The file's text, extracted by GovTribe without its formatting.
CLIN X001 Incentive for PDM CLIN X001 (Incentive $ for PDM) Example: Base Period
| COST/PRICE ELEMENT | HOURS/BASE | RATE | AMOUNT | NOTES: |
| | | | This worksheet is for demonstration of how the incentive profit will be calculated during execution of the contract. |
| TARGET COST (PDM, CLIN 0001) | | | $ 1,000.00 | As stated in the draft RFP, the underrun and overrun shares are 50/50. The Ceiling Price is 130% of Target Cost. |
| TOTAL TARGET INCENTIVE DOLLARS | $ 1,000.00 | 10.00% | $ 100.00 | Target Cost and Target Profit values are provided for example only and are not representative of the estimated pricing for this program. |
| CEILING PRICE | | 130.00% | $ 1,300.00 | Offerors must note that the 'schedule factors' (shown in Columns H and J) vary per induction. The entire factor listing is based on the flow days per induction, shown on "Schedule Flow Days by Induction". |
| | | | The schedule factors have been established by the Government and will not be subject to change in proposals. |
| Total Target Incentive Dollars is broken down into: | | | | Scenarios #3 are hypothetical scenarios for demonstration and not representative of the estimated performance for this program. |
| 1) TARGET COST INCENTIVE PROFIT (CLIN X001) | $ 100.00 | 30% | $ 30.00 |
| TOTAL | | | $ 30.00 |
2) TARGET DELIVERY SCHEDULE INCENTIVE PROFIT (FOR CLIN 0001) $ 100.00 70% $ 70.00
| Scenario 1: Induction 1, 5% Cost Underrun, Delivery Early by 60 days | | Target Flow Days | 560 |
| Calculation of Incentive $: | | Actual Flow Days | 500 |
| | Under Days | 60 |
| Actual Cost: | $ 950.00 | | |
| +/- from Target: | $ 50.00 | | |
| Ktr Underrun Share: | $ 25.00 |
| Target Profit, Cost share: 30% | $ 30.00 |
| Target Profit, Delivery share: 70% | $ 77.56 |
| Total Potential Profit: | $ 132.56 |
| Net Profit for Cost Incentive: | $ 55.00 |
| Net Profit for Schedule Incentive: | $ 77.56 |
| Total Potential Profit/Incentive: | $ 132.56 |
Final Price: $ 1,082.56
| Scenario 2: Induction 1, 5% Cost Overrun, Delivery Late by 31 days | | Target Flow Days | 476 |
| Calculation of Incentive $: | | Actual Flow Days | 375 |
| | Over Days | 101 |
| Actual Cost: | $ 1,050.00 | | |
| +/- from Target: | $ (50.00) | | |
| Ktr Overrun Share: | $ (25.00) |
| Target Profit, Cost share: 30% | $ 30.00 |
| Target Profit, Delivery share: 70% | $ 60.10 |
| Total Potential Profit: | $ 65.10 |
| Net Profit for Cost Incentive: | $ 5.00 |
| Net Profit for Schedule Incentive: | $ 60.10 |
| Total Potential Profit/Incentive: | $ 65.10 |
Final Price: $ 1,115.10
| Scenario 3: Induction 1, 20% Cost Overrun, Delivery Early by MAX 150 days | | Target Flow Days | 476 |
| Calculation of Incentive $: | | Actual Flow Days | 326 |
| | Under Days | 150 |
| Actual Cost: | $ 1,200.00 | | |
| +/- from Target: | $ (200.00) | | |
| Ktr Overrun Share: | $ (100.00) |
| Target Profit, Cost share: 30% | $ 30.00 |
| Target Profit, Delivery share: 70% | $ 99.40 |
| Total Potential Profit: | $ 29.40 |
| Net Profit for Cost Incentive: | $ (70.00) |
| Net Profit for Schedule Incentive: | $ 99.40 |
| Total Potential Profit/Incentive: | $ 29.40 |
Final Price: $ 1,229.40
Schedule Flow Days by Induction
| Induction 1 | | | Induction 2 | | | Induction 3 | | | Aircraft Induction | Flow Day | % Improvement |
| PDM FPIF Incentive | | | PDM FPIF Incentive | | | PDM FPIF Incentive | | | 1 | 560 | 15% |
| Target Days: | | 560 | Target Days: | | 476 | Target Days: | | 428 | 2 | 476 | 10% |
| Day Range | Total Days | Percentage | Day Range | Total Days | Percentage | Day Range | Total Days | Percentage | 3 | 428 | 9% |
| 92-98+ | 462 | 0.0028 | 92-98+ | 378 | 0.0028 | 92-98+ | 330 | 0.0028 | 4 | 390 | 8% |
| 85-91 | 469 | 0.0026 | 85-91 | 385 | 0.0026 | 85-91 | 337 | 0.0026 | 5 | 359 | 8% |
| 78-84 | 476 | 0.0024 | 78-84 | 392 | 0.0024 | 78-84 | 344 | 0.0024 | 6 | 330 | 7% |
| 71-77 | 483 | 0.0022 | 71-77 | 399 | 0.0022 | 71-77 | 351 | 0.0022 | 7 | 307 | 7% |
| 64-70 | 490 | 0.0020 | 64-70 | 406 | 0.0020 | 64-70 | 358 | 0.0020 | 8 | 285 | 7% |
| 57-63 | 497 | 0.0018 | 57-63 | 413 | 0.0018 | 57-63 | 365 | 0.0018 | 9 | 265 | 0% |
| 50-56 | 504 | 0.0016 | 50-56 | 420 | 0.0016 | 50-56 | 372 | 0.0016 | 10 | 265 | 0% |
| 43-49 | 511 | 0.0014 | 43-49 | 427 | 0.0014 | 43-49 | 379 | 0.0014 | 11 | 265 | 0% |
| 36-42 | 518 | 0.0012 | 36-42 | 434 | 0.0012 | 36-42 | 386 | 0.0012 | 12 | 265 | 0% |
| 29-35 | 525 | 0.0010 | 29-35 | 441 | 0.0010 | 29-35 | 393 | 0.0010 | 13 | 265 | 0% |
| 22-28 | 532 | 0.0008 | 22-28 | 448 | 0.0008 | 22-28 | 400 | 0.0008 | 14 | 265 | 0% |
| 15-21 | 539 | 0.0006 | 15-21 | 455 | 0.0006 | 15-21 | 407 | 0.0006 | 15 | 265 | 0% |
| 8-14 | 546 | 0.0004 | 8-14 | 462 | 0.0004 | 8-14 | 414 | 0.0004 | 16 | 265 | 0% |
| 1-7 | 553 | 0.0002 | 1-7 | 469 | 0.0002 | 1-7 | 421 | 0.0002 | | | |
| Goal Days | 560 | 0.0000 | Goal Days | 476 | 0.0000 | Goal Days | 428 | 0.0000 | | | |
| 1-7 | 567 | -0.0001 | 1-7 | 483 | -0.0001 | 1-7 | 435 | -0.0001 | | | |
| 8-14 | 574 | -0.0002 | 8-14 | 490 | -0.0002 | 8-14 | 442 | -0.0002 | | | |
| 15-21 | 581 | -0.0003 | 15-21 | 497 | -0.0003 | 15-21 | 449 | -0.0003 | | | |
| 22-28 | 588 | -0.0004 | 22-28 | 504 | -0.0004 | 22-28 | 456 | -0.0004 | | | |
| 29-35 | 595 | -0.0005 | 29-35 | 511 | -0.0005 | 29-35 | 463 | -0.0005 | | | |
| 36-42 | 602 | -0.0006 | 36-42 | 518 | -0.0006 | 36-42 | 470 | -0.0006 | | | |
| 43-49 | 609 | -0.0007 | 43-49 | 525 | -0.0007 | 43-49 | 477 | -0.0007 | | | |
| 50-56 | 616 | -0.0008 | 50-56 | 532 | -0.0008 | 50-56 | 484 | -0.0008 | | | |
| 57-63 | 623 | -0.0009 | 57-63 | 539 | -0.0009 | 57-63 | 491 | -0.0009 | | | |
| 64-70 | 630 | -0.0010 | 64-70 | 546 | -0.0010 | 64-70 | 498 | -0.0010 | | | |
| 71-77 | 637 | -0.0011 | 71-77 | 553 | -0.0011 | 71-77 | 505 | -0.0011 | | | |
| 78-84 | 644 | -0.0012 | 78-84 | 560 | -0.0012 | | | | | | |
| 85-91 | 651 | -0.0013 | | | | | | | | | |
| 92-98+ | 658 | -0.0014 | | | | | | | | | |
| Induction 4 | | | Induction 5 | | | Induction 6 | | |
| PDM FPIF Incentive | | | PDM FPIF Incentive | | | PDM FPIF Incentive | | |
| Target Days: | | 390 | Target Days: | | 359 | Target Days: | | 330 |
| Day Range | Total Days | Percentage | Day Range | Total Days | Percentage | Day Range | Total Days | Percentage |
| 92-98 | 292 | 0.0028 | 43-49 | 310 | 0.0014 | 15-21 | 309 | 0.0006 |
| 85-91 | 299 | 0.0026 | 36-42 | 317 | 0.0012 | 8-14 | 316 | 0.0004 |
| 78-84 | 306 | 0.0024 | 29-35 | 324 | 0.0010 | 1-7 | 323 | 0.0002 |
| 71-77 | 313 | 0.0022 | 22-28 | 331 | 0.0008 | Goal Days | 330 | 0.0000 |
| 64-70 | 320 | 0.0020 | 15-21 | 338 | 0.0006 | 1-7 | 337 | -0.0001 |
| 57-63 | 327 | 0.0018 | 8-14 | 345 | 0.0004 | 8-14 | 344 | -0.0002 |
| 50-56 | 334 | 0.0016 | 1-7 | 352 | 0.0002 | 15-21 | 351 | -0.0003 |
| 43-49 | 341 | 0.0014 | Goal Days | 359 | 0.0000 | 22-28 | 358 | -0.0004 |
| 36-42 | 348 | 0.0012 | 1-7 | 366 | -0.0001 | 29-35 | 365 | -0.0005 |
| 29-35 | 355 | 0.0010 | 8-14 | 373 | -0.0002 | 36-42 | 372 | -0.0006 |
| 22-28 | 362 | 0.0008 | 15-21 | 380 | -0.0003 | 43-49 | 379 | -0.0007 |
| 15-21 | 369 | 0.0006 | 22-28 | 387 | -0.0004 | 50-56 | 386 | -0.0008 |
| 8-14 | 376 | 0.0004 | 29-35 | 394 | -0.0005 | 57-63 | 393 | -0.0009 |
| 1-7 | 383 | 0.0002 | 36-42 | 401 | -0.0006 | 64-70 | 400 | -0.0010 |
| Goal Days | 390 | 0.0000 | 43-49 | 408 | -0.0007 | | | |
| 1-7 | 397 | -0.0001 | 50-56 | 415 | -0.0008 | | | |
| 8-14 | 404 | -0.0002 | 57-63 | 422 | -0.0009 | | | |
| 15-21 | 411 | -0.0003 | 64-70 | 429 | -0.0010 | | | |
| 22-28 | 418 | -0.0004 | | | | | | |
| 29-35 | 425 | -0.0005 | | | | | | |
| 36-42 | 432 | -0.0006 | | | | | | |
| 43-49 | 439 | -0.0007 | | | | | | |
| 50-56 | 446 | -0.0008 | | | | | | |
| 57-63 | 453 | -0.0009 | | | | | | |
| 64-70 | 460 | -0.0010 | | | | | | |
| Induction 7 | | | Induction 8 | | | Induction 9 plus future inductions | | |
| PDM FPIF Incentive | | | PDM FPIF Incentive | | | PDM FPIF Incentive | | |
| Target Days: | | 307 | Target Days: | | 285 | Target Days: | | 265 |
| Day Range | Total Days | Percentage | Day Range | Total Days | Percentage | Day Range | Total Days | Percentage |
| 15-21 | 286 | 0.0006 | 15-21 | 264 | 0.0006 | 15-21 | 244 | 0.0006 |
| 8-14 | 293 | 0.0004 | 8-14 | 271 | 0.0004 | 8-14 | 251 | 0.0004 |
| 1-7 | 300 | 0.0002 | 1-7 | 278 | 0.0002 | 1-7 | 258 | 0.0002 |
| Goal Days | 307 | 0.0000 | Goal Days | 285 | 0.0000 | Goal Days | 265 | 0.0000 |
| 1-7 | 314 | -0.0001 | 1-7 | 292 | -0.0001 | 1-7 | 272 | -0.0001 |
| 8-14 | 321 | -0.0002 | 8-14 | 299 | -0.0002 | 8-14 | 279 | -0.0002 |
| 15-21 | 328 | -0.0003 | 15-21 | 306 | -0.0003 | 15-21 | 286 | -0.0003 |
| 22-28 | 335 | -0.0004 | 22-28 | 313 | -0.0004 | 22-28 | 293 | -0.0004 |
| 29-35 | 342 | -0.0005 | 29-35 | 320 | -0.0005 | 29-35 | 300 | -0.0005 |
| 36-42 | 349 | -0.0006 | 36-42 | 327 | -0.0006 | 36-42 | 307 | -0.0006 |
| 43-49 | 356 | -0.0007 | 43-49 | 334 | -0.0007 | 43-49 | 314 | -0.0007 |
| 50-56 | 363 | -0.0008 | 50-56 | 341 | -0.0008 | 50-56 | 321 | -0.0008 |
| 57-63 | 370 | -0.0009 | 57-63 | 348 | -0.0009 | 57-63 | 328 | -0.0009 |
| 64-70 | 377 | -0.0010 | 64-70 | 355 | -0.0010 | 64-70 | 335 | -0.0010 |
Draft
| Target Flow Days | 560 | | | Target Flow Days | 476 | | | Target Flow Days | 405 | | | Target Flow Days | 344 | | | Target Flow Days | 292 | | | Target Flow Days | 265 | | |
| Induction 1 | | | | Induction 2 | | | | Induction 3 | | | | Induction 4 | | | | Induction 5 | | | | Future Inductions | | | |
| Actual Flow Days | Difference from Target | | Percent Profit | Actual Flow Days | Difference from Target | | Percent Profit | Actual Flow Days | Difference from Target | | Percent Profit | Actual Flow Days | Difference from Target | | Percent Profit | Actual Flow Days | Difference from Target | | Percent Profit | Actual Flow Days | Difference from Target | | Percent Profit |
| 510 | -50 | 0.98 | 0.98 | 510 | -50 | 0.98 | 0.98 | 510 | -50 | 0.98 | 0.98 | 510 | -50 | 0.98 | 0.98 | 510 | -50 | 0.98 | 0.98 | 510 | -50 | 0.98 | 0.98 |
| 511 | -49 | 0.96 | 0.96 | 511 | -49 | 0.96 | 0.96 | 511 | -49 | 0.96 | 0.96 | 511 | -49 | 0.96 | 0.96 | 511 | -49 | 0.96 | 0.96 | 511 | -49 | 0.96 | 0.96 |
| 512 | -48 | 0.94 | 0.94 | 512 | -48 | 0.94 | 0.94 | 512 | -48 | 0.94 | 0.94 | 512 | -48 | 0.94 | 0.94 | 512 | -48 | 0.94 | 0.94 | 512 | -48 | 0.94 | 0.94 |
| 513 | -47 | 0.92 | 0.92 | 513 | -47 | 0.92 | 0.92 | 513 | -47 | 0.92 | 0.92 | 513 | -47 | 0.92 | 0.92 | 513 | -47 | 0.92 | 0.92 | 513 | -47 | 0.92 | 0.92 |
| 514 | -46 | 0.9 | 0.9 | 514 | -46 | 0.9 | 0.9 | 514 | -46 | 0.9 | 0.9 | 514 | -46 | 0.9 | 0.9 | 514 | -46 | 0.9 | 0.9 | 514 | -46 | 0.9 | 0.9 |
| 515 | -45 | 0.88 | 0.88 | 515 | -45 | 0.88 | 0.88 | 515 | -45 | 0.88 | 0.88 | 515 | -45 | 0.88 | 0.88 | 515 | -45 | 0.88 | 0.88 | 515 | -45 | 0.88 | 0.88 |
| 516 | -44 | 0.86 | 0.86 | 516 | -44 | 0.86 | 0.86 | 516 | -44 | 0.86 | 0.86 | 516 | -44 | 0.86 | 0.86 | 516 | -44 | 0.86 | 0.86 | 516 | -44 | 0.86 | 0.86 |
| 517 | -43 | 0.84 | 0.84 | 517 | -43 | 0.84 | 0.84 | 517 | -43 | 0.84 | 0.84 | 517 | -43 | 0.84 | 0.84 | 517 | -43 | 0.84 | 0.84 | 517 | -43 | 0.84 | 0.84 |
| 518 | -42 | 0.82 | 0.82 | 518 | -42 | 0.82 | 0.82 | 518 | -42 | 0.82 | 0.82 | 518 | -42 | 0.82 | 0.82 | 518 | -42 | 0.82 | 0.82 | 518 | -42 | 0.82 | 0.82 |
| 519 | -41 | 0.8 | 0.8 | 519 | -41 | 0.8 | 0.8 | 519 | -41 | 0.8 | 0.8 | 519 | -41 | 0.8 | 0.8 | 519 | -41 | 0.8 | 0.8 | 519 | -41 | 0.8 | 0.8 |
| 520 | -40 | 0.78 | 0.78 | 520 | -40 | 0.78 | 0.78 | 520 | -40 | 0.78 | 0.78 | 520 | -40 | 0.78 | 0.78 | 520 | -40 | 0.78 | 0.78 | 520 | -40 | 0.78 | 0.78 |
| 521 | -39 | 0.76 | 0.76 | 521 | -39 | 0.76 | 0.76 | 521 | -39 | 0.76 | 0.76 | 521 | -39 | 0.76 | 0.76 | 521 | -39 | 0.76 | 0.76 | 521 | -39 | 0.76 | 0.76 |
| 522 | -38 | 0.74 | 0.74 | 522 | -38 | 0.74 | 0.74 | 522 | -38 | 0.74 | 0.74 | 522 | -38 | 0.74 | 0.74 | 522 | -38 | 0.74 | 0.74 | 522 | -38 | 0.74 | 0.74 |
| 523 | -37 | 0.72 | 0.72 | 523 | -37 | 0.72 | 0.72 | 523 | -37 | 0.72 | 0.72 | 523 | -37 | 0.72 | 0.72 | 523 | -37 | 0.72 | 0.72 | 523 | -37 | 0.72 | 0.72 |
| 524 | -36 | 0.7 | 0.7 | 524 | -36 | 0.7 | 0.7 | 524 | -36 | 0.7 | 0.7 | 524 | -36 | 0.7 | 0.7 | 524 | -36 | 0.7 | 0.7 | 524 | -36 | 0.7 | 0.7 |
| 525 | -35 | 0.68 | 0.68 | 525 | -35 | 0.68 | 0.68 | 525 | -35 | 0.68 | 0.68 | 525 | -35 | 0.68 | 0.68 | 525 | -35 | 0.68 | 0.68 | 525 | -35 | 0.68 | 0.68 |
| 526 | -34 | 0.66 | 0.66 | 526 | -34 | 0.66 | 0.66 | 526 | -34 | 0.66 | 0.66 | 526 | -34 | 0.66 | 0.66 | 526 | -34 | 0.66 | 0.66 | 526 | -34 | 0.66 | 0.66 |
| 527 | -33 | 0.64 | 0.64 | 527 | -33 | 0.64 | 0.64 | 527 | -33 | 0.64 | 0.64 | 527 | -33 | 0.64 | 0.64 | 527 | -33 | 0.64 | 0.64 | 527 | -33 | 0.64 | 0.64 |
| 528 | -32 | 0.62 | 0.62 | 528 | -32 | 0.62 | 0.62 | 528 | -32 | 0.62 | 0.62 | 528 | -32 | 0.62 | 0.62 | 528 | -32 | 0.62 | 0.62 | 528 | -32 | 0.62 | 0.62 |
| 529 | -31 | 0.6 | 0.6 | 529 | -31 | 0.6 | 0.6 | 529 | -31 | 0.6 | 0.6 | 529 | -31 | 0.6 | 0.6 | 529 | -31 | 0.6 | 0.6 | 529 | -31 | 0.6 | 0.6 |
| 530 | -30 | 0.58 | 0.58 | 530 | -30 | 0.58 | 0.58 | 530 | -30 | 0.58 | 0.58 | 530 | -30 | 0.58 | 0.58 | 530 | -30 | 0.58 | 0.58 | 530 | -30 | 0.58 | 0.58 |
| 531 | -29 | 0.56 | 0.56 | 531 | -29 | 0.56 | 0.56 | 531 | -29 | 0.56 | 0.56 | 531 | -29 | 0.56 | 0.56 | 531 | -29 | 0.56 | 0.56 | 531 | -29 | 0.56 | 0.56 |
| 532 | -28 | 0.54 | 0.54 | 532 | -28 | 0.54 | 0.54 | 532 | -28 | 0.54 | 0.54 | 532 | -28 | 0.54 | 0.54 | 532 | -28 | 0.54 | 0.54 | 532 | -28 | 0.54 | 0.54 |
| 533 | -27 | 0.52 | 0.52 | 533 | -27 | 0.52 | 0.52 | 533 | -27 | 0.52 | 0.52 | 533 | -27 | 0.52 | 0.52 | 533 | -27 | 0.52 | 0.52 | 533 | -27 | 0.52 | 0.52 |
| 534 | -26 | 0.5 | 0.5 | 534 | -26 | 0.5 | 0.5 | 534 | -26 | 0.5 | 0.5 | 534 | -26 | 0.5 | 0.5 | 534 | -26 | 0.5 | 0.5 | 534 | -26 | 0.5 | 0.5 |
| 535 | -25 | 0.48 | 0.48 | 535 | -25 | 0.48 | 0.48 | 535 | -25 | 0.48 | 0.48 | 535 | -25 | 0.48 | 0.48 | 535 | -25 | 0.48 | 0.48 | 535 | -25 | 0.48 | 0.48 |
| 536 | -24 | 0.46 | 0.46 | 536 | -24 | 0.46 | 0.46 | 536 | -24 | 0.46 | 0.46 | 536 | -24 | 0.46 | 0.46 | 536 | -24 | 0.46 | 0.46 | 536 | -24 | 0.46 | 0.46 |
| 537 | -23 | 0.44 | 0.44 | 537 | -23 | 0.44 | 0.44 | 537 | -23 | 0.44 | 0.44 | 537 | -23 | 0.44 | 0.44 | 537 | -23 | 0.44 | 0.44 | 537 | -23 | 0.44 | 0.44 |
| 538 | -22 | 0.42 | 0.42 | 538 | -22 | 0.42 | 0.42 | 538 | -22 | 0.42 | 0.42 | 538 | -22 | 0.42 | 0.42 | 538 | -22 | 0.42 | 0.42 | 538 | -22 | 0.42 | 0.42 |
| 539 | -21 | 0.4 | 0.4 | 539 | -21 | 0.4 | 0.4 | 539 | -21 | 0.4 | 0.4 | 539 | -21 | 0.4 | 0.4 | 539 | -21 | 0.4 | 0.4 | 539 | -21 | 0.4 | 0.4 |
| 540 | -20 | 0.38 | 0.38 | 540 | -20 | 0.38 | 0.38 | 540 | -20 | 0.38 | 0.38 | 540 | -20 | 0.38 | 0.38 | 540 | -20 | 0.38 | 0.38 | 540 | -20 | 0.38 | 0.38 |
| 541 | -19 | 0.36 | 0.36 | 541 | -19 | 0.36 | 0.36 | 541 | -19 | 0.36 | 0.36 | 541 | -19 | 0.36 | 0.36 | 541 | -19 | 0.36 | 0.36 | 541 | -19 | 0.36 | 0.36 |
| 542 | -18 | 0.34 | 0.34 | 542 | -18 | 0.34 | 0.34 | 542 | -18 | 0.34 | 0.34 | 542 | -18 | 0.34 | 0.34 | 542 | -18 | 0.34 | 0.34 | 542 | -18 | 0.34 | 0.34 |
| 543 | -17 | 0.32 | 0.32 | 543 | -17 | 0.32 | 0.32 | 543 | -17 | 0.32 | 0.32 | 543 | -17 | 0.32 | 0.32 | 543 | -17 | 0.32 | 0.32 | 543 | -17 | 0.32 | 0.32 |
| 544 | -16 | 0.3 | 0.3 | 544 | -16 | 0.3 | 0.3 | 544 | -16 | 0.3 | 0.3 | 544 | -16 | 0.3 | 0.3 | 544 | -16 | 0.3 | 0.3 | 544 | -16 | 0.3 | 0.3 |
| 545 | -15 | 0.28 | 0.28 | 545 | -15 | 0.28 | 0.28 | 545 | -15 | 0.28 | 0.28 | 545 | -15 | 0.28 | 0.28 | 545 | -15 | 0.28 | 0.28 | 545 | -15 | 0.28 | 0.28 |
| 546 | -14 | 0.26 | 0.26 | 546 | -14 | 0.26 | 0.26 | 546 | -14 | 0.26 | 0.26 | 546 | -14 | 0.26 | 0.26 | 546 | -14 | 0.26 | 0.26 | 546 | -14 | 0.26 | 0.26 |
| 547 | -13 | 0.24 | 0.24 | 547 | -13 | 0.24 | 0.24 | 547 | -13 | 0.24 | 0.24 | 547 | -13 | 0.24 | 0.24 | 547 | -13 | 0.24 | 0.24 | 547 | -13 | 0.24 | 0.24 |
| 548 | -12 | 0.22 | 0.22 | 548 | -12 | 0.22 | 0.22 | 548 | -12 | 0.22 | 0.22 | 548 | -12 | 0.22 | 0.22 | 548 | -12 | 0.22 | 0.22 | 548 | -12 | 0.22 | 0.22 |
| 549 | -11 | 0.2 | 0.2 | 549 | -11 | 0.2 | 0.2 | 549 | -11 | 0.2 | 0.2 | 549 | -11 | 0.2 | 0.2 | 549 | -11 | 0.2 | 0.2 | 549 | -11 | 0.2 | 0.2 |
| 550 | -10 | 0.18 | 0.18 | 550 | -10 | 0.18 | 0.18 | 550 | -10 | 0.18 | 0.18 | 550 | -10 | 0.18 | 0.18 | 550 | -10 | 0.18 | 0.18 | 550 | -10 | 0.18 | 0.18 |
| 551 | -9 | 0.16 | 0.16 | 551 | -9 | 0.16 | 0.16 | 551 | -9 | 0.16 | 0.16 | 551 | -9 | 0.16 | 0.16 | 551 | -9 | 0.16 | 0.16 | 551 | -9 | 0.16 | 0.16 |
| 552 | -8 | 0.14 | 0.14 | 552 | -8 | 0.14 | 0.14 | 552 | -8 | 0.14 | 0.14 | 552 | -8 | 0.14 | 0.14 | 552 | -8 | 0.14 | 0.14 | 552 | -8 | 0.14 | 0.14 |
| 553 | -7 | 0.12 | 0.12 | 553 | -7 | 0.12 | 0.12 | 553 | -7 | 0.12 | 0.12 | 553 | -7 | 0.12 | 0.12 | 553 | -7 | 0.12 | 0.12 | 553 | -7 | 0.12 | 0.12 |
| 554 | -6 | 0.1 | 0.1 | 554 | -6 | 0.1 | 0.1 | 554 | -6 | 0.1 | 0.1 | 554 | -6 | 0.1 | 0.1 | 554 | -6 | 0.1 | 0.1 | 554 | -6 | 0.1 | 0.1 |
| 555 | -5 | 0.08 | 0.08 | 555 | -5 | 0.08 | 0.08 | 555 | -5 | 0.08 | 0.08 | 555 | -5 | 0.08 | 0.08 | 555 | -5 | 0.08 | 0.08 | 555 | -5 | 0.08 | 0.08 |
| 556 | -4 | 0.06 | 0.06 | 556 | -4 | 0.06 | 0.06 | 556 | -4 | 0.06 | 0.06 | 556 | -4 | 0.06 | 0.06 | 556 | -4 | 0.06 | 0.06 | 556 | -4 | 0.06 | 0.06 |
| 557 | -3 | 0.04 | 0.04 | 557 | -3 | 0.04 | 0.04 | 557 | -3 | 0.04 | 0.04 | 557 | -3 | 0.04 | 0.04 | 557 | -3 | 0.04 | 0.04 | 557 | -3 | 0.04 | 0.04 |
| 558 | -2 | 0.02 | 0.02 | 558 | -2 | 0.02 | 0.02 | 558 | -2 | 0.02 | 0.02 | 558 | -2 | 0.02 | 0.02 | 558 | -2 | 0.02 | 0.02 | 558 | -2 | 0.02 | 0.02 |
| 559 | -1 | 0 | 0 | 559 | -1 | 0 | 0 | 559 | -1 | 0 | 0 | 559 | -1 | 0 | 0 | 559 | -1 | 0 | 0 | 559 | -1 | 0 | 0 |
| 560 | 0 | -0.01 | -0.01 | 560 | 0 | -0.01 | -0.01 | 560 | 0 | -0.01 | -0.01 | 560 | 0 | -0.01 | -0.01 | 560 | 0 | -0.01 | -0.01 | 560 | 0 | -0.01 | -0.01 |
| 561 | 1 | -0.02 | -0.02 | 561 | 1 | -0.02 | -0.02 | 561 | 1 | -0.02 | -0.02 | 561 | 1 | -0.02 | -0.02 | 561 | 1 | -0.02 | -0.02 | 561 | 1 | -0.02 | -0.02 |
| 562 | 2 | -0.03 | -0.03 | 562 | 2 | -0.03 | -0.03 | 562 | 2 | -0.03 | -0.03 | 562 | 2 | -0.03 | -0.03 | 562 | 2 | -0.03 | -0.03 | 562 | 2 | -0.03 | -0.03 |
| 563 | 3 | -0.04 | -0.04 | 563 | 3 | -0.04 | -0.04 | 563 | 3 | -0.04 | -0.04 | 563 | 3 | -0.04 | -0.04 | 563 | 3 | -0.04 | -0.04 | 563 | 3 | -0.04 | -0.04 |
| 564 | 4 | -0.05 | -0.05 | 564 | 4 | -0.05 | -0.05 | 564 | 4 | -0.05 | -0.05 | 564 | 4 | -0.05 | -0.05 | 564 | 4 | -0.05 | -0.05 | 564 | 4 | -0.05 | -0.05 |
| 565 | 5 | -0.06 | -0.06 | 565 | 5 | -0.06 | -0.06 | 565 | 5 | -0.06 | -0.06 | 565 | 5 | -0.06 | -0.06 | 565 | 5 | -0.06 | -0.06 | 565 | 5 | -0.06 | -0.06 |
| 566 | 6 | -0.07 | -0.07 | 566 | 6 | -0.07 | -0.07 | 566 | 6 | -0.07 | -0.07 | 566 | 6 | -0.07 | -0.07 | 566 | 6 | -0.07 | -0.07 | 566 | 6 | -0.07 | -0.07 |
| 567 | 7 | -0.08 | -0.08 | 567 | 7 | -0.08 | -0.08 | 567 | 7 | -0.08 | -0.08 | 567 | 7 | -0.08 | -0.08 | 567 | 7 | -0.08 | -0.08 | 567 | 7 | -0.08 | -0.08 |
| 568 | 8 | -0.09 | -0.09 | 568 | 8 | -0.09 | -0.09 | 568 | 8 | -0.09 | -0.09 | 568 | 8 | -0.09 | -0.09 | 568 | 8 | -0.09 | -0.09 | 568 | 8 | -0.09 | -0.09 |
| 569 | 9 | -0.1 | -0.1 | 569 | 9 | -0.1 | -0.1 | 569 | 9 | -0.1 | -0.1 | 569 | 9 | -0.1 | -0.1 | 569 | 9 | -0.1 | -0.1 | 569 | 9 | -0.1 | -0.1 |
| 570 | 10 | -0.11 | -0.11 | 570 | 10 | -0.11 | -0.11 | 570 | 10 | -0.11 | -0.11 | 570 | 10 | -0.11 | -0.11 | 570 | 10 | -0.11 | -0.11 | 570 | 10 | -0.11 | -0.11 |
| 571 | 11 | -0.12 | -0.12 | 571 | 11 | -0.12 | -0.12 | 571 | 11 | -0.12 | -0.12 | 571 | 11 | -0.12 | -0.12 | 571 | 11 | -0.12 | -0.12 | 571 | 11 | -0.12 | -0.12 |
| 572 | 12 | -0.13 | -0.13 | 572 | 12 | -0.13 | -0.13 | 572 | 12 | -0.13 | -0.13 | 572 | 12 | -0.13 | -0.13 | 572 | 12 | -0.13 | -0.13 | 572 | 12 | -0.13 | -0.13 |
| 573 | 13 | -0.14 | -0.14 | 573 | 13 | -0.14 | -0.14 | 573 | 13 | -0.14 | -0.14 | 573 | 13 | -0.14 | -0.14 | 573 | 13 | -0.14 | -0.14 | 573 | 13 | -0.14 | -0.14 |
| 574 | 14 | -0.15 | -0.15 | 574 | 14 | -0.15 | -0.15 | 574 | 14 | -0.15 | -0.15 | 574 | 14 | -0.15 | -0.15 | 574 | 14 | -0.15 | -0.15 | 574 | 14 | -0.15 | -0.15 |
| 575 | 15 | -0.16 | -0.16 | 575 | 15 | -0.16 | -0.16 | 575 | 15 | -0.16 | -0.16 | 575 | 15 | -0.16 | -0.16 | 575 | 15 | -0.16 | -0.16 | 575 | 15 | -0.16 | -0.16 |
| 576 | 16 | -0.17 | -0.17 | 576 | 16 | -0.17 | -0.17 | 576 | 16 | -0.17 | -0.17 | 576 | 16 | -0.17 | -0.17 | 576 | 16 | -0.17 | -0.17 | 576 | 16 | -0.17 | -0.17 |
| 577 | 17 | -0.18 | -0.18 | 577 | 17 | -0.18 | -0.18 | 577 | 17 | -0.18 | -0.18 | 577 | 17 | -0.18 | -0.18 | 577 | 17 | -0.18 | -0.18 | 577 | 17 | -0.18 | -0.18 |
| 578 | 18 | -0.19 | -0.19 | 578 | 18 | -0.19 | -0.19 | 578 | 18 | -0.19 | -0.19 | 578 | 18 | -0.19 | -0.19 | 578 | 18 | -0.19 | -0.19 | 578 | 18 | -0.19 | -0.19 |
| 579 | 19 | -0.2 | -0.2 | 579 | 19 | -0.2 | -0.2 | 579 | 19 | -0.2 | -0.2 | 579 | 19 | -0.2 | -0.2 | 579 | 19 | -0.2 | -0.2 | 579 | 19 | -0.2 | -0.2 |
| 580 | 20 | -0.21 | -0.21 | 580 | 20 | -0.21 | -0.21 | 580 | 20 | -0.21 | -0.21 | 580 | 20 | -0.21 | -0.21 | 580 | 20 | -0.21 | -0.21 | 580 | 20 | -0.21 | -0.21 |
| 581 | 21 | -0.22 | -0.22 | 581 | 21 | -0.22 | -0.22 | 581 | 21 | -0.22 | -0.22 | 581 | 21 | -0.22 | -0.22 | 581 | 21 | -0.22 | -0.22 | 581 | 21 | -0.22 | -0.22 |
| 582 | 22 | -0.23 | -0.23 | 582 | 22 | -0.23 | -0.23 | 582 | 22 | -0.23 | -0.23 | 582 | 22 | -0.23 | -0.23 | 582 | 22 | -0.23 | -0.23 | 582 | 22 | -0.23 | -0.23 |
| 583 | 23 | -0.24 | -0.24 | 583 | 23 | -0.24 | -0.24 | 583 | 23 | -0.24 | -0.24 | 583 | 23 | -0.24 | -0.24 | 583 | 23 | -0.24 | -0.24 | 583 | 23 | -0.24 | -0.24 |
| 584 | 24 | -0.25 | -0.25 | 584 | 24 | -0.25 | -0.25 | 584 | 24 | -0.25 | -0.25 | 584 | 24 | -0.25 | -0.25 | 584 | 24 | -0.25 | -0.25 | 584 | 24 | -0.25 | -0.25 |
| 585 | 25 | -0.26 | -0.26 | 585 | 25 | -0.26 | -0.26 | 585 | 25 | -0.26 | -0.26 | 585 | 25 | -0.26 | -0.26 | 585 | 25 | -0.26 | -0.26 | 585 | 25 | -0.26 | -0.26 |
| 586 | 26 | -0.27 | -0.27 | 586 | 26 | -0.27 | -0.27 | 586 | 26 | -0.27 | -0.27 | 586 | 26 | -0.27 | -0.27 | 586 | 26 | -0.27 | -0.27 | 586 | 26 | -0.27 | -0.27 |
| 587 | 27 | -0.28 | -0.28 | 587 | 27 | -0.28 | -0.28 | 587 | 27 | -0.28 | -0.28 | 587 | 27 | -0.28 | -0.28 | 587 | 27 | -0.28 | -0.28 | 587 | 27 | -0.28 | -0.28 |
| 588 | 28 | -0.29 | -0.29 | 588 | 28 | -0.29 | -0.29 | 588 | 28 | -0.29 | -0.29 | 588 | 28 | -0.29 | -0.29 | 588 | 28 | -0.29 | -0.29 | 588 | 28 | -0.29 | -0.29 |
| 589 | 29 | -0.3 | -0.3 | 589 | 29 | -0.3 | -0.3 | 589 | 29 | -0.3 | -0.3 | 589 | 29 | -0.3 | -0.3 | 589 | 29 | -0.3 | -0.3 | 589 | 29 | -0.3 | -0.3 |
| 590 | 30 | -0.31 | -0.31 | 590 | 30 | -0.31 | -0.31 | 590 | 30 | -0.31 | -0.31 | 590 | 30 | -0.31 | -0.31 | 590 | 30 | -0.31 | -0.31 | 590 | 30 | -0.31 | -0.31 |
| 591 | 31 | -0.32 | -0.32 | 591 | 31 | -0.32 | -0.32 | 591 | 31 | -0.32 | -0.32 | 591 | 31 | -0.32 | -0.32 | 591 | 31 | -0.32 | -0.32 | 591 | 31 | -0.32 | -0.32 |
| 592 | 32 | -0.33 | -0.33 | 592 | 32 | -0.33 | -0.33 | 592 | 32 | -0.33 | -0.33 | 592 | 32 | -0.33 | -0.33 | 592 | 32 | -0.33 | -0.33 | 592 | 32 | -0.33 | -0.33 |
| 593 | 33 | -0.34 | -0.34 | 593 | 33 | -0.34 | -0.34 | 593 | 33 | -0.34 | -0.34 | 593 | 33 | -0.34 | -0.34 | 593 | 33 | -0.34 | -0.34 | 593 | 33 | -0.34 | -0.34 |
| 594 | 34 | -0.35 | -0.35 | 594 | 34 | -0.35 | -0.35 | 594 | 34 | -0.35 | -0.35 | 594 | 34 | -0.35 | -0.35 | 594 | 34 | -0.35 | -0.35 | 594 | 34 | -0.35 | -0.35 |
| 595 | 35 | -0.36 | -0.36 | 595 | 35 | -0.36 | -0.36 | 595 | 35 | -0.36 | -0.36 | 595 | 35 | -0.36 | -0.36 | 595 | 35 | -0.36 | -0.36 | 595 | 35 | -0.36 | -0.36 |
| 596 | 36 | -0.37 | -0.37 | 596 | 36 | -0.37 | -0.37 | 596 | 36 | -0.37 | -0.37 | 596 | 36 | -0.37 | -0.37 | 596 | 36 | -0.37 | -0.37 | 596 | 36 | -0.37 | -0.37 |
| 597 | 37 | -0.38 | -0.38 | 597 | 37 | -0.38 | -0.38 | 597 | 37 | -0.38 | -0.38 | 597 | 37 | -0.38 | -0.38 | 597 | 37 | -0.38 | -0.38 | 597 | 37 | -0.38 | -0.38 |
| 598 | 38 | -0.39 | -0.39 | 598 | 38 | -0.39 | -0.39 | 598 | 38 | -0.39 | -0.39 | 598 | 38 | -0.39 | -0.39 | 598 | 38 | -0.39 | -0.39 | 598 | 38 | -0.39 | -0.39 |
| 599 | 39 | -0.4 | -0.4 | 599 | 39 | -0.4 | -0.4 | 599 | 39 | -0.4 | -0.4 | 599 | 39 | -0.4 | -0.4 | 599 | 39 | -0.4 | -0.4 | 599 | 39 | -0.4 | -0.4 |
| 600 | 40 | -0.41 | -0.41 | 600 | 40 | -0.41 | -0.41 | 600 | 40 | -0.41 | -0.41 | 600 | 40 | -0.41 | -0.41 | 600 | 40 | -0.41 | -0.41 | 600 | 40 | -0.41 | -0.41 |
| 601 | 41 | -0.42 | -0.42 | 601 | 41 | -0.42 | -0.42 | 601 | 41 | -0.42 | -0.42 | 601 | 41 | -0.42 | -0.42 | 601 | 41 | -0.42 | -0.42 | 601 | 41 | -0.42 | -0.42 |
| 602 | 42 | -0.43 | -0.43 | 602 | 42 | -0.43 | -0.43 | 602 | 42 | -0.43 | -0.43 | 602 | 42 | -0.43 | -0.43 | 602 | 42 | -0.43 | -0.43 | 602 | 42 | -0.43 | -0.43 |
| 603 | 43 | -0.44 | -0.44 | 603 | 43 | -0.44 | -0.44 | 603 | 43 | -0.44 | -0.44 | 603 | 43 | -0.44 | -0.44 | 603 | 43 | -0.44 | -0.44 | 603 | 43 | -0.44 | -0.44 |
| 604 | 44 | -0.45 | -0.45 | 604 | 44 | -0.45 | -0.45 | 604 | 44 | -0.45 | -0.45 | 604 | 44 | -0.45 | -0.45 | 604 | 44 | -0.45 | -0.45 | 604 | 44 | -0.45 | -0.45 |
| 605 | 45 | -0.46 | -0.46 | 605 | 45 | -0.46 | -0.46 | 605 | 45 | -0.46 | -0.46 | 605 | 45 | -0.46 | -0.46 | 605 | 45 | -0.46 | -0.46 | 605 | 45 | -0.46 | -0.46 |
| 606 | 46 | -0.47 | -0.47 | 606 | 46 | -0.47 | -0.47 | 606 | 46 | -0.47 | -0.47 | 606 | 46 | -0.47 | -0.47 | 606 | 46 | -0.47 | -0.47 | 606 | 46 | -0.47 | -0.47 |
| 607 | 47 | -0.48 | -0.48 | 607 | 47 | -0.48 | -0.48 | 607 | 47 | -0.48 | -0.48 | 607 | 47 | -0.48 | -0.48 | 607 | 47 | -0.48 | -0.48 | 607 | 47 | -0.48 | -0.48 |
| 608 | 48 | -0.49 | -0.49 | 608 | 48 | -0.49 | -0.49 | 608 | 48 | -0.49 | -0.49 | 608 | 48 | -0.49 | -0.49 | 608 | 48 | -0.49 | -0.49 | 608 | 48 | -0.49 | -0.49 |
| 609 | 49 | -0.5 | -0.5 | 609 | 49 | -0.5 | -0.5 | 609 | 49 | -0.5 | -0.5 | 609 | 49 | -0.5 | -0.5 | 609 | 49 | -0.5 | -0.5 | 609 | 49 | -0.5 | -0.5 |
| 610 | 50 | -0.51 | -0.51 | 610 | 50 | -0.51 | -0.51 | 610 | 50 | -0.51 | -0.51 | 610 | 50 | -0.51 | -0.51 | 610 | 50 | -0.51 | -0.51 | 610 | 50 | -0.51 | -0.51 |
| 611 | 51 | -0.52 | -0.52 | 611 | 51 | -0.52 | -0.52 | 611 | 51 | -0.52 | -0.52 | 611 | 51 | -0.52 | -0.52 | 611 | 51 | -0.52 | -0.52 | 611 | 51 | -0.52 | -0.52 |
| 612 | 52 | -0.53 | -0.53 | 612 | 52 | -0.53 | -0.53 | 612 | 52 | -0.53 | -0.53 | 612 | 52 | -0.53 | -0.53 | 612 | 52 | -0.53 | -0.53 | 612 | 52 | -0.53 | -0.53 |
| 613 | 53 | -0.54 | -0.54 | 613 | 53 | -0.54 | -0.54 | 613 | 53 | -0.54 | -0.54 | 613 | 53 | -0.54 | -0.54 | 613 | 53 | -0.54 | -0.54 | 613 | 53 | -0.54 | -0.54 |
| 614 | 54 | -0.55 | -0.55 | 614 | 54 | -0.55 | -0.55 | 614 | 54 | -0.55 | -0.55 | 614 | 54 | -0.55 | -0.55 | 614 | 54 | -0.55 | -0.55 | 614 | 54 | -0.55 | -0.55 |
| 615 | 55 | -0.56 | -0.56 | 615 | 55 | -0.56 | -0.56 | 615 | 55 | -0.56 | -0.56 | 615 | 55 | -0.56 | -0.56 | 615 | 55 | -0.56 | -0.56 | 615 | 55 | -0.56 | -0.56 |
| 616 | 56 | -0.57 | -0.57 | 616 | 56 | -0.57 | -0.57 | 616 | 56 | -0.57 | -0.57 | 616 | 56 | -0.57 | -0.57 | 616 | 56 | -0.57 | -0.57 | 616 | 56 | -0.57 | -0.57 |
| 617 | 57 | -0.58 | -0.58 | 617 | 57 | -0.58 | -0.58 | 617 | 57 | -0.58 | -0.58 | 617 | 57 | -0.58 | -0.58 | 617 | 57 | -0.58 | -0.58 | 617 | 57 | -0.58 | -0.58 |
| 618 | 58 | -0.59 | -0.59 | 618 | 58 | -0.59 | -0.59 | 618 | 58 | -0.59 | -0.59 | 618 | 58 | -0.59 | -0.59 | 618 | 58 | -0.59 | -0.59 | 618 | 58 | -0.59 | -0.59 |
| 619 | 59 | -0.6 | -0.6 | 619 | 59 | -0.6 | -0.6 | 619 | 59 | -0.6 | -0.6 | 619 | 59 | -0.6 | -0.6 | 619 | 59 | -0.6 | -0.6 | 619 | 59 | -0.6 | -0.6 |
| 620 | 60 | -0.61 | 5.6 | 620 | 60 | -0.61 | 5.6 | 620 | 60 | -0.61 | 5.6 | 620 | 60 | -0.61 | 5.6 | 620 | 60 | -0.61 | 5.6 | 620 | 60 | -0.61 | 5.6 |