MODULE 15 SHELL

A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

ALADDIN GAMES: MONTE CARLO SIMULATION

Total annual market forecast, sets
180,000
Selling price/Market share information
Standard forecast error, sets
18,000
Price,
Market Share
Minimum facility investment
$86,000
$/set
Price ^2
Data
Forecast
Maximum facility investment
$98,000
$4.25
18.063
18%
17.97%
Equipment life, years
5
$4.50
20.250
17%
17.11%
Salvage value
0
$4.75
22.563
15%
14.83%
Depreciation method
straight line
$5.00
25.000
11%
11.11%
Minimum variable cost, $/set
$1.60
$5.25
27.563
6%
5.97%
Most probable variable cost, $/set
$2.15
LINEST OUTPUT
Average
Maximum variable cost, $/set
$2.35
-0.11429
0.96571
-1.86029
(MP-MIN)/(MAX-MIN)
0.733
0.00723
0.06870
0.16250
Non-production costs, % of sales
30%
0.99941
0.169%
#N/A
Cost of capital
13%
1700
2
#N/A
Tax rate
40%
0.00971
0.00001
#N/A
Monte Carlo Simulation with Wholesale Price and Market Share from Most Probable Scenario
Wholesale price, $/set
$4.66
Market share at wholesale price
15.82%
Iteration number
1
2
3
4
5
6
Total annual market, sets in year 1
0.438612018 0.178197577
0.628620258
0.988250374
0.122013001
0.547013764
Total annual market, sets in year 2
184085.1751 183860.8323
179865.7381
157970.9833
184236.5036
182667.9868
Total annual market, sets in year 3
175344.7082 191509.8919
157066.941
189344.6965
197577.3584
164449.8916
Total annual market, sets in year 4
166004.3499 161987.1346
159219.142
134697.123
158440.992
192024.7978
Total annual market, sets in year 5
192437.6311 188887.6004
162046.1107
199919.8712
156661.2291
191986.981
Sales receipts, year 1
$0
$0
$0
$1
$0
$0
Sales receipts, year 2
$111,519
$111,383
$108,963
$95,699
$111,610
$110,660
Sales receipts, year 3
$106,224
$116,017
$95,151
$114,705
$119,692
$99,624
Sales receipts, year 4
$100,565
$98,132
$96,455
$81,600
$95,984
$116,329
Sales receipts, year 5
$116,579
$114,428
$98,168
$121,111
$94,905
$116,306
Random number to simulate variable cost
0.232978301 0.124362926
0.682790613
0.006591998
0.447523423
0.158604694
Unit variable cost, $/set
Total variable cost, year 1
Total variable cost, year 2
Total variable cost, year 3
Total variable cost, year 4
Total variable cost, year 5
Non-production costs, year 1
Non-production costs, year 2
Non-production costs, year 3
Non-production costs, year 4
Non-production costs, year 5
Before-tax cash flow, year 1
Before-tax cash flow, year 2
Before-tax cash flow, year 3
Before-tax cash flow, year 4
Before-tax cash flow, year 5
Investment, $
Annual depreciation
Taxable income, year 1
Taxable income, year 2
Taxable income, year 3
Taxable income, year 4
Taxable income, year 5
Tax, year 1
Tax, year 2
Tax, year 3
Tax, year 4
Tax, year 5
After-tax cash flow, year 0
After-tax cash flow, year 1
After-tax cash flow, year 2
After-tax cash flow, year 3
After-tax cash flow, year 4
After-tax cash flow, year 5
Net present value, end of year 0
Net present value, end of year 1
Net present value, end of year 2
Net present value, end of year 3
Net present value, end of year 4

MODULE 15 SHELL

MIRR

Years to Break
Even

Minimum Years
to Break even

Probability for
Failing to Break
Even

Net present value, end of year 5

71 Internal rate of return (IRR)
72 Modified internal rate of return (MIRR}
73 Years to break even
70

74

Summary of Results for 200 Iterations

75

76
77
78
79
80
81
82
83

NPV
Minimum
Average
Maximum
Standard deviation
Skewness
Kurtosis

IRR

Probability for failing to break even by end of 5 years

84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108

NPV
($15,000.00)
($12,500.00)
($10,000.00)
($7,500.00)
($5,000.00)
($2,500.00)
$0.00
$2,500.00
$5,000.00
$7,500.00
$10,000.00
$12,500.00
$15,000.00
$17,500.00
$20,000.00
$22,500.00
$25,000.00
$27,500.00
$30,000.00
$32,500.00
$35,000.00
$37,500.00
$40,000.00

Counts

Cum. Freq

NormProb.

Unit wholesale Price

Market Share

Average
NPV

Average IRR

109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

$4.25
$4.50
$4.55
$4.60
$4.65
$4.70
$4.75
$4.80
$5.00
$5.25

Average MIRR

MODULE 15 SHELL

1
2
3
4

0.20%

Fcst.
Error

0.15%

0.03%
-0.11%
0.17%
-0.11%
0.03%

5
6
7
8
9
10
11

0.10%
0.05%
0.00%
$4.25
-0.05%

$4.50

$4.75

$5.00

$5.25

12
13

-0.10%

14
15

-0.15%

16
17
18
19

10

20

0.899807733

0.137546922

0.498489334

0.805780206

21

193543.6289

166748.8168

191095.6466

22

186686.4504

189556.4747

197559.6369

23

194447.2006

201717.8058

24

153379.5994

200129.5416

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$1
$117,249
$113,095
$117,796
$92,917
0.610858486

$0
$101,016
$114,833
$122,201
$121,238
0.936765648

11

12

0.375377667

0.707296976

183943.9965

182058.232

175919.0609

184195.4536

172076.8505

157324.9874

206657.3988

184649.6029

$0
$115,766
$119,682
$104,244
$125,193
0.094363231

$0
$111,433
$106,572
$95,307
$111,861
0.166112247

13

14

0.543748283

0.174016541

195626.2331

212451.062

156448.9803

172455.8779

189182.7883

208384.8567

146281.9937

171218.0328

173307.656

197480.0334

195872.5743

185512.3087

153143.0398

149304.5538

$0
$110,291
$111,586
$88,618
$118,660
0.964842677

$0
$118,510
$104,474
$103,724
$112,383
0.08313242

$0
$128,703
$114,607
$104,990
$92,774
0.016479995

$0
$94,777
$126,240
$119,633
$90,449
0.356761376

MODULE 15 SHELL

H
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

MODULE 15 SHELL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

15

16

17

18

19

20

21

22

20

0.455610828

0.81960509

0.423200171

0.060518204

0.700094607

0.93877987

0.814661092

0.719382305

21

157783.4546

190080.5892

201432.5837

164192.3363

141383.1642

163832.7903

183635.6914

187723.3835

22

177138.3454

161575.7747

163416.2327

193135.8911

208733.8844

168626.621

165016.1817

198410.2691

23

168432.6053

198494.0882

185424.3355

196146.5823

200570.4509

191204.0834

185036.5088

176840.9065

24

196757.1352

199575.5092

184860.6444

172098.0918

164257.0423

169996.6406

159189.6335

166293.1736

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$95,585
$107,310
$102,036
$119,195
0.398815882

$0
$115,151
$97,883
$120,248
$120,903
0.132450331

$0
$122,028
$98,998
$112,330
$111,989
0.707235939

$0
$99,468
$117,002
$118,826
$104,257
0.090884121

$0
$85,650
$126,451
$121,506
$99,507
0.810876797

$1
$99,250
$102,154
$115,831
$102,984
0.953581347

$0
$111,247
$99,967
$112,095
$96,437
0.370921964

$0
$113,723
$120,197
$107,130
$100,740
0.822229682

MODULE 15 SHELL

P
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

MODULE 15 SHELL

AA

AB

AC

AD

AE

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

23

24

25

26

27

28

29

30

20

0.983642079

0.02865688

0.561357463

0.916287729

0.622882778

0.797997986

0.061250649

0.385631886

21

162271.1698

164533.7516

188310.3419

182188.5648

170278.2201

181844.9191

163052.9214

163884.2768

22

184013.1431

188084.2801

226789.3551

169572.8388

165877.3117

201823.7255

174517.9979

154506.2451

23

187272.8562

170273.4521

194809.284

178235.3393

167532.6148

164830.3923

211906.6476

187274.3296

24

186464.1745

162743.675

213305.1321

191807.1057

176039.0596

173664.8896

170529.0224

187945.9051

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$1
$98,304
$111,475
$113,450
$112,960
0.138950774

$0
$99,675
$113,941
$103,152
$98,590
0.334543901

$0
$114,078
$137,389
$118,015
$129,220
0.337199011

$1
$110,370
$102,727
$107,975
$116,197
0.980498672

$0
$103,155
$100,488
$101,491
$106,644
0.338694418

$0
$110,162
$122,265
$99,854
$105,206
0.174718467

$0
$98,777
$105,723
$128,373
$103,306
0.109805597

$0
$99,281
$93,600
$113,451
$113,858
0.949369793

MODULE 15 SHELL

X
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

AA

AB

AC

AD

AE

MODULE 15 SHELL

AF

AG

AH

AI

AJ

AK

AL

AM

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

31

32

33

34

35

36

37

38

20

0.129917295

0.064546648

0.298806726

0.360057375

0.748954741

0.770134587

0.925778985

0.953184606

21

198838.2865

209278.6262

167902.8019

176905.2237

182029.1327

213206.5792

190710.2142

209786.4517

22

200150.128

156810.409

172828.6434

154105.8127

160229.3087

190913.0497

182191.3479

148515.1488

23

181216.1127

198759.9107

163104.326

180959.5192

176643.5553

189204.7458

212528.3327

172499.4654

24

202608.1374

150870.2671

149138.2254

171020.5179

176695.3692

209068.6694

175589.1872

183336.8406

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$120,456
$121,251
$109,781
$122,740
0.073885311

$0
$126,781
$94,996
$120,409
$91,397
0.537919248

$0
$101,716
$104,700
$98,809
$90,348
0.831659902

$0
$107,169
$93,357
$109,625
$103,604
0.796746727

$0
$110,273
$97,067
$107,011
$107,042
0.15109714

$0
$129,161
$115,655
$114,620
$126,654
0.473464156

$1
$115,532
$110,372
$128,750
$106,372
0.447035127

$1
$127,089
$89,970
$104,500
$111,065
0.912961211

MODULE 15 SHELL

AF
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

AG

AH

AI

AJ

AK

AL

AM

MODULE 15 SHELL

AN

AO

AP

AQ

AR

AS

AT

AU

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

39

40

41

42

20

0.432447279

0.676870022

0.296853542

0.677419355

21

183187.0468

208083.3046

168412.3054

22

216670.1715

184325.7251

205690.4923

23

206865.3093

190891.5629

24

164046.0214

167206.7724

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$110,975
$131,259
$125,319
$99,379
0.229956969

$0
$126,057
$111,665
$115,642
$101,294
0.010986663

43

44

45

46

0.413129063

0.276497696

0.866969817

162610.2112

201491.478

196537.5195

148871.3797

202895.897

179514.5618

175705.4411

180522.6411

146664.2543

167581.5843

208887.5253

216410.6927

196409.8265

215803.1684

179050.1396

180314.6488

156756.6305

203441.2937

183202.4354

158253.627

215432.6949

150348.0353

$0
$102,024
$124,607
$126,544
$94,963
0.342295602

$0
$98,509
$108,750
$131,102
$123,245
0.213538011

$0
$122,064
$106,442
$118,985
$110,984
0.839716788

$0
$119,062
$109,361
$130,734
$95,870
0.23505356

$1
$90,186
$88,849
$108,469
$130,509
0.746482742

0.877712333

$1
$122,914
$101,521
$109,235
$91,081
0.062746055

MODULE 15 SHELL

AN
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

AO

AP

AQ

AR

AS

AT

AU

MODULE 15 SHELL

AV

AW

AX

AY

AZ

BA

BB

BC

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

47

48

49

50

51

52

53

54

20

0.027802362

0.943937498

0.855677969

0.362468337

0.94943083

0.865932188

0.585894345

0.013061922

21

176403.6601

159571.7713

146177.8747

165152.0397

188520.7694

196518.6111

178749.3857

179030.8424

22

204888.85

183036.107

172085.9364

169110.1152

159371.2277

202478.439

224470.5802

196485.0508

23

207489.5319

167888.9889

183086.4067

160059.788

179620.6043

205311.1375

185880.0197

181406.6291

24

209497.9145

153989.0063

161786.0999

168456.3022

167444.9486

200352.3905

174028.3851

203183.2882

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$106,865
$124,122
$125,697
$126,914
0.233863338

$1
$96,669
$110,883
$101,707
$93,287
0.846583453

$1
$88,555
$104,250
$110,914
$98,010
0.672750023

$0
$100,049
$102,447
$96,964
$102,051
0.573870052

$1
$114,206
$96,547
$108,814
$101,438
0.113956114

$1
$119,051
$122,661
$124,377
$121,373
0.11630604

$0
$108,286
$135,984
$112,606
$105,426
0.682241279

$0
$108,457
$119,031
$109,896
$123,088
0.442915128

MODULE 15 SHELL

AV
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

AW

AX

AY

AZ

BA

BB

BC

MODULE 15 SHELL

BD

BE

BF

BG

BH

BI

BJ

BK

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

55

56

57

58

59

60

61

62

20

0.483474227

0.776726585

0.402386547

0.653187658

0.085421308

0.031281472

0.576708274

0.958861049

21

183863.6563

173663.4367

196706.2217

171103.0682

222182.5825

193392.4232

190990.9342

162340.3778

22

178215.9807

164537.7215

178474.5591

175414.4278

172891.2007

195672.44

174891.8276

186194.6685

23

166067.5825

145415.9728

169898.4561

150337.3942

199126.4553

179829.9472

201144.3739

200279.499

24

163855.4641

171349.614

186448.0287

147002.6409

189782.3522

192837.5723

211788.0404

223802.6473

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$111,385
$107,963
$100,604
$99,264
0.753776666

$0
$105,205
$99,677
$88,093
$103,804
0.6375927

$0
$119,165
$108,120
$102,924
$112,950
0.251289407

$0
$103,654
$106,266
$91,074
$89,054
0.971709342

$0
$134,598
$104,737
$120,631
$114,970
0.555009613

$0
$117,157
$118,538
$108,941
$116,821
0.783898434

$0
$115,702
$105,949
$121,853
$128,301
0.023682363

$1
$98,346
$112,797
$121,329
$135,580
0.436628315

MODULE 15 SHELL

BD
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

BE

BF

BG

BH

BI

BJ

BK

MODULE 15 SHELL

BL

BM

BN

BO

BP

BQ

BR

BS

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

63

20

0.754692221

21

195690.5298

22

194348.6068

23

196045.9422

24

172308.2942

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$118,549
$117,736
$118,765
$104,384
0.566026795

64
0.047791986

65

66

67

68

69

70

0.10461745

0.691335795

0.462019715

0.650746178

0.802484207

0.032929472

206050.202

166835.337

174579.9823

155886.5579

204355.4041

198812.1339

183318.6279

184331.4139

150669.5598

180485.4382

191704.8285

177078.3665

150310.5459

151241.4774

190957.7832

194057.2251

185221.5

178608.555

173847.6913

168115.9511

177832.2467

181619.4303

161013.4341

179411.2409

140574.9326

155623.9686

178932.9035

168196.3322

$0
$124,825
$111,668
$115,682
$110,025
0.27784051

$0
$101,069
$91,276
$117,560
$97,542
0.728537858

$0
$105,761
$109,338
$112,207
$108,687
0.459273049

$0
$94,436
$116,135
$108,201
$85,160
0.994628742

$0
$123,799
$107,274
$105,317
$94,277
0.777703177

$0
$120,440
$91,058
$101,845
$108,398
0.045747246

$0
$111,054
$91,622
$107,731
$101,893
0.535538804

MODULE 15 SHELL

BL
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

BM

BN

BO

BP

BQ

BR

BS

MODULE 15 SHELL

BT

BU

BV

BW

BX

BY

BZ

CA

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

71

72

73

74

75

76

20

0.266487625

0.345164342

0.608569597

0.307931761

0.277809992

0.054322947

21

140559.8714

189099.7673

189472.5738

201889.9049

162752.3925

22

165371.5326

184675.2439

168980.8464

217131.6673

176095.4779

23

213607.339

179975.8938

207279.2477

166939.456

24

168567.7062

162275.6308

172290.2043

196130.1296

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$85,151
$100,182
$129,403
$102,118
0.246284371

$0
$114,557
$111,876
$109,029
$98,307
0.887844478

$0
$114,782
$102,369
$125,570
$104,373
0.199987793

$0
$122,305
$131,538
$101,132
$118,816
0.378887295

77

78

0.495864742

0.869350261

201700.7391

169885.564

166793.9187

195542.0867

202311.2511

171746.281

211196.3959

157455.3407

187222.0655

188367.0466

151686.6023

192352.134

177830.8551

171551.5491

$0
$98,595
$106,679
$127,943
$91,892
0.519058809

$0
$122,190
$118,459
$95,386
$116,527
0.499069185

$0
$102,917
$122,560
$113,419
$107,730
0.564043092

$1
$101,044
$104,044
$114,113
$103,926
0.23444319

MODULE 15 SHELL

BT
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

BU

BV

BW

BX

BY

BZ

CA

MODULE 15 SHELL

CB

CC

CD

CE

CF

CG

CH

CI

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

80

81

20

0.120944853

0.35114597

0.90234077

0.433118686

0.058656575

0.71520127

0.084994049

0.640705588

21

148956.9995

204742.8216

162623.3898

207825.7085

158989.5401

172637.4107

156458.6801

208616.3413

22

146793.4208

163772.9547

181782.6483

184877.7724

196117.7695

142657.6391

167717.4832

182751.5398

23

160602.6062

225468.5505

190662.5748

161409.9374

153744.0157

150294.5024

172010.0367

151167.2353

24

174056.0315

160171.3147

209786.4517

154762.6953

191875.4747

191757.6246

196260.1555

192745.4041

19

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

79

$0
$90,238
$88,927
$97,293
$105,443
0.486159856

$0
$124,033
$99,214
$136,589
$97,032
0.865565966

$1
$98,517
$110,124
$115,503
$127,089
0.053743095

82

$0
$125,901
$111,999
$97,782
$93,755
0.820093387

83

$0
$96,316
$118,808
$93,138
$116,238
0.098025452

84

$0
$104,584
$86,422
$91,048
$116,167
0.324045534

85

$0
$94,783
$101,603
$104,204
$118,894
0.594836268

86

$0
$126,380
$110,711
$91,577
$116,765
0.050630207

MODULE 15 SHELL

CB
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

CC

CD

CE

CF

CG

CH

CI

MODULE 15 SHELL

CJ

CK

CL

CM

CN

CO

CP

CQ

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

87

88

89

90

91

92

93

94

20

0.428876614

0.846339305

0.304208502

0.131473739

0.552262947

0.566118351

0.244178594

0.906094546

21

180518.5075

185948.3273

197575.1484

215085.6317

178903.9475

161466.1714

169751.4454

195256.1893

22

182548.3155

178674.8571

175665.7621

206453.0081

195083.333

156034.3871

171465.3563

175313.3783

23

157128.823

147804.3241

167353.4762

174591.5033

199160.384

193263.8297

177304.1622

177234.5245

24

197561.847

164409.8647

214308.996

194087.1225

170604.8401

165804.1338

184467.5994

219455.1898

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$109,358
$110,588
$95,189
$119,683
0.034424879

$1
$112,647
$108,241
$89,540
$99,599
0.062166204

$0
$119,691
$106,418
$101,383
$129,828
0.44328135

$0
$130,299
$125,069
$105,768
$117,578
0.201605274

$0
$108,380
$118,181
$120,651
$103,352
0.838587603

$0
$97,816
$94,526
$117,079
$100,444
0.841700491

$0
$102,835
$103,874
$107,411
$111,750
0.640522477

$1
$118,286
$106,205
$107,369
$132,946
0.668538469

MODULE 15 SHELL

CJ
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

CK

CL

CM

CN

CO

CP

CQ

MODULE 15 SHELL

CR

CS

CT

CU

CV

CW

CX

CY

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

95

96

97

98

99

100

101

102

20

0.767174291

0.338511307

0.576067385

0.262123478

0.747581408

0.940885647

0.069795831

0.083468123

21

195702.6443

189193.7773

153251.4971

154868.9424

177411.3507

168678.7009

168703.8507

195821.8245

22

163172.6336

176420.5017

182697.2293

162745.8851

195155.8561

176864.6853

192711.8028

166408.7931

23

163746.0655

203710.7997

198227.6926

169879.1179

210336.2685

162614.5904

194475.7269

206164.5528

24

214592.7037

194107.7089

200339.3347

150337.3942

188991.9649

166496.5412

192346.8953

191267.6435

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$118,557
$98,850
$99,197
$130,000
0.263618885

$0
$114,614
$106,876
$123,408
$117,590
0.082979827

$0
$92,840
$110,678
$120,086
$121,366
0.384777367

$0
$93,820
$98,591
$102,913
$91,074
0.978453932

$0
$107,476
$118,225
$127,422
$114,491
0.863948485

$1
$102,186
$107,145
$98,512
$100,864
0.217383343

$0
$102,201
$116,745
$117,813
$116,524
0.5995056

$0
$118,629
$100,810
$124,894
$115,870
0.209265419

MODULE 15 SHELL

CR
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

CS

CT

CU

CV

CW

CX

CY

MODULE 15 SHELL

CZ

DA

DB

104

105

DC

DD

DE

107

108

DF

DG

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

103

106

109

110

20

0.760612812

0.316568499

0.16135136

0.763969848

0.019470809

0.14065981

0.380932035

0.547593616

21

164910.7735

177932.0683

175821.5312

207331.4708

156285.9261

163161.9925

176987.6308

160900.1883

22

185600.4046

157331.1265

221103.0851

194906.077

159756.8444

206861.1348

175095.0723

154415.7958

23

186210.7324

167604.2784

176301.0555

192694.1632

146671.9486

164773.3807

186213.6587

173182.0503

24

190779.3198

184415.0693

141627.2544

177798.9319

163274.7062

154725.8607

159686.736

165283.2525

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$99,903
$112,437
$112,806
$115,574
0.36118656

$0
$107,791
$95,311
$101,535
$111,719
0.713034455

$0
$106,513
$133,944
$106,803
$85,798
0.480208747

$0
$125,601
$118,074
$116,734
$107,711
0.473921934

$0
$94,678
$96,781
$88,854
$98,912
0.817529832

$0
$98,844
$125,316
$99,820
$93,733
0.681051057

$0
$107,219
$106,073
$112,808
$96,738
0.301461837

$0
$97,473
$93,545
$104,914
$100,129
0.625049593

MODULE 15 SHELL

CZ
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

DA

DB

DC

DD

DE

DF

DG

MODULE 15 SHELL

DH

DI

DJ

DK

DL

DM

DN

DO

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

111

112

20

0.788964507

0.129367962

21

154186.9306

22

172219.1955

23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

113

114

115

116

117

118

0.548814356

0.565660573

0.398266549

0.625446333

0.145237587

0.352458266

141060.8211

190454.869

173900.2214

187427.0088

143118.9712

201018.6045

144923.536

184974.9747

167249.2754

190557.7192

175763.4964

189504.2105

145372.2625

160011.371

158452.2879

184498.8474

193565.5864

149239.4795

172166.2561

166280.2815

187245.967

176227.898

169325.9246

190956.1051

164230.767

177478.1031

218996.6408

170399.0988

181878.152

196428.6121

$0
$93,406
$104,330
$95,990
$102,578
0.146214179

$0
$85,455
$112,058
$111,769
$115,681
0.467940306

$0
$115,378
$101,320
$117,262
$99,491
0.264595477

$0
$105,349
$115,440
$90,409
$107,516
0.836634419

$0
$113,543
$106,478
$104,298
$132,668
0.991821039

$0
$86,701
$114,802
$100,733
$103,228
0.140507218

$0
$121,777
$88,067
$113,434
$110,182
0.667653432

$0
$87,795
$96,935
$106,759
$118,996
0.21887875

MODULE 15 SHELL

DH
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

DI

DJ

DK

DL

DM

DN

DO

MODULE 15 SHELL

DP

DQ

DR

DS

DT

DU

123

124

DV

DW

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

119

120

20

0.819147313

0.489638966

21

170688.3727

22

206748.5029

23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

121

122

0.760277108

0.120944853

0.964110233

162424.8516

178191.056

182425.9839

183727.082

196093.1313

157985.5534

170846.9863

183143.7048

162616.8005

194407.3374

178315.5772

166813.7274

$0
$103,403
$125,248
$103,499
$117,772
0.510513627

$0
$98,397
$111,302
$110,948
$108,024
0.269722587

$0
$107,948
$118,793
$98,513
$101,056
0.17896054

125

126

0.83046968

0.029755547

211239.7788

170881.447

165696.7611

166558.505

157181.2099

175539.5015

176625.3426

198278.3606

163153.4387

172788.3709

214549.1571

146987.8252

177466.9709

177131.3673

158381.6475

165726.9449

217829.559

183739.749

$0
$110,514
$95,708
$98,838
$107,306
0.122531816

$1
$127,969
$95,220
$104,675
$95,948
0.082186346

$1
$103,520
$106,342
$129,974
$100,397
0.919675283

$0
$100,379
$107,000
$89,045
$131,961
0.495681631

0.579088717

$0
$100,901
$120,117
$107,509
$111,310
0.288918729

MODULE 15 SHELL

DP
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

DQ

DR

DS

DT

DU

DV

DW

MODULE 15 SHELL

DX

DY

DZ

EA

EB

EC

ED

EE

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

127

128

129

130

131

132

133

134

20

0.362010559

0.602923673

0.964323862

0.568773461

0.366618854

0.607562487

0.076601459

0.308084353

21

190560.9934

203110.8879

154163.7657

197446.9642

208577.3785

167995.8295

181496.4235

165090.0349

22

198282.9444

174781.3649

189052.8647

197108.6594

166158.4411

166681.9212

174603.0243

189084.1331

23

186686.4504

184867.7657

208083.3046

149658.0835

185133.9566

161554.8608

187137.1005

192569.0894

24

168641.7436

188542.338

195618.2114

179090.1256

168436.0022

165298.6411

210149.8039

157388.8339

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$115,442
$120,120
$113,095
$102,163
0.485305338

$0
$123,045
$105,883
$111,993
$114,219
0.247566149

$1
$93,392
$114,528
$126,057
$118,506
0.167851802

$0
$119,613
$119,408
$90,663
$108,493
0.501968444

$0
$126,356
$100,659
$112,154
$102,039
0.56593524

$0
$101,772
$100,976
$97,870
$100,138
0.621875668

$0
$109,951
$105,775
$113,368
$127,309
0.870143742

$0
$100,012
$114,547
$116,658
$95,346
0.898220771

MODULE 15 SHELL

DX
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

DY

DZ

EA

EB

EC

ED

EE

MODULE 15 SHELL

EF

EG

EH

EI

EJ

EK

139

140

EL

EM

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

135

136

137

138

141

142

20

0.554612873

0.921445357

0.214331492

0.518387402

0.469466231

0.29157384

0.503830073

21

192519.9358

184305.8958

180839.5614

161463.8386

174607.3422

193042.6179

179825.8136

198040.123

22

149011.6783

201590.0718

214619.0609

180234.7792

156791.4596

180331.1834

206612.1333

182948.1544

23

164646.9564

176136.3437

170437.1816

156973.6269

187147.5165

187614.824

177597.6516

188710.7128

24

181712.0897

203651.8645

170804.6675

183846.7533

199530.8166

181735.6024

205467.4796

166217.581

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$116,629
$90,271
$99,743
$110,081
0.932401502

$1
$111,653
$122,123
$106,703
$123,372
0.66359447

$0
$109,553
$130,016
$103,251
$103,473
0.901944029

$0
$97,815
$109,186
$95,095
$111,374
0.591662343

$0
$105,777
$94,984
$113,374
$120,876
0.706076235

$0
$116,945
$109,245
$113,657
$110,095
0.118167669

$0
$108,938
$125,166
$107,589
$124,472
0.197302164

0.217383343

$0
$119,973
$110,830
$114,321
$100,695
0.769005402

MODULE 15 SHELL

EF
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

EG

EH

EI

EJ

EK

EL

EM

MODULE 15 SHELL

EN

EO

EP

EQ

ER

146

147

ES

ET

EU

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

143

144

145

148

149

150

20

0.367076632

0.523026215

0.311929685

0.459547716

0.11978515

0.391857662

0.631153294

0.804895169

21

161749.3062

193655.3808

202349.8864

158948.6537

187137.1005

147939.7934

181427.3382

198113.0963

22

202729.896

199008.1755

186643.6814

166317.0751

172063.1808

204106.6482

188183.406

192657.0831

23

186275.0905

221846.979

164449.8916

186783.9392

141851.2084

177678.1965

197697.5618

164252.9905

24

174843.0832

208650.4746

198972.1595

187569.6812

169460.2479

197115.126

203370.7351

167942.4604

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$97,988
$122,814
$112,845
$105,920
0.860744041

$0
$117,316
$120,559
$134,395
$126,400
0.963591418

$0
$122,584
$113,069
$99,624
$120,537
0.625812555

$0
$96,291
$100,755
$113,154
$113,630
0.911862545

$0
$113,368
$104,236
$85,933
$102,659
0.180333872

$0
$89,622
$123,648
$107,637
$119,412
0.660664693

$0
$109,909
$114,002
$119,765
$123,202
0.86568804

$0
$120,017
$116,712
$99,504
$101,740
0.302346873

MODULE 15 SHELL

EN
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

EO

EP

EQ

ER

ES

ET

EU

MODULE 15 SHELL

EV

EW

EX

EY

EZ

FA

FB

FC

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

151

152

153

154

155

0.934720908

0.115115818

0.795190283

0.797631764

0.042817469

21

198637.088

181891.9854

166289.4902

190412.5093

22

163027.1372

142157.9991

179057.0359

197962.9342

23

173679.5416

169365.2966

173424.0736

24

193376.0932

164232.8134

178677.5993

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$1
$120,334
$98,762
$105,215
$117,147
0.367778558

$0
$110,190
$86,119
$102,601
$99,492
0.952879421

$0
$100,738
$108,473
$105,060
$108,243
0.630542924

156

157

158

0.908566546

0.930753502

0.235969115

188357.8584

193117.924

162917.2884

190739.8046

196260.1555

171092.1815

167883.8116

185165.532

195232.5538

177736.4973

212677.4716

172067.7442

159016.7158

156315.4347

156841.9639

161884.6118

162671.6021

200287.2752

$0
$115,352
$119,926
$118,272
$94,696
0.468153935

$0
$114,107
$118,894
$107,673
$95,015
0.33497116

$1
$116,991
$103,648
$128,840
$98,070
0.120548112

$1
$98,695
$101,704
$104,239
$98,546
0.530869472

$0
$115,550
$112,173
$96,332
$121,334
0.722830897

MODULE 15 SHELL

EV
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

EW

EX

EY

EZ

FA

FB

FC

MODULE 15 SHELL

FD

FE

FF

FG

FH

FI

FJ

FK

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

159

160

161

162

163

164

165

166

20

0.015015107

0.663502915

0.051820429

0.513870663

0.861354411

0.274056215

0.203039644

0.816461684

21

208992.8721

184216.6948

173065.0392

184477.5447

212727.7303

136785.0682

180302.2478

177785.0575

22

160778.839

189672.4216

151246.3887

206176.4217

209180.8101

168093.6866

203038.8559

192607.7657

23

191504.8169

178156.452

177002.999

150956.6237

165283.2525

169751.4454

165817.2714

156335.0388

24

164477.8858

181184.3531

171860.8364

204849.478

182467.6683

193867.4659

153930.1529

185440.1949

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$126,608
$97,400
$116,014
$99,641
0.205877865

$0
$111,598
$114,904
$107,927
$109,761
0.097018342

$0
$104,843
$91,625
$107,228
$104,113
0.351390118

$0
$111,756
$124,902
$91,450
$124,098
0.458754234

$1
$128,870
$126,722
$100,129
$110,539
0.063783685

$0
$82,864
$101,831
$102,835
$117,445
0.351725822

$0
$109,227
$123,001
$100,452
$93,251
0.025910215

$0
$107,702
$116,682
$94,708
$112,340
0.347758415

MODULE 15 SHELL

FD
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

FE

FF

FG

FH

FI

FJ

FK

MODULE 15 SHELL

FL

FM

FN

FO

FP

FQ

FR

FS

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

167

168

169

170

171

172

173

174

20

0.569689016

0.646259957

0.557695242

0.450392163

0.240241707

0.919492172

0.877529221

0.089938047

21

197811.7898

202249.0416

209440.0434

147257.9452

194471.9206

186603.9001

193359.7632

188710.7128

22

196636.4407

160282.0639

202788.0537

172193.4932

202499.4756

151280.8494

163834.8776

234283.3004

23

177865.5205

199750.596

168148.4882

178088.615

178694.1748

196017.2931

175597.7

224983.3169

24

164441.9108

199304.1615

160511.2975

186584.7667

154442.2348

179110.8143

143810.3145

146416.2351

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$119,834
$119,122
$107,751
$99,619
0.973754082

$0
$122,522
$97,099
$121,009
$120,738
0.947752312

$0
$126,879
$122,849
$101,864
$97,238
0.090426344

$0
$89,209
$104,315
$107,886
$113,033
0.106357006

$0
$117,811
$122,674
$108,253
$93,561
0.311899167

$1
$113,045
$91,646
$118,747
$108,505
0.678884243

$1
$117,137
$99,251
$106,377
$87,120
0.896328623

$0
$114,321
$141,929
$136,295
$88,699
0.981933042

MODULE 15 SHELL

FL
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

FM

FN

FO

FP

FQ

FR

FS

MODULE 15 SHELL

FT

FU

FV

FW

FX

FY

FZ

GA

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

175

176

177

178

179

180

181

182

20

0.471755119

0.932767724

0.239814447

0.220526749

0.156102176

0.465865047

0.438459426

0.560655538

21

177562.9044

209867.9788

188178.8221

179438.8054

179628.8716

179055.6444

149709.2426

187977.8079

22

172315.8452

172515.9796

192062.6964

174395.2571

148691.6271

180891.9483

196208.4643

196125.9959

23

137097.7525

180013.0763

166960.9428

177768.4206

203792.9817

186497.9804

174419.8339

157422.1078

24

210290.7574

169430.8212

189577.102

189619.9528

215883.2222

181959.8428

181840.7854

174848.813

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$107,568
$104,389
$83,054
$127,394
0.932706687

$1
$127,138
$104,510
$109,052
$102,641
0.693502609

$0
$113,999
$116,352
$101,145
$114,846
0.364177374

$0
$108,704
$105,649
$107,692
$114,872
0.61528367

$0
$108,819
$90,077
$123,458
$130,782
0.204840236

$0
$108,472
$109,584
$112,980
$110,231
0.510727256

$0
$90,694
$118,863
$105,664
$110,159
0.560319834

$0
$113,877
$118,813
$95,366
$105,923
0.437086093

MODULE 15 SHELL

FT
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

FU

FV

FW

FX

FY

FZ

GA

MODULE 15 SHELL

GB

GC

GD

GE

GF

GG

GH

GI

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

183

184

185

186

187

188

189

190

20

0.337412641

0.287484359

0.964903714

0.743797113

0.291634877

0.540879543

0.975707266

0.041016877

21

183470.0179

191713.3413

176959.7184

194861.5072

203786.3924

214241.5478

156410.0176

191160.6596

22

175405.8944

188055.3446

212577.7728

188047.7321

181492.2898

170196.8772

185106.74

179646.7977

23

172440.8576

166082.4391

201666.6058

170102.5194

172309.8085

180606.6648

169616.7537

199874.2373

24

149197.8974

198622.9681

180874.0426

180518.5075

167012.7976

173050.2236

179557.2489

156266.281

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$111,146
$106,261
$104,465
$90,384
0.448255867

$0
$116,140
$113,924
$100,613
$120,326
0.835444197

$1
$107,202
$128,780
$122,170
$109,573
0.876369518

$0
$118,047
$113,919
$103,048
$109,358
0.253334147

$0
$123,454
$109,948
$104,385
$101,176
0.802240059

$0
$129,788
$103,105
$109,412
$104,834
0.078432569

$1
$94,753
$112,138
$102,754
$108,776
0.093935972

$0
$115,805
$108,830
$121,084
$94,666
0.176519059

MODULE 15 SHELL

GB
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

GC

GD

GE

GF

GG

GH

GI

MODULE 15 SHELL

GJ

GK

GL

GM

GN

GO

GP

GQ

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

191

192

193

194

195

196

197

198

20

0.483260598

0.499038667

0.152409436

0.406201361

0.555253761

0.219977416

0.860469375

0.624408704

21

176116.6168

166643.8793

193307.2126

221971.0705

204290.2479

183234.6247

171480.7654

175713.9335

22

208650.4746

232305.6951

147010.0078

182485.7377

210251.1398

197361.2625

183521.9136

200756.7518

23

181634.6348

179974.5228

178551.9321

159532.3993

181439.7801

176821.3433

158921.3553

167532.6148

24

169520.6565

140544.8102

183516.3066

161663.932

177210.8276

184575.6065

175274.9067

188695.2218

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$106,691
$126,400
$110,034
$102,696
0.05652028

$0
$100,953
$140,731
$109,029
$85,142
0.988036744

$0
$117,106
$89,059
$108,167
$111,174
0.115359966

$0
$134,470
$110,550
$96,645
$97,936
0.559068575

$0
$123,759
$127,370
$109,916
$107,354
0.476851711

$0
$111,004
$119,561
$107,118
$111,816
0.298867763

$1
$103,883
$111,178
$96,275
$106,182
0.641315958

$0
$106,448
$121,618
$101,491
$114,312
0.084475234

MODULE 15 SHELL

GJ
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

GK

GL

GM

GN

GO

GP

GQ

MODULE 15 SHELL

GR

GS

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

199

200

20

0.008239998

0.133854183

21

160234.3427

181347.2436

22

198299.1107

178077.5442

23

191147.3173

198936.1845

24

190355.5999

186018.1901

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

$0
$97,070
$120,130
$115,797
$115,317
0.155430769

$0
$109,860
$107,879
$120,516
$112,690
0.805017243

MODULE 15 SHELL

GR
70
71
72
73
74
75

76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115

116
117
118
119
120
121
122
123
124
125
126
127

GS