Calculation

Page 1

Number of Intervals Lower Bound Upper Bound U-L Delta600 275 875 600 1

Interval Daily Probability Ralph's PurchasingSales of the Express Profits from Demand Cost at Ralph's newsstand the "Private"

1 276 4.56688E-05 160 200 12.160002 277 4.70525E-05 160 200 12.320003 278 4.84734E-05 160 200 12.480004 279 4.99321E-05 160 200 12.640005 280 5.14296E-05 160 200 12.800006 281 5.29667E-05 160 200 12.960007 282 5.45444E-05 160 200 13.120008 283 5.61633E-05 160 200 13.280009 284 5.78246E-05 160 200 13.44000

10 285 5.9529E-05 160 200 13.6000011 286 6.12776E-05 160 200 13.7600012 287 6.30712E-05 160 200 13.9200013 288 6.49108E-05 160 200 14.0800014 289 6.67974E-05 160 200 14.2400015 290 6.8732E-05 160 200 14.4000016 291 7.07155E-05 160 200 14.5600017 292 7.27489E-05 160 200 14.7200018 293 7.48334E-05 160 200 14.8800019 294 7.69699E-05 160 200 15.0400020 295 7.91595E-05 160 200 15.2000021 296 8.14032E-05 160 200 15.3600022 297 8.37021E-05 160 200 15.5200023 298 8.60574E-05 160 200 15.6800024 299 8.84701E-05 160 200 15.8400025 300 9.09413E-05 160 200 16.0000026 301 9.34722E-05 160 200 16.1600027 302 9.6064E-05 160 200 16.3200028 303 9.87177E-05 160 200 16.4800029 304 0.000101435 160 200 16.6400030 305 0.000104216 160 200 16.8000031 306 0.000107063 160 200 16.9600032 307 0.000109976 160 200 17.1200033 308 0.000112958 160 200 17.2800034 309 0.000116009 160 200 17.4400035 310 0.00011913 160 200 17.6000036 311 0.000122323 160 200 17.7600037 312 0.000125589 160 200 17.9200038 313 0.000128929 160 200 18.0800039 314 0.000132345 160 200 18.2400040 315 0.000135838 160 200 18.4000041 316 0.000139409 160 200 18.5600042 317 0.00014306 160 200 18.7200043 318 0.000146792 160 200 18.8800044 319 0.000150606 160 200 19.0400045 320 0.000154503 160 200 19.2000046 321 0.000158486 160 200 19.36000

Calculation

Page 2

47 322 0.000162555 160 200 19.5200048 323 0.000166711 160 200 19.6800049 324 0.000170957 160 200 19.8400050 325 0.000175294 160 200 20.0000051 326 0.000179723 160 200 20.1600052 327 0.000184245 160 200 20.3200053 328 0.000188862 160 200 20.4800054 329 0.000193575 160 200 20.6400055 330 0.000198386 160 200 20.8000056 331 0.000203296 160 200 20.9600057 332 0.000208307 160 200 21.1200058 333 0.00021342 160 200 21.2800059 334 0.000218637 160 200 21.4400060 335 0.000223959 160 200 21.6000061 336 0.000229388 160 200 21.7600062 337 0.000234925 160 200 21.9200063 338 0.000240571 160 200 22.0800064 339 0.000246328 160 200 22.2400065 340 0.000252198 160 200 22.4000066 341 0.000258182 160 200 22.5600067 342 0.000264281 160 200 22.7200068 343 0.000270498 160 200 22.8800069 344 0.000276833 160 200 23.0400070 345 0.000283288 160 200 23.2000071 346 0.000289865 160 200 23.3600072 347 0.000296564 160 200 23.5200073 348 0.000303389 160 200 23.6800074 349 0.000310339 160 200 23.8400075 350 0.000317416 160 200 24.0000076 351 0.000324623 160 200 24.1600077 352 0.00033196 160 200 24.3200078 353 0.000339429 160 200 24.4800079 354 0.000347031 160 200 24.6400080 355 0.000354768 160 200 24.8000081 356 0.000362641 160 200 24.9600082 357 0.000370652 160 200 25.1200083 358 0.000378802 160 200 25.2800084 359 0.000387093 160 200 25.4400085 360 0.000395525 160 200 25.6000086 361 0.000404101 160 200 25.7600087 362 0.000412821 160 200 25.9200088 363 0.000421687 160 200 26.0800089 364 0.000430701 160 200 26.2400090 365 0.000439863 160 200 26.4000091 366 0.000449176 160 200 26.5600092 367 0.000458639 160 200 26.7200093 368 0.000468256 160 200 26.8800094 369 0.000478026 160 200 27.0400095 370 0.000487951 160 200 27.2000096 371 0.000498032 160 200 27.3600097 372 0.000508271 160 200 27.5200098 373 0.000518668 160 200 27.6800099 374 0.000529225 160 200 27.84000

100 375 0.000539943 160 200 28.00000

Calculation

Page 3

101 376 0.000550823 160 200 28.16000102 377 0.000561867 160 200 28.32000103 378 0.000573074 160 200 28.48000104 379 0.000584446 160 200 28.64000105 380 0.000595984 160 200 28.80000106 381 0.00060769 160 200 28.96000107 382 0.000619563 160 200 29.12000108 383 0.000631605 160 200 29.28000109 384 0.000643817 160 200 29.44000110 385 0.000656199 160 200 29.60000111 386 0.000668753 160 200 29.76000112 387 0.000681478 160 200 29.92000113 388 0.000694377 160 200 30.08000114 389 0.000707448 160 200 30.24000115 390 0.000720694 160 200 30.40000116 391 0.000734114 160 200 30.56000117 392 0.000747709 160 200 30.72000118 393 0.00076148 160 200 30.88000119 394 0.000775427 160 200 31.04000120 395 0.000789551 160 200 31.20000121 396 0.000803851 160 200 31.36000122 397 0.000818329 160 200 31.52000123 398 0.000832984 160 200 31.68000124 399 0.000847817 160 200 31.84000125 400 0.000862827 160 200 32.00000126 401 0.000878016 160 200 32.16000127 402 0.000893382 160 200 32.32000128 403 0.000908927 160 200 32.48000129 404 0.000924649 160 200 32.64000130 405 0.00094055 160 200 32.80000131 406 0.000956628 160 200 32.96000132 407 0.000972883 160 200 33.12000133 408 0.000989317 160 200 33.28000134 409 0.001005927 160 200 33.44000135 410 0.001022713 160 200 33.60000136 411 0.001039676 160 200 33.76000137 412 0.001056814 160 200 33.92000138 413 0.001074128 160 200 34.08000139 414 0.001091616 160 200 34.24000140 415 0.001109278 160 200 34.40000141 416 0.001127113 160 200 34.56000142 417 0.00114512 160 200 34.72000143 418 0.001163298 160 200 34.88000144 419 0.001181647 160 200 35.04000145 420 0.001200165 160 200 35.20000146 421 0.001218852 160 200 35.36000147 422 0.001237705 160 200 35.52000148 423 0.001256725 160 200 35.68000149 424 0.001275909 160 200 35.84000150 425 0.001295257 160 200 36.00000151 426 0.001314766 160 200 36.16000152 427 0.001334436 160 200 36.32000153 428 0.001354265 160 200 36.48000154 429 0.001374251 160 200 36.64000

Calculation

Page 4

155 430 0.001394393 160 200 36.80000156 431 0.001414688 160 200 36.96000157 432 0.001435135 160 200 37.12000158 433 0.001455732 160 200 37.28000159 434 0.001476477 160 200 37.44000160 435 0.001497368 160 200 37.60000161 436 0.001518403 160 200 37.76000162 437 0.001539579 160 200 37.92000163 438 0.001560895 160 200 38.08000164 439 0.001582347 160 200 38.24000165 440 0.001603934 160 200 38.40000166 441 0.001625652 160 200 38.56000167 442 0.0016475 160 200 38.72000168 443 0.001669475 160 200 38.88000169 444 0.001691573 160 200 39.04000170 445 0.001713793 160 200 39.20000171 446 0.001736131 160 200 39.36000172 447 0.001758584 160 200 39.52000173 448 0.00178115 160 200 39.68000174 449 0.001803824 160 200 39.84000175 450 0.001826605 160 200 40.00000176 451 0.001849488 160 200 40.16000177 452 0.001872471 160 200 40.32000178 453 0.00189555 160 200 40.48000179 454 0.001918721 160 200 40.64000180 455 0.001941982 160 200 40.80000181 456 0.001965328 160 200 40.96000182 457 0.001988755 160 200 41.12000183 458 0.002012261 160 200 41.28000184 459 0.002035841 160 200 41.44000185 460 0.002059491 160 200 41.60000186 461 0.002083208 160 200 41.76000187 462 0.002106987 160 200 41.92000188 463 0.002130825 160 200 42.08000189 464 0.002154716 160 200 42.24000190 465 0.002178658 160 200 42.40000191 466 0.002202645 160 200 42.56000192 467 0.002226674 160 200 42.72000193 468 0.00225074 160 200 42.88000194 469 0.002274838 160 200 43.04000195 470 0.002298965 160 200 43.20000196 471 0.002323115 160 200 43.36000197 472 0.002347284 160 200 43.52000198 473 0.002371468 160 200 43.68000199 474 0.002395661 160 200 43.84000200 475 0.002419858 160 200 44.00000201 476 0.002444056 160 200 44.16000202 477 0.002468249 160 200 44.32000203 478 0.002492432 160 200 44.48000204 479 0.002516601 160 200 44.64000205 480 0.002540749 160 200 44.80000206 481 0.002564873 160 200 44.96000207 482 0.002588967 160 200 45.12000208 483 0.002613026 160 200 45.28000

Calculation

Page 5

209 484 0.002637045 160 200 45.44000210 485 0.002661019 160 200 45.60000211 486 0.002684942 160 200 45.76000212 487 0.002708809 160 200 45.92000213 488 0.002732615 160 200 46.08000214 489 0.002756355 160 200 46.24000215 490 0.002780023 160 200 46.40000216 491 0.002803613 160 200 46.56000217 492 0.002827122 160 200 46.72000218 493 0.002850542 160 200 46.88000219 494 0.002873869 160 200 47.04000220 495 0.002897097 160 200 47.20000221 496 0.00292022 160 200 47.36000222 497 0.002943234 160 200 47.52000223 498 0.002966133 160 200 47.68000224 499 0.002988911 160 200 47.84000225 500 0.003011563 160 200 48.00000226 501 0.003034082 160 200 48.16000227 502 0.003056465 160 200 48.32000228 503 0.003078705 160 200 48.48000229 504 0.003100797 160 200 48.64000230 505 0.003122734 160 200 48.80000231 506 0.003144513 160 200 48.96000232 507 0.003166127 160 200 49.12000233 508 0.003187571 160 200 49.28000234 509 0.003208839 160 200 49.44000235 510 0.003229925 160 200 49.60000236 511 0.003250826 160 200 49.76000237 512 0.003271534 160 200 49.92000238 513 0.003292045 160 200 50.08000239 514 0.003312354 160 200 50.24000240 515 0.003332454 160 200 50.40000241 516 0.003352341 160 200 50.56000242 517 0.00337201 160 200 50.72000243 518 0.003391455 160 200 50.88000244 519 0.003410671 160 200 51.04000245 520 0.003429653 160 200 51.20000246 521 0.003448396 160 200 51.36000247 522 0.003466894 160 200 51.52000248 523 0.003485143 160 200 51.68000249 524 0.003503138 160 200 51.84000250 525 0.003520873 160 200 52.00000251 526 0.003538345 160 200 52.16000252 527 0.003555547 160 200 52.32000253 528 0.003572477 160 200 52.48000254 529 0.003589127 160 200 52.64000255 530 0.003605495 160 200 52.80000256 531 0.003621575 160 200 52.96000257 532 0.003637363 160 200 53.12000258 533 0.003652855 160 200 53.28000259 534 0.003668046 160 200 53.44000260 535 0.003682932 160 200 53.60000261 536 0.003697508 160 200 53.76000262 537 0.003711771 160 200 53.92000

Calculation

Page 6

263 538 0.003725716 160 200 54.08000264 539 0.00373934 160 200 54.24000265 540 0.003752638 160 200 54.40000266 541 0.003765607 160 200 54.56000267 542 0.003778243 160 200 54.72000268 543 0.003790542 160 200 54.88000269 544 0.003802501 160 200 55.04000270 545 0.003814117 160 200 55.20000271 546 0.003825385 160 200 55.36000272 547 0.003836303 160 200 55.52000273 548 0.003846867 160 200 55.68000274 549 0.003857075 160 200 55.84000275 550 0.003866923 160 200 56.00000276 551 0.003876408 160 200 56.16000277 552 0.003885529 160 200 56.32000278 553 0.003894281 160 200 56.48000279 554 0.003902663 160 200 56.64000280 555 0.003910671 160 200 56.80000281 556 0.003918305 160 200 56.96000282 557 0.00392556 160 200 57.12000283 558 0.003932436 160 200 57.28000284 559 0.00393893 160 200 57.44000285 560 0.00394504 160 200 57.60000286 561 0.003950764 160 200 57.76000287 562 0.003956101 160 200 57.92000288 563 0.00396105 160 200 58.08000289 564 0.003965607 160 200 58.24000290 565 0.003969774 160 200 58.40000291 566 0.003973547 160 200 58.56000292 567 0.003976926 160 200 58.72000293 568 0.003979909 160 200 58.88000294 569 0.003982497 160 200 59.04000295 570 0.003984688 160 200 59.20000296 571 0.003986482 160 200 59.36000297 572 0.003987877 160 200 59.52000298 573 0.003988874 160 200 59.68000299 574 0.003989473 160 200 59.84000300 575 0.003989672 160 200 60.00000301 576 0.003989473 160 200 60.16000302 577 0.003988874 160 200 60.32000303 578 0.003987877 160 200 60.48000304 579 0.003986482 160 200 60.64000305 580 0.003984688 160 200 60.80000306 581 0.003982497 160 200 60.96000307 582 0.003979909 160 200 61.12000308 583 0.003976926 160 200 61.28000309 584 0.003973547 160 200 61.44000310 585 0.003969774 160 200 61.60000311 586 0.003965607 160 200 61.76000312 587 0.00396105 160 200 61.92000313 588 0.003956101 160 200 62.08000314 589 0.003950764 160 200 62.24000315 590 0.00394504 160 200 62.40000316 591 0.00393893 160 200 62.56000

Calculation

Page 7

317 592 0.003932436 160 200 62.72000318 593 0.00392556 160 200 62.88000319 594 0.003918305 160 200 63.04000320 595 0.003910671 160 200 63.20000321 596 0.003902663 160 200 63.36000322 597 0.003894281 160 200 63.52000323 598 0.003885529 160 200 63.68000324 599 0.003876408 160 200 63.84000325 600 0.003866923 160 200 64.00000326 601 0.003857075 160 200 64.16000327 602 0.003846867 160 200 64.32000328 603 0.003836303 160 200 64.48000329 604 0.003825385 160 200 64.64000330 605 0.003814117 160 200 64.80000331 606 0.003802501 160 200 64.96000332 607 0.003790542 160 200 65.12000333 608 0.003778243 160 200 65.28000334 609 0.003765607 160 200 65.44000335 610 0.003752638 160 200 65.60000336 611 0.00373934 160 200 65.76000337 612 0.003725716 160 200 65.92000338 613 0.003711771 160 200 66.08000339 614 0.003697508 160 200 66.24000340 615 0.003682932 160 200 66.40000341 616 0.003668046 160 200 66.56000342 617 0.003652855 160 200 66.72000343 618 0.003637363 160 200 66.88000344 619 0.003621575 160 200 67.04000345 620 0.003605495 160 200 67.20000346 621 0.003589127 160 200 67.36000347 622 0.003572477 160 200 67.52000348 623 0.003555547 160 200 67.68000349 624 0.003538345 160 200 67.84000350 625 0.003520873 160 200 68.00000351 626 0.003503138 160 200 68.16000352 627 0.003485143 160 200 68.32000353 628 0.003466894 160 200 68.48000354 629 0.003448396 160 200 68.64000355 630 0.003429653 160 200 68.80000356 631 0.003410671 160 200 68.96000357 632 0.003391455 160 200 69.12000358 633 0.00337201 160 200 69.28000359 634 0.003352341 160 200 69.44000360 635 0.003332454 160 200 69.60000361 636 0.003312354 160 200 69.76000362 637 0.003292045 160 200 69.92000363 638 0.003271534 160 200 70.08000364 639 0.003250826 160 200 70.24000365 640 0.003229925 160 200 70.40000366 641 0.003208839 160 200 70.56000367 642 0.003187571 160 200 70.72000368 643 0.003166127 160 200 70.88000369 644 0.003144513 160 200 71.04000370 645 0.003122734 160 200 71.20000

Calculation

Page 8

371 646 0.003100797 160 200 71.36000372 647 0.003078705 160 200 71.52000373 648 0.003056465 160 200 71.68000374 649 0.003034082 160 200 71.84000375 650 0.003011563 160 200 72.00000376 651 0.002988911 160 200 72.16000377 652 0.002966133 160 200 72.32000378 653 0.002943234 160 200 72.48000379 654 0.00292022 160 200 72.64000380 655 0.002897097 160 200 72.80000381 656 0.002873869 160 200 72.96000382 657 0.002850542 160 200 73.12000383 658 0.002827122 160 200 73.28000384 659 0.002803613 160 200 73.44000385 660 0.002780023 160 200 73.60000386 661 0.002756355 160 200 73.76000387 662 0.002732615 160 200 73.92000388 663 0.002708809 160 200 74.08000389 664 0.002684942 160 200 74.24000390 665 0.002661019 160 200 74.40000391 666 0.002637045 160 200 74.56000392 667 0.002613026 160 200 74.72000393 668 0.002588967 160 200 74.88000394 669 0.002564873 160 200 75.04000395 670 0.002540749 160 200 75.20000396 671 0.002516601 160 200 75.36000397 672 0.002492432 160 200 75.52000398 673 0.002468249 160 200 75.68000399 674 0.002444056 160 200 75.84000400 675 0.002419858 160 200 76.00000401 676 0.002395661 160 200 76.16000402 677 0.002371468 160 200 76.32000403 678 0.002347284 160 200 76.48000404 679 0.002323115 160 200 76.64000405 680 0.002298965 160 200 76.80000406 681 0.002274838 160 200 76.96000407 682 0.00225074 160 200 77.12000408 683 0.002226674 160 200 77.28000409 684 0.002202645 160 200 77.44000410 685 0.002178658 160 200 77.60000411 686 0.002154716 160 200 77.76000412 687 0.002130825 160 200 77.92000413 688 0.002106987 160 200 78.08000414 689 0.002083208 160 200 78.24000415 690 0.002059491 160 200 78.40000416 691 0.002035841 160 200 78.56000417 692 0.002012261 160 200 78.72000418 693 0.001988755 160 200 78.88000419 694 0.001965328 160 200 79.04000420 695 0.001941982 160 200 79.20000421 696 0.001918721 160 200 79.36000422 697 0.00189555 160 200 79.52000423 698 0.001872471 160 200 79.68000424 699 0.001849488 160 200 79.84000

Calculation

Page 9

425 700 0.001826605 160 200 80.00000426 701 0.001803824 160 200 80.16000427 702 0.00178115 160 200 80.32000428 703 0.001758584 160 200 80.48000429 704 0.001736131 160 200 80.64000430 705 0.001713793 160 200 80.80000431 706 0.001691573 160 200 80.96000432 707 0.001669475 160 200 81.12000433 708 0.0016475 160 200 81.28000434 709 0.001625652 160 200 81.44000435 710 0.001603934 160 200 81.60000436 711 0.001582347 160 200 81.76000437 712 0.001560895 160 200 81.92000438 713 0.001539579 160 200 82.08000439 714 0.001518403 160 200 82.24000440 715 0.001497368 160 200 82.40000441 716 0.001476477 160 200 82.56000442 717 0.001455732 160 200 82.72000443 718 0.001435135 160 200 82.88000444 719 0.001414688 160 200 83.04000445 720 0.001394393 160 200 83.20000446 721 0.001374251 160 200 83.36000447 722 0.001354265 160 200 83.52000448 723 0.001334436 160 200 83.68000449 724 0.001314766 160 200 83.84000450 725 0.001295257 160 200 84.00000451 726 0.001275909 160 200 84.16000452 727 0.001256725 160 200 84.32000453 728 0.001237705 160 200 84.48000454 729 0.001218852 160 200 84.64000455 730 0.001200165 160 200 84.80000456 731 0.001181647 160 200 84.96000457 732 0.001163298 160 200 85.12000458 733 0.00114512 160 200 85.28000459 734 0.001127113 160 200 85.44000460 735 0.001109278 160 200 85.60000461 736 0.001091616 160 200 85.76000462 737 0.001074128 160 200 85.92000463 738 0.001056814 160 200 86.08000464 739 0.001039676 160 200 86.24000465 740 0.001022713 160 200 86.40000466 741 0.001005927 160 200 86.56000467 742 0.000989317 160 200 86.72000468 743 0.000972883 160 200 86.88000469 744 0.000956628 160 200 87.04000470 745 0.00094055 160 200 87.20000471 746 0.000924649 160 200 87.36000472 747 0.000908927 160 200 87.52000473 748 0.000893382 160 200 87.68000474 749 0.000878016 160 200 87.84000475 750 0.000862827 160 200 88.00000476 751 0.000847817 160 200 88.16000477 752 0.000832984 160 200 88.32000478 753 0.000818329 160 200 88.48000

Calculation

Page 10

479 754 0.000803851 160 200 88.64000480 755 0.000789551 160 200 88.80000481 756 0.000775427 160 200 88.96000482 757 0.00076148 160 200 89.12000483 758 0.000747709 160 200 89.28000484 759 0.000734114 160 200 89.44000485 760 0.000720694 160 200 89.60000486 761 0.000707448 160 200 89.76000487 762 0.000694377 160 200 89.92000488 763 0.000681478 160 200 90.08000489 764 0.000668753 160 200 90.24000490 765 0.000656199 160 200 90.40000491 766 0.000643817 160 200 90.56000492 767 0.000631605 160 200 90.72000493 768 0.000619563 160 200 90.88000494 769 0.00060769 160 200 91.04000495 770 0.000595984 160 200 91.20000496 771 0.000584446 160 200 91.36000497 772 0.000573074 160 200 91.52000498 773 0.000561867 160 200 91.68000499 774 0.000550823 160 200 91.84000500 775 0.000539943 160 200 92.00000501 776 0.000529225 160 200 92.16000502 777 0.000518668 160 200 92.32000503 778 0.000508271 160 200 92.48000504 779 0.000498032 160 200 92.64000505 780 0.000487951 160 200 92.80000506 781 0.000478026 160 200 92.96000507 782 0.000468256 160 200 93.12000508 783 0.000458639 160 200 93.28000509 784 0.000449176 160 200 93.44000510 785 0.000439863 160 200 93.60000511 786 0.000430701 160 200 93.76000512 787 0.000421687 160 200 93.92000513 788 0.000412821 160 200 94.08000514 789 0.000404101 160 200 94.24000515 790 0.000395525 160 200 94.40000516 791 0.000387093 160 200 94.56000517 792 0.000378802 160 200 94.72000518 793 0.000370652 160 200 94.88000519 794 0.000362641 160 200 95.04000520 795 0.000354768 160 200 95.20000521 796 0.000347031 160 200 95.36000522 797 0.000339429 160 200 95.52000523 798 0.00033196 160 200 95.68000524 799 0.000324623 160 200 95.84000525 800 0.000317416 160 200 96.00000526 801 0.000310339 160 200 96.16000527 802 0.000303389 160 200 96.32000528 803 0.000296564 160 200 96.48000529 804 0.000289865 160 200 96.64000530 805 0.000283288 160 200 96.80000531 806 0.000276833 160 200 96.96000532 807 0.000270498 160 200 97.12000

Calculation

Page 11

533 808 0.000264281 160 200 97.28000534 809 0.000258182 160 200 97.44000535 810 0.000252198 160 200 97.60000536 811 0.000246328 160 200 97.76000537 812 0.000240571 160 200 97.92000538 813 0.000234925 160 200 98.08000539 814 0.000229388 160 200 98.24000540 815 0.000223959 160 200 98.40000541 816 0.000218637 160 200 98.56000542 817 0.00021342 160 200 98.72000543 818 0.000208307 160 200 98.88000544 819 0.000203296 160 200 99.04000545 820 0.000198386 160 200 99.20000546 821 0.000193575 160 200 99.36000547 822 0.000188862 160 200 99.52000548 823 0.000184245 160 200 99.68000549 824 0.000179723 160 200 99.84000550 825 0.000175294 160 200 100.00000551 826 0.000170957 160 200 100.16000552 827 0.000166711 160 200 100.32000553 828 0.000162555 160 200 100.48000554 829 0.000158486 160 200 100.64000555 830 0.000154503 160 200 100.80000556 831 0.000150606 160 200 100.96000557 832 0.000146792 160 200 101.12000558 833 0.00014306 160 200 101.28000559 834 0.000139409 160 200 101.44000560 835 0.000135838 160 200 101.60000561 836 0.000132345 160 200 101.76000562 837 0.000128929 160 200 101.92000563 838 0.000125589 160 200 102.08000564 839 0.000122323 160 200 102.24000565 840 0.00011913 160 200 102.40000566 841 0.000116009 160 200 102.56000567 842 0.000112958 160 200 102.72000568 843 0.000109976 160 200 102.88000569 844 0.000107063 160 200 103.04000570 845 0.000104216 160 200 103.20000571 846 0.000101435 160 200 103.36000572 847 9.87177E-05 160 200 103.52000573 848 9.6064E-05 160 200 103.68000574 849 9.34722E-05 160 200 103.84000575 850 9.09413E-05 160 200 104.00000576 851 8.84701E-05 160 200 104.16000577 852 8.60574E-05 160 200 104.32000578 853 8.37021E-05 160 200 104.48000579 854 8.14032E-05 160 200 104.64000580 855 7.91595E-05 160 200 104.80000581 856 7.69699E-05 160 200 104.96000582 857 7.48334E-05 160 200 105.12000583 858 7.27489E-05 160 200 105.28000584 859 7.07155E-05 160 200 105.44000585 860 6.8732E-05 160 200 105.60000586 861 6.67974E-05 160 200 105.76000

Calculation

Page 12

587 862 6.49108E-05 160 200 105.92000588 863 6.30712E-05 160 200 106.08000589 864 6.12776E-05 160 200 106.24000590 865 5.9529E-05 160 200 106.40000591 866 5.78246E-05 160 200 106.56000592 867 5.61633E-05 160 200 106.72000593 868 5.45444E-05 160 200 106.88000594 869 5.29667E-05 160 200 107.04000595 870 5.14296E-05 160 200 107.20000596 871 4.99321E-05 160 200 107.36000597 872 4.84734E-05 160 200 107.52000598 873 4.70525E-05 160 200 107.68000599 874 4.56688E-05 160 200 107.84000600 875 4.43213E-05 160 200 108.00000

Calculation

Page 13

E(Profit) E(Sales) Fill RateE(Loss)

0.002382 0.009133751 3.30933E-050.002462 0.009410503 3.39729E-050.002544 0.009694672 3.48729E-050.002628 0.009986423 3.57936E-050.002715 0.010285925 3.67354E-050.002805 0.01059335 3.76988E-050.002897 0.010908872 3.86839E-050.002992 0.011232669 3.96914E-050.003090 0.011564921 4.07216E-050.003191 0.011905809 4.17748E-050.003294 0.01225552 4.28515E-050.003401 0.012614241 4.39521E-050.003510 0.012982164 4.5077E-050.003623 0.013359482 4.62266E-050.003739 0.013746392 4.74014E-050.003858 0.014143094 4.86017E-050.003981 0.014549788 4.9828E-050.004107 0.01496668 5.10808E-050.004236 0.015393978 5.23605E-050.004370 0.015831893 5.36674E-050.004506 0.016280636 5.50021E-050.004647 0.016740424 5.63651E-050.004792 0.017211477 5.77566E-050.004940 0.017694015 5.91773E-050.005093 0.018188262 6.06275E-050.005249 0.018694445 6.21078E-050.005410 0.019212794 6.36185E-050.005576 0.019743541 6.51602E-050.005745 0.020286922 6.67333E-050.005919 0.020843172 6.83383E-050.006098 0.021412533 6.99756E-050.006282 0.021995248 7.16458E-050.006470 0.022591561 7.33492E-050.006664 0.02320172 7.50865E-050.006862 0.023825976 7.6858E-050.007065 0.024464582 7.86642E-050.007274 0.025117792 8.05057E-050.007488 0.025785864 8.2383E-050.007708 0.026469058 8.42964E-050.007933 0.027167636 8.62465E-050.008164 0.027881863 8.82337E-050.008400 0.028612006 9.02587E-050.008643 0.029358333 9.23218E-050.008892 0.030121115 9.44236E-050.009147 0.030900625 9.65645E-050.009408 0.031697139 9.8745E-05

Calculation

Page 14

0.009675 0.032510933 0.0001009660.009949 0.033342285 0.0001032270.010230 0.034191478 0.0001055290.010518 0.035058792 0.0001078730.010812 0.035944512 0.0001102590.011114 0.036848924 0.0001126880.011422 0.037772315 0.0001151590.011738 0.038714973 0.0001176750.012062 0.039677188 0.0001202340.012393 0.040659252 0.0001228380.012732 0.041661458 0.0001254860.013078 0.042684097 0.000128180.013433 0.043727466 0.0001309210.013796 0.04479186 0.0001337070.014167 0.045877574 0.000136540.014547 0.046984907 0.0001394210.014935 0.048114155 0.000142350.015331 0.049265617 0.0001453260.015737 0.050439592 0.0001483520.016152 0.051636378 0.0001514260.016576 0.052856274 0.0001545510.017009 0.05409958 0.0001577250.017452 0.055366594 0.0001609490.017904 0.056657616 0.0001642250.018366 0.057972944 0.0001675520.018838 0.059312876 0.000170930.019320 0.06067771 0.0001743610.019812 0.062067743 0.0001778450.020315 0.063483271 0.0001813810.020828 0.064924589 0.000184970.021352 0.06639199 0.0001886140.021886 0.067885769 0.0001923110.022432 0.069406215 0.0001960630.022989 0.07095362 0.0001998690.023557 0.07252827 0.0002037310.024137 0.074130453 0.0002076480.024728 0.075760453 0.0002116210.025331 0.077418551 0.0002156510.025946 0.079105027 0.0002197360.026574 0.080820159 0.0002238790.027213 0.082564221 0.0002280780.027865 0.084337485 0.0002323350.028530 0.086140219 0.0002366490.029207 0.08797269 0.0002410210.029897 0.089835159 0.0002454510.030600 0.091727885 0.000249940.031317 0.093651123 0.0002544870.032047 0.095605125 0.0002590920.032790 0.097590136 0.0002637570.033547 0.0996064 0.0002684810.034318 0.101654156 0.0002732640.035103 0.103733636 0.0002781060.035903 0.10584507 0.0002830080.036716 0.107988682 0.00028797

Calculation

Page 15

0.037544 0.110164689 0.0002929910.038387 0.112373307 0.0002980720.039244 0.114614741 0.0003032140.040116 0.116889194 0.0003084150.041004 0.119196861 0.0003136760.041906 0.121537933 0.0003189970.042824 0.123912593 0.0003243790.043758 0.126321017 0.000329820.044707 0.128763376 0.0003353210.045671 0.131239831 0.0003408830.046652 0.13375054 0.0003465040.047649 0.13629565 0.0003521850.048662 0.138875302 0.0003579260.049691 0.141489629 0.0003637270.050737 0.144138757 0.0003695870.051799 0.146822801 0.0003755060.052878 0.14954187 0.0003814840.053974 0.152296065 0.0003875220.055086 0.155085476 0.0003936180.056216 0.157910185 0.0003997730.057363 0.160770265 0.0004059860.058527 0.16366578 0.0004122560.059708 0.166596784 0.0004185850.060907 0.169563319 0.0004249710.062124 0.172565422 0.0004314140.063358 0.175603115 0.0004379130.064609 0.178676413 0.0004444690.065879 0.181785319 0.000451080.067167 0.184929824 0.0004577470.068472 0.188109911 0.0004644690.069796 0.191325549 0.0004712450.071137 0.194576699 0.0004780750.072497 0.197863307 0.0004849590.073875 0.20118531 0.0004918960.075272 0.204542632 0.0004988840.076686 0.207935186 0.0005059250.078120 0.211362871 0.0005130170.079571 0.214825576 0.0005201590.081042 0.218323176 0.0005273510.082530 0.221855534 0.0005345920.084038 0.225422501 0.0005418810.085563 0.229023913 0.0005492180.087108 0.232659596 0.0005566020.088671 0.236329359 0.0005640320.090252 0.240033002 0.0005715070.091853 0.243770308 0.0005790270.093472 0.247541049 0.000586590.095109 0.251344981 0.0005941960.096765 0.255181849 0.0006018440.098440 0.259051381 0.0006095330.100133 0.262953293 0.0006172610.101844 0.266887287 0.0006250290.103574 0.27085305 0.0006328340.105323 0.274850255 0.000640677

Calculation

Page 16

0.107089 0.278878561 0.0006485550.108874 0.282937613 0.0006564680.110678 0.287027039 0.0006644140.112499 0.291146455 0.0006723940.114338 0.295295463 0.0006804040.116196 0.299473647 0.0006884450.118071 0.303680579 0.0006965150.119964 0.307915817 0.0007046130.121875 0.312178901 0.0007127370.123803 0.316469358 0.0007208870.125748 0.320786702 0.0007290610.127711 0.325130429 0.0007372570.129691 0.329500023 0.0007454750.131688 0.33389495 0.0007537130.133702 0.338314665 0.000761970.135732 0.342758605 0.0007702440.137779 0.347226194 0.0007785340.139843 0.351716841 0.0007868390.141922 0.356229941 0.0007951560.144017 0.360764872 0.0008034850.146128 0.365321001 0.0008118240.148255 0.369897679 0.0008201720.150397 0.37449424 0.0008285270.152554 0.379110009 0.0008368870.154726 0.383744291 0.0008452520.156912 0.388396383 0.0008536180.159113 0.393065562 0.0008619860.161328 0.397751096 0.0008703530.163557 0.402452237 0.0008787170.165799 0.407168222 0.0008870770.168054 0.411898279 0.0008954310.170323 0.416641618 0.0009037780.172604 0.421397439 0.0009121160.174898 0.426164927 0.0009204430.177204 0.430943255 0.0009287570.179521 0.435731585 0.0009370570.181850 0.440529064 0.0009453410.184190 0.445334829 0.0009536080.186541 0.450148002 0.0009618550.188903 0.454967698 0.000970080.191274 0.459793016 0.0009782830.193655 0.464623046 0.0009864610.196045 0.469456866 0.0009946120.198444 0.474293545 0.0010027350.200852 0.479132139 0.0010108270.203268 0.483971695 0.0010188880.205692 0.48881125 0.0010269140.208123 0.493649832 0.0010349050.210561 0.498486458 0.0010428590.213005 0.503320137 0.0010507730.215456 0.50814987 0.0010586460.217912 0.512974647 0.0010664750.220373 0.517793453 0.001074260.222839 0.522605263 0.001081998

Calculation

Page 17

0.225309 0.527409045 0.0010896880.227783 0.53220376 0.0010973270.230261 0.536988363 0.0011049140.232741 0.541761801 0.0011124470.235224 0.546523017 0.0011199240.237708 0.551270946 0.0011273430.240194 0.55600452 0.0011347030.242681 0.560722664 0.0011420010.245168 0.5654243 0.0011492360.247655 0.570108346 0.0011564060.250142 0.574773714 0.001163510.252627 0.579419316 0.0011705440.255110 0.584044059 0.0011775080.257592 0.588646847 0.00118440.260071 0.593226584 0.0011912180.262546 0.59778217 0.001197960.265018 0.602312506 0.0012046250.267485 0.60681649 0.0012112110.269947 0.611293023 0.0012177150.272404 0.615741001 0.0012241370.274855 0.620159326 0.0012304750.277299 0.624546898 0.0012367270.279736 0.628902617 0.0012428910.282165 0.633225389 0.0012489650.284586 0.637514118 0.0012549490.286999 0.641767715 0.001260840.289401 0.64598509 0.0012666370.291794 0.65016516 0.0012723390.294176 0.654306845 0.0012779430.296547 0.658409069 0.0012834480.298907 0.662470761 0.0012888540.301254 0.666490858 0.0012941570.303588 0.6704683 0.0012993570.305909 0.674402034 0.0013044530.308215 0.678291016 0.0013094420.310507 0.682134207 0.0013143240.312784 0.685930577 0.0013190970.315045 0.689679104 0.001323760.317290 0.693378775 0.0013283120.319518 0.697028586 0.0013327510.321728 0.700627543 0.0013370750.323920 0.704174661 0.0013412850.326094 0.707668967 0.0013453780.328248 0.711109498 0.0013493540.330383 0.714495303 0.0013532110.332497 0.717825442 0.0013569480.334590 0.72109899 0.0013605640.336662 0.724315031 0.0013640580.338711 0.727472664 0.001367430.340738 0.730571002 0.0013706770.342742 0.733609172 0.00137380.344722 0.736586313 0.0013767970.346678 0.739501583 0.0013796670.348610 0.742354152 0.00138241

Calculation

Page 18

0.350515 0.745143206 0.0013850250.352395 0.747867949 0.001387510.354249 0.750527598 0.0013898660.356076 0.75312139 0.0013920910.357875 0.755648577 0.0013941860.359647 0.75810843 0.0013961480.361390 0.760500237 0.0013979780.363104 0.762823303 0.0013996760.364789 0.765076955 0.001401240.366444 0.767260534 0.001402670.368068 0.769373404 0.0014039660.369662 0.771414948 0.0014051270.371225 0.773384566 0.0014061540.372755 0.775281681 0.0014070450.374254 0.777105736 0.00140780.375720 0.778856192 0.001408420.377153 0.780532534 0.0014089030.378553 0.782134267 0.0014092510.379919 0.783660917 0.0014094620.381250 0.785112032 0.0014095370.382547 0.786487181 0.0014094750.383809 0.787785956 0.0014092770.385036 0.789007971 0.0014089430.386227 0.790152862 0.0014084720.387381 0.791220289 0.0014078650.388500 0.792209933 0.0014071220.389581 0.793121498 0.0014062440.390626 0.793954713 0.001405230.391633 0.794709328 0.001404080.392602 0.795385118 0.0014027960.393533 0.795981881 0.0014013770.394427 0.796499437 0.0013998230.395281 0.796937633 0.0013981360.396097 0.797296335 0.0013963160.396874 0.797575438 0.0013943630.397611 0.797774857 0.0013922770.398309 0.797894532 0.001390060.398967 0.797934427 0.0013877120.399586 0.797894532 0.0013852340.400164 0.797774857 0.0013826250.400702 0.797575438 0.0013798880.401200 0.797296335 0.0013770230.401657 0.796937633 0.001374030.402073 0.796499437 0.0013709110.402448 0.795981881 0.0013676660.402783 0.795385118 0.0013642970.403077 0.794709328 0.0013608040.403329 0.793954713 0.0013571880.403540 0.793121498 0.001353450.403710 0.792209933 0.0013495910.403839 0.791220289 0.0013456130.403926 0.790152862 0.0013415160.403972 0.789007971 0.0013373020.403977 0.787785956 0.001332971

Calculation

Page 19

0.403940 0.786487181 0.0013285260.403862 0.785112032 0.0013239660.403742 0.783660917 0.0013192940.403581 0.782134267 0.0013145110.403379 0.780532534 0.0013096180.403136 0.778856192 0.0013046170.402852 0.777105736 0.0012995080.402526 0.775281681 0.0012942930.402160 0.773384566 0.0012889740.401753 0.771414948 0.0012835520.401305 0.769373404 0.0012780290.400817 0.767260534 0.0012724060.400288 0.765076955 0.0012666840.399719 0.762823303 0.0012608650.399111 0.760500237 0.0012549510.398462 0.75810843 0.0012489430.397773 0.755648577 0.0012428430.397046 0.75312139 0.0012366530.396279 0.750527598 0.0012303730.395473 0.747867949 0.0012240060.394628 0.745143206 0.0012175540.393745 0.742354152 0.0012110180.392823 0.739501583 0.00120440.391864 0.736586313 0.0011977010.390867 0.733609172 0.0011909240.389833 0.730571002 0.001184070.388761 0.727472664 0.001177140.387653 0.724315031 0.0011701370.386509 0.72109899 0.0011630630.385329 0.717825442 0.0011559190.384113 0.714495303 0.0011487060.382861 0.711109498 0.0011414280.381575 0.707668967 0.0011340850.380254 0.704174661 0.0011266790.378899 0.700627543 0.0011192130.377511 0.697028586 0.0011116880.376089 0.693378775 0.0011041060.374634 0.689679104 0.0010964690.373146 0.685930577 0.0010887790.371627 0.682134207 0.0010810370.370076 0.678291016 0.0010732450.368493 0.674402034 0.0010654060.366880 0.6704683 0.0010575210.365237 0.666490858 0.0010495920.363564 0.662470761 0.0010416210.361862 0.658409069 0.0010336090.360130 0.654306845 0.0010255590.358371 0.65016516 0.0010174730.356584 0.64598509 0.0010093520.354769 0.641767715 0.0010011980.352928 0.637514118 0.0009930130.351060 0.633225389 0.0009847980.349167 0.628902617 0.0009765570.347248 0.624546898 0.00096829

Calculation

Page 20

0.345305 0.620159326 0.0009599990.343337 0.615741001 0.0009516860.341346 0.611293023 0.0009433530.339332 0.60681649 0.0009350020.337295 0.602312506 0.0009266350.335236 0.59778217 0.0009182520.333156 0.593226584 0.0009098570.331055 0.588646847 0.000901450.328934 0.584044059 0.0008930340.326792 0.579419316 0.000884610.324632 0.574773714 0.0008761790.322453 0.570108346 0.0008677450.320256 0.5654243 0.0008593070.318042 0.560722664 0.0008508690.315811 0.55600452 0.0008424310.313563 0.551270946 0.0008339950.311300 0.546523017 0.0008255630.309021 0.541761801 0.0008171370.306728 0.536988363 0.0008087170.304421 0.53220376 0.0008003060.302100 0.527409045 0.0007919050.299766 0.522605263 0.0007835160.297421 0.517793453 0.000775140.295063 0.512974647 0.0007667780.292694 0.50814987 0.0007584330.290315 0.503320137 0.0007501050.287926 0.498486458 0.0007417950.285527 0.493649832 0.0007335060.283119 0.48881125 0.0007252390.280704 0.483971695 0.0007169950.278280 0.479132139 0.0007087750.275849 0.474293545 0.0007005810.273412 0.469456866 0.0006924140.270968 0.464623046 0.0006842750.268519 0.459793016 0.0006761660.266065 0.454967698 0.0006680880.263607 0.450148002 0.0006600410.261144 0.445334829 0.0006520280.258679 0.440529064 0.0006440480.256210 0.435731585 0.0006361050.253739 0.430943255 0.0006281970.251267 0.426164927 0.0006203270.248793 0.421397439 0.0006124960.246319 0.416641618 0.0006047050.243844 0.411898279 0.0005969540.241369 0.407168222 0.0005892450.238896 0.402452237 0.0005815780.236423 0.397751096 0.0005739550.233953 0.393065562 0.0005663770.231484 0.388396383 0.0005588440.229019 0.383744291 0.0005513570.226556 0.379110009 0.0005439170.224097 0.37449424 0.0005365250.221643 0.369897679 0.000529181

Calculation

Page 21

0.219193 0.365321001 0.0005218870.216748 0.360764872 0.0005146430.214308 0.356229941 0.000507450.211874 0.351716841 0.0005003080.209447 0.347226194 0.0004932190.207026 0.342758605 0.0004861820.204613 0.338314665 0.0004791990.202207 0.33389495 0.000472270.199809 0.329500023 0.0004653960.197419 0.325130429 0.0004585760.195038 0.320786702 0.0004518120.192667 0.316469358 0.0004451050.190304 0.312178901 0.0004384540.187952 0.307915817 0.0004318590.185610 0.303680579 0.0004253230.183278 0.299473647 0.0004188440.180957 0.295295463 0.0004124240.178647 0.291146455 0.0004060620.176349 0.287027039 0.0003997590.174063 0.282937613 0.0003935150.171789 0.278878561 0.0003873310.169528 0.274850255 0.0003812070.167279 0.27085305 0.0003751430.165043 0.266887287 0.0003691390.162821 0.262953293 0.0003631950.160612 0.259051381 0.0003573120.158417 0.255181849 0.000351490.156236 0.251344981 0.0003457290.154070 0.247541049 0.0003400290.151918 0.243770308 0.000334390.149781 0.240033002 0.0003288120.147659 0.236329359 0.0003232960.145552 0.232659596 0.0003178410.143461 0.229023913 0.0003124470.141385 0.225422501 0.0003071150.139325 0.221855534 0.0003018440.137282 0.218323176 0.0002966350.135254 0.214825576 0.0002914870.133243 0.211362871 0.00028640.131249 0.207935186 0.0002813740.129271 0.204542632 0.0002764090.127310 0.20118531 0.0002715050.125366 0.197863307 0.0002666620.123439 0.194576699 0.000261880.121530 0.191325549 0.0002571580.119638 0.188109911 0.0002524970.117763 0.184929824 0.0002478950.115906 0.181785319 0.0002433540.114067 0.178676413 0.0002388720.112246 0.175603115 0.000234450.110442 0.172565422 0.0002300870.108656 0.169563319 0.0002257830.106888 0.166596784 0.0002215380.105139 0.16366578 0.000217352

Calculation

Page 22

0.103407 0.160770265 0.0002132230.101694 0.157910185 0.0002091530.099999 0.155085476 0.000205140.098322 0.152296065 0.0002011840.096664 0.14954187 0.0001972850.095024 0.146822801 0.0001934420.093402 0.144138757 0.0001896560.091798 0.141489629 0.0001859260.090213 0.138875302 0.0001822510.088647 0.13629565 0.0001786310.087098 0.13375054 0.0001750660.085568 0.131239831 0.0001715550.084057 0.128763376 0.0001680980.082563 0.126321017 0.0001646950.081088 0.123912593 0.0001613450.079632 0.121537933 0.0001580470.078193 0.119196861 0.0001548010.076773 0.116889194 0.0001516070.075371 0.114614741 0.0001484650.073987 0.112373307 0.0001453730.072621 0.110164689 0.0001423320.071273 0.107988682 0.000139340.069942 0.10584507 0.0001363980.068630 0.103733636 0.0001335050.067336 0.101654156 0.0001306610.066059 0.0996064 0.0001278640.064800 0.097590136 0.0001251160.063558 0.095605125 0.0001224140.062334 0.093651123 0.0001197580.061127 0.091727885 0.0001171490.059938 0.089835159 0.0001145860.058766 0.08797269 0.0001120670.057611 0.086140219 0.0001095930.056472 0.084337485 0.0001071630.055351 0.082564221 0.0001047770.054246 0.080820159 0.0001024340.053159 0.079105027 0.0001001330.052087 0.077418551 9.78743E-050.051032 0.075760453 9.56571E-050.049994 0.074130453 9.3481E-050.048971 0.07252827 9.13454E-050.047965 0.07095362 8.92498E-050.046974 0.069406215 8.71937E-050.045999 0.067885769 8.51766E-050.045040 0.06639199 8.3198E-050.044097 0.064924589 8.12573E-050.043169 0.063483271 7.93541E-050.042256 0.062067743 7.74878E-050.041358 0.06067771 7.5658E-050.040475 0.059312876 7.38641E-050.039607 0.057972944 7.21057E-050.038754 0.056657616 7.03821E-050.037915 0.055366594 6.8693E-050.037091 0.05409958 6.70379E-05

Calculation

Page 23

0.036281 0.052856274 6.54162E-050.035485 0.051636378 6.38274E-050.034702 0.050439592 6.22711E-050.033934 0.049265617 6.07468E-050.033180 0.048114155 5.92539E-050.032438 0.046984907 5.7792E-050.031711 0.045877574 5.63607E-050.030996 0.04479186 5.49593E-050.030294 0.043727466 5.35876E-050.029606 0.042684097 5.22449E-050.028930 0.041661458 5.09309E-050.028266 0.040659252 4.9645E-050.027615 0.039677188 4.83868E-050.026977 0.038714973 4.71559E-050.026350 0.037772315 4.59517E-050.025735 0.036848924 4.47739E-050.025132 0.035944512 4.3622E-050.024541 0.035058792 4.24955E-050.023961 0.034191478 4.1394E-050.023393 0.033342285 4.03172E-050.022836 0.032510933 3.92644E-050.022289 0.031697139 3.82354E-050.021754 0.030900625 3.72297E-050.021229 0.030121115 3.62468E-050.020715 0.029358333 3.52865E-050.020212 0.028612006 3.43481E-050.019718 0.027881863 3.34315E-050.019235 0.027167636 3.25361E-050.018761 0.026469058 3.16616E-050.018298 0.025785864 3.08075E-050.017844 0.025117792 2.99735E-050.017399 0.024464582 2.91592E-050.016964 0.023825976 2.83643E-050.016538 0.02320172 2.75883E-050.016121 0.022591561 2.68308E-050.015713 0.021995248 2.60916E-050.015314 0.021412533 2.53703E-050.014924 0.020843172 2.46665E-050.014542 0.020286922 2.39798E-050.014168 0.019743541 2.331E-050.013802 0.019212794 2.26566E-050.013445 0.018694445 2.20194E-050.013096 0.018188262 2.1398E-050.012754 0.017694015 2.0792E-050.012420 0.017211477 2.02013E-050.012093 0.016740424 1.96254E-050.011774 0.016280636 1.9064E-050.011462 0.015831893 1.85168E-050.011158 0.015393978 1.79836E-050.010860 0.01496668 1.7464E-050.010569 0.014549788 1.69578E-050.010285 0.014143094 1.64646E-050.010007 0.013746392 1.59842E-050.009736 0.013359482 1.55162E-05

Calculation

Page 24

0.009472 0.012982164 1.50605E-050.009213 0.012614241 1.46167E-050.008961 0.01225552 1.41846E-050.008715 0.011905809 1.37639E-050.008475 0.011564921 1.33544E-050.008240 0.011232669 1.29558E-050.008011 0.010908872 1.25678E-050.007788 0.01059335 1.21903E-050.007570 0.010285925 1.18229E-050.007358 0.009986423 1.14655E-050.007151 0.009694672 1.11177E-050.006949 0.009410503 1.07795E-050.006752 0.009133751 1.04505E-050.006560 0.008864251 1.01306E-05

Results

Page 25

The Hamptonshire Express#4

Daily Demand Parameters Express Stocking QuantityMean 575 200Standard deviation 100

Fill Rate (Express)Anna's effort on Feature Section (hours) 2.25 36%alpha 50

Channel Profit187

(Anna + Ralph)

Anna's Profit Ralph's Profit87.50 99.7384

per day; (Revenues - printing cost - rent-computers & software-effort) (per Day; includes profits from Private and Express)

Results

Page 26

Cost ParametersComputer & Software $ 10 Daily Newstand Rent $ 30 Printing cost/newspaper $0.20 Selling price/newspaper $1 Salvage value/newspaper $0 opp. cost of Anna's time ($ 10.00transfer price (Anna to Ral $0.8 The PrivateRetail Price $0.50 Marginal Cost $0.10 P(switch/Express stockout) 40%

Ralph's Profit

(per Day; includes profits from Private and Express)