Spreadsheet Modelling Assignment 3

Spreadsheet Models for Business Decision

Problems

Restructuring of product pricing at

Manjunaths Students Cafe

Submitted to

Prof. Ishwar Murthy

Indian Institute of Management, Bangalore

On 18th February, 2015

Group 2 Section 1

Ankit Prakash Gupta 1411077 Meenakshi Singh 1411303 Mudita Bahl Periyasamy S.

1411030 1411116

Executive Summary Mr. Manjunath Hegde, the proprietor of the eating joint Students Caf, wants to explore the possibility of

increasing his profit by re-pricing the menu. We evaluate the possible options for Mr. Manjunath to come up

with the most profitable alternative for him, considering that his customers belong to only three segments:

Senior Citizens, Working Professionals and College Students.

The method of analysis include the investigation of different pricing strategies using the Monte-Carlo

simulation models. All the calculations can be found in the appendix. An underlying assumption is that the

buying habits continue and do not change with price changes.

The analysis is done in two parts. First we look at the profits generated per customer in the different

categories at the current prices. Then we investigate the prices combinations of Benne Dosa and Khara Bath

which will help maximize the profits from this venture.

The results indicate that the senior citizens buy only the Idli - Coffee combo. The students mostly buy the

Dosa - Coffee combo which is our most profitable product however they also end up buying nothing 50% of

the times and this hits our revenues. Similarly the working professionals who have the highest willingness to

spend, buy the Khara Bhath - Coffee combo. This presents us room to adjust the prices of Khara Bhath and

Benne Dosa to maximize our profits.

We therefore recommend the following pricing strategy to maximize the profits as shown in Table 1.

Maximize expected profits (Strategy 1) Benne Dosa - Rs. 21, Khara Bhath - Rs. 27

Maximize the 5th percentile for profits (Strategy 2) Benne Dosa - Rs. 19, Khara Bhath - Rs. 19

Table 1: Strategy to maximize profits of the Student Cafe

In order to meet the demands created by above pricing schemes, Manjunath should plan for the following

orders daily as shown in Table 2 below.

ITEM Demand Under Current Prices

Demand under Strategy 1

Demand under Strategy 2

Benne Dosa 276 503 543

Khara Bhath 274 195 275

Idli - Vada 569 638 564

Coffee 1119 1336 1383

Table 2: Demands of various offering under different pricing schemes

Detailed Analysis

Profit Per Customer at current prices

The profits generated per customer at the current price levels are shown in table 3:

Category Daily Profit (in Rs) Weekly Profit (in Rs.)

Mean Std. Dev. Mean Std. Dev.

Senior Citizens 10.00 0.00 5600.00 0.00

Working Professional 14.86 0.83 4160.80 231.82

College Students 9.91 9.97 5551.56 5585.70

Total 15312.36 5589.47

Table 3: Profits under current prices

It is seen that the

1. Working professionals generate the highest profits daily however they mostly order Khara Bhath -

Coffee combo which is not our most profitable offering.

2. The college students only buy the Dosa - Coffee combo as it is the only offering that holds a positive

consumer surplus for them. Also since their mean surplus and the price of the combo are same they

end up not purchasing anything almost 50% of the times.

3. The senior citizens always prefer the Idli - Coffee combo as it present a positive surplus all the time.

Also as seen in Table 8 the customers are enjoying a large surplus which can tapped into and converted to

profits with effective pricing.

Pricing to maximize expected weekly profits (Strategy 1)

The working professionals consume mainly Khara Bhath - Coffee combo and enjoy an average surplus of Rs.

15. This presents us room to increase the price of Khara Bhath. Similarly the college students end up not

buying anything 50% of the times. Benne Dosa is the only product that offers them a positive surplus.

Therefore if we can reduce the price of Dosa so as to incentivize more students to buy it, we can increase our

revenues and the profit despite the price reduction. The senior citizens also enjoy a pretty high surplus on

Idli - Coffee combo but we have not considered it in the current analysis.

The optimal price for maximizing the weekly expected profits are : Dosa - Rs. 21, Bhath - Rs. 27 (Trial # 359 ,

Table 12). With these prices the daily profit from working professionals and college students rises

significantly. Also as seen in Table 10 the number of students now purchasing Dosa - Coffee combo rises to

88.70% an increase of almost 39%.



Senior Citizens 10 0 5600 0



Total 18813.93 3149.49

Table 4 : Daily and Weekly expected profits under Strategy 1

Pricing to maximize 5th percentile of weekly profits

To be a little more conservative, the prices of the items can be adjusted to maximize the 5th percentile of the

profits. Such a pricing scheme will help increase the profits from current level as well as the certainty of a

minimum level of the profits.

The optimal prices for maximizing the 5th percentile of the weekly profits are: Dosa - Rs. 19, Bhath - Rs. 19

(Trial # 289 , Table 12 ). These prices ensure that all of the senior citizens and working professional will

definitely purchase something to eat. At the same time the percentage of students purchasing a food item

also rises to 96.88%. Due the decrease in the prices of Bhath the mean profit from working professionals has

reduced compared to current prices, but the increase in volume of student orders helps counter it and results

in an increased level of overall profits. Manjunath hence will receive a profit of Rs. 17360 in 95% of the cases.



Senior Citizens 10.00 0.09 5601.12 50.08



Total 17111.36 1336.82

Table 5 : Daily and Weekly expected profits under Strategy 2

Appendix

The simulation was run using @Risk on excel.

Customer Type Relative

Size

Dosa + Coffee Khara Bhath + Coffee Idli-Vada + Coffee

Mean Std. Dev. Mean Std. Dev. Mean Std. Dev.

Senior Citizens 40% 30 2.23607 35 3.16228 45 2.23607

Working Professionals 20% 35 3.60555 50 4.47214 35 2.82843

College Students 40% 40 3.16228 30 2.23607 20 2.69258

Table 6: Reservation Prices for different combos across different customer categories

Current Prices

Benne Dosa Khara Bhath Idli-Vada Coffee Dosa + Coffee Bhath + Coffee Idli + Coffee

Price 25 20 15 15 25 20 15

Variable Cost 10 10 10 10 10 10 10

Profit 15 10 5 5 15 10 5

Table 7: Current Prices and Profits of the products offered

Category Surplus

Mean Std. Dev.

Senior Citizens 14.99 2.23

Working Professionals 15.02 4.44

College Students 1.23 1.80

Table 8: Consumer Surplus under current prices

Category Dosa + Coffee Khara Bhath + Coffee Idli-Vada + Coffee None

Senior Citizens 0.00% 0.00% 100.00% 0.00%

Working Professionals 0.02% 96.84% 3.14% 0.00%

College Students 49.28% 0.56% 0.00% 50.16%

Table 9: Demand among each category under current prices

Image 1: Distribution of Weekly Profits under current prices

Profit Maximization

Risk Optimizer feature of @Risk was used to analyze the profits earned under different price combinations

of Benne Dosa and Khara Bhath.

Since the mean reservation prices for Benne Dosa varied from Rs. 15 to Rs. 30 we simulated its prices from

Rs. 10 to Rs. 40.

Similarly the mean reservation price of Khara Bhath ranged from Rs. 20 to Rs. 30 we again simulated its

price from Rs. 10 to Rs. 40.

Risk Optimizer was run for the resulting 961 combination of different prices of the two items to find the

optimal pricing scheme. The log of different trials can be found in Table 12 below.

Strategy 1 : Maximize weekly expected profits


Senior Citizens 0.00% 0.00% 100.00% 0.00%



Table 10: Demand among each category on maximizing mean weekly profit

Image 2: Distribution of Weekly Profits on maximizing weekly expected profits

Strategy 2: Maximize 5th percentile of weekly profits


Senior Citizens 0.00% 0.04% 99.96% 0.00%



Table 11: Demand among each category on maximizing 5% percentile of weekly profit

Image 3: Distribution of Weekly Profits on maximizing 5th percentile of weekly profits

Log of trials using Risk Optimizer

Trial Prices Goal Cell Statistics

Dosa Bhath Mean Std. Dev. 5% Percentile Min. Max.

1 10 10 9536.52 817.55 7000.00 7000 9800

2 10 11 9948.54 527.35 7840.00 7000 10640

3 10 12 10297.87 318.19 10360.00 7000 11480

4 10 13 10600.07 221.59 10640.00 7000 12320

5 10 14 10878.67 232.13 10920.00 7000 13160

6 10 15 11135.32 311.39 11200.00 7000 14000

7 10 16 11373.71 421.06 9800.00 7000 14840

8 10 17 11586.51 563.65 9800.00 7000 12880

9 10 18 11775.54 726.66 9800.00 7000 13720

10 10 19 11931.11 908.38 9800.00 7000 14560

11 10 20 12050.50 1105.47 9800.00 7000 12600

12 10 21 12122.24 1316.97 9800.00 7000 12880

13 10 22 12137.80 1531.69 9800.00 7000 13160

14 10 23 12105.66 1735.04 9800.00 7000 13440

15 10 24 12025.64 1914.64 9800.00 7000 13720

16 10 25 11900.98 2062.72 9800.00 7000 14000

17 10 26 11743.68 2170.11 9800.00 7000 14280

18 10 27 11534.82 2223.58 9800.00 7000 14560

19 10 28 11328.63 2231.96 9800.00 7000 14840

20 10 29 11130.95 2201.45 9800.00 7000 15120

21 10 30 10920.70 2112.62 9800.00 7000 15400

22 10 31 10736.24 1995.53 9800.00 7000 15680

23 10 32 10566.33 1841.90 9800.00 7000 15960

24 10 33 10426.75 1676.79 9800.00 7000 16240

25 10 34 10301.59 1483.45 9800.00 7000 16520



26 10 35 10198.02 1273.74 9800.00 7000 16800

27 10 36 10129.70 1097.18 9800.00 7000 17080

28 10 37 10085.85 962.33 9800.00 7000 17360

29 10 38 10053.93 837.25 9800.00 7000 17640

30 10 39 10035.31 754.24 9800.00 7000 17920

31 10 40 10019.10 667.66 9800.00 7000 18200

32 11 10 10092.32 818.42 7560.00 7000 10640

33 11 11 10510.53 522.76 8400.00 8400 10640

34 11 12 10864.95 300.43 10920.00 8400 11760

35 11 13 11172.56 175.49 11200.00 8400 12320

36 11 14 11458.61 147.26 11480.00 8400 13160

37 11 15 11725.73 207.93 11760.00 8400 14000

38 11 16 11979.07 298.59 12040.00 8400 14840

39 11 17 12215.73 412.35 10640.00 8400 15680

40 11 18 12427.88 557.08 10640.00 8400 14280

41 11 19 12615.01 721.04 10640.00 8400 15120

42 11 20 12767.64 904.88 10640.00 8400 13160

43 11 21 12885.04 1102.60 10640.00 8400 13440

44 11 22 12952.52 1312.89 10640.00 8400 13720

45 11 23 12964.00 1526.15 10640.00 8400 14000

46 11 24 12925.98 1725.31 10640.00 8400 14280

47 11 25 12842.31 1901.31 10640.00 8400 14560

48 11 26 12703.60 2042.36 10640.00 8400 14840

49 11 27 12539.63 2140.08 10640.00 8400 15120

50 11 28 12332.60 2186.74 10640.00 8400 15400

51 11 29 12138.17 2193.46 10640.00 8400 15680

52 11 30 11922.04 2137.53 10640.00 8400 15960

53 11 31 11727.18 2048.03 10640.00 8400 16240

54 11 32 11547.56 1922.54 10640.00 8400 16520

55 11 33 11384.46 1765.19 10640.00 8400 16800

56 11 34 11249.39 1593.65 10640.00 8400 17080

57 11 35 11123.22 1377.38 10640.00 8400 17360

58 11 36 11030.74 1174.76 10640.00 8400 17640

59 11 37 10975.44 1025.81 10640.00 8400 17920

60 11 38 10925.74 845.54 10640.00 8400 18200

61 11 39 10905.33 761.08 10640.00 8400 18480

62 11 40 10889.40 682.85 10640.00 8400 18760

63 12 10 10637.84 830.86 8120.00 7000 12320

64 12 11 11065.91 525.53 8960.00 8400 12320

65 12 12 11426.41 295.96 11480.00 9800 12320

66 12 13 11737.99 158.55 11760.00 10360 12320

67 12 14 12029.33 94.06 12040.00 10920 13160

68 12 15 12303.17 138.68 12320.00 8400 14000

69 12 16 12567.35 208.12 12600.00 8680 14840

70 12 17 12818.99 298.66 12880.00 8960 15680



71 12 18 13054.47 413.14 11480.00 9240 16520

72 12 19 13264.24 557.83 11480.00 9520 15680

73 12 20 13447.39 722.62 11480.00 9800 13720

74 12 21 13597.70 908.25 11480.00 10080 14000

75 12 22 13709.16 1107.36 11480.00 10360 14280

76 12 23 13770.15 1318.44 11480.00 8400 14560

77 12 24 13770.15 1529.69 11480.00 8400 14840

78 12 25 13727.78 1722.98 11480.00 8400 15120

79 12 26 13628.16 1892.29 11480.00 8400 15400

80 12 27 13478.08 2023.49 11480.00 8400 15680

81 12 28 13311.34 2110.99 11480.00 8400 15960

82 12 29 13113.41 2150.01 11480.00 8400 16240

83 12 30 12899.15 2132.11 11480.00 8400 16520

84 12 31 12693.97 2070.80 11480.00 8400 16800

85 12 32 12502.22 1971.83 11480.00 7560 17080

86 12 33 12326.92 1835.11 11480.00 7560 17360

87 12 34 12173.45 1673.12 11480.00 7560 17640

88 12 35 12037.42 1479.24 11480.00 7560 17920

89 12 36 11924.22 1267.30 11480.00 7560 18200

90 12 37 11849.46 1089.31 11480.00 7560 18480

91 12 38 11786.52 889.25 11480.00 7560 18760

92 12 39 11753.08 758.70 11480.00 7560 19040

93 12 40 11735.30 674.78 11480.00 7560 19320

94 13 10 11156.49 879.91 8680.00 7000 12880

95 13 11 11610.87 544.58 9520.00 8400 12880

96 13 12 11981.23 302.03 12040.00 9800 12880

97 13 13 12298.89 153.25 12320.00 11200 12880

98 13 14 12594.20 67.13 12600.00 11760 13160

99 13 15 12873.22 97.57 12880.00 8400 14000

100 13 16 13144.18 144.34 13160.00 8680 14840

101 13 17 13405.90 215.44 13440.00 8960 15680

102 13 18 13655.40 308.74 12880.00 9240 16520

103 13 19 13888.78 422.65 12320.00 9520 17360

104 13 20 14092.82 570.13 12320.00 9800 14280

105 13 21 14271.60 738.59 12320.00 10080 14560

106 13 22 14414.06 926.58 12320.00 10360 14840

107 13 23 14518.90 1125.76 12320.00 8400 15120

108 13 24 14564.93 1338.44 12320.00 7840 15400

109 13 25 14549.92 1547.06 12320.00 7840 15680

110 13 26 14489.80 1735.79 12320.00 7840 15960

111 13 27 14376.26 1894.57 12320.00 7840 16240

112 13 28 14215.32 2012.39 12320.00 7840 16520

113 13 29 14048.78 2087.88 12320.00 7840 16800

114 13 30 13834.10 2103.75 12320.00 7840 17080

115 13 31 13629.67 2076.64 12320.00 7840 17360



116 13 32 13425.92 2000.81 12320.00 7840 17640

117 13 33 13235.49 1881.68 12320.00 7840 17920

118 13 34 13072.98 1739.21 12320.00 7840 18200

119 13 35 12920.04 1554.28 12320.00 7840 18480

120 13 36 12797.18 1358.55 12320.00 7840 18760

121 13 37 12700.30 1158.75 12320.00 7840 19040

122 13 38 12625.40 951.56 12320.00 7840 19320

123 13 39 12580.79 795.88 12320.00 7840 19600

124 13 40 12553.04 673.56 12320.00 7840 19880

125 14 10 11629.10 988.36 9240.00 7000 13440

126 14 11 12129.52 613.40 10080.00 8400 13440

127 14 12 12526.19 333.48 11480.00 9800 13440

128 14 13 12853.71 164.44 12880.00 11200 13440

129 14 14 13155.10 53.71 13160.00 12600 13440

130 14 15 13437.98 81.13 13440.00 8400 14000

131 14 16 13713.31 118.91 13720.00 8680 14840

132 14 17 13981.44 168.17 14000.00 8960 15680

133 14 18 14240.97 237.59 14280.00 9240 16520

134 14 19 14488.60 325.95 13440.00 9520 17360

135 14 20 14715.23 444.21 13160.00 9800 14840

136 14 21 14914.37 597.91 13160.00 10080 15120

137 14 22 15082.56 773.03 13160.00 10360 15400

138 14 23 15210.38 968.60 13160.00 8400 15680

139 14 24 15300.35 1169.82 13160.00 8400 15960

140 14 25 15324.93 1383.76 13160.00 8120 16240

141 14 26 15292.26 1587.45 13160.00 8120 16520

142 14 27 15209.35 1768.22 13160.00 8120 16800

143 14 28 15079.29 1915.00 13160.00 8120 17080

144 14 29 14909.86 2016.48 13160.00 8120 17360

145 14 30 14720.02 2068.42 13160.00 8120 17640

146 14 31 14516.88 2071.48 13160.00 8120 17920

147 14 32 14306.18 2022.14 13160.00 8120 18200

148 14 33 14100.86 1921.40 13160.00 8120 18480

149 14 34 13919.70 1786.89 13160.00 8120 18760

150 14 35 13760.26 1623.57 13160.00 8120 19040

151 14 36 13631.49 1449.95 13160.00 8120 19320

152 14 37 13514.28 1238.12 13160.00 8120 19600

153 14 38 13424.91 1022.76 13160.00 8120 19880

154 14 39 13369.36 850.27 13160.00 8120 20160

155 14 40 13332.70 702.45 13160.00 8120 20440

156 15 10 12044.06 1185.20 9800.00 7000 14000

157 15 11 12602.13 762.91 10640.00 8400 14000

158 15 12 13044.84 435.61 11480.00 9800 14000

159 15 13 13398.67 217.30 13440.00 11200 14000

160 15 14 13709.92 81.11 13720.00 12600 14000



161 15 15 13998.88 79.19 14000.00 8400 14000

162 15 16 14277.96 109.19 14280.00 8680 14840

163 15 17 14550.31 154.39 14560.00 8960 15680

164 15 18 14814.94 219.86 14840.00 8400 16520

165 15 19 15070.83 285.06 15120.00 8400 17360

166 15 20 15310.82 379.94 14000.00 8400 15400

167 15 21 15529.86 505.71 14000.00 8400 15680

168 15 22 15717.86 663.80 14000.00 8400 15960

169 15 23 15869.62 847.50 14000.00 8400 16240

170 15 24 15979.10 1046.53 14000.00 8400 16520

171 15 25 16041.20 1254.01 14000.00 8400 16800

172 15 26 16040.81 1466.40 14000.00 8400 17080

173 15 27 15980.27 1664.00 14000.00 8400 17360

174 15 28 15874.71 1832.00 14000.00 8400 17640

175 15 29 15729.34 1958.60 14000.00 8400 17920

176 15 30 15533.28 2034.07 14000.00 8400 18200

177 15 31 15346.97 2068.73 14000.00 8400 18480

178 15 32 15131.23 2044.97 14000.00 8400 18760

179 15 33 14917.17 1966.47 14000.00 8400 19040

180 15 34 14720.66 1845.86 14000.00 8400 19320

181 15 35 14547.40 1692.82 14000.00 8400 19600

182 15 36 14406.81 1526.94 14000.00 8400 19880

183 15 37 14285.94 1337.86 14000.00 8400 20160

184 15 38 14184.21 1127.24 14000.00 8400 20440

185 15 39 14115.92 945.96 14000.00 8400 20720

186 15 40 14065.94 767.98 14000.00 8400 21000

187 16 10 12365.98 1474.55 9800.00 7000 14840

188 16 11 13016.72 1006.46 10640.00 7280 14840

189 16 12 13515.80 639.81 11480.00 7560 14840

190 16 13 13915.50 370.71 12880.00 7840 14840

191 16 14 14252.39 205.48 14280.00 8120 14840

192 16 15 14548.13 212.66 14560.00 8400 14840

193 16 16 14832.55 224.48 14840.00 8680 15400

194 16 17 15104.66 289.59 15120.00 8960 16240

195 16 18 15373.46 322.08 15400.00 9240 17080

196 16 19 15634.11 367.03 15680.00 8680 17920

197 16 20 15881.82 426.12 14840.00 8680 15960

198 16 21 16112.49 517.10 14840.00 8400 16240

199 16 22 16319.69 640.86 14560.00 8400 16520

200 16 23 16487.66 804.80 14560.00 8400 16800

201 16 24 16619.15 989.14 14560.00 8400 17080

202 16 25 16693.57 1194.84 14560.00 8400 17360

203 16 26 16726.67 1398.18 14560.00 8400 17640

204 16 27 16687.92 1605.60 14560.00 8400 17920

205 16 28 16602.77 1788.20 14560.00 8400 18200



206 16 29 16468.03 1930.83 14560.00 8400 18480

207 16 30 16285.47 2029.02 14560.00 8400 18760

208 16 31 16103.25 2085.11 14560.00 8400 19040

209 16 32 15892.88 2087.72 14560.00 8400 19320

210 16 33 15665.30 2024.86 14560.00 8400 19600

211 16 34 15460.09 1921.69 14560.00 8400 19880

212 16 35 15273.44 1781.41 14560.00 8400 20160

213 16 36 15119.13 1621.80 14560.00 8400 20440

214 16 37 14989.30 1444.15 14560.00 8400 20720

215 16 38 14883.04 1257.38 14560.00 8400 21000

216 16 39 14804.52 1082.80 14560.00 8400 21280

217 16 40 14742.81 906.06 14560.00 8400 21560

218 17 10 12564.83 1846.44 9800.00 7000 15680

219 17 11 13337.41 1339.56 10640.00 7280 15680

220 17 12 13929.10 919.82 11480.00 7560 15680

221 17 13 14385.62 604.53 12320.00 7840 15680

222 17 14 14766.86 387.21 14840.00 8120 15680

223 17 15 15082.54 379.51 15120.00 8400 15680

224 17 16 15370.77 413.31 15400.00 8680 16240

225 17 17 15646.34 467.85 15680.00 8960 16800

226 17 18 15915.45 507.61 15960.00 8400 17640

227 17 19 16178.01 543.44 16240.00 8400 18480

228 17 20 16429.62 588.24 15680.00 8400 16520

229 17 21 16668.18 646.24 15680.00 8400 16800

230 17 22 16884.87 734.51 15120.00 8400 17080

231 17 23 17069.14 864.99 15120.00 8400 17360

232 17 24 17215.27 1023.02 15120.00 8400 17640

233 17 25 17306.86 1209.72 15120.00 8400 17920

234 17 26 17345.86 1407.39 15120.00 8400 18200

235 17 27 17334.07 1609.35 15120.00 8400 18480

236 17 28 17258.75 1798.52 15120.00 8400 18760

237 17 29 17141.49 1953.17 15120.00 8400 19040

238 17 30 16963.13 2063.42 15120.00 8400 19320

239 17 31 16794.74 2137.72 15120.00 8400 19600

240 17 32 16581.26 2158.93 15120.00 8400 19880

241 17 33 16347.80 2115.46 15120.00 8400 20160

242 17 34 16125.87 2019.02 15120.00 8400 20440

243 17 35 15934.58 1899.75 15120.00 8400 20720

244 17 36 15767.70 1747.83 15120.00 8400 21000

245 17 37 15621.76 1577.05 15120.00 8400 21280

246 17 38 15511.27 1409.74 15120.00 8400 21560

247 17 39 15430.07 1257.25 15120.00 8400 21840

248 17 40 15360.07 1100.93 15120.00 8400 22120

249 18 10 12608.85 2240.01 9800.00 7000 16520

250 18 11 13534.02 1744.29 10640.00 7280 16520



251 18 12 14247.38 1282.85 11480.00 7560 16520

252 18 13 14792.09 923.23 12320.00 7840 16520

253 18 14 15224.24 689.84 13160.00 8120 16520

254 18 15 15576.20 654.02 15680.00 8400 16520

255 18 16 15883.11 671.78 15960.00 8680 17080

256 18 17 16156.56 752.68 16240.00 8960 17640

257 18 18 16425.36 802.59 16520.00 8400 18200

258 18 19 16687.16 840.73 16800.00 8400 19040

259 18 20 16941.04 871.86 16520.00 8400 17080

260 18 21 17184.19 906.81 15680.00 8400 17360

261 18 22 17406.31 965.39 15680.00 8400 17640

262 18 23 17597.94 1062.04 15680.00 8400 17920

263 18 24 17759.84 1181.29 15680.00 8400 18200

264 18 25 17860.72 1344.39 15680.00 8400 18480

265 18 26 17910.98 1523.73 15680.00 8400 18760

266 18 27 17903.37 1717.39 15680.00 8400 19040

267 18 28 17846.70 1898.11 15680.00 8400 19320

268 18 29 17736.18 2052.75 15680.00 8400 19600

269 18 30 17569.30 2178.25 15680.00 8400 19880

270 18 31 17403.90 2258.12 15680.00 8400 20160

271 18 32 17193.85 2291.85 15680.00 8400 20440

272 18 33 16955.68 2271.70 15680.00 8400 20720

273 18 34 16723.73 2188.21 15680.00 8400 21000

274 18 35 16519.55 2074.06 15680.00 8400 21280

275 18 36 16347.16 1943.84 15680.00 8400 21560

276 18 37 16185.34 1780.15 15680.00 5600 21840

277 18 38 16069.06 1630.81 15680.00 5600 22120

278 18 39 15978.14 1483.64 15680.00 5600 22400

279 18 40 15905.18 1353.39 15680.00 5600 22680

280 19 10 12489.71 2615.10 9800.00 7000 17360

281 19 11 13574.06 2166.69 10640.00 5040 17360

282 19 12 14432.52 1717.14 11480.00 7560 17360

283 19 13 15091.94 1339.65 12320.00 7840 17360

284 19 14 15596.90 1115.80 13160.00 8120 17360

285 19 15 15982.85 1088.29 14000.00 8400 17360

286 19 16 16310.08 1135.60 14840.00 8400 17920

287 19 17 16589.66 1225.75 16800.00 8400 18480

288 19 18 16854.35 1287.29 17080.00 8400 19040

289 19 19 17111.36 1336.82 17360.00 8400 19600

290 19 20 17365.77 1362.43 16240.00 8400 18200

291 19 21 17610.66 1383.06 16240.00 8400 17920

292 19 22 17836.81 1424.34 16240.00 8400 18200

293 19 23 18032.28 1488.76 16240.00 8400 18480

294 19 24 18198.57 1574.13 16240.00 8400 18760

295 19 25 18312.22 1692.25 16240.00 8400 19040



296 19 26 18367.05 1848.33 16240.00 8400 19320

297 19 27 18366.88 2018.59 16240.00 8400 19600

298 19 28 18311.64 2168.65 16240.00 8400 19880

299 19 29 18214.67 2309.25 16240.00 8400 20160

300 19 30 18047.68 2436.41 16240.00 8400 20440

301 19 31 17884.50 2519.79 16240.00 8400 20720

302 19 32 17676.34 2564.78 16240.00 5600 21000

303 19 33 17433.70 2551.24 16240.00 5600 21280

304 19 34 17196.37 2484.34 16240.00 5600 21560

305 19 35 16979.54 2381.79 16240.00 5600 21840

306 19 36 16798.91 2266.79 16240.00 5600 22120

307 19 37 16632.67 2141.02 16240.00 5600 22400

308 19 38 16502.75 1999.97 16240.00 5600 22680

309 19 39 16406.82 1879.02 16240.00 5600 22960

310 19 40 16323.55 1755.95 16240.00 5600 23240

311 20 10 12265.82 2915.95 9800.00 7000 16800

312 20 11 13452.77 2560.14 10640.00 5040 16800

313 20 12 14463.29 2162.45 11480.00 5880 18200

314 20 13 15264.96 1785.38 12320.00 7840 18200

315 20 14 15865.64 1575.68 13160.00 7560 18200

316 20 15 16301.04 1573.56 14000.00 8400 18200

317 20 16 16636.70 1671.03 14840.00 8400 18200

318 20 17 16915.56 1803.05 8960.00 8400 19320

319 20 18 17179.46 1880.84 9240.00 8400 19880

320 20 19 17425.77 1945.38 9520.00 8400 20440

321 20 20 17671.50 1983.95 9800.00 8400 18200

322 20 21 17912.64 2007.71 10080.00 8400 19040

323 20 22 18139.88 2037.07 10360.00 8400 18760

324 20 23 18338.10 2080.36 10640.00 8400 19040

325 20 24 18507.02 2148.31 10920.00 8400 19320

326 20 25 18623.22 2245.06 11200.00 8400 19600

327 20 26 18686.02 2361.61 11480.00 8400 19880

328 20 27 18689.30 2499.68 11760.00 8400 20160

329 20 28 18636.32 2623.98 12040.00 8400 20440

330 20 29 18539.86 2736.11 12320.00 8400 20720

331 20 30 18379.48 2852.63 12600.00 5600 21000

332 20 31 18216.18 2929.61 12880.00 5600 21280

333 20 32 18007.78 2975.02 13160.00 5600 21560

334 20 33 17761.38 2978.06 13440.00 5600 21840

335 20 34 17516.44 2925.84 9800.00 5600 22120

336 20 35 17295.18 2841.69 9800.00 5600 22400

337 20 36 17104.81 2742.56 9800.00 5600 22680

338 20 37 16934.65 2636.52 9800.00 5600 22960

339 20 38 16796.00 2512.33 8400.00 5600 23240

340 20 39 16691.61 2410.01 8400.00 5600 23520



341 20 40 16605.82 2314.42 8400.00 5600 23800

342 21 10 11929.65 3113.18 7000.00 4200 17360

343 21 11 13225.63 2874.46 10640.00 5040 17360

344 21 12 14333.12 2575.56 11480.00 5880 17360

345 21 13 15258.71 2282.01 12320.00 6720 17360

346 21 14 15956.72 2137.67 13160.00 7560 17360

347 21 15 16449.33 2184.01 8400.00 8400 17360

348 21 16 16794.62 2342.37 8680.00 8400 19040

349 21 17 17064.49 2507.90 8960.00 8400 19040

350 21 18 17313.60 2625.04 9240.00 8400 20720

351 21 19 17548.27 2706.82 9520.00 8400 21280

352 21 20 17788.71 2744.01 9800.00 8400 19040

353 21 21 18026.01 2769.05 10080.00 8400 19040

354 21 22 18252.98 2789.84 10360.00 8400 19880

355 21 23 18452.73 2824.56 10640.00 8400 19600

356 21 24 18623.84 2870.29 10920.00 8400 19880

357 21 25 18742.58 2943.33 11200.00 8400 20160

358 21 26 18806.93 3037.08 11480.00 8400 20440

359 21 27 18813.93 3149.49 11760.00 8400 20720

360 21 28 18763.14 3258.28 12040.00 8400 21000

361 21 29 18668.05 3356.41 10080.00 5600 21280

362 21 30 18503.24 3458.95 8400.00 5600 21560

363 21 31 18342.69 3530.41 8400.00 5600 21840

364 21 32 18126.05 3568.95 8400.00 5600 22120

365 21 33 17882.37 3577.80 8400.00 5600 22400

366 21 34 17632.10 3537.01 8400.00 5600 22680

367 21 35 17403.57 3469.00 8400.00 5600 22960

368 21 36 17211.77 3383.82 8400.00 5600 23240

369 21 37 17030.05 3285.55 8400.00 5600 23520

370 21 38 16884.48 3179.86 8400.00 5600 23800

371 21 39 16770.77 3085.03 8400.00 5600 24080

372 21 40 16679.94 3003.15 8400.00 5600 24360

373 22 10 11514.92 3172.06 7000.00 4200 17920

374 22 11 12882.13 3076.98 10640.00 5040 17920

375 22 12 14076.47 2910.78 11480.00 5880 17920

376 22 13 15065.34 2748.39 12320.00 6720 17920

377 22 14 15828.32 2738.81 8120.00 7560 17920

378 22 15 16350.60 2889.52 8400.00 8400 17920

379 22 16 16692.17 3125.59 8680.00 8400 18760

380 22 17 16941.93 3336.71 8960.00 8400 19880

381 22 18 17149.78 3499.00 9240.00 8400 20440

382 22 19 17356.56 3602.58 9520.00 8400 22120

383 22 20 17585.09 3646.66 9800.00 8400 19880

384 22 21 17819.14 3667.98 10080.00 8400 19880

385 22 22 18045.78 3685.55 10360.00 8400 19880



386 22 23 18243.85 3720.73 10640.00 8400 20160

387 22 24 18416.22 3761.14 10920.00 8400 20440

388 22 25 18536.76 3818.70 11200.00 8400 20720

389 22 26 18601.07 3892.93 11480.00 5600 21000

390 22 27 18610.34 3980.09 8400.00 5600 21280

391 22 28 18562.24 4061.94 8400.00 5600 21560

392 22 29 18465.78 4152.77 8400.00 5600 21840

393 22 30 18300.46 4247.11 8400.00 5600 22120

394 22 31 18135.52 4317.05 8400.00 5600 22400

395 22 32 17922.41 4344.48 8400.00 5600 22680

396 22 33 17671.56 4345.29 8400.00 5600 22960

397 22 34 17417.71 4310.66 8400.00 5600 23240

398 22 35 17177.61 4257.75 8400.00 5600 23520

399 22 36 16982.67 4191.80 8400.00 5600 23800

400 22 37 16796.05 4104.94 8400.00 5600 24080

401 22 38 16643.56 4006.33 8400.00 5600 24360

402 22 39 16525.46 3932.63 8400.00 5600 24640

403 22 40 16432.19 3868.60 8400.00 5600 24920

404 23 10 11120.62 3124.41 7000.00 4200 18480

405 23 11 12443.76 3140.07 8400.00 5040 18480

406 23 12 13692.98 3134.56 11480.00 5880 18480

407 23 13 14724.70 3138.48 7840.00 6720 18480

408 23 14 15507.49 3263.02 8120.00 7560 18480

409 23 15 16044.11 3533.05 8400.00 8400 18480

410 23 16 16358.13 3850.33 8680.00 8400 19320

411 23 17 16583.28 4108.58 8960.00 8400 20160

412 23 18 16740.39 4306.83 9240.00 8400 21000

413 23 19 16912.45 4421.78 9520.00 8400 21840

414 23 20 17126.23 4471.20 9800.00 8400 20720

415 23 21 17352.38 4494.60 10080.00 8400 20720

416 23 22 17577.62 4509.12 10360.00 8400 20720

417 23 23 17775.97 4535.55 10640.00 8400 20720

418 23 24 17947.72 4569.62 10920.00 8400 21000

419 23 25 18069.52 4613.37 10640.00 8400 21280

420 23 26 18134.51 4668.88 8400.00 5600 21560

421 23 27 18140.81 4746.17 8400.00 5600 21840

422 23 28 18092.48 4830.82 8400.00 5600 22120

423 23 29 17996.61 4918.61 8400.00 5600 22400

424 23 30 17826.98 4999.71 8400.00 5600 22680

425 23 31 17659.71 5066.09 8400.00 5600 22960

426 23 32 17447.70 5089.92 8400.00 5600 23240

427 23 33 17194.35 5095.89 8400.00 5600 23520

428 23 34 16931.26 5059.21 8400.00 5600 23800

429 23 35 16691.58 5010.46 8400.00 5600 24080

430 23 36 16492.95 4944.46 8400.00 5600 24360



431 23 37 16302.72 4864.71 8400.00 5600 24640

432 23 38 16146.40 4777.71 8400.00 5600 24920

433 23 39 16022.38 4704.53 8400.00 5600 25200

434 23 40 15930.85 4656.11 8400.00 5600 25480

435 24 10 10707.73 2924.30 7000.00 4200 19040

436 24 11 12036.98 3092.93 8400.00 5040 19040

437 24 12 13215.69 3208.41 9800.00 5880 19040

438 24 13 14259.11 3388.00 7840.00 6720 19040

439 24 14 15022.64 3672.33 8120.00 7560 19040

440 24 15 15467.59 4083.22 8400.00 8400 19040

441 24 16 15721.08 4489.50 8680.00 8400 19880

442 24 17 15877.29 4794.91 8960.00 8400 20720

443 24 18 15977.53 5009.80 9240.00 8400 21560

444 24 19 16106.47 5125.75 9520.00 8400 22400

445 24 20 16300.17 5171.77 9800.00 8400 21560

446 24 21 16517.31 5193.41 10080.00 8400 21560

447 24 22 16740.58 5202.81 10360.00 8400 21560

448 24 23 16938.99 5221.47 10640.00 8400 21560

449 24 24 17111.14 5251.68 10920.00 8400 21560

450 24 25 17232.99 5294.34 8400.00 8400 21840

451 24 26 17297.48 5345.84 8400.00 5600 22120

452 24 27 17302.60 5406.14 8400.00 5600 22400

453 24 28 17253.52 5472.16 8400.00 5600 22680

454 24 29 17157.98 5551.18 8400.00 5600 22960

455 24 30 16986.06 5625.22 8400.00 5600 23240

456 24 31 16815.60 5687.44 8400.00 5600 23520

457 24 32 16601.62 5725.54 8400.00 5600 23800

458 24 33 16346.37 5723.97 8400.00 5600 24080

459 24 34 16081.32 5704.06 8400.00 5600 24360

460 24 35 15837.16 5651.18 8400.00 5600 24640

461 24 36 15635.96 5596.75 8400.00 5600 24920

462 24 37 15445.14 5527.18 8400.00 5600 25200

463 24 38 15285.79 5446.17 8400.00 5600 25480

464 24 39 15158.98 5373.33 8400.00 5600 25760

465 24 40 15064.95 5328.44 8400.00 5600 26040

466 25 10 10349.78 2646.72 7000.00 4200 19600

467 25 11 11614.51 2890.92 8400.00 5040 19600

468 25 12 12779.56 3162.80 9800.00 5880 19600

469 25 13 13715.35 3466.04 7840.00 6720 19600

470 25 14 14423.84 3905.54 8120.00 7560 19600

471 25 15 14805.84 4421.71 8400.00 8400 19600

472 25 16 14958.24 4884.67 8680.00 8400 20440

473 25 17 15012.70 5227.88 8960.00 8400 21280

474 25 18 15035.78 5442.95 9240.00 8400 22120

475 25 19 15133.10 5550.03 9520.00 8400 22960



476 25 20 15312.36 5589.47 9800.00 8400 22400

477 25 21 15522.36 5606.93 10080.00 8400 22400

478 25 22 15744.46 5616.31 10360.00 8400 22400

479 25 23 15942.81 5634.80 10640.00 8400 22400

480 25 24 16114.70 5661.50 8400.00 8400 22400

481 25 25 16236.08 5703.25 8400.00 8400 22400

482 25 26 16300.84 5750.24 8400.00 5600 22680

483 25 27 16306.30 5801.99 8400.00 5600 22960

484 25 28 16257.53 5867.34 8400.00 5600 23240

485 25 29 16160.03 5950.37 8400.00 5600 23520

486 25 30 15988.56 6019.86 8400.00 5600 23800

487 25 31 15814.74 6076.43 8400.00 5600 24080

488 25 32 15600.06 6109.01 8400.00 5600 24360

489 25 33 15344.06 6108.96 8400.00 5600 24640

490 25 34 15078.56 6090.98 8400.00 5600 24920

491 25 35 14829.92 6041.00 8400.00 5600 25200

492 25 36 14626.84 5982.55 8400.00 5600 25480

493 25 37 14434.67 5914.43 8400.00 5600 25760

494 25 38 14273.31 5842.81 8400.00 5600 26040

495 25 39 14143.19 5775.80 8400.00 5600 26320

496 25 40 14047.88 5734.83 8400.00 5600 26600

497 26 10 10064.18 2300.78 7000.00 4200 18760

498 26 11 11250.79 2606.12 8400.00 5040 20160

499 26 12 12338.62 2966.03 7560.00 5880 20160

500 26 13 13215.94 3413.51 7840.00 6720 20160

501 26 14 13770.09 3941.42 8120.00 7560 20160

502 26 15 14053.20 4542.79 8400.00 8400 20160

503 26 16 14098.20 5036.04 8680.00 8400 21000

504 26 17 14037.52 5378.12 8960.00 8400 21840

505 26 18 13983.54 5575.64 9240.00 8400 22680

506 26 19 14025.87 5653.76 9520.00 8400 23520

507 26 20 14185.39 5678.90 9800.00 8400 21560

508 26 21 14386.04 5688.12 10080.00 8400 23240

509 26 22 14602.70 5697.58 10360.00 8400 23240

510 26 23 14800.16 5715.63 8400.00 8400 23240

511 26 24 14971.24 5741.01 8400.00 5600 23240

512 26 25 15092.42 5776.11 8400.00 5600 23240

513 26 26 15156.23 5823.04 8400.00 5600 23240

514 26 27 15160.35 5871.04 8400.00 5600 23520

515 26 28 15110.31 5931.82 8400.00 5600 23800

516 26 29 15012.84 6005.18 8400.00 5600 24080

517 26 30 14840.42 6068.30 8400.00 5600 24360

518 26 31 14665.90 6131.16 8400.00 5600 24640

519 26 32 14447.83 6157.74 8400.00 5600 24920

520 26 33 14191.46 6153.58 8400.00 5600 25200



521 26 34 13923.73 6136.81 8400.00 5600 25480

522 26 35 13674.44 6093.13 8400.00 5600 25760

523 26 36 13469.12 6042.62 8400.00 5600 26040

524 26 37 13276.56 5968.48 8400.00 5600 26320

525 26 38 13113.32 5906.03 8400.00 5600 26600

526 26 39 12981.44 5852.81 8400.00 5600 26880

527 26 40 12885.32 5811.16 8400.00 5600 27160

528 27 10 9843.09 1940.43 7000.00 4200 19320

529 27 11 10947.44 2247.37 8400.00 5040 19600

530 27 12 11928.25 2662.92 7560.00 5880 20720

531 27 13 12694.58 3202.06 7840.00 6720 20720

532 27 14 13166.69 3838.09 8120.00 7560 20720

533 27 15 13283.31 4437.97 8400.00 8400 20720

534 27 16 13206.00 4938.76 8680.00 8400 21560

535 27 17 13032.43 5237.96 8960.00 8400 21280

536 27 18 12891.54 5374.14 9240.00 8400 21560

537 27 19 12893.78 5409.90 9520.00 8400 21840

538 27 20 13030.78 5414.99 9800.00 8400 22120

539 27 21 13224.68 5415.06 10080.00 8400 22400

540 27 22 13438.35 5422.91 8400.00 8400 22680

541 27 23 13634.77 5439.27 8400.00 8400 22960

542 27 24 13805.90 5465.77 8400.00 5600 23240

543 27 25 13927.14 5500.10 8400.00 5600 23520

544 27 26 13991.01 5540.96 8400.00 5600 23800

545 27 27 13994.90 5585.98 8400.00 5600 24080

546 27 28 13944.56 5655.41 8400.00 5600 24360

547 27 29 13847.12 5726.08 8400.00 5600 24640

548 27 30 13675.17 5788.16 8400.00 5600 24920

549 27 31 13498.86 5850.16 8400.00 5600 25200

550 27 32 13281.58 5869.88 8400.00 5600 25480

551 27 33 13025.15 5868.04 8400.00 5600 25760

552 27 34 12755.99 5851.89 8400.00 5600 26040

553 27 35 12506.70 5826.52 8400.00 5600 26320

554 27 36 12301.16 5787.23 8400.00 5600 26600

555 27 37 12105.46 5707.26 8400.00 5600 26880

556 27 38 11941.69 5649.20 8400.00 5600 27160

557 27 39 11809.56 5586.69 8400.00 5600 27440

558 27 40 11712.76 5531.75 8400.00 5600 27720

559 28 10 9698.72 1614.82 7000.00 4200 19880

560 28 11 10717.56 1867.25 8400.00 5040 20160

561 28 12 11619.64 2319.23 7560.00 5880 20440

562 28 13 12277.89 2900.62 7840.00 6720 20720

563 28 14 12623.77 3578.68 8120.00 7560 21280

564 28 15 12660.87 4207.18 8400.00 8400 21280

565 28 16 12427.04 4642.59 8680.00 8400 22120



566 28 17 12161.24 4871.96 8960.00 8400 21840

567 28 18 11943.79 4921.67 9240.00 8400 22120

568 28 19 11900.67 4887.08 9520.00 8400 22400

569 28 20 12016.90 4859.93 9800.00 8400 22680

570 28 21 12206.49 4848.95 10080.00 8400 22960

571 28 22 12419.04 4853.27 8400.00 8400 23240

572 28 23 12615.79 4873.85 8400.00 5600 23520

573 28 24 12786.84 4901.76 8400.00 5600 23800

574 28 25 12908.14 4941.26 8400.00 5600 24080

575 28 26 12972.06 5001.62 8400.00 5600 24360

576 28 27 12976.01 5059.88 8400.00 5600 24640

577 28 28 12925.02 5148.77 8400.00 5600 24920

578 28 29 12827.22 5214.46 8400.00 5600 25200

579 28 30 12655.61 5268.37 8400.00 5600 25480

580 28 31 12478.56 5326.94 8400.00 5600 25760

581 28 32 12260.86 5341.93 8400.00 5600 26040

582 28 33 12004.86 5349.06 8400.00 5600 26320

583 28 34 11732.70 5333.03 8400.00 5600 26600

584 28 35 11483.47 5302.19 8400.00 5600 26880

585 28 36 11277.36 5252.33 8400.00 5600 27160

586 28 37 11081.73 5177.14 8400.00 5600 27440

587 28 38 10917.00 5108.06 8400.00 5600 27720

588 28 39 10785.21 5039.61 8400.00 5600 28000

589 28 40 10687.74 4986.43 8400.00 5600 28280

590 29 10 9611.20 1353.15 7000.00 4200 20440

591 29 11 10572.58 1527.46 8400.00 5040 20720

592 29 12 11389.31 1962.13 7560.00 5880 21000

593 29 13 11965.13 2569.72 7840.00 6720 21280

594 29 14 12219.45 3269.49 8120.00 7560 21560

595 29 15 12149.09 3875.90 8400.00 8400 21840

596 29 16 11815.30 4255.71 8680.00 8400 22680

597 29 17 11465.10 4371.57 8960.00 8400 22400

598 29 18 11199.33 4325.40 9240.00 8400 22680

599 29 19 11126.98 4215.04 9520.00 8400 22960

600 29 20 11224.22 4135.19 9800.00 8400 23240

601 29 21 11405.13 4103.57 10080.00 8400 23520

602 29 22 11615.94 4106.10 8400.00 8400 23800

603 29 23 11812.42 4128.40 8400.00 5600 24080

604 29 24 11983.80 4167.13 8400.00 5600 24360

605 29 25 12105.02 4214.53 8400.00 5600 24640

606 29 26 12169.00 4283.56 8400.00 5600 24920

607 29 27 12173.00 4358.98 8400.00 5600 25200

608 29 28 12122.07 4470.51 8400.00 5600 25480

609 29 29 12024.26 4545.35 8400.00 5600 25760

610 29 30 11852.65 4609.16 8400.00 5600 26040



611 29 31 11673.87 4662.90 8400.00 5600 26320

612 29 32 11456.03 4686.36 8400.00 5600 26600

613 29 33 11200.00 4698.81 8400.00 5600 26880

614 29 34 10927.67 4676.85 8400.00 5600 27160

615 29 35 10677.52 4636.01 8400.00 5600 27440

616 29 36 10471.64 4581.63 8400.00 5600 27720

617 29 37 10274.77 4491.40 8400.00 5600 28000

618 29 38 10110.04 4411.15 8400.00 5600 28280

619 29 39 9978.25 4336.36 8400.00 5600 28560

620 29 40 9880.78 4264.16 8400.00 5600 28840

621 30 10 9549.26 1128.27 7000.00 4200 21000

622 30 11 10489.75 1279.41 8400.00 5040 21280

623 30 12 11249.14 1664.03 7560.00 5880 21560

624 30 13 11758.88 2280.72 7840.00 6720 21840

625 30 14 11911.73 2941.82 8120.00 7560 22120

626 30 15 11757.20 3514.59 8400.00 8400 22400

627 30 16 11352.12 3822.05 8680.00 8400 23240

628 30 17 10957.07 3848.96 8960.00 8400 22960

629 30 18 10656.91 3681.00 9240.00 8400 23240

630 30 19 10566.42 3487.04 9520.00 8400 23520

631 30 20 10660.02 3360.03 9800.00 8400 23800

632 30 21 10837.96 3308.12 10080.00 8400 24080

633 30 22 11047.43 3303.74 8400.00 8400 24360

634 30 23 11243.90 3326.73 8400.00 5600 24640

635 30 24 11413.95 3371.09 8400.00 5600 24920

636 30 25 11535.16 3427.82 8400.00 5600 25200

637 30 26 11599.06 3506.11 8400.00 5600 25480

638 30 27 11602.78 3597.25 8400.00 5600 25760

639 30 28 11551.46 3712.59 8400.00 5600 26040

640 30 29 11453.65 3796.24 8400.00 5600 26320

641 30 30 11282.04 3871.33 8400.00 5600 26600

642 30 31 11103.26 3947.93 8400.00 5600 26880

643 30 32 10885.42 3991.47 8400.00 5600 27160

644 30 33 10629.11 4009.31 8400.00 5600 27440

645 30 34 10356.00 3970.12 8400.00 5600 27720

646 30 35 10105.62 3915.95 8400.00 5600 28000

647 30 36 9899.60 3853.60 8400.00 5600 28280

648 30 37 9702.73 3755.09 8400.00 5600 28560

649 30 38 9538.00 3649.61 8400.00 5600 28840

650 30 39 9406.21 3562.41 8400.00 5600 29120

651 30 40 9308.74 3492.26 8400.00 5600 29400

652 31 10 9528.09 1037.46 7000.00 4200 21560

653 31 11 10431.90 1051.23 8400.00 5040 21840

654 31 12 11165.98 1447.80 7560.00 5880 22120

655 31 13 11624.54 2039.62 7840.00 6720 22400



656 31 14 11718.87 2684.76 8120.00 7560 22680

657 31 15 11499.60 3198.43 8400.00 8400 22960

658 31 16 11047.60 3440.84 8680.00 8400 23800

659 31 17 10618.27 3376.56 8960.00 8400 23520

660 31 18 10294.82 3091.00 9240.00 8400 23800

661 31 19 10184.50 2774.24 9520.00 8400 24080

662 31 20 10276.64 2587.52 9800.00 8400 24360

663 31 21 10453.80 2507.05 10080.00 8400 24640

664 31 22 10663.27 2495.00 8400.00 8400 24920

665 31 23 10859.74 2526.75 8400.00 5600 25200

666 31 24 11029.79 2583.97 8400.00 5600 25480

667 31 25 11151.00 2662.10 8400.00 5600 25760

668 31 26 11214.90 2764.34 8400.00 5600 26040

669 31 27 11218.54 2890.39 8400.00 5600 26320

670 31 28 11167.32 3029.72 8400.00 5600 26600

671 31 29 11069.52 3141.99 8400.00 5600 26880

672 31 30 10897.91 3242.62 8400.00 5600 27160

673 31 31 10719.13 3335.94 8400.00 5600 27440

674 31 32 10501.29 3387.04 8400.00 5600 27720

675 31 33 10244.98 3396.82 8400.00 5600 28000

676 31 34 9971.86 3343.06 8400.00 5600 28280

677 31 35 9721.49 3261.98 8400.00 5600 28560

678 31 36 9515.04 3183.19 8400.00 5600 28840

679 31 37 9318.18 3062.66 8400.00 5600 29120

680 31 38 9153.45 2942.51 8400.00 5600 29400

681 31 39 9021.66 2825.49 8400.00 5600 29680

682 31 40 8924.19 2734.77 8400.00 5600 29960

683 32 10 9511.80 944.97 7000.00 4200 22120

684 32 11 10414.82 968.61 8400.00 5040 22400

685 32 12 11120.28 1293.18 7560.00 5880 22680

686 32 13 11557.62 1893.59 7840.00 6720 22960

687 32 14 11631.28 2551.82 8120.00 7560 23240

688 32 15 11379.26 3024.47 8400.00 8400 23520

689 32 16 10889.51 3194.02 8680.00 8400 23800

690 32 17 10429.78 3045.01 8960.00 8400 24080

691 32 18 10088.51 2649.84 9240.00 8400 24360

692 32 19 9971.30 2219.80 9520.00 8400 24640

693 32 20 10057.68 1946.26 9800.00 8400 24920

694 32 21 10232.60 1820.83 10080.00 8400 25200

695 32 22 10441.17 1800.97 8400.00 8400 25480

696 32 23 10637.65 1842.47 8400.00 5600 25760

697 32 24 10807.69 1915.61 8400.00 5600 26040

698 32 25 10928.90 2019.05 8400.00 5600 26320

699 32 26 10992.80 2149.97 8400.00 5600 26600

700 32 27 10996.44 2307.04 8400.00 5600 26880



701 32 28 10945.14 2477.12 8400.00 5600 27160

702 32 29 10846.98 2622.86 8400.00 5600 27440

703 32 30 10675.36 2747.16 8400.00 5600 27720

704 32 31 10496.58 2847.45 8400.00 5600 28000

705 32 32 10278.74 2906.39 8400.00 5600 28280

706 32 33 10022.43 2906.69 8400.00 5600 28560

707 32 34 9749.32 2850.65 8400.00 5600 28840

708 32 35 9498.94 2757.81 8400.00 5600 29120

709 32 36 9292.50 2666.10 8400.00 5600 29400

710 32 37 9095.63 2536.57 8400.00 5600 29680

711 32 38 8930.91 2391.45 8400.00 5600 29960

712 32 39 8799.11 2248.15 8400.00 5600 30240

713 32 40 8701.64 2126.51 8400.00 5600 30520

714 33 10 9508.38 927.04 7000.00 4200 22680

715 33 11 10400.77 884.90 8400.00 5040 22960

716 33 12 11105.39 1241.21 7560.00 5880 23240

717 33 13 11522.06 1803.44 7840.00 6720 23520

718 33 14 11580.27 2456.51 8120.00 7560 23800

719 33 15 11315.47 2919.41 8400.00 8400 24080

720 33 16 10810.83 3056.65 8680.00 8400 24360

721 33 17 10338.50 2856.13 8960.00 8400 24640

722 33 18 9989.67 2392.10 9240.00 8400 24920

723 33 19 9868.88 1872.23 9520.00 8400 25200

724 33 20 9956.16 1533.51 9800.00 8400 25480

725 33 21 10130.23 1362.77 10080.00 8400 25760

726 33 22 10338.80 1333.52 8400.00 8400 26040

727 33 23 10535.28 1391.26 8400.00 5600 26320

728 33 24 10705.32 1486.14 8400.00 5600 26600

729 33 25 10826.54 1619.78 8400.00 5600 26880

730 33 26 10890.43 1778.24 8400.00 5600 27160

731 33 27 10894.07 1958.95 8400.00 5600 27440

732 33 28 10842.78 2146.66 8400.00 5600 27720

733 33 29 10744.61 2320.20 8400.00 5600 28000

734 33 30 10573.00 2460.56 8400.00 5600 28280

735 33 31 10394.22 2563.71 8400.00 5600 28560

736 33 32 10176.38 2619.80 8400.00 5600 28840

737 33 33 9920.06 2633.75 8400.00 5600 29120

738 33 34 9646.95 2573.75 8400.00 5600 29400

739 33 35 9396.58 2473.70 8400.00 5600 29680

740 33 36 9190.13 2371.10 8400.00 5600 29960

741 33 37 8993.26 2221.62 8400.00 5600 30240

742 33 38 8828.54 2053.43 8400.00 5600 30520

743 33 39 8696.74 1894.31 8400.00 5600 30800

744 33 40 8599.28 1747.64 8400.00 5600 31080

745 34 10 9504.35 900.56 7000.00 4200 23240



746 34 11 10396.96 861.65 8400.00 5040 23520

747 34 12 11091.56 1178.67 7560.00 5880 23800

748 34 13 11510.35 1773.38 7840.00 6720 24080

749 34 14 11553.22 2402.49 8120.00 7560 24360

750 34 15 11280.14 2857.04 8400.00 8400 24640

751 34 16 10768.04 2973.77 8680.00 8400 24920

752 34 17 10293.30 2752.78 8960.00 8400 25200

753 34 18 9940.84 2245.28 9240.00 8400 25480

754 34 19 9817.02 1659.13 9520.00 8400 25760

755 34 20 9902.84 1243.02 9800.00 8400 26040

756 34 21 10075.24 1015.43 10080.00 8400 26320

757 34 22 10283.81 975.59 8400.00 8400 26600

758 34 23 10480.29 1053.31 8400.00 5600 26880

759 34 24 10650.33 1175.44 8400.00 5600 27160

760 34 25 10771.54 1338.66 8400.00 5600 27440

761 34 26 10835.44 1523.17 8400.00 5600 27720

762 34 27 10839.08 1729.51 8400.00 5600 28000

763 34 28 10787.78 1937.99 8400.00 5600 28280

764 34 29 10689.62 2126.81 8400.00 5600 28560

765 34 30 10518.00 2279.10 8400.00 5600 28840

766 34 31 10339.22 2396.97 8400.00 5600 29120

767 34 32 10121.38 2461.22 8400.00 5600 29400

768 34 33 9865.07 2471.55 8400.00 5600 29680

769 34 34 9591.96 2414.92 8400.00 5600 29960

770 34 35 9341.58 2312.14 8400.00 5600 30240

771 34 36 9135.14 2196.30 8400.00 5600 30520

772 34 37 8938.27 2032.65 8400.00 5600 30800

773 34 38 8773.55 1849.45 8400.00 5600 31080

774 34 39 8641.75 1666.21 8400.00 5600 31360

775 34 40 8544.28 1493.22 8400.00 5600 24640

776 35 10 9501.66 879.36 7000.00 4200 11200

777 35 11 10394.50 843.21 8400.00 5040 24080

778 35 12 11088.87 1167.30 7560.00 5880 24360

779 35 13 11501.45 1744.41 7840.00 6720 24640

780 35 14 11544.43 2385.66 8120.00 7560 24920

781 35 15 11265.52 2829.46 8400.00 8400 25200

782 35 16 10751.97 2940.43 8680.00 8400 25480

783 35 17 10271.86 2700.02 8960.00 8400 25760

784 35 18 9919.50 2174.62 9240.00 8400 26040

785 35 19 9794.96 1555.08 9520.00 8400 26320

786 35 20 9880.78 1098.47 9800.00 8400 26600

787 35 21 10053.18 829.83 10080.00 8400 26880

788 35 22 10261.75 787.24 8400.00 8400 27160

789 35 23 10458.22 881.16 8400.00 5600 27440

790 35 24 10628.27 1022.97 8400.00 5600 27720



791 35 25 10749.48 1205.07 8400.00 5600 28000

792 35 26 10813.38 1404.28 8400.00 5600 28280

793 35 27 10817.02 1626.05 8400.00 5600 28560

794 35 28 10765.72 1843.22 8400.00 5600 28840

795 35 29 10667.55 2037.56 8400.00 5600 29120

796 35 30 10495.94 2198.51 8400.00 5600 29400

797 35 31 10317.16 2320.38 8400.00 5600 29680

798 35 32 10099.32 2389.74 8400.00 5600 29960

799 35 33 9843.01 2400.51 8400.00 5600 30240

800 35 34 9569.90 2342.40 8400.00 5600 30520

801 35 35 9319.52 2239.33 8400.00 5600 30800

802 35 36 9113.08 2116.95 8400.00 5600 31080

803 35 37 8916.21 1943.80 8400.00 5600 31360

804 35 38 8751.48 1754.51 8400.00 5600 31640

805 35 39 8619.69 1565.00 8400.00 5600 31920

806 35 40 8522.22 1377.54 8400.00 5600 25200

807 36 10 9501.66 879.36 7000.00 4200 11200

808 36 11 10391.81 820.70 8400.00 5040 11760

809 36 12 11087.69 1161.04 7560.00 5880 24920

810 36 13 11500.38 1740.77 7840.00 6720 25200

811 36 14 11539.44 2372.31 8120.00 7560 25480

812 36 15 11261.38 2821.26 8400.00 8400 25760

813 36 16 10746.20 2927.87 8680.00 8400 26040

814 36 17 10263.79 2679.84 8960.00 8400 26320

815 36 18 9909.76 2141.08 9240.00 8400 26600

816 36 19 9785.22 1505.21 9520.00 8400 26880

817 36 20 9871.04 1024.81 9800.00 8400 27160

818 36 21 10043.43 727.96 10080.00 8400 27440

819 36 22 10252.00 677.97 8400.00 8400 27720

820 36 23 10448.48 784.01 8400.00 5600 28000

821 36 24 10618.52 939.43 8400.00 5600 28280

822 36 25 10739.74 1137.78 8400.00 5600 28560

823 36 26 10803.63 1349.20 8400.00 5600 28840

824 36 27 10807.27 1581.15 8400.00 5600 29120

825 36 28 10755.98 1802.69 8400.00 5600 29400

826 36 29 10657.81 1999.81 8400.00 5600 29680

827 36 30 10486.20 2162.15 8400.00 5600 29960

828 36 31 10307.42 2284.60 8400.00 5600 30240

829 36 32 10089.58 2356.92 8400.00 5600 30520

830 36 33 9833.26 2366.40 8400.00 5600 30800

831 36 34 9560.15 2309.76 8400.00 5600 31080

832 36 35 9309.78 2203.86 8400.00 5600 31360

833 36 36 9103.33 2078.21 8400.00 5600 31640

834 36 37 8906.46 1900.11 8400.00 5600 31920

835 36 38 8741.74 1704.56 8400.00 5600 25760



836 36 39 8609.94 1507.63 8400.00 5600 25760

837 36 40 8512.48 1319.86 8400.00 5600 25760

838 37 10 9501.66 879.36 7000.00 4200 11200

839 37 11 10391.81 820.70 8400.00 5040 11760

840 37 12 11084.22 1145.52 7560.00 5880 12320

841 37 13 11495.62 1725.31 7840.00 6720 13440

842 37 14 11534.80 2360.87 8120.00 7560 26040

843 37 15 11253.87 2803.56 8400.00 8400 26320

844 37 16 10741.16 2916.97 8680.00 8400 26600

845 37 17 10258.75 2666.49 8960.00 8400 26880

846 37 18 9904.72 2122.84 9240.00 8400 27160

847 37 19 9780.18 1477.77 9520.00 8400 27440

848 37 20 9866.00 983.07 9800.00 8400 27720

849 37 21 10038.39 671.47 10080.00 8400 28000

850 37 22 10246.96 617.12 8400.00 8400 28280

851 37 23 10443.44 732.12 8400.00 5600 28560

852 37 24 10613.48 896.51 8400.00 5600 28840

853 37 25 10734.70 1102.32 8400.00 5600 29120

854 37 26 10798.59 1322.77 8400.00 5600 29400

855 37 27 10802.23 1558.37 8400.00 5600 29680

856 37 28 10750.94 1782.33 8400.00 5600 29960

857 37 29 10652.77 1980.99 8400.00 5600 30240

858 37 30 10481.16 2144.13 8400.00 5600 30520

859 37 31 10302.38 2266.95 8400.00 5600 30800

860 37 32 10084.54 2339.14 8400.00 5600 31080

861 37 33 9828.22 2347.94 8400.00 5600 31360

862 37 34 9555.11 2290.04 8400.00 5600 31640

863 37 35 9304.74 2182.39 8400.00 5600 31920

864 37 36 9098.29 2054.70 8400.00 5600 32200

865 37 37 8901.42 1879.28 8400.00 5600 32480

866 37 38 8736.70 1680.61 8400.00 5600 26320

867 37 39 8604.90 1480.04 8400.00 5600 26320

868 37 40 8507.44 1287.88 8400.00 5600 26320

869 38 10 9501.66 879.36 7000.00 4200 11200

870 38 11 10391.81 820.70 8400.00 5040 11760

871 38 12 11084.22 1145.52 7560.00 5880 12320

872 38 13 11495.62 1725.31 7840.00 6720 13440

873 38 14 11533.51 2356.46 8120.00 7560 13720

874 38 15 11253.93 2803.87 8400.00 8400 26880

875 38 16 10738.25 2909.00 8680.00 8400 27160

876 38 17 10257.07 2662.05 8960.00 8400 27440

877 38 18 9903.04 2116.76 9240.00 8400 27720

878 38 19 9778.50 1468.55 9520.00 8400 28000

879 38 20 9864.32 968.82 9800.00 8400 28280

880 38 21 10036.71 650.15 10080.00 8400 28560



881 38 22 10245.28 593.65 8400.00 8400 28840

882 38 23 10441.76 712.25 8400.00 5600 29120

883 38 24 10611.80 880.14 8400.00 5600 29400

884 38 25 10733.02 1088.81 8400.00 5600 29680

885 38 26 10796.91 1315.33 8400.00 5600 29960

886 38 27 10800.55 1552.07 8400.00 5600 30240

887 38 28 10749.26 1776.78 8400.00 5600 30520

888 38 29 10651.09 1975.92 8400.00 5600 30800

889 38 30 10479.48 2139.33 8400.00 5600 31080

890 38 31 10300.70 2262.28 8400.00 5600 31360

891 38 32 10082.86 2334.47 8400.00 5600 31640

892 38 33 9826.54 2343.11 8400.00 5600 31920

893 38 34 9553.43 2284.89 8400.00 5600 32200

894 38 35 9303.06 2176.80 8400.00 5600 32480

895 38 36 9096.61 2048.59 8400.00 5600 32760

896 38 37 8899.74 1872.44 8400.00 5600 33040

897 38 38 8735.02 1672.59 8400.00 5600 26880

898 38 39 8603.22 1470.78 8400.00 5600 26880

899 38 40 8505.76 1277.09 8400.00 5600 26880

900 39 10 9501.66 879.36 7000.00 4200 11200

901 39 11 10391.81 820.70 8400.00 5040 11760

902 39 12 11084.22 1145.52 7560.00 5880 12320

903 39 13 11495.62 1725.31 7840.00 6720 13440

904 39 14 11533.51 2356.46 8120.00 7560 13720

905 39 15 11252.08 2799.66 8400.00 8400 14000

906 39 16 10736.40 2904.44 8680.00 8400 15400

907 39 17 10253.38 2650.99 8960.00 8400 16800

908 39 18 9899.34 2101.72 9240.00 8400 18200

909 39 19 9774.80 1445.76 9520.00 8400 17360

910 39 20 9860.62 933.15 9800.00 8400 18200

911 39 21 10033.02 595.02 10080.00 8400 19040

912 39 22 10241.59 532.21 8400.00 8400 19880

913 39 23 10438.06 661.44 8400.00 5600 20720

914 39 24 10608.11 839.08 8400.00 5600 16520

915 39 25 10729.32 1055.33 8400.00 5600 16800

916 39 26 10793.22 1291.55 8400.00 5600 17080

917 39 27 10796.86 1531.64 8400.00 5600 17360

918 39 28 10745.56 1758.57 8400.00 5600 17640

919 39 29 10647.39 1959.11 8400.00 5600 17920

920 39 30 10475.78 2123.27 8400.00 5600 14000

921 39 31 10297.00 2246.57 8400.00 5600 14000

922 39 32 10079.16 2318.68 8400.00 5600 14000

923 39 33 9822.85 2326.75 8400.00 5600 14000

924 39 34 9549.74 2267.44 8400.00 5600 14000

925 39 35 9299.36 2157.80 8400.00 5600 14000



926 39 36 9092.92 2027.76 8400.00 5600 14280

927 39 37 8896.05 1848.95 8400.00 5600 14560

928 39 38 8731.32 1652.79 8400.00 5600 14840

929 39 39 8599.53 1447.88 8400.00 5600 15120

930 39 40 8502.06 1250.37 8400.00 5600 15400

931 40 10 9501.66 879.36 7000.00 4200 11200

932 40 11 10391.81 820.70 8400.00 5040 11760

933 40 12 11084.22 1145.52 7560.00 5880 12320

934 40 13 11495.62 1725.31 7840.00 6720 13440

935 40 14 11533.51 2356.46 8120.00 7560 13720

936 40 15 11252.08 2799.66 8400.00 8400 14000

937 40 16 10736.40 2904.44 8680.00 8400 15400

938 40 17 10253.38 2650.99 8960.00 8400 16800

939 40 18 9899.34 2101.72 9240.00 8400 18200

940 40 19 9774.80 1445.76 9520.00 8400 17360

941 40 20 9860.62 933.15 9800.00 8400 18200

942 40 21 10033.02 595.02 10080.00 8400 19040

943 40 22 10241.59 532.21 8400.00 8400 19880

944 40 23 10438.06 661.44 8400.00 5600 20720

945 40 24 10608.11 839.08 8400.00 5600 16520

946 40 25 10729.32 1055.33 8400.00 5600 16800

947 40 26 10793.22 1291.55 8400.00 5600 17080

948 40 27 10796.86 1531.64 8400.00 5600 17360

949 40 28 10745.56 1758.57 8400.00 5600 17640

950 40 29 10647.39 1959.11 8400.00 5600 17920

951 40 30 10475.78 2123.27 8400.00 5600 14000

952 40 31 10297.00 2246.57 8400.00 5600 14000

953 40 32 10079.16 2318.68 8400.00 5600 14000

954 40 33 9822.85 2326.75 8400.00 5600 14000

955 40 34 9549.74 2267.44 8400.00 5600 14000

956 40 35 9299.36 2157.80 8400.00 5600 14000

957 40 36 9092.92 2027.76 8400.00 5600 14280

958 40 37 8896.05 1848.95 8400.00 5600 14560

959 40 38 8731.32 1652.79 8400.00 5600 14840

960 40 39 8599.53 1447.88 8400.00 5600 15120

961 40 40 8502.06 1250.37 8400.00 5600 15400

Table 12: Log of trials in Risk Optimizer

Spreadsheet Modelling Assignment 3

Documents

Transcript of Spreadsheet Modelling Assignment 3