+ All Categories
Home > Documents > [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7...

[XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7...

Date post: 14-Apr-2018
Category:
Upload: phamthuy
View: 235 times
Download: 2 times
Share this document with a friend
28
Results Page 1 The Hamptonshire Express # 1 Decision Variable Daily Demand Parameters Stocking Quantit Mean 500 200 Standard de 100 Expected Profit/d 119.6835 Fill Rate 42% For Calculation Details, see sheet "calculation" in
Transcript
Page 1: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Results

Page 1

The Hamptonshire Express # 1Decision Variable

Daily Demand Parameters Stocking QuantityMean 500 200Standard devi 100

Expected Profit/day119.6835

Fill Rate42%

For Calculation Details, see sheet "calculation" in same worksheet

Page 2: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Results

Page 2

Cost ParametersComputer & Software $ 10 Daily Newstand Rent $ 30 Printing cost/newspaper $0.20 Selling price/newspaper $1 Salvage value/newspape $0

Expected Profit/day

For Calculation Details, see sheet "calculation" in same worksheet

Page 3: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 3

Number of Intervals Lower Bound Upper Bound U-L Delta600 200 800 600 1

Interval Daily Probability Newspaper Printing Sales Demand Cost

1 201 0.0000457 40 2002 202 0.0000471 40 2003 203 0.0000485 40 2004 204 0.0000499 40 2005 205 0.0000514 40 2006 206 0.0000530 40 2007 207 0.0000545 40 2008 208 0.0000562 40 2009 209 0.0000578 40 200

10 210 0.0000595 40 20011 211 0.0000613 40 20012 212 0.0000631 40 20013 213 0.0000649 40 20014 214 0.0000668 40 20015 215 0.0000687 40 20016 216 0.0000707 40 20017 217 0.0000727 40 20018 218 0.0000748 40 20019 219 0.0000770 40 20020 220 0.0000792 40 20021 221 0.0000814 40 20022 222 0.0000837 40 20023 223 0.0000861 40 20024 224 0.0000885 40 20025 225 0.0000909 40 20026 226 0.0000935 40 20027 227 0.0000961 40 20028 228 0.0000987 40 20029 229 0.0001014 40 20030 230 0.0001042 40 20031 231 0.0001071 40 20032 232 0.0001100 40 20033 233 0.0001130 40 20034 234 0.0001160 40 20035 235 0.0001191 40 20036 236 0.0001223 40 20037 237 0.0001256 40 20038 238 0.0001289 40 20039 239 0.0001323 40 20040 240 0.0001358 40 20041 241 0.0001394 40 20042 242 0.0001431 40 20043 243 0.0001468 40 20044 244 0.0001506 40 20045 245 0.0001545 40 20046 246 0.0001585 40 200

Page 4: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 4

47 247 0.0001626 40 20048 248 0.0001667 40 20049 249 0.0001710 40 20050 250 0.0001753 40 20051 251 0.0001797 40 20052 252 0.0001842 40 20053 253 0.0001889 40 20054 254 0.0001936 40 20055 255 0.0001984 40 20056 256 0.0002033 40 20057 257 0.0002083 40 20058 258 0.0002134 40 20059 259 0.0002186 40 20060 260 0.0002240 40 20061 261 0.0002294 40 20062 262 0.0002349 40 20063 263 0.0002406 40 20064 264 0.0002463 40 20065 265 0.0002522 40 20066 266 0.0002582 40 20067 267 0.0002643 40 20068 268 0.0002705 40 20069 269 0.0002768 40 20070 270 0.0002833 40 20071 271 0.0002899 40 20072 272 0.0002966 40 20073 273 0.0003034 40 20074 274 0.0003103 40 20075 275 0.0003174 40 20076 276 0.0003246 40 20077 277 0.0003320 40 20078 278 0.0003394 40 20079 279 0.0003470 40 20080 280 0.0003548 40 20081 281 0.0003626 40 20082 282 0.0003707 40 20083 283 0.0003788 40 20084 284 0.0003871 40 20085 285 0.0003955 40 20086 286 0.0004041 40 20087 287 0.0004128 40 20088 288 0.0004217 40 20089 289 0.0004307 40 20090 290 0.0004399 40 20091 291 0.0004492 40 20092 292 0.0004586 40 20093 293 0.0004683 40 20094 294 0.0004780 40 20095 295 0.0004880 40 20096 296 0.0004980 40 20097 297 0.0005083 40 20098 298 0.0005187 40 20099 299 0.0005292 40 200

100 300 0.0005399 40 200

Page 5: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 5

101 301 0.0005508 40 200102 302 0.0005619 40 200103 303 0.0005731 40 200104 304 0.0005844 40 200105 305 0.0005960 40 200106 306 0.0006077 40 200107 307 0.0006196 40 200108 308 0.0006316 40 200109 309 0.0006438 40 200110 310 0.0006562 40 200111 311 0.0006688 40 200112 312 0.0006815 40 200113 313 0.0006944 40 200114 314 0.0007074 40 200115 315 0.0007207 40 200116 316 0.0007341 40 200117 317 0.0007477 40 200118 318 0.0007615 40 200119 319 0.0007754 40 200120 320 0.0007896 40 200121 321 0.0008039 40 200122 322 0.0008183 40 200123 323 0.0008330 40 200124 324 0.0008478 40 200125 325 0.0008628 40 200126 326 0.0008780 40 200127 327 0.0008934 40 200128 328 0.0009089 40 200129 329 0.0009246 40 200130 330 0.0009405 40 200131 331 0.0009566 40 200132 332 0.0009729 40 200133 333 0.0009893 40 200134 334 0.0010059 40 200135 335 0.0010227 40 200136 336 0.0010397 40 200137 337 0.0010568 40 200138 338 0.0010741 40 200139 339 0.0010916 40 200140 340 0.0011093 40 200141 341 0.0011271 40 200142 342 0.0011451 40 200143 343 0.0011633 40 200144 344 0.0011816 40 200145 345 0.0012002 40 200146 346 0.0012189 40 200147 347 0.0012377 40 200148 348 0.0012567 40 200149 349 0.0012759 40 200150 350 0.0012953 40 200151 351 0.0013148 40 200152 352 0.0013344 40 200153 353 0.0013543 40 200154 354 0.0013743 40 200

Page 6: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 6

155 355 0.0013944 40 200156 356 0.0014147 40 200157 357 0.0014351 40 200158 358 0.0014557 40 200159 359 0.0014765 40 200160 360 0.0014974 40 200161 361 0.0015184 40 200162 362 0.0015396 40 200163 363 0.0015609 40 200164 364 0.0015823 40 200165 365 0.0016039 40 200166 366 0.0016257 40 200167 367 0.0016475 40 200168 368 0.0016695 40 200169 369 0.0016916 40 200170 370 0.0017138 40 200171 371 0.0017361 40 200172 372 0.0017586 40 200173 373 0.0017811 40 200174 374 0.0018038 40 200175 375 0.0018266 40 200176 376 0.0018495 40 200177 377 0.0018725 40 200178 378 0.0018956 40 200179 379 0.0019187 40 200180 380 0.0019420 40 200181 381 0.0019653 40 200182 382 0.0019888 40 200183 383 0.0020123 40 200184 384 0.0020358 40 200185 385 0.0020595 40 200186 386 0.0020832 40 200187 387 0.0021070 40 200188 388 0.0021308 40 200189 389 0.0021547 40 200190 390 0.0021787 40 200191 391 0.0022026 40 200192 392 0.0022267 40 200193 393 0.0022507 40 200194 394 0.0022748 40 200195 395 0.0022990 40 200196 396 0.0023231 40 200197 397 0.0023473 40 200198 398 0.0023715 40 200199 399 0.0023957 40 200200 400 0.0024199 40 200201 401 0.0024441 40 200202 402 0.0024682 40 200203 403 0.0024924 40 200204 404 0.0025166 40 200205 405 0.0025407 40 200206 406 0.0025649 40 200207 407 0.0025890 40 200208 408 0.0026130 40 200

Page 7: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 7

209 409 0.0026370 40 200210 410 0.0026610 40 200211 411 0.0026849 40 200212 412 0.0027088 40 200213 413 0.0027326 40 200214 414 0.0027564 40 200215 415 0.0027800 40 200216 416 0.0028036 40 200217 417 0.0028271 40 200218 418 0.0028505 40 200219 419 0.0028739 40 200220 420 0.0028971 40 200221 421 0.0029202 40 200222 422 0.0029432 40 200223 423 0.0029661 40 200224 424 0.0029889 40 200225 425 0.0030116 40 200226 426 0.0030341 40 200227 427 0.0030565 40 200228 428 0.0030787 40 200229 429 0.0031008 40 200230 430 0.0031227 40 200231 431 0.0031445 40 200232 432 0.0031661 40 200233 433 0.0031876 40 200234 434 0.0032088 40 200235 435 0.0032299 40 200236 436 0.0032508 40 200237 437 0.0032715 40 200238 438 0.0032920 40 200239 439 0.0033124 40 200240 440 0.0033325 40 200241 441 0.0033523 40 200242 442 0.0033720 40 200243 443 0.0033915 40 200244 444 0.0034107 40 200245 445 0.0034297 40 200246 446 0.0034484 40 200247 447 0.0034669 40 200248 448 0.0034851 40 200249 449 0.0035031 40 200250 450 0.0035209 40 200251 451 0.0035383 40 200252 452 0.0035555 40 200253 453 0.0035725 40 200254 454 0.0035891 40 200255 455 0.0036055 40 200256 456 0.0036216 40 200257 457 0.0036374 40 200258 458 0.0036529 40 200259 459 0.0036680 40 200260 460 0.0036829 40 200261 461 0.0036975 40 200262 462 0.0037118 40 200

Page 8: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 8

263 463 0.0037257 40 200264 464 0.0037393 40 200265 465 0.0037526 40 200266 466 0.0037656 40 200267 467 0.0037782 40 200268 468 0.0037905 40 200269 469 0.0038025 40 200270 470 0.0038141 40 200271 471 0.0038254 40 200272 472 0.0038363 40 200273 473 0.0038469 40 200274 474 0.0038571 40 200275 475 0.0038669 40 200276 476 0.0038764 40 200277 477 0.0038855 40 200278 478 0.0038943 40 200279 479 0.0039027 40 200280 480 0.0039107 40 200281 481 0.0039183 40 200282 482 0.0039256 40 200283 483 0.0039324 40 200284 484 0.0039389 40 200285 485 0.0039450 40 200286 486 0.0039508 40 200287 487 0.0039561 40 200288 488 0.0039610 40 200289 489 0.0039656 40 200290 490 0.0039698 40 200291 491 0.0039735 40 200292 492 0.0039769 40 200293 493 0.0039799 40 200294 494 0.0039825 40 200295 495 0.0039847 40 200296 496 0.0039865 40 200297 497 0.0039879 40 200298 498 0.0039889 40 200299 499 0.0039895 40 200300 500 0.0039897 40 200301 501 0.0039895 40 200302 502 0.0039889 40 200303 503 0.0039879 40 200304 504 0.0039865 40 200305 505 0.0039847 40 200306 506 0.0039825 40 200307 507 0.0039799 40 200308 508 0.0039769 40 200309 509 0.0039735 40 200310 510 0.0039698 40 200311 511 0.0039656 40 200312 512 0.0039610 40 200313 513 0.0039561 40 200314 514 0.0039508 40 200315 515 0.0039450 40 200316 516 0.0039389 40 200

Page 9: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 9

317 517 0.0039324 40 200318 518 0.0039256 40 200319 519 0.0039183 40 200320 520 0.0039107 40 200321 521 0.0039027 40 200322 522 0.0038943 40 200323 523 0.0038855 40 200324 524 0.0038764 40 200325 525 0.0038669 40 200326 526 0.0038571 40 200327 527 0.0038469 40 200328 528 0.0038363 40 200329 529 0.0038254 40 200330 530 0.0038141 40 200331 531 0.0038025 40 200332 532 0.0037905 40 200333 533 0.0037782 40 200334 534 0.0037656 40 200335 535 0.0037526 40 200336 536 0.0037393 40 200337 537 0.0037257 40 200338 538 0.0037118 40 200339 539 0.0036975 40 200340 540 0.0036829 40 200341 541 0.0036680 40 200342 542 0.0036529 40 200343 543 0.0036374 40 200344 544 0.0036216 40 200345 545 0.0036055 40 200346 546 0.0035891 40 200347 547 0.0035725 40 200348 548 0.0035555 40 200349 549 0.0035383 40 200350 550 0.0035209 40 200351 551 0.0035031 40 200352 552 0.0034851 40 200353 553 0.0034669 40 200354 554 0.0034484 40 200355 555 0.0034297 40 200356 556 0.0034107 40 200357 557 0.0033915 40 200358 558 0.0033720 40 200359 559 0.0033523 40 200360 560 0.0033325 40 200361 561 0.0033124 40 200362 562 0.0032920 40 200363 563 0.0032715 40 200364 564 0.0032508 40 200365 565 0.0032299 40 200366 566 0.0032088 40 200367 567 0.0031876 40 200368 568 0.0031661 40 200369 569 0.0031445 40 200370 570 0.0031227 40 200

Page 10: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 10

371 571 0.0031008 40 200372 572 0.0030787 40 200373 573 0.0030565 40 200374 574 0.0030341 40 200375 575 0.0030116 40 200376 576 0.0029889 40 200377 577 0.0029661 40 200378 578 0.0029432 40 200379 579 0.0029202 40 200380 580 0.0028971 40 200381 581 0.0028739 40 200382 582 0.0028505 40 200383 583 0.0028271 40 200384 584 0.0028036 40 200385 585 0.0027800 40 200386 586 0.0027564 40 200387 587 0.0027326 40 200388 588 0.0027088 40 200389 589 0.0026849 40 200390 590 0.0026610 40 200391 591 0.0026370 40 200392 592 0.0026130 40 200393 593 0.0025890 40 200394 594 0.0025649 40 200395 595 0.0025407 40 200396 596 0.0025166 40 200397 597 0.0024924 40 200398 598 0.0024682 40 200399 599 0.0024441 40 200400 600 0.0024199 40 200401 601 0.0023957 40 200402 602 0.0023715 40 200403 603 0.0023473 40 200404 604 0.0023231 40 200405 605 0.0022990 40 200406 606 0.0022748 40 200407 607 0.0022507 40 200408 608 0.0022267 40 200409 609 0.0022026 40 200410 610 0.0021787 40 200411 611 0.0021547 40 200412 612 0.0021308 40 200413 613 0.0021070 40 200414 614 0.0020832 40 200415 615 0.0020595 40 200416 616 0.0020358 40 200417 617 0.0020123 40 200418 618 0.0019888 40 200419 619 0.0019653 40 200420 620 0.0019420 40 200421 621 0.0019187 40 200422 622 0.0018956 40 200423 623 0.0018725 40 200424 624 0.0018495 40 200

Page 11: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 11

425 625 0.0018266 40 200426 626 0.0018038 40 200427 627 0.0017811 40 200428 628 0.0017586 40 200429 629 0.0017361 40 200430 630 0.0017138 40 200431 631 0.0016916 40 200432 632 0.0016695 40 200433 633 0.0016475 40 200434 634 0.0016257 40 200435 635 0.0016039 40 200436 636 0.0015823 40 200437 637 0.0015609 40 200438 638 0.0015396 40 200439 639 0.0015184 40 200440 640 0.0014974 40 200441 641 0.0014765 40 200442 642 0.0014557 40 200443 643 0.0014351 40 200444 644 0.0014147 40 200445 645 0.0013944 40 200446 646 0.0013743 40 200447 647 0.0013543 40 200448 648 0.0013344 40 200449 649 0.0013148 40 200450 650 0.0012953 40 200451 651 0.0012759 40 200452 652 0.0012567 40 200453 653 0.0012377 40 200454 654 0.0012189 40 200455 655 0.0012002 40 200456 656 0.0011816 40 200457 657 0.0011633 40 200458 658 0.0011451 40 200459 659 0.0011271 40 200460 660 0.0011093 40 200461 661 0.0010916 40 200462 662 0.0010741 40 200463 663 0.0010568 40 200464 664 0.0010397 40 200465 665 0.0010227 40 200466 666 0.0010059 40 200467 667 0.0009893 40 200468 668 0.0009729 40 200469 669 0.0009566 40 200470 670 0.0009405 40 200471 671 0.0009246 40 200472 672 0.0009089 40 200473 673 0.0008934 40 200474 674 0.0008780 40 200475 675 0.0008628 40 200476 676 0.0008478 40 200477 677 0.0008330 40 200478 678 0.0008183 40 200

Page 12: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 12

479 679 0.0008039 40 200480 680 0.0007896 40 200481 681 0.0007754 40 200482 682 0.0007615 40 200483 683 0.0007477 40 200484 684 0.0007341 40 200485 685 0.0007207 40 200486 686 0.0007074 40 200487 687 0.0006944 40 200488 688 0.0006815 40 200489 689 0.0006688 40 200490 690 0.0006562 40 200491 691 0.0006438 40 200492 692 0.0006316 40 200493 693 0.0006196 40 200494 694 0.0006077 40 200495 695 0.0005960 40 200496 696 0.0005844 40 200497 697 0.0005731 40 200498 698 0.0005619 40 200499 699 0.0005508 40 200500 700 0.0005399 40 200501 701 0.0005292 40 200502 702 0.0005187 40 200503 703 0.0005083 40 200504 704 0.0004980 40 200505 705 0.0004880 40 200506 706 0.0004780 40 200507 707 0.0004683 40 200508 708 0.0004586 40 200509 709 0.0004492 40 200510 710 0.0004399 40 200511 711 0.0004307 40 200512 712 0.0004217 40 200513 713 0.0004128 40 200514 714 0.0004041 40 200515 715 0.0003955 40 200516 716 0.0003871 40 200517 717 0.0003788 40 200518 718 0.0003707 40 200519 719 0.0003626 40 200520 720 0.0003548 40 200521 721 0.0003470 40 200522 722 0.0003394 40 200523 723 0.0003320 40 200524 724 0.0003246 40 200525 725 0.0003174 40 200526 726 0.0003103 40 200527 727 0.0003034 40 200528 728 0.0002966 40 200529 729 0.0002899 40 200530 730 0.0002833 40 200531 731 0.0002768 40 200532 732 0.0002705 40 200

Page 13: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 13

533 733 0.0002643 40 200534 734 0.0002582 40 200535 735 0.0002522 40 200536 736 0.0002463 40 200537 737 0.0002406 40 200538 738 0.0002349 40 200539 739 0.0002294 40 200540 740 0.0002240 40 200541 741 0.0002186 40 200542 742 0.0002134 40 200543 743 0.0002083 40 200544 744 0.0002033 40 200545 745 0.0001984 40 200546 746 0.0001936 40 200547 747 0.0001889 40 200548 748 0.0001842 40 200549 749 0.0001797 40 200550 750 0.0001753 40 200551 751 0.0001710 40 200552 752 0.0001667 40 200553 753 0.0001626 40 200554 754 0.0001585 40 200555 755 0.0001545 40 200556 756 0.0001506 40 200557 757 0.0001468 40 200558 758 0.0001431 40 200559 759 0.0001394 40 200560 760 0.0001358 40 200561 761 0.0001323 40 200562 762 0.0001289 40 200563 763 0.0001256 40 200564 764 0.0001223 40 200565 765 0.0001191 40 200566 766 0.0001160 40 200567 767 0.0001130 40 200568 768 0.0001100 40 200569 769 0.0001071 40 200570 770 0.0001042 40 200571 771 0.0001014 40 200572 772 0.0000987 40 200573 773 0.0000961 40 200574 774 0.0000935 40 200575 775 0.0000909 40 200576 776 0.0000885 40 200577 777 0.0000861 40 200578 778 0.0000837 40 200579 779 0.0000814 40 200580 780 0.0000792 40 200581 781 0.0000770 40 200582 782 0.0000748 40 200583 783 0.0000727 40 200584 784 0.0000707 40 200585 785 0.0000687 40 200586 786 0.0000668 40 200

Page 14: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 14

587 787 0.0000649 40 200588 788 0.0000631 40 200589 789 0.0000613 40 200590 790 0.0000595 40 200591 791 0.0000578 40 200592 792 0.0000562 40 200593 793 0.0000545 40 200594 794 0.0000530 40 200595 795 0.0000514 40 200596 796 0.0000499 40 200597 797 0.0000485 40 200598 798 0.0000471 40 200599 799 0.0000457 40 200600 800 0.0000443 40 200

Page 15: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 15

Expected Profit E(Sales) Fill Rate(Loss)

0.005 0.009133751 4.54415E-050.006 0.009410503 4.65866E-050.006 0.009694672 4.7757E-050.006 0.009986423 4.89531E-050.006 0.010285925 5.01752E-050.006 0.01059335 5.1424E-050.007 0.010908872 5.26999E-050.007 0.011232669 5.40032E-050.007 0.011564921 5.53345E-050.007 0.011905809 5.66943E-050.007 0.01225552 5.8083E-050.008 0.012614241 5.95011E-050.008 0.012982164 6.09491E-050.008 0.013359482 6.24275E-050.008 0.013746392 6.39367E-050.008 0.014143094 6.54773E-050.009 0.014549788 6.70497E-050.009 0.01496668 6.86545E-050.009 0.015393978 7.02921E-050.009 0.015831893 7.19631E-050.010 0.016280636 7.3668E-050.010 0.016740424 7.54073E-050.010 0.017211477 7.71815E-050.011 0.017694015 7.89911E-050.011 0.018188262 8.08367E-050.011 0.018694445 8.27188E-050.012 0.019212794 8.46379E-050.012 0.019743541 8.65945E-050.012 0.020286922 8.85892E-050.013 0.020843172 9.06225E-050.013 0.021412533 9.26949E-050.013 0.021995248 9.48071E-050.014 0.022591561 9.69595E-050.014 0.02320172 9.91527E-050.014 0.023825976 0.0001013870.015 0.024464582 0.0001036630.015 0.025117792 0.0001059820.015 0.025785864 0.0001083440.016 0.026469058 0.0001107490.016 0.027167636 0.0001131980.017 0.027881863 0.0001156920.017 0.028612006 0.0001182310.018 0.029358333 0.0001208160.018 0.030121115 0.0001234470.019 0.030900625 0.0001261250.019 0.031697139 0.00012885

Page 16: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 16

0.020 0.032510933 0.0001316230.020 0.033342285 0.0001344450.021 0.034191478 0.0001373150.021 0.035058792 0.0001402350.022 0.035944512 0.0001432050.022 0.036848924 0.0001462260.023 0.037772315 0.0001492980.023 0.038714973 0.0001524210.024 0.039677188 0.0001555970.024 0.040659252 0.0001588250.025 0.041661458 0.0001621070.026 0.042684097 0.0001654420.026 0.043727466 0.0001688320.027 0.04479186 0.0001722760.028 0.045877574 0.0001757760.028 0.046984907 0.0001793320.029 0.048114155 0.0001829440.030 0.049265617 0.0001866120.030 0.050439592 0.0001903380.031 0.051636378 0.0001941220.032 0.052856274 0.0001979640.032 0.05409958 0.0002018640.033 0.055366594 0.0002058240.034 0.056657616 0.0002098430.035 0.057972944 0.0002139220.036 0.059312876 0.0002180620.036 0.06067771 0.0002222630.037 0.062067743 0.0002265250.038 0.063483271 0.0002308480.039 0.064924589 0.0002352340.040 0.06639199 0.0002396820.041 0.067885769 0.0002441930.042 0.069406215 0.0002487680.043 0.07095362 0.0002534060.044 0.07252827 0.0002581080.044 0.074130453 0.0002628740.045 0.075760453 0.0002677050.046 0.077418551 0.0002726010.047 0.079105027 0.0002775610.048 0.080820159 0.0002825880.050 0.082564221 0.000287680.051 0.084337485 0.0002928380.052 0.086140219 0.0002980630.053 0.08797269 0.0003033540.054 0.089835159 0.0003087120.055 0.091727885 0.0003141370.056 0.093651123 0.0003196280.057 0.095605125 0.0003251870.059 0.097590136 0.0003308140.060 0.0996064 0.0003365080.061 0.101654156 0.000342270.062 0.103733636 0.0003480990.064 0.10584507 0.0003539970.065 0.107988682 0.000359962

Page 17: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 17

0.066 0.110164689 0.0003659960.067 0.112373307 0.0003720970.069 0.114614741 0.0003782660.070 0.116889194 0.0003845040.072 0.119196861 0.0003908090.073 0.121537933 0.0003971830.074 0.123912593 0.0004036240.076 0.126321017 0.0004101330.077 0.128763376 0.000416710.079 0.131239831 0.0004233540.080 0.13375054 0.0004300660.082 0.13629565 0.0004368450.083 0.138875302 0.0004436910.085 0.141489629 0.0004506040.086 0.144138757 0.0004575830.088 0.146822801 0.0004646290.090 0.14954187 0.0004717410.091 0.152296065 0.0004789180.093 0.155085476 0.0004861610.095 0.157910185 0.0004934690.096 0.160770265 0.0005008420.098 0.16366578 0.0005082790.100 0.166596784 0.000515780.102 0.169563319 0.0005233440.104 0.172565422 0.0005309710.105 0.175603115 0.000538660.107 0.178676413 0.0005464110.109 0.181785319 0.0005542240.111 0.184929824 0.0005620970.113 0.188109911 0.000570030.115 0.191325549 0.0005780230.117 0.194576699 0.0005860740.119 0.197863307 0.0005941840.121 0.20118531 0.0006023510.123 0.204542632 0.0006105750.125 0.207935186 0.0006188550.127 0.211362871 0.000627190.129 0.214825576 0.0006355790.131 0.218323176 0.0006440210.133 0.221855534 0.0006525160.135 0.225422501 0.0006610630.137 0.229023913 0.0006696610.140 0.232659596 0.0006783080.142 0.236329359 0.0006870040.144 0.240033002 0.0006957480.146 0.243770308 0.0007045380.149 0.247541049 0.0007133750.151 0.251344981 0.0007222560.153 0.255181849 0.000731180.155 0.259051381 0.0007401470.158 0.262953293 0.0007491550.160 0.266887287 0.0007582030.163 0.27085305 0.0007672890.165 0.274850255 0.000776413

Page 18: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 18

0.167 0.278878561 0.0007855730.170 0.282937613 0.0007947690.172 0.287027039 0.0008039970.175 0.291146455 0.0008132580.177 0.295295463 0.000822550.180 0.299473647 0.0008318710.182 0.303680579 0.000841220.185 0.307915817 0.0008505960.187 0.312178901 0.0008599970.190 0.316469358 0.0008694210.192 0.320786702 0.0008788680.195 0.325130429 0.0008883350.198 0.329500023 0.000897820.200 0.33389495 0.0009073230.203 0.338314665 0.0009168420.206 0.342758605 0.0009263750.208 0.347226194 0.000935920.211 0.351716841 0.0009454750.214 0.356229941 0.000955040.216 0.360764872 0.0009646120.219 0.365321001 0.0009741890.222 0.369897679 0.000983770.225 0.37449424 0.0009933530.227 0.379110009 0.0010029370.230 0.383744291 0.0010125180.233 0.388396383 0.0010220960.236 0.393065562 0.0010316680.239 0.397751096 0.0010412330.241 0.402452237 0.0010507890.244 0.407168222 0.0010603340.247 0.411898279 0.0010698660.250 0.416641618 0.0010793820.253 0.421397439 0.0010888820.256 0.426164927 0.0010983630.259 0.430943255 0.0011078230.261 0.435731585 0.001117260.264 0.440529064 0.0011266730.267 0.445334829 0.0011360580.270 0.450148002 0.0011454150.273 0.454967698 0.001154740.276 0.459793016 0.0011640330.279 0.464623046 0.0011732910.282 0.469456866 0.0011825110.285 0.474293545 0.0011916920.287 0.479132139 0.0012008320.290 0.483971695 0.0012099290.293 0.48881125 0.0012189810.296 0.493649832 0.0012279850.299 0.498486458 0.0012369390.302 0.503320137 0.0012458420.305 0.50814987 0.0012546910.308 0.512974647 0.0012634840.311 0.517793453 0.001272220.314 0.522605263 0.001280895

Page 19: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 19

0.316 0.527409045 0.0012895090.319 0.53220376 0.0012980580.322 0.536988363 0.0013065410.325 0.541761801 0.0013149560.328 0.546523017 0.00132330.331 0.551270946 0.0013315720.334 0.55600452 0.001339770.336 0.560722664 0.0013478910.339 0.5654243 0.0013559340.342 0.570108346 0.0013638960.345 0.574773714 0.0013717750.348 0.579419316 0.001379570.350 0.584044059 0.0013872780.353 0.588646847 0.0013948980.356 0.593226584 0.0014024270.359 0.59778217 0.0014098640.361 0.602312506 0.0014172060.364 0.60681649 0.0014244520.367 0.611293023 0.00143160.369 0.615741001 0.0014386470.372 0.620159326 0.0014455930.375 0.624546898 0.0014524350.377 0.628902617 0.0014591710.380 0.633225389 0.00146580.383 0.637514118 0.0014723190.385 0.641767715 0.0014787270.388 0.64598509 0.0014850230.390 0.65016516 0.0014912040.393 0.654306845 0.001497270.395 0.658409069 0.0015032170.397 0.662470761 0.0015090450.400 0.666490858 0.0015147520.402 0.6704683 0.0015203360.405 0.674402034 0.0015257960.407 0.678291016 0.0015311310.409 0.682134207 0.0015363380.412 0.685930577 0.0015414170.414 0.689679104 0.0015463660.416 0.693378775 0.0015511830.418 0.697028586 0.0015558670.420 0.700627543 0.0015604180.423 0.704174661 0.0015648330.425 0.707668967 0.0015691110.427 0.711109498 0.0015732510.429 0.714495303 0.0015772520.431 0.717825442 0.0015811130.433 0.72109899 0.0015848330.435 0.724315031 0.001588410.436 0.727472664 0.0015918440.438 0.730571002 0.0015951330.440 0.733609172 0.0015982770.442 0.736586313 0.0016012750.444 0.739501583 0.0016041250.445 0.742354152 0.001606827

Page 20: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 20

0.447 0.745143206 0.0016093810.449 0.747867949 0.0016117840.450 0.750527598 0.0016140380.452 0.75312139 0.001616140.453 0.755648577 0.0016180910.455 0.75810843 0.001619890.456 0.760500237 0.0016215360.458 0.762823303 0.0016230280.459 0.765076955 0.0016243670.460 0.767260534 0.0016255520.462 0.769373404 0.0016265820.463 0.771414948 0.0016274580.464 0.773384566 0.0016281780.465 0.775281681 0.0016287430.466 0.777105736 0.0016291520.467 0.778856192 0.0016294060.468 0.780532534 0.0016295040.469 0.782134267 0.0016294460.470 0.783660917 0.0016292330.471 0.785112032 0.0016288630.472 0.786487181 0.0016283380.473 0.787785956 0.0016276570.473 0.789007971 0.0016268210.474 0.790152862 0.0016258290.475 0.791220289 0.0016246820.475 0.792209933 0.0016233810.476 0.793121498 0.0016219250.476 0.793954713 0.0016203160.477 0.794709328 0.0016185530.477 0.795385118 0.0016166360.478 0.795981881 0.0016145680.478 0.796499437 0.0016123470.478 0.796937633 0.0016099750.478 0.797296335 0.0016074520.479 0.797575438 0.001604780.479 0.797774857 0.0016019580.479 0.797894532 0.0015989870.479 0.797934427 0.0015958690.479 0.797894532 0.0015926040.479 0.797774857 0.0015891930.479 0.797575438 0.0015856370.478 0.797296335 0.0015819370.478 0.796937633 0.0015780940.478 0.796499437 0.001574110.478 0.795981881 0.0015699840.477 0.795385118 0.0015657190.477 0.794709328 0.0015613150.476 0.793954713 0.0015567740.476 0.793121498 0.0015520970.475 0.792209933 0.0015472850.475 0.791220289 0.001542340.474 0.790152862 0.0015372620.473 0.789007971 0.0015320540.473 0.787785956 0.001526717

Page 21: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 21

0.472 0.786487181 0.0015212520.471 0.785112032 0.001515660.470 0.783660917 0.0015099440.469 0.782134267 0.0015041040.468 0.780532534 0.0014981430.467 0.778856192 0.0014920620.466 0.777105736 0.0014858620.465 0.775281681 0.0014795450.464 0.773384566 0.0014731130.463 0.771414948 0.0014665680.462 0.769373404 0.0014599120.460 0.767260534 0.0014531450.459 0.765076955 0.001446270.458 0.762823303 0.0014392890.456 0.760500237 0.0014322040.455 0.75810843 0.0014250160.453 0.755648577 0.0014177270.452 0.75312139 0.001410340.450 0.750527598 0.0014028550.449 0.747867949 0.0013952760.447 0.745143206 0.0013876040.445 0.742354152 0.001379840.444 0.739501583 0.0013719880.442 0.736586313 0.0013640490.440 0.733609172 0.0013560240.438 0.730571002 0.0013479170.436 0.727472664 0.0013397290.435 0.724315031 0.0013314610.433 0.72109899 0.0013231170.431 0.717825442 0.0013146990.429 0.714495303 0.0013062070.427 0.711109498 0.0012976450.425 0.707668967 0.0012890150.423 0.704174661 0.0012803180.420 0.700627543 0.0012715560.418 0.697028586 0.0012627330.416 0.693378775 0.001253850.414 0.689679104 0.0012449080.412 0.685930577 0.0012359110.409 0.682134207 0.001226860.407 0.678291016 0.0012177580.405 0.674402034 0.0012086060.402 0.6704683 0.0011994070.400 0.666490858 0.0011901620.397 0.662470761 0.0011808750.395 0.658409069 0.0011715460.393 0.654306845 0.0011621790.390 0.65016516 0.0011527750.388 0.64598509 0.0011433360.385 0.641767715 0.0011338650.383 0.637514118 0.0011243640.380 0.633225389 0.0011148330.377 0.628902617 0.0011052770.375 0.624546898 0.001095696

Page 22: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 22

0.372 0.620159326 0.0010860930.369 0.615741001 0.001076470.367 0.611293023 0.0010668290.364 0.60681649 0.0010571720.361 0.602312506 0.00104750.359 0.59778217 0.0010378160.356 0.593226584 0.0010281220.353 0.588646847 0.001018420.350 0.584044059 0.0010087120.348 0.579419316 0.0009989990.345 0.574773714 0.0009892840.342 0.570108346 0.0009795680.339 0.5654243 0.0009698530.336 0.560722664 0.0009601420.334 0.55600452 0.0009504350.331 0.551270946 0.0009407350.328 0.546523017 0.0009310440.325 0.541761801 0.0009213640.322 0.536988363 0.0009116950.319 0.53220376 0.000902040.316 0.527409045 0.0008924010.314 0.522605263 0.0008827790.311 0.517793453 0.0008731760.308 0.512974647 0.0008635940.305 0.50814987 0.0008540330.302 0.503320137 0.0008444970.299 0.498486458 0.0008349860.296 0.493649832 0.0008255010.293 0.48881125 0.0008160450.290 0.483971695 0.0008066190.287 0.479132139 0.0007972250.285 0.474293545 0.0007878630.282 0.469456866 0.0007785350.279 0.464623046 0.0007692430.276 0.459793016 0.0007599880.273 0.454967698 0.0007507720.270 0.450148002 0.0007415950.267 0.445334829 0.0007324590.264 0.440529064 0.0007233650.261 0.435731585 0.0007143140.259 0.430943255 0.0007053080.256 0.426164927 0.0006963480.253 0.421397439 0.0006874350.250 0.416641618 0.0006785690.247 0.411898279 0.0006697530.244 0.407168222 0.0006609870.241 0.402452237 0.0006522730.239 0.397751096 0.000643610.236 0.393065562 0.0006350010.233 0.388396383 0.0006264460.230 0.383744291 0.0006179460.227 0.379110009 0.0006095020.225 0.37449424 0.0006011140.222 0.369897679 0.000592785

Page 23: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 23

0.219 0.365321001 0.0005845140.216 0.360764872 0.0005763020.214 0.356229941 0.000568150.211 0.351716841 0.0005600590.208 0.347226194 0.0005520290.206 0.342758605 0.0005440610.203 0.338314665 0.0005361560.200 0.33389495 0.0005283150.198 0.329500023 0.0005205370.195 0.325130429 0.0005128240.192 0.320786702 0.0005051760.190 0.316469358 0.0004975930.187 0.312178901 0.0004900770.185 0.307915817 0.0004826270.182 0.303680579 0.0004752430.180 0.299473647 0.0004679280.177 0.295295463 0.0004606790.175 0.291146455 0.0004534990.172 0.287027039 0.0004463870.170 0.282937613 0.0004393440.167 0.278878561 0.000432370.165 0.274850255 0.0004254650.163 0.27085305 0.0004186290.160 0.266887287 0.0004118630.158 0.262953293 0.0004051670.155 0.259051381 0.0003985410.153 0.255181849 0.0003919840.151 0.251344981 0.0003854980.149 0.247541049 0.0003790830.146 0.243770308 0.0003727370.144 0.240033002 0.0003664630.142 0.236329359 0.0003602580.140 0.232659596 0.0003541240.137 0.229023913 0.0003480610.135 0.225422501 0.0003420680.133 0.221855534 0.0003361450.131 0.218323176 0.0003302920.129 0.214825576 0.000324510.127 0.211362871 0.0003187980.125 0.207935186 0.0003131550.123 0.204542632 0.0003075830.121 0.20118531 0.000302080.119 0.197863307 0.0002966470.117 0.194576699 0.0002912820.115 0.191325549 0.0002859870.113 0.188109911 0.0002807610.111 0.184929824 0.0002756030.109 0.181785319 0.0002705140.107 0.178676413 0.0002654920.105 0.175603115 0.0002605390.104 0.172565422 0.0002556520.102 0.169563319 0.0002508330.100 0.166596784 0.0002460810.098 0.16366578 0.000241395

Page 24: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 24

0.096 0.160770265 0.0002367750.095 0.157910185 0.0002322210.093 0.155085476 0.0002277320.091 0.152296065 0.0002233080.090 0.14954187 0.0002189490.088 0.146822801 0.0002146530.086 0.144138757 0.0002104220.085 0.141489629 0.0002062530.083 0.138875302 0.0002021470.082 0.13629565 0.0001981040.080 0.13375054 0.0001941230.079 0.131239831 0.0001902030.077 0.128763376 0.0001863440.076 0.126321017 0.0001825450.074 0.123912593 0.0001788060.073 0.121537933 0.0001751270.072 0.119196861 0.0001715060.070 0.116889194 0.0001679440.069 0.114614741 0.000164440.067 0.112373307 0.0001609930.066 0.110164689 0.0001576030.065 0.107988682 0.000154270.064 0.10584507 0.0001509920.062 0.103733636 0.0001477690.061 0.101654156 0.0001446010.060 0.0996064 0.0001414860.059 0.097590136 0.0001384260.057 0.095605125 0.0001354180.056 0.093651123 0.0001324630.055 0.091727885 0.0001295590.054 0.089835159 0.0001267070.053 0.08797269 0.0001239050.052 0.086140219 0.0001211540.051 0.084337485 0.0001184520.050 0.082564221 0.0001157980.048 0.080820159 0.0001131930.047 0.079105027 0.0001106360.046 0.077418551 0.0001081260.045 0.075760453 0.0001056630.044 0.074130453 0.0001032460.044 0.07252827 0.0001008740.043 0.07095362 9.85467E-050.042 0.069406215 9.62638E-050.041 0.067885769 9.40246E-050.040 0.06639199 9.18285E-050.039 0.064924589 8.96748E-050.038 0.063483271 8.75631E-050.037 0.062067743 8.54928E-050.036 0.06067771 8.34632E-050.036 0.059312876 8.14737E-050.035 0.057972944 7.95239E-050.034 0.056657616 7.76132E-050.033 0.055366594 7.57409E-050.032 0.05409958 7.39065E-05

Page 25: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 25

0.032 0.052856274 7.21095E-050.031 0.051636378 7.03493E-050.030 0.050439592 6.86253E-050.030 0.049265617 6.6937E-050.029 0.048114155 6.52838E-050.028 0.046984907 6.36652E-050.028 0.045877574 6.20806E-050.027 0.04479186 6.05295E-050.026 0.043727466 5.90114E-050.026 0.042684097 5.75257E-050.025 0.041661458 5.60719E-050.024 0.040659252 5.46495E-050.024 0.039677188 5.3258E-050.023 0.038714973 5.18967E-050.023 0.037772315 5.05653E-050.022 0.036848924 4.92633E-050.022 0.035944512 4.799E-050.021 0.035058792 4.67451E-050.021 0.034191478 4.55279E-050.020 0.033342285 4.43381E-050.020 0.032510933 4.31752E-050.019 0.031697139 4.20386E-050.019 0.030900625 4.0928E-050.018 0.030121115 3.98427E-050.018 0.029358333 3.87825E-050.017 0.028612006 3.77467E-050.017 0.027881863 3.6735E-050.016 0.027167636 3.57469E-050.016 0.026469058 3.47819E-050.015 0.025785864 3.38397E-050.015 0.025117792 3.29198E-050.015 0.024464582 3.20217E-050.014 0.023825976 3.11451E-050.014 0.02320172 3.02895E-050.014 0.022591561 2.94544E-050.013 0.021995248 2.86396E-050.013 0.021412533 2.78446E-050.013 0.020843172 2.70691E-050.012 0.020286922 2.63125E-050.012 0.019743541 2.55745E-050.012 0.019212794 2.48548E-050.011 0.018694445 2.4153E-050.011 0.018188262 2.34687E-050.011 0.017694015 2.28016E-050.010 0.017211477 2.21512E-050.010 0.016740424 2.15173E-050.010 0.016280636 2.08994E-050.009 0.015831893 2.02973E-050.009 0.015393978 1.97106E-050.009 0.01496668 1.9139E-050.009 0.014549788 1.85821E-050.008 0.014143094 1.80397E-050.008 0.013746392 1.75113E-050.008 0.013359482 1.69968E-05

Page 26: [XLS] · Web viewSheet16 Sheet15 Sheet14 Sheet13 Sheet12 Sheet11 Sheet10 Sheet9 Sheet8 Sheet7 Sheet6 Sheet5 Sheet4 Calculation Results The Hamptonshire Express # 1 Cost Parameters

Calculation

Page 26

0.008 0.012982164 1.64958E-050.008 0.012614241 1.60079E-050.007 0.01225552 1.5533E-050.007 0.011905809 1.50706E-050.007 0.011564921 1.46206E-050.007 0.011232669 1.41827E-050.007 0.010908872 1.37565E-050.006 0.01059335 1.33418E-050.006 0.010285925 1.29383E-050.006 0.009986423 1.25458E-050.006 0.009694672 1.2164E-050.006 0.009410503 1.17926E-050.005 0.009133751 1.14315E-050.005 0.008864251 1.10803E-05


Recommended