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