Calculation

Number of Intervals Lower Bound Upper Bound U-L Delta

600 250 850 600 1

Interval Daily Probability Ralph's Purchasing Sales E(Profit)

Demand Cost E(Loss)

1 251 0.0000457 372.6703013 251 -0.00693

2 252 0.0000471 372.6703013 252 -0.00709
3 253 0.0000485 372.6703013 253 -0.00726
4 254 0.0000499 372.6703013 254 -0.00742
5 255 0.0000514 372.6703013 255 -0.00759
6 256 0.0000530 372.6703013 256 -0.00777
7 257 0.0000545 372.6703013 257 -0.00795
8 258 0.0000562 372.6703013 258 -0.00813
9 259 0.0000578 372.6703013 259 -0.00831
10 260 0.0000595 372.6703013 260 -0.00849
11 261 0.0000613 372.6703013 261 -0.00868
12 262 0.0000631 372.6703013 262 -0.00887
13 263 0.0000649 372.6703013 263 -0.00907
14 264 0.0000668 372.6703013 264 -0.00926
15 265 0.0000687 372.6703013 265 -0.00946
16 266 0.0000707 372.6703013 266 -0.00966
17 267 0.0000727 372.6703013 267 -0.00987
18 268 0.0000748 372.6703013 268 -0.01008
19 269 0.0000770 372.6703013 269 -0.01029
20 270 0.0000792 372.6703013 270 -0.01050
21 271 0.0000814 372.6703013 271 -0.01072
22 272 0.0000837 372.6703013 272 -0.01094
23 273 0.0000861 372.6703013 273 -0.01116
24 274 0.0000885 372.6703013 274 -0.01138
25 275 0.0000909 372.6703013 275 -0.01161
26 276 0.0000935 372.6703013 276 -0.01184
27 277 0.0000961 372.6703013 277 -0.01207
28 278 0.0000987 372.6703013 278 -0.01231
29 279 0.0001014 372.6703013 279 -0.01254
30 280 0.0001042 372.6703013 280 -0.01278
31 281 0.0001071 372.6703013 281 -0.01303
32 282 0.0001100 372.6703013 282 -0.01327
33 283 0.0001130 372.6703013 283 -0.01352
34 284 0.0001160 372.6703013 284 -0.01377
35 285 0.0001191 372.6703013 285 -0.01402
36 286 0.0001223 372.6703013 286 -0.01427
37 287 0.0001256 372.6703013 287 -0.01453
38 288 0.0001289 372.6703013 288 -0.01478

Page 1
 Calculation

39 289 0.0001323 372.6703013 289 -0.01504

40 290 0.0001358 372.6703013 290 -0.01530
41 291 0.0001394 372.6703013 291 -0.01557
42 292 0.0001431 372.6703013 292 -0.01583
43 293 0.0001468 372.6703013 293 -0.01610
44 294 0.0001506 372.6703013 294 -0.01637
45 295 0.0001545 372.6703013 295 -0.01664
46 296 0.0001585 372.6703013 296 -0.01691
47 297 0.0001626 372.6703013 297 -0.01718
48 298 0.0001667 372.6703013 298 -0.01745
49 299 0.0001710 372.6703013 299 -0.01772
50 300 0.0001753 372.6703013 300 -0.01800
51 301 0.0001797 372.6703013 301 -0.01827
52 302 0.0001842 372.6703013 302 -0.01855
53 303 0.0001889 372.6703013 303 -0.01882
54 304 0.0001936 372.6703013 304 -0.01910
55 305 0.0001984 372.6703013 305 -0.01938
56 306 0.0002033 372.6703013 306 -0.01965
57 307 0.0002083 372.6703013 307 -0.01993
58 308 0.0002134 372.6703013 308 -0.02020
59 309 0.0002186 372.6703013 309 -0.02048
60 310 0.0002240 372.6703013 310 -0.02075
61 311 0.0002294 372.6703013 311 -0.02103
62 312 0.0002349 372.6703013 312 -0.02130
63 313 0.0002406 372.6703013 313 -0.02157
64 314 0.0002463 372.6703013 314 -0.02184
65 315 0.0002522 372.6703013 315 -0.02211
66 316 0.0002582 372.6703013 316 -0.02238
67 317 0.0002643 372.6703013 317 -0.02264
68 318 0.0002705 372.6703013 318 -0.02290
69 319 0.0002768 372.6703013 319 -0.02316
70 320 0.0002833 372.6703013 320 -0.02342
71 321 0.0002899 372.6703013 321 -0.02367
72 322 0.0002966 372.6703013 322 -0.02392
73 323 0.0003034 372.6703013 323 -0.02417
74 324 0.0003103 372.6703013 324 -0.02441
75 325 0.0003174 372.6703013 325 -0.02465
76 326 0.0003246 372.6703013 326 -0.02489
77 327 0.0003320 372.6703013 327 -0.02512
78 328 0.0003394 372.6703013 328 -0.02535
79 329 0.0003470 372.6703013 329 -0.02557
80 330 0.0003548 372.6703013 330 -0.02578
81 331 0.0003626 372.6703013 331 -0.02599
82 332 0.0003707 372.6703013 332 -0.02619
83 333 0.0003788 372.6703013 333 -0.02639
84 334 0.0003871 372.6703013 334 -0.02658

Page 2
 Calculation

85 335 0.0003955 372.6703013 335 -0.02677

86 336 0.0004041 372.6703013 336 -0.02694
87 337 0.0004128 372.6703013 337 -0.02711
88 338 0.0004217 372.6703013 338 -0.02727
89 339 0.0004307 372.6703013 339 -0.02742
90 340 0.0004399 372.6703013 340 -0.02757
91 341 0.0004492 372.6703013 341 -0.02770
92 342 0.0004586 372.6703013 342 -0.02783
93 343 0.0004683 372.6703013 343 -0.02794
94 344 0.0004780 372.6703013 344 -0.02805
95 345 0.0004880 372.6703013 345 -0.02814
96 346 0.0004980 372.6703013 346 -0.02822
97 347 0.0005083 372.6703013 347 -0.02830
98 348 0.0005187 372.6703013 348 -0.02836
99 349 0.0005292 372.6703013 349 -0.02840
100 350 0.0005399 372.6703013 350 -0.02844
101 351 0.0005508 372.6703013 351 -0.02846
102 352 0.0005619 372.6703013 352 -0.02847
103 353 0.0005731 372.6703013 353 -0.02846
104 354 0.0005844 372.6703013 354 -0.02845
105 355 0.0005960 372.6703013 355 -0.02841
106 356 0.0006077 372.6703013 356 -0.02836
107 357 0.0006196 372.6703013 357 -0.02830
108 358 0.0006316 372.6703013 358 -0.02821
109 359 0.0006438 372.6703013 359 -0.02812
110 360 0.0006562 372.6703013 360 -0.02800
111 361 0.0006688 372.6703013 361 -0.02787
112 362 0.0006815 372.6703013 362 -0.02772
113 363 0.0006944 372.6703013 363 -0.02755
114 364 0.0007074 372.6703013 364 -0.02736
115 365 0.0007207 372.6703013 365 -0.02715
116 366 0.0007341 372.6703013 366 -0.02692
117 367 0.0007477 372.6703013 367 -0.02667
118 368 0.0007615 372.6703013 368 -0.02640
119 369 0.0007754 372.6703013 369 -0.02611
120 370 0.0007896 372.6703013 370 -0.02579
121 371 0.0008039 372.6703013 371 -0.02546
122 372 0.0008183 372.6703013 372 -0.02510
123 373 0.0008330 372.6703013 373 -0.02471
124 374 0.0008478 372.6703013 374 -0.02431
125 375 0.0008628 372.6703013 375 -0.02387
126 376 0.0008780 372.6703013 376 -0.02342
127 377 0.0008934 372.6703013 377 -0.02293
128 378 0.0009089 372.6703013 378 -0.02242
129 379 0.0009246 372.6703013 379 -0.02189
130 380 0.0009405 372.6703013 380 -0.02132

Page 3
 Calculation

131 381 0.0009566 372.6703013 381 -0.02073

132 382 0.0009729 372.6703013 382 -0.02011
133 383 0.0009893 372.6703013 383 -0.01946
134 384 0.0010059 372.6703013 384 -0.01878
135 385 0.0010227 372.6703013 385 -0.01807
136 386 0.0010397 372.6703013 386 -0.01733
137 387 0.0010568 372.6703013 387 -0.01656
138 388 0.0010741 372.6703013 388 -0.01576
139 389 0.0010916 372.6703013 389 -0.01492
140 390 0.0011093 372.6703013 390 -0.01405
141 391 0.0011271 372.6703013 391 -0.01315
142 392 0.0011451 372.6703013 392 -0.01222
143 393 0.0011633 372.6703013 393 -0.01125
144 394 0.0011816 372.6703013 394 -0.01025
145 395 0.0012002 372.6703013 395 -0.00921
146 396 0.0012189 372.6703013 396 -0.00813
147 397 0.0012377 372.6703013 397 -0.00702
148 398 0.0012567 372.6703013 398 -0.00587
149 399 0.0012759 372.6703013 399 -0.00468
150 400 0.0012953 372.6703013 400 -0.00346
151 401 0.0013148 372.6703013 401 -0.00220
152 402 0.0013344 372.6703013 402 -0.00089
153 403 0.0013543 372.6703013 403 0.00045
154 404 0.0013743 372.6703013 404 0.00183
155 405 0.0013944 372.6703013 405 0.00325
156 406 0.0014147 372.6703013 406 0.00471
157 407 0.0014351 372.6703013 407 0.00621
158 408 0.0014557 372.6703013 408 0.00776
159 409 0.0014765 372.6703013 409 0.00935
160 410 0.0014974 372.6703013 410 0.01098
161 411 0.0015184 372.6703013 411 0.01265
162 412 0.0015396 372.6703013 412 0.01436
163 413 0.0015609 372.6703013 413 0.01612
164 414 0.0015823 372.6703013 414 0.01793
165 415 0.0016039 372.6703013 415 0.01978
166 416 0.0016257 372.6703013 416 0.02167
167 417 0.0016475 372.6703013 417 0.02361
168 418 0.0016695 372.6703013 418 0.02559
169 419 0.0016916 372.6703013 419 0.02762
170 420 0.0017138 372.6703013 420 0.02970
171 421 0.0017361 372.6703013 421 0.03182
172 422 0.0017586 372.6703013 422 0.03399
173 423 0.0017811 372.6703013 423 0.03621
174 424 0.0018038 372.6703013 424 0.03848
175 425 0.0018266 372.6703013 425 0.04079
176 426 0.0018495 372.6703013 426 0.04315

Page 4
 Calculation

177 427 0.0018725 372.6703013 427 0.04556

178 428 0.0018956 372.6703013 428 0.04801
179 429 0.0019187 372.6703013 429 0.05052
180 430 0.0019420 372.6703013 430 0.05307
181 431 0.0019653 372.6703013 431 0.05568
182 432 0.0019888 372.6703013 432 0.05833
183 433 0.0020123 372.6703013 433 0.06103
184 434 0.0020358 372.6703013 434 0.06378
185 435 0.0020595 372.6703013 435 0.06658
186 436 0.0020832 372.6703013 436 0.06943
187 437 0.0021070 372.6703013 437 0.07233
188 438 0.0021308 372.6703013 438 0.07528
189 439 0.0021547 372.6703013 439 0.07828
190 440 0.0021787 372.6703013 440 0.08133
191 441 0.0022026 372.6703013 441 0.08443
192 442 0.0022267 372.6703013 442 0.08757
193 443 0.0022507 372.6703013 443 0.09077
194 444 0.0022748 372.6703013 444 0.09402
195 445 0.0022990 372.6703013 445 0.09731
196 446 0.0023231 372.6703013 446 0.10066
197 447 0.0023473 372.6703013 447 0.10405
198 448 0.0023715 372.6703013 448 0.10750
199 449 0.0023957 372.6703013 449 0.11099
200 450 0.0024199 372.6703013 450 0.11453
201 451 0.0024441 372.6703013 451 0.11812
202 452 0.0024682 372.6703013 452 0.12176
203 453 0.0024924 372.6703013 453 0.12544
204 454 0.0025166 372.6703013 454 0.12918
205 455 0.0025407 372.6703013 455 0.13296
206 456 0.0025649 372.6703013 456 0.13678
207 457 0.0025890 372.6703013 457 0.14066
208 458 0.0026130 372.6703013 458 0.14458
209 459 0.0026370 372.6703013 459 0.14854
210 460 0.0026610 372.6703013 460 0.15256
211 461 0.0026849 372.6703013 461 0.15661
212 462 0.0027088 372.6703013 462 0.16071
213 463 0.0027326 372.6703013 463 0.16486
214 464 0.0027564 372.6703013 464 0.16905
215 465 0.0027800 372.6703013 465 0.17328
216 466 0.0028036 372.6703013 465.8378766 0.17710
217 467 0.0028271 372.6703013 465.8378766 0.17858
218 468 0.0028505 372.6703013 465.8378766 0.18006
219 469 0.0028739 372.6703013 465.8378766 0.18154
220 470 0.0028971 372.6703013 465.8378766 0.18300
221 471 0.0029202 372.6703013 465.8378766 0.18446
222 472 0.0029432 372.6703013 465.8378766 0.18592

Page 5
 Calculation

223 473 0.0029661 372.6703013 465.8378766 0.18736

224 474 0.0029889 372.6703013 465.8378766 0.18880
225 475 0.0030116 372.6703013 465.8378766 0.19023
226 476 0.0030341 372.6703013 465.8378766 0.19166
227 477 0.0030565 372.6703013 465.8378766 0.19307
228 478 0.0030787 372.6703013 465.8378766 0.19447
229 479 0.0031008 372.6703013 465.8378766 0.19587
230 480 0.0031227 372.6703013 465.8378766 0.19726
231 481 0.0031445 372.6703013 465.8378766 0.19863
232 482 0.0031661 372.6703013 465.8378766 0.20000
233 483 0.0031876 372.6703013 465.8378766 0.20135
234 484 0.0032088 372.6703013 465.8378766 0.20269
235 485 0.0032299 372.6703013 465.8378766 0.20403
236 486 0.0032508 372.6703013 465.8378766 0.20535
237 487 0.0032715 372.6703013 465.8378766 0.20665
238 488 0.0032920 372.6703013 465.8378766 0.20795
239 489 0.0033124 372.6703013 465.8378766 0.20923
240 490 0.0033325 372.6703013 465.8378766 0.21050
241 491 0.0033523 372.6703013 465.8378766 0.21176
242 492 0.0033720 372.6703013 465.8378766 0.21300
243 493 0.0033915 372.6703013 465.8378766 0.21423
244 494 0.0034107 372.6703013 465.8378766 0.21544
245 495 0.0034297 372.6703013 465.8378766 0.21664
246 496 0.0034484 372.6703013 465.8378766 0.21783
247 497 0.0034669 372.6703013 465.8378766 0.21900
248 498 0.0034851 372.6703013 465.8378766 0.22015
249 499 0.0035031 372.6703013 465.8378766 0.22128
250 500 0.0035209 372.6703013 465.8378766 0.22241
251 501 0.0035383 372.6703013 465.8378766 0.22351
252 502 0.0035555 372.6703013 465.8378766 0.22460
253 503 0.0035725 372.6703013 465.8378766 0.22566
254 504 0.0035891 372.6703013 465.8378766 0.22672
255 505 0.0036055 372.6703013 465.8378766 0.22775
256 506 0.0036216 372.6703013 465.8378766 0.22877
257 507 0.0036374 372.6703013 465.8378766 0.22976
258 508 0.0036529 372.6703013 465.8378766 0.23074
259 509 0.0036680 372.6703013 465.8378766 0.23170
260 510 0.0036829 372.6703013 465.8378766 0.23264
261 511 0.0036975 372.6703013 465.8378766 0.23356
262 512 0.0037118 372.6703013 465.8378766 0.23446
263 513 0.0037257 372.6703013 465.8378766 0.23534
264 514 0.0037393 372.6703013 465.8378766 0.23621
265 515 0.0037526 372.6703013 465.8378766 0.23705
266 516 0.0037656 372.6703013 465.8378766 0.23786
267 517 0.0037782 372.6703013 465.8378766 0.23866
268 518 0.0037905 372.6703013 465.8378766 0.23944

Page 6
 Calculation

269 519 0.0038025 372.6703013 465.8378766 0.24019

270 520 0.0038141 372.6703013 465.8378766 0.24093
271 521 0.0038254 372.6703013 465.8378766 0.24164
272 522 0.0038363 372.6703013 465.8378766 0.24233
273 523 0.0038469 372.6703013 465.8378766 0.24300
274 524 0.0038571 372.6703013 465.8378766 0.24364
275 525 0.0038669 372.6703013 465.8378766 0.24426
276 526 0.0038764 372.6703013 465.8378766 0.24486
277 527 0.0038855 372.6703013 465.8378766 0.24544
278 528 0.0038943 372.6703013 465.8378766 0.24599
279 529 0.0039027 372.6703013 465.8378766 0.24652
280 530 0.0039107 372.6703013 465.8378766 0.24703
281 531 0.0039183 372.6703013 465.8378766 0.24751
282 532 0.0039256 372.6703013 465.8378766 0.24797
283 533 0.0039324 372.6703013 465.8378766 0.24840
284 534 0.0039389 372.6703013 465.8378766 0.24881
285 535 0.0039450 372.6703013 465.8378766 0.24920
286 536 0.0039508 372.6703013 465.8378766 0.24956
287 537 0.0039561 372.6703013 465.8378766 0.24990
288 538 0.0039610 372.6703013 465.8378766 0.25021
289 539 0.0039656 372.6703013 465.8378766 0.25050
290 540 0.0039698 372.6703013 465.8378766 0.25076
291 541 0.0039735 372.6703013 465.8378766 0.25100
292 542 0.0039769 372.6703013 465.8378766 0.25121
293 543 0.0039799 372.6703013 465.8378766 0.25140
294 544 0.0039825 372.6703013 465.8378766 0.25156
295 545 0.0039847 372.6703013 465.8378766 0.25170
296 546 0.0039865 372.6703013 465.8378766 0.25182
297 547 0.0039879 372.6703013 465.8378766 0.25190
298 548 0.0039889 372.6703013 465.8378766 0.25197
299 549 0.0039895 372.6703013 465.8378766 0.25201
300 550 0.0039897 372.6703013 465.8378766 0.25202
301 551 0.0039895 372.6703013 465.8378766 0.25201
302 552 0.0039889 372.6703013 465.8378766 0.25197
303 553 0.0039879 372.6703013 465.8378766 0.25190
304 554 0.0039865 372.6703013 465.8378766 0.25182
305 555 0.0039847 372.6703013 465.8378766 0.25170
306 556 0.0039825 372.6703013 465.8378766 0.25156
307 557 0.0039799 372.6703013 465.8378766 0.25140
308 558 0.0039769 372.6703013 465.8378766 0.25121
309 559 0.0039735 372.6703013 465.8378766 0.25100
310 560 0.0039698 372.6703013 465.8378766 0.25076
311 561 0.0039656 372.6703013 465.8378766 0.25050
312 562 0.0039610 372.6703013 465.8378766 0.25021
313 563 0.0039561 372.6703013 465.8378766 0.24990
314 564 0.0039508 372.6703013 465.8378766 0.24956

Page 7
 Calculation

315 565 0.0039450 372.6703013 465.8378766 0.24920

316 566 0.0039389 372.6703013 465.8378766 0.24881
317 567 0.0039324 372.6703013 465.8378766 0.24840
318 568 0.0039256 372.6703013 465.8378766 0.24797
319 569 0.0039183 372.6703013 465.8378766 0.24751
320 570 0.0039107 372.6703013 465.8378766 0.24703
321 571 0.0039027 372.6703013 465.8378766 0.24652
322 572 0.0038943 372.6703013 465.8378766 0.24599
323 573 0.0038855 372.6703013 465.8378766 0.24544
324 574 0.0038764 372.6703013 465.8378766 0.24486
325 575 0.0038669 372.6703013 465.8378766 0.24426
326 576 0.0038571 372.6703013 465.8378766 0.24364
327 577 0.0038469 372.6703013 465.8378766 0.24300
328 578 0.0038363 372.6703013 465.8378766 0.24233
329 579 0.0038254 372.6703013 465.8378766 0.24164
330 580 0.0038141 372.6703013 465.8378766 0.24093
331 581 0.0038025 372.6703013 465.8378766 0.24019
332 582 0.0037905 372.6703013 465.8378766 0.23944
333 583 0.0037782 372.6703013 465.8378766 0.23866
334 584 0.0037656 372.6703013 465.8378766 0.23786
335 585 0.0037526 372.6703013 465.8378766 0.23705
336 586 0.0037393 372.6703013 465.8378766 0.23621
337 587 0.0037257 372.6703013 465.8378766 0.23534
338 588 0.0037118 372.6703013 465.8378766 0.23446
339 589 0.0036975 372.6703013 465.8378766 0.23356
340 590 0.0036829 372.6703013 465.8378766 0.23264
341 591 0.0036680 372.6703013 465.8378766 0.23170
342 592 0.0036529 372.6703013 465.8378766 0.23074
343 593 0.0036374 372.6703013 465.8378766 0.22976
344 594 0.0036216 372.6703013 465.8378766 0.22877
345 595 0.0036055 372.6703013 465.8378766 0.22775
346 596 0.0035891 372.6703013 465.8378766 0.22672
347 597 0.0035725 372.6703013 465.8378766 0.22566
348 598 0.0035555 372.6703013 465.8378766 0.22460
349 599 0.0035383 372.6703013 465.8378766 0.22351
350 600 0.0035209 372.6703013 465.8378766 0.22241
351 601 0.0035031 372.6703013 465.8378766 0.22128
352 602 0.0034851 372.6703013 465.8378766 0.22015
353 603 0.0034669 372.6703013 465.8378766 0.21900
354 604 0.0034484 372.6703013 465.8378766 0.21783
355 605 0.0034297 372.6703013 465.8378766 0.21664
356 606 0.0034107 372.6703013 465.8378766 0.21544
357 607 0.0033915 372.6703013 465.8378766 0.21423
358 608 0.0033720 372.6703013 465.8378766 0.21300
359 609 0.0033523 372.6703013 465.8378766 0.21176
360 610 0.0033325 372.6703013 465.8378766 0.21050

Page 8
 Calculation

361 611 0.0033124 372.6703013 465.8378766 0.20923

362 612 0.0032920 372.6703013 465.8378766 0.20795
363 613 0.0032715 372.6703013 465.8378766 0.20665
364 614 0.0032508 372.6703013 465.8378766 0.20535
365 615 0.0032299 372.6703013 465.8378766 0.20403
366 616 0.0032088 372.6703013 465.8378766 0.20269
367 617 0.0031876 372.6703013 465.8378766 0.20135
368 618 0.0031661 372.6703013 465.8378766 0.20000
369 619 0.0031445 372.6703013 465.8378766 0.19863
370 620 0.0031227 372.6703013 465.8378766 0.19726
371 621 0.0031008 372.6703013 465.8378766 0.19587
372 622 0.0030787 372.6703013 465.8378766 0.19447
373 623 0.0030565 372.6703013 465.8378766 0.19307
374 624 0.0030341 372.6703013 465.8378766 0.19166
375 625 0.0030116 372.6703013 465.8378766 0.19023
376 626 0.0029889 372.6703013 465.8378766 0.18880
377 627 0.0029661 372.6703013 465.8378766 0.18736
378 628 0.0029432 372.6703013 465.8378766 0.18592
379 629 0.0029202 372.6703013 465.8378766 0.18446
380 630 0.0028971 372.6703013 465.8378766 0.18300
381 631 0.0028739 372.6703013 465.8378766 0.18154
382 632 0.0028505 372.6703013 465.8378766 0.18006
383 633 0.0028271 372.6703013 465.8378766 0.17858
384 634 0.0028036 372.6703013 465.8378766 0.17710
385 635 0.0027800 372.6703013 465.8378766 0.17561
386 636 0.0027564 372.6703013 465.8378766 0.17411
387 637 0.0027326 372.6703013 465.8378766 0.17261
388 638 0.0027088 372.6703013 465.8378766 0.17111
389 639 0.0026849 372.6703013 465.8378766 0.16960
390 640 0.0026610 372.6703013 465.8378766 0.16809
391 641 0.0026370 372.6703013 465.8378766 0.16658
392 642 0.0026130 372.6703013 465.8378766 0.16506
393 643 0.0025890 372.6703013 465.8378766 0.16354
394 644 0.0025649 372.6703013 465.8378766 0.16202
395 645 0.0025407 372.6703013 465.8378766 0.16049
396 646 0.0025166 372.6703013 465.8378766 0.15897
397 647 0.0024924 372.6703013 465.8378766 0.15744
398 648 0.0024682 372.6703013 465.8378766 0.15591
399 649 0.0024441 372.6703013 465.8378766 0.15439
400 650 0.0024199 372.6703013 465.8378766 0.15286
401 651 0.0023957 372.6703013 465.8378766 0.15133
402 652 0.0023715 372.6703013 465.8378766 0.14980
403 653 0.0023473 372.6703013 465.8378766 0.14827
404 654 0.0023231 372.6703013 465.8378766 0.14675
405 655 0.0022990 372.6703013 465.8378766 0.14522
406 656 0.0022748 372.6703013 465.8378766 0.14370

Page 9
 Calculation

407 657 0.0022507 372.6703013 465.8378766 0.14217

408 658 0.0022267 372.6703013 465.8378766 0.14065
409 659 0.0022026 372.6703013 465.8378766 0.13914
410 660 0.0021787 372.6703013 465.8378766 0.13762
411 661 0.0021547 372.6703013 465.8378766 0.13611
412 662 0.0021308 372.6703013 465.8378766 0.13460
413 663 0.0021070 372.6703013 465.8378766 0.13309
414 664 0.0020832 372.6703013 465.8378766 0.13159
415 665 0.0020595 372.6703013 465.8378766 0.13009
416 666 0.0020358 372.6703013 465.8378766 0.12860
417 667 0.0020123 372.6703013 465.8378766 0.12711
418 668 0.0019888 372.6703013 465.8378766 0.12562
419 669 0.0019653 372.6703013 465.8378766 0.12414
420 670 0.0019420 372.6703013 465.8378766 0.12267
421 671 0.0019187 372.6703013 465.8378766 0.12120
422 672 0.0018956 372.6703013 465.8378766 0.11974
423 673 0.0018725 372.6703013 465.8378766 0.11828
424 674 0.0018495 372.6703013 465.8378766 0.11683
425 675 0.0018266 372.6703013 465.8378766 0.11538
426 676 0.0018038 372.6703013 465.8378766 0.11394
427 677 0.0017811 372.6703013 465.8378766 0.11251
428 678 0.0017586 372.6703013 465.8378766 0.11109
429 679 0.0017361 372.6703013 465.8378766 0.10967
430 680 0.0017138 372.6703013 465.8378766 0.10826
431 681 0.0016916 372.6703013 465.8378766 0.10685
432 682 0.0016695 372.6703013 465.8378766 0.10546
433 683 0.0016475 372.6703013 465.8378766 0.10407
434 684 0.0016257 372.6703013 465.8378766 0.10269
435 685 0.0016039 372.6703013 465.8378766 0.10132
436 686 0.0015823 372.6703013 465.8378766 0.09995
437 687 0.0015609 372.6703013 465.8378766 0.09860
438 688 0.0015396 372.6703013 465.8378766 0.09725
439 689 0.0015184 372.6703013 465.8378766 0.09591
440 690 0.0014974 372.6703013 465.8378766 0.09459
441 691 0.0014765 372.6703013 465.8378766 0.09327
442 692 0.0014557 372.6703013 465.8378766 0.09196
443 693 0.0014351 372.6703013 465.8378766 0.09065
444 694 0.0014147 372.6703013 465.8378766 0.08936
445 695 0.0013944 372.6703013 465.8378766 0.08808
446 696 0.0013743 372.6703013 465.8378766 0.08681
447 697 0.0013543 372.6703013 465.8378766 0.08555
448 698 0.0013344 372.6703013 465.8378766 0.08429
449 699 0.0013148 372.6703013 465.8378766 0.08305
450 700 0.0012953 372.6703013 465.8378766 0.08182
451 701 0.0012759 372.6703013 465.8378766 0.08060
452 702 0.0012567 372.6703013 465.8378766 0.07938

Page 10
 Calculation

453 703 0.0012377 372.6703013 465.8378766 0.07818

454 704 0.0012189 372.6703013 465.8378766 0.07699
455 705 0.0012002 372.6703013 465.8378766 0.07581
456 706 0.0011816 372.6703013 465.8378766 0.07464
457 707 0.0011633 372.6703013 465.8378766 0.07348
458 708 0.0011451 372.6703013 465.8378766 0.07233
459 709 0.0011271 372.6703013 465.8378766 0.07120
460 710 0.0011093 372.6703013 465.8378766 0.07007
461 711 0.0010916 372.6703013 465.8378766 0.06895
462 712 0.0010741 372.6703013 465.8378766 0.06785
463 713 0.0010568 372.6703013 465.8378766 0.06676
464 714 0.0010397 372.6703013 465.8378766 0.06567
465 715 0.0010227 372.6703013 465.8378766 0.06460
466 716 0.0010059 372.6703013 465.8378766 0.06354
467 717 0.0009893 372.6703013 465.8378766 0.06249
468 718 0.0009729 372.6703013 465.8378766 0.06145
469 719 0.0009566 372.6703013 465.8378766 0.06043
470 720 0.0009405 372.6703013 465.8378766 0.05941
471 721 0.0009246 372.6703013 465.8378766 0.05841
472 722 0.0009089 372.6703013 465.8378766 0.05741
473 723 0.0008934 372.6703013 465.8378766 0.05643
474 724 0.0008780 372.6703013 465.8378766 0.05546
475 725 0.0008628 372.6703013 465.8378766 0.05450
476 726 0.0008478 372.6703013 465.8378766 0.05355
477 727 0.0008330 372.6703013 465.8378766 0.05262
478 728 0.0008183 372.6703013 465.8378766 0.05169
479 729 0.0008039 372.6703013 465.8378766 0.05078
480 730 0.0007896 372.6703013 465.8378766 0.04987
481 731 0.0007754 372.6703013 465.8378766 0.04898
482 732 0.0007615 372.6703013 465.8378766 0.04810
483 733 0.0007477 372.6703013 465.8378766 0.04723
484 734 0.0007341 372.6703013 465.8378766 0.04637
485 735 0.0007207 372.6703013 465.8378766 0.04552
486 736 0.0007074 372.6703013 465.8378766 0.04469
487 737 0.0006944 372.6703013 465.8378766 0.04386
488 738 0.0006815 372.6703013 465.8378766 0.04305
489 739 0.0006688 372.6703013 465.8378766 0.04224
490 740 0.0006562 372.6703013 465.8378766 0.04145
491 741 0.0006438 372.6703013 465.8378766 0.04067
492 742 0.0006316 372.6703013 465.8378766 0.03990
493 743 0.0006196 372.6703013 465.8378766 0.03914
494 744 0.0006077 372.6703013 465.8378766 0.03839
495 745 0.0005960 372.6703013 465.8378766 0.03765
496 746 0.0005844 372.6703013 465.8378766 0.03692
497 747 0.0005731 372.6703013 465.8378766 0.03620
498 748 0.0005619 372.6703013 465.8378766 0.03549

Page 11
 Calculation

499 749 0.0005508 372.6703013 465.8378766 0.03479

500 750 0.0005399 372.6703013 465.8378766 0.03411
501 751 0.0005292 372.6703013 465.8378766 0.03343
502 752 0.0005187 372.6703013 465.8378766 0.03276
503 753 0.0005083 372.6703013 465.8378766 0.03211
504 754 0.0004980 372.6703013 465.8378766 0.03146
505 755 0.0004880 372.6703013 465.8378766 0.03082
506 756 0.0004780 372.6703013 465.8378766 0.03020
507 757 0.0004683 372.6703013 465.8378766 0.02958
508 758 0.0004586 372.6703013 465.8378766 0.02897
509 759 0.0004492 372.6703013 465.8378766 0.02837
510 760 0.0004399 372.6703013 465.8378766 0.02779
511 761 0.0004307 372.6703013 465.8378766 0.02721
512 762 0.0004217 372.6703013 465.8378766 0.02664
513 763 0.0004128 372.6703013 465.8378766 0.02608
514 764 0.0004041 372.6703013 465.8378766 0.02553
515 765 0.0003955 372.6703013 465.8378766 0.02498
516 766 0.0003871 372.6703013 465.8378766 0.02445
517 767 0.0003788 372.6703013 465.8378766 0.02393
518 768 0.0003707 372.6703013 465.8378766 0.02341
519 769 0.0003626 372.6703013 465.8378766 0.02291
520 770 0.0003548 372.6703013 465.8378766 0.02241
521 771 0.0003470 372.6703013 465.8378766 0.02192
522 772 0.0003394 372.6703013 465.8378766 0.02144
523 773 0.0003320 372.6703013 465.8378766 0.02097
524 774 0.0003246 372.6703013 465.8378766 0.02051
525 775 0.0003174 372.6703013 465.8378766 0.02005
526 776 0.0003103 372.6703013 465.8378766 0.01960
527 777 0.0003034 372.6703013 465.8378766 0.01916
528 778 0.0002966 372.6703013 465.8378766 0.01873
529 779 0.0002899 372.6703013 465.8378766 0.01831
530 780 0.0002833 372.6703013 465.8378766 0.01789
531 781 0.0002768 372.6703013 465.8378766 0.01749
532 782 0.0002705 372.6703013 465.8378766 0.01709
533 783 0.0002643 372.6703013 465.8378766 0.01669
534 784 0.0002582 372.6703013 465.8378766 0.01631
535 785 0.0002522 372.6703013 465.8378766 0.01593
536 786 0.0002463 372.6703013 465.8378766 0.01556
537 787 0.0002406 372.6703013 465.8378766 0.01520
538 788 0.0002349 372.6703013 465.8378766 0.01484
539 789 0.0002294 372.6703013 465.8378766 0.01449
540 790 0.0002240 372.6703013 465.8378766 0.01415
541 791 0.0002186 372.6703013 465.8378766 0.01381
542 792 0.0002134 372.6703013 465.8378766 0.01348
543 793 0.0002083 372.6703013 465.8378766 0.01316
544 794 0.0002033 372.6703013 465.8378766 0.01284

Page 12
 Calculation

545 795 0.0001984 372.6703013 465.8378766 0.01253

546 796 0.0001936 372.6703013 465.8378766 0.01223
547 797 0.0001889 372.6703013 465.8378766 0.01193
548 798 0.0001842 372.6703013 465.8378766 0.01164
549 799 0.0001797 372.6703013 465.8378766 0.01135
550 800 0.0001753 372.6703013 465.8378766 0.01107
551 801 0.0001710 372.6703013 465.8378766 0.01080
552 802 0.0001667 372.6703013 465.8378766 0.01053
553 803 0.0001626 372.6703013 465.8378766 0.01027
554 804 0.0001585 372.6703013 465.8378766 0.01001
555 805 0.0001545 372.6703013 465.8378766 0.00976
556 806 0.0001506 372.6703013 465.8378766 0.00951
557 807 0.0001468 372.6703013 465.8378766 0.00927
558 808 0.0001431 372.6703013 465.8378766 0.00904
559 809 0.0001394 372.6703013 465.8378766 0.00881
560 810 0.0001358 372.6703013 465.8378766 0.00858
561 811 0.0001323 372.6703013 465.8378766 0.00836
562 812 0.0001289 372.6703013 465.8378766 0.00814
563 813 0.0001256 372.6703013 465.8378766 0.00793
564 814 0.0001223 372.6703013 465.8378766 0.00773
565 815 0.0001191 372.6703013 465.8378766 0.00753
566 816 0.0001160 372.6703013 465.8378766 0.00733
567 817 0.0001130 372.6703013 465.8378766 0.00714
568 818 0.0001100 372.6703013 465.8378766 0.00695
569 819 0.0001071 372.6703013 465.8378766 0.00676
570 820 0.0001042 372.6703013 465.8378766 0.00658
571 821 0.0001014 372.6703013 465.8378766 0.00641
572 822 0.0000987 372.6703013 465.8378766 0.00624
573 823 0.0000961 372.6703013 465.8378766 0.00607
574 824 0.0000935 372.6703013 465.8378766 0.00590
575 825 0.0000909 372.6703013 465.8378766 0.00574
576 826 0.0000885 372.6703013 465.8378766 0.00559
577 827 0.0000861 372.6703013 465.8378766 0.00544
578 828 0.0000837 372.6703013 465.8378766 0.00529
579 829 0.0000814 372.6703013 465.8378766 0.00514
580 830 0.0000792 372.6703013 465.8378766 0.00500
581 831 0.0000770 372.6703013 465.8378766 0.00486
582 832 0.0000748 372.6703013 465.8378766 0.00473
583 833 0.0000727 372.6703013 465.8378766 0.00460
584 834 0.0000707 372.6703013 465.8378766 0.00447
585 835 0.0000687 372.6703013 465.8378766 0.00434
586 836 0.0000668 372.6703013 465.8378766 0.00422
587 837 0.0000649 372.6703013 465.8378766 0.00410
588 838 0.0000631 372.6703013 465.8378766 0.00398
589 839 0.0000613 372.6703013 465.8378766 0.00387
590 840 0.0000595 372.6703013 465.8378766 0.00376

Page 13
 Calculation

591 841 0.0000578 372.6703013 465.8378766 0.00365

592 842 0.0000562 372.6703013 465.8378766 0.00355
593 843 0.0000545 372.6703013 465.8378766 0.00345
594 844 0.0000530 372.6703013 465.8378766 0.00335
595 845 0.0000514 372.6703013 465.8378766 0.00325
596 846 0.0000499 372.6703013 465.8378766 0.00315
597 847 0.0000485 372.6703013 465.8378766 0.00306
598 848 0.0000471 372.6703013 465.8378766 0.00297
599 849 0.0000457 372.6703013 465.8378766 0.00288
600 850 0.0000443 372.6703013 465.8378766 0.00280

Page 14
 Calculation

E(Sales) Fill Rate

0.011462857 4.56688E-05
0.011857234 4.70525E-05
0.01226376 4.84734E-05
0.012682757 4.99321E-05
0.013114554 5.14296E-05
0.013559488 5.29667E-05
0.014017901 5.45444E-05
0.014490143 5.61633E-05
0.014976572 5.78246E-05
0.015477552 5.9529E-05
0.015993453 6.12776E-05
0.016524656 6.30712E-05
0.017071546 6.49108E-05
0.017634517 6.67974E-05
0.01821397 6.8732E-05
0.018810315 7.07155E-05
0.019423967 7.27489E-05
0.020055352 7.48334E-05
0.020704901 7.69699E-05
0.021373055 7.91595E-05
0.022060262 8.14032E-05
0.022766977 8.37021E-05
0.023493666 8.60574E-05
0.0242408 8.84701E-05
0.02500886 9.09413E-05
0.025798334 9.34722E-05
0.02660972 9.6064E-05
0.027443523 9.87177E-05
0.028300256 0.000101435
0.029180441 0.000104216
0.030084609 0.000107063
0.031013299 0.000109976
0.031967059 0.000112958
0.032946443 0.000116009
0.033952016 0.00011913
0.034984352 0.000122323
0.036044031 0.000125589
0.037131644 0.000128929

Page 15
 Calculation

0.038247789 0.000132345
0.039393073 0.000135838
0.040568111 0.000139409
0.041773529 0.00014306
0.043009958 0.000146792
0.044278039 0.000150606
0.045578422 0.000154503
0.046911766 0.000158486
0.048278735 0.000162555
0.049680005 0.000166711
0.051116259 0.000170957
0.052588188 0.000175294
0.054096491 0.000179723
0.055641875 0.000184245
0.057225057 0.000188862
0.058846759 0.000193575
0.060507712 0.000198386
0.062208656 0.000203296
0.063950337 0.000208307
0.06573351 0.00021342
0.067558935 0.000218637
0.069427383 0.000223959
0.071339628 0.000229388
0.073296455 0.000234925
0.075298653 0.000240571
0.077347019 0.000246328
0.079442357 0.000252198
0.081585477 0.000258182
0.083777195 0.000264281
0.086018332 0.000270498
0.088309718 0.000276833
0.090652186 0.000283288
0.093046575 0.000289865
0.095493731 0.000296564
0.097994502 0.000303389
0.100549744 0.000310339
0.103160315 0.000317416
0.10582708 0.000324623
0.108550904 0.00033196
0.111332661 0.000339429
0.114173224 0.000347031
0.117073473 0.000354768
0.120034288 0.000362641
0.123056552 0.000370652
0.126141154 0.000378802
0.129288979 0.000387093

Page 16
 Calculation

0.13250092 0.000395525
0.135777867 0.000404101
0.139120712 0.000412821
0.142530349 0.000421687
0.146007671 0.000430701
0.149553573 0.000439863
0.153168946 0.000449176
0.156854683 0.000458639
0.160611676 0.000468256
0.164440814 0.000478026
0.168342985 0.000487951
0.172319073 0.000498032
0.17636996 0.000508271
0.180496527 0.000518668
0.184699647 0.000529225
0.188980193 0.000539943
0.19333903 0.000550823
0.19777702 0.000561867
0.202295017 0.000573074
0.206893873 0.000584446
0.211574429 0.000595984
0.216337521 0.00060769
0.221183979 0.000619563
0.226114621 0.000631605
0.231130259 0.000643817
0.236231696 0.000656199
0.241419725 0.000668753
0.246695126 0.000681478
0.252058673 0.000694377
0.257511125 0.000707448
0.263053231 0.000720694
0.268685725 0.000734114
0.274409332 0.000747709
0.28022476 0.00076148
0.286132703 0.000775427
0.292133843 0.000789551
0.298228842 0.000803851
0.304418351 0.000818329
0.310703001 0.000832984
0.317083407 0.000847817
0.323560166 0.000862827
0.330133857 0.000878016
0.336805039 0.000893382
0.343574252 0.000908927
0.350442016 0.000924649
0.35740883 0.00094055

Page 17
 Calculation

0.364475171 0.000956628
0.371641494 0.000972883
0.378908233 0.000989317
0.386275795 0.001005927
0.393744567 0.001022713
0.401314908 0.001039676
0.408987155 0.001056814
0.416761617 0.001074128
0.424638577 0.001091616
0.432618292 0.001109278
0.440700989 0.001127113
0.44888687 0.00114512
0.457176106 0.001163298
0.465568838 0.001181647
0.474065179 0.001200165
0.482665211 0.001218852
0.491368982 0.001237705
0.500176513 0.001256725
0.509087788 0.001275909
0.518102761 0.001295257
0.527221352 0.001314766
0.536443447 0.001334436
0.545768896 0.001354265
0.555197516 0.001374251
0.564729087 0.001394393
0.574363353 0.001414688
0.584100024 0.001435135
0.593938769 0.001455732
0.603879221 0.001476477
0.613920976 0.001497368
0.62406359 0.001518403
0.634306582 0.001539579
0.64464943 0.001560895
0.655091572 0.001582347
0.665632407 0.001603934
0.676271293 0.001625652
0.687007547 0.0016475
0.697840446 0.001669475
0.708769223 0.001691573
0.71979307 0.001713793
0.730911138 0.001736131
0.742122535 0.001758584
0.753426324 0.00178115
0.764821529 0.001803824
0.776307128 0.001826605
0.787882055 0.001849488

Page 18
 Calculation

0.799545203 0.001872471
0.811295418 0.00189555
0.823131505 0.001918721
0.835052223 0.001941982
0.847056287 0.001965328
0.859142368 0.001988755
0.871309092 0.002012261
0.883555043 0.002035841
0.895878757 0.002059491
0.908278727 0.002083208
0.920753403 0.002106987
0.933301189 0.002130825
0.945920445 0.002154716
0.958609487 0.002178658
0.971366586 0.002202645
0.984189971 0.002226674
0.997077825 0.00225074
1.01002829 0.002274838
1.023039461 0.002298965
1.036109393 0.002323115
1.049236096 0.002347284
1.062417541 0.002371468
1.075651651 0.002395661
1.088936313 0.002419858
1.102269369 0.002444056
1.11564862 0.002468249
1.129071827 0.002492432
1.142536711 0.002516601
1.156040953 0.002540749
1.169582195 0.002564873
1.18315804 0.002588967
1.196766051 0.002613026
1.210403757 0.002637045
1.224068647 0.002661019
1.237758176 0.002684942
1.25146976 0.002708809
1.265200783 0.002732615
1.278948594 0.002756355
1.292710508 0.002780023
1.306029276 0.002802638
1.316980277 0.002820086
1.327890306 0.002837372
1.338756833 0.002854492
1.34957732 0.002871441
1.360349221 0.002888215
1.371069986 0.002904809

Page 19
 Calculation

1.38173706 0.00292122
1.392347883 0.002937443
1.402899894 0.002953473
1.413390527 0.002969308
1.423817218 0.002984942
1.434177403 0.003000371
1.444468519 0.003015592
1.454688003 0.0030306
1.464833299 0.003045391
1.474901852 0.003059962
1.484891116 0.003074309
1.494798547 0.003088427
1.504621613 0.003102313
1.514357788 0.003115963
1.524004556 0.003129373
1.533559412 0.00314254
1.543019864 0.00315546
1.55238343 0.003168129
1.561647645 0.003180545
1.570810058 0.003192703
1.579868233 0.003204601
1.588819753 0.003216234
1.597662218 0.0032276
1.606393247 0.003238696
1.615010482 0.003249518
1.623511583 0.003260063
1.631894234 0.003270329
1.640156144 0.003280312
1.648295044 0.00329001
1.656308692 0.00329942
1.664194873 0.003308539
1.671951399 0.003317364
1.679576111 0.003325893
1.68706688 0.003334124
1.694421605 0.003342054
1.701638222 0.003349682
1.708714694 0.003357003
1.715649021 0.003364018
1.722439236 0.003370723
1.729083409 0.003377116
1.735579645 0.003383196
1.741926086 0.003388961
1.748120913 0.00339441
1.754162345 0.003399539
1.760048643 0.003404349
1.765778107 0.003408838

Page 20
 Calculation

1.771349077 0.003413004
1.776759939 0.003416846
1.78200912 0.003420363
1.78709509 0.003423554
1.792016365 0.003426418
1.796771506 0.003428953
1.80135912 0.00343116
1.805777861 0.003433038
1.810026429 0.003434585
1.814103574 0.003435802
1.818008092 0.003436688
1.821738831 0.003437243
1.825294688 0.003437466
1.828674609 0.003437358
1.831877591 0.003436919
1.834902684 0.003436147
1.837748988 0.003435045
1.840415657 0.003433611
1.842901896 0.003431847
1.845206964 0.003429753
1.847330173 0.003427329
1.849270888 0.003424576
1.85102853 0.003421495
1.852602573 0.003418086
1.853992546 0.003414351
1.855198033 0.003410291
1.856218673 0.003405906
1.857054159 0.003401198
1.857704242 0.003396169
1.858168726 0.003390819
1.858447472 0.00338515
1.858540397 0.003379164
1.858447472 0.003372863
1.858168726 0.003366248
1.857704242 0.003359321
1.857054159 0.003352083
1.856218673 0.003344538
1.855198033 0.003336687
1.853992546 0.003328532
1.852602573 0.003320076
1.85102853 0.003311321
1.849270888 0.003302269
1.847330173 0.003292924
1.845206964 0.003283286
1.842901896 0.00327336
1.840415657 0.003263148

Page 21
 Calculation

1.837748988 0.003252653
1.834902684 0.003241878
1.831877591 0.003230825
1.828674609 0.003219498
1.825294688 0.003207899
1.821738831 0.003196033
1.818008092 0.003183902
1.814103574 0.00317151
1.810026429 0.003158859
1.805777861 0.003145954
1.80135912 0.003132798
1.796771506 0.003119395
1.792016365 0.003105748
1.78709509 0.00309186
1.78200912 0.003077736
1.776759939 0.003063379
1.771349077 0.003048794
1.765778107 0.003033983
1.760048643 0.003018951
1.754162345 0.003003703
1.748120913 0.002988241
1.741926086 0.00297257
1.735579645 0.002956694
1.729083409 0.002940618
1.722439236 0.002924345
1.715649021 0.00290788
1.708714694 0.002891226
1.701638222 0.002874389
1.694421605 0.002857372
1.68706688 0.00284018
1.679576111 0.002822817
1.671951399 0.002805288
1.664194873 0.002787596
1.656308692 0.002769747
1.648295044 0.002751745
1.640156144 0.002733594
1.631894234 0.002715298
1.623511583 0.002696863
1.615010482 0.002678293
1.606393247 0.002659591
1.597662218 0.002640764
1.588819753 0.002621815
1.579868233 0.002602748
1.570810058 0.002583569
1.561647645 0.002564282
1.55238343 0.002544891

Page 22
 Calculation

1.543019864 0.002525401
1.533559412 0.002505816
1.524004556 0.002486141
1.514357788 0.002466381
1.504621613 0.002446539
1.494798547 0.002426621
1.484891116 0.002406631
1.474901852 0.002386573
1.464833299 0.002366451
1.454688003 0.002346271
1.444468519 0.002326036
1.434177403 0.002305751
1.423817218 0.002285421
1.413390527 0.002265049
1.402899894 0.00224464
1.392347883 0.002224198
1.38173706 0.002203727
1.371069986 0.002183232
1.360349221 0.002162717
1.34957732 0.002142186
1.338756833 0.002121643
1.327890306 0.002101092
1.316980277 0.002080538
1.306029276 0.002059983
1.295039824 0.002039433
1.284014434 0.002018891
1.272955608 0.00199836
1.261865835 0.001977846
1.250747593 0.001957351
1.239603347 0.00193688
1.228435547 0.001916436
1.217246629 0.001896023
1.206039013 0.001875644
1.194815102 0.001855303
1.183577281 0.001835004
1.17232792 0.001814749
1.161069365 0.001794543
1.149803947 0.001774389
1.138533974 0.00175429
1.127261733 0.001734249
1.115989491 0.00171427
1.104719489 0.001694355
1.093453949 0.001674508
1.082195066 0.001654733
1.070945011 0.001635031
1.059705932 0.001615405

Page 23
 Calculation

1.048479948 0.00159586
1.037269155 0.001576397
1.026075619 0.001557019
1.014901382 0.001537729
1.003748455 0.00151853
0.992618823 0.001499424
0.98151444 0.001480414
0.970437233 0.001461502
0.959389098 0.00144269
0.948371901 0.001423982
0.937387477 0.001405379
0.92643763 0.001386883
0.915524134 0.001368496
0.904648731 0.001350222
0.893813129 0.001332061
0.883019007 0.001314016
0.872268008 0.001296089
0.861561746 0.001278282
0.850901798 0.001260595
0.840289711 0.001243032
0.829726996 0.001225594
0.819215132 0.001208282
0.808755564 0.001191098
0.798349703 0.001174044
0.787998925 0.00115712
0.777704573 0.001140329
0.767467955 0.001123672
0.757290344 0.00110715
0.747172981 0.001090763
0.73711707 0.001074515
0.727123781 0.001058404
0.717194251 0.001042434
0.707329581 0.001026603
0.697530839 0.001010914
0.687799056 0.000995368
0.678135232 0.000979964
0.668540331 0.000964705
0.659015283 0.00094959
0.649560984 0.00093462
0.640178297 0.000919796
0.630868049 0.000905119
0.621631035 0.000890589
0.612468018 0.000876206
0.603379726 0.000861971
0.594366853 0.000847884
0.585430062 0.000833946

Page 24
 Calculation

0.576569983 0.000820156
0.567787214 0.000806516
0.55908232 0.000793025
0.550455835 0.000779682
0.54190826 0.00076649
0.533440067 0.000753446
0.525051696 0.000740552
0.516743555 0.000727808
0.508516023 0.000715212
0.50036945 0.000702766
0.492304155 0.000690469
0.484320426 0.00067832
0.476418527 0.00066632
0.468598688 0.000654467
0.460861114 0.000642763
0.453205981 0.000631206
0.445633438 0.000619796
0.438143607 0.000608533
0.430736583 0.000597416
0.423412434 0.000586444
0.416171205 0.000575617
0.409012912 0.000564935
0.401937549 0.000554397
0.394945083 0.000544001
0.388035459 0.000533749
0.381208598 0.000523638
0.374464395 0.000513669
0.367802727 0.000503839
0.361223444 0.00049415
0.354726378 0.000484599
0.348311337 0.000475186
0.341978109 0.00046591
0.335726462 0.000456771
0.329556142 0.000447766
0.323466879 0.000438897
0.317458381 0.00043016
0.311530338 0.000421557
0.305682422 0.000413084
0.299914288 0.000404743
0.294225572 0.00039653
0.288615896 0.000388447
0.283084864 0.00038049
0.277632064 0.00037266
0.272257069 0.000364956
0.266959437 0.000357375
0.261738713 0.000349918

Page 25
 Calculation

0.256594425 0.000342583
0.251526091 0.000335368
0.246533214 0.000328273
0.241615284 0.000321297
0.236771781 0.000314438
0.23200217 0.000307695
0.227305909 0.000301067
0.222682441 0.000294553
0.218131202 0.000288152
0.213651616 0.000281862
0.209243098 0.000275683
0.204905055 0.000269612
0.200636884 0.000263649
0.196437974 0.000257793
0.192307706 0.000252042
0.188245456 0.000246395
0.184250589 0.00024085
0.180322466 0.000235408
0.176460442 0.000230066
0.172663865 0.000224823
0.168932077 0.000219678
0.165264418 0.000214629
0.16166022 0.000209676
0.158118812 0.000204817
0.154639519 0.000200051
0.151221663 0.000195377
0.147864561 0.000190793
0.144567529 0.000186298
0.141329879 0.000181892
0.138150922 0.000177572
0.135029966 0.000173338
0.131966318 0.000169188
0.128959284 0.000165121
0.126008167 0.000161136
0.123112273 0.000157232
0.120270903 0.000153407
0.117483362 0.00014966
0.114748953 0.000145991
0.11206698 0.000142398
0.109436747 0.000138879
0.106857559 0.000135434
0.104328724 0.000132062
0.10184955 0.00012876
0.099419346 0.000125529
0.097037425 0.000122367
0.094703099 0.000119273

Page 26
 Calculation

0.092415686 0.000116246
0.090174504 0.000113285
0.087978875 0.000110388
0.085828123 0.000107554
0.083721576 0.000104783
0.081658566 0.000102073
0.079638427 9.94238E-05
0.077660497 9.68335E-05
0.075724119 9.43015E-05
0.07382864 9.18267E-05
0.071973409 8.9408E-05
0.070157781 8.70444E-05
0.068381117 8.4735E-05
0.066642781 8.24787E-05
0.06494214 8.02746E-05
0.06327857 7.81217E-05
0.061651449 7.6019E-05
0.06006016 7.39657E-05
0.058504093 7.19608E-05
0.056982644 7.00032E-05
0.055495211 6.80923E-05
0.0540412 6.6227E-05
0.052620024 6.44064E-05
0.051231098 6.26297E-05
0.049873845 6.0896E-05
0.048547695 5.92045E-05
0.047252082 5.75543E-05
0.045986447 5.59446E-05
0.044750236 5.43745E-05
0.043542903 5.28433E-05
0.042363906 5.13502E-05
0.041212711 4.98943E-05
0.040088789 4.8475E-05
0.038991619 4.70913E-05
0.037920684 4.57427E-05
0.036875476 4.44283E-05
0.035855491 4.31474E-05
0.034860233 4.18993E-05
0.033889212 4.06833E-05
0.032941944 3.94987E-05
0.032017951 3.83449E-05
0.031116765 3.7221E-05
0.030237919 3.61265E-05
0.029380956 3.50608E-05
0.028545426 3.40232E-05
0.027730884 3.3013E-05

Page 27
 Calculation

0.02693689 3.20296E-05
0.026163014 3.10725E-05
0.025408829 3.0141E-05
0.024673918 2.92345E-05
0.023957867 2.83525E-05
0.023260269 2.74944E-05
0.022580726 2.66597E-05
0.021918844 2.58477E-05
0.021274235 2.5058E-05
0.020646519 2.429E-05

Page 28
 Results

The Hamptonshire Express #3c Cost Parameters

Computer & Software $ 10

Daily Demand Parameters Stocking Quantity Monthly Newstand Rent $ 30

Mean 550 466 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 1 85% opp. cost of Anna's time ($/ho 10.00
alpha 50 transfer price from Anna to R $0.8

Channel Profits (Anna+Ralph)

312
Anna's Profit Ralph's Expected Profit
259.5027 52
per day; (Revenues - printing cost - rent-computers & software-effort)

Page 29