STEP 1	Site (j)	A (6, 2)	B (8, 6)	C (5, 9)	D (3, 4)
	Proposed C (5, 9)	8	6	0	7
	Existing D (3, 4)	5	7	7	0
STEP 2
	Site (j)	A	B	C	D
	Proposped S1=3	0.0469	0.0833	Infinity	0.0612
	Existing S2=1	0.04000	0.0204	0.0204	infinity
	Total	0.0869	0.1037	N/A	N/A
STEP 3
		Community Location (i)
	Site (j)	A	B	C	D
	Proposed	0.54	0.80	1	0
	Existing	0.46	0.20	0	1
STEP 4
		Community Expenditures
	Site (j)	A	B	C	D	Monthly Total	Market Share %
	Proposed	$107,914	$80,328	=	=	=	=
	Existing	$92,086	$19,672	=	=	=	=
	Totals	$200,000	$100,000	=	=	=	=

Fourth, using equation (10), the monthly expenditures are calculated, and using equation (11), the market shares are determined. For example, expenditures from residents of community A at the proposed grocery store location at C would be calculated as

E_jk=_i (P_ijC_iB_ik)=P₁₁C₁B₁=(.54)(2000)(100)=$108,000

Finally, the last table is to calculate all expected expenditure and market share.

Monthly Expenditures (E_jk) and Market Share (M_jk)

just need whats in red