Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

188
Obj: Minimize staff size Improve perfomance Sun Mon Tue Wed 1 Current num of FTE 100 100 100 100 2 Rand number 29 56 7 94 3 Simulated full-time number 80 100 50 140 Labor shortage should be filled be FTE 0 0 0 40 4 Rand number 43 25 91 19 5 Simulated part-time number 10 5 25 5 6 PT labor available in market 10 5 25 5 7 PT labors hired 0 0 0 5 8 Employee shortage 0 0 0 35 9 Labor costs - Full-time 20,000 20,000 20,000 20,000 10 Labor costs - Part-time 0 0 0 1,250 11 Losses due to employee shortage 0 0 0 35,000 TOTAL 20,000 20,000 20,000 56,250 198,750 FTE DEMANDS Demand (# of staff) 40 50 60 70 Numb observed (days) 2 4 4 8 Frequency (= Num observed/100) 2 4 4 8 Cumulated frequency 2 6 10 18 Average 103 Random intervals for Simulation 0-1 2-5 6-9 10-17 FTE Demands 0 0 2 40 6 50 10 60 18 70 28 80 40 90 52 100 64 110 74 120 84 130 92 140 98 150 100 160 PTE DEMANDS Demand (# of staff) 0 5 10 15 Numb observed 3 9 15 20 Frequency 3 9 15 20 Cumulated frequency 3 12 27 47 Average Random intervals for Simulation SIMULATION of number of part-time employees that could be hired a da Interva l bins

description

Monte carlo module

Transcript of Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Page 1: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Obj:Minimize staff sizeImprove perfomance Sun Mon Tue Wed Thu Fri

1 Current num of FTE 100 100 100 100 100 1002 Rand number 93 75 19 71 78 473 Simulated full-time number 140 120 70 110 120 90

Labor shortage should be filled be FTE 40 20 0 10 20 04 Rand number 11 88 56 31 62 475 Simulated part-time number 0 25 15 10 15 156 PT labor available in market 0 25 15 10 15 157 PT labors hired 0 20 0 10 15 08 Employee shortage 40 0 0 0 5 09 Labor costs - Full-time 20,000 20,000 20,000 20,000 20,000 20,000

10 Labor costs - Part-time 0 5,000 0 2,500 3,750 011 Losses due to employee shortage 40,000 0 0 0 5,000 0

TOTAL 60,000 25,000 20,000 22,500 28,750 20,000 205,000 FTE DEMANDSDemand (# of staff) 40 50 60 70 80 90Numb observed (days) 2 4 4 8 10 12Frequency (= Num observed/100) 2 4 4 8 10 12 Cumulated frequency 2 6 10 18 28 40 Average 103Random intervals for Simulation 0-1 2-5 6-9 10-17 18-27

FTE Demands 0 0 2 40 6 50 10 60 18 70 28 80 40 90 52 100 64 110 74 120 84 130 92 140 98 150 100 160

PTE DEMANDSDemand (# of staff) 0 5 10 15 20 25Numb observed 3 9 15 20 22 14Frequency 3 9 15 20 22 14 Cumulated frequency 3 12 27 47 69 83 AverageRandom intervals for Simulation

SIMULATION of number of part-time employees that could be hired a day

Number of part-time labors

Interval bins

Interval bins

Page 2: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1.00 3.00 0 12.00 5 27.00 10 47.00 15 69.00 20 83.00 25 93.00 30 100.00 35

100 105 110 120 130 205,000 194,500 191,500 188,000 192,000

205,000 100 105 110 120 1301 205000 194500 191500 188000 1920002 205000 194500 191500 188000 1920003 205000 194500 191500 188000 1920004 205000 194500 191500 188000 1920005 205000 194500 191500 188000 1920006 205000 194500 191500 188000 1920007 205000 194500 191500 188000 1920008 205000 194500 191500 188000 1920009 205000 194500 191500 188000 192000

10 205000 194500 191500 188000 19200011 205000 194500 191500 188000 19200012 205000 194500 191500 188000 19200013 205000 194500 191500 188000 19200014 205000 194500 191500 188000 19200015 205000 194500 191500 188000 19200016 205000 194500 191500 188000 19200017 205000 194500 191500 188000 19200018 205000 194500 191500 188000 19200019 205000 194500 191500 188000 19200020 205000 194500 191500 188000 19200021 205000 194500 191500 188000 19200022 205000 194500 191500 188000 19200023 205000 194500 191500 188000 19200024 205000 194500 191500 188000 19200025 205000 194500 191500 188000 19200026 205000 194500 191500 188000 19200027 205000 194500 191500 188000 19200028 205000 194500 191500 188000 19200029 205000 194500 191500 188000 19200030 205000 194500 191500 188000 19200031 205000 194500 191500 188000 19200032 205000 194500 191500 188000 19200033 205000 194500 191500 188000 19200034 205000 194500 191500 188000 19200035 205000 194500 191500 188000 19200036 205000 194500 191500 188000 19200037 205000 194500 191500 188000 19200038 205000 194500 191500 188000 192000

Page 3: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

39 205000 194500 191500 188000 19200040 205000 194500 191500 188000 19200041 205000 194500 191500 188000 19200042 205000 194500 191500 188000 19200043 205000 194500 191500 188000 19200044 205000 194500 191500 188000 19200045 205000 194500 191500 188000 19200046 205000 194500 191500 188000 19200047 205000 194500 191500 188000 19200048 205000 194500 191500 188000 19200049 205000 194500 191500 188000 19200050 205000 194500 191500 188000 19200051 205000 194500 191500 188000 19200052 205000 194500 191500 188000 19200053 205000 194500 191500 188000 19200054 205000 194500 191500 188000 19200055 205000 194500 191500 188000 19200056 205000 194500 191500 188000 19200057 205000 194500 191500 188000 19200058 205000 194500 191500 188000 19200059 205000 194500 191500 188000 19200060 205000 194500 191500 188000 19200061 205000 194500 191500 188000 19200062 205000 194500 191500 188000 19200063 205000 194500 191500 188000 19200064 205000 194500 191500 188000 19200065 205000 194500 191500 188000 19200066 205000 194500 191500 188000 19200067 205000 194500 191500 188000 19200068 205000 194500 191500 188000 19200069 205000 194500 191500 188000 19200070 205000 194500 191500 188000 19200071 205000 194500 191500 188000 19200072 205000 194500 191500 188000 19200073 205000 194500 191500 188000 19200074 205000 194500 191500 188000 19200075 205000 194500 191500 188000 19200076 205000 194500 191500 188000 19200077 205000 194500 191500 188000 19200078 205000 194500 191500 188000 19200079 205000 194500 191500 188000 19200080 205000 194500 191500 188000 19200081 205000 194500 191500 188000 19200082 205000 194500 191500 188000 19200083 205000 194500 191500 188000 19200084 205000 194500 191500 188000 19200085 205000 194500 191500 188000 19200086 205000 194500 191500 188000 19200087 205000 194500 191500 188000 19200088 205000 194500 191500 188000 19200089 205000 194500 191500 188000 19200090 205000 194500 191500 188000 19200091 205000 194500 191500 188000 19200092 205000 194500 191500 188000 19200093 205000 194500 191500 188000 19200094 205000 194500 191500 188000 19200095 205000 194500 191500 188000 192000

Page 4: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

96 205000 194500 191500 188000 19200097 205000 194500 191500 188000 19200098 205000 194500 191500 188000 19200099 205000 194500 191500 188000 192000

100 205000 194500 191500 188000 192000101 205000 194500 191500 188000 192000102 205000 194500 191500 188000 192000103 205000 194500 191500 188000 192000104 205000 194500 191500 188000 192000105 205000 194500 191500 188000 192000106 205000 194500 191500 188000 192000107 205000 194500 191500 188000 192000108 205000 194500 191500 188000 192000109 205000 194500 191500 188000 192000110 205000 194500 191500 188000 192000111 205000 194500 191500 188000 192000112 205000 194500 191500 188000 192000113 205000 194500 191500 188000 192000114 205000 194500 191500 188000 192000115 205000 194500 191500 188000 192000116 205000 194500 191500 188000 192000117 205000 194500 191500 188000 192000118 205000 194500 191500 188000 192000119 205000 194500 191500 188000 192000120 205000 194500 191500 188000 192000121 205000 194500 191500 188000 192000122 205000 194500 191500 188000 192000123 205000 194500 191500 188000 192000124 205000 194500 191500 188000 192000125 205000 194500 191500 188000 192000126 205000 194500 191500 188000 192000127 205000 194500 191500 188000 192000128 205000 194500 191500 188000 192000129 205000 194500 191500 188000 192000130 205000 194500 191500 188000 192000131 205000 194500 191500 188000 192000132 205000 194500 191500 188000 192000133 205000 194500 191500 188000 192000134 205000 194500 191500 188000 192000135 205000 194500 191500 188000 192000136 205000 194500 191500 188000 192000137 205000 194500 191500 188000 192000138 205000 194500 191500 188000 192000139 205000 194500 191500 188000 192000140 205000 194500 191500 188000 192000141 205000 194500 191500 188000 192000142 205000 194500 191500 188000 192000143 205000 194500 191500 188000 192000144 205000 194500 191500 188000 192000145 205000 194500 191500 188000 192000146 205000 194500 191500 188000 192000147 205000 194500 191500 188000 192000148 205000 194500 191500 188000 192000149 205000 194500 191500 188000 192000150 205000 194500 191500 188000 192000151 205000 194500 191500 188000 192000152 205000 194500 191500 188000 192000

Page 5: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

153 205000 194500 191500 188000 192000154 205000 194500 191500 188000 192000155 205000 194500 191500 188000 192000156 205000 194500 191500 188000 192000157 205000 194500 191500 188000 192000158 205000 194500 191500 188000 192000159 205000 194500 191500 188000 192000160 205000 194500 191500 188000 192000161 205000 194500 191500 188000 192000162 205000 194500 191500 188000 192000163 205000 194500 191500 188000 192000164 205000 194500 191500 188000 192000165 205000 194500 191500 188000 192000166 205000 194500 191500 188000 192000167 205000 194500 191500 188000 192000168 205000 194500 191500 188000 192000169 205000 194500 191500 188000 192000170 205000 194500 191500 188000 192000171 205000 194500 191500 188000 192000172 205000 194500 191500 188000 192000173 205000 194500 191500 188000 192000174 205000 194500 191500 188000 192000175 205000 194500 191500 188000 192000176 205000 194500 191500 188000 192000177 205000 194500 191500 188000 192000178 205000 194500 191500 188000 192000179 205000 194500 191500 188000 192000180 205000 194500 191500 188000 192000181 205000 194500 191500 188000 192000182 205000 194500 191500 188000 192000183 205000 194500 191500 188000 192000184 205000 194500 191500 188000 192000185 205000 194500 191500 188000 192000186 205000 194500 191500 188000 192000187 205000 194500 191500 188000 192000188 205000 194500 191500 188000 192000189 205000 194500 191500 188000 192000190 205000 194500 191500 188000 192000191 205000 194500 191500 188000 192000192 205000 194500 191500 188000 192000193 205000 194500 191500 188000 192000194 205000 194500 191500 188000 192000195 205000 194500 191500 188000 192000196 205000 194500 191500 188000 192000197 205000 194500 191500 188000 192000198 205000 194500 191500 188000 192000199 205000 194500 191500 188000 192000200 205000 194500 191500 188000 192000201 205000 194500 191500 188000 192000202 205000 194500 191500 188000 192000203 205000 194500 191500 188000 192000204 205000 194500 191500 188000 192000205 205000 194500 191500 188000 192000206 205000 194500 191500 188000 192000207 205000 194500 191500 188000 192000208 205000 194500 191500 188000 192000209 205000 194500 191500 188000 192000

Page 6: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

210 205000 194500 191500 188000 192000211 205000 194500 191500 188000 192000212 205000 194500 191500 188000 192000213 205000 194500 191500 188000 192000214 205000 194500 191500 188000 192000215 205000 194500 191500 188000 192000216 205000 194500 191500 188000 192000217 205000 194500 191500 188000 192000218 205000 194500 191500 188000 192000219 205000 194500 191500 188000 192000220 205000 194500 191500 188000 192000221 205000 194500 191500 188000 192000222 205000 194500 191500 188000 192000223 205000 194500 191500 188000 192000224 205000 194500 191500 188000 192000225 205000 194500 191500 188000 192000226 205000 194500 191500 188000 192000227 205000 194500 191500 188000 192000228 205000 194500 191500 188000 192000229 205000 194500 191500 188000 192000230 205000 194500 191500 188000 192000231 205000 194500 191500 188000 192000232 205000 194500 191500 188000 192000233 205000 194500 191500 188000 192000234 205000 194500 191500 188000 192000235 205000 194500 191500 188000 192000236 205000 194500 191500 188000 192000237 205000 194500 191500 188000 192000238 205000 194500 191500 188000 192000239 205000 194500 191500 188000 192000240 205000 194500 191500 188000 192000241 205000 194500 191500 188000 192000242 205000 194500 191500 188000 192000243 205000 194500 191500 188000 192000244 205000 194500 191500 188000 192000245 205000 194500 191500 188000 192000246 205000 194500 191500 188000 192000247 205000 194500 191500 188000 192000248 205000 194500 191500 188000 192000249 205000 194500 191500 188000 192000250 205000 194500 191500 188000 192000251 205000 194500 191500 188000 192000252 205000 194500 191500 188000 192000253 205000 194500 191500 188000 192000254 205000 194500 191500 188000 192000255 205000 194500 191500 188000 192000256 205000 194500 191500 188000 192000257 205000 194500 191500 188000 192000258 205000 194500 191500 188000 192000259 205000 194500 191500 188000 192000260 205000 194500 191500 188000 192000261 205000 194500 191500 188000 192000262 205000 194500 191500 188000 192000263 205000 194500 191500 188000 192000264 205000 194500 191500 188000 192000265 205000 194500 191500 188000 192000266 205000 194500 191500 188000 192000

Page 7: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

267 205000 194500 191500 188000 192000268 205000 194500 191500 188000 192000269 205000 194500 191500 188000 192000270 205000 194500 191500 188000 192000271 205000 194500 191500 188000 192000272 205000 194500 191500 188000 192000273 205000 194500 191500 188000 192000274 205000 194500 191500 188000 192000275 205000 194500 191500 188000 192000276 205000 194500 191500 188000 192000277 205000 194500 191500 188000 192000278 205000 194500 191500 188000 192000279 205000 194500 191500 188000 192000280 205000 194500 191500 188000 192000281 205000 194500 191500 188000 192000282 205000 194500 191500 188000 192000283 205000 194500 191500 188000 192000284 205000 194500 191500 188000 192000285 205000 194500 191500 188000 192000286 205000 194500 191500 188000 192000287 205000 194500 191500 188000 192000288 205000 194500 191500 188000 192000289 205000 194500 191500 188000 192000290 205000 194500 191500 188000 192000291 205000 194500 191500 188000 192000292 205000 194500 191500 188000 192000293 205000 194500 191500 188000 192000294 205000 194500 191500 188000 192000295 205000 194500 191500 188000 192000296 205000 194500 191500 188000 192000297 205000 194500 191500 188000 192000298 205000 194500 191500 188000 192000299 205000 194500 191500 188000 192000300 205000 194500 191500 188000 192000301 205000 194500 191500 188000 192000302 205000 194500 191500 188000 192000303 205000 194500 191500 188000 192000304 205000 194500 191500 188000 192000305 205000 194500 191500 188000 192000306 205000 194500 191500 188000 192000307 205000 194500 191500 188000 192000308 205000 194500 191500 188000 192000309 205000 194500 191500 188000 192000310 205000 194500 191500 188000 192000311 205000 194500 191500 188000 192000312 205000 194500 191500 188000 192000313 205000 194500 191500 188000 192000314 205000 194500 191500 188000 192000315 205000 194500 191500 188000 192000316 205000 194500 191500 188000 192000317 205000 194500 191500 188000 192000318 205000 194500 191500 188000 192000319 205000 194500 191500 188000 192000320 205000 194500 191500 188000 192000321 205000 194500 191500 188000 192000322 205000 194500 191500 188000 192000323 205000 194500 191500 188000 192000

Page 8: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

324 205000 194500 191500 188000 192000325 205000 194500 191500 188000 192000326 205000 194500 191500 188000 192000327 205000 194500 191500 188000 192000328 205000 194500 191500 188000 192000329 205000 194500 191500 188000 192000330 205000 194500 191500 188000 192000331 205000 194500 191500 188000 192000332 205000 194500 191500 188000 192000333 205000 194500 191500 188000 192000334 205000 194500 191500 188000 192000335 205000 194500 191500 188000 192000336 205000 194500 191500 188000 192000337 205000 194500 191500 188000 192000338 205000 194500 191500 188000 192000339 205000 194500 191500 188000 192000340 205000 194500 191500 188000 192000341 205000 194500 191500 188000 192000342 205000 194500 191500 188000 192000343 205000 194500 191500 188000 192000344 205000 194500 191500 188000 192000345 205000 194500 191500 188000 192000346 205000 194500 191500 188000 192000347 205000 194500 191500 188000 192000348 205000 194500 191500 188000 192000349 205000 194500 191500 188000 192000350 205000 194500 191500 188000 192000351 205000 194500 191500 188000 192000352 205000 194500 191500 188000 192000353 205000 194500 191500 188000 192000354 205000 194500 191500 188000 192000355 205000 194500 191500 188000 192000356 205000 194500 191500 188000 192000357 205000 194500 191500 188000 192000358 205000 194500 191500 188000 192000359 205000 194500 191500 188000 192000360 205000 194500 191500 188000 192000361 205000 194500 191500 188000 192000362 205000 194500 191500 188000 192000363 205000 194500 191500 188000 192000364 205000 194500 191500 188000 192000365 205000 194500 191500 188000 192000366 205000 194500 191500 188000 192000367 205000 194500 191500 188000 192000368 205000 194500 191500 188000 192000369 205000 194500 191500 188000 192000370 205000 194500 191500 188000 192000371 205000 194500 191500 188000 192000372 205000 194500 191500 188000 192000373 205000 194500 191500 188000 192000374 205000 194500 191500 188000 192000375 205000 194500 191500 188000 192000376 205000 194500 191500 188000 192000377 205000 194500 191500 188000 192000378 205000 194500 191500 188000 192000379 205000 194500 191500 188000 192000380 205000 194500 191500 188000 192000

Page 9: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

381 205000 194500 191500 188000 192000382 205000 194500 191500 188000 192000383 205000 194500 191500 188000 192000384 205000 194500 191500 188000 192000385 205000 194500 191500 188000 192000386 205000 194500 191500 188000 192000387 205000 194500 191500 188000 192000388 205000 194500 191500 188000 192000389 205000 194500 191500 188000 192000390 205000 194500 191500 188000 192000391 205000 194500 191500 188000 192000392 205000 194500 191500 188000 192000393 205000 194500 191500 188000 192000394 205000 194500 191500 188000 192000395 205000 194500 191500 188000 192000396 205000 194500 191500 188000 192000397 205000 194500 191500 188000 192000398 205000 194500 191500 188000 192000399 205000 194500 191500 188000 192000400 205000 194500 191500 188000 192000401 205000 194500 191500 188000 192000402 205000 194500 191500 188000 192000403 205000 194500 191500 188000 192000404 205000 194500 191500 188000 192000405 205000 194500 191500 188000 192000406 205000 194500 191500 188000 192000407 205000 194500 191500 188000 192000408 205000 194500 191500 188000 192000409 205000 194500 191500 188000 192000410 205000 194500 191500 188000 192000411 205000 194500 191500 188000 192000412 205000 194500 191500 188000 192000413 205000 194500 191500 188000 192000414 205000 194500 191500 188000 192000415 205000 194500 191500 188000 192000416 205000 194500 191500 188000 192000417 205000 194500 191500 188000 192000418 205000 194500 191500 188000 192000419 205000 194500 191500 188000 192000420 205000 194500 191500 188000 192000421 205000 194500 191500 188000 192000422 205000 194500 191500 188000 192000423 205000 194500 191500 188000 192000424 205000 194500 191500 188000 192000425 205000 194500 191500 188000 192000426 205000 194500 191500 188000 192000427 205000 194500 191500 188000 192000428 205000 194500 191500 188000 192000429 205000 194500 191500 188000 192000430 205000 194500 191500 188000 192000431 205000 194500 191500 188000 192000432 205000 194500 191500 188000 192000433 205000 194500 191500 188000 192000434 205000 194500 191500 188000 192000435 205000 194500 191500 188000 192000436 205000 194500 191500 188000 192000437 205000 194500 191500 188000 192000

Page 10: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

438 205000 194500 191500 188000 192000439 205000 194500 191500 188000 192000440 205000 194500 191500 188000 192000441 205000 194500 191500 188000 192000442 205000 194500 191500 188000 192000443 205000 194500 191500 188000 192000444 205000 194500 191500 188000 192000445 205000 194500 191500 188000 192000446 205000 194500 191500 188000 192000447 205000 194500 191500 188000 192000448 205000 194500 191500 188000 192000449 205000 194500 191500 188000 192000450 205000 194500 191500 188000 192000451 205000 194500 191500 188000 192000452 205000 194500 191500 188000 192000453 205000 194500 191500 188000 192000454 205000 194500 191500 188000 192000455 205000 194500 191500 188000 192000456 205000 194500 191500 188000 192000457 205000 194500 191500 188000 192000458 205000 194500 191500 188000 192000459 205000 194500 191500 188000 192000460 205000 194500 191500 188000 192000461 205000 194500 191500 188000 192000462 205000 194500 191500 188000 192000463 205000 194500 191500 188000 192000464 205000 194500 191500 188000 192000465 205000 194500 191500 188000 192000466 205000 194500 191500 188000 192000467 205000 194500 191500 188000 192000468 205000 194500 191500 188000 192000469 205000 194500 191500 188000 192000470 205000 194500 191500 188000 192000471 205000 194500 191500 188000 192000472 205000 194500 191500 188000 192000473 205000 194500 191500 188000 192000474 205000 194500 191500 188000 192000475 205000 194500 191500 188000 192000476 205000 194500 191500 188000 192000477 205000 194500 191500 188000 192000478 205000 194500 191500 188000 192000479 205000 194500 191500 188000 192000480 205000 194500 191500 188000 192000481 205000 194500 191500 188000 192000482 205000 194500 191500 188000 192000483 205000 194500 191500 188000 192000484 205000 194500 191500 188000 192000485 205000 194500 191500 188000 192000486 205000 194500 191500 188000 192000487 205000 194500 191500 188000 192000488 205000 194500 191500 188000 192000489 205000 194500 191500 188000 192000490 205000 194500 191500 188000 192000491 205000 194500 191500 188000 192000492 205000 194500 191500 188000 192000493 205000 194500 191500 188000 192000494 205000 194500 191500 188000 192000

Page 11: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

495 205000 194500 191500 188000 192000496 205000 194500 191500 188000 192000497 205000 194500 191500 188000 192000498 205000 194500 191500 188000 192000499 205000 194500 191500 188000 192000500 205000 194500 191500 188000 192000501 205000 194500 191500 188000 192000502 205000 194500 191500 188000 192000503 205000 194500 191500 188000 192000504 205000 194500 191500 188000 192000505 205000 194500 191500 188000 192000506 205000 194500 191500 188000 192000507 205000 194500 191500 188000 192000508 205000 194500 191500 188000 192000509 205000 194500 191500 188000 192000510 205000 194500 191500 188000 192000511 205000 194500 191500 188000 192000512 205000 194500 191500 188000 192000513 205000 194500 191500 188000 192000514 205000 194500 191500 188000 192000515 205000 194500 191500 188000 192000516 205000 194500 191500 188000 192000517 205000 194500 191500 188000 192000518 205000 194500 191500 188000 192000519 205000 194500 191500 188000 192000520 205000 194500 191500 188000 192000521 205000 194500 191500 188000 192000522 205000 194500 191500 188000 192000523 205000 194500 191500 188000 192000524 205000 194500 191500 188000 192000525 205000 194500 191500 188000 192000526 205000 194500 191500 188000 192000527 205000 194500 191500 188000 192000528 205000 194500 191500 188000 192000529 205000 194500 191500 188000 192000530 205000 194500 191500 188000 192000531 205000 194500 191500 188000 192000532 205000 194500 191500 188000 192000533 205000 194500 191500 188000 192000534 205000 194500 191500 188000 192000535 205000 194500 191500 188000 192000536 205000 194500 191500 188000 192000537 205000 194500 191500 188000 192000538 205000 194500 191500 188000 192000539 205000 194500 191500 188000 192000540 205000 194500 191500 188000 192000541 205000 194500 191500 188000 192000542 205000 194500 191500 188000 192000543 205000 194500 191500 188000 192000544 205000 194500 191500 188000 192000545 205000 194500 191500 188000 192000546 205000 194500 191500 188000 192000547 205000 194500 191500 188000 192000548 205000 194500 191500 188000 192000549 205000 194500 191500 188000 192000550 205000 194500 191500 188000 192000551 205000 194500 191500 188000 192000

Page 12: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

552 205000 194500 191500 188000 192000553 205000 194500 191500 188000 192000554 205000 194500 191500 188000 192000555 205000 194500 191500 188000 192000556 205000 194500 191500 188000 192000557 205000 194500 191500 188000 192000558 205000 194500 191500 188000 192000559 205000 194500 191500 188000 192000560 205000 194500 191500 188000 192000561 205000 194500 191500 188000 192000562 205000 194500 191500 188000 192000563 205000 194500 191500 188000 192000564 205000 194500 191500 188000 192000565 205000 194500 191500 188000 192000566 205000 194500 191500 188000 192000567 205000 194500 191500 188000 192000568 205000 194500 191500 188000 192000569 205000 194500 191500 188000 192000570 205000 194500 191500 188000 192000571 205000 194500 191500 188000 192000572 205000 194500 191500 188000 192000573 205000 194500 191500 188000 192000574 205000 194500 191500 188000 192000575 205000 194500 191500 188000 192000576 205000 194500 191500 188000 192000577 205000 194500 191500 188000 192000578 205000 194500 191500 188000 192000579 205000 194500 191500 188000 192000580 205000 194500 191500 188000 192000581 205000 194500 191500 188000 192000582 205000 194500 191500 188000 192000583 205000 194500 191500 188000 192000584 205000 194500 191500 188000 192000585 205000 194500 191500 188000 192000586 205000 194500 191500 188000 192000587 205000 194500 191500 188000 192000588 205000 194500 191500 188000 192000589 205000 194500 191500 188000 192000590 205000 194500 191500 188000 192000591 205000 194500 191500 188000 192000592 205000 194500 191500 188000 192000593 205000 194500 191500 188000 192000594 205000 194500 191500 188000 192000595 205000 194500 191500 188000 192000596 205000 194500 191500 188000 192000597 205000 194500 191500 188000 192000598 205000 194500 191500 188000 192000599 205000 194500 191500 188000 192000600 205000 194500 191500 188000 192000601 205000 194500 191500 188000 192000602 205000 194500 191500 188000 192000603 205000 194500 191500 188000 192000604 205000 194500 191500 188000 192000605 205000 194500 191500 188000 192000606 205000 194500 191500 188000 192000607 205000 194500 191500 188000 192000608 205000 194500 191500 188000 192000

Page 13: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

609 205000 194500 191500 188000 192000610 205000 194500 191500 188000 192000611 205000 194500 191500 188000 192000612 205000 194500 191500 188000 192000613 205000 194500 191500 188000 192000614 205000 194500 191500 188000 192000615 205000 194500 191500 188000 192000616 205000 194500 191500 188000 192000617 205000 194500 191500 188000 192000618 205000 194500 191500 188000 192000619 205000 194500 191500 188000 192000620 205000 194500 191500 188000 192000621 205000 194500 191500 188000 192000622 205000 194500 191500 188000 192000623 205000 194500 191500 188000 192000624 205000 194500 191500 188000 192000625 205000 194500 191500 188000 192000626 205000 194500 191500 188000 192000627 205000 194500 191500 188000 192000628 205000 194500 191500 188000 192000629 205000 194500 191500 188000 192000630 205000 194500 191500 188000 192000631 205000 194500 191500 188000 192000632 205000 194500 191500 188000 192000633 205000 194500 191500 188000 192000634 205000 194500 191500 188000 192000635 205000 194500 191500 188000 192000636 205000 194500 191500 188000 192000637 205000 194500 191500 188000 192000638 205000 194500 191500 188000 192000639 205000 194500 191500 188000 192000640 205000 194500 191500 188000 192000641 205000 194500 191500 188000 192000642 205000 194500 191500 188000 192000643 205000 194500 191500 188000 192000644 205000 194500 191500 188000 192000645 205000 194500 191500 188000 192000646 205000 194500 191500 188000 192000647 205000 194500 191500 188000 192000648 205000 194500 191500 188000 192000649 205000 194500 191500 188000 192000650 205000 194500 191500 188000 192000651 205000 194500 191500 188000 192000652 205000 194500 191500 188000 192000653 205000 194500 191500 188000 192000654 205000 194500 191500 188000 192000655 205000 194500 191500 188000 192000656 205000 194500 191500 188000 192000657 205000 194500 191500 188000 192000658 205000 194500 191500 188000 192000659 205000 194500 191500 188000 192000660 205000 194500 191500 188000 192000661 205000 194500 191500 188000 192000662 205000 194500 191500 188000 192000663 205000 194500 191500 188000 192000664 205000 194500 191500 188000 192000665 205000 194500 191500 188000 192000

Page 14: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

666 205000 194500 191500 188000 192000667 205000 194500 191500 188000 192000668 205000 194500 191500 188000 192000669 205000 194500 191500 188000 192000670 205000 194500 191500 188000 192000671 205000 194500 191500 188000 192000672 205000 194500 191500 188000 192000673 205000 194500 191500 188000 192000674 205000 194500 191500 188000 192000675 205000 194500 191500 188000 192000676 205000 194500 191500 188000 192000677 205000 194500 191500 188000 192000678 205000 194500 191500 188000 192000679 205000 194500 191500 188000 192000680 205000 194500 191500 188000 192000681 205000 194500 191500 188000 192000682 205000 194500 191500 188000 192000683 205000 194500 191500 188000 192000684 205000 194500 191500 188000 192000685 205000 194500 191500 188000 192000686 205000 194500 191500 188000 192000687 205000 194500 191500 188000 192000688 205000 194500 191500 188000 192000689 205000 194500 191500 188000 192000690 205000 194500 191500 188000 192000691 205000 194500 191500 188000 192000692 205000 194500 191500 188000 192000693 205000 194500 191500 188000 192000694 205000 194500 191500 188000 192000695 205000 194500 191500 188000 192000696 205000 194500 191500 188000 192000697 205000 194500 191500 188000 192000698 205000 194500 191500 188000 192000699 205000 194500 191500 188000 192000700 205000 194500 191500 188000 192000701 205000 194500 191500 188000 192000702 205000 194500 191500 188000 192000703 205000 194500 191500 188000 192000704 205000 194500 191500 188000 192000705 205000 194500 191500 188000 192000706 205000 194500 191500 188000 192000707 205000 194500 191500 188000 192000708 205000 194500 191500 188000 192000709 205000 194500 191500 188000 192000710 205000 194500 191500 188000 192000711 205000 194500 191500 188000 192000712 205000 194500 191500 188000 192000713 205000 194500 191500 188000 192000714 205000 194500 191500 188000 192000715 205000 194500 191500 188000 192000716 205000 194500 191500 188000 192000717 205000 194500 191500 188000 192000718 205000 194500 191500 188000 192000719 205000 194500 191500 188000 192000720 205000 194500 191500 188000 192000721 205000 194500 191500 188000 192000722 205000 194500 191500 188000 192000

Page 15: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

723 205000 194500 191500 188000 192000724 205000 194500 191500 188000 192000725 205000 194500 191500 188000 192000726 205000 194500 191500 188000 192000727 205000 194500 191500 188000 192000728 205000 194500 191500 188000 192000729 205000 194500 191500 188000 192000730 205000 194500 191500 188000 192000731 205000 194500 191500 188000 192000732 205000 194500 191500 188000 192000733 205000 194500 191500 188000 192000734 205000 194500 191500 188000 192000735 205000 194500 191500 188000 192000736 205000 194500 191500 188000 192000737 205000 194500 191500 188000 192000738 205000 194500 191500 188000 192000739 205000 194500 191500 188000 192000740 205000 194500 191500 188000 192000741 205000 194500 191500 188000 192000742 205000 194500 191500 188000 192000743 205000 194500 191500 188000 192000744 205000 194500 191500 188000 192000745 205000 194500 191500 188000 192000746 205000 194500 191500 188000 192000747 205000 194500 191500 188000 192000748 205000 194500 191500 188000 192000749 205000 194500 191500 188000 192000750 205000 194500 191500 188000 192000751 205000 194500 191500 188000 192000752 205000 194500 191500 188000 192000753 205000 194500 191500 188000 192000754 205000 194500 191500 188000 192000755 205000 194500 191500 188000 192000756 205000 194500 191500 188000 192000757 205000 194500 191500 188000 192000758 205000 194500 191500 188000 192000759 205000 194500 191500 188000 192000760 205000 194500 191500 188000 192000761 205000 194500 191500 188000 192000762 205000 194500 191500 188000 192000763 205000 194500 191500 188000 192000764 205000 194500 191500 188000 192000765 205000 194500 191500 188000 192000766 205000 194500 191500 188000 192000767 205000 194500 191500 188000 192000768 205000 194500 191500 188000 192000769 205000 194500 191500 188000 192000770 205000 194500 191500 188000 192000771 205000 194500 191500 188000 192000772 205000 194500 191500 188000 192000773 205000 194500 191500 188000 192000774 205000 194500 191500 188000 192000775 205000 194500 191500 188000 192000776 205000 194500 191500 188000 192000777 205000 194500 191500 188000 192000778 205000 194500 191500 188000 192000779 205000 194500 191500 188000 192000

Page 16: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

780 205000 194500 191500 188000 192000781 205000 194500 191500 188000 192000782 205000 194500 191500 188000 192000783 205000 194500 191500 188000 192000784 205000 194500 191500 188000 192000785 205000 194500 191500 188000 192000786 205000 194500 191500 188000 192000787 205000 194500 191500 188000 192000788 205000 194500 191500 188000 192000789 205000 194500 191500 188000 192000790 205000 194500 191500 188000 192000791 205000 194500 191500 188000 192000792 205000 194500 191500 188000 192000793 205000 194500 191500 188000 192000794 205000 194500 191500 188000 192000795 205000 194500 191500 188000 192000796 205000 194500 191500 188000 192000797 205000 194500 191500 188000 192000798 205000 194500 191500 188000 192000799 205000 194500 191500 188000 192000800 205000 194500 191500 188000 192000801 205000 194500 191500 188000 192000802 205000 194500 191500 188000 192000803 205000 194500 191500 188000 192000804 205000 194500 191500 188000 192000805 205000 194500 191500 188000 192000806 205000 194500 191500 188000 192000807 205000 194500 191500 188000 192000808 205000 194500 191500 188000 192000809 205000 194500 191500 188000 192000810 205000 194500 191500 188000 192000811 205000 194500 191500 188000 192000812 205000 194500 191500 188000 192000813 205000 194500 191500 188000 192000814 205000 194500 191500 188000 192000815 205000 194500 191500 188000 192000816 205000 194500 191500 188000 192000817 205000 194500 191500 188000 192000818 205000 194500 191500 188000 192000819 205000 194500 191500 188000 192000820 205000 194500 191500 188000 192000821 205000 194500 191500 188000 192000822 205000 194500 191500 188000 192000823 205000 194500 191500 188000 192000824 205000 194500 191500 188000 192000825 205000 194500 191500 188000 192000826 205000 194500 191500 188000 192000827 205000 194500 191500 188000 192000828 205000 194500 191500 188000 192000829 205000 194500 191500 188000 192000830 205000 194500 191500 188000 192000831 205000 194500 191500 188000 192000832 205000 194500 191500 188000 192000833 205000 194500 191500 188000 192000834 205000 194500 191500 188000 192000835 205000 194500 191500 188000 192000836 205000 194500 191500 188000 192000

Page 17: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

837 205000 194500 191500 188000 192000838 205000 194500 191500 188000 192000839 205000 194500 191500 188000 192000840 205000 194500 191500 188000 192000841 205000 194500 191500 188000 192000842 205000 194500 191500 188000 192000843 205000 194500 191500 188000 192000844 205000 194500 191500 188000 192000845 205000 194500 191500 188000 192000846 205000 194500 191500 188000 192000847 205000 194500 191500 188000 192000848 205000 194500 191500 188000 192000849 205000 194500 191500 188000 192000850 205000 194500 191500 188000 192000851 205000 194500 191500 188000 192000852 205000 194500 191500 188000 192000853 205000 194500 191500 188000 192000854 205000 194500 191500 188000 192000855 205000 194500 191500 188000 192000856 205000 194500 191500 188000 192000857 205000 194500 191500 188000 192000858 205000 194500 191500 188000 192000859 205000 194500 191500 188000 192000860 205000 194500 191500 188000 192000861 205000 194500 191500 188000 192000862 205000 194500 191500 188000 192000863 205000 194500 191500 188000 192000864 205000 194500 191500 188000 192000865 205000 194500 191500 188000 192000866 205000 194500 191500 188000 192000867 205000 194500 191500 188000 192000868 205000 194500 191500 188000 192000869 205000 194500 191500 188000 192000870 205000 194500 191500 188000 192000871 205000 194500 191500 188000 192000872 205000 194500 191500 188000 192000873 205000 194500 191500 188000 192000874 205000 194500 191500 188000 192000875 205000 194500 191500 188000 192000876 205000 194500 191500 188000 192000877 205000 194500 191500 188000 192000878 205000 194500 191500 188000 192000879 205000 194500 191500 188000 192000880 205000 194500 191500 188000 192000881 205000 194500 191500 188000 192000882 205000 194500 191500 188000 192000883 205000 194500 191500 188000 192000884 205000 194500 191500 188000 192000885 205000 194500 191500 188000 192000886 205000 194500 191500 188000 192000887 205000 194500 191500 188000 192000888 205000 194500 191500 188000 192000889 205000 194500 191500 188000 192000890 205000 194500 191500 188000 192000891 205000 194500 191500 188000 192000892 205000 194500 191500 188000 192000893 205000 194500 191500 188000 192000

Page 18: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

894 205000 194500 191500 188000 192000895 205000 194500 191500 188000 192000896 205000 194500 191500 188000 192000897 205000 194500 191500 188000 192000898 205000 194500 191500 188000 192000899 205000 194500 191500 188000 192000900 205000 194500 191500 188000 192000901 205000 194500 191500 188000 192000902 205000 194500 191500 188000 192000903 205000 194500 191500 188000 192000904 205000 194500 191500 188000 192000905 205000 194500 191500 188000 192000906 205000 194500 191500 188000 192000907 205000 194500 191500 188000 192000908 205000 194500 191500 188000 192000909 205000 194500 191500 188000 192000910 205000 194500 191500 188000 192000911 205000 194500 191500 188000 192000912 205000 194500 191500 188000 192000913 205000 194500 191500 188000 192000914 205000 194500 191500 188000 192000915 205000 194500 191500 188000 192000916 205000 194500 191500 188000 192000917 205000 194500 191500 188000 192000918 205000 194500 191500 188000 192000919 205000 194500 191500 188000 192000920 205000 194500 191500 188000 192000921 205000 194500 191500 188000 192000922 205000 194500 191500 188000 192000923 205000 194500 191500 188000 192000924 205000 194500 191500 188000 192000925 205000 194500 191500 188000 192000926 205000 194500 191500 188000 192000927 205000 194500 191500 188000 192000928 205000 194500 191500 188000 192000929 205000 194500 191500 188000 192000930 205000 194500 191500 188000 192000931 205000 194500 191500 188000 192000932 205000 194500 191500 188000 192000933 205000 194500 191500 188000 192000934 205000 194500 191500 188000 192000935 205000 194500 191500 188000 192000936 205000 194500 191500 188000 192000937 205000 194500 191500 188000 192000938 205000 194500 191500 188000 192000939 205000 194500 191500 188000 192000940 205000 194500 191500 188000 192000941 205000 194500 191500 188000 192000942 205000 194500 191500 188000 192000943 205000 194500 191500 188000 192000944 205000 194500 191500 188000 192000945 205000 194500 191500 188000 192000946 205000 194500 191500 188000 192000947 205000 194500 191500 188000 192000948 205000 194500 191500 188000 192000949 205000 194500 191500 188000 192000950 205000 194500 191500 188000 192000

Page 19: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

951 205000 194500 191500 188000 192000952 205000 194500 191500 188000 192000953 205000 194500 191500 188000 192000954 205000 194500 191500 188000 192000955 205000 194500 191500 188000 192000956 205000 194500 191500 188000 192000957 205000 194500 191500 188000 192000958 205000 194500 191500 188000 192000959 205000 194500 191500 188000 192000960 205000 194500 191500 188000 192000961 205000 194500 191500 188000 192000962 205000 194500 191500 188000 192000963 205000 194500 191500 188000 192000964 205000 194500 191500 188000 192000965 205000 194500 191500 188000 192000966 205000 194500 191500 188000 192000967 205000 194500 191500 188000 192000968 205000 194500 191500 188000 192000969 205000 194500 191500 188000 192000970 205000 194500 191500 188000 192000971 205000 194500 191500 188000 192000972 205000 194500 191500 188000 192000973 205000 194500 191500 188000 192000974 205000 194500 191500 188000 192000975 205000 194500 191500 188000 192000976 205000 194500 191500 188000 192000977 205000 194500 191500 188000 192000978 205000 194500 191500 188000 192000979 205000 194500 191500 188000 192000980 205000 194500 191500 188000 192000981 205000 194500 191500 188000 192000982 205000 194500 191500 188000 192000983 205000 194500 191500 188000 192000984 205000 194500 191500 188000 192000985 205000 194500 191500 188000 192000986 205000 194500 191500 188000 192000987 205000 194500 191500 188000 192000988 205000 194500 191500 188000 192000989 205000 194500 191500 188000 192000990 205000 194500 191500 188000 192000991 205000 194500 191500 188000 192000992 205000 194500 191500 188000 192000993 205000 194500 191500 188000 192000994 205000 194500 191500 188000 192000995 205000 194500 191500 188000 192000996 205000 194500 191500 188000 192000997 205000 194500 191500 188000 192000998 205000 194500 191500 188000 192000999 205000 194500 191500 188000 192000

1000 205000 194500 191500 188000 1920001001 205000 194500 191500 188000 1920001002 205000 194500 191500 188000 1920001003 205000 194500 191500 188000 1920001004 205000 194500 191500 188000 1920001005 205000 194500 191500 188000 1920001006 205000 194500 191500 188000 1920001007 205000 194500 191500 188000 192000

Page 20: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1008 205000 194500 191500 188000 1920001009 205000 194500 191500 188000 1920001010 205000 194500 191500 188000 1920001011 205000 194500 191500 188000 1920001012 205000 194500 191500 188000 1920001013 205000 194500 191500 188000 1920001014 205000 194500 191500 188000 1920001015 205000 194500 191500 188000 1920001016 205000 194500 191500 188000 1920001017 205000 194500 191500 188000 1920001018 205000 194500 191500 188000 1920001019 205000 194500 191500 188000 1920001020 205000 194500 191500 188000 1920001021 205000 194500 191500 188000 1920001022 205000 194500 191500 188000 1920001023 205000 194500 191500 188000 1920001024 205000 194500 191500 188000 1920001025 205000 194500 191500 188000 1920001026 205000 194500 191500 188000 1920001027 205000 194500 191500 188000 1920001028 205000 194500 191500 188000 1920001029 205000 194500 191500 188000 1920001030 205000 194500 191500 188000 1920001031 205000 194500 191500 188000 1920001032 205000 194500 191500 188000 1920001033 205000 194500 191500 188000 1920001034 205000 194500 191500 188000 1920001035 205000 194500 191500 188000 1920001036 205000 194500 191500 188000 1920001037 205000 194500 191500 188000 1920001038 205000 194500 191500 188000 1920001039 205000 194500 191500 188000 1920001040 205000 194500 191500 188000 1920001041 205000 194500 191500 188000 1920001042 205000 194500 191500 188000 1920001043 205000 194500 191500 188000 1920001044 205000 194500 191500 188000 1920001045 205000 194500 191500 188000 1920001046 205000 194500 191500 188000 1920001047 205000 194500 191500 188000 1920001048 205000 194500 191500 188000 1920001049 205000 194500 191500 188000 1920001050 205000 194500 191500 188000 1920001051 205000 194500 191500 188000 1920001052 205000 194500 191500 188000 1920001053 205000 194500 191500 188000 1920001054 205000 194500 191500 188000 1920001055 205000 194500 191500 188000 1920001056 205000 194500 191500 188000 1920001057 205000 194500 191500 188000 1920001058 205000 194500 191500 188000 1920001059 205000 194500 191500 188000 1920001060 205000 194500 191500 188000 1920001061 205000 194500 191500 188000 1920001062 205000 194500 191500 188000 1920001063 205000 194500 191500 188000 1920001064 205000 194500 191500 188000 192000

Page 21: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1065 205000 194500 191500 188000 1920001066 205000 194500 191500 188000 1920001067 205000 194500 191500 188000 1920001068 205000 194500 191500 188000 1920001069 205000 194500 191500 188000 1920001070 205000 194500 191500 188000 1920001071 205000 194500 191500 188000 1920001072 205000 194500 191500 188000 1920001073 205000 194500 191500 188000 1920001074 205000 194500 191500 188000 1920001075 205000 194500 191500 188000 1920001076 205000 194500 191500 188000 1920001077 205000 194500 191500 188000 1920001078 205000 194500 191500 188000 1920001079 205000 194500 191500 188000 1920001080 205000 194500 191500 188000 1920001081 205000 194500 191500 188000 1920001082 205000 194500 191500 188000 1920001083 205000 194500 191500 188000 1920001084 205000 194500 191500 188000 1920001085 205000 194500 191500 188000 1920001086 205000 194500 191500 188000 1920001087 205000 194500 191500 188000 1920001088 205000 194500 191500 188000 1920001089 205000 194500 191500 188000 1920001090 205000 194500 191500 188000 1920001091 205000 194500 191500 188000 1920001092 205000 194500 191500 188000 1920001093 205000 194500 191500 188000 1920001094 205000 194500 191500 188000 1920001095 205000 194500 191500 188000 1920001096 205000 194500 191500 188000 1920001097 205000 194500 191500 188000 1920001098 205000 194500 191500 188000 1920001099 205000 194500 191500 188000 1920001100 205000 194500 191500 188000 1920001101 205000 194500 191500 188000 1920001102 205000 194500 191500 188000 1920001103 205000 194500 191500 188000 1920001104 205000 194500 191500 188000 1920001105 205000 194500 191500 188000 1920001106 205000 194500 191500 188000 1920001107 205000 194500 191500 188000 1920001108 205000 194500 191500 188000 1920001109 205000 194500 191500 188000 1920001110 205000 194500 191500 188000 1920001111 205000 194500 191500 188000 1920001112 205000 194500 191500 188000 1920001113 205000 194500 191500 188000 1920001114 205000 194500 191500 188000 1920001115 205000 194500 191500 188000 1920001116 205000 194500 191500 188000 1920001117 205000 194500 191500 188000 1920001118 205000 194500 191500 188000 1920001119 205000 194500 191500 188000 1920001120 205000 194500 191500 188000 1920001121 205000 194500 191500 188000 192000

Page 22: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1122 205000 194500 191500 188000 1920001123 205000 194500 191500 188000 1920001124 205000 194500 191500 188000 1920001125 205000 194500 191500 188000 1920001126 205000 194500 191500 188000 1920001127 205000 194500 191500 188000 1920001128 205000 194500 191500 188000 1920001129 205000 194500 191500 188000 1920001130 205000 194500 191500 188000 1920001131 205000 194500 191500 188000 1920001132 205000 194500 191500 188000 1920001133 205000 194500 191500 188000 1920001134 205000 194500 191500 188000 1920001135 205000 194500 191500 188000 1920001136 205000 194500 191500 188000 1920001137 205000 194500 191500 188000 1920001138 205000 194500 191500 188000 1920001139 205000 194500 191500 188000 1920001140 205000 194500 191500 188000 1920001141 205000 194500 191500 188000 1920001142 205000 194500 191500 188000 1920001143 205000 194500 191500 188000 1920001144 205000 194500 191500 188000 1920001145 205000 194500 191500 188000 1920001146 205000 194500 191500 188000 1920001147 205000 194500 191500 188000 1920001148 205000 194500 191500 188000 1920001149 205000 194500 191500 188000 1920001150 205000 194500 191500 188000 1920001151 205000 194500 191500 188000 1920001152 205000 194500 191500 188000 1920001153 205000 194500 191500 188000 1920001154 205000 194500 191500 188000 1920001155 205000 194500 191500 188000 1920001156 205000 194500 191500 188000 1920001157 205000 194500 191500 188000 1920001158 205000 194500 191500 188000 1920001159 205000 194500 191500 188000 1920001160 205000 194500 191500 188000 1920001161 205000 194500 191500 188000 1920001162 205000 194500 191500 188000 1920001163 205000 194500 191500 188000 1920001164 205000 194500 191500 188000 1920001165 205000 194500 191500 188000 1920001166 205000 194500 191500 188000 1920001167 205000 194500 191500 188000 1920001168 205000 194500 191500 188000 1920001169 205000 194500 191500 188000 1920001170 205000 194500 191500 188000 1920001171 205000 194500 191500 188000 1920001172 205000 194500 191500 188000 1920001173 205000 194500 191500 188000 1920001174 205000 194500 191500 188000 1920001175 205000 194500 191500 188000 1920001176 205000 194500 191500 188000 1920001177 205000 194500 191500 188000 1920001178 205000 194500 191500 188000 192000

Page 23: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1179 205000 194500 191500 188000 1920001180 205000 194500 191500 188000 1920001181 205000 194500 191500 188000 1920001182 205000 194500 191500 188000 1920001183 205000 194500 191500 188000 1920001184 205000 194500 191500 188000 1920001185 205000 194500 191500 188000 1920001186 205000 194500 191500 188000 1920001187 205000 194500 191500 188000 1920001188 205000 194500 191500 188000 1920001189 205000 194500 191500 188000 1920001190 205000 194500 191500 188000 1920001191 205000 194500 191500 188000 1920001192 205000 194500 191500 188000 1920001193 205000 194500 191500 188000 1920001194 205000 194500 191500 188000 1920001195 205000 194500 191500 188000 1920001196 205000 194500 191500 188000 1920001197 205000 194500 191500 188000 1920001198 205000 194500 191500 188000 1920001199 205000 194500 191500 188000 1920001200 205000 194500 191500 188000 1920001201 205000 194500 191500 188000 1920001202 205000 194500 191500 188000 1920001203 205000 194500 191500 188000 1920001204 205000 194500 191500 188000 1920001205 205000 194500 191500 188000 1920001206 205000 194500 191500 188000 1920001207 205000 194500 191500 188000 1920001208 205000 194500 191500 188000 1920001209 205000 194500 191500 188000 1920001210 205000 194500 191500 188000 1920001211 205000 194500 191500 188000 1920001212 205000 194500 191500 188000 1920001213 205000 194500 191500 188000 1920001214 205000 194500 191500 188000 1920001215 205000 194500 191500 188000 1920001216 205000 194500 191500 188000 1920001217 205000 194500 191500 188000 1920001218 205000 194500 191500 188000 1920001219 205000 194500 191500 188000 1920001220 205000 194500 191500 188000 1920001221 205000 194500 191500 188000 1920001222 205000 194500 191500 188000 1920001223 205000 194500 191500 188000 1920001224 205000 194500 191500 188000 1920001225 205000 194500 191500 188000 1920001226 205000 194500 191500 188000 1920001227 205000 194500 191500 188000 1920001228 205000 194500 191500 188000 1920001229 205000 194500 191500 188000 1920001230 205000 194500 191500 188000 1920001231 205000 194500 191500 188000 1920001232 205000 194500 191500 188000 1920001233 205000 194500 191500 188000 1920001234 205000 194500 191500 188000 1920001235 205000 194500 191500 188000 192000

Page 24: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1236 205000 194500 191500 188000 1920001237 205000 194500 191500 188000 1920001238 205000 194500 191500 188000 1920001239 205000 194500 191500 188000 1920001240 205000 194500 191500 188000 1920001241 205000 194500 191500 188000 1920001242 205000 194500 191500 188000 1920001243 205000 194500 191500 188000 1920001244 205000 194500 191500 188000 1920001245 205000 194500 191500 188000 1920001246 205000 194500 191500 188000 1920001247 205000 194500 191500 188000 1920001248 205000 194500 191500 188000 1920001249 205000 194500 191500 188000 1920001250 205000 194500 191500 188000 1920001251 205000 194500 191500 188000 1920001252 205000 194500 191500 188000 1920001253 205000 194500 191500 188000 1920001254 205000 194500 191500 188000 1920001255 205000 194500 191500 188000 1920001256 205000 194500 191500 188000 1920001257 205000 194500 191500 188000 1920001258 205000 194500 191500 188000 1920001259 205000 194500 191500 188000 1920001260 205000 194500 191500 188000 1920001261 205000 194500 191500 188000 1920001262 205000 194500 191500 188000 1920001263 205000 194500 191500 188000 1920001264 205000 194500 191500 188000 1920001265 205000 194500 191500 188000 1920001266 205000 194500 191500 188000 1920001267 205000 194500 191500 188000 1920001268 205000 194500 191500 188000 1920001269 205000 194500 191500 188000 1920001270 205000 194500 191500 188000 1920001271 205000 194500 191500 188000 1920001272 205000 194500 191500 188000 1920001273 205000 194500 191500 188000 1920001274 205000 194500 191500 188000 1920001275 205000 194500 191500 188000 1920001276 205000 194500 191500 188000 1920001277 205000 194500 191500 188000 1920001278 205000 194500 191500 188000 1920001279 205000 194500 191500 188000 1920001280 205000 194500 191500 188000 1920001281 205000 194500 191500 188000 1920001282 205000 194500 191500 188000 1920001283 205000 194500 191500 188000 1920001284 205000 194500 191500 188000 1920001285 205000 194500 191500 188000 1920001286 205000 194500 191500 188000 1920001287 205000 194500 191500 188000 1920001288 205000 194500 191500 188000 1920001289 205000 194500 191500 188000 1920001290 205000 194500 191500 188000 1920001291 205000 194500 191500 188000 1920001292 205000 194500 191500 188000 192000

Page 25: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1293 205000 194500 191500 188000 1920001294 205000 194500 191500 188000 1920001295 205000 194500 191500 188000 1920001296 205000 194500 191500 188000 1920001297 205000 194500 191500 188000 1920001298 205000 194500 191500 188000 1920001299 205000 194500 191500 188000 1920001300 205000 194500 191500 188000 1920001301 205000 194500 191500 188000 1920001302 205000 194500 191500 188000 1920001303 205000 194500 191500 188000 1920001304 205000 194500 191500 188000 1920001305 205000 194500 191500 188000 1920001306 205000 194500 191500 188000 1920001307 205000 194500 191500 188000 1920001308 205000 194500 191500 188000 1920001309 205000 194500 191500 188000 1920001310 205000 194500 191500 188000 1920001311 205000 194500 191500 188000 1920001312 205000 194500 191500 188000 1920001313 205000 194500 191500 188000 1920001314 205000 194500 191500 188000 1920001315 205000 194500 191500 188000 1920001316 205000 194500 191500 188000 1920001317 205000 194500 191500 188000 1920001318 205000 194500 191500 188000 1920001319 205000 194500 191500 188000 1920001320 205000 194500 191500 188000 1920001321 205000 194500 191500 188000 1920001322 205000 194500 191500 188000 1920001323 205000 194500 191500 188000 1920001324 205000 194500 191500 188000 1920001325 205000 194500 191500 188000 1920001326 205000 194500 191500 188000 1920001327 205000 194500 191500 188000 1920001328 205000 194500 191500 188000 1920001329 205000 194500 191500 188000 1920001330 205000 194500 191500 188000 1920001331 205000 194500 191500 188000 1920001332 205000 194500 191500 188000 1920001333 205000 194500 191500 188000 1920001334 205000 194500 191500 188000 1920001335 205000 194500 191500 188000 1920001336 205000 194500 191500 188000 1920001337 205000 194500 191500 188000 1920001338 205000 194500 191500 188000 1920001339 205000 194500 191500 188000 1920001340 205000 194500 191500 188000 1920001341 205000 194500 191500 188000 1920001342 205000 194500 191500 188000 1920001343 205000 194500 191500 188000 1920001344 205000 194500 191500 188000 1920001345 205000 194500 191500 188000 1920001346 205000 194500 191500 188000 1920001347 205000 194500 191500 188000 1920001348 205000 194500 191500 188000 1920001349 205000 194500 191500 188000 192000

Page 26: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1350 205000 194500 191500 188000 1920001351 205000 194500 191500 188000 1920001352 205000 194500 191500 188000 1920001353 205000 194500 191500 188000 1920001354 205000 194500 191500 188000 1920001355 205000 194500 191500 188000 1920001356 205000 194500 191500 188000 1920001357 205000 194500 191500 188000 1920001358 205000 194500 191500 188000 1920001359 205000 194500 191500 188000 1920001360 205000 194500 191500 188000 1920001361 205000 194500 191500 188000 1920001362 205000 194500 191500 188000 1920001363 205000 194500 191500 188000 1920001364 205000 194500 191500 188000 1920001365 205000 194500 191500 188000 1920001366 205000 194500 191500 188000 1920001367 205000 194500 191500 188000 1920001368 205000 194500 191500 188000 1920001369 205000 194500 191500 188000 1920001370 205000 194500 191500 188000 1920001371 205000 194500 191500 188000 1920001372 205000 194500 191500 188000 1920001373 205000 194500 191500 188000 1920001374 205000 194500 191500 188000 1920001375 205000 194500 191500 188000 1920001376 205000 194500 191500 188000 1920001377 205000 194500 191500 188000 1920001378 205000 194500 191500 188000 1920001379 205000 194500 191500 188000 1920001380 205000 194500 191500 188000 1920001381 205000 194500 191500 188000 1920001382 205000 194500 191500 188000 1920001383 205000 194500 191500 188000 1920001384 205000 194500 191500 188000 1920001385 205000 194500 191500 188000 1920001386 205000 194500 191500 188000 1920001387 205000 194500 191500 188000 1920001388 205000 194500 191500 188000 1920001389 205000 194500 191500 188000 1920001390 205000 194500 191500 188000 1920001391 205000 194500 191500 188000 1920001392 205000 194500 191500 188000 1920001393 205000 194500 191500 188000 1920001394 205000 194500 191500 188000 1920001395 205000 194500 191500 188000 1920001396 205000 194500 191500 188000 1920001397 205000 194500 191500 188000 1920001398 205000 194500 191500 188000 1920001399 205000 194500 191500 188000 1920001400 205000 194500 191500 188000 1920001401 205000 194500 191500 188000 1920001402 205000 194500 191500 188000 1920001403 205000 194500 191500 188000 1920001404 205000 194500 191500 188000 1920001405 205000 194500 191500 188000 1920001406 205000 194500 191500 188000 192000

Page 27: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1407 205000 194500 191500 188000 1920001408 205000 194500 191500 188000 1920001409 205000 194500 191500 188000 1920001410 205000 194500 191500 188000 1920001411 205000 194500 191500 188000 1920001412 205000 194500 191500 188000 1920001413 205000 194500 191500 188000 1920001414 205000 194500 191500 188000 1920001415 205000 194500 191500 188000 1920001416 205000 194500 191500 188000 1920001417 205000 194500 191500 188000 1920001418 205000 194500 191500 188000 1920001419 205000 194500 191500 188000 1920001420 205000 194500 191500 188000 1920001421 205000 194500 191500 188000 1920001422 205000 194500 191500 188000 1920001423 205000 194500 191500 188000 1920001424 205000 194500 191500 188000 1920001425 205000 194500 191500 188000 1920001426 205000 194500 191500 188000 1920001427 205000 194500 191500 188000 1920001428 205000 194500 191500 188000 1920001429 205000 194500 191500 188000 1920001430 205000 194500 191500 188000 1920001431 205000 194500 191500 188000 1920001432 205000 194500 191500 188000 1920001433 205000 194500 191500 188000 1920001434 205000 194500 191500 188000 1920001435 205000 194500 191500 188000 1920001436 205000 194500 191500 188000 1920001437 205000 194500 191500 188000 1920001438 205000 194500 191500 188000 1920001439 205000 194500 191500 188000 1920001440 205000 194500 191500 188000 1920001441 205000 194500 191500 188000 1920001442 205000 194500 191500 188000 1920001443 205000 194500 191500 188000 1920001444 205000 194500 191500 188000 1920001445 205000 194500 191500 188000 1920001446 205000 194500 191500 188000 1920001447 205000 194500 191500 188000 1920001448 205000 194500 191500 188000 1920001449 205000 194500 191500 188000 1920001450 205000 194500 191500 188000 1920001451 205000 194500 191500 188000 1920001452 205000 194500 191500 188000 1920001453 205000 194500 191500 188000 1920001454 205000 194500 191500 188000 1920001455 205000 194500 191500 188000 1920001456 205000 194500 191500 188000 1920001457 205000 194500 191500 188000 1920001458 205000 194500 191500 188000 1920001459 205000 194500 191500 188000 1920001460 205000 194500 191500 188000 1920001461 205000 194500 191500 188000 1920001462 205000 194500 191500 188000 1920001463 205000 194500 191500 188000 192000

Page 28: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1464 205000 194500 191500 188000 1920001465 205000 194500 191500 188000 1920001466 205000 194500 191500 188000 1920001467 205000 194500 191500 188000 1920001468 205000 194500 191500 188000 1920001469 205000 194500 191500 188000 1920001470 205000 194500 191500 188000 1920001471 205000 194500 191500 188000 1920001472 205000 194500 191500 188000 1920001473 205000 194500 191500 188000 1920001474 205000 194500 191500 188000 1920001475 205000 194500 191500 188000 1920001476 205000 194500 191500 188000 1920001477 205000 194500 191500 188000 1920001478 205000 194500 191500 188000 1920001479 205000 194500 191500 188000 1920001480 205000 194500 191500 188000 1920001481 205000 194500 191500 188000 1920001482 205000 194500 191500 188000 1920001483 205000 194500 191500 188000 1920001484 205000 194500 191500 188000 1920001485 205000 194500 191500 188000 1920001486 205000 194500 191500 188000 1920001487 205000 194500 191500 188000 1920001488 205000 194500 191500 188000 1920001489 205000 194500 191500 188000 1920001490 205000 194500 191500 188000 1920001491 205000 194500 191500 188000 1920001492 205000 194500 191500 188000 1920001493 205000 194500 191500 188000 1920001494 205000 194500 191500 188000 1920001495 205000 194500 191500 188000 1920001496 205000 194500 191500 188000 1920001497 205000 194500 191500 188000 1920001498 205000 194500 191500 188000 1920001499 205000 194500 191500 188000 1920001500 205000 194500 191500 188000 1920001501 205000 194500 191500 188000 1920001502 205000 194500 191500 188000 1920001503 205000 194500 191500 188000 1920001504 205000 194500 191500 188000 1920001505 205000 194500 191500 188000 1920001506 205000 194500 191500 188000 1920001507 205000 194500 191500 188000 1920001508 205000 194500 191500 188000 1920001509 205000 194500 191500 188000 1920001510 205000 194500 191500 188000 1920001511 205000 194500 191500 188000 1920001512 205000 194500 191500 188000 1920001513 205000 194500 191500 188000 1920001514 205000 194500 191500 188000 1920001515 205000 194500 191500 188000 1920001516 205000 194500 191500 188000 1920001517 205000 194500 191500 188000 1920001518 205000 194500 191500 188000 1920001519 205000 194500 191500 188000 1920001520 205000 194500 191500 188000 192000

Page 29: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1521 205000 194500 191500 188000 1920001522 205000 194500 191500 188000 1920001523 205000 194500 191500 188000 1920001524 205000 194500 191500 188000 1920001525 205000 194500 191500 188000 1920001526 205000 194500 191500 188000 1920001527 205000 194500 191500 188000 1920001528 205000 194500 191500 188000 1920001529 205000 194500 191500 188000 1920001530 205000 194500 191500 188000 1920001531 205000 194500 191500 188000 1920001532 205000 194500 191500 188000 1920001533 205000 194500 191500 188000 1920001534 205000 194500 191500 188000 1920001535 205000 194500 191500 188000 1920001536 205000 194500 191500 188000 1920001537 205000 194500 191500 188000 1920001538 205000 194500 191500 188000 1920001539 205000 194500 191500 188000 1920001540 205000 194500 191500 188000 1920001541 205000 194500 191500 188000 1920001542 205000 194500 191500 188000 1920001543 205000 194500 191500 188000 1920001544 205000 194500 191500 188000 1920001545 205000 194500 191500 188000 1920001546 205000 194500 191500 188000 1920001547 205000 194500 191500 188000 1920001548 205000 194500 191500 188000 1920001549 205000 194500 191500 188000 1920001550 205000 194500 191500 188000 1920001551 205000 194500 191500 188000 1920001552 205000 194500 191500 188000 1920001553 205000 194500 191500 188000 1920001554 205000 194500 191500 188000 1920001555 205000 194500 191500 188000 1920001556 205000 194500 191500 188000 1920001557 205000 194500 191500 188000 1920001558 205000 194500 191500 188000 1920001559 205000 194500 191500 188000 1920001560 205000 194500 191500 188000 1920001561 205000 194500 191500 188000 1920001562 205000 194500 191500 188000 1920001563 205000 194500 191500 188000 1920001564 205000 194500 191500 188000 1920001565 205000 194500 191500 188000 1920001566 205000 194500 191500 188000 1920001567 205000 194500 191500 188000 1920001568 205000 194500 191500 188000 1920001569 205000 194500 191500 188000 1920001570 205000 194500 191500 188000 1920001571 205000 194500 191500 188000 1920001572 205000 194500 191500 188000 1920001573 205000 194500 191500 188000 1920001574 205000 194500 191500 188000 1920001575 205000 194500 191500 188000 1920001576 205000 194500 191500 188000 1920001577 205000 194500 191500 188000 192000

Page 30: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1578 205000 194500 191500 188000 1920001579 205000 194500 191500 188000 1920001580 205000 194500 191500 188000 1920001581 205000 194500 191500 188000 1920001582 205000 194500 191500 188000 1920001583 205000 194500 191500 188000 1920001584 205000 194500 191500 188000 1920001585 205000 194500 191500 188000 1920001586 205000 194500 191500 188000 1920001587 205000 194500 191500 188000 1920001588 205000 194500 191500 188000 1920001589 205000 194500 191500 188000 1920001590 205000 194500 191500 188000 1920001591 205000 194500 191500 188000 1920001592 205000 194500 191500 188000 1920001593 205000 194500 191500 188000 1920001594 205000 194500 191500 188000 1920001595 205000 194500 191500 188000 1920001596 205000 194500 191500 188000 1920001597 205000 194500 191500 188000 1920001598 205000 194500 191500 188000 1920001599 205000 194500 191500 188000 1920001600 205000 194500 191500 188000 1920001601 205000 194500 191500 188000 1920001602 205000 194500 191500 188000 1920001603 205000 194500 191500 188000 1920001604 205000 194500 191500 188000 1920001605 205000 194500 191500 188000 1920001606 205000 194500 191500 188000 1920001607 205000 194500 191500 188000 1920001608 205000 194500 191500 188000 1920001609 205000 194500 191500 188000 1920001610 205000 194500 191500 188000 1920001611 205000 194500 191500 188000 1920001612 205000 194500 191500 188000 1920001613 205000 194500 191500 188000 1920001614 205000 194500 191500 188000 1920001615 205000 194500 191500 188000 1920001616 205000 194500 191500 188000 1920001617 205000 194500 191500 188000 1920001618 205000 194500 191500 188000 1920001619 205000 194500 191500 188000 1920001620 205000 194500 191500 188000 1920001621 205000 194500 191500 188000 1920001622 205000 194500 191500 188000 1920001623 205000 194500 191500 188000 1920001624 205000 194500 191500 188000 1920001625 205000 194500 191500 188000 1920001626 205000 194500 191500 188000 1920001627 205000 194500 191500 188000 1920001628 205000 194500 191500 188000 1920001629 205000 194500 191500 188000 1920001630 205000 194500 191500 188000 1920001631 205000 194500 191500 188000 1920001632 205000 194500 191500 188000 1920001633 205000 194500 191500 188000 1920001634 205000 194500 191500 188000 192000

Page 31: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1635 205000 194500 191500 188000 1920001636 205000 194500 191500 188000 1920001637 205000 194500 191500 188000 1920001638 205000 194500 191500 188000 1920001639 205000 194500 191500 188000 1920001640 205000 194500 191500 188000 1920001641 205000 194500 191500 188000 1920001642 205000 194500 191500 188000 1920001643 205000 194500 191500 188000 1920001644 205000 194500 191500 188000 1920001645 205000 194500 191500 188000 1920001646 205000 194500 191500 188000 1920001647 205000 194500 191500 188000 1920001648 205000 194500 191500 188000 1920001649 205000 194500 191500 188000 1920001650 205000 194500 191500 188000 1920001651 205000 194500 191500 188000 1920001652 205000 194500 191500 188000 1920001653 205000 194500 191500 188000 1920001654 205000 194500 191500 188000 1920001655 205000 194500 191500 188000 1920001656 205000 194500 191500 188000 1920001657 205000 194500 191500 188000 1920001658 205000 194500 191500 188000 1920001659 205000 194500 191500 188000 1920001660 205000 194500 191500 188000 1920001661 205000 194500 191500 188000 1920001662 205000 194500 191500 188000 1920001663 205000 194500 191500 188000 1920001664 205000 194500 191500 188000 1920001665 205000 194500 191500 188000 1920001666 205000 194500 191500 188000 1920001667 205000 194500 191500 188000 1920001668 205000 194500 191500 188000 1920001669 205000 194500 191500 188000 1920001670 205000 194500 191500 188000 1920001671 205000 194500 191500 188000 1920001672 205000 194500 191500 188000 1920001673 205000 194500 191500 188000 1920001674 205000 194500 191500 188000 1920001675 205000 194500 191500 188000 1920001676 205000 194500 191500 188000 1920001677 205000 194500 191500 188000 1920001678 205000 194500 191500 188000 1920001679 205000 194500 191500 188000 1920001680 205000 194500 191500 188000 1920001681 205000 194500 191500 188000 1920001682 205000 194500 191500 188000 1920001683 205000 194500 191500 188000 1920001684 205000 194500 191500 188000 1920001685 205000 194500 191500 188000 1920001686 205000 194500 191500 188000 1920001687 205000 194500 191500 188000 1920001688 205000 194500 191500 188000 1920001689 205000 194500 191500 188000 1920001690 205000 194500 191500 188000 1920001691 205000 194500 191500 188000 192000

Page 32: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1692 205000 194500 191500 188000 1920001693 205000 194500 191500 188000 1920001694 205000 194500 191500 188000 1920001695 205000 194500 191500 188000 1920001696 205000 194500 191500 188000 1920001697 205000 194500 191500 188000 1920001698 205000 194500 191500 188000 1920001699 205000 194500 191500 188000 1920001700 205000 194500 191500 188000 1920001701 205000 194500 191500 188000 1920001702 205000 194500 191500 188000 1920001703 205000 194500 191500 188000 1920001704 205000 194500 191500 188000 1920001705 205000 194500 191500 188000 1920001706 205000 194500 191500 188000 1920001707 205000 194500 191500 188000 1920001708 205000 194500 191500 188000 1920001709 205000 194500 191500 188000 1920001710 205000 194500 191500 188000 1920001711 205000 194500 191500 188000 1920001712 205000 194500 191500 188000 1920001713 205000 194500 191500 188000 1920001714 205000 194500 191500 188000 1920001715 205000 194500 191500 188000 1920001716 205000 194500 191500 188000 1920001717 205000 194500 191500 188000 1920001718 205000 194500 191500 188000 1920001719 205000 194500 191500 188000 1920001720 205000 194500 191500 188000 1920001721 205000 194500 191500 188000 1920001722 205000 194500 191500 188000 1920001723 205000 194500 191500 188000 1920001724 205000 194500 191500 188000 1920001725 205000 194500 191500 188000 1920001726 205000 194500 191500 188000 1920001727 205000 194500 191500 188000 1920001728 205000 194500 191500 188000 1920001729 205000 194500 191500 188000 1920001730 205000 194500 191500 188000 1920001731 205000 194500 191500 188000 1920001732 205000 194500 191500 188000 1920001733 205000 194500 191500 188000 1920001734 205000 194500 191500 188000 1920001735 205000 194500 191500 188000 1920001736 205000 194500 191500 188000 1920001737 205000 194500 191500 188000 1920001738 205000 194500 191500 188000 1920001739 205000 194500 191500 188000 1920001740 205000 194500 191500 188000 1920001741 205000 194500 191500 188000 1920001742 205000 194500 191500 188000 1920001743 205000 194500 191500 188000 1920001744 205000 194500 191500 188000 1920001745 205000 194500 191500 188000 1920001746 205000 194500 191500 188000 1920001747 205000 194500 191500 188000 1920001748 205000 194500 191500 188000 192000

Page 33: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1749 205000 194500 191500 188000 1920001750 205000 194500 191500 188000 1920001751 205000 194500 191500 188000 1920001752 205000 194500 191500 188000 1920001753 205000 194500 191500 188000 1920001754 205000 194500 191500 188000 1920001755 205000 194500 191500 188000 1920001756 205000 194500 191500 188000 1920001757 205000 194500 191500 188000 1920001758 205000 194500 191500 188000 1920001759 205000 194500 191500 188000 1920001760 205000 194500 191500 188000 1920001761 205000 194500 191500 188000 1920001762 205000 194500 191500 188000 1920001763 205000 194500 191500 188000 1920001764 205000 194500 191500 188000 1920001765 205000 194500 191500 188000 1920001766 205000 194500 191500 188000 1920001767 205000 194500 191500 188000 1920001768 205000 194500 191500 188000 1920001769 205000 194500 191500 188000 1920001770 205000 194500 191500 188000 1920001771 205000 194500 191500 188000 1920001772 205000 194500 191500 188000 1920001773 205000 194500 191500 188000 1920001774 205000 194500 191500 188000 1920001775 205000 194500 191500 188000 1920001776 205000 194500 191500 188000 1920001777 205000 194500 191500 188000 1920001778 205000 194500 191500 188000 1920001779 205000 194500 191500 188000 1920001780 205000 194500 191500 188000 1920001781 205000 194500 191500 188000 1920001782 205000 194500 191500 188000 1920001783 205000 194500 191500 188000 1920001784 205000 194500 191500 188000 1920001785 205000 194500 191500 188000 1920001786 205000 194500 191500 188000 1920001787 205000 194500 191500 188000 1920001788 205000 194500 191500 188000 1920001789 205000 194500 191500 188000 1920001790 205000 194500 191500 188000 1920001791 205000 194500 191500 188000 1920001792 205000 194500 191500 188000 1920001793 205000 194500 191500 188000 1920001794 205000 194500 191500 188000 1920001795 205000 194500 191500 188000 1920001796 205000 194500 191500 188000 1920001797 205000 194500 191500 188000 1920001798 205000 194500 191500 188000 1920001799 205000 194500 191500 188000 1920001800 205000 194500 191500 188000 1920001801 205000 194500 191500 188000 1920001802 205000 194500 191500 188000 1920001803 205000 194500 191500 188000 1920001804 205000 194500 191500 188000 1920001805 205000 194500 191500 188000 192000

Page 34: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1806 205000 194500 191500 188000 1920001807 205000 194500 191500 188000 1920001808 205000 194500 191500 188000 1920001809 205000 194500 191500 188000 1920001810 205000 194500 191500 188000 1920001811 205000 194500 191500 188000 1920001812 205000 194500 191500 188000 1920001813 205000 194500 191500 188000 1920001814 205000 194500 191500 188000 1920001815 205000 194500 191500 188000 1920001816 205000 194500 191500 188000 1920001817 205000 194500 191500 188000 1920001818 205000 194500 191500 188000 1920001819 205000 194500 191500 188000 1920001820 205000 194500 191500 188000 1920001821 205000 194500 191500 188000 1920001822 205000 194500 191500 188000 1920001823 205000 194500 191500 188000 1920001824 205000 194500 191500 188000 1920001825 205000 194500 191500 188000 1920001826 205000 194500 191500 188000 1920001827 205000 194500 191500 188000 1920001828 205000 194500 191500 188000 1920001829 205000 194500 191500 188000 1920001830 205000 194500 191500 188000 1920001831 205000 194500 191500 188000 1920001832 205000 194500 191500 188000 1920001833 205000 194500 191500 188000 1920001834 205000 194500 191500 188000 1920001835 205000 194500 191500 188000 1920001836 205000 194500 191500 188000 1920001837 205000 194500 191500 188000 1920001838 205000 194500 191500 188000 1920001839 205000 194500 191500 188000 1920001840 205000 194500 191500 188000 1920001841 205000 194500 191500 188000 1920001842 205000 194500 191500 188000 1920001843 205000 194500 191500 188000 1920001844 205000 194500 191500 188000 1920001845 205000 194500 191500 188000 1920001846 205000 194500 191500 188000 1920001847 205000 194500 191500 188000 1920001848 205000 194500 191500 188000 1920001849 205000 194500 191500 188000 1920001850 205000 194500 191500 188000 1920001851 205000 194500 191500 188000 1920001852 205000 194500 191500 188000 1920001853 205000 194500 191500 188000 1920001854 205000 194500 191500 188000 1920001855 205000 194500 191500 188000 1920001856 205000 194500 191500 188000 1920001857 205000 194500 191500 188000 1920001858 205000 194500 191500 188000 1920001859 205000 194500 191500 188000 1920001860 205000 194500 191500 188000 1920001861 205000 194500 191500 188000 1920001862 205000 194500 191500 188000 192000

Page 35: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1863 205000 194500 191500 188000 1920001864 205000 194500 191500 188000 1920001865 205000 194500 191500 188000 1920001866 205000 194500 191500 188000 1920001867 205000 194500 191500 188000 1920001868 205000 194500 191500 188000 1920001869 205000 194500 191500 188000 1920001870 205000 194500 191500 188000 1920001871 205000 194500 191500 188000 1920001872 205000 194500 191500 188000 1920001873 205000 194500 191500 188000 1920001874 205000 194500 191500 188000 1920001875 205000 194500 191500 188000 1920001876 205000 194500 191500 188000 1920001877 205000 194500 191500 188000 1920001878 205000 194500 191500 188000 1920001879 205000 194500 191500 188000 1920001880 205000 194500 191500 188000 1920001881 205000 194500 191500 188000 1920001882 205000 194500 191500 188000 1920001883 205000 194500 191500 188000 1920001884 205000 194500 191500 188000 1920001885 205000 194500 191500 188000 1920001886 205000 194500 191500 188000 1920001887 205000 194500 191500 188000 1920001888 205000 194500 191500 188000 1920001889 205000 194500 191500 188000 1920001890 205000 194500 191500 188000 1920001891 205000 194500 191500 188000 1920001892 205000 194500 191500 188000 1920001893 205000 194500 191500 188000 1920001894 205000 194500 191500 188000 1920001895 205000 194500 191500 188000 1920001896 205000 194500 191500 188000 1920001897 205000 194500 191500 188000 1920001898 205000 194500 191500 188000 1920001899 205000 194500 191500 188000 1920001900 205000 194500 191500 188000 1920001901 205000 194500 191500 188000 1920001902 205000 194500 191500 188000 1920001903 205000 194500 191500 188000 1920001904 205000 194500 191500 188000 1920001905 205000 194500 191500 188000 1920001906 205000 194500 191500 188000 1920001907 205000 194500 191500 188000 1920001908 205000 194500 191500 188000 1920001909 205000 194500 191500 188000 1920001910 205000 194500 191500 188000 1920001911 205000 194500 191500 188000 1920001912 205000 194500 191500 188000 1920001913 205000 194500 191500 188000 1920001914 205000 194500 191500 188000 1920001915 205000 194500 191500 188000 1920001916 205000 194500 191500 188000 1920001917 205000 194500 191500 188000 1920001918 205000 194500 191500 188000 1920001919 205000 194500 191500 188000 192000

Page 36: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1920 205000 194500 191500 188000 1920001921 205000 194500 191500 188000 1920001922 205000 194500 191500 188000 1920001923 205000 194500 191500 188000 1920001924 205000 194500 191500 188000 1920001925 205000 194500 191500 188000 1920001926 205000 194500 191500 188000 1920001927 205000 194500 191500 188000 1920001928 205000 194500 191500 188000 1920001929 205000 194500 191500 188000 1920001930 205000 194500 191500 188000 1920001931 205000 194500 191500 188000 1920001932 205000 194500 191500 188000 1920001933 205000 194500 191500 188000 1920001934 205000 194500 191500 188000 1920001935 205000 194500 191500 188000 1920001936 205000 194500 191500 188000 1920001937 205000 194500 191500 188000 1920001938 205000 194500 191500 188000 1920001939 205000 194500 191500 188000 1920001940 205000 194500 191500 188000 1920001941 205000 194500 191500 188000 1920001942 205000 194500 191500 188000 1920001943 205000 194500 191500 188000 1920001944 205000 194500 191500 188000 1920001945 205000 194500 191500 188000 1920001946 205000 194500 191500 188000 1920001947 205000 194500 191500 188000 1920001948 205000 194500 191500 188000 1920001949 205000 194500 191500 188000 1920001950 205000 194500 191500 188000 1920001951 205000 194500 191500 188000 1920001952 205000 194500 191500 188000 1920001953 205000 194500 191500 188000 1920001954 205000 194500 191500 188000 1920001955 205000 194500 191500 188000 1920001956 205000 194500 191500 188000 1920001957 205000 194500 191500 188000 1920001958 205000 194500 191500 188000 1920001959 205000 194500 191500 188000 1920001960 205000 194500 191500 188000 1920001961 205000 194500 191500 188000 1920001962 205000 194500 191500 188000 1920001963 205000 194500 191500 188000 1920001964 205000 194500 191500 188000 1920001965 205000 194500 191500 188000 1920001966 205000 194500 191500 188000 1920001967 205000 194500 191500 188000 1920001968 205000 194500 191500 188000 1920001969 205000 194500 191500 188000 1920001970 205000 194500 191500 188000 1920001971 205000 194500 191500 188000 1920001972 205000 194500 191500 188000 1920001973 205000 194500 191500 188000 1920001974 205000 194500 191500 188000 1920001975 205000 194500 191500 188000 1920001976 205000 194500 191500 188000 192000

Page 37: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

1977 205000 194500 191500 188000 1920001978 205000 194500 191500 188000 1920001979 205000 194500 191500 188000 1920001980 205000 194500 191500 188000 1920001981 205000 194500 191500 188000 1920001982 205000 194500 191500 188000 1920001983 205000 194500 191500 188000 1920001984 205000 194500 191500 188000 1920001985 205000 194500 191500 188000 1920001986 205000 194500 191500 188000 1920001987 205000 194500 191500 188000 1920001988 205000 194500 191500 188000 1920001989 205000 194500 191500 188000 1920001990 205000 194500 191500 188000 1920001991 205000 194500 191500 188000 1920001992 205000 194500 191500 188000 1920001993 205000 194500 191500 188000 1920001994 205000 194500 191500 188000 1920001995 205000 194500 191500 188000 1920001996 205000 194500 191500 188000 1920001997 205000 194500 191500 188000 1920001998 205000 194500 191500 188000 1920001999 205000 194500 191500 188000 1920002000 205000 194500 191500 188000 1920002001 205000 194500 191500 188000 1920002002 205000 194500 191500 188000 1920002003 205000 194500 191500 188000 1920002004 205000 194500 191500 188000 1920002005 205000 194500 191500 188000 1920002006 205000 194500 191500 188000 1920002007 205000 194500 191500 188000 1920002008 205000 194500 191500 188000 1920002009 205000 194500 191500 188000 1920002010 205000 194500 191500 188000 1920002011 205000 194500 191500 188000 1920002012 205000 194500 191500 188000 1920002013 205000 194500 191500 188000 1920002014 205000 194500 191500 188000 1920002015 205000 194500 191500 188000 1920002016 205000 194500 191500 188000 1920002017 205000 194500 191500 188000 1920002018 205000 194500 191500 188000 1920002019 205000 194500 191500 188000 1920002020 205000 194500 191500 188000 1920002021 205000 194500 191500 188000 1920002022 205000 194500 191500 188000 1920002023 205000 194500 191500 188000 1920002024 205000 194500 191500 188000 1920002025 205000 194500 191500 188000 1920002026 205000 194500 191500 188000 1920002027 205000 194500 191500 188000 1920002028 205000 194500 191500 188000 1920002029 205000 194500 191500 188000 1920002030 205000 194500 191500 188000 1920002031 205000 194500 191500 188000 1920002032 205000 194500 191500 188000 1920002033 205000 194500 191500 188000 192000

Page 38: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2034 205000 194500 191500 188000 1920002035 205000 194500 191500 188000 1920002036 205000 194500 191500 188000 1920002037 205000 194500 191500 188000 1920002038 205000 194500 191500 188000 1920002039 205000 194500 191500 188000 1920002040 205000 194500 191500 188000 1920002041 205000 194500 191500 188000 1920002042 205000 194500 191500 188000 1920002043 205000 194500 191500 188000 1920002044 205000 194500 191500 188000 1920002045 205000 194500 191500 188000 1920002046 205000 194500 191500 188000 1920002047 205000 194500 191500 188000 1920002048 205000 194500 191500 188000 1920002049 205000 194500 191500 188000 1920002050 205000 194500 191500 188000 1920002051 205000 194500 191500 188000 1920002052 205000 194500 191500 188000 1920002053 205000 194500 191500 188000 1920002054 205000 194500 191500 188000 1920002055 205000 194500 191500 188000 1920002056 205000 194500 191500 188000 1920002057 205000 194500 191500 188000 1920002058 205000 194500 191500 188000 1920002059 205000 194500 191500 188000 1920002060 205000 194500 191500 188000 1920002061 205000 194500 191500 188000 1920002062 205000 194500 191500 188000 1920002063 205000 194500 191500 188000 1920002064 205000 194500 191500 188000 1920002065 205000 194500 191500 188000 1920002066 205000 194500 191500 188000 1920002067 205000 194500 191500 188000 1920002068 205000 194500 191500 188000 1920002069 205000 194500 191500 188000 1920002070 205000 194500 191500 188000 1920002071 205000 194500 191500 188000 1920002072 205000 194500 191500 188000 1920002073 205000 194500 191500 188000 1920002074 205000 194500 191500 188000 1920002075 205000 194500 191500 188000 1920002076 205000 194500 191500 188000 1920002077 205000 194500 191500 188000 1920002078 205000 194500 191500 188000 1920002079 205000 194500 191500 188000 1920002080 205000 194500 191500 188000 1920002081 205000 194500 191500 188000 1920002082 205000 194500 191500 188000 1920002083 205000 194500 191500 188000 1920002084 205000 194500 191500 188000 1920002085 205000 194500 191500 188000 1920002086 205000 194500 191500 188000 1920002087 205000 194500 191500 188000 1920002088 205000 194500 191500 188000 1920002089 205000 194500 191500 188000 1920002090 205000 194500 191500 188000 192000

Page 39: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2091 205000 194500 191500 188000 1920002092 205000 194500 191500 188000 1920002093 205000 194500 191500 188000 1920002094 205000 194500 191500 188000 1920002095 205000 194500 191500 188000 1920002096 205000 194500 191500 188000 1920002097 205000 194500 191500 188000 1920002098 205000 194500 191500 188000 1920002099 205000 194500 191500 188000 1920002100 205000 194500 191500 188000 1920002101 205000 194500 191500 188000 1920002102 205000 194500 191500 188000 1920002103 205000 194500 191500 188000 1920002104 205000 194500 191500 188000 1920002105 205000 194500 191500 188000 1920002106 205000 194500 191500 188000 1920002107 205000 194500 191500 188000 1920002108 205000 194500 191500 188000 1920002109 205000 194500 191500 188000 1920002110 205000 194500 191500 188000 1920002111 205000 194500 191500 188000 1920002112 205000 194500 191500 188000 1920002113 205000 194500 191500 188000 1920002114 205000 194500 191500 188000 1920002115 205000 194500 191500 188000 1920002116 205000 194500 191500 188000 1920002117 205000 194500 191500 188000 1920002118 205000 194500 191500 188000 1920002119 205000 194500 191500 188000 1920002120 205000 194500 191500 188000 1920002121 205000 194500 191500 188000 1920002122 205000 194500 191500 188000 1920002123 205000 194500 191500 188000 1920002124 205000 194500 191500 188000 1920002125 205000 194500 191500 188000 1920002126 205000 194500 191500 188000 1920002127 205000 194500 191500 188000 1920002128 205000 194500 191500 188000 1920002129 205000 194500 191500 188000 1920002130 205000 194500 191500 188000 1920002131 205000 194500 191500 188000 1920002132 205000 194500 191500 188000 1920002133 205000 194500 191500 188000 1920002134 205000 194500 191500 188000 1920002135 205000 194500 191500 188000 1920002136 205000 194500 191500 188000 1920002137 205000 194500 191500 188000 1920002138 205000 194500 191500 188000 1920002139 205000 194500 191500 188000 1920002140 205000 194500 191500 188000 1920002141 205000 194500 191500 188000 1920002142 205000 194500 191500 188000 1920002143 205000 194500 191500 188000 1920002144 205000 194500 191500 188000 1920002145 205000 194500 191500 188000 1920002146 205000 194500 191500 188000 1920002147 205000 194500 191500 188000 192000

Page 40: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2148 205000 194500 191500 188000 1920002149 205000 194500 191500 188000 1920002150 205000 194500 191500 188000 1920002151 205000 194500 191500 188000 1920002152 205000 194500 191500 188000 1920002153 205000 194500 191500 188000 1920002154 205000 194500 191500 188000 1920002155 205000 194500 191500 188000 1920002156 205000 194500 191500 188000 1920002157 205000 194500 191500 188000 1920002158 205000 194500 191500 188000 1920002159 205000 194500 191500 188000 1920002160 205000 194500 191500 188000 1920002161 205000 194500 191500 188000 1920002162 205000 194500 191500 188000 1920002163 205000 194500 191500 188000 1920002164 205000 194500 191500 188000 1920002165 205000 194500 191500 188000 1920002166 205000 194500 191500 188000 1920002167 205000 194500 191500 188000 1920002168 205000 194500 191500 188000 1920002169 205000 194500 191500 188000 1920002170 205000 194500 191500 188000 1920002171 205000 194500 191500 188000 1920002172 205000 194500 191500 188000 1920002173 205000 194500 191500 188000 1920002174 205000 194500 191500 188000 1920002175 205000 194500 191500 188000 1920002176 205000 194500 191500 188000 1920002177 205000 194500 191500 188000 1920002178 205000 194500 191500 188000 1920002179 205000 194500 191500 188000 1920002180 205000 194500 191500 188000 1920002181 205000 194500 191500 188000 1920002182 205000 194500 191500 188000 1920002183 205000 194500 191500 188000 1920002184 205000 194500 191500 188000 1920002185 205000 194500 191500 188000 1920002186 205000 194500 191500 188000 1920002187 205000 194500 191500 188000 1920002188 205000 194500 191500 188000 1920002189 205000 194500 191500 188000 1920002190 205000 194500 191500 188000 1920002191 205000 194500 191500 188000 1920002192 205000 194500 191500 188000 1920002193 205000 194500 191500 188000 1920002194 205000 194500 191500 188000 1920002195 205000 194500 191500 188000 1920002196 205000 194500 191500 188000 1920002197 205000 194500 191500 188000 1920002198 205000 194500 191500 188000 1920002199 205000 194500 191500 188000 1920002200 205000 194500 191500 188000 1920002201 205000 194500 191500 188000 1920002202 205000 194500 191500 188000 1920002203 205000 194500 191500 188000 1920002204 205000 194500 191500 188000 192000

Page 41: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2205 205000 194500 191500 188000 1920002206 205000 194500 191500 188000 1920002207 205000 194500 191500 188000 1920002208 205000 194500 191500 188000 1920002209 205000 194500 191500 188000 1920002210 205000 194500 191500 188000 1920002211 205000 194500 191500 188000 1920002212 205000 194500 191500 188000 1920002213 205000 194500 191500 188000 1920002214 205000 194500 191500 188000 1920002215 205000 194500 191500 188000 1920002216 205000 194500 191500 188000 1920002217 205000 194500 191500 188000 1920002218 205000 194500 191500 188000 1920002219 205000 194500 191500 188000 1920002220 205000 194500 191500 188000 1920002221 205000 194500 191500 188000 1920002222 205000 194500 191500 188000 1920002223 205000 194500 191500 188000 1920002224 205000 194500 191500 188000 1920002225 205000 194500 191500 188000 1920002226 205000 194500 191500 188000 1920002227 205000 194500 191500 188000 1920002228 205000 194500 191500 188000 1920002229 205000 194500 191500 188000 1920002230 205000 194500 191500 188000 1920002231 205000 194500 191500 188000 1920002232 205000 194500 191500 188000 1920002233 205000 194500 191500 188000 1920002234 205000 194500 191500 188000 1920002235 205000 194500 191500 188000 1920002236 205000 194500 191500 188000 1920002237 205000 194500 191500 188000 1920002238 205000 194500 191500 188000 1920002239 205000 194500 191500 188000 1920002240 205000 194500 191500 188000 1920002241 205000 194500 191500 188000 1920002242 205000 194500 191500 188000 1920002243 205000 194500 191500 188000 1920002244 205000 194500 191500 188000 1920002245 205000 194500 191500 188000 1920002246 205000 194500 191500 188000 1920002247 205000 194500 191500 188000 1920002248 205000 194500 191500 188000 1920002249 205000 194500 191500 188000 1920002250 205000 194500 191500 188000 1920002251 205000 194500 191500 188000 1920002252 205000 194500 191500 188000 1920002253 205000 194500 191500 188000 1920002254 205000 194500 191500 188000 1920002255 205000 194500 191500 188000 1920002256 205000 194500 191500 188000 1920002257 205000 194500 191500 188000 1920002258 205000 194500 191500 188000 1920002259 205000 194500 191500 188000 1920002260 205000 194500 191500 188000 1920002261 205000 194500 191500 188000 192000

Page 42: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2262 205000 194500 191500 188000 1920002263 205000 194500 191500 188000 1920002264 205000 194500 191500 188000 1920002265 205000 194500 191500 188000 1920002266 205000 194500 191500 188000 1920002267 205000 194500 191500 188000 1920002268 205000 194500 191500 188000 1920002269 205000 194500 191500 188000 1920002270 205000 194500 191500 188000 1920002271 205000 194500 191500 188000 1920002272 205000 194500 191500 188000 1920002273 205000 194500 191500 188000 1920002274 205000 194500 191500 188000 1920002275 205000 194500 191500 188000 1920002276 205000 194500 191500 188000 1920002277 205000 194500 191500 188000 1920002278 205000 194500 191500 188000 1920002279 205000 194500 191500 188000 1920002280 205000 194500 191500 188000 1920002281 205000 194500 191500 188000 1920002282 205000 194500 191500 188000 1920002283 205000 194500 191500 188000 1920002284 205000 194500 191500 188000 1920002285 205000 194500 191500 188000 1920002286 205000 194500 191500 188000 1920002287 205000 194500 191500 188000 1920002288 205000 194500 191500 188000 1920002289 205000 194500 191500 188000 1920002290 205000 194500 191500 188000 1920002291 205000 194500 191500 188000 1920002292 205000 194500 191500 188000 1920002293 205000 194500 191500 188000 1920002294 205000 194500 191500 188000 1920002295 205000 194500 191500 188000 1920002296 205000 194500 191500 188000 1920002297 205000 194500 191500 188000 1920002298 205000 194500 191500 188000 1920002299 205000 194500 191500 188000 1920002300 205000 194500 191500 188000 1920002301 205000 194500 191500 188000 1920002302 205000 194500 191500 188000 1920002303 205000 194500 191500 188000 1920002304 205000 194500 191500 188000 1920002305 205000 194500 191500 188000 1920002306 205000 194500 191500 188000 1920002307 205000 194500 191500 188000 1920002308 205000 194500 191500 188000 1920002309 205000 194500 191500 188000 1920002310 205000 194500 191500 188000 1920002311 205000 194500 191500 188000 1920002312 205000 194500 191500 188000 1920002313 205000 194500 191500 188000 1920002314 205000 194500 191500 188000 1920002315 205000 194500 191500 188000 1920002316 205000 194500 191500 188000 1920002317 205000 194500 191500 188000 1920002318 205000 194500 191500 188000 192000

Page 43: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2319 205000 194500 191500 188000 1920002320 205000 194500 191500 188000 1920002321 205000 194500 191500 188000 1920002322 205000 194500 191500 188000 1920002323 205000 194500 191500 188000 1920002324 205000 194500 191500 188000 1920002325 205000 194500 191500 188000 1920002326 205000 194500 191500 188000 1920002327 205000 194500 191500 188000 1920002328 205000 194500 191500 188000 1920002329 205000 194500 191500 188000 1920002330 205000 194500 191500 188000 1920002331 205000 194500 191500 188000 1920002332 205000 194500 191500 188000 1920002333 205000 194500 191500 188000 1920002334 205000 194500 191500 188000 1920002335 205000 194500 191500 188000 1920002336 205000 194500 191500 188000 1920002337 205000 194500 191500 188000 1920002338 205000 194500 191500 188000 1920002339 205000 194500 191500 188000 1920002340 205000 194500 191500 188000 1920002341 205000 194500 191500 188000 1920002342 205000 194500 191500 188000 1920002343 205000 194500 191500 188000 1920002344 205000 194500 191500 188000 1920002345 205000 194500 191500 188000 1920002346 205000 194500 191500 188000 1920002347 205000 194500 191500 188000 1920002348 205000 194500 191500 188000 1920002349 205000 194500 191500 188000 1920002350 205000 194500 191500 188000 1920002351 205000 194500 191500 188000 1920002352 205000 194500 191500 188000 1920002353 205000 194500 191500 188000 1920002354 205000 194500 191500 188000 1920002355 205000 194500 191500 188000 1920002356 205000 194500 191500 188000 1920002357 205000 194500 191500 188000 1920002358 205000 194500 191500 188000 1920002359 205000 194500 191500 188000 1920002360 205000 194500 191500 188000 1920002361 205000 194500 191500 188000 1920002362 205000 194500 191500 188000 1920002363 205000 194500 191500 188000 1920002364 205000 194500 191500 188000 1920002365 205000 194500 191500 188000 1920002366 205000 194500 191500 188000 1920002367 205000 194500 191500 188000 1920002368 205000 194500 191500 188000 1920002369 205000 194500 191500 188000 1920002370 205000 194500 191500 188000 1920002371 205000 194500 191500 188000 1920002372 205000 194500 191500 188000 1920002373 205000 194500 191500 188000 1920002374 205000 194500 191500 188000 1920002375 205000 194500 191500 188000 192000

Page 44: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2376 205000 194500 191500 188000 1920002377 205000 194500 191500 188000 1920002378 205000 194500 191500 188000 1920002379 205000 194500 191500 188000 1920002380 205000 194500 191500 188000 1920002381 205000 194500 191500 188000 1920002382 205000 194500 191500 188000 1920002383 205000 194500 191500 188000 1920002384 205000 194500 191500 188000 1920002385 205000 194500 191500 188000 1920002386 205000 194500 191500 188000 1920002387 205000 194500 191500 188000 1920002388 205000 194500 191500 188000 1920002389 205000 194500 191500 188000 1920002390 205000 194500 191500 188000 1920002391 205000 194500 191500 188000 1920002392 205000 194500 191500 188000 1920002393 205000 194500 191500 188000 1920002394 205000 194500 191500 188000 1920002395 205000 194500 191500 188000 1920002396 205000 194500 191500 188000 1920002397 205000 194500 191500 188000 1920002398 205000 194500 191500 188000 1920002399 205000 194500 191500 188000 1920002400 205000 194500 191500 188000 1920002401 205000 194500 191500 188000 1920002402 205000 194500 191500 188000 1920002403 205000 194500 191500 188000 1920002404 205000 194500 191500 188000 1920002405 205000 194500 191500 188000 1920002406 205000 194500 191500 188000 1920002407 205000 194500 191500 188000 1920002408 205000 194500 191500 188000 1920002409 205000 194500 191500 188000 1920002410 205000 194500 191500 188000 1920002411 205000 194500 191500 188000 1920002412 205000 194500 191500 188000 1920002413 205000 194500 191500 188000 1920002414 205000 194500 191500 188000 1920002415 205000 194500 191500 188000 1920002416 205000 194500 191500 188000 1920002417 205000 194500 191500 188000 1920002418 205000 194500 191500 188000 1920002419 205000 194500 191500 188000 1920002420 205000 194500 191500 188000 1920002421 205000 194500 191500 188000 1920002422 205000 194500 191500 188000 1920002423 205000 194500 191500 188000 1920002424 205000 194500 191500 188000 1920002425 205000 194500 191500 188000 1920002426 205000 194500 191500 188000 1920002427 205000 194500 191500 188000 1920002428 205000 194500 191500 188000 1920002429 205000 194500 191500 188000 1920002430 205000 194500 191500 188000 1920002431 205000 194500 191500 188000 1920002432 205000 194500 191500 188000 192000

Page 45: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2433 205000 194500 191500 188000 1920002434 205000 194500 191500 188000 1920002435 205000 194500 191500 188000 1920002436 205000 194500 191500 188000 1920002437 205000 194500 191500 188000 1920002438 205000 194500 191500 188000 1920002439 205000 194500 191500 188000 1920002440 205000 194500 191500 188000 1920002441 205000 194500 191500 188000 1920002442 205000 194500 191500 188000 1920002443 205000 194500 191500 188000 1920002444 205000 194500 191500 188000 1920002445 205000 194500 191500 188000 1920002446 205000 194500 191500 188000 1920002447 205000 194500 191500 188000 1920002448 205000 194500 191500 188000 1920002449 205000 194500 191500 188000 1920002450 205000 194500 191500 188000 1920002451 205000 194500 191500 188000 1920002452 205000 194500 191500 188000 1920002453 205000 194500 191500 188000 1920002454 205000 194500 191500 188000 1920002455 205000 194500 191500 188000 1920002456 205000 194500 191500 188000 1920002457 205000 194500 191500 188000 1920002458 205000 194500 191500 188000 1920002459 205000 194500 191500 188000 1920002460 205000 194500 191500 188000 1920002461 205000 194500 191500 188000 1920002462 205000 194500 191500 188000 1920002463 205000 194500 191500 188000 1920002464 205000 194500 191500 188000 1920002465 205000 194500 191500 188000 1920002466 205000 194500 191500 188000 1920002467 205000 194500 191500 188000 1920002468 205000 194500 191500 188000 1920002469 205000 194500 191500 188000 1920002470 205000 194500 191500 188000 1920002471 205000 194500 191500 188000 1920002472 205000 194500 191500 188000 1920002473 205000 194500 191500 188000 1920002474 205000 194500 191500 188000 1920002475 205000 194500 191500 188000 1920002476 205000 194500 191500 188000 1920002477 205000 194500 191500 188000 1920002478 205000 194500 191500 188000 1920002479 205000 194500 191500 188000 1920002480 205000 194500 191500 188000 1920002481 205000 194500 191500 188000 1920002482 205000 194500 191500 188000 1920002483 205000 194500 191500 188000 1920002484 205000 194500 191500 188000 1920002485 205000 194500 191500 188000 1920002486 205000 194500 191500 188000 1920002487 205000 194500 191500 188000 1920002488 205000 194500 191500 188000 1920002489 205000 194500 191500 188000 192000

Page 46: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2490 205000 194500 191500 188000 1920002491 205000 194500 191500 188000 1920002492 205000 194500 191500 188000 1920002493 205000 194500 191500 188000 1920002494 205000 194500 191500 188000 1920002495 205000 194500 191500 188000 1920002496 205000 194500 191500 188000 1920002497 205000 194500 191500 188000 1920002498 205000 194500 191500 188000 1920002499 205000 194500 191500 188000 1920002500 205000 194500 191500 188000 1920002501 205000 194500 191500 188000 1920002502 205000 194500 191500 188000 1920002503 205000 194500 191500 188000 1920002504 205000 194500 191500 188000 1920002505 205000 194500 191500 188000 1920002506 205000 194500 191500 188000 1920002507 205000 194500 191500 188000 1920002508 205000 194500 191500 188000 1920002509 205000 194500 191500 188000 1920002510 205000 194500 191500 188000 1920002511 205000 194500 191500 188000 1920002512 205000 194500 191500 188000 1920002513 205000 194500 191500 188000 1920002514 205000 194500 191500 188000 1920002515 205000 194500 191500 188000 1920002516 205000 194500 191500 188000 1920002517 205000 194500 191500 188000 1920002518 205000 194500 191500 188000 1920002519 205000 194500 191500 188000 1920002520 205000 194500 191500 188000 1920002521 205000 194500 191500 188000 1920002522 205000 194500 191500 188000 1920002523 205000 194500 191500 188000 1920002524 205000 194500 191500 188000 1920002525 205000 194500 191500 188000 1920002526 205000 194500 191500 188000 1920002527 205000 194500 191500 188000 1920002528 205000 194500 191500 188000 1920002529 205000 194500 191500 188000 1920002530 205000 194500 191500 188000 1920002531 205000 194500 191500 188000 1920002532 205000 194500 191500 188000 1920002533 205000 194500 191500 188000 1920002534 205000 194500 191500 188000 1920002535 205000 194500 191500 188000 1920002536 205000 194500 191500 188000 1920002537 205000 194500 191500 188000 1920002538 205000 194500 191500 188000 1920002539 205000 194500 191500 188000 1920002540 205000 194500 191500 188000 1920002541 205000 194500 191500 188000 1920002542 205000 194500 191500 188000 1920002543 205000 194500 191500 188000 1920002544 205000 194500 191500 188000 1920002545 205000 194500 191500 188000 1920002546 205000 194500 191500 188000 192000

Page 47: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2547 205000 194500 191500 188000 1920002548 205000 194500 191500 188000 1920002549 205000 194500 191500 188000 1920002550 205000 194500 191500 188000 1920002551 205000 194500 191500 188000 1920002552 205000 194500 191500 188000 1920002553 205000 194500 191500 188000 1920002554 205000 194500 191500 188000 1920002555 205000 194500 191500 188000 1920002556 205000 194500 191500 188000 1920002557 205000 194500 191500 188000 1920002558 205000 194500 191500 188000 1920002559 205000 194500 191500 188000 1920002560 205000 194500 191500 188000 1920002561 205000 194500 191500 188000 1920002562 205000 194500 191500 188000 1920002563 205000 194500 191500 188000 1920002564 205000 194500 191500 188000 1920002565 205000 194500 191500 188000 1920002566 205000 194500 191500 188000 1920002567 205000 194500 191500 188000 1920002568 205000 194500 191500 188000 1920002569 205000 194500 191500 188000 1920002570 205000 194500 191500 188000 1920002571 205000 194500 191500 188000 1920002572 205000 194500 191500 188000 1920002573 205000 194500 191500 188000 1920002574 205000 194500 191500 188000 1920002575 205000 194500 191500 188000 1920002576 205000 194500 191500 188000 1920002577 205000 194500 191500 188000 1920002578 205000 194500 191500 188000 1920002579 205000 194500 191500 188000 1920002580 205000 194500 191500 188000 1920002581 205000 194500 191500 188000 1920002582 205000 194500 191500 188000 1920002583 205000 194500 191500 188000 1920002584 205000 194500 191500 188000 1920002585 205000 194500 191500 188000 1920002586 205000 194500 191500 188000 1920002587 205000 194500 191500 188000 1920002588 205000 194500 191500 188000 1920002589 205000 194500 191500 188000 1920002590 205000 194500 191500 188000 1920002591 205000 194500 191500 188000 1920002592 205000 194500 191500 188000 1920002593 205000 194500 191500 188000 1920002594 205000 194500 191500 188000 1920002595 205000 194500 191500 188000 1920002596 205000 194500 191500 188000 1920002597 205000 194500 191500 188000 1920002598 205000 194500 191500 188000 1920002599 205000 194500 191500 188000 1920002600 205000 194500 191500 188000 1920002601 205000 194500 191500 188000 1920002602 205000 194500 191500 188000 1920002603 205000 194500 191500 188000 192000

Page 48: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2604 205000 194500 191500 188000 1920002605 205000 194500 191500 188000 1920002606 205000 194500 191500 188000 1920002607 205000 194500 191500 188000 1920002608 205000 194500 191500 188000 1920002609 205000 194500 191500 188000 1920002610 205000 194500 191500 188000 1920002611 205000 194500 191500 188000 1920002612 205000 194500 191500 188000 1920002613 205000 194500 191500 188000 1920002614 205000 194500 191500 188000 1920002615 205000 194500 191500 188000 1920002616 205000 194500 191500 188000 1920002617 205000 194500 191500 188000 1920002618 205000 194500 191500 188000 1920002619 205000 194500 191500 188000 1920002620 205000 194500 191500 188000 1920002621 205000 194500 191500 188000 1920002622 205000 194500 191500 188000 1920002623 205000 194500 191500 188000 1920002624 205000 194500 191500 188000 1920002625 205000 194500 191500 188000 1920002626 205000 194500 191500 188000 1920002627 205000 194500 191500 188000 1920002628 205000 194500 191500 188000 1920002629 205000 194500 191500 188000 1920002630 205000 194500 191500 188000 1920002631 205000 194500 191500 188000 1920002632 205000 194500 191500 188000 1920002633 205000 194500 191500 188000 1920002634 205000 194500 191500 188000 1920002635 205000 194500 191500 188000 1920002636 205000 194500 191500 188000 1920002637 205000 194500 191500 188000 1920002638 205000 194500 191500 188000 1920002639 205000 194500 191500 188000 1920002640 205000 194500 191500 188000 1920002641 205000 194500 191500 188000 1920002642 205000 194500 191500 188000 1920002643 205000 194500 191500 188000 1920002644 205000 194500 191500 188000 1920002645 205000 194500 191500 188000 1920002646 205000 194500 191500 188000 1920002647 205000 194500 191500 188000 1920002648 205000 194500 191500 188000 1920002649 205000 194500 191500 188000 1920002650 205000 194500 191500 188000 1920002651 205000 194500 191500 188000 1920002652 205000 194500 191500 188000 1920002653 205000 194500 191500 188000 1920002654 205000 194500 191500 188000 1920002655 205000 194500 191500 188000 1920002656 205000 194500 191500 188000 1920002657 205000 194500 191500 188000 1920002658 205000 194500 191500 188000 1920002659 205000 194500 191500 188000 1920002660 205000 194500 191500 188000 192000

Page 49: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2661 205000 194500 191500 188000 1920002662 205000 194500 191500 188000 1920002663 205000 194500 191500 188000 1920002664 205000 194500 191500 188000 1920002665 205000 194500 191500 188000 1920002666 205000 194500 191500 188000 1920002667 205000 194500 191500 188000 1920002668 205000 194500 191500 188000 1920002669 205000 194500 191500 188000 1920002670 205000 194500 191500 188000 1920002671 205000 194500 191500 188000 1920002672 205000 194500 191500 188000 1920002673 205000 194500 191500 188000 1920002674 205000 194500 191500 188000 1920002675 205000 194500 191500 188000 1920002676 205000 194500 191500 188000 1920002677 205000 194500 191500 188000 1920002678 205000 194500 191500 188000 1920002679 205000 194500 191500 188000 1920002680 205000 194500 191500 188000 1920002681 205000 194500 191500 188000 1920002682 205000 194500 191500 188000 1920002683 205000 194500 191500 188000 1920002684 205000 194500 191500 188000 1920002685 205000 194500 191500 188000 1920002686 205000 194500 191500 188000 1920002687 205000 194500 191500 188000 1920002688 205000 194500 191500 188000 1920002689 205000 194500 191500 188000 1920002690 205000 194500 191500 188000 1920002691 205000 194500 191500 188000 1920002692 205000 194500 191500 188000 1920002693 205000 194500 191500 188000 1920002694 205000 194500 191500 188000 1920002695 205000 194500 191500 188000 1920002696 205000 194500 191500 188000 1920002697 205000 194500 191500 188000 1920002698 205000 194500 191500 188000 1920002699 205000 194500 191500 188000 1920002700 205000 194500 191500 188000 1920002701 205000 194500 191500 188000 1920002702 205000 194500 191500 188000 1920002703 205000 194500 191500 188000 1920002704 205000 194500 191500 188000 1920002705 205000 194500 191500 188000 1920002706 205000 194500 191500 188000 1920002707 205000 194500 191500 188000 1920002708 205000 194500 191500 188000 1920002709 205000 194500 191500 188000 1920002710 205000 194500 191500 188000 1920002711 205000 194500 191500 188000 1920002712 205000 194500 191500 188000 1920002713 205000 194500 191500 188000 1920002714 205000 194500 191500 188000 1920002715 205000 194500 191500 188000 1920002716 205000 194500 191500 188000 1920002717 205000 194500 191500 188000 192000

Page 50: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2718 205000 194500 191500 188000 1920002719 205000 194500 191500 188000 1920002720 205000 194500 191500 188000 1920002721 205000 194500 191500 188000 1920002722 205000 194500 191500 188000 1920002723 205000 194500 191500 188000 1920002724 205000 194500 191500 188000 1920002725 205000 194500 191500 188000 1920002726 205000 194500 191500 188000 1920002727 205000 194500 191500 188000 1920002728 205000 194500 191500 188000 1920002729 205000 194500 191500 188000 1920002730 205000 194500 191500 188000 1920002731 205000 194500 191500 188000 1920002732 205000 194500 191500 188000 1920002733 205000 194500 191500 188000 1920002734 205000 194500 191500 188000 1920002735 205000 194500 191500 188000 1920002736 205000 194500 191500 188000 1920002737 205000 194500 191500 188000 1920002738 205000 194500 191500 188000 1920002739 205000 194500 191500 188000 1920002740 205000 194500 191500 188000 1920002741 205000 194500 191500 188000 1920002742 205000 194500 191500 188000 1920002743 205000 194500 191500 188000 1920002744 205000 194500 191500 188000 1920002745 205000 194500 191500 188000 1920002746 205000 194500 191500 188000 1920002747 205000 194500 191500 188000 1920002748 205000 194500 191500 188000 1920002749 205000 194500 191500 188000 1920002750 205000 194500 191500 188000 1920002751 205000 194500 191500 188000 1920002752 205000 194500 191500 188000 1920002753 205000 194500 191500 188000 1920002754 205000 194500 191500 188000 1920002755 205000 194500 191500 188000 1920002756 205000 194500 191500 188000 1920002757 205000 194500 191500 188000 1920002758 205000 194500 191500 188000 1920002759 205000 194500 191500 188000 1920002760 205000 194500 191500 188000 1920002761 205000 194500 191500 188000 1920002762 205000 194500 191500 188000 1920002763 205000 194500 191500 188000 1920002764 205000 194500 191500 188000 1920002765 205000 194500 191500 188000 1920002766 205000 194500 191500 188000 1920002767 205000 194500 191500 188000 1920002768 205000 194500 191500 188000 1920002769 205000 194500 191500 188000 1920002770 205000 194500 191500 188000 1920002771 205000 194500 191500 188000 1920002772 205000 194500 191500 188000 1920002773 205000 194500 191500 188000 1920002774 205000 194500 191500 188000 192000

Page 51: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2775 205000 194500 191500 188000 1920002776 205000 194500 191500 188000 1920002777 205000 194500 191500 188000 1920002778 205000 194500 191500 188000 1920002779 205000 194500 191500 188000 1920002780 205000 194500 191500 188000 1920002781 205000 194500 191500 188000 1920002782 205000 194500 191500 188000 1920002783 205000 194500 191500 188000 1920002784 205000 194500 191500 188000 1920002785 205000 194500 191500 188000 1920002786 205000 194500 191500 188000 1920002787 205000 194500 191500 188000 1920002788 205000 194500 191500 188000 1920002789 205000 194500 191500 188000 1920002790 205000 194500 191500 188000 1920002791 205000 194500 191500 188000 1920002792 205000 194500 191500 188000 1920002793 205000 194500 191500 188000 1920002794 205000 194500 191500 188000 1920002795 205000 194500 191500 188000 1920002796 205000 194500 191500 188000 1920002797 205000 194500 191500 188000 1920002798 205000 194500 191500 188000 1920002799 205000 194500 191500 188000 1920002800 205000 194500 191500 188000 1920002801 205000 194500 191500 188000 1920002802 205000 194500 191500 188000 1920002803 205000 194500 191500 188000 1920002804 205000 194500 191500 188000 1920002805 205000 194500 191500 188000 1920002806 205000 194500 191500 188000 1920002807 205000 194500 191500 188000 1920002808 205000 194500 191500 188000 1920002809 205000 194500 191500 188000 1920002810 205000 194500 191500 188000 1920002811 205000 194500 191500 188000 1920002812 205000 194500 191500 188000 1920002813 205000 194500 191500 188000 1920002814 205000 194500 191500 188000 1920002815 205000 194500 191500 188000 1920002816 205000 194500 191500 188000 1920002817 205000 194500 191500 188000 1920002818 205000 194500 191500 188000 1920002819 205000 194500 191500 188000 1920002820 205000 194500 191500 188000 1920002821 205000 194500 191500 188000 1920002822 205000 194500 191500 188000 1920002823 205000 194500 191500 188000 1920002824 205000 194500 191500 188000 1920002825 205000 194500 191500 188000 1920002826 205000 194500 191500 188000 1920002827 205000 194500 191500 188000 1920002828 205000 194500 191500 188000 1920002829 205000 194500 191500 188000 1920002830 205000 194500 191500 188000 1920002831 205000 194500 191500 188000 192000

Page 52: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2832 205000 194500 191500 188000 1920002833 205000 194500 191500 188000 1920002834 205000 194500 191500 188000 1920002835 205000 194500 191500 188000 1920002836 205000 194500 191500 188000 1920002837 205000 194500 191500 188000 1920002838 205000 194500 191500 188000 1920002839 205000 194500 191500 188000 1920002840 205000 194500 191500 188000 1920002841 205000 194500 191500 188000 1920002842 205000 194500 191500 188000 1920002843 205000 194500 191500 188000 1920002844 205000 194500 191500 188000 1920002845 205000 194500 191500 188000 1920002846 205000 194500 191500 188000 1920002847 205000 194500 191500 188000 1920002848 205000 194500 191500 188000 1920002849 205000 194500 191500 188000 1920002850 205000 194500 191500 188000 1920002851 205000 194500 191500 188000 1920002852 205000 194500 191500 188000 1920002853 205000 194500 191500 188000 1920002854 205000 194500 191500 188000 1920002855 205000 194500 191500 188000 1920002856 205000 194500 191500 188000 1920002857 205000 194500 191500 188000 1920002858 205000 194500 191500 188000 1920002859 205000 194500 191500 188000 1920002860 205000 194500 191500 188000 1920002861 205000 194500 191500 188000 1920002862 205000 194500 191500 188000 1920002863 205000 194500 191500 188000 1920002864 205000 194500 191500 188000 1920002865 205000 194500 191500 188000 1920002866 205000 194500 191500 188000 1920002867 205000 194500 191500 188000 1920002868 205000 194500 191500 188000 1920002869 205000 194500 191500 188000 1920002870 205000 194500 191500 188000 1920002871 205000 194500 191500 188000 1920002872 205000 194500 191500 188000 1920002873 205000 194500 191500 188000 1920002874 205000 194500 191500 188000 1920002875 205000 194500 191500 188000 1920002876 205000 194500 191500 188000 1920002877 205000 194500 191500 188000 1920002878 205000 194500 191500 188000 1920002879 205000 194500 191500 188000 1920002880 205000 194500 191500 188000 1920002881 205000 194500 191500 188000 1920002882 205000 194500 191500 188000 1920002883 205000 194500 191500 188000 1920002884 205000 194500 191500 188000 1920002885 205000 194500 191500 188000 1920002886 205000 194500 191500 188000 1920002887 205000 194500 191500 188000 1920002888 205000 194500 191500 188000 192000

Page 53: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2889 205000 194500 191500 188000 1920002890 205000 194500 191500 188000 1920002891 205000 194500 191500 188000 1920002892 205000 194500 191500 188000 1920002893 205000 194500 191500 188000 1920002894 205000 194500 191500 188000 1920002895 205000 194500 191500 188000 1920002896 205000 194500 191500 188000 1920002897 205000 194500 191500 188000 1920002898 205000 194500 191500 188000 1920002899 205000 194500 191500 188000 1920002900 205000 194500 191500 188000 1920002901 205000 194500 191500 188000 1920002902 205000 194500 191500 188000 1920002903 205000 194500 191500 188000 1920002904 205000 194500 191500 188000 1920002905 205000 194500 191500 188000 1920002906 205000 194500 191500 188000 1920002907 205000 194500 191500 188000 1920002908 205000 194500 191500 188000 1920002909 205000 194500 191500 188000 1920002910 205000 194500 191500 188000 1920002911 205000 194500 191500 188000 1920002912 205000 194500 191500 188000 1920002913 205000 194500 191500 188000 1920002914 205000 194500 191500 188000 1920002915 205000 194500 191500 188000 1920002916 205000 194500 191500 188000 1920002917 205000 194500 191500 188000 1920002918 205000 194500 191500 188000 1920002919 205000 194500 191500 188000 1920002920 205000 194500 191500 188000 1920002921 205000 194500 191500 188000 1920002922 205000 194500 191500 188000 1920002923 205000 194500 191500 188000 1920002924 205000 194500 191500 188000 1920002925 205000 194500 191500 188000 1920002926 205000 194500 191500 188000 1920002927 205000 194500 191500 188000 1920002928 205000 194500 191500 188000 1920002929 205000 194500 191500 188000 1920002930 205000 194500 191500 188000 1920002931 205000 194500 191500 188000 1920002932 205000 194500 191500 188000 1920002933 205000 194500 191500 188000 1920002934 205000 194500 191500 188000 1920002935 205000 194500 191500 188000 1920002936 205000 194500 191500 188000 1920002937 205000 194500 191500 188000 1920002938 205000 194500 191500 188000 1920002939 205000 194500 191500 188000 1920002940 205000 194500 191500 188000 1920002941 205000 194500 191500 188000 1920002942 205000 194500 191500 188000 1920002943 205000 194500 191500 188000 1920002944 205000 194500 191500 188000 1920002945 205000 194500 191500 188000 192000

Page 54: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

2946 205000 194500 191500 188000 1920002947 205000 194500 191500 188000 1920002948 205000 194500 191500 188000 1920002949 205000 194500 191500 188000 1920002950 205000 194500 191500 188000 1920002951 205000 194500 191500 188000 1920002952 205000 194500 191500 188000 1920002953 205000 194500 191500 188000 1920002954 205000 194500 191500 188000 1920002955 205000 194500 191500 188000 1920002956 205000 194500 191500 188000 1920002957 205000 194500 191500 188000 1920002958 205000 194500 191500 188000 1920002959 205000 194500 191500 188000 1920002960 205000 194500 191500 188000 1920002961 205000 194500 191500 188000 1920002962 205000 194500 191500 188000 1920002963 205000 194500 191500 188000 1920002964 205000 194500 191500 188000 1920002965 205000 194500 191500 188000 1920002966 205000 194500 191500 188000 1920002967 205000 194500 191500 188000 1920002968 205000 194500 191500 188000 1920002969 205000 194500 191500 188000 1920002970 205000 194500 191500 188000 1920002971 205000 194500 191500 188000 1920002972 205000 194500 191500 188000 1920002973 205000 194500 191500 188000 1920002974 205000 194500 191500 188000 1920002975 205000 194500 191500 188000 1920002976 205000 194500 191500 188000 1920002977 205000 194500 191500 188000 1920002978 205000 194500 191500 188000 1920002979 205000 194500 191500 188000 1920002980 205000 194500 191500 188000 1920002981 205000 194500 191500 188000 1920002982 205000 194500 191500 188000 1920002983 205000 194500 191500 188000 1920002984 205000 194500 191500 188000 1920002985 205000 194500 191500 188000 1920002986 205000 194500 191500 188000 1920002987 205000 194500 191500 188000 1920002988 205000 194500 191500 188000 1920002989 205000 194500 191500 188000 1920002990 205000 194500 191500 188000 1920002991 205000 194500 191500 188000 1920002992 205000 194500 191500 188000 1920002993 205000 194500 191500 188000 1920002994 205000 194500 191500 188000 1920002995 205000 194500 191500 188000 1920002996 205000 194500 191500 188000 1920002997 205000 194500 191500 188000 1920002998 205000 194500 191500 188000 1920002999 205000 194500 191500 188000 1920003000 205000 194500 191500 188000 1920003001 205000 194500 191500 188000 1920003002 205000 194500 191500 188000 192000

Page 55: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3003 205000 194500 191500 188000 1920003004 205000 194500 191500 188000 1920003005 205000 194500 191500 188000 1920003006 205000 194500 191500 188000 1920003007 205000 194500 191500 188000 1920003008 205000 194500 191500 188000 1920003009 205000 194500 191500 188000 1920003010 205000 194500 191500 188000 1920003011 205000 194500 191500 188000 1920003012 205000 194500 191500 188000 1920003013 205000 194500 191500 188000 1920003014 205000 194500 191500 188000 1920003015 205000 194500 191500 188000 1920003016 205000 194500 191500 188000 1920003017 205000 194500 191500 188000 1920003018 205000 194500 191500 188000 1920003019 205000 194500 191500 188000 1920003020 205000 194500 191500 188000 1920003021 205000 194500 191500 188000 1920003022 205000 194500 191500 188000 1920003023 205000 194500 191500 188000 1920003024 205000 194500 191500 188000 1920003025 205000 194500 191500 188000 1920003026 205000 194500 191500 188000 1920003027 205000 194500 191500 188000 1920003028 205000 194500 191500 188000 1920003029 205000 194500 191500 188000 1920003030 205000 194500 191500 188000 1920003031 205000 194500 191500 188000 1920003032 205000 194500 191500 188000 1920003033 205000 194500 191500 188000 1920003034 205000 194500 191500 188000 1920003035 205000 194500 191500 188000 1920003036 205000 194500 191500 188000 1920003037 205000 194500 191500 188000 1920003038 205000 194500 191500 188000 1920003039 205000 194500 191500 188000 1920003040 205000 194500 191500 188000 1920003041 205000 194500 191500 188000 1920003042 205000 194500 191500 188000 1920003043 205000 194500 191500 188000 1920003044 205000 194500 191500 188000 1920003045 205000 194500 191500 188000 1920003046 205000 194500 191500 188000 1920003047 205000 194500 191500 188000 1920003048 205000 194500 191500 188000 1920003049 205000 194500 191500 188000 1920003050 205000 194500 191500 188000 1920003051 205000 194500 191500 188000 1920003052 205000 194500 191500 188000 1920003053 205000 194500 191500 188000 1920003054 205000 194500 191500 188000 1920003055 205000 194500 191500 188000 1920003056 205000 194500 191500 188000 1920003057 205000 194500 191500 188000 1920003058 205000 194500 191500 188000 1920003059 205000 194500 191500 188000 192000

Page 56: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3060 205000 194500 191500 188000 1920003061 205000 194500 191500 188000 1920003062 205000 194500 191500 188000 1920003063 205000 194500 191500 188000 1920003064 205000 194500 191500 188000 1920003065 205000 194500 191500 188000 1920003066 205000 194500 191500 188000 1920003067 205000 194500 191500 188000 1920003068 205000 194500 191500 188000 1920003069 205000 194500 191500 188000 1920003070 205000 194500 191500 188000 1920003071 205000 194500 191500 188000 1920003072 205000 194500 191500 188000 1920003073 205000 194500 191500 188000 1920003074 205000 194500 191500 188000 1920003075 205000 194500 191500 188000 1920003076 205000 194500 191500 188000 1920003077 205000 194500 191500 188000 1920003078 205000 194500 191500 188000 1920003079 205000 194500 191500 188000 1920003080 205000 194500 191500 188000 1920003081 205000 194500 191500 188000 1920003082 205000 194500 191500 188000 1920003083 205000 194500 191500 188000 1920003084 205000 194500 191500 188000 1920003085 205000 194500 191500 188000 1920003086 205000 194500 191500 188000 1920003087 205000 194500 191500 188000 1920003088 205000 194500 191500 188000 1920003089 205000 194500 191500 188000 1920003090 205000 194500 191500 188000 1920003091 205000 194500 191500 188000 1920003092 205000 194500 191500 188000 1920003093 205000 194500 191500 188000 1920003094 205000 194500 191500 188000 1920003095 205000 194500 191500 188000 1920003096 205000 194500 191500 188000 1920003097 205000 194500 191500 188000 1920003098 205000 194500 191500 188000 1920003099 205000 194500 191500 188000 1920003100 205000 194500 191500 188000 1920003101 205000 194500 191500 188000 1920003102 205000 194500 191500 188000 1920003103 205000 194500 191500 188000 1920003104 205000 194500 191500 188000 1920003105 205000 194500 191500 188000 1920003106 205000 194500 191500 188000 1920003107 205000 194500 191500 188000 1920003108 205000 194500 191500 188000 1920003109 205000 194500 191500 188000 1920003110 205000 194500 191500 188000 1920003111 205000 194500 191500 188000 1920003112 205000 194500 191500 188000 1920003113 205000 194500 191500 188000 1920003114 205000 194500 191500 188000 1920003115 205000 194500 191500 188000 1920003116 205000 194500 191500 188000 192000

Page 57: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3117 205000 194500 191500 188000 1920003118 205000 194500 191500 188000 1920003119 205000 194500 191500 188000 1920003120 205000 194500 191500 188000 1920003121 205000 194500 191500 188000 1920003122 205000 194500 191500 188000 1920003123 205000 194500 191500 188000 1920003124 205000 194500 191500 188000 1920003125 205000 194500 191500 188000 1920003126 205000 194500 191500 188000 1920003127 205000 194500 191500 188000 1920003128 205000 194500 191500 188000 1920003129 205000 194500 191500 188000 1920003130 205000 194500 191500 188000 1920003131 205000 194500 191500 188000 1920003132 205000 194500 191500 188000 1920003133 205000 194500 191500 188000 1920003134 205000 194500 191500 188000 1920003135 205000 194500 191500 188000 1920003136 205000 194500 191500 188000 1920003137 205000 194500 191500 188000 1920003138 205000 194500 191500 188000 1920003139 205000 194500 191500 188000 1920003140 205000 194500 191500 188000 1920003141 205000 194500 191500 188000 1920003142 205000 194500 191500 188000 1920003143 205000 194500 191500 188000 1920003144 205000 194500 191500 188000 1920003145 205000 194500 191500 188000 1920003146 205000 194500 191500 188000 1920003147 205000 194500 191500 188000 1920003148 205000 194500 191500 188000 1920003149 205000 194500 191500 188000 1920003150 205000 194500 191500 188000 1920003151 205000 194500 191500 188000 1920003152 205000 194500 191500 188000 1920003153 205000 194500 191500 188000 1920003154 205000 194500 191500 188000 1920003155 205000 194500 191500 188000 1920003156 205000 194500 191500 188000 1920003157 205000 194500 191500 188000 1920003158 205000 194500 191500 188000 1920003159 205000 194500 191500 188000 1920003160 205000 194500 191500 188000 1920003161 205000 194500 191500 188000 1920003162 205000 194500 191500 188000 1920003163 205000 194500 191500 188000 1920003164 205000 194500 191500 188000 1920003165 205000 194500 191500 188000 1920003166 205000 194500 191500 188000 1920003167 205000 194500 191500 188000 1920003168 205000 194500 191500 188000 1920003169 205000 194500 191500 188000 1920003170 205000 194500 191500 188000 1920003171 205000 194500 191500 188000 1920003172 205000 194500 191500 188000 1920003173 205000 194500 191500 188000 192000

Page 58: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3174 205000 194500 191500 188000 1920003175 205000 194500 191500 188000 1920003176 205000 194500 191500 188000 1920003177 205000 194500 191500 188000 1920003178 205000 194500 191500 188000 1920003179 205000 194500 191500 188000 1920003180 205000 194500 191500 188000 1920003181 205000 194500 191500 188000 1920003182 205000 194500 191500 188000 1920003183 205000 194500 191500 188000 1920003184 205000 194500 191500 188000 1920003185 205000 194500 191500 188000 1920003186 205000 194500 191500 188000 1920003187 205000 194500 191500 188000 1920003188 205000 194500 191500 188000 1920003189 205000 194500 191500 188000 1920003190 205000 194500 191500 188000 1920003191 205000 194500 191500 188000 1920003192 205000 194500 191500 188000 1920003193 205000 194500 191500 188000 1920003194 205000 194500 191500 188000 1920003195 205000 194500 191500 188000 1920003196 205000 194500 191500 188000 1920003197 205000 194500 191500 188000 1920003198 205000 194500 191500 188000 1920003199 205000 194500 191500 188000 1920003200 205000 194500 191500 188000 1920003201 205000 194500 191500 188000 1920003202 205000 194500 191500 188000 1920003203 205000 194500 191500 188000 1920003204 205000 194500 191500 188000 1920003205 205000 194500 191500 188000 1920003206 205000 194500 191500 188000 1920003207 205000 194500 191500 188000 1920003208 205000 194500 191500 188000 1920003209 205000 194500 191500 188000 1920003210 205000 194500 191500 188000 1920003211 205000 194500 191500 188000 1920003212 205000 194500 191500 188000 1920003213 205000 194500 191500 188000 1920003214 205000 194500 191500 188000 1920003215 205000 194500 191500 188000 1920003216 205000 194500 191500 188000 1920003217 205000 194500 191500 188000 1920003218 205000 194500 191500 188000 1920003219 205000 194500 191500 188000 1920003220 205000 194500 191500 188000 1920003221 205000 194500 191500 188000 1920003222 205000 194500 191500 188000 1920003223 205000 194500 191500 188000 1920003224 205000 194500 191500 188000 1920003225 205000 194500 191500 188000 1920003226 205000 194500 191500 188000 1920003227 205000 194500 191500 188000 1920003228 205000 194500 191500 188000 1920003229 205000 194500 191500 188000 1920003230 205000 194500 191500 188000 192000

Page 59: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3231 205000 194500 191500 188000 1920003232 205000 194500 191500 188000 1920003233 205000 194500 191500 188000 1920003234 205000 194500 191500 188000 1920003235 205000 194500 191500 188000 1920003236 205000 194500 191500 188000 1920003237 205000 194500 191500 188000 1920003238 205000 194500 191500 188000 1920003239 205000 194500 191500 188000 1920003240 205000 194500 191500 188000 1920003241 205000 194500 191500 188000 1920003242 205000 194500 191500 188000 1920003243 205000 194500 191500 188000 1920003244 205000 194500 191500 188000 1920003245 205000 194500 191500 188000 1920003246 205000 194500 191500 188000 1920003247 205000 194500 191500 188000 1920003248 205000 194500 191500 188000 1920003249 205000 194500 191500 188000 1920003250 205000 194500 191500 188000 1920003251 205000 194500 191500 188000 1920003252 205000 194500 191500 188000 1920003253 205000 194500 191500 188000 1920003254 205000 194500 191500 188000 1920003255 205000 194500 191500 188000 1920003256 205000 194500 191500 188000 1920003257 205000 194500 191500 188000 1920003258 205000 194500 191500 188000 1920003259 205000 194500 191500 188000 1920003260 205000 194500 191500 188000 1920003261 205000 194500 191500 188000 1920003262 205000 194500 191500 188000 1920003263 205000 194500 191500 188000 1920003264 205000 194500 191500 188000 1920003265 205000 194500 191500 188000 1920003266 205000 194500 191500 188000 1920003267 205000 194500 191500 188000 1920003268 205000 194500 191500 188000 1920003269 205000 194500 191500 188000 1920003270 205000 194500 191500 188000 1920003271 205000 194500 191500 188000 1920003272 205000 194500 191500 188000 1920003273 205000 194500 191500 188000 1920003274 205000 194500 191500 188000 1920003275 205000 194500 191500 188000 1920003276 205000 194500 191500 188000 1920003277 205000 194500 191500 188000 1920003278 205000 194500 191500 188000 1920003279 205000 194500 191500 188000 1920003280 205000 194500 191500 188000 1920003281 205000 194500 191500 188000 1920003282 205000 194500 191500 188000 1920003283 205000 194500 191500 188000 1920003284 205000 194500 191500 188000 1920003285 205000 194500 191500 188000 1920003286 205000 194500 191500 188000 1920003287 205000 194500 191500 188000 192000

Page 60: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3288 205000 194500 191500 188000 1920003289 205000 194500 191500 188000 1920003290 205000 194500 191500 188000 1920003291 205000 194500 191500 188000 1920003292 205000 194500 191500 188000 1920003293 205000 194500 191500 188000 1920003294 205000 194500 191500 188000 1920003295 205000 194500 191500 188000 1920003296 205000 194500 191500 188000 1920003297 205000 194500 191500 188000 1920003298 205000 194500 191500 188000 1920003299 205000 194500 191500 188000 1920003300 205000 194500 191500 188000 1920003301 205000 194500 191500 188000 1920003302 205000 194500 191500 188000 1920003303 205000 194500 191500 188000 1920003304 205000 194500 191500 188000 1920003305 205000 194500 191500 188000 1920003306 205000 194500 191500 188000 1920003307 205000 194500 191500 188000 1920003308 205000 194500 191500 188000 1920003309 205000 194500 191500 188000 1920003310 205000 194500 191500 188000 1920003311 205000 194500 191500 188000 1920003312 205000 194500 191500 188000 1920003313 205000 194500 191500 188000 1920003314 205000 194500 191500 188000 1920003315 205000 194500 191500 188000 1920003316 205000 194500 191500 188000 1920003317 205000 194500 191500 188000 1920003318 205000 194500 191500 188000 1920003319 205000 194500 191500 188000 1920003320 205000 194500 191500 188000 1920003321 205000 194500 191500 188000 1920003322 205000 194500 191500 188000 1920003323 205000 194500 191500 188000 1920003324 205000 194500 191500 188000 1920003325 205000 194500 191500 188000 1920003326 205000 194500 191500 188000 1920003327 205000 194500 191500 188000 1920003328 205000 194500 191500 188000 1920003329 205000 194500 191500 188000 1920003330 205000 194500 191500 188000 1920003331 205000 194500 191500 188000 1920003332 205000 194500 191500 188000 1920003333 205000 194500 191500 188000 1920003334 205000 194500 191500 188000 1920003335 205000 194500 191500 188000 1920003336 205000 194500 191500 188000 1920003337 205000 194500 191500 188000 1920003338 205000 194500 191500 188000 1920003339 205000 194500 191500 188000 1920003340 205000 194500 191500 188000 1920003341 205000 194500 191500 188000 1920003342 205000 194500 191500 188000 1920003343 205000 194500 191500 188000 1920003344 205000 194500 191500 188000 192000

Page 61: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3345 205000 194500 191500 188000 1920003346 205000 194500 191500 188000 1920003347 205000 194500 191500 188000 1920003348 205000 194500 191500 188000 1920003349 205000 194500 191500 188000 1920003350 205000 194500 191500 188000 1920003351 205000 194500 191500 188000 1920003352 205000 194500 191500 188000 1920003353 205000 194500 191500 188000 1920003354 205000 194500 191500 188000 1920003355 205000 194500 191500 188000 1920003356 205000 194500 191500 188000 1920003357 205000 194500 191500 188000 1920003358 205000 194500 191500 188000 1920003359 205000 194500 191500 188000 1920003360 205000 194500 191500 188000 1920003361 205000 194500 191500 188000 1920003362 205000 194500 191500 188000 1920003363 205000 194500 191500 188000 1920003364 205000 194500 191500 188000 1920003365 205000 194500 191500 188000 1920003366 205000 194500 191500 188000 1920003367 205000 194500 191500 188000 1920003368 205000 194500 191500 188000 1920003369 205000 194500 191500 188000 1920003370 205000 194500 191500 188000 1920003371 205000 194500 191500 188000 1920003372 205000 194500 191500 188000 1920003373 205000 194500 191500 188000 1920003374 205000 194500 191500 188000 1920003375 205000 194500 191500 188000 1920003376 205000 194500 191500 188000 1920003377 205000 194500 191500 188000 1920003378 205000 194500 191500 188000 1920003379 205000 194500 191500 188000 1920003380 205000 194500 191500 188000 1920003381 205000 194500 191500 188000 1920003382 205000 194500 191500 188000 1920003383 205000 194500 191500 188000 1920003384 205000 194500 191500 188000 1920003385 205000 194500 191500 188000 1920003386 205000 194500 191500 188000 1920003387 205000 194500 191500 188000 1920003388 205000 194500 191500 188000 1920003389 205000 194500 191500 188000 1920003390 205000 194500 191500 188000 1920003391 205000 194500 191500 188000 1920003392 205000 194500 191500 188000 1920003393 205000 194500 191500 188000 1920003394 205000 194500 191500 188000 1920003395 205000 194500 191500 188000 1920003396 205000 194500 191500 188000 1920003397 205000 194500 191500 188000 1920003398 205000 194500 191500 188000 1920003399 205000 194500 191500 188000 1920003400 205000 194500 191500 188000 1920003401 205000 194500 191500 188000 192000

Page 62: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3402 205000 194500 191500 188000 1920003403 205000 194500 191500 188000 1920003404 205000 194500 191500 188000 1920003405 205000 194500 191500 188000 1920003406 205000 194500 191500 188000 1920003407 205000 194500 191500 188000 1920003408 205000 194500 191500 188000 1920003409 205000 194500 191500 188000 1920003410 205000 194500 191500 188000 1920003411 205000 194500 191500 188000 1920003412 205000 194500 191500 188000 1920003413 205000 194500 191500 188000 1920003414 205000 194500 191500 188000 1920003415 205000 194500 191500 188000 1920003416 205000 194500 191500 188000 1920003417 205000 194500 191500 188000 1920003418 205000 194500 191500 188000 1920003419 205000 194500 191500 188000 1920003420 205000 194500 191500 188000 1920003421 205000 194500 191500 188000 1920003422 205000 194500 191500 188000 1920003423 205000 194500 191500 188000 1920003424 205000 194500 191500 188000 1920003425 205000 194500 191500 188000 1920003426 205000 194500 191500 188000 1920003427 205000 194500 191500 188000 1920003428 205000 194500 191500 188000 1920003429 205000 194500 191500 188000 1920003430 205000 194500 191500 188000 1920003431 205000 194500 191500 188000 1920003432 205000 194500 191500 188000 1920003433 205000 194500 191500 188000 1920003434 205000 194500 191500 188000 1920003435 205000 194500 191500 188000 1920003436 205000 194500 191500 188000 1920003437 205000 194500 191500 188000 1920003438 205000 194500 191500 188000 1920003439 205000 194500 191500 188000 1920003440 205000 194500 191500 188000 1920003441 205000 194500 191500 188000 1920003442 205000 194500 191500 188000 1920003443 205000 194500 191500 188000 1920003444 205000 194500 191500 188000 1920003445 205000 194500 191500 188000 1920003446 205000 194500 191500 188000 1920003447 205000 194500 191500 188000 1920003448 205000 194500 191500 188000 1920003449 205000 194500 191500 188000 1920003450 205000 194500 191500 188000 1920003451 205000 194500 191500 188000 1920003452 205000 194500 191500 188000 1920003453 205000 194500 191500 188000 1920003454 205000 194500 191500 188000 1920003455 205000 194500 191500 188000 1920003456 205000 194500 191500 188000 1920003457 205000 194500 191500 188000 1920003458 205000 194500 191500 188000 192000

Page 63: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3459 205000 194500 191500 188000 1920003460 205000 194500 191500 188000 1920003461 205000 194500 191500 188000 1920003462 205000 194500 191500 188000 1920003463 205000 194500 191500 188000 1920003464 205000 194500 191500 188000 1920003465 205000 194500 191500 188000 1920003466 205000 194500 191500 188000 1920003467 205000 194500 191500 188000 1920003468 205000 194500 191500 188000 1920003469 205000 194500 191500 188000 1920003470 205000 194500 191500 188000 1920003471 205000 194500 191500 188000 1920003472 205000 194500 191500 188000 1920003473 205000 194500 191500 188000 1920003474 205000 194500 191500 188000 1920003475 205000 194500 191500 188000 1920003476 205000 194500 191500 188000 1920003477 205000 194500 191500 188000 1920003478 205000 194500 191500 188000 1920003479 205000 194500 191500 188000 1920003480 205000 194500 191500 188000 1920003481 205000 194500 191500 188000 1920003482 205000 194500 191500 188000 1920003483 205000 194500 191500 188000 1920003484 205000 194500 191500 188000 1920003485 205000 194500 191500 188000 1920003486 205000 194500 191500 188000 1920003487 205000 194500 191500 188000 1920003488 205000 194500 191500 188000 1920003489 205000 194500 191500 188000 1920003490 205000 194500 191500 188000 1920003491 205000 194500 191500 188000 1920003492 205000 194500 191500 188000 1920003493 205000 194500 191500 188000 1920003494 205000 194500 191500 188000 1920003495 205000 194500 191500 188000 1920003496 205000 194500 191500 188000 1920003497 205000 194500 191500 188000 1920003498 205000 194500 191500 188000 1920003499 205000 194500 191500 188000 1920003500 205000 194500 191500 188000 1920003501 205000 194500 191500 188000 1920003502 205000 194500 191500 188000 1920003503 205000 194500 191500 188000 1920003504 205000 194500 191500 188000 1920003505 205000 194500 191500 188000 1920003506 205000 194500 191500 188000 1920003507 205000 194500 191500 188000 1920003508 205000 194500 191500 188000 1920003509 205000 194500 191500 188000 1920003510 205000 194500 191500 188000 1920003511 205000 194500 191500 188000 1920003512 205000 194500 191500 188000 1920003513 205000 194500 191500 188000 1920003514 205000 194500 191500 188000 1920003515 205000 194500 191500 188000 192000

Page 64: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3516 205000 194500 191500 188000 1920003517 205000 194500 191500 188000 1920003518 205000 194500 191500 188000 1920003519 205000 194500 191500 188000 1920003520 205000 194500 191500 188000 1920003521 205000 194500 191500 188000 1920003522 205000 194500 191500 188000 1920003523 205000 194500 191500 188000 1920003524 205000 194500 191500 188000 1920003525 205000 194500 191500 188000 1920003526 205000 194500 191500 188000 1920003527 205000 194500 191500 188000 1920003528 205000 194500 191500 188000 1920003529 205000 194500 191500 188000 1920003530 205000 194500 191500 188000 1920003531 205000 194500 191500 188000 1920003532 205000 194500 191500 188000 1920003533 205000 194500 191500 188000 1920003534 205000 194500 191500 188000 1920003535 205000 194500 191500 188000 1920003536 205000 194500 191500 188000 1920003537 205000 194500 191500 188000 1920003538 205000 194500 191500 188000 1920003539 205000 194500 191500 188000 1920003540 205000 194500 191500 188000 1920003541 205000 194500 191500 188000 1920003542 205000 194500 191500 188000 1920003543 205000 194500 191500 188000 1920003544 205000 194500 191500 188000 1920003545 205000 194500 191500 188000 1920003546 205000 194500 191500 188000 1920003547 205000 194500 191500 188000 1920003548 205000 194500 191500 188000 1920003549 205000 194500 191500 188000 1920003550 205000 194500 191500 188000 1920003551 205000 194500 191500 188000 1920003552 205000 194500 191500 188000 1920003553 205000 194500 191500 188000 1920003554 205000 194500 191500 188000 1920003555 205000 194500 191500 188000 1920003556 205000 194500 191500 188000 1920003557 205000 194500 191500 188000 1920003558 205000 194500 191500 188000 1920003559 205000 194500 191500 188000 1920003560 205000 194500 191500 188000 1920003561 205000 194500 191500 188000 1920003562 205000 194500 191500 188000 1920003563 205000 194500 191500 188000 1920003564 205000 194500 191500 188000 1920003565 205000 194500 191500 188000 1920003566 205000 194500 191500 188000 1920003567 205000 194500 191500 188000 1920003568 205000 194500 191500 188000 1920003569 205000 194500 191500 188000 1920003570 205000 194500 191500 188000 1920003571 205000 194500 191500 188000 1920003572 205000 194500 191500 188000 192000

Page 65: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3573 205000 194500 191500 188000 1920003574 205000 194500 191500 188000 1920003575 205000 194500 191500 188000 1920003576 205000 194500 191500 188000 1920003577 205000 194500 191500 188000 1920003578 205000 194500 191500 188000 1920003579 205000 194500 191500 188000 1920003580 205000 194500 191500 188000 1920003581 205000 194500 191500 188000 1920003582 205000 194500 191500 188000 1920003583 205000 194500 191500 188000 1920003584 205000 194500 191500 188000 1920003585 205000 194500 191500 188000 1920003586 205000 194500 191500 188000 1920003587 205000 194500 191500 188000 1920003588 205000 194500 191500 188000 1920003589 205000 194500 191500 188000 1920003590 205000 194500 191500 188000 1920003591 205000 194500 191500 188000 1920003592 205000 194500 191500 188000 1920003593 205000 194500 191500 188000 1920003594 205000 194500 191500 188000 1920003595 205000 194500 191500 188000 1920003596 205000 194500 191500 188000 1920003597 205000 194500 191500 188000 1920003598 205000 194500 191500 188000 1920003599 205000 194500 191500 188000 1920003600 205000 194500 191500 188000 1920003601 205000 194500 191500 188000 1920003602 205000 194500 191500 188000 1920003603 205000 194500 191500 188000 1920003604 205000 194500 191500 188000 1920003605 205000 194500 191500 188000 1920003606 205000 194500 191500 188000 1920003607 205000 194500 191500 188000 1920003608 205000 194500 191500 188000 1920003609 205000 194500 191500 188000 1920003610 205000 194500 191500 188000 1920003611 205000 194500 191500 188000 1920003612 205000 194500 191500 188000 1920003613 205000 194500 191500 188000 1920003614 205000 194500 191500 188000 1920003615 205000 194500 191500 188000 1920003616 205000 194500 191500 188000 1920003617 205000 194500 191500 188000 1920003618 205000 194500 191500 188000 1920003619 205000 194500 191500 188000 1920003620 205000 194500 191500 188000 1920003621 205000 194500 191500 188000 1920003622 205000 194500 191500 188000 1920003623 205000 194500 191500 188000 1920003624 205000 194500 191500 188000 1920003625 205000 194500 191500 188000 1920003626 205000 194500 191500 188000 1920003627 205000 194500 191500 188000 1920003628 205000 194500 191500 188000 1920003629 205000 194500 191500 188000 192000

Page 66: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3630 205000 194500 191500 188000 1920003631 205000 194500 191500 188000 1920003632 205000 194500 191500 188000 1920003633 205000 194500 191500 188000 1920003634 205000 194500 191500 188000 1920003635 205000 194500 191500 188000 1920003636 205000 194500 191500 188000 1920003637 205000 194500 191500 188000 1920003638 205000 194500 191500 188000 1920003639 205000 194500 191500 188000 1920003640 205000 194500 191500 188000 1920003641 205000 194500 191500 188000 1920003642 205000 194500 191500 188000 1920003643 205000 194500 191500 188000 1920003644 205000 194500 191500 188000 1920003645 205000 194500 191500 188000 1920003646 205000 194500 191500 188000 1920003647 205000 194500 191500 188000 1920003648 205000 194500 191500 188000 1920003649 205000 194500 191500 188000 1920003650 205000 194500 191500 188000 1920003651 205000 194500 191500 188000 1920003652 205000 194500 191500 188000 1920003653 205000 194500 191500 188000 1920003654 205000 194500 191500 188000 1920003655 205000 194500 191500 188000 1920003656 205000 194500 191500 188000 1920003657 205000 194500 191500 188000 1920003658 205000 194500 191500 188000 1920003659 205000 194500 191500 188000 1920003660 205000 194500 191500 188000 1920003661 205000 194500 191500 188000 1920003662 205000 194500 191500 188000 1920003663 205000 194500 191500 188000 1920003664 205000 194500 191500 188000 1920003665 205000 194500 191500 188000 1920003666 205000 194500 191500 188000 1920003667 205000 194500 191500 188000 1920003668 205000 194500 191500 188000 1920003669 205000 194500 191500 188000 1920003670 205000 194500 191500 188000 1920003671 205000 194500 191500 188000 1920003672 205000 194500 191500 188000 1920003673 205000 194500 191500 188000 1920003674 205000 194500 191500 188000 1920003675 205000 194500 191500 188000 1920003676 205000 194500 191500 188000 1920003677 205000 194500 191500 188000 1920003678 205000 194500 191500 188000 1920003679 205000 194500 191500 188000 1920003680 205000 194500 191500 188000 1920003681 205000 194500 191500 188000 1920003682 205000 194500 191500 188000 1920003683 205000 194500 191500 188000 1920003684 205000 194500 191500 188000 1920003685 205000 194500 191500 188000 1920003686 205000 194500 191500 188000 192000

Page 67: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3687 205000 194500 191500 188000 1920003688 205000 194500 191500 188000 1920003689 205000 194500 191500 188000 1920003690 205000 194500 191500 188000 1920003691 205000 194500 191500 188000 1920003692 205000 194500 191500 188000 1920003693 205000 194500 191500 188000 1920003694 205000 194500 191500 188000 1920003695 205000 194500 191500 188000 1920003696 205000 194500 191500 188000 1920003697 205000 194500 191500 188000 1920003698 205000 194500 191500 188000 1920003699 205000 194500 191500 188000 1920003700 205000 194500 191500 188000 1920003701 205000 194500 191500 188000 1920003702 205000 194500 191500 188000 1920003703 205000 194500 191500 188000 1920003704 205000 194500 191500 188000 1920003705 205000 194500 191500 188000 1920003706 205000 194500 191500 188000 1920003707 205000 194500 191500 188000 1920003708 205000 194500 191500 188000 1920003709 205000 194500 191500 188000 1920003710 205000 194500 191500 188000 1920003711 205000 194500 191500 188000 1920003712 205000 194500 191500 188000 1920003713 205000 194500 191500 188000 1920003714 205000 194500 191500 188000 1920003715 205000 194500 191500 188000 1920003716 205000 194500 191500 188000 1920003717 205000 194500 191500 188000 1920003718 205000 194500 191500 188000 1920003719 205000 194500 191500 188000 1920003720 205000 194500 191500 188000 1920003721 205000 194500 191500 188000 1920003722 205000 194500 191500 188000 1920003723 205000 194500 191500 188000 1920003724 205000 194500 191500 188000 1920003725 205000 194500 191500 188000 1920003726 205000 194500 191500 188000 1920003727 205000 194500 191500 188000 1920003728 205000 194500 191500 188000 1920003729 205000 194500 191500 188000 1920003730 205000 194500 191500 188000 1920003731 205000 194500 191500 188000 1920003732 205000 194500 191500 188000 1920003733 205000 194500 191500 188000 1920003734 205000 194500 191500 188000 1920003735 205000 194500 191500 188000 1920003736 205000 194500 191500 188000 1920003737 205000 194500 191500 188000 1920003738 205000 194500 191500 188000 1920003739 205000 194500 191500 188000 1920003740 205000 194500 191500 188000 1920003741 205000 194500 191500 188000 1920003742 205000 194500 191500 188000 1920003743 205000 194500 191500 188000 192000

Page 68: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3744 205000 194500 191500 188000 1920003745 205000 194500 191500 188000 1920003746 205000 194500 191500 188000 1920003747 205000 194500 191500 188000 1920003748 205000 194500 191500 188000 1920003749 205000 194500 191500 188000 1920003750 205000 194500 191500 188000 1920003751 205000 194500 191500 188000 1920003752 205000 194500 191500 188000 1920003753 205000 194500 191500 188000 1920003754 205000 194500 191500 188000 1920003755 205000 194500 191500 188000 1920003756 205000 194500 191500 188000 1920003757 205000 194500 191500 188000 1920003758 205000 194500 191500 188000 1920003759 205000 194500 191500 188000 1920003760 205000 194500 191500 188000 1920003761 205000 194500 191500 188000 1920003762 205000 194500 191500 188000 1920003763 205000 194500 191500 188000 1920003764 205000 194500 191500 188000 1920003765 205000 194500 191500 188000 1920003766 205000 194500 191500 188000 1920003767 205000 194500 191500 188000 1920003768 205000 194500 191500 188000 1920003769 205000 194500 191500 188000 1920003770 205000 194500 191500 188000 1920003771 205000 194500 191500 188000 1920003772 205000 194500 191500 188000 1920003773 205000 194500 191500 188000 1920003774 205000 194500 191500 188000 1920003775 205000 194500 191500 188000 1920003776 205000 194500 191500 188000 1920003777 205000 194500 191500 188000 1920003778 205000 194500 191500 188000 1920003779 205000 194500 191500 188000 1920003780 205000 194500 191500 188000 1920003781 205000 194500 191500 188000 1920003782 205000 194500 191500 188000 1920003783 205000 194500 191500 188000 1920003784 205000 194500 191500 188000 1920003785 205000 194500 191500 188000 1920003786 205000 194500 191500 188000 1920003787 205000 194500 191500 188000 1920003788 205000 194500 191500 188000 1920003789 205000 194500 191500 188000 1920003790 205000 194500 191500 188000 1920003791 205000 194500 191500 188000 1920003792 205000 194500 191500 188000 1920003793 205000 194500 191500 188000 1920003794 205000 194500 191500 188000 1920003795 205000 194500 191500 188000 1920003796 205000 194500 191500 188000 1920003797 205000 194500 191500 188000 1920003798 205000 194500 191500 188000 1920003799 205000 194500 191500 188000 1920003800 205000 194500 191500 188000 192000

Page 69: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3801 205000 194500 191500 188000 1920003802 205000 194500 191500 188000 1920003803 205000 194500 191500 188000 1920003804 205000 194500 191500 188000 1920003805 205000 194500 191500 188000 1920003806 205000 194500 191500 188000 1920003807 205000 194500 191500 188000 1920003808 205000 194500 191500 188000 1920003809 205000 194500 191500 188000 1920003810 205000 194500 191500 188000 1920003811 205000 194500 191500 188000 1920003812 205000 194500 191500 188000 1920003813 205000 194500 191500 188000 1920003814 205000 194500 191500 188000 1920003815 205000 194500 191500 188000 1920003816 205000 194500 191500 188000 1920003817 205000 194500 191500 188000 1920003818 205000 194500 191500 188000 1920003819 205000 194500 191500 188000 1920003820 205000 194500 191500 188000 1920003821 205000 194500 191500 188000 1920003822 205000 194500 191500 188000 1920003823 205000 194500 191500 188000 1920003824 205000 194500 191500 188000 1920003825 205000 194500 191500 188000 1920003826 205000 194500 191500 188000 1920003827 205000 194500 191500 188000 1920003828 205000 194500 191500 188000 1920003829 205000 194500 191500 188000 1920003830 205000 194500 191500 188000 1920003831 205000 194500 191500 188000 1920003832 205000 194500 191500 188000 1920003833 205000 194500 191500 188000 1920003834 205000 194500 191500 188000 1920003835 205000 194500 191500 188000 1920003836 205000 194500 191500 188000 1920003837 205000 194500 191500 188000 1920003838 205000 194500 191500 188000 1920003839 205000 194500 191500 188000 1920003840 205000 194500 191500 188000 1920003841 205000 194500 191500 188000 1920003842 205000 194500 191500 188000 1920003843 205000 194500 191500 188000 1920003844 205000 194500 191500 188000 1920003845 205000 194500 191500 188000 1920003846 205000 194500 191500 188000 1920003847 205000 194500 191500 188000 1920003848 205000 194500 191500 188000 1920003849 205000 194500 191500 188000 1920003850 205000 194500 191500 188000 1920003851 205000 194500 191500 188000 1920003852 205000 194500 191500 188000 1920003853 205000 194500 191500 188000 1920003854 205000 194500 191500 188000 1920003855 205000 194500 191500 188000 1920003856 205000 194500 191500 188000 1920003857 205000 194500 191500 188000 192000

Page 70: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3858 205000 194500 191500 188000 1920003859 205000 194500 191500 188000 1920003860 205000 194500 191500 188000 1920003861 205000 194500 191500 188000 1920003862 205000 194500 191500 188000 1920003863 205000 194500 191500 188000 1920003864 205000 194500 191500 188000 1920003865 205000 194500 191500 188000 1920003866 205000 194500 191500 188000 1920003867 205000 194500 191500 188000 1920003868 205000 194500 191500 188000 1920003869 205000 194500 191500 188000 1920003870 205000 194500 191500 188000 1920003871 205000 194500 191500 188000 1920003872 205000 194500 191500 188000 1920003873 205000 194500 191500 188000 1920003874 205000 194500 191500 188000 1920003875 205000 194500 191500 188000 1920003876 205000 194500 191500 188000 1920003877 205000 194500 191500 188000 1920003878 205000 194500 191500 188000 1920003879 205000 194500 191500 188000 1920003880 205000 194500 191500 188000 1920003881 205000 194500 191500 188000 1920003882 205000 194500 191500 188000 1920003883 205000 194500 191500 188000 1920003884 205000 194500 191500 188000 1920003885 205000 194500 191500 188000 1920003886 205000 194500 191500 188000 1920003887 205000 194500 191500 188000 1920003888 205000 194500 191500 188000 1920003889 205000 194500 191500 188000 1920003890 205000 194500 191500 188000 1920003891 205000 194500 191500 188000 1920003892 205000 194500 191500 188000 1920003893 205000 194500 191500 188000 1920003894 205000 194500 191500 188000 1920003895 205000 194500 191500 188000 1920003896 205000 194500 191500 188000 1920003897 205000 194500 191500 188000 1920003898 205000 194500 191500 188000 1920003899 205000 194500 191500 188000 1920003900 205000 194500 191500 188000 1920003901 205000 194500 191500 188000 1920003902 205000 194500 191500 188000 1920003903 205000 194500 191500 188000 1920003904 205000 194500 191500 188000 1920003905 205000 194500 191500 188000 1920003906 205000 194500 191500 188000 1920003907 205000 194500 191500 188000 1920003908 205000 194500 191500 188000 1920003909 205000 194500 191500 188000 1920003910 205000 194500 191500 188000 1920003911 205000 194500 191500 188000 1920003912 205000 194500 191500 188000 1920003913 205000 194500 191500 188000 1920003914 205000 194500 191500 188000 192000

Page 71: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3915 205000 194500 191500 188000 1920003916 205000 194500 191500 188000 1920003917 205000 194500 191500 188000 1920003918 205000 194500 191500 188000 1920003919 205000 194500 191500 188000 1920003920 205000 194500 191500 188000 1920003921 205000 194500 191500 188000 1920003922 205000 194500 191500 188000 1920003923 205000 194500 191500 188000 1920003924 205000 194500 191500 188000 1920003925 205000 194500 191500 188000 1920003926 205000 194500 191500 188000 1920003927 205000 194500 191500 188000 1920003928 205000 194500 191500 188000 1920003929 205000 194500 191500 188000 1920003930 205000 194500 191500 188000 1920003931 205000 194500 191500 188000 1920003932 205000 194500 191500 188000 1920003933 205000 194500 191500 188000 1920003934 205000 194500 191500 188000 1920003935 205000 194500 191500 188000 1920003936 205000 194500 191500 188000 1920003937 205000 194500 191500 188000 1920003938 205000 194500 191500 188000 1920003939 205000 194500 191500 188000 1920003940 205000 194500 191500 188000 1920003941 205000 194500 191500 188000 1920003942 205000 194500 191500 188000 1920003943 205000 194500 191500 188000 1920003944 205000 194500 191500 188000 1920003945 205000 194500 191500 188000 1920003946 205000 194500 191500 188000 1920003947 205000 194500 191500 188000 1920003948 205000 194500 191500 188000 1920003949 205000 194500 191500 188000 1920003950 205000 194500 191500 188000 1920003951 205000 194500 191500 188000 1920003952 205000 194500 191500 188000 1920003953 205000 194500 191500 188000 1920003954 205000 194500 191500 188000 1920003955 205000 194500 191500 188000 1920003956 205000 194500 191500 188000 1920003957 205000 194500 191500 188000 1920003958 205000 194500 191500 188000 1920003959 205000 194500 191500 188000 1920003960 205000 194500 191500 188000 1920003961 205000 194500 191500 188000 1920003962 205000 194500 191500 188000 1920003963 205000 194500 191500 188000 1920003964 205000 194500 191500 188000 1920003965 205000 194500 191500 188000 1920003966 205000 194500 191500 188000 1920003967 205000 194500 191500 188000 1920003968 205000 194500 191500 188000 1920003969 205000 194500 191500 188000 1920003970 205000 194500 191500 188000 1920003971 205000 194500 191500 188000 192000

Page 72: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

3972 205000 194500 191500 188000 1920003973 205000 194500 191500 188000 1920003974 205000 194500 191500 188000 1920003975 205000 194500 191500 188000 1920003976 205000 194500 191500 188000 1920003977 205000 194500 191500 188000 1920003978 205000 194500 191500 188000 1920003979 205000 194500 191500 188000 1920003980 205000 194500 191500 188000 1920003981 205000 194500 191500 188000 1920003982 205000 194500 191500 188000 1920003983 205000 194500 191500 188000 1920003984 205000 194500 191500 188000 1920003985 205000 194500 191500 188000 1920003986 205000 194500 191500 188000 1920003987 205000 194500 191500 188000 1920003988 205000 194500 191500 188000 1920003989 205000 194500 191500 188000 1920003990 205000 194500 191500 188000 1920003991 205000 194500 191500 188000 1920003992 205000 194500 191500 188000 1920003993 205000 194500 191500 188000 1920003994 205000 194500 191500 188000 1920003995 205000 194500 191500 188000 1920003996 205000 194500 191500 188000 1920003997 205000 194500 191500 188000 1920003998 205000 194500 191500 188000 1920003999 205000 194500 191500 188000 1920004000 205000 194500 191500 188000 1920004001 205000 194500 191500 188000 1920004002 205000 194500 191500 188000 1920004003 205000 194500 191500 188000 1920004004 205000 194500 191500 188000 1920004005 205000 194500 191500 188000 1920004006 205000 194500 191500 188000 1920004007 205000 194500 191500 188000 1920004008 205000 194500 191500 188000 1920004009 205000 194500 191500 188000 1920004010 205000 194500 191500 188000 1920004011 205000 194500 191500 188000 1920004012 205000 194500 191500 188000 1920004013 205000 194500 191500 188000 1920004014 205000 194500 191500 188000 1920004015 205000 194500 191500 188000 1920004016 205000 194500 191500 188000 1920004017 205000 194500 191500 188000 1920004018 205000 194500 191500 188000 1920004019 205000 194500 191500 188000 1920004020 205000 194500 191500 188000 1920004021 205000 194500 191500 188000 1920004022 205000 194500 191500 188000 1920004023 205000 194500 191500 188000 1920004024 205000 194500 191500 188000 1920004025 205000 194500 191500 188000 1920004026 205000 194500 191500 188000 1920004027 205000 194500 191500 188000 1920004028 205000 194500 191500 188000 192000

Page 73: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4029 205000 194500 191500 188000 1920004030 205000 194500 191500 188000 1920004031 205000 194500 191500 188000 1920004032 205000 194500 191500 188000 1920004033 205000 194500 191500 188000 1920004034 205000 194500 191500 188000 1920004035 205000 194500 191500 188000 1920004036 205000 194500 191500 188000 1920004037 205000 194500 191500 188000 1920004038 205000 194500 191500 188000 1920004039 205000 194500 191500 188000 1920004040 205000 194500 191500 188000 1920004041 205000 194500 191500 188000 1920004042 205000 194500 191500 188000 1920004043 205000 194500 191500 188000 1920004044 205000 194500 191500 188000 1920004045 205000 194500 191500 188000 1920004046 205000 194500 191500 188000 1920004047 205000 194500 191500 188000 1920004048 205000 194500 191500 188000 1920004049 205000 194500 191500 188000 1920004050 205000 194500 191500 188000 1920004051 205000 194500 191500 188000 1920004052 205000 194500 191500 188000 1920004053 205000 194500 191500 188000 1920004054 205000 194500 191500 188000 1920004055 205000 194500 191500 188000 1920004056 205000 194500 191500 188000 1920004057 205000 194500 191500 188000 1920004058 205000 194500 191500 188000 1920004059 205000 194500 191500 188000 1920004060 205000 194500 191500 188000 1920004061 205000 194500 191500 188000 1920004062 205000 194500 191500 188000 1920004063 205000 194500 191500 188000 1920004064 205000 194500 191500 188000 1920004065 205000 194500 191500 188000 1920004066 205000 194500 191500 188000 1920004067 205000 194500 191500 188000 1920004068 205000 194500 191500 188000 1920004069 205000 194500 191500 188000 1920004070 205000 194500 191500 188000 1920004071 205000 194500 191500 188000 1920004072 205000 194500 191500 188000 1920004073 205000 194500 191500 188000 1920004074 205000 194500 191500 188000 1920004075 205000 194500 191500 188000 1920004076 205000 194500 191500 188000 1920004077 205000 194500 191500 188000 1920004078 205000 194500 191500 188000 1920004079 205000 194500 191500 188000 1920004080 205000 194500 191500 188000 1920004081 205000 194500 191500 188000 1920004082 205000 194500 191500 188000 1920004083 205000 194500 191500 188000 1920004084 205000 194500 191500 188000 1920004085 205000 194500 191500 188000 192000

Page 74: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4086 205000 194500 191500 188000 1920004087 205000 194500 191500 188000 1920004088 205000 194500 191500 188000 1920004089 205000 194500 191500 188000 1920004090 205000 194500 191500 188000 1920004091 205000 194500 191500 188000 1920004092 205000 194500 191500 188000 1920004093 205000 194500 191500 188000 1920004094 205000 194500 191500 188000 1920004095 205000 194500 191500 188000 1920004096 205000 194500 191500 188000 1920004097 205000 194500 191500 188000 1920004098 205000 194500 191500 188000 1920004099 205000 194500 191500 188000 1920004100 205000 194500 191500 188000 1920004101 205000 194500 191500 188000 1920004102 205000 194500 191500 188000 1920004103 205000 194500 191500 188000 1920004104 205000 194500 191500 188000 1920004105 205000 194500 191500 188000 1920004106 205000 194500 191500 188000 1920004107 205000 194500 191500 188000 1920004108 205000 194500 191500 188000 1920004109 205000 194500 191500 188000 1920004110 205000 194500 191500 188000 1920004111 205000 194500 191500 188000 1920004112 205000 194500 191500 188000 1920004113 205000 194500 191500 188000 1920004114 205000 194500 191500 188000 1920004115 205000 194500 191500 188000 1920004116 205000 194500 191500 188000 1920004117 205000 194500 191500 188000 1920004118 205000 194500 191500 188000 1920004119 205000 194500 191500 188000 1920004120 205000 194500 191500 188000 1920004121 205000 194500 191500 188000 1920004122 205000 194500 191500 188000 1920004123 205000 194500 191500 188000 1920004124 205000 194500 191500 188000 1920004125 205000 194500 191500 188000 1920004126 205000 194500 191500 188000 1920004127 205000 194500 191500 188000 1920004128 205000 194500 191500 188000 1920004129 205000 194500 191500 188000 1920004130 205000 194500 191500 188000 1920004131 205000 194500 191500 188000 1920004132 205000 194500 191500 188000 1920004133 205000 194500 191500 188000 1920004134 205000 194500 191500 188000 1920004135 205000 194500 191500 188000 1920004136 205000 194500 191500 188000 1920004137 205000 194500 191500 188000 1920004138 205000 194500 191500 188000 1920004139 205000 194500 191500 188000 1920004140 205000 194500 191500 188000 1920004141 205000 194500 191500 188000 1920004142 205000 194500 191500 188000 192000

Page 75: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4143 205000 194500 191500 188000 1920004144 205000 194500 191500 188000 1920004145 205000 194500 191500 188000 1920004146 205000 194500 191500 188000 1920004147 205000 194500 191500 188000 1920004148 205000 194500 191500 188000 1920004149 205000 194500 191500 188000 1920004150 205000 194500 191500 188000 1920004151 205000 194500 191500 188000 1920004152 205000 194500 191500 188000 1920004153 205000 194500 191500 188000 1920004154 205000 194500 191500 188000 1920004155 205000 194500 191500 188000 1920004156 205000 194500 191500 188000 1920004157 205000 194500 191500 188000 1920004158 205000 194500 191500 188000 1920004159 205000 194500 191500 188000 1920004160 205000 194500 191500 188000 1920004161 205000 194500 191500 188000 1920004162 205000 194500 191500 188000 1920004163 205000 194500 191500 188000 1920004164 205000 194500 191500 188000 1920004165 205000 194500 191500 188000 1920004166 205000 194500 191500 188000 1920004167 205000 194500 191500 188000 1920004168 205000 194500 191500 188000 1920004169 205000 194500 191500 188000 1920004170 205000 194500 191500 188000 1920004171 205000 194500 191500 188000 1920004172 205000 194500 191500 188000 1920004173 205000 194500 191500 188000 1920004174 205000 194500 191500 188000 1920004175 205000 194500 191500 188000 1920004176 205000 194500 191500 188000 1920004177 205000 194500 191500 188000 1920004178 205000 194500 191500 188000 1920004179 205000 194500 191500 188000 1920004180 205000 194500 191500 188000 1920004181 205000 194500 191500 188000 1920004182 205000 194500 191500 188000 1920004183 205000 194500 191500 188000 1920004184 205000 194500 191500 188000 1920004185 205000 194500 191500 188000 1920004186 205000 194500 191500 188000 1920004187 205000 194500 191500 188000 1920004188 205000 194500 191500 188000 1920004189 205000 194500 191500 188000 1920004190 205000 194500 191500 188000 1920004191 205000 194500 191500 188000 1920004192 205000 194500 191500 188000 1920004193 205000 194500 191500 188000 1920004194 205000 194500 191500 188000 1920004195 205000 194500 191500 188000 1920004196 205000 194500 191500 188000 1920004197 205000 194500 191500 188000 1920004198 205000 194500 191500 188000 1920004199 205000 194500 191500 188000 192000

Page 76: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4200 205000 194500 191500 188000 1920004201 205000 194500 191500 188000 1920004202 205000 194500 191500 188000 1920004203 205000 194500 191500 188000 1920004204 205000 194500 191500 188000 1920004205 205000 194500 191500 188000 1920004206 205000 194500 191500 188000 1920004207 205000 194500 191500 188000 1920004208 205000 194500 191500 188000 1920004209 205000 194500 191500 188000 1920004210 205000 194500 191500 188000 1920004211 205000 194500 191500 188000 1920004212 205000 194500 191500 188000 1920004213 205000 194500 191500 188000 1920004214 205000 194500 191500 188000 1920004215 205000 194500 191500 188000 1920004216 205000 194500 191500 188000 1920004217 205000 194500 191500 188000 1920004218 205000 194500 191500 188000 1920004219 205000 194500 191500 188000 1920004220 205000 194500 191500 188000 1920004221 205000 194500 191500 188000 1920004222 205000 194500 191500 188000 1920004223 205000 194500 191500 188000 1920004224 205000 194500 191500 188000 1920004225 205000 194500 191500 188000 1920004226 205000 194500 191500 188000 1920004227 205000 194500 191500 188000 1920004228 205000 194500 191500 188000 1920004229 205000 194500 191500 188000 1920004230 205000 194500 191500 188000 1920004231 205000 194500 191500 188000 1920004232 205000 194500 191500 188000 1920004233 205000 194500 191500 188000 1920004234 205000 194500 191500 188000 1920004235 205000 194500 191500 188000 1920004236 205000 194500 191500 188000 1920004237 205000 194500 191500 188000 1920004238 205000 194500 191500 188000 1920004239 205000 194500 191500 188000 1920004240 205000 194500 191500 188000 1920004241 205000 194500 191500 188000 1920004242 205000 194500 191500 188000 1920004243 205000 194500 191500 188000 1920004244 205000 194500 191500 188000 1920004245 205000 194500 191500 188000 1920004246 205000 194500 191500 188000 1920004247 205000 194500 191500 188000 1920004248 205000 194500 191500 188000 1920004249 205000 194500 191500 188000 1920004250 205000 194500 191500 188000 1920004251 205000 194500 191500 188000 1920004252 205000 194500 191500 188000 1920004253 205000 194500 191500 188000 1920004254 205000 194500 191500 188000 1920004255 205000 194500 191500 188000 1920004256 205000 194500 191500 188000 192000

Page 77: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4257 205000 194500 191500 188000 1920004258 205000 194500 191500 188000 1920004259 205000 194500 191500 188000 1920004260 205000 194500 191500 188000 1920004261 205000 194500 191500 188000 1920004262 205000 194500 191500 188000 1920004263 205000 194500 191500 188000 1920004264 205000 194500 191500 188000 1920004265 205000 194500 191500 188000 1920004266 205000 194500 191500 188000 1920004267 205000 194500 191500 188000 1920004268 205000 194500 191500 188000 1920004269 205000 194500 191500 188000 1920004270 205000 194500 191500 188000 1920004271 205000 194500 191500 188000 1920004272 205000 194500 191500 188000 1920004273 205000 194500 191500 188000 1920004274 205000 194500 191500 188000 1920004275 205000 194500 191500 188000 1920004276 205000 194500 191500 188000 1920004277 205000 194500 191500 188000 1920004278 205000 194500 191500 188000 1920004279 205000 194500 191500 188000 1920004280 205000 194500 191500 188000 1920004281 205000 194500 191500 188000 1920004282 205000 194500 191500 188000 1920004283 205000 194500 191500 188000 1920004284 205000 194500 191500 188000 1920004285 205000 194500 191500 188000 1920004286 205000 194500 191500 188000 1920004287 205000 194500 191500 188000 1920004288 205000 194500 191500 188000 1920004289 205000 194500 191500 188000 1920004290 205000 194500 191500 188000 1920004291 205000 194500 191500 188000 1920004292 205000 194500 191500 188000 1920004293 205000 194500 191500 188000 1920004294 205000 194500 191500 188000 1920004295 205000 194500 191500 188000 1920004296 205000 194500 191500 188000 1920004297 205000 194500 191500 188000 1920004298 205000 194500 191500 188000 1920004299 205000 194500 191500 188000 1920004300 205000 194500 191500 188000 1920004301 205000 194500 191500 188000 1920004302 205000 194500 191500 188000 1920004303 205000 194500 191500 188000 1920004304 205000 194500 191500 188000 1920004305 205000 194500 191500 188000 1920004306 205000 194500 191500 188000 1920004307 205000 194500 191500 188000 1920004308 205000 194500 191500 188000 1920004309 205000 194500 191500 188000 1920004310 205000 194500 191500 188000 1920004311 205000 194500 191500 188000 1920004312 205000 194500 191500 188000 1920004313 205000 194500 191500 188000 192000

Page 78: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4314 205000 194500 191500 188000 1920004315 205000 194500 191500 188000 1920004316 205000 194500 191500 188000 1920004317 205000 194500 191500 188000 1920004318 205000 194500 191500 188000 1920004319 205000 194500 191500 188000 1920004320 205000 194500 191500 188000 1920004321 205000 194500 191500 188000 1920004322 205000 194500 191500 188000 1920004323 205000 194500 191500 188000 1920004324 205000 194500 191500 188000 1920004325 205000 194500 191500 188000 1920004326 205000 194500 191500 188000 1920004327 205000 194500 191500 188000 1920004328 205000 194500 191500 188000 1920004329 205000 194500 191500 188000 1920004330 205000 194500 191500 188000 1920004331 205000 194500 191500 188000 1920004332 205000 194500 191500 188000 1920004333 205000 194500 191500 188000 1920004334 205000 194500 191500 188000 1920004335 205000 194500 191500 188000 1920004336 205000 194500 191500 188000 1920004337 205000 194500 191500 188000 1920004338 205000 194500 191500 188000 1920004339 205000 194500 191500 188000 1920004340 205000 194500 191500 188000 1920004341 205000 194500 191500 188000 1920004342 205000 194500 191500 188000 1920004343 205000 194500 191500 188000 1920004344 205000 194500 191500 188000 1920004345 205000 194500 191500 188000 1920004346 205000 194500 191500 188000 1920004347 205000 194500 191500 188000 1920004348 205000 194500 191500 188000 1920004349 205000 194500 191500 188000 1920004350 205000 194500 191500 188000 1920004351 205000 194500 191500 188000 1920004352 205000 194500 191500 188000 1920004353 205000 194500 191500 188000 1920004354 205000 194500 191500 188000 1920004355 205000 194500 191500 188000 1920004356 205000 194500 191500 188000 1920004357 205000 194500 191500 188000 1920004358 205000 194500 191500 188000 1920004359 205000 194500 191500 188000 1920004360 205000 194500 191500 188000 1920004361 205000 194500 191500 188000 1920004362 205000 194500 191500 188000 1920004363 205000 194500 191500 188000 1920004364 205000 194500 191500 188000 1920004365 205000 194500 191500 188000 1920004366 205000 194500 191500 188000 1920004367 205000 194500 191500 188000 1920004368 205000 194500 191500 188000 1920004369 205000 194500 191500 188000 1920004370 205000 194500 191500 188000 192000

Page 79: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4371 205000 194500 191500 188000 1920004372 205000 194500 191500 188000 1920004373 205000 194500 191500 188000 1920004374 205000 194500 191500 188000 1920004375 205000 194500 191500 188000 1920004376 205000 194500 191500 188000 1920004377 205000 194500 191500 188000 1920004378 205000 194500 191500 188000 1920004379 205000 194500 191500 188000 1920004380 205000 194500 191500 188000 1920004381 205000 194500 191500 188000 1920004382 205000 194500 191500 188000 1920004383 205000 194500 191500 188000 1920004384 205000 194500 191500 188000 1920004385 205000 194500 191500 188000 1920004386 205000 194500 191500 188000 1920004387 205000 194500 191500 188000 1920004388 205000 194500 191500 188000 1920004389 205000 194500 191500 188000 1920004390 205000 194500 191500 188000 1920004391 205000 194500 191500 188000 1920004392 205000 194500 191500 188000 1920004393 205000 194500 191500 188000 1920004394 205000 194500 191500 188000 1920004395 205000 194500 191500 188000 1920004396 205000 194500 191500 188000 1920004397 205000 194500 191500 188000 1920004398 205000 194500 191500 188000 1920004399 205000 194500 191500 188000 1920004400 205000 194500 191500 188000 1920004401 205000 194500 191500 188000 1920004402 205000 194500 191500 188000 1920004403 205000 194500 191500 188000 1920004404 205000 194500 191500 188000 1920004405 205000 194500 191500 188000 1920004406 205000 194500 191500 188000 1920004407 205000 194500 191500 188000 1920004408 205000 194500 191500 188000 1920004409 205000 194500 191500 188000 1920004410 205000 194500 191500 188000 1920004411 205000 194500 191500 188000 1920004412 205000 194500 191500 188000 1920004413 205000 194500 191500 188000 1920004414 205000 194500 191500 188000 1920004415 205000 194500 191500 188000 1920004416 205000 194500 191500 188000 1920004417 205000 194500 191500 188000 1920004418 205000 194500 191500 188000 1920004419 205000 194500 191500 188000 1920004420 205000 194500 191500 188000 1920004421 205000 194500 191500 188000 1920004422 205000 194500 191500 188000 1920004423 205000 194500 191500 188000 1920004424 205000 194500 191500 188000 1920004425 205000 194500 191500 188000 1920004426 205000 194500 191500 188000 1920004427 205000 194500 191500 188000 192000

Page 80: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4428 205000 194500 191500 188000 1920004429 205000 194500 191500 188000 1920004430 205000 194500 191500 188000 1920004431 205000 194500 191500 188000 1920004432 205000 194500 191500 188000 1920004433 205000 194500 191500 188000 1920004434 205000 194500 191500 188000 1920004435 205000 194500 191500 188000 1920004436 205000 194500 191500 188000 1920004437 205000 194500 191500 188000 1920004438 205000 194500 191500 188000 1920004439 205000 194500 191500 188000 1920004440 205000 194500 191500 188000 1920004441 205000 194500 191500 188000 1920004442 205000 194500 191500 188000 1920004443 205000 194500 191500 188000 1920004444 205000 194500 191500 188000 1920004445 205000 194500 191500 188000 1920004446 205000 194500 191500 188000 1920004447 205000 194500 191500 188000 1920004448 205000 194500 191500 188000 1920004449 205000 194500 191500 188000 1920004450 205000 194500 191500 188000 1920004451 205000 194500 191500 188000 1920004452 205000 194500 191500 188000 1920004453 205000 194500 191500 188000 1920004454 205000 194500 191500 188000 1920004455 205000 194500 191500 188000 1920004456 205000 194500 191500 188000 1920004457 205000 194500 191500 188000 1920004458 205000 194500 191500 188000 1920004459 205000 194500 191500 188000 1920004460 205000 194500 191500 188000 1920004461 205000 194500 191500 188000 1920004462 205000 194500 191500 188000 1920004463 205000 194500 191500 188000 1920004464 205000 194500 191500 188000 1920004465 205000 194500 191500 188000 1920004466 205000 194500 191500 188000 1920004467 205000 194500 191500 188000 1920004468 205000 194500 191500 188000 1920004469 205000 194500 191500 188000 1920004470 205000 194500 191500 188000 1920004471 205000 194500 191500 188000 1920004472 205000 194500 191500 188000 1920004473 205000 194500 191500 188000 1920004474 205000 194500 191500 188000 1920004475 205000 194500 191500 188000 1920004476 205000 194500 191500 188000 1920004477 205000 194500 191500 188000 1920004478 205000 194500 191500 188000 1920004479 205000 194500 191500 188000 1920004480 205000 194500 191500 188000 1920004481 205000 194500 191500 188000 1920004482 205000 194500 191500 188000 1920004483 205000 194500 191500 188000 1920004484 205000 194500 191500 188000 192000

Page 81: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4485 205000 194500 191500 188000 1920004486 205000 194500 191500 188000 1920004487 205000 194500 191500 188000 1920004488 205000 194500 191500 188000 1920004489 205000 194500 191500 188000 1920004490 205000 194500 191500 188000 1920004491 205000 194500 191500 188000 1920004492 205000 194500 191500 188000 1920004493 205000 194500 191500 188000 1920004494 205000 194500 191500 188000 1920004495 205000 194500 191500 188000 1920004496 205000 194500 191500 188000 1920004497 205000 194500 191500 188000 1920004498 205000 194500 191500 188000 1920004499 205000 194500 191500 188000 1920004500 205000 194500 191500 188000 1920004501 205000 194500 191500 188000 1920004502 205000 194500 191500 188000 1920004503 205000 194500 191500 188000 1920004504 205000 194500 191500 188000 1920004505 205000 194500 191500 188000 1920004506 205000 194500 191500 188000 1920004507 205000 194500 191500 188000 1920004508 205000 194500 191500 188000 1920004509 205000 194500 191500 188000 1920004510 205000 194500 191500 188000 1920004511 205000 194500 191500 188000 1920004512 205000 194500 191500 188000 1920004513 205000 194500 191500 188000 1920004514 205000 194500 191500 188000 1920004515 205000 194500 191500 188000 1920004516 205000 194500 191500 188000 1920004517 205000 194500 191500 188000 1920004518 205000 194500 191500 188000 1920004519 205000 194500 191500 188000 1920004520 205000 194500 191500 188000 1920004521 205000 194500 191500 188000 1920004522 205000 194500 191500 188000 1920004523 205000 194500 191500 188000 1920004524 205000 194500 191500 188000 1920004525 205000 194500 191500 188000 1920004526 205000 194500 191500 188000 1920004527 205000 194500 191500 188000 1920004528 205000 194500 191500 188000 1920004529 205000 194500 191500 188000 1920004530 205000 194500 191500 188000 1920004531 205000 194500 191500 188000 1920004532 205000 194500 191500 188000 1920004533 205000 194500 191500 188000 1920004534 205000 194500 191500 188000 1920004535 205000 194500 191500 188000 1920004536 205000 194500 191500 188000 1920004537 205000 194500 191500 188000 1920004538 205000 194500 191500 188000 1920004539 205000 194500 191500 188000 1920004540 205000 194500 191500 188000 1920004541 205000 194500 191500 188000 192000

Page 82: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4542 205000 194500 191500 188000 1920004543 205000 194500 191500 188000 1920004544 205000 194500 191500 188000 1920004545 205000 194500 191500 188000 1920004546 205000 194500 191500 188000 1920004547 205000 194500 191500 188000 1920004548 205000 194500 191500 188000 1920004549 205000 194500 191500 188000 1920004550 205000 194500 191500 188000 1920004551 205000 194500 191500 188000 1920004552 205000 194500 191500 188000 1920004553 205000 194500 191500 188000 1920004554 205000 194500 191500 188000 1920004555 205000 194500 191500 188000 1920004556 205000 194500 191500 188000 1920004557 205000 194500 191500 188000 1920004558 205000 194500 191500 188000 1920004559 205000 194500 191500 188000 1920004560 205000 194500 191500 188000 1920004561 205000 194500 191500 188000 1920004562 205000 194500 191500 188000 1920004563 205000 194500 191500 188000 1920004564 205000 194500 191500 188000 1920004565 205000 194500 191500 188000 1920004566 205000 194500 191500 188000 1920004567 205000 194500 191500 188000 1920004568 205000 194500 191500 188000 1920004569 205000 194500 191500 188000 1920004570 205000 194500 191500 188000 1920004571 205000 194500 191500 188000 1920004572 205000 194500 191500 188000 1920004573 205000 194500 191500 188000 1920004574 205000 194500 191500 188000 1920004575 205000 194500 191500 188000 1920004576 205000 194500 191500 188000 1920004577 205000 194500 191500 188000 1920004578 205000 194500 191500 188000 1920004579 205000 194500 191500 188000 1920004580 205000 194500 191500 188000 1920004581 205000 194500 191500 188000 1920004582 205000 194500 191500 188000 1920004583 205000 194500 191500 188000 1920004584 205000 194500 191500 188000 1920004585 205000 194500 191500 188000 1920004586 205000 194500 191500 188000 1920004587 205000 194500 191500 188000 1920004588 205000 194500 191500 188000 1920004589 205000 194500 191500 188000 1920004590 205000 194500 191500 188000 1920004591 205000 194500 191500 188000 1920004592 205000 194500 191500 188000 1920004593 205000 194500 191500 188000 1920004594 205000 194500 191500 188000 1920004595 205000 194500 191500 188000 1920004596 205000 194500 191500 188000 1920004597 205000 194500 191500 188000 1920004598 205000 194500 191500 188000 192000

Page 83: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4599 205000 194500 191500 188000 1920004600 205000 194500 191500 188000 1920004601 205000 194500 191500 188000 1920004602 205000 194500 191500 188000 1920004603 205000 194500 191500 188000 1920004604 205000 194500 191500 188000 1920004605 205000 194500 191500 188000 1920004606 205000 194500 191500 188000 1920004607 205000 194500 191500 188000 1920004608 205000 194500 191500 188000 1920004609 205000 194500 191500 188000 1920004610 205000 194500 191500 188000 1920004611 205000 194500 191500 188000 1920004612 205000 194500 191500 188000 1920004613 205000 194500 191500 188000 1920004614 205000 194500 191500 188000 1920004615 205000 194500 191500 188000 1920004616 205000 194500 191500 188000 1920004617 205000 194500 191500 188000 1920004618 205000 194500 191500 188000 1920004619 205000 194500 191500 188000 1920004620 205000 194500 191500 188000 1920004621 205000 194500 191500 188000 1920004622 205000 194500 191500 188000 1920004623 205000 194500 191500 188000 1920004624 205000 194500 191500 188000 1920004625 205000 194500 191500 188000 1920004626 205000 194500 191500 188000 1920004627 205000 194500 191500 188000 1920004628 205000 194500 191500 188000 1920004629 205000 194500 191500 188000 1920004630 205000 194500 191500 188000 1920004631 205000 194500 191500 188000 1920004632 205000 194500 191500 188000 1920004633 205000 194500 191500 188000 1920004634 205000 194500 191500 188000 1920004635 205000 194500 191500 188000 1920004636 205000 194500 191500 188000 1920004637 205000 194500 191500 188000 1920004638 205000 194500 191500 188000 1920004639 205000 194500 191500 188000 1920004640 205000 194500 191500 188000 1920004641 205000 194500 191500 188000 1920004642 205000 194500 191500 188000 1920004643 205000 194500 191500 188000 1920004644 205000 194500 191500 188000 1920004645 205000 194500 191500 188000 1920004646 205000 194500 191500 188000 1920004647 205000 194500 191500 188000 1920004648 205000 194500 191500 188000 1920004649 205000 194500 191500 188000 1920004650 205000 194500 191500 188000 1920004651 205000 194500 191500 188000 1920004652 205000 194500 191500 188000 1920004653 205000 194500 191500 188000 1920004654 205000 194500 191500 188000 1920004655 205000 194500 191500 188000 192000

Page 84: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4656 205000 194500 191500 188000 1920004657 205000 194500 191500 188000 1920004658 205000 194500 191500 188000 1920004659 205000 194500 191500 188000 1920004660 205000 194500 191500 188000 1920004661 205000 194500 191500 188000 1920004662 205000 194500 191500 188000 1920004663 205000 194500 191500 188000 1920004664 205000 194500 191500 188000 1920004665 205000 194500 191500 188000 1920004666 205000 194500 191500 188000 1920004667 205000 194500 191500 188000 1920004668 205000 194500 191500 188000 1920004669 205000 194500 191500 188000 1920004670 205000 194500 191500 188000 1920004671 205000 194500 191500 188000 1920004672 205000 194500 191500 188000 1920004673 205000 194500 191500 188000 1920004674 205000 194500 191500 188000 1920004675 205000 194500 191500 188000 1920004676 205000 194500 191500 188000 1920004677 205000 194500 191500 188000 1920004678 205000 194500 191500 188000 1920004679 205000 194500 191500 188000 1920004680 205000 194500 191500 188000 1920004681 205000 194500 191500 188000 1920004682 205000 194500 191500 188000 1920004683 205000 194500 191500 188000 1920004684 205000 194500 191500 188000 1920004685 205000 194500 191500 188000 1920004686 205000 194500 191500 188000 1920004687 205000 194500 191500 188000 1920004688 205000 194500 191500 188000 1920004689 205000 194500 191500 188000 1920004690 205000 194500 191500 188000 1920004691 205000 194500 191500 188000 1920004692 205000 194500 191500 188000 1920004693 205000 194500 191500 188000 1920004694 205000 194500 191500 188000 1920004695 205000 194500 191500 188000 1920004696 205000 194500 191500 188000 1920004697 205000 194500 191500 188000 1920004698 205000 194500 191500 188000 1920004699 205000 194500 191500 188000 1920004700 205000 194500 191500 188000 1920004701 205000 194500 191500 188000 1920004702 205000 194500 191500 188000 1920004703 205000 194500 191500 188000 1920004704 205000 194500 191500 188000 1920004705 205000 194500 191500 188000 1920004706 205000 194500 191500 188000 1920004707 205000 194500 191500 188000 1920004708 205000 194500 191500 188000 1920004709 205000 194500 191500 188000 1920004710 205000 194500 191500 188000 1920004711 205000 194500 191500 188000 1920004712 205000 194500 191500 188000 192000

Page 85: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4713 205000 194500 191500 188000 1920004714 205000 194500 191500 188000 1920004715 205000 194500 191500 188000 1920004716 205000 194500 191500 188000 1920004717 205000 194500 191500 188000 1920004718 205000 194500 191500 188000 1920004719 205000 194500 191500 188000 1920004720 205000 194500 191500 188000 1920004721 205000 194500 191500 188000 1920004722 205000 194500 191500 188000 1920004723 205000 194500 191500 188000 1920004724 205000 194500 191500 188000 1920004725 205000 194500 191500 188000 1920004726 205000 194500 191500 188000 1920004727 205000 194500 191500 188000 1920004728 205000 194500 191500 188000 1920004729 205000 194500 191500 188000 1920004730 205000 194500 191500 188000 1920004731 205000 194500 191500 188000 1920004732 205000 194500 191500 188000 1920004733 205000 194500 191500 188000 1920004734 205000 194500 191500 188000 1920004735 205000 194500 191500 188000 1920004736 205000 194500 191500 188000 1920004737 205000 194500 191500 188000 1920004738 205000 194500 191500 188000 1920004739 205000 194500 191500 188000 1920004740 205000 194500 191500 188000 1920004741 205000 194500 191500 188000 1920004742 205000 194500 191500 188000 1920004743 205000 194500 191500 188000 1920004744 205000 194500 191500 188000 1920004745 205000 194500 191500 188000 1920004746 205000 194500 191500 188000 1920004747 205000 194500 191500 188000 1920004748 205000 194500 191500 188000 1920004749 205000 194500 191500 188000 1920004750 205000 194500 191500 188000 1920004751 205000 194500 191500 188000 1920004752 205000 194500 191500 188000 1920004753 205000 194500 191500 188000 1920004754 205000 194500 191500 188000 1920004755 205000 194500 191500 188000 1920004756 205000 194500 191500 188000 1920004757 205000 194500 191500 188000 1920004758 205000 194500 191500 188000 1920004759 205000 194500 191500 188000 1920004760 205000 194500 191500 188000 1920004761 205000 194500 191500 188000 1920004762 205000 194500 191500 188000 1920004763 205000 194500 191500 188000 1920004764 205000 194500 191500 188000 1920004765 205000 194500 191500 188000 1920004766 205000 194500 191500 188000 1920004767 205000 194500 191500 188000 1920004768 205000 194500 191500 188000 1920004769 205000 194500 191500 188000 192000

Page 86: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4770 205000 194500 191500 188000 1920004771 205000 194500 191500 188000 1920004772 205000 194500 191500 188000 1920004773 205000 194500 191500 188000 1920004774 205000 194500 191500 188000 1920004775 205000 194500 191500 188000 1920004776 205000 194500 191500 188000 1920004777 205000 194500 191500 188000 1920004778 205000 194500 191500 188000 1920004779 205000 194500 191500 188000 1920004780 205000 194500 191500 188000 1920004781 205000 194500 191500 188000 1920004782 205000 194500 191500 188000 1920004783 205000 194500 191500 188000 1920004784 205000 194500 191500 188000 1920004785 205000 194500 191500 188000 1920004786 205000 194500 191500 188000 1920004787 205000 194500 191500 188000 1920004788 205000 194500 191500 188000 1920004789 205000 194500 191500 188000 1920004790 205000 194500 191500 188000 1920004791 205000 194500 191500 188000 1920004792 205000 194500 191500 188000 1920004793 205000 194500 191500 188000 1920004794 205000 194500 191500 188000 1920004795 205000 194500 191500 188000 1920004796 205000 194500 191500 188000 1920004797 205000 194500 191500 188000 1920004798 205000 194500 191500 188000 1920004799 205000 194500 191500 188000 1920004800 205000 194500 191500 188000 1920004801 205000 194500 191500 188000 1920004802 205000 194500 191500 188000 1920004803 205000 194500 191500 188000 1920004804 205000 194500 191500 188000 1920004805 205000 194500 191500 188000 1920004806 205000 194500 191500 188000 1920004807 205000 194500 191500 188000 1920004808 205000 194500 191500 188000 1920004809 205000 194500 191500 188000 1920004810 205000 194500 191500 188000 1920004811 205000 194500 191500 188000 1920004812 205000 194500 191500 188000 1920004813 205000 194500 191500 188000 1920004814 205000 194500 191500 188000 1920004815 205000 194500 191500 188000 1920004816 205000 194500 191500 188000 1920004817 205000 194500 191500 188000 1920004818 205000 194500 191500 188000 1920004819 205000 194500 191500 188000 1920004820 205000 194500 191500 188000 1920004821 205000 194500 191500 188000 1920004822 205000 194500 191500 188000 1920004823 205000 194500 191500 188000 1920004824 205000 194500 191500 188000 1920004825 205000 194500 191500 188000 1920004826 205000 194500 191500 188000 192000

Page 87: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4827 205000 194500 191500 188000 1920004828 205000 194500 191500 188000 1920004829 205000 194500 191500 188000 1920004830 205000 194500 191500 188000 1920004831 205000 194500 191500 188000 1920004832 205000 194500 191500 188000 1920004833 205000 194500 191500 188000 1920004834 205000 194500 191500 188000 1920004835 205000 194500 191500 188000 1920004836 205000 194500 191500 188000 1920004837 205000 194500 191500 188000 1920004838 205000 194500 191500 188000 1920004839 205000 194500 191500 188000 1920004840 205000 194500 191500 188000 1920004841 205000 194500 191500 188000 1920004842 205000 194500 191500 188000 1920004843 205000 194500 191500 188000 1920004844 205000 194500 191500 188000 1920004845 205000 194500 191500 188000 1920004846 205000 194500 191500 188000 1920004847 205000 194500 191500 188000 1920004848 205000 194500 191500 188000 1920004849 205000 194500 191500 188000 1920004850 205000 194500 191500 188000 1920004851 205000 194500 191500 188000 1920004852 205000 194500 191500 188000 1920004853 205000 194500 191500 188000 1920004854 205000 194500 191500 188000 1920004855 205000 194500 191500 188000 1920004856 205000 194500 191500 188000 1920004857 205000 194500 191500 188000 1920004858 205000 194500 191500 188000 1920004859 205000 194500 191500 188000 1920004860 205000 194500 191500 188000 1920004861 205000 194500 191500 188000 1920004862 205000 194500 191500 188000 1920004863 205000 194500 191500 188000 1920004864 205000 194500 191500 188000 1920004865 205000 194500 191500 188000 1920004866 205000 194500 191500 188000 1920004867 205000 194500 191500 188000 1920004868 205000 194500 191500 188000 1920004869 205000 194500 191500 188000 1920004870 205000 194500 191500 188000 1920004871 205000 194500 191500 188000 1920004872 205000 194500 191500 188000 1920004873 205000 194500 191500 188000 1920004874 205000 194500 191500 188000 1920004875 205000 194500 191500 188000 1920004876 205000 194500 191500 188000 1920004877 205000 194500 191500 188000 1920004878 205000 194500 191500 188000 1920004879 205000 194500 191500 188000 1920004880 205000 194500 191500 188000 1920004881 205000 194500 191500 188000 1920004882 205000 194500 191500 188000 1920004883 205000 194500 191500 188000 192000

Page 88: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4884 205000 194500 191500 188000 1920004885 205000 194500 191500 188000 1920004886 205000 194500 191500 188000 1920004887 205000 194500 191500 188000 1920004888 205000 194500 191500 188000 1920004889 205000 194500 191500 188000 1920004890 205000 194500 191500 188000 1920004891 205000 194500 191500 188000 1920004892 205000 194500 191500 188000 1920004893 205000 194500 191500 188000 1920004894 205000 194500 191500 188000 1920004895 205000 194500 191500 188000 1920004896 205000 194500 191500 188000 1920004897 205000 194500 191500 188000 1920004898 205000 194500 191500 188000 1920004899 205000 194500 191500 188000 1920004900 205000 194500 191500 188000 1920004901 205000 194500 191500 188000 1920004902 205000 194500 191500 188000 1920004903 205000 194500 191500 188000 1920004904 205000 194500 191500 188000 1920004905 205000 194500 191500 188000 1920004906 205000 194500 191500 188000 1920004907 205000 194500 191500 188000 1920004908 205000 194500 191500 188000 1920004909 205000 194500 191500 188000 1920004910 205000 194500 191500 188000 1920004911 205000 194500 191500 188000 1920004912 205000 194500 191500 188000 1920004913 205000 194500 191500 188000 1920004914 205000 194500 191500 188000 1920004915 205000 194500 191500 188000 1920004916 205000 194500 191500 188000 1920004917 205000 194500 191500 188000 1920004918 205000 194500 191500 188000 1920004919 205000 194500 191500 188000 1920004920 205000 194500 191500 188000 1920004921 205000 194500 191500 188000 1920004922 205000 194500 191500 188000 1920004923 205000 194500 191500 188000 1920004924 205000 194500 191500 188000 1920004925 205000 194500 191500 188000 1920004926 205000 194500 191500 188000 1920004927 205000 194500 191500 188000 1920004928 205000 194500 191500 188000 1920004929 205000 194500 191500 188000 1920004930 205000 194500 191500 188000 1920004931 205000 194500 191500 188000 1920004932 205000 194500 191500 188000 1920004933 205000 194500 191500 188000 1920004934 205000 194500 191500 188000 1920004935 205000 194500 191500 188000 1920004936 205000 194500 191500 188000 1920004937 205000 194500 191500 188000 1920004938 205000 194500 191500 188000 1920004939 205000 194500 191500 188000 1920004940 205000 194500 191500 188000 192000

Page 89: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4941 205000 194500 191500 188000 1920004942 205000 194500 191500 188000 1920004943 205000 194500 191500 188000 1920004944 205000 194500 191500 188000 1920004945 205000 194500 191500 188000 1920004946 205000 194500 191500 188000 1920004947 205000 194500 191500 188000 1920004948 205000 194500 191500 188000 1920004949 205000 194500 191500 188000 1920004950 205000 194500 191500 188000 1920004951 205000 194500 191500 188000 1920004952 205000 194500 191500 188000 1920004953 205000 194500 191500 188000 1920004954 205000 194500 191500 188000 1920004955 205000 194500 191500 188000 1920004956 205000 194500 191500 188000 1920004957 205000 194500 191500 188000 1920004958 205000 194500 191500 188000 1920004959 205000 194500 191500 188000 1920004960 205000 194500 191500 188000 1920004961 205000 194500 191500 188000 1920004962 205000 194500 191500 188000 1920004963 205000 194500 191500 188000 1920004964 205000 194500 191500 188000 1920004965 205000 194500 191500 188000 1920004966 205000 194500 191500 188000 1920004967 205000 194500 191500 188000 1920004968 205000 194500 191500 188000 1920004969 205000 194500 191500 188000 1920004970 205000 194500 191500 188000 1920004971 205000 194500 191500 188000 1920004972 205000 194500 191500 188000 1920004973 205000 194500 191500 188000 1920004974 205000 194500 191500 188000 1920004975 205000 194500 191500 188000 1920004976 205000 194500 191500 188000 1920004977 205000 194500 191500 188000 1920004978 205000 194500 191500 188000 1920004979 205000 194500 191500 188000 1920004980 205000 194500 191500 188000 1920004981 205000 194500 191500 188000 1920004982 205000 194500 191500 188000 1920004983 205000 194500 191500 188000 1920004984 205000 194500 191500 188000 1920004985 205000 194500 191500 188000 1920004986 205000 194500 191500 188000 1920004987 205000 194500 191500 188000 1920004988 205000 194500 191500 188000 1920004989 205000 194500 191500 188000 1920004990 205000 194500 191500 188000 1920004991 205000 194500 191500 188000 1920004992 205000 194500 191500 188000 1920004993 205000 194500 191500 188000 1920004994 205000 194500 191500 188000 1920004995 205000 194500 191500 188000 1920004996 205000 194500 191500 188000 192000

Page 90: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

4997 205000 194500 191500 188000 1920004998 205000 194500 191500 188000 1920004999 205000 194500 191500 188000 1920005000 205000 194500 191500 188000 192000

Page 91: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Cost input informationSat FTE Full-time employee

100 PTE Part-time employee80 Current num of FTE 100

120 FTE unit cost 200 ₫2063 PTE unit cost 250 ₫ Num of FTE 10015 Loss due to employee shortage 1,000 ₫ MIN Cost15 Min Total cost 15 Optimal Number of staff

520,000 Frequency

3,750 FTE=1055,000 Interval bins 105

28,750

100 110 120 130 140 150 16012 12 10 10 8 6 2 100

12 12 10 10 8 6 2 52 64 74 84 92 98 100

Cost distribution FTE=105105

0 0

Cumulative cost distribution FTE=105105

30 3510 7 100

10 7 SIMULATED TOTAL LABOR COST 93 100 Number of FTE

205,000 105

Page 92: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Best optimized option #N/A 188,000

Page 93: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 94: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 95: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 96: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 97: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 98: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 99: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 100: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 101: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 102: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 103: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 104: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 105: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 106: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 107: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 108: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 109: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 110: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 111: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 112: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 113: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 114: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 115: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 116: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 117: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 118: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 119: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 120: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 121: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 122: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 123: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 124: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 125: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 126: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 127: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 128: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 129: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 130: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 131: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 132: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 133: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 134: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 135: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 136: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 137: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 138: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 139: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 140: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 141: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 142: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 143: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 144: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 145: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 146: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 147: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 148: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 149: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 150: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 151: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 152: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 153: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 154: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 155: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 156: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 157: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 158: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 159: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 160: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 161: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 162: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 163: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 164: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 165: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 166: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 167: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 168: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 169: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 170: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 171: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 172: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 173: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 174: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 175: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 176: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 177: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 178: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 179: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 180: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

115 120 125 140

FTE=110 FTE=115 FTE=120 FTE=130110 115 120 130

FTE=110 FTE=115 FTE=120 FTE=130110 115 120 130

FTE=110 FTE=115 FTE=120 FTE=130110 115 120 130

Min all 0Max all 0Delta 0

Numb of interval 5

Number of FTE110 115 120 130

Page 181: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 182: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 183: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 184: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 185: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 186: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 187: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 188: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 189: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 190: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 191: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 192: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 193: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 194: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 195: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 196: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 197: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 198: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 199: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 200: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 201: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 202: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 203: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 204: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 205: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 206: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 207: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 208: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 209: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 210: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 211: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 212: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 213: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 214: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 215: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 216: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 217: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 218: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 219: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 220: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 221: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 222: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 223: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 224: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 225: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 226: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 227: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 228: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 229: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 230: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 231: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 232: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 233: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 234: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 235: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 236: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 237: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 238: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 239: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 240: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 241: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 242: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 243: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 244: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 245: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 246: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 247: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 248: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 249: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 250: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 251: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 252: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 253: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 254: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 255: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 256: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 257: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 258: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 259: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 260: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 261: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 262: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 263: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 264: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 265: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 266: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 267: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 268: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 269: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Sun Mon Tue Wed Thu Fri Sat1 Current num of FTE2 Rand number3 Simulated full-time number4 Rand number5 Simulated part-time number6 PT labor available in market7 PT labors hired8 Employee shortage9 Labor costs - Full-time

10 Labor costs - Part-time 11 Losses due to employee shortage

TOTAL - FTE DEMANDSDemand (# of staff) 40 50 60 70 80 90 100Numb observed 2 4 4 8 10 12 12FrequencyCumulated frequencyAverageRandom intervals for Simulation

PTE Demands

PTE DEMANDSDemand (# of staff) 0 5 10 15 20 25 30Numb observed 3 9 15 20 22 14 10FrequencyCumulated frequencyAverageRandom intervals for Simulation

SIMULATION of number of part-time employees that could be hired a day

Number of part-time labors

Interval bins

Interval bins

Page 270: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 271: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

Cost input informationFTE Full-time employeePTE Part-time employee

Current num of FTEFTE unit costPTE unit cost Num of FTE 100 115

Loss due to employee shortage MIN CostMin Total cost Optimal Number of staff

FrequencyFTE=105 FTE=110

Interval bins 105 110

110 120 130 140 150 16012 10 10 8 6 2 100

Cost distribution FTE=105 FTE=110105 110

0 0

Cumulative cost distribution FTE=105 FTE=110105 110

357

SIMULATED TOTAL LABOR COSTNumber of FTE

- 105 110

Page 272: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4
Page 273: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4

120 125 140

FTE=115 FTE=120 FTE=130115 120 130

FTE=115 FTE=120 FTE=130115 120 130

FTE=115 FTE=120 FTE=130115 120 130

Min all 0Max all 0Delta 0

Numb of interval 5

115 120 130

Page 274: Monter-Carlo Simulation Sensitivity CFVGMBA23 TEAM4