You are on page 1of 10

# Assignment 3

Group-2 Team -7

Anand K 1011152

## Prateek Bhurat 1011123

Executive Summary
The problem statement states that Mr Murti is getting high volatility in the returns from his
fast-food restaurant due to the reservation price for each commodity in each market segment
varying randomly, hence leading to varied buying behaviour. This means that in case of
normal distribution if we keep the price at the mean value of reservation price there is 50%
chance of tapping in all the customers in that segment as opposed to the deterministic case.
Initially keeping the price fixed for Veg combo at 45 and chicken combo at 55 we run a
Monte Carlo simulation on VVP surplus and CVP surplus respectively to see the probability
of each customer segment actually purchasing the corresponding value pack [Exhibit 1-7]. The
graph shows two discrete values (0 and 1) for each VVP and CVP surplus modelled due to
variance in customer reservation price. The values can also be obtained using Risktarget
functionality.
Next we run a Monte Carlo simulation on the weekly profits [Exhibit 9] earned by Fun House
from the sales of the two Combo packs[Exhibit 8].The mean weekly profits are 18174.4992. Even
though the minimum profit is 4165.2, the 5th percentile worst case profits are much higher at
12200.

If we want to select the prices such that we minimize the probability of profit below a special
threshold, 19800 in our case, then we go about building a data table for different price
combinations of Veg and Chicken combo respectively. The max and min prices below have
been calculated by adding or subtracting the maximum deviations(3 sigma) possible from the
min and max mean reservation prices.[Exhibit 10] These min-max values are used to calibrate the
data tables in increments of 1 assuming integer prices are charged. The profits are filled into
the data table.[Exhibit 11]

The corresponding Risk target values are computed in the next data table. This table gives the
probabilities of getting profits less than 19800 from the probability distribution of each price
combination in the data table. The minimum value and the corresponding CVP and VVP
values are noted [Exhibit 12]. We get the following results: We can at max reduce the probability
of getting profits below 19800 to 13.47%. This happens when the prices for VVP and CVP
are 36 and 43 respectively.

If we wish to maximize the worst case 5th percentile value, we follow a similar strategy as
above with the only difference being replacing the RiskTarget() function by RiskPtoX()
function which returns the 5th percentile value for each price combination distribution. We
get the following results: The maximum 5th percentile value we can get is 18907.6[Exhibit 13].
This happens when the prices for VVP and CVP are 34 and 42 respectively.

To summarize, we see that the worst case profits are maximized and also probability of
dropping below a threshold can be reduced at prices which are below the reservation prices
of all categories. Since profits involve two factors price and quantity sold, there is a trade-off
between higher price and higher market share. This implies that it is not always necessary
that extracting the maximum price gives higher profits. It is possible that reducing the prices
reduces the variability in sales and thus offers higher profits. The prices that have been
determined above at least reduce the risk involved in terms of the profit made. Another
implication is that the pricing should be done based on what our objective is, as there could
be a trade off between risk and returns.
Exhibits
Exhibit 1: Buying decision probability calculation
Vegetarian Value Chicken Value Pack
Pack
Parents(Veggie) 0.496 0
Children (Veggie) 0.992 0
Teenagers (Veggie) 0.932 0
Parents(Non-Veggie) 0 0.501
Children (Non-Veggie) 0 0.980
Teenagers (Non-Veggie) 0 0.502

## Exhibit 2: Buying decision Probability graph for Parents Non-Veggie

Parents(Non-Veggie) / CVP Surplus
0.000 0.440
5.0% 44.9% 50.1%
0.6

0.5

Parents(Non-Veggie) / CVP
0.4 Surplus

0.3
@RISK for Excel Minimum 0.0000
Maximum 1.0000
Std Dev 0.5001
0.2 Values 3000

0.1

0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2

## Exhibit 3: Buying decision Probability graph for Teenagers Non-Veggie

Teenagers (Non-Veggie) / CVP Surplus
0.180 0.850
49.8% 0.0% 50.2%
0.6

0.5

Teenagers (Non-Veggie) /
0.4 CVP Surplus

0.3
@RISK for Excel Minimum 0.0000
Maximum 1.0000
Std Dev 0.5001
0.2 Values 3000

0.1

0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2
Exhibit 4: Buying decision Probability graph for Children Non-Veggie
Children (Non-Veggie) / CVP Surplus
0.050 0.460
2.0% 0.0% 98.0%
1.0
0.9
0.8
0.7 Children (Non-Veggie) / CVP
Surplus
0.6
0.5
@RISK for Excel Minimum 0.0000
Maximum 1.0000

0.4
Std Dev 0.1412
0.3 Values 3000

0.2
0.1
0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2

## Exhibit 5: Buying decision Probability graph for Parents Veggie

Parents(Veggie) / VVP Surplus
0.170 0.900
50.4% 0.0% 49.6%
0.6

0.5

Parents(Veggie) / VVP
0.4 Surplus

0.3
@RISK for Excel Minimum 0.0000
Maximum 1.0000
Std Dev 0.5001
0.2 Values 3000

0.1

0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2

## Exhibit 6: Buying decision Probability graph for Children Veggie

Children (Veggie) / VVP Surplus
0.090 1.000
0.8% 4.2% 95.0%
1.0
0.9
0.8
0.7 Children (Veggie) / VVP
Surplus
0.6
0.5
@RISK for Excel Minimum 0.0000
Maximum 1.0000
0.4
Std Dev 0.0872
0.3 Values 3000

0.2
0.1
0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2
Exhibit 7: Buying decision Probability graph for Teenagers Veggie
Teenagers (Veggie) / VVP Surplus
0.000 0.730
5.0% 1.8% 93.2%
1.0
0.9
0.8
0.7 Teenagers (Veggie) / VVP
Surplus
0.6
0.5
@RISK for Excel Minimum 0.0000
Maximum 1.0000

0.4
Std Dev 0.2518
0.3 Values 3000

0.2
0.1
0.0
-0.2

0.0

0.2

0.4

0.6

0.8

1.0

1.2

## Exhibit 8: Weekly profits simulation

Prices = / Profit
12.20 24.43
5.0% 90.0%
0.18
0.16
0.14
0.12 Prices = / Profit

## 0.10 @RISK for Excel Minimum 4165.2000

Maximum 24429.6000
Std Dev 4579.0158
0.06
Values 1000
0.04
0.02
0.00
0

10

15

20

25

Values in Thousands

## Exhibit 9: Weekly profits calculation

Customer Type Relati Vegetaria Chicken VVP CVP Profit
ve n Value Value Surpl Surpl
Size Pack Pack us us

## Parents(Veggie) 14% 39.0438921 0 1 0 3.08

Children 20% 46.72569196 0 1 0 4.4
(Veggie)
Teenagers 12% 45.65758633 0 1 0 2.64
(Veggie)
Parents(Non- 6% 0 48.451735 0 1 1.8
Veggie) 74
Children (Non- 20% 0 54.139161 0 1 6
Veggie) 47
Teenagers (Non- 28% 0 49.315273 0 1 8.4
Veggie) 87
Prices = 35 45 2052
9.6
Variable Cost= 13 15

Exhibit 10: Min and max price calculation using the fact that entire
distribution is encapsulated in .

VVP:
Max VVP Mean = 50 Variations for (Burger, FF, SD) are (3, 2, 2) respectively
Hence, Max VVP can be 50+3*sqrt(9+4+4) = 62
Min VVP Mean = 40 Variations for (Burger, FF, SD) are (2, 2, 1) respectively
Hence, Min VVP can be 40-3*sqrt(4+4+1) = 31

CVP:
Max CVP Mean = 60 Variations for (Burger, FF, SD) are (4, 2, 2) respectively
Hence, Max CVP can be 60+3*sqrt(16+4+4) = 75
Min CVP Mean = 50 Variations for (Burger, FF, SD) are (3, 2, 1) respectively
Hence, Min CVP can be 50-3*sqrt(9+4+1) = 38
Exhibit 11:

## Profits simulation table for different price values

CVP VVP

20529.6 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57

44 12417.6 20467.2 18205.2 18454.8 18704.4 21902.4 22261.2 16738.8 19702.8 17050.8 17206.8 17362.8 17518.8 17674.8 5881.2 17986.8 18142.8 5881.2 12214.8 12214.8 12214.8 12214.8 12214.8

45 20529.6 20888.4 21247.2 18876 21964.8 22323.6 22682.4 17160 20124 17472 17628 20872.8 17940 18096 11700 18408 18564 12636 12636 12636 12636 11232 12636

46 17097.6 21309.6 21668.4 17846.4 19546.8 19796.4 4836 18938.4 23821.2 17893.2 18049.2 18205.2 13057.2 21793.2 17222.4 17378.4 18985.2 13057.2 13057.2 13057.2 13057.2 13057.2 11606.4

47 21372 21730.8 15100.8 18220.8 18470.4 23166 20467.2 23883.6 19468.8 21216 14976 21715.2 18782.4 18938.4 19094.4 13478.4 6489.6 13478.4 19718.4 13478.4 13478.4 13478.4 11980.8

48 21793.2 22152 15303.6 22869.6 20389.2 22042.8 19344 21138 21387.6 5148 17347.2 11840.4 11996.4 12355.2 19515.6 19671.6 12355.2 12355.2 12355.2 6692.4 13899.6 13899.6 12355.2

49 13197.6 13556.4 15506.4 21699.6 22058.4 19468.8 19718.4 9828 14851.2 13041.6 20716.8 19468.8 12199.2 12355.2 19936.8 20092.8 11232 18813.6 6895.2 5304 6895.2 14320.8 1591.2

50 22635.6 18844.8 14071.2 23712 16426.8 15147.6 12448.8 17628 14586 16005.6 13447.2 10608 5460 7098 18111.6 11232 9282 13182 14742 14742 7098 7098 9282

51 21372 13868.4 14227.2 21403.2 12105.6 16988.4 9984 20716.8 14788.8 15038.4 10608 10764 5616 18439.2 11232 15163.2 13478.4 11700 13478.4 9547.2 15163.2 13478.4 5616

52 21746.4 23836.8 19843.2 14742 12261.6 15459.6 17550 13462.8 21340.8 12339.6 12495.6 10920 12807.6 19312.8 11388 7503.6 19780.8 5772 13743.6 15584.4 5772 13852.8 5772

53 13821.6 11668.8 14539.2 12168 25334.4 12667.2 15974.4 13166.4 21715.2 10764 0 22464 11232 11388 11544 5928 16005.6 14227.2 5928 14227.2 7706.4 0 7706.4

54 9718.8 11824.8 14695.2 15054 12573.6 15771.6 16130.4 16489.2 10764 11419.2 11076 11232 13213.2 1825.2 8985.6 0 6084 12168 14601.6 8517.6 14601.6 6084 7909.2

55 14133.6 14492.4 8611.2 15210 15568.8 4212 18158.4 16645.2 6084 11076 17721.6 11388 13416 11700 6240 12012 6240 12324 6240 6240 12792 0 6240

56 14289.6 14648.4 15007.2 15366 12885.6 16083.6 13384.8 16801.2 15802.8 11232 11388 11544 14882.4 20810.4 9765.6 6396 12324 12480 6396 6396 0 6396 6396

57 14445.6 12292.8 8611.2 15522 15880.8 6739.2 10920 7238.4 23212.8 13088.4 14539.2 23961.6 15038.4 12012 6552 12324 6552 6552 0 0 0 6552 0

58 7893.6 14960.4 8611.2 15678 18049.2 9687.6 6988.8 13946.4 7488 11544 14695.2 14944.8 12012 3276 5616 0 5928 0 6708 6708 0 6708 6708

59 14757.6 15116.4 8611.2 15834 9328.8 9687.6 11232 11388 10764 7737.6 14851.2 15100.8 0 6864 15849.6 5772 0 0 6864 13260 0 0 6864

60 14913.6 15272.4 8611.2 15990 9328.8 6739.2 10046.4 14258.4 14508 4836 15007.2 12168 5304 12480 12636 5772 5928 0 0 7020 0 7020 0

61 5491.2 15428.4 8611.2 8970 6489.6 6739.2 6988.8 4524 17940 7737.6 7987.2 8236.8 0 5460 0 9235.2 13104 13260 7176 7176 0 0 7176

62 15225.6 8252.4 5990.4 6240 16660.8 14071.2 6988.8 4524 7488 4836 4992 0 5304 12792 5616 0 5928 0 0 13728 0 7332 0

63 7893.6 15740.4 8611.2 8970 9328.8 6739.2 10046.4 7238.4 7488 15225.6 0 0 0 5460 13104 5772 0 0 7488 13884 14040 0 0

64 7893.6 6099.6 5990.4 8970 6489.6 6739.2 10046.4 14882.4 7488 7737.6 12636 5148 8486.4 8736 13260 0 0 0 7644 0 7644 0 6864

65 7893.6 8252.4 8611.2 8970 17128.8 17487.6 6988.8 10405.2 7488 4836 7987.2 8236.8 0 5460 0 7800 0 6084 6240 0 0 0 0

66 15849.6 8252.4 16567.2 8970 6489.6 7160.4 10046.4 10405.2 7956 8221.2 4992 5148 8486.4 0 8985.6 5772 0 0 0 6396 0 0 0

67 7893.6 8252.4 8611.2 8970 6489.6 6739.2 6988.8 12636 7488 4836 7987.2 5148 5304 5460 0 9235.2 0 0 0 0 14664 0 0

68 7893.6 5740.8 8611.2 8970 9328.8 6739.2 4368 10405.2 10764 8221.2 4992 5148 0 5460 8985.6 0 0 0 6240 8268 0 0 0
Exhibit 12: Probabilities calculation table for different price values
CVP VVP
0.1 30.0 31.0 32.0 33.0 34.0 35.0 36.0 37. 38. 39. 40. 41.0 42. 43. 44. 45. 46.0 47. 48. 49. 50. 51. 52.
0 0 0 0 0 0 0 0 0 0 0 0 0 0
38.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 0.8 0.8 0.9 0.9 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 1 9 5 8 0 0 0 0 0 0
39.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 0.68 0.8 0.8 0.9 0.9 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 1 9 5 8 0 0 0 0 0 0
40.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 0.3 0.5 0.68 0.8 0.8 0.9 0.9 1.00 1.0 1.0 1.0 1.0 0.9 1.0
0 0 9 4 1 9 5 8 0 0 0 0 9 0
41.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 0.2 0.3 0.5 0.68 0.8 0.8 0.9 0.9 1.00 1.0 1.0 0.9 0.9 0.9 1.0
0 7 9 4 1 9 5 8 0 0 4 7 9 0
42.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.1 0.2 0.4 0.5 0.68 0.8 0.8 0.9 0.9 0.99 0.7 0.8 0.9 0.9 0.9 1.0
9 8 0 4 1 9 5 6 9 8 4 7 9 0
43.0 1.00 1.00 1.00 1.00 1.00 1.00 0.1 0.2 0.2 0.4 0.5 0.68 0.8 0.8 0.9 0.9 0.68 0.8 0.8 0.9 0.9 0.9 1.0
3 1 9 1 4 1 9 2 6 0 8 4 7 9 0
44.0 1.00 1.00 1.00 1.00 1.00 0.13 0.18 0.2 0.3 0.4 0.5 0.69 0.7 0.8 0.4 0.5 0.69 0.8 0.8 0.9 0.9 0.9 1.0
4 0 2 5 7 6 4 6 0 9 4 7 9 0
45.0 1.00 1.00 1.00 0.17 0.18 0.20 0.23 0.2 0.3 0.4 0.5 0.67 0.2 0.3 0.4 0.5 0.70 0.8 0.8 0.9 0.9 0.9 1.0
4 2 4 7 7 5 7 8 1 8 4 7 9 0
46.0 1.00 1.00 0.25 0.25 0.25 0.27 0.20 0.2 0.3 0.4 0.5 0.27 0.3 0.4 0.5 0.6 0.68 0.7 0.8 0.9 0.9 0.9 1.0
7 5 5 7 2 1 1 0 9 8 4 7 9 0
47.0 1.00 0.37 0.37 0.37 0.37 0.22 0.26 0.3 0.4 0.3 0.3 0.37 0.4 0.4 0.5 0.5 0.68 0.7 0.8 0.9 0.9 0.9 1.0
2 0 0 4 1 9 7 6 9 8 4 7 9 0
48.0 0.49 0.49 0.49 0.49 0.29 0.30 0.34 0.3 0.3 0.4 0.4 0.47 0.5 0.4 0.4 0.5 0.69 0.8 0.8 0.9 0.9 0.7 0.8
4 7 1 4 0 0 9 9 0 9 4 7 8 4
49.0 0.63 0.63 0.63 0.39 0.39 0.40 0.42 0.4 0.4 0.5 0.5 0.58 0.4 0.4 0.5 0.6 0.72 0.8 0.8 0.7 0.8 0.8 0.8
5 8 2 5 3 8 5 3 1 9 5 0 4 8
50.0 0.74 0.74 0.49 0.49 0.49 0.50 0.52 0.5 0.5 0.6 0.4 0.50 0.5 0.5 0.6 0.6 0.67 0.7 0.7 0.8 0.8 0.8 0.9
4 7 2 9 2 6 1 7 3 8 2 6 8 2
51.0 0.87 0.62 0.62 0.63 0.63 0.64 0.65 0.6 0.7 0.6 0.6 0.63 0.6 0.6 0.6 0.7 0.76 0.8 0.8 0.8 0.9 0.9 0.9
7 1 2 2 4 5 8 1 1 6 9 2 4 6
52.0 0.74 0.74 0.74 0.74 0.75 0.75 0.77 0.7 0.7 0.7 0.7 0.74 0.7 0.7 0.7 0.7 0.83 0.8 0.9 0.9 0.9 0.9 0.9
4 4 4 4 5 6 7 9 7 1 3 6 7 3
53.0 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.8 0.8 0.8 0.8 0.83 0.8 0.8 0.8 0.8 0.88 0.9 0.9 0.9 0.9 0.9 0.9
4 4 4 4 4 4 5 6 1 4 0 1 3 5
54.0 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.9 0.9 0.9 0.9 0.91 0.9 0.9 0.9 0.9 0.93 0.9 0.9 0.9 0.9 0.9 0.9
1 1 1 1 1 1 2 2 3 4 5 6 7 7
55.0 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.9 0.9 0.9 0.9 0.96 0.9 0.9 0.9 0.9 0.96 0.9 0.9 0.9 0.9 0.9 0.9
6 6 6 6 6 6 6 6 7 7 8 8 8 9
56.0 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.9 0.9 0.9 0.9 0.98 0.9 0.9 0.9 0.9 0.98 0.9 0.9 0.9 0.9 0.9 0.9
8 8 8 8 8 8 8 8 8 9 9 9 9 9
57.0 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.9 0.9 0.9 0.9 0.99 0.9 0.9 0.9 0.9 0.99 0.9 0.9 0.9 0.9 1.0 1.0
9 9 9 9 9 9 9 9 9 9 9 9 0 0
58.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 0.9 0.9 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 0 0 9 9 0 0 0 0 0 0
59.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
60.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
61.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
62.0 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.00 1.0 1.0 1.0 1.0 1.0 1.0
0 0 0 0 0 0 0 0 0 0 0 0 0 0

Exhibit 13: 5th percentile calculation table for different price values
CVP VVP

13977.6 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52

38 15787.2 16146 16504.8 16863.6 17222.4 17581. 15428. 15678 15927 16177 16426 14055.6 14211 14367 12589 12682 9687.6 9687. 9687. 9687. 9687. 9687. 9687.
2 4 .6 .2 .8 .6 .6 .2 .8 6 6 6 6 6 6

39 16208.4 16567. 16926 17284.8 17643.6 18002. 15849. 16099 16348 16598 16848 14476.8 14632 14788 13010 13104 10108.8 10108 10109 10108 10108 10108 10108
2 4 6 .2 .8 .4 .8 .8 .4 .8 .8 .8 .8 .8

40 16629.6 16988. 17347.2 17706 18064.8 18423. 16270. 16520 16770 17019 17269 14898 15054 15210 13431 10530 10530 10530 10530 10530 10530 10530 10530
4 6 8 .4 .6 .2 .6

41 17050.8 17409. 17768.4 18127.2 18486 17628 16692 16941 17191 17440 17690 15319.2 15475 15631 13852 10951 10951.2 10951 10951 10951 10951 10951 10951
6 .6 .2 .8 .4 .2 .2 .8 .2 .2 .2 .2 .2 .2

42 17472 17830. 18189.6 18548.4 18907. 16863. 17113. 17362 17612 17862 16848 15740.4 15896 14648 14274 11372 11372.4 11372 11372 11372 11372 11372 11372
8 2 6 2 .8 .4 .4 .4 .4 .4 .4 .4 .4 .4

43 17893.2 18252 17300.4 17659.2 18018 17284. 17534. 17784 18033 16972 16005 16161.6 15007 14601 14695 11793 11793.6 11793 11794 11793 11793 11793 11793
8 4 .6 .8 .6 .2 .6 .2 .6 .6 .6 .6 .6 .6

44 16957.2 17316 17674.8 17206.8 16099.2 16348. 16598. 16848 17097 16270 15568 14835.6 14929 13837 12214 12214 11029.2 11185 11341 11497 11653 10857 10857
8 4 .6 .8 .8 .2 .2 .8 .8 .2 .2 .2 .6 .6

45 12183.6 12542. 12901.2 13260 13618.8 13977. 14336. 14695 15054 15412 15163 13509.6 13322 10764 10920 11076 11232 11388 11544 11232 11232 6084 6084
4 6 4 .2 .8 .2 .4

46 12386.4 12745. 13104 13462.8 13821.6 14180. 14539. 14898 15256 13182 13447 13275.6 12074 10966 11122 11278 11434.8 11590 11606 10452 6286. 6286. 6286.
2 4 2 .8 .2 .4 .8 .8 .8 .8 8 8 8

47 12589.2 12948 13306.8 13665.6 14024.4 14383. 14742 13603 13962 12979 13228 11980.8 11013 11169 11325 11481 10140 10296 8486. 6489. 6489. 6489. 6489.
2 .2 .2 .8 .6 .6 .6 .6 4 6 6 6 6

48 11247.6 11606. 11965.2 12324 12682.8 13041. 13400. 13759 12932 11637 11887 11060.4 11216 11372 9984 10140 10296 6692. 6692. 6692. 6692. 5148 5148
4 6 4 .2 .4 .6 .2 .4 .4 4 4 4 4

49 11403.6 11762. 12121.2 12480 12838.8 13197. 13556. 11294 11544 11793 12043 11263.2 9828 9984 10140 10296 8236.8 6895. 5304 5304 5304 5304 5304
4 6 4 .4 .6 .2 2

50 11559.6 11918. 12277.2 12636 12994.8 13353. 11559. 11450 11700 11949 12199 10046.4 9984 10140 10296 10093 7098 5460 5460 5460 5460 5460 5460
4 6 6 .4 .6 .2 .2
51 11715.6 12074. 12433.2 12792 13150.8 13509. 11356. 11606 11856 12105 12355 9984 10140 10296 10452 8611. 5616 5616 5616 5616 5616 5616 5616
4 6 8 .4 .6 .2 2

52 11871.6 12230. 12589.2 12948 13306.8 11263. 11512. 11762 12012 12261 11419 10140 10296 10452 8673. 7503. 5772 5772 5772 5772 5772 5772 5772
4 2 8 .4 .6 .2 6 6

53 7878 8236.8 8595.6 8954.4 9313.2 9672 10030. 10389 10748 9984 10140 10046.4 8642. 7488 7706. 5928 5928 5928 5928 5616 5772 1778. 1778.
8 .6 .4 4 4 4 4

54 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 8611. 8970 9328. 7160. 6988.8 7238. 7488 6084 4992 5148 5304 5101. 1825. 0 0 0
2 8 4 4 2 2

55 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 8611. 8970 6489. 6739. 6988.8 7238. 7488 4836 4992 5148 3182. 0 0 0 0 0
2 6 2 4 4

56 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 8611. 8970 6489. 6739. 6988.8 7238. 6084 4836 4992 3088.8 1918. 0 0 0 0 0
2 6 2 4 8

57 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 8611. 6240 6489. 6739. 6988.8 7238. 4680 4836 4992 3088.8 0 0 0 0 0 0
2 6 2 4

58 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 8611. 6240 6489. 6739. 6988.8 5881. 4680 4836 2995. 3088.8 0 0 0 0 0 0
2 6 2 2 2

59 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 5990. 6240 6489. 6739. 6988.8 4524 4680 4836 2995. 0 0 0 0 0 0 0
4 6 2 2

60 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 5990. 6240 6489. 6739. 6988.8 4524 4680 2901. 2995. 0 0 0 0 0 0 0
4 6 2 6 2

61 6099.6 6458.4 6817.2 7176 7534.8 7893.6 8252.4 5990. 6240 6489. 6739. 5678.4 4524 4680 2901. 2995. 0 0 0 0 0 0 0
4 6 2 6 2

62 6099.6 6458.4 6817.2 7176 7534.8 7893.6 5740.8 5990. 6240 6489. 6739. 4368 4524 4680 2901. 2995. 0 0 0 0 0 0 0
4 6 2 6 2