523 143 683.9999993 541 -0.10057 0.479384834 1.81361675 0.003352341
242 542 0.0033720 142 683.9999993 542 -0.10116 0.478825444 1.827629512 0.00337201
243 543 0.0033915 141 683.9999993 543 -0.10174 0.478195166 1.841560108 0.003391455
244 544 0.0034107 140 683.9999993 544 -0.10232 0.477493945 1.855405043 0.003410671

Page 7
Calculation

245 545 0.0034297 139 683.9999993 545 -0.10289 0.476721751 1.869160822 0.003429653
246 546 0.0034484 138 683.9999993 546 -0.10345 0.475878582 1.882823954 0.003448396
247 547 0.0034669 137 683.9999993 547 -0.10401 0.474964461 1.89639095 0.003466894
248 548 0.0034851 136 683.9999993 548 -0.10455 0.473979438 1.909858326 0.003485143
249 549 0.0035031 135 683.9999993 549 -0.10509 0.472923591 1.923222604 0.003503138
250 550 0.0035209 134 683.9999993 550 -0.10563 0.471797023 1.936480317 0.003520873
251 551 0.0035383 133 683.9999993 551 -0.10615 0.470599863 1.949628002 0.003538345
252 552 0.0035555 132 683.9999993 552 -0.10667 0.469332268 1.962662213 0.003555547
253 553 0.0035725 131 683.9999993 553 -0.10717 0.467994423 1.975579511 0.003572477
254 554 0.0035891 130 683.9999993 554 -0.10767 0.466586537 1.988376475 0.003589127
255 555 0.0036055 129 683.9999993 555 -0.10816 0.465108848 2.001049696 0.003605495
256 556 0.0036216 128 683.9999993 556 -0.10865 0.46356162 2.013595785 0.003621575
257 557 0.0036374 127 683.9999993 557 -0.10912 0.461945141 2.026011369 0.003637363
258 558 0.0036529 126 683.9999993 558 -0.10959 0.460259731 2.038293095 0.003652855
259 559 0.0036680 125 683.9999993 559 -0.11004 0.458505732 2.050437634 0.003668046
260 560 0.0036829 124 683.9999993 560 -0.11049 0.456683514 2.062441677 0.003682932
261 561 0.0036975 123 683.9999993 561 -0.11093 0.454793474 2.07430194 0.003697508
262 562 0.0037118 122 683.9999993 562 -0.11135 0.452836033 2.086015166 0.003711771
263 563 0.0037257 121 683.9999993 563 -0.11177 0.45081164 2.097578125 0.003725716
264 564 0.0037393 120 683.9999993 564 -0.11218 0.448720769 2.108987614 0.00373934
265 565 0.0037526 119 683.9999993 565 -0.11258 0.446563921 2.120240463 0.003752638
266 566 0.0037656 118 683.9999993 566 -0.11297 0.44434162 2.131333533 0.003765607
267 567 0.0037782 117 683.9999993 567 -0.11335 0.442054418 2.142263716 0.003778243
268 568 0.0037905 116 683.9999993 568 -0.11372 0.439702889 2.153027941 0.003790542
269 569 0.0038025 115 683.9999993 569 -0.11408 0.437287636 2.163623173 0.003802501
270 570 0.0038141 114 683.9999993 570 -0.11442 0.434809283 2.174046414 0.003814117
271 571 0.0038254 113 683.9999993 571 -0.11476 0.432268479 2.184294705 0.003825385
272 572 0.0038363 112 683.9999993 572 -0.11509 0.429665899 2.194365127 0.003836303
273 573 0.0038469 111 683.9999993 573 -0.11541 0.427002239 2.204254803 0.003846867
274 574 0.0038571 110 683.9999993 574 -0.11571 0.424278221 2.2139609 0.003857075
275 575 0.0038669 109 683.9999993 575 -0.11601 0.421494588 2.223480627 0.003866923
276 576 0.0038764 108 683.9999993 576 -0.11629 0.418652108 2.232811242 0.003876408
277 577 0.0038855 107 683.9999993 577 -0.11657 0.415751569 2.241950047 0.003885529
278 578 0.0038943 106 683.9999993 578 -0.11683 0.412793782 2.250894395 0.003894281
279 579 0.0039027 105 683.9999993 579 -0.11708 0.40977958 2.259641686 0.003902663
280 580 0.0039107 104 683.9999993 580 -0.11732 0.406709819 2.268189374 0.003910671

Page 8
Calculation

281 581 0.0039183 103 683.9999993 581 -0.11755 0.403585372 2.276534963 0.003918305
282 582 0.0039256 102 683.9999993 582 -0.11777 0.400407136 2.284676011 0.00392556
283 583 0.0039324 101 683.9999993 583 -0.11797 0.397176026 2.292610131 0.003932436
284 584 0.0039389 100 683.9999993 584 -0.11817 0.393892978 2.30033499 0.00393893
285 585 0.0039450 99.00000013 683.9999993 585 -0.11835 0.390558945 2.307848314 0.00394504
286 586 0.0039508 98.00000013 683.9999993 586 -0.11852 0.387174902 2.315147885 0.003950764
287 587 0.0039561 97.00000013 683.9999993 587 -0.11868 0.38374184 2.322231547 0.003956101
288 588 0.0039610 96.00000013 683.9999993 588 -0.11883 0.380260768 2.329097201 0.00396105
289 589 0.0039656 95.00000013 683.9999993 589 -0.11897 0.376732712 2.335742811 0.003965607
290 590 0.0039698 94.00000013 683.9999993 590 -0.11909 0.373158715 2.342166403 0.003969774
291 591 0.0039735 93.00000013 683.9999993 591 -0.11921 0.369539838 2.348366065 0.003973547
292 592 0.0039769 92.00000013 683.9999993 592 -0.11931 0.365877154 2.35433995 0.003976926
293 593 0.0039799 91.00000013 683.9999993 593 -0.11940 0.362171756 2.360086277 0.003979909
294 594 0.0039825 90.00000013 683.9999993 594 -0.11947 0.358424747 2.365603329 0.003982497
295 595 0.0039847 89.00000013 683.9999993 595 -0.11954 0.354637247 2.370889456 0.003984688
296 596 0.0039865 88.00000013 683.9999993 596 -0.11959 0.350810388 2.375943078 0.003986482
297 597 0.0039879 87.00000013 683.9999993 597 -0.11964 0.346945315 2.380762681 0.003987877
298 598 0.0039889 86.00000013 683.9999993 598 -0.11967 0.343043188 2.385346821 0.003988874
299 599 0.0039895 85.00000013 683.9999993 599 -0.11968 0.339105176 2.389694122 0.003989473
300 600 0.0039897 84.00000013 683.9999993 600 -0.11969 0.33513246 2.393803282 0.003989672
301 601 0.0039895 83.00000013 683.9999993 601 -0.11968 0.331126231 2.397673067 0.003989473
302 602 0.0039889 82.00000013 683.9999993 602 -0.11967 0.327087691 2.401302318 0.003988874
303 603 0.0039879 81.00000013 683.9999993 603 -0.11964 0.323018052 2.404689944 0.003987877
304 604 0.0039865 80.00000013 683.9999993 604 -0.11959 0.318918534 2.407834932 0.003986482
305 605 0.0039847 79.00000013 683.9999993 605 -0.11954 0.314790365 2.410736338 0.003984688
306 606 0.0039825 78.00000013 683.9999993 606 -0.11947 0.310634781 2.413393295 0.003982497
307 607 0.0039799 77.00000013 683.9999993 607 -0.11940 0.306453024 2.415805008 0.003979909
308 608 0.0039769 76.00000013 683.9999993 608 -0.11931 0.302246345 2.417970759 0.003976926
309 609 0.0039735 75.00000013 683.9999993 609 -0.11921 0.298015998 2.419889904 0.003973547
310 610 0.0039698 74.00000013 683.9999993 610 -0.11909 0.293763244 2.421561874 0.003969774
311 611 0.0039656 73.00000013 683.9999993 611 -0.11897 0.289489347 2.422986176 0.003965607
312 612 0.0039610 72.00000013 683.9999993 612 -0.11883 0.285195576 2.424162393 0.00396105
313 613 0.0039561 71.00000013 683.9999993 613 -0.11868 0.280883203 2.425090185 0.003956101
314 614 0.0039508 70.00000013 683.9999993 614 -0.11852 0.276553502 2.425769286 0.003950764
315 615 0.0039450 69.00000013 683.9999993 615 -0.11835 0.27220775 2.426199509 0.00394504
316 616 0.0039389 68.00000013 683.9999993 616 -0.11817 0.267847225 2.426380743 0.00393893

Page 9
Calculation

317 617 0.0039324 67.00000013 683.9999993 617 -0.11797 0.263473206 2.426312952 0.003932436
318 618 0.0039256 66.00000013 683.9999993 618 -0.11777 0.259086971 2.425996177 0.00392556
319 619 0.0039183 65.00000013 683.9999993 619 -0.11755 0.254689798 2.425430538 0.003918305
320 620 0.0039107 64.00000013 683.9999993 620 -0.11732 0.250282966 2.424616228 0.003910671
321 621 0.0039027 63.00000013 683.9999993 621 -0.11708 0.245867748 2.423553519 0.003902663
322 622 0.0038943 62.00000013 683.9999993 622 -0.11683 0.24144542 2.422242757 0.003894281
323 623 0.0038855 61.00000013 683.9999993 623 -0.11657 0.23701725 2.420684366 0.003885529
324 624 0.0038764 60.00000013 683.9999993 624 -0.11629 0.232584505 2.418878845 0.003876408
325 625 0.0038669 59.00000013 683.9999993 625 -0.11601 0.228148447 2.416826768 0.003866923
326 626 0.0038571 58.00000013 683.9999993 626 -0.11571 0.223710335 2.414528786 0.003857075
327 627 0.0038469 57.00000013 683.9999993 627 -0.11541 0.21927142 2.411985622 0.003846867
328 628 0.0038363 56.00000013 683.9999993 628 -0.11509 0.21483295 2.409198076 0.003836303
329 629 0.0038254 55.00000013 683.9999993 629 -0.11476 0.210396163 2.406167022 0.003825385
330 630 0.0038141 54.00000013 683.9999993 630 -0.11442 0.205962292 2.402893405 0.003814117
331 631 0.0038025 53.00000013 683.9999993 631 -0.11408 0.201532563 2.399378246 0.003802501
332 632 0.0037905 52.00000013 683.9999993 632 -0.11372 0.197108192 2.395622639 0.003790542
333 633 0.0037782 51.00000013 683.9999993 633 -0.11335 0.192690387 2.391627746 0.003778243
334 634 0.0037656 50.00000013 683.9999993 634 -0.11297 0.188280348 2.387394805 0.003765607
335 635 0.0037526 49.00000013 683.9999993 635 -0.11258 0.183879262 2.382925123 0.003752638
336 636 0.0037393 48.00000013 683.9999993 636 -0.11218 0.179488308 2.378220076 0.00373934
337 637 0.0037257 47.00000013 683.9999993 637 -0.11177 0.175108654 2.373281111 0.003725716
338 638 0.0037118 46.00000013 683.9999993 638 -0.11135 0.170741455 2.368109744 0.003711771
339 639 0.0036975 45.00000013 683.9999993 639 -0.11093 0.166387856 2.362707558 0.003697508
340 640 0.0036829 44.00000013 683.9999993 640 -0.11049 0.162048989 2.357076202 0.003682932
341 641 0.0036680 43.00000013 683.9999993 641 -0.11004 0.157725972 2.351217394 0.003668046
342 642 0.0036529 42.00000013 683.9999993 642 -0.10959 0.153419911 2.345132916 0.003652855
343 643 0.0036374 41.00000013 683.9999993 643 -0.10912 0.149131896 2.338824614 0.003637363
344 644 0.0036216 40.00000013 683.9999993 644 -0.10865 0.144863006 2.332294398 0.003621575
345 645 0.0036055 39.00000013 683.9999993 645 -0.10816 0.140614303 2.325544242 0.003605495
346 646 0.0035891 38.00000013 683.9999993 646 -0.10767 0.136386834 2.318576178 0.003589127
347 647 0.0035725 37.00000013 683.9999993 647 -0.10717 0.132181631 2.311392304 0.003572477
348 648 0.0035555 36.00000013 683.9999993 648 -0.10667 0.12799971 2.303994772 0.003555547
349 649 0.0035383 35.00000013 683.9999993 649 -0.10615 0.123842069 2.296385796 0.003538345
350 650 0.0035209 34.00000013 683.9999993 650 -0.10563 0.119709693 2.288567647 0.003520873
351 651 0.0035031 33.00000013 683.9999993 651 -0.10509 0.115603545 2.280542651 0.003503138
352 652 0.0034851 32.00000013 683.9999993 652 -0.10455 0.111524574 2.27231319 0.003485143

Page 10
Calculation

353 653 0.0034669 31.00000013 683.9999993 653 -0.10401 0.10747371 2.263881701 0.003466894
354 654 0.0034484 30.00000013 683.9999993 654 -0.10345 0.103451866 2.25525067 0.003448396
355 655 0.0034297 29.00000013 683.9999993 655 -0.10289 0.099459934 2.246422639 0.003429653
356 656 0.0034107 28.00000013 683.9999993 656 -0.10232 0.095498789 2.237400199 0.003410671
357 657 0.0033915 27.00000013 683.9999993 657 -0.10174 0.091569287 2.228185987 0.003391455
358 658 0.0033720 26.00000013 683.9999993 658 -0.10116 0.087672265 2.218782692 0.00337201
359 659 0.0033523 25.00000013 683.9999993 659 -0.10057 0.083808538 2.209193047 0.003352341
360 660 0.0033325 24.00000013 683.9999993 660 -0.09997 0.079978903 2.199419831 0.003332454
361 661 0.0033124 23.00000013 683.9999993 661 -0.09937 0.076184138 2.189465866 0.003312354
362 662 0.0032920 22.00000013 683.9999993 662 -0.09876 0.072424998 2.179334017 0.003292045
363 663 0.0032715 21.00000013 683.9999993 663 -0.09815 0.068702219 2.16902719 0.003271534
364 664 0.0032508 20.00000013 683.9999993 664 -0.09752 0.065016516 2.158548331 0.003250826
365 665 0.0032299 19.00000013 683.9999993 665 -0.09690 0.061368584 2.147900424 0.003229925
366 666 0.0032088 18.00000013 683.9999993 666 -0.09627 0.057759095 2.137086489 0.003208839
367 667 0.0031876 17.00000013 683.9999993 667 -0.09563 0.0541887 2.126109584 0.003187571
368 668 0.0031661 16.00000013 683.9999993 668 -0.09498 0.050658031 2.114972798 0.003166127
369 669 0.0031445 15.00000013 683.9999993 669 -0.09434 0.047167697 2.103679254 0.003144513
370 670 0.0031227 14.00000013 683.9999993 670 -0.09368 0.043718283 2.092232107 0.003122734
371 671 0.0031008 13.00000013 683.9999993 671 -0.09302 0.040310357 2.08063454 0.003100797
372 672 0.0030787 12.00000013 683.9999993 672 -0.09236 0.03694446 2.068889765 0.003078705
373 673 0.0030565 11.00000013 683.9999993 673 -0.09169 0.033621117 2.057001021 0.003056465
374 674 0.0030341 10.00000013 683.9999993 674 -0.09102 0.030340825 2.044971572 0.003034082
375 675 0.0030116 9.000000125 683.9999993 675 -0.09035 0.027104063 2.032804706 0.003011563
376 676 0.0029889 8.000000125 683.9999993 676 -0.08967 0.023911287 2.020503733 0.002988911
377 677 0.0029661 7.000000125 683.9999993 677 -0.08898 0.020762931 2.008071985 0.002966133
378 678 0.0029432 6.000000125 683.9999993 678 -0.08830 0.017659406 1.995512811 0.002943234
379 679 0.0029202 5.000000125 683.9999993 679 -0.08761 0.014601102 1.982829579 0.00292022
380 680 0.0028971 4.000000125 683.9999993 680 -0.08691 0.011588387 1.970025675 0.002897097
381 681 0.0028739 3.000000125 683.9999993 681 -0.08622 0.008621606 1.957104497 0.002873869
382 682 0.0028505 2.000000125 683.9999993 682 -0.08552 0.005701084 1.944069459 0.002850542
383 683 0.0028271 1.000000125 683.9999993 683 -0.08481 0.002827122 1.930923985 0.002827122
384 684 0.0028036 1.25E-07 683.9999993 684 -0.08411 3.50452E-10 1.91767151 0.002803613
385 685 0.0027800 0 683.9999993 684 -0.08340 0 1.901535457 0.002775964
386 686 0.0027564 0 683.9999993 684 -0.08269 0 1.885346635 0.002748319
387 687 0.0027326 0 683.9999993 684 -0.08198 0 1.869108717 0.002720682
388 688 0.0027088 0 683.9999993 684 -0.08126 0 1.852825359 0.00269306

Page 11
Calculation

389 689 0.0026849 0 683.9999993 684 -0.08055 0 1.8365002 0.002665457


390 690 0.0026610 0 683.9999993 684 -0.07983 0 1.820136858 0.00263788
391 691 0.0026370 0 683.9999993 684 -0.07911 0 1.803738932 0.002610331
392 692 0.0026130 0 683.9999993 684 -0.07839 0 1.787309998 0.002582818
393 693 0.0025890 0 683.9999993 684 -0.07767 0 1.770853609 0.002555344
394 694 0.0025649 0 683.9999993 684 -0.07695 0 1.754373293 0.002527915
395 695 0.0025407 0 683.9999993 684 -0.07622 0 1.737872554 0.002500536
396 696 0.0025166 0 683.9999993 684 -0.07550 0 1.721354869 0.002473211
397 697 0.0024924 0 683.9999993 684 -0.07477 0 1.704823685 0.002445945
398 698 0.0024682 0 683.9999993 684 -0.07405 0 1.688282424 0.002418743
399 699 0.0024441 0 683.9999993 684 -0.07332 0 1.671734475 0.002391609
400 700 0.0024199 0 683.9999993 684 -0.07260 0 1.655183196 0.002364547
401 701 0.0023957 0 683.9999993 684 -0.07187 0 1.638631914 0.002337563
402 702 0.0023715 0 683.9999993 684 -0.07114 0 1.622083923 0.002310661
403 703 0.0023473 0 683.9999993 684 -0.07042 0 1.605542483 0.002283844
404 704 0.0023231 0 683.9999993 684 -0.06969 0 1.589010817 0.002257118
405 705 0.0022990 0 683.9999993 684 -0.06897 0 1.572492115 0.002230485
406 706 0.0022748 0 683.9999993 684 -0.06825 0 1.555989527 0.002203951
407 707 0.0022507 0 683.9999993 684 -0.06752 0 1.539506168 0.002177519
408 708 0.0022267 0 683.9999993 684 -0.06680 0 1.523045114 0.002151194
409 709 0.0022026 0 683.9999993 684 -0.06608 0 1.506609399 0.002124978
410 710 0.0021787 0 683.9999993 684 -0.06536 0 1.490202021 0.002098876
411 711 0.0021547 0 683.9999993 684 -0.06464 0 1.473825933 0.002072892
412 712 0.0021308 0 683.9999993 684 -0.06392 0 1.457484049 0.002047028
413 713 0.0021070 0 683.9999993 684 -0.06321 0 1.44117924 0.002021289
414 714 0.0020832 0 683.9999993 684 -0.06250 0 1.424914334 0.001995678
415 715 0.0020595 0 683.9999993 684 -0.06178 0 1.408692114 0.001970199
416 716 0.0020358 0 683.9999993 684 -0.06108 0 1.392515321 0.001944854
417 717 0.0020123 0 683.9999993 684 -0.06037 0 1.376386649 0.001919647
418 718 0.0019888 0 683.9999993 684 -0.05966 0 1.360308749 0.00189458
419 719 0.0019653 0 683.9999993 684 -0.05896 0 1.344284223 0.001869658
420 720 0.0019420 0 683.9999993 684 -0.05826 0 1.328315629 0.001844883
421 721 0.0019187 0 683.9999993 684 -0.05756 0 1.312405477 0.001820257
422 722 0.0018956 0 683.9999993 684 -0.05687 0 1.296556229 0.001795784
423 723 0.0018725 0 683.9999993 684 -0.05617 0 1.280770302 0.001771467
424 724 0.0018495 0 683.9999993 684 -0.05548 0 1.265050061 0.001747307

Page 12
Calculation

425 725 0.0018266 0 683.9999993 684 -0.05480 0 1.249397825 0.001723307


426 726 0.0018038 0 683.9999993 684 -0.05411 0 1.233815863 0.001699471
427 727 0.0017811 0 683.9999993 684 -0.05343 0 1.218306397 0.0016758
428 728 0.0017586 0 683.9999993 684 -0.05276 0 1.202871596 0.001652296
429 729 0.0017361 0 683.9999993 684 -0.05208 0 1.187513583 0.001628962
430 730 0.0017138 0 683.9999993 684 -0.05141 0 1.172234428 0.001605801
431 731 0.0016916 0 683.9999993 684 -0.05075 0 1.157036153 0.001582813
432 732 0.0016695 0 683.9999993 684 -0.05008 0 1.14192073 0.001560001
433 733 0.0016475 0 683.9999993 684 -0.04943 0 1.126890078 0.001537367
434 734 0.0016257 0 683.9999993 684 -0.04877 0 1.111946068 0.001514913
435 735 0.0016039 0 683.9999993 684 -0.04812 0 1.097090521 0.00149264
436 736 0.0015823 0 683.9999993 684 -0.04747 0 1.082325206 0.001470551
437 737 0.0015609 0 683.9999993 684 -0.04683 0 1.06765184 0.001448646
438 738 0.0015396 0 683.9999993 684 -0.04619 0 1.053072093 0.001426927
439 739 0.0015184 0 683.9999993 684 -0.04555 0 1.038587581 0.001405396
440 740 0.0014974 0 683.9999993 684 -0.04492 0 1.024199872 0.001384054
441 741 0.0014765 0 683.9999993 684 -0.04429 0 1.009910482 0.001362902
442 742 0.0014557 0 683.9999993 684 -0.04367 0 0.995720877 0.001341942
443 743 0.0014351 0 683.9999993 684 -0.04305 0 0.981632473 0.001321174
444 744 0.0014147 0 683.9999993 684 -0.04244 0 0.967646635 0.0013006
445 745 0.0013944 0 683.9999993 684 -0.04183 0 0.95376468 0.001280221
446 746 0.0013743 0 683.9999993 684 -0.04123 0 0.939987873 0.001260037
447 747 0.0013543 0 683.9999993 684 -0.04063 0 0.926317431 0.00124005
448 748 0.0013344 0 683.9999993 684 -0.04003 0 0.912754521 0.00122026
449 749 0.0013148 0 683.9999993 684 -0.03944 0 0.899300262 0.001200668
450 750 0.0012953 0 683.9999993 684 -0.03886 0 0.885955722 0.001181274
451 751 0.0012759 0 683.9999993 684 -0.03828 0 0.872721922 0.00116208
452 752 0.0012567 0 683.9999993 684 -0.03770 0 0.859599836 0.001143085
453 753 0.0012377 0 683.9999993 684 -0.03713 0 0.846590388 0.00112429
454 754 0.0012189 0 683.9999993 684 -0.03657 0 0.833694455 0.001105696
455 755 0.0012002 0 683.9999993 684 -0.03600 0 0.820912867 0.001087302
456 756 0.0011816 0 683.9999993 684 -0.03545 0 0.808246409 0.001069109
457 757 0.0011633 0 683.9999993 684 -0.03490 0 0.795695818 0.001051117
458 758 0.0011451 0 683.9999993 684 -0.03435 0 0.783261783 0.001033327
459 759 0.0011271 0 683.9999993 684 -0.03381 0 0.770944953 0.001015738
460 760 0.0011093 0 683.9999993 684 -0.03328 0 0.758745927 0.00099835

Page 13
Calculation

461 761 0.0010916 0 683.9999993 684 -0.03275 0 0.746665261 0.000981163


462 762 0.0010741 0 683.9999993 684 -0.03222 0 0.734703469 0.000964178
463 763 0.0010568 0 683.9999993 684 -0.03170 0 0.722861018 0.000947393
464 764 0.0010397 0 683.9999993 684 -0.03119 0 0.711138334 0.000930809
465 765 0.0010227 0 683.9999993 684 -0.03068 0 0.699535801 0.000914426
466 766 0.0010059 0 683.9999993 684 -0.03018 0 0.68805376 0.000898243
467 767 0.0009893 0 683.9999993 684 -0.02968 0 0.67669251 0.000882259
468 768 0.0009729 0 683.9999993 684 -0.02919 0 0.665452309 0.000866474
469 769 0.0009566 0 683.9999993 684 -0.02870 0 0.654333378 0.000850889
470 770 0.0009405 0 683.9999993 684 -0.02822 0 0.643335894 0.000835501
471 771 0.0009246 0 683.9999993 684 -0.02774 0 0.632459998 0.000820311
472 772 0.0009089 0 683.9999993 684 -0.02727 0 0.62170579 0.000805318
473 773 0.0008934 0 683.9999993 684 -0.02680 0 0.611073334 0.000790522
474 774 0.0008780 0 683.9999993 684 -0.02634 0 0.600562655 0.000775921
475 775 0.0008628 0 683.9999993 684 -0.02588 0 0.590173744 0.000761515
476 776 0.0008478 0 683.9999993 684 -0.02543 0 0.579906552 0.000747302
477 777 0.0008330 0 683.9999993 684 -0.02499 0 0.569761 0.000733283
478 778 0.0008183 0 683.9999993 684 -0.02455 0 0.559736968 0.000719456
479 779 0.0008039 0 683.9999993 684 -0.02412 0 0.549834308 0.000705821
480 780 0.0007896 0 683.9999993 684 -0.02369 0 0.540052833 0.000692375
481 781 0.0007754 0 683.9999993 684 -0.02326 0 0.530392328 0.000679119
482 782 0.0007615 0 683.9999993 684 -0.02284 0 0.520852543 0.000666052
483 783 0.0007477 0 683.9999993 684 -0.02243 0 0.511433197 0.000653171
484 784 0.0007341 0 683.9999993 684 -0.02202 0 0.502133979 0.000640477
485 785 0.0007207 0 683.9999993 684 -0.02162 0 0.492954548 0.000627968
486 786 0.0007074 0 683.9999993 684 -0.02122 0 0.483894532 0.000615642
487 787 0.0006944 0 683.9999993 684 -0.02083 0 0.474953533 0.000603499
488 788 0.0006815 0 683.9999993 684 -0.02044 0 0.466131123 0.000591537
489 789 0.0006688 0 683.9999993 684 -0.02006 0 0.457426847 0.000579755
490 790 0.0006562 0 683.9999993 684 -0.01969 0 0.448840223 0.000568152
491 791 0.0006438 0 683.9999993 684 -0.01931 0 0.440370745 0.000556727
492 792 0.0006316 0 683.9999993 684 -0.01895 0 0.432017879 0.000545477
493 793 0.0006196 0 683.9999993 684 -0.01859 0 0.423781069 0.000534402
494 794 0.0006077 0 683.9999993 684 -0.01823 0 0.415659732 0.000523501
495 795 0.0005960 0 683.9999993 684 -0.01788 0 0.407653266 0.000512771
496 796 0.0005844 0 683.9999993 684 -0.01753 0 0.399761042 0.000502212

Page 14
Calculation

497 797 0.0005731 0 683.9999993 684 -0.01719 0 0.391982413 0.000491822


498 798 0.0005619 0 683.9999993 684 -0.01686 0 0.384316708 0.0004816
499 799 0.0005508 0 683.9999993 684 -0.01652 0 0.376763238 0.000471543
500 800 0.0005399 0 683.9999993 684 -0.01620 0 0.369321292 0.000461652
501 801 0.0005292 0 683.9999993 684 -0.01588 0 0.36199014 0.000451923
502 802 0.0005187 0 683.9999993 684 -0.01556 0 0.354769036 0.000442355
503 803 0.0005083 0 683.9999993 684 -0.01525 0 0.347657213 0.000432948
504 804 0.0004980 0 683.9999993 684 -0.01494 0 0.340653889 0.000423699
505 805 0.0004880 0 683.9999993 684 -0.01464 0 0.333758265 0.000414607
506 806 0.0004780 0 683.9999993 684 -0.01434 0 0.326969526 0.000405669
507 807 0.0004683 0 683.9999993 684 -0.01405 0 0.320286842 0.000396886
508 808 0.0004586 0 683.9999993 684 -0.01376 0 0.313709367 0.000388254
509 809 0.0004492 0 683.9999993 684 -0.01348 0 0.307236243 0.000379773
510 810 0.0004399 0 683.9999993 684 -0.01320 0 0.300866599 0.00037144
511 811 0.0004307 0 683.9999993 684 -0.01292 0 0.294599549 0.000363255
512 812 0.0004217 0 683.9999993 684 -0.01265 0 0.288434197 0.000355215
513 813 0.0004128 0 683.9999993 684 -0.01238 0 0.282369635 0.000347318
514 814 0.0004041 0 683.9999993 684 -0.01212 0 0.276404943 0.000339564
515 815 0.0003955 0 683.9999993 684 -0.01187 0 0.270539192 0.00033195
516 816 0.0003871 0 683.9999993 684 -0.01161 0 0.264771443 0.000324475
517 817 0.0003788 0 683.9999993 684 -0.01136 0 0.259100748 0.000317137
518 818 0.0003707 0 683.9999993 684 -0.01112 0 0.25352615 0.000309934
519 819 0.0003626 0 683.9999993 684 -0.01088 0 0.248046685 0.000302865
520 820 0.0003548 0 683.9999993 684 -0.01064 0 0.24266138 0.000295929
521 821 0.0003470 0 683.9999993 684 -0.01041 0 0.237369257 0.000289122
522 822 0.0003394 0 683.9999993 684 -0.01018 0 0.23216933 0.000282444
523 823 0.0003320 0 683.9999993 684 -0.00996 0 0.227060607 0.000275894
524 824 0.0003246 0 683.9999993 684 -0.00974 0 0.222042093 0.000269469
525 825 0.0003174 0 683.9999993 684 -0.00952 0 0.217112787 0.000263167
526 826 0.0003103 0 683.9999993 684 -0.00931 0 0.212271682 0.000256988
527 827 0.0003034 0 683.9999993 684 -0.00910 0 0.20751777 0.000250928
528 828 0.0002966 0 683.9999993 684 -0.00890 0 0.202850037 0.000244988
529 829 0.0002899 0 683.9999993 684 -0.00870 0 0.198267469 0.000239165
530 830 0.0002833 0 683.9999993 684 -0.00850 0 0.193769048 0.000233457
531 831 0.0002768 0 683.9999993 684 -0.00830 0 0.189353753 0.000227863
532 832 0.0002705 0 683.9999993 684 -0.00811 0 0.185020564 0.00022238

Page 15
Calculation

533 833 0.0002643 0 683.9999993 684 -0.00793 0 0.180768458 0.000217009


534 834 0.0002582 0 683.9999993 684 -0.00775 0 0.176596413 0.000211746
535 835 0.0002522 0 683.9999993 684 -0.00757 0 0.172503405 0.000206591
536 836 0.0002463 0 683.9999993 684 -0.00739 0 0.168488412 0.000201541
537 837 0.0002406 0 683.9999993 684 -0.00722 0 0.164550411 0.000196595
538 838 0.0002349 0 683.9999993 684 -0.00705 0 0.160688382 0.000191752
539 839 0.0002294 0 683.9999993 684 -0.00688 0 0.156901305 0.00018701
540 840 0.0002240 0 683.9999993 684 -0.00672 0 0.153188161 0.000182367
541 841 0.0002186 0 683.9999993 684 -0.00656 0 0.149547935 0.000177822
542 842 0.0002134 0 683.9999993 684 -0.00640 0 0.145979613 0.000173372
543 843 0.0002083 0 683.9999993 684 -0.00625 0 0.142482185 0.000169018
544 844 0.0002033 0 683.9999993 684 -0.00610 0 0.139054643 0.000164757
545 845 0.0001984 0 683.9999993 684 -0.00595 0 0.135695984 0.000160587
546 846 0.0001936 0 683.9999993 684 -0.00581 0 0.132405207 0.000156507
547 847 0.0001889 0 683.9999993 684 -0.00567 0 0.129181317 0.000152516
548 848 0.0001842 0 683.9999993 684 -0.00553 0 0.126023321 0.000148612
549 849 0.0001797 0 683.9999993 684 -0.00539 0 0.122930232 0.000144794
550 850 0.0001753 0 683.9999993 684 -0.00526 0 0.119901069 0.00014106
551 851 0.0001710 0 683.9999993 684 -0.00513 0 0.116934854 0.000137409
552 852 0.0001667 0 683.9999993 684 -0.00500 0 0.114030616 0.000133839
553 853 0.0001626 0 683.9999993 684 -0.00488 0 0.11118739 0.000130349
554 854 0.0001585 0 683.9999993 684 -0.00475 0 0.108404215 0.000126937
555 855 0.0001545 0 683.9999993 684 -0.00464 0 0.105680139 0.000123603
556 856 0.0001506 0 683.9999993 684 -0.00452 0 0.103014214 0.000120344
557 857 0.0001468 0 683.9999993 684 -0.00440 0 0.100405499 0.000117159
558 858 0.0001431 0 683.9999993 684 -0.00429 0 0.097853061 0.000114048
559 859 0.0001394 0 683.9999993 684 -0.00418 0 0.095355973 0.000111008
560 860 0.0001358 0 683.9999993 684 -0.00408 0 0.092913316 0.000108039
561 861 0.0001323 0 683.9999993 684 -0.00397 0 0.090524178 0.000105138
562 862 0.0001289 0 683.9999993 684 -0.00387 0 0.088187654 0.000102306
563 863 0.0001256 0 683.9999993 684 -0.00377 0 0.085902847 9.95398E-05
564 864 0.0001223 0 683.9999993 684 -0.00367 0 0.083668869 9.6839E-05
565 865 0.0001191 0 683.9999993 684 -0.00357 0 0.081484839 9.42021E-05
566 866 0.0001160 0 683.9999993 684 -0.00348 0 0.079349883 9.1628E-05
567 867 0.0001130 0 683.9999993 684 -0.00339 0 0.077263138 8.91155E-05
568 868 0.0001100 0 683.9999993 684 -0.00330 0 0.075223748 8.66633E-05

Page 16
Calculation

569 869 0.0001071 0 683.9999993 684 -0.00321 0 0.073230864 8.42703E-05


570 870 0.0001042 0 683.9999993 684 -0.00313 0 0.071283649 8.19352E-05
571 871 0.0001014 0 683.9999993 684 -0.00304 0 0.069381272 7.9657E-05
572 872 0.0000987 0 683.9999993 684 -0.00296 0 0.067522912 7.74345E-05
573 873 0.0000961 0 683.9999993 684 -0.00288 0 0.065707756 7.52666E-05
574 874 0.0000935 0 683.9999993 684 -0.00280 0 0.063935002 7.31522E-05
575 875 0.0000909 0 683.9999993 684 -0.00273 0 0.062203855 7.10901E-05
576 876 0.0000885 0 683.9999993 684 -0.00265 0 0.06051353 6.90794E-05
577 877 0.0000861 0 683.9999993 684 -0.00258 0 0.058863251 6.71189E-05
578 878 0.0000837 0 683.9999993 684 -0.00251 0 0.057252252 6.52076E-05
579 879 0.0000814 0 683.9999993 684 -0.00244 0 0.055679775 6.33445E-05
580 880 0.0000792 0 683.9999993 684 -0.00237 0 0.054145073 6.15285E-05
581 881 0.0000770 0 683.9999993 684 -0.00231 0 0.052647406 5.97587E-05
582 882 0.0000748 0 683.9999993 684 -0.00225 0 0.051186047 5.80341E-05
583 883 0.0000727 0 683.9999993 684 -0.00218 0 0.049760275 5.63537E-05
584 884 0.0000707 0 683.9999993 684 -0.00212 0 0.04836938 5.47165E-05
585 885 0.0000687 0 683.9999993 684 -0.00206 0 0.047012662 5.31217E-05
586 886 0.0000668 0 683.9999993 684 -0.00200 0 0.04568943 5.15682E-05
587 887 0.0000649 0 683.9999993 684 -0.00195 0 0.044399001 5.00552E-05
588 888 0.0000631 0 683.9999993 684 -0.00189 0 0.043140705 4.85819E-05
589 889 0.0000613 0 683.9999993 684 -0.00184 0 0.041913877 4.71472E-05
590 890 0.0000595 0 683.9999993 684 -0.00179 0 0.040717866 4.57504E-05
591 891 0.0000578 0 683.9999993 684 -0.00173 0 0.039552028 4.43906E-05
592 892 0.0000562 0 683.9999993 684 -0.00168 0 0.038415729 4.3067E-05
593 893 0.0000545 0 683.9999993 684 -0.00164 0 0.037308343 4.17787E-05
594 894 0.0000530 0 683.9999993 684 -0.00159 0 0.036229256 4.05249E-05
595 895 0.0000514 0 683.9999993 684 -0.00154 0 0.035177862 3.93049E-05
596 896 0.0000499 0 683.9999993 684 -0.00150 0 0.034153565 3.81178E-05
597 897 0.0000485 0 683.9999993 684 -0.00145 0 0.033155777 3.6963E-05
598 898 0.0000471 0 683.9999993 684 -0.00141 0 0.032183921 3.58396E-05
599 899 0.0000457 0 683.9999993 684 -0.00137 0 0.031237427 3.47469E-05
600 900 0.0000443 0 683.9999993 684 -0.00133 0 0.030315738 3.36842E-05

Page 17
Results

The Hamptonshire Express #5b Cost Parameters


Computer & Software $ 10

Daily Demand Parameters Stocking Quantity Monthly Newstand Rent $ 30

Mean 599.999999875 684 Printing cost/newspaper $0.20


Standard deviati 100 Selling price/newspaper $1

Express Fill Rate Salvage value/newspaper $0

Anna's effort on Feature Section 4 98% opp. cost of Anna's time ($/hour) 10.00
alpha 50 transfer price from Pam to Ra $1.00
Buy-back price $1.000

Channel Profits (Anna+Ralph)


372.6423
Anna's Profit Ralph's Expected Profit
402.563214 -30
per day; (Revenues - printing cost - rent-computers & software-effort)

Page 18

Das könnte Ihnen auch gefallen