View
229
Download
0
Category
Preview:
Citation preview
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 1/327
Value-for-money (VFM) Indicator tool
Developer contacts
Developed by
Economic Consulting Associates (United Kingdom)
www.eca-uk.com
with assistance from
CRISIL Infrastructure Advisory (India)
Please ensure that Excel's Macros are enabled before using this tool.
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 2/327
Version information
Version v4.0
Date 20 December 2010
Sector Selector:
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 3/327
Brief introduction to value for money (VFM)
The purpose of this tool is to give a quantitative indication of whether a proposed PPP project ca
to the public sector Sponsor.
A PPP provides value for money if the expected net cash cost for the public sector of doing the
doing the project through the traditional public sector route, after taking account of the poss
VFM is measured from the point of view of the public Sector finances - for example, for the finan
A very important source of cost in an infrastructure project is risk.
Risk creates uncertainty about what the cost of the project will actually be.
The party (public sector or private sector) that faces risk also faces potentially higher than expect
One of the main arguments for using the PPP route is that it allows risks to be transferred to the
reduce costs for the public sector by using a PPP arrangement.
More information on value for money is available in the toolkit.
There are several different types of risk that impact a project. These include:
- the risk of cost and time overruns during contruction
- the risk that project revenues will not be as expected due to traffic volumes being lower than
- the risk that project revenues will not be as expected due to "leakage" of revenue as a result
- the risk that operating costs (Opex) during the life of the project will be higher than expected
- the risk that the project will need to be renegotiated (this risk is always faced by the public se
Each of these risks is allowed for in the VFM Indicator tool. Each (except renegotiation risk) can b
How the tool provides VFM indications
In all countries that do PPPs there is difficulty in accurately measuring value for money, because
Since the future is unknown, there is a range of possible risks and a range of possible outcomes.
This means it can be dangerous to rely on a single estimate of VFM (a 'point estimate'), since this
To avoid this danger, the VFM Indicator tool provides a range of expected VFM outcomes.
Based on past experience it is possible to say how likely several different cost outcomes are.
This likelihood can be described using probability distributions.
The VFM Indicator tool provides a range of possible VFM outcomes by using probability distributi
The purpose of this range is to help give an indication to the public Sponsor of how strong the qu
Using the VFM Indicator tool
User Guide
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 4/327
More information on the way the VFM Indicator tool works is available in the PPP toolkit.
To use the tool, Excel's Macros must be enabled.
This can be done by choosing the option when the file is opened, or by clicking Options at the to
or by using Excel's security settings.
The VFM Indicator can display the Rupee symbol. To display it, you must have the 'rupi foridian' f
If this font is not installed, the Rupee symbol will appear as an "R".
The VFM Indicator tool compares the expected net costs of the project as a PPP against the ex
This comparison takes into account the expected added cost due to risk.
The cost of doing the project through the traditional public sector route is called the "Public Sect
It is sometimes also called the Public Sector Comparator (PSC).
The VFM Indicator tool uses financial information from the Financial Viability Indicator model, w
Steps for using the VFM Indicator tool:
1. Select your sector: Use the 'Sector Selector' menu to choose your sector.
2. Allocate risks: On the 'Setup' sheet tick the boxes to allocate risk to either the private or pub
The allocation of risks should match the allocation in the Concession Agreement (or the plann
The discount rate (interest rate) for pubic sector projects should also be entered on the 'Setu
The tool has default values already entered for the probability distribution parameters.
If the user wants to change these defaults this can be done on the 'ProbDist Parameters' she
Each probability distribution requires a standard deviation and a mean. The tool can estimate
The parameters must be based on evidence from past projects. Ideally, they will come from a
3. Enter the financial information: The results from the Financial Viability Indicator model are e
These can be imported into the model by clicking the "Import data from .csv file" button. The
that was produced by the Financial Viability Indicator model (this is done on the 'Export' shee
Alternatively, the user may paste the data in manually.
Please note, the structure of the 'Financial Inputs' sheet must not be altered.
To avoid accidental changes the 'Financial Inputs' sheet is protected (password, to allow man
4. Check the range of simulated VFM outcomes on the 'VFM Indication' sheet: The model simu
information and the probability distributions for each risk. The simulation can be repeated by
The VFM range is shown In the chart on the 'VFM Indication' sheet.
5. Interpret the results: The range of expected VFM shows how strong the VFM test for the proj
If the VFM range is all in the positive area, then the quantitative VFM test suggests that the P
If the VFM range is all in the negative area, then the quantitative VFM test doubts that the PP
If the VFM range covers both the negative area and the positive area, then the quantitative V
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 5/327
An uncertain VFM result means the test is not strong enough to support a decision in favour o
Qualitative analysis, for example using the Suitability Filter in the PPP toolkit, should be carrie
Note, a qualitative assessment should be carried out even for PPPs that have a positive VFM i
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 6/327
n be expected to provide value for money (VFM)
project as a PPP is less than the expected net cash cost of
ible cost of risk.
ce Ministry or Department or for the Sponsor.
ed costs.
private sector partner. This can make it possible to
forecast.
f non-payment of tolls.
ctor).
e assigned to either the public or private sector in a PPP.
it is difficult to forecast the value of risk.
does not take account of the uncertainty in the estimate.
ions to calculate values for each type of risk.
antitative VFM result is.
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 7/327
of the screen (in Excel 2007) and choosing Enable,
ont installed on your computer.
ected net costs of the traditional public sector route.
or Benchmark" (PSB).
ich is also available in the PPP toolkit.
Sector Selector:
lic sector.
ed allocation, if the Agreement has not been finalised).
p' sheet.
t.
the distributions using these parameters.
database or from studies of project costs.
tered on the 'Financial Inputs' sheet.
user will be asked to select the .csv file
t of the Financial model).
ual data entry, is "VFM").
lates a range of VFM outcomes using the financial
clicking the button on the 'VFM Indication' sheet, or by hitting F9.
ect is.
P can provide value for money.
can provide value for money.
M test is uncertain.
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 8/327
f the PPP using quantitative information alone.
d out.
dication.
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 9/327
Choose the risk allocations
Allocate to the privat
Major project risk:
Construction-phase risks
Construction cost overrun risk TRUE
Construction time overrun risk TRUE
Operation-phase risks
Traffic risk - shortfall in traffic volume TRUE
Payment risk - revenue shortfall due to collections inefficiency TRUE
Opex risk - risk of opex costs being higher than expected TRUE
PPP risks for the public sector
Contract modification / renegotiation risk
Set the discount rate
What is the discount rate for evaluating public projects? 10.0%
Change default probability parameters?
Do you want to change the default parameters on the probability distributions?
Which of the major project risks will be allocated to the private sector for the VFM evaluation?
Choose the major project risks that will be allocated to the private sector under the PPP, and en
sector projects.
Ticking indicates the risk
allocated to the private se
Set-up for indicative VFM analysis - Ports sector1
Faced by the public s
Allocated to private
Allocated to private
Allocated to private
Allocated to private
Allocated to private
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 10/327
Set the cost of PPP procurement
What is the cost of procuring the PPP as a % of total project cost? (it is typically 1-3%)
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 11/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 12/327
er the discount rate for evaluating public
ould be
ctor in the PPP
Sector Selector:
Click to change the
ector
sector?
sector?
sector?
sector?
sector?
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 13/327
1.5%
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 14/327
Inputs from Financial Viability Indicator Model - plea
.csv export for VFM Indicator Tool
for a project in the Ports sector
Capex R cr.
Opex R cr.
User charges R cr.
Annuities R cr.
Other revenue (excluding terminal payment) R cr.
Terminal payment R cr.
Total revenue R cr.
Grants R cr.
Taxes R cr.
Key indicators
Project NPV R cr.
Project IRR %
Equity NPV R cr.
Equity IRR %
Cost of debt - during construction %
Construction period years
Set-up and inputs used in the Financial Viability model
This is a record of the inputs and settings of the model used to create this export file. These in
These settings are from the following file and location: \\.host\Shared Folders\ECA\Projects\I
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 15/327
Export date and time: 11/24/2010 15:52
Set-up sheet
Export file name: Export_Finmod_Resul
Non-container terminal capex project, expressed in nominal terms
PPP concession period (incl. construction period) 5
Start of port operations (PPP operation start) 2012.5
Operating period 2.5
PPP finishes at the end of 2014.5
Construction start year 201000%
Construction period 2.5
Construction complete by 201250.00%
Model expressed in real or nominal terms? Nominal
Expected inflation 5%
Tax rate 33.20%
MAT 19.90%
Tax exemption start 2005
Tax exemption length 1000%
Cost of Equity (Nominal) 15%
Cost of Debt (Nominal) 10%
Non-CapEx discount rate (Nominal) 0%
Demand
Cargo traffic
Cargo Type Container Status
Non-container n/a
Foreign Empty
Foreign Empty
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 16/327
Foreign Empty
Foreign Full
Foreign Full
Foreign Full
Coastal Empty
Coastal Empty
Coastal Empty
Coastal Full
Coastal Full
Coastal Full
Transhipment-Coastal Empty
Transhipment-Coastal Empty
Transhipment-Coastal Empty
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Full
Transhipment-Foreign Full
Transhipment-Foreign Full
Minimum Guarunteed Cargo
Cargo Type Container Status
Non-container n/a
Foreign Empty
Foreign Empty
Foreign Empty
Foreign Full
Foreign Full
Foreign Full
Coastal Empty
Coastal Empty
Coastal Empty
Coastal Full
Coastal Full
Coastal Full
Transhipment-Coastal Empty
Transhipment-Coastal Empty
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 17/327
Transhipment-Coastal Empty
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Full
Transhipment-Foreign Full
Transhipment-Foreign Full
CapEx
Costs and timing
Construction start year
Duration of works
Non-container Terminal
Civil Construction Rs Cr.
Equipment Rs Cr.
Other Rs Cr.
Container Terminal
Civil Construction Rs Cr.
Equipment Rs Cr.
Other Rs Cr.
Other CapEx
Civil Construction Rs Cr.
Equipment Rs Cr.
Other Rs Cr.
Construction profiles
% Construction in each 0.5 year period
Period 1 %
Period 2 %
Period 3 %
Period 4 %
Period 5 %
Period 6 %
Period 7 %
Period 8 %
Period 9 %
Period 10 %
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 18/327
CapEx financing
Max VGF funding as % of initial capex %
VGF grant as % of initial capex %
Other grant funding as % of initial capex %
Total CapEx grant(s) Rs Cr.
Debt:Equity Ratio %
Loan term Years
Moratorium period Years
Repayment schedule Linear
Financing costs, contingency costs, etc % of capex
Costs
Fixed OpEx
Value of port Assets
Civil Construction Rs Cr.
Equipment Rs Cr.
Other Rs Cr.
Annual costs CapEx phase
Annual cost start
Unit cost inputs:
Civil repair and maintenance %-Civil CapEx
Equipment repair and maintenance %-Equipment CapEx
Insurance %-CapEx
Other expenses %-CapEx
Variable OpEx
Non-container Terminal
Power consumption kWh/Tonne
Cost of power Rs/kWh
Fuel consumption Liter/Tonne
Cost of fuel Rs/Liter
Container Terminal 0
Power consumption kWh/TEU
Cost of power Rs/kWh
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 19/327
Fuel consumption Liter/TEU
Cost of fuel Rs/Liter
License Fee
License Fee
Escalation of license fee over WPI
Revenue
Charges from cargo loading / unloading
Cargo type Container Status
Non-container n/a
Container Terminal
Foreign Empty
Foreign Empty
Foreign Empty
Foreign Full
Foreign Full
Foreign Full
Coastal Empty
Coastal Empty
Coastal Empty
Coastal Full
Coastal Full
Coastal Full
Transhipment-Coastal Empty
Transhipment-Coastal Empty
Transhipment-Coastal Empty
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Coastal Full
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Empty
Transhipment-Foreign Full
Transhipment-Foreign Full
Transhipment-Foreign Full
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 20/327
Loading charge escalation
Escalation of charges over WPI
Charges for other port services
Revenue from berth hire
Total annual ship traffic GRT
Berth hire charges Rs/GRT
Other charges
Storage %-handling rev.
Demurrage %-handling rev.
Revenue sharing requirement
% of gross revenue to be shared
Revenue from other sources Rs Cr.
Equity IRR required by private sector partners: %
Termination payment at end of concession Rs Cr.
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 21/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 22/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 23/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 24/327
se do not change the structure of this sheet as this may stop the VFM Indicator tool from
2010 2011 2012 2013 2014 2015 2016
-120.0 -504.0 -126.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 12.5 28.1 32.8 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 100.0 0.0 0.0
0.0 0.0 12.5 28.1 132.8 0.0 0.0
0.0 150.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 -1.4 0.0
-416.15
0.0%
-252.39
0.0%
10.0%
2.5
puts and settings can be entered back into the Financial Viability Model to recreate the model outpu
ndia PPP toolkits\Toolkit content\Tools module\Financial model\Ports\Drafts\[Export_Finmod_Res
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 25/327
ts
Years
Years
Years
Years
Container len Demand units Initial traffic Traffic growth Elasticity
Initial 2nd Phase 3rd Phase
201250.00% 201300.00% 201350.00%
n/a M-tonne 1 1.50% 1.50% 1.50% 0
201250.00% 201300.00% 201350.00%
20-foot TEU 0% 0.00% 0.00% 0.00% 0
40-foot TEU 0% 0.00% 0.00% 0.00% 0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 26/327
>40-foot TEU 0% 0.00% 0.00% 0.00% 0
20-foot TEU 0% 0.00% 0.00% 0.00% 0
40-foot TEU 0 0.00% 0.00% 0.00% 0
>40-foot TEU 0 0.00% 0.00% 0.00% 0
20-foot TEU 0 0.00% 0.00% 0.00% 0
40-foot TEU 0 0.00% 0.00% 0.00% 0
>40-foot TEU 0.00% 0.00% 0.00% 0.00% 0
20-foot TEU 0.00% 0.00% 0.00% 0.00% 0
40-foot TEU 0.00% 0.00% 0.00% 0.00% 0
>40-foot TEU 0.00% 0.00% 0.00% 0.00% 0
20-foot TEU 0.00% 0.00% 0.00% 0.00% 0
40-foot TEU 0 0.00% 0.00% 0.00% 0
>40-foot TEU 0 0.00% 0.00% 0.00% 0
20-foot TEU 0 0.00% 0.00% 0.00% 0
40-foot TEU 0 0.00% 0.00% 0.00% 0
>40-foot TEU 0 0.00% 0.00% 0.00% 0
20-foot TEU 0 0.00% 0.00% 0.00% 0
40-foot TEU 0 0.00% 0.00% 0.00% 0
>40-foot TEU 0 0.00% 0.00% 0.00% 0
20-foot TEU 0 0.00% 0.00% 0.00% 0
40-foot TEU 0% 0.00% 0.00% 0.00% 0
>40-foot TEU 0% 0.00% 0.00% 0.00% 0
Container len Demand unitsInitial MGC MGC growth
Initial 2nd Phase 3rd Phase
201250.00% 201300.00% 201350.00%
n/a M-tonne 0% 1.00% 1.00% 1.00%
201250.00% 201300.00% 201350.00%
20-foot TEU 0% 0.00% 0.00% 0.00%
40-foot TEU 0 0.00% 0.00% 0.00%
>40-foot TEU 0 0.00% 0.00% 0.00%
20-foot TEU 0% 0.00% 0.00% 0.00%
40-foot TEU 0% 0.00% 0.00% 0.00%
>40-foot TEU 0% 0.00% 0.00% 0.00%
20-foot TEU 0% 0.00% 0.00% 0.00%
40-foot TEU 0% 0.00% 0.00% 0.00%
>40-foot TEU 0% 0.00% 0.00% 0.00%
20-foot TEU 0% 0.00% 0.00% 0.00%
40-foot TEU 0% 0.00% 0.00% 0.00%
>40-foot TEU 0% 0.00% 0.00% 0.00%
20-foot TEU 0% 0.00% 0.00% 0.00%
40-foot TEU 0 0.00% 0.00% 0.00%
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 27/327
>40-foot TEU 0.00% 0.00% 0.00% 0.00%
20-foot TEU 0.00% 0.00% 0.00% 0.00%
40-foot TEU 0.00% 0.00% 0.00% 0.00%
>40-foot TEU 0.00% 0.00% 0.00% 0.00%
20-foot TEU 0.00% 0.00% 0.00% 0.00%
40-foot TEU 0 0.00% 0.00% 0.00%
>40-foot TEU 0 0.00% 0.00% 0.00%
20-foot TEU 0 0.00% 0.00% 0.00%
40-foot TEU 0 0.00% 0.00% 0.00%
>40-foot TEU 0 0.00% 0.00% 0.00%
Non-containe Container Ter Other CapEx
2010 2011
1 150.00%
SLM WDV
# years %
100 10 60.00%
10 15 10.00%
10 20 20.00%
0% 1000% 60.00%
0% 1500% 10.00%
0 20 20.00%
20000% 1000% 60.00%
21000% 1500% 10.00%
22000% 2000% 20.00%
Non-containe Container Ter Other CapEx
50% 0% 30%
50% 0% 50%
0% 0% 20%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 28/327
20%
20%
0%
15000.00%
50%
20
2.5
0.00%
Book Value of Current Port Assets
0
0
0
Existing Non-containe Container Ter Other CapEx
2010 2010.5 2012
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
Initial 2nd Phase 3rd Phase
2012.5 2013 2013.5
0 0 0
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0 0 0
0 0 0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 29/327
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
Rs Cr. 0.00% 0% 0%
WPI + 0.00%
Container len Units Loading / unloading charges
Initial 2nd Phase 3rd Phase
201250% 201300% 201350%
n/a Rs/Tonne 177.16 177.16 177.16
201250% 2013 2013.5
20-foot Rs/TEU 0% 0 0
40-foot Rs/TEU 0% 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0% 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0.00% 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
20-foot Rs/TEU 0 0 0
40-foot Rs/TEU 0 0 0
>40-foot Rs/TEU 0 0 0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 30/327
10.00% #NAME?
Annual growth rate
Initial traffic 201250.00% 201300.00% 201350.00%
0 0.00% 0.00% 0.00%
0 0% 0
0% 0% 0%
0% 0% 0%
0% 0% 0%
0
18.00%
100
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 31/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 32/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 33/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 34/327
orking properly.
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
ts.
lts.csv]Export_Finmod_R
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 35/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 36/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 37/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 38/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 39/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 40/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 41/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 42/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 43/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 44/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 45/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 46/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 47/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 48/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 49/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 50/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 51/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 52/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 53/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 54/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0 0.0
0.0 0.0 0.0 0.0 0.0 0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 55/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 56/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 57/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 58/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 59/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 60/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 61/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 62/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 63/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 64/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 65/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 66/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 67/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 68/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 69/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 70/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 71/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 72/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 73/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 74/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 75/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 76/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 77/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 78/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 79/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 80/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 81/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 82/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 83/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 84/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 85/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 86/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 87/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 88/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 89/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 90/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 91/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 92/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 93/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 94/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 95/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 96/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 97/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 98/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 99/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 100/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 101/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 102/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 103/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 104/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 105/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 106/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 107/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 108/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 109/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 110/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 111/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 112/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 113/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 114/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 115/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 116/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 117/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 118/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 119/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 120/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 121/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 122/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 123/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 124/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 125/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 126/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 127/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 128/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 129/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 130/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 131/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 132/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 133/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 134/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 135/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 136/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 137/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 138/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 139/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 140/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 141/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 142/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 143/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 144/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 145/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 146/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 147/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 148/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 149/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 150/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 151/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 152/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 153/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 154/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 155/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 156/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 157/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 158/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 159/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 160/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 161/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 162/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 163/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 164/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 165/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 166/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 167/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 168/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 169/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 170/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 171/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 172/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 173/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 174/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 175/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 176/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 177/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 178/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 179/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 180/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 181/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 182/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 183/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 184/327
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 185/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 186/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 187/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 188/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 189/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 190/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 191/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 192/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 193/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 194/327
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 195/327
Most recent simulation
R cr. 723.4
VFM as % of project cost 96.5%
Probability of VFM in most recent simulation: 100%
Range of possible VFM results from most recent simulation
Range of simulated VFM outcomes - Ports sector
- The expected value of risk and VFM will change each time the test is repeated.
- The column chart shows how wide the range of possible VFM results is. If the range includes negative
results it may indicate uncertainty in the ability of the project to provide VFM.
A qualitative VFM assessment of the proposed PPP should still be carried out as best
practice.
The estimated chance of a positive VFM outcome was 100%
Average expected VFM was positive and strong in the most recent simulation.
Average VFM (most recent simulation):
2
0.00
0.100.20
0.30
0.40
0.50
5 9 0 .
0
6 8 8 .
7
7 8 7 .
3
8 8 6 .
0
9 8 4 .
7
1 ,
0 8 3 .
3
1 ,
1 8 2 .
0
1 ,
2 8 0 .
7
1 ,
3 7 9 .
3
1 ,
4 7 8 .
0
1 ,
5 7 6 .
7
1 ,
6 7 5 .
3
1 ,
7 7 4 .
0
1 ,
8 7 2 .
7
1 ,
9 7 1 .
3
8 9 0 .
0
Probability
Expected VFM (Rs cr )
Range of expected VFM results
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 196/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 197/327
Sector Selector:
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 198/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 199/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 200/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 201/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 202/327
Present value inputs are calculated using cashflows provided by the Financial Viability Indicator tool, discounted at the user-in
All calculations should be made in nominal terms.
PSB
PV of payments for a public sector project R cr. 750.0
PV of payments under PPP R cr.
Total costs for public finances R cr. 750.0
Gross VAT received R cr. 0.0
Corporate tax (including MAT) received R cr.
Third party income (eg, tolls, charges, advertising) received R cr. 49.0
Total receipts for public finances R cr. 49.0
Net cash cost to Public Finances ( = costs - receipts) R cr. 701.0
Risk adjustment PSB
Expected value of risk that would be transferred under PPP R cr. 207.4
Expected cost of added risks from a PPP for the public sector R cr.
Adjusted net cost to Public Finances R cr. 908.5
Expected average VFM R cr.
Calculation details for average simulated VFM
Cash costs and receipts - from Financial Viability Indicator tool
3
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 203/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 204/327
put discount rate.
PPP
195.4
195.4
0.0
0.8
0.8
194.6
PPP
9.5
185.1
723.4
The expected value of risk and VFM will change each time the simulation is repeated. To
repeat, click the button or re-calculate Excel (click 'Repeat the simulation' or hit F9)
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 205/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 206/327
Risks
Risk Include?
Construction-phase risks
Construction cost overrun
Source http://www.econdse.org/faculty/ram/Worki
Construction time overrunSource http://www.econdse.org/faculty/ram/W
Construction period for this project
Operation-phase risks
Traffic risk - shortfall in traffic volume
Shortfall in first year of project (actual / forecast) Start short-fall (actual/forecast):
Shortfall after traffic has ramped-up End short-fall (actual / forecast):
Source https://www2.standardandpoors.com/s
Payment risk - revenue shortfall due to collections inefficiency
Source
Opex risk
Source
PPP risk for the public sector
Contract modification / renegotiation risk
Source
Probability distribution parameters - Ports sector
The parameters to describe the probability distribution for each risk may be changed here. A reputable
the parameters should be set to it is advisable to leave the default settings unchanged.
Ticking indicates risk is allocated to
private sector in a PPP
4
Faced by the public sector
Allocated to private sector?
Allocated to private sector?
Allocated to private sector?
Allocated to private sector?
Allocated to private sector?
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 207/327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 208/327
Probability distribution
Mean Std Dev
20% 50%
ng%20Paper%20Nov%2030,%202009.pdf
45% 60%orking%20Paper%20Nov%2030,%202009.pdf
30 months
77% 26%
77% Time to ramp-up: 1 years
f/pdf/fixedincome/project_finance_2005_12.pdf
15% 5%
15% 10%
5% 10%
ource is required. If the user is unsure of what Return to 'Setup'
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 209/327
Risk value calculation
Risk Construction cost overrun risk Constructi
Probability distribution Gamma Gamma
Base Cost/Time/Revenue R cr. 620.3 Capex months
Point estimate months
Average value of risk (eg, Overrun, Shortfall) R cr. 124.1 R cr.
Probability distribution calculated R cr. 125.3 months
Average value of risk (eg, Overrun, Shortfall) % of base 20.2% % of base
Distribution parameters Alpha 8.000 Alpha
Beta 0.025 Beta
Random Overrun Random
% of base R cr.
0.935 31.6% 195.9 0.042
0.227 14.5% 89.7 0.195
0.683 22.7% 140.5 0.798
0.986 38.5% 238.7 0.722
0.073 10.8% 67.1 0.107
0.077 10.9% 67.8 0.125
0.541 19.9% 123.4 0.718
0.714 23.3% 144.8 0.350
0.087 11.3% 69.9 0.596
0.183 13.6% 84.3 0.699
0.099 11.6% 72.0 0.991
0.747 24.1% 149.7 0.711
0.570 20.4% 126.7 0.764
0.158 13.1% 81.0 0.266
0.575 20.5% 127.2 0.965
0.814 26.0% 161.3 0.151
0.858 27.5% 170.8 0.213
0.684 22.7% 140.6 0.354
0.792 25.3% 157.2 0.714
0.189 13.7% 85.1 0.077
0.590 20.8% 128.9 0.806
0.577 20.5% 127.5 0.966
0.930 31.2% 193.8 0.210
Simulated risk value calculations (monte carlo analysis)
Construction r
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 210/327
0.557 20.2% 125.2 0.899
0.766 24.6% 152.7 0.246
0.501 19.2% 119.1 0.668
0.973 35.8% 222.0 0.047
0.143 12.7% 79.0 0.978
0.072 10.8% 66.8 0.026
0.653 22.0% 136.5 0.024
0.537 19.8% 123.0 0.222
0.749 24.2% 150.0 0.744
0.039 9.4% 58.6 0.377
0.282 15.5% 95.9 0.811
0.859 27.6% 171.2 0.213
0.531 19.7% 122.3 0.243
0.295 15.7% 97.3 0.291
0.427 17.9% 111.2 0.658
0.733 23.8% 147.6 0.662
0.065 10.5% 65.3 0.821
0.657 22.1% 137.1 0.474
0.622 21.4% 132.8 0.082
0.481 18.9% 116.9 0.140
0.896 29.2% 181.3 0.555
0.842 27.0% 167.3 0.763
0.897 29.3% 181.6 0.573
0.384 17.2% 106.7 0.877
0.339 16.4% 102.0 0.039
0.754 24.3% 150.8 0.584
0.856 27.5% 170.5 0.347
0.670 22.4% 138.8 0.855
0.811 25.9% 160.7 0.367
0.010 7.2% 44.9 0.006
0.600 21.0% 130.1 0.472
0.623 21.4% 132.8 0.869
0.900 29.4% 182.6 0.846
0.482 18.9% 117.0 0.546
0.733 23.8% 147.5 0.263
0.049 9.9% 61.5 0.530
0.474 18.7% 116.2 0.269
0.090 11.3% 70.4 0.619
0.661 22.2% 137.6 0.592
0.914 30.2% 187.3 0.734
0.331 16.3% 101.1 0.119
0.033 9.1% 56.7 0.645
0.816 26.1% 161.7 0.105
0.821 26.2% 162.6 0.231
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 211/327
0.245 14.8% 91.8 0.809
0.220 14.3% 88.8 0.032
0.018 8.1% 50.4 0.355
0.347 16.6% 102.9 0.987
0.816 26.1% 161.8 0.594
0.889 28.9% 179.2 0.590
0.178 13.5% 83.7 0.422
0.625 21.5% 133.1 0.232
0.137 12.6% 78.1 0.485
0.459 18.5% 114.6 0.480
0.452 18.3% 113.8 0.871
0.273 15.3% 94.9 0.120
0.499 19.2% 118.8 0.968
0.039 9.4% 58.5 0.753
0.699 23.0% 142.7 0.700
0.085 11.2% 69.6 0.825
0.160 13.1% 81.4 0.695
0.585 20.7% 128.4 0.607
0.693 22.9% 141.9 0.591
0.590 20.8% 128.9 0.873
0.653 22.0% 136.6 0.666
0.882 28.6% 177.1 0.106
0.279 15.4% 95.6 0.220
0.718 23.4% 145.3 0.614
0.906 29.8% 184.7 0.260
0.560 20.2% 125.5 0.453
0.714 23.3% 144.7 0.863
0.561 20.2% 125.6 0.589
0.961 34.0% 211.1 0.741
0.046 9.8% 60.6 0.862
0.293 15.7% 97.1 0.256
0.096 11.5% 71.5 0.130
0.950 32.9% 203.8 0.734
0.490 19.0% 117.8 0.987
0.260 15.1% 93.5 0.869
0.447 18.3% 113.4 0.913
0.051 10.0% 62.0 0.072
0.432 18.0% 111.8 0.264
0.011 7.4% 46.1 0.282
0.149 12.9% 79.9 0.404
0.254 15.0% 92.9 0.022
0.130 12.4% 77.0 0.440
0.529 19.7% 122.0 0.933
0.899 29.4% 182.1 0.222
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 212/327
0.166 13.2% 82.1 0.431
0.247 14.8% 92.0 0.145
0.218 14.3% 88.6 0.427
0.839 26.8% 166.5 0.037
0.568 20.4% 126.4 0.598
0.979 36.9% 228.8 0.080
0.149 12.9% 79.8 0.361
0.886 28.8% 178.4 0.036
0.572 20.4% 126.8 0.698
0.964 34.4% 213.2 0.138
0.908 29.9% 185.3 0.781
0.427 17.9% 111.2 0.012
0.962 34.1% 211.6 0.969
0.289 15.6% 96.7 0.759
0.338 16.4% 101.9 0.356
0.038 9.4% 58.3 0.202
0.161 13.1% 81.4 0.527
0.294 15.7% 97.3 0.220
0.961 34.0% 210.8 0.339
0.897 29.3% 181.5 0.679
0.266 15.2% 94.1 0.073
0.124 12.3% 76.1 0.336
0.138 12.6% 78.2 0.964
0.331 16.3% 101.2 0.383
0.669 22.3% 138.6 0.695
0.810 25.9% 160.6 0.822
0.684 22.7% 140.6 0.573
0.349 16.6% 103.1 0.495
0.827 26.4% 163.9 0.209
0.557 20.2% 125.2 0.189
0.091 11.4% 70.6 0.243
0.960 34.0% 210.7 0.756
0.760 24.5% 151.7 0.785
0.798 25.5% 158.4 0.902
0.793 25.4% 157.4 0.555
0.897 29.3% 181.7 0.453
0.393 17.4% 107.7 0.230
0.317 16.1% 99.7 0.571
0.185 13.6% 84.6 0.133
0.459 18.5% 114.5 0.499
0.610 21.2% 131.3 0.292
0.591 20.8% 129.0 0.901
0.877 28.3% 175.7 0.255
0.266 15.2% 94.1 0.932
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 213/327
0.432 18.0% 111.7 0.633
0.834 26.7% 165.5 0.411
0.228 14.5% 89.8 0.324
0.937 31.7% 196.9 0.137
0.348 16.6% 102.9 0.410
0.724 23.6% 146.3 0.575
0.915 30.3% 187.9 0.362
0.040 9.5% 59.0 0.195
0.252 14.9% 92.6 0.192
0.577 20.5% 127.4 0.401
0.933 31.4% 195.1 0.065
0.186 13.6% 84.7 0.588
0.658 22.1% 137.2 0.947
0.874 28.2% 174.8 0.926
0.499 19.2% 118.8 0.605
0.159 13.1% 81.2 0.190
0.314 16.0% 99.4 0.312
0.847 27.1% 168.2 0.298
0.101 11.7% 72.4 0.701
0.897 29.3% 181.6 0.373
0.275 15.3% 95.2 0.862
0.636 21.7% 134.4 0.620
0.166 13.2% 82.1 0.951
0.889 28.9% 179.2 0.528
0.995 42.7% 265.0 0.793
0.108 11.9% 73.6 0.340
0.945 32.4% 201.2 0.960
0.286 15.5% 96.4 0.970
0.794 25.4% 157.6 0.702
0.736 23.9% 148.0 0.306
0.548 20.0% 124.1 0.589
0.728 23.7% 146.9 0.998
0.522 19.5% 121.3 0.006
0.860 27.6% 171.4 0.635
0.900 29.4% 182.4 0.207
0.889 28.9% 179.0 0.069
0.828 26.5% 164.2 0.874
0.505 19.3% 119.4 0.475
0.967 34.8% 216.0 0.048
0.821 26.2% 162.7 0.427
0.206 14.1% 87.2 0.534
0.376 17.1% 105.9 0.901
0.364 16.9% 104.7 0.695
0.993 41.7% 258.6 0.280
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 214/327
0.308 15.9% 98.8 0.588
0.663 22.2% 137.8 0.430
0.151 12.9% 80.1 0.519
0.539 19.9% 123.1 0.977
0.796 25.5% 158.0 0.941
0.772 24.8% 153.7 0.045
0.971 35.5% 219.9 0.108
0.377 17.1% 106.0 0.565
0.427 17.9% 111.2 0.202
0.813 26.0% 161.1 0.496
0.717 23.4% 145.2 0.649
0.335 16.4% 101.6 0.747
0.027 8.8% 54.3 0.602
0.605 21.1% 130.7 0.372
0.667 22.3% 138.3 0.582
0.409 17.6% 109.4 0.510
0.020 8.3% 51.2 0.280
0.608 21.1% 131.1 0.185
0.889 28.9% 179.0 0.231
0.932 31.4% 194.8 0.118
0.455 18.4% 114.2 0.305
0.279 15.4% 95.6 0.256
0.129 12.4% 76.9 0.803
0.945 32.4% 200.8 0.854
0.821 26.2% 162.7 0.347
0.274 15.3% 95.0 0.467
0.420 17.8% 110.5 0.883
0.382 17.2% 106.6 0.628
0.814 26.0% 161.4 0.442
0.717 23.4% 145.3 0.342
0.151 12.9% 80.1 0.277
0.409 17.6% 109.3 0.457
0.980 37.1% 229.9 0.764
0.886 28.7% 178.2 0.907
0.448 18.3% 113.5 0.397
0.562 20.3% 125.8 0.749
0.181 13.6% 84.1 0.628
0.308 15.9% 98.8 0.911
0.649 21.9% 136.0 0.871
0.324 16.2% 100.5 0.978
0.236 14.6% 90.8 0.462
0.812 26.0% 161.0 0.338
0.632 21.6% 133.9 0.740
0.952 33.1% 205.2 0.792
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 215/327
0.159 13.1% 81.2 0.035
0.492 19.0% 118.1 0.361
0.652 22.0% 136.5 0.108
0.662 22.2% 137.8 0.107
0.568 20.4% 126.4 0.132
0.864 27.8% 172.5 0.955
0.157 13.0% 80.9 0.392
0.822 26.3% 162.9 0.360
0.520 19.5% 121.1 0.094
0.752 24.3% 150.5 0.673
0.263 15.1% 93.8 0.889
0.901 29.5% 182.9 0.495
0.544 20.0% 123.8 0.270
0.682 22.6% 140.3 0.552
0.752 24.3% 150.5 0.819
0.515 19.4% 120.6 0.644
0.111 11.9% 74.1 0.785
0.975 36.1% 223.8 0.337
0.267 15.2% 94.2 0.335
0.843 27.0% 167.4 0.893
0.082 11.1% 68.9 0.933
0.378 17.1% 106.1 0.386
0.964 34.4% 213.1 0.648
0.458 18.5% 114.5 0.698
0.347 16.6% 102.8 0.151
0.275 15.3% 95.2 0.164
0.803 25.7% 159.3 0.740
0.214 14.2% 88.2 0.622
0.162 13.2% 81.6 0.120
0.808 25.8% 160.1 0.608
0.001 4.5% 27.7 0.324
0.605 21.1% 130.7 0.426
0.839 26.8% 166.5 0.395
0.385 17.2% 106.8 0.669
0.518 19.5% 120.8 0.599
0.483 18.9% 117.2 0.414
0.606 21.1% 130.8 0.520
0.183 13.6% 84.3 0.018
0.343 16.5% 102.5 0.256
0.131 12.4% 77.2 0.012
0.959 33.8% 209.5 0.366
0.866 27.9% 172.9 0.735
0.930 31.2% 193.7 0.925
0.494 19.1% 118.2 0.760
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 216/327
0.288 15.6% 96.6 0.088
0.163 13.2% 81.7 0.976
0.505 19.3% 119.5 0.177
0.980 37.1% 230.2 0.981
0.871 28.1% 174.2 0.331
0.551 20.1% 124.5 0.986
0.233 14.6% 90.4 0.782
0.090 11.4% 70.4 0.951
0.057 10.2% 63.4 0.828
0.797 25.5% 158.1 0.012
0.867 27.9% 173.1 0.882
0.088 11.3% 70.0 0.758
0.248 14.9% 92.1 0.929
0.130 12.4% 77.1 0.745
0.888 28.8% 178.7 0.325
0.734 23.8% 147.8 0.887
0.058 10.3% 63.8 0.005
0.151 12.9% 80.0 0.936
0.028 8.8% 54.6 0.331
0.416 17.7% 110.1 0.662
0.293 15.7% 97.1 0.439
0.255 15.0% 92.9 0.770
0.449 18.3% 113.5 0.879
0.247 14.8% 92.1 0.466
0.595 20.9% 129.5 0.628
0.543 19.9% 123.6 0.635
0.880 28.5% 176.7 0.355
0.884 28.6% 177.6 0.782
0.389 17.3% 107.3 0.136
0.471 18.7% 115.9 0.536
0.556 20.2% 125.0 0.007
0.447 18.3% 113.3 0.298
0.482 18.9% 117.0 0.784
0.867 27.9% 173.0 0.483
0.976 36.2% 224.7 0.244
0.617 21.3% 132.1 0.159
0.549 20.0% 124.2 0.562
0.984 38.1% 236.4 0.087
0.967 34.8% 216.0 0.753
0.764 24.6% 152.5 0.825
0.549 20.0% 124.3 0.141
0.611 21.2% 131.4 0.701
0.758 24.4% 151.4 0.116
0.172 13.4% 82.9 0.710
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 217/327
0.798 25.5% 158.3 0.746
0.132 12.5% 77.4 0.558
0.421 17.8% 110.6 0.893
0.086 11.2% 69.7 0.780
0.212 14.2% 88.0 0.769
0.143 12.7% 79.0 0.969
0.849 27.2% 168.8 0.408
0.865 27.8% 172.7 0.394
0.042 9.6% 59.5 0.088
0.902 29.5% 183.2 0.283
0.236 14.6% 90.8 0.286
0.304 15.8% 98.3 1.000
0.147 12.8% 79.5 0.850
0.689 22.8% 141.3 0.638
0.049 9.9% 61.5 0.870
0.623 21.4% 132.9 0.983
0.119 12.1% 75.3 0.192
0.170 13.3% 82.6 0.691
0.657 22.1% 137.1 0.557
0.898 29.3% 182.0 0.357
0.098 11.6% 71.9 0.700
0.560 20.2% 125.5 0.251
0.729 23.7% 147.0 0.051
0.915 30.3% 187.9 0.118
0.083 11.1% 69.1 0.508
0.468 18.6% 115.5 0.290
0.309 15.9% 98.9 0.528
0.851 27.3% 169.1 0.191
0.477 18.8% 116.5 0.830
0.234 14.6% 90.5 0.470
0.542 19.9% 123.5 0.976
0.306 15.9% 98.5 0.703
0.888 28.9% 179.0 0.463
0.951 33.0% 204.7 0.516
0.605 21.1% 130.7 0.941
0.140 12.7% 78.5 0.546
0.141 12.7% 78.7 0.830
0.591 20.8% 129.0 0.564
0.893 29.1% 180.2 0.593
0.516 19.4% 120.6 0.948
0.736 23.9% 148.0 0.911
0.426 17.9% 111.1 0.338
0.988 39.2% 243.1 0.427
0.589 20.8% 128.8 0.792
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 218/327
0.247 14.8% 92.0 0.377
0.290 15.6% 96.8 0.496
0.227 14.5% 89.7 0.291
0.207 14.1% 87.4 0.437
0.432 18.0% 111.7 0.648
0.908 29.9% 185.4 0.904
0.036 9.3% 57.5 0.310
0.341 16.5% 102.2 0.191
0.024 8.5% 53.0 0.152
0.017 8.0% 49.5 0.470
0.720 23.5% 145.7 0.787
0.828 26.5% 164.2 0.686
0.686 22.7% 140.9 0.811
0.120 12.2% 75.5 0.886
0.975 36.1% 223.8 0.574
0.228 14.5% 89.8 0.271
0.911 30.0% 186.3 0.182
0.870 28.0% 173.8 0.537
0.974 35.9% 223.0 0.846
0.729 23.7% 147.0 0.409
0.887 28.8% 178.6 0.960
0.755 24.3% 151.0 0.568
0.084 11.2% 69.3 0.913
0.808 25.8% 160.2 0.808
0.537 19.8% 123.0 0.866
0.822 26.3% 162.8 0.135
0.734 23.8% 147.7 0.218
0.263 15.1% 93.8 0.318
0.424 17.9% 110.9 0.155
0.103 11.7% 72.8 0.628
0.258 15.0% 93.3 0.095
0.996 43.9% 272.2 0.541
0.134 12.5% 77.7 0.854
0.796 25.5% 157.9 0.395
0.878 28.4% 176.1 0.808
0.093 11.4% 70.9 0.633
0.513 19.4% 120.4 0.787
0.003 6.0% 37.1 0.953
0.368 16.9% 105.1 0.328
0.575 20.5% 127.2 0.379
0.275 15.3% 95.2 0.563
0.491 19.0% 118.0 0.229
0.387 17.3% 107.0 0.307
0.407 17.6% 109.2 0.505
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 219/327
0.578 20.6% 127.5 0.215
0.158 13.1% 81.0 0.103
0.256 15.0% 93.1 0.161
0.891 29.0% 179.7 0.027
0.168 13.3% 82.3 0.396
0.835 26.7% 165.7 0.270
0.829 26.5% 164.4 0.689
0.354 16.7% 103.6 0.139
0.485 18.9% 117.3 0.956
0.820 26.2% 162.5 0.003
0.236 14.6% 90.8 0.629
0.717 23.4% 145.2 0.452
0.538 19.8% 123.0 0.682
0.500 19.2% 119.0 0.293
0.869 28.0% 173.6 0.869
0.040 9.5% 58.8 0.632
0.330 16.3% 101.0 0.223
0.594 20.9% 129.4 0.483
0.117 12.1% 75.0 0.074
0.838 26.8% 166.3 0.843
0.221 14.4% 89.0 0.072
0.976 36.2% 224.8 0.703
0.599 20.9% 129.9 0.907
0.576 20.5% 127.4 0.540
0.819 26.2% 162.2 0.040
0.621 21.4% 132.6 0.038
0.448 18.3% 113.4 0.564
0.958 33.7% 208.9 0.010
0.780 25.0% 155.1 0.468
0.136 12.6% 77.9 0.717
0.527 19.6% 121.9 0.425
0.128 12.4% 76.7 0.650
0.149 12.9% 79.7 0.395
0.276 15.4% 95.3 0.193
0.659 22.1% 137.3 0.428
0.650 21.9% 136.1 0.301
0.585 20.7% 128.4 0.817
0.921 30.6% 190.0 0.772
0.128 12.4% 76.7 0.714
0.022 8.4% 52.0 0.114
0.108 11.9% 73.5 0.091
0.115 12.0% 74.7 0.959
0.017 8.0% 49.7 0.730
0.180 13.5% 83.9 0.852
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 220/327
0.096 11.5% 71.5 0.539
0.102 11.7% 72.5 0.458
0.493 19.0% 118.1 0.561
0.532 19.7% 122.4 0.710
0.258 15.0% 93.3 0.742
0.574 20.5% 127.1 0.558
0.248 14.9% 92.2 0.711
0.763 24.5% 152.2 0.167
0.934 31.5% 195.7 0.630
0.198 13.9% 86.2 0.103
0.200 13.9% 86.5 0.927
0.191 13.8% 85.3 0.522
0.349 16.6% 103.0 0.991
0.117 12.1% 75.1 0.787
0.494 19.1% 118.3 0.082
0.042 9.6% 59.5 0.102
0.132 12.5% 77.3 0.509
0.358 16.8% 104.1 0.626
0.271 15.3% 94.7 0.538
0.150 12.9% 79.9 0.816
0.465 18.6% 115.2 0.711
0.717 23.4% 145.2 0.039
0.907 29.8% 184.9 0.572
0.953 33.2% 206.0 0.444
0.727 23.6% 146.6 0.977
0.287 15.6% 96.5 0.473
0.590 20.8% 128.9 0.734
0.612 21.2% 131.6 0.450
0.205 14.0% 87.1 0.122
0.382 17.2% 106.6 0.847
0.584 20.7% 128.2 0.971
0.665 22.3% 138.1 0.708
0.152 12.9% 80.2 0.846
0.013 7.6% 47.0 0.885
0.979 36.8% 228.2 0.643
0.717 23.4% 145.2 0.647
0.374 17.0% 105.7 0.749
0.118 12.1% 75.1 0.344
0.985 38.3% 237.5 0.061
0.651 22.0% 136.3 0.226
0.543 19.9% 123.6 0.341
0.881 28.5% 176.9 0.998
0.110 11.9% 73.9 0.400
0.940 32.0% 198.6 0.546
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 221/327
0.672 22.4% 139.1 0.754
0.679 22.6% 139.9 0.256
0.532 19.7% 122.4 0.708
0.873 28.1% 174.5 0.478
0.599 21.0% 130.0 0.842
0.870 28.0% 173.9 0.798
0.575 20.5% 127.2 0.425
0.959 33.8% 209.6 0.228
0.899 29.4% 182.3 0.602
0.155 13.0% 80.7 0.342
0.131 12.5% 77.2 0.293
0.882 28.6% 177.2 0.246
0.679 22.6% 140.0 0.006
0.349 16.6% 103.1 0.352
0.584 20.7% 128.3 0.034
0.288 15.6% 96.6 0.086
0.711 23.3% 144.3 0.296
0.749 24.2% 150.0 0.014
0.488 19.0% 117.6 0.126
0.592 20.8% 129.2 0.439
0.041 9.5% 59.1 0.245
0.217 14.3% 88.5 0.988
0.047 9.8% 61.0 0.159
0.920 30.6% 189.6 0.475
0.356 16.7% 103.8 0.414
0.168 13.3% 82.3 0.545
0.510 19.3% 120.0 0.398
0.631 21.6% 133.8 0.772
0.819 26.2% 162.2 0.381
0.944 32.3% 200.4 0.749
0.586 20.7% 128.4 0.456
0.715 23.4% 144.9 0.740
0.923 30.8% 190.8 0.350
0.962 34.1% 211.7 0.761
0.658 22.1% 137.2 0.123
0.555 20.1% 124.9 0.770
0.423 17.9% 110.9 0.741
0.957 33.6% 208.4 0.155
0.050 10.0% 61.8 0.510
0.990 40.1% 248.7 0.644
0.943 32.3% 200.2 0.226
0.582 20.6% 128.0 0.505
0.530 19.7% 122.2 0.401
0.627 21.5% 133.4 0.648
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 222/327
0.475 18.7% 116.3 0.922
0.085 11.2% 69.6 0.942
0.851 27.3% 169.3 0.510
0.546 20.0% 124.0 0.369
0.211 14.2% 87.8 0.262
0.661 22.2% 137.5 0.627
0.472 18.7% 115.9 0.165
0.107 11.8% 73.5 0.657
0.769 24.7% 153.3 0.115
0.121 12.2% 75.7 0.211
0.188 13.7% 84.9 0.524
0.362 16.8% 104.4 0.815
0.144 12.7% 79.1 0.124
0.685 22.7% 140.8 0.561
0.424 17.9% 111.0 0.677
0.052 10.0% 62.2 0.697
0.630 21.6% 133.7 0.430
0.312 16.0% 99.2 0.909
0.298 15.7% 97.7 0.332
0.642 21.8% 135.2 0.272
0.995 42.8% 265.6 0.994
0.132 12.5% 77.3 0.050
0.397 17.4% 108.1 0.362
0.843 27.0% 167.3 0.323
0.749 24.2% 150.0 0.304
0.651 22.0% 136.3 0.322
0.915 30.3% 187.8 0.136
0.249 14.9% 92.3 0.757
0.126 12.3% 76.5 0.536
0.315 16.0% 99.5 0.016
0.803 25.7% 159.2 0.636
0.967 34.8% 215.8 0.979
0.629 21.5% 133.5 0.260
0.064 10.5% 65.1 0.059
0.038 9.4% 58.2 0.128
0.845 27.1% 167.8 0.450
0.234 14.6% 90.5 0.748
0.660 22.2% 137.5 0.989
0.542 19.9% 123.4 0.115
0.819 26.2% 162.4 0.019
0.570 20.4% 126.6 0.231
0.454 18.4% 114.0 0.496
0.507 19.3% 119.7 0.611
0.616 21.3% 132.0 0.519
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 223/327
0.834 26.7% 165.4 0.762
0.869 28.0% 173.5 0.329
0.526 19.6% 121.7 0.222
0.972 35.5% 220.3 0.799
0.892 29.0% 180.0 0.989
0.466 18.6% 115.3 0.338
0.495 19.1% 118.4 0.275
0.522 19.6% 121.3 0.480
0.387 17.3% 107.1 0.302
0.819 26.2% 162.2 0.572
0.717 23.4% 145.1 0.465
0.041 9.6% 59.3 0.900
0.416 17.7% 110.1 0.090
0.656 22.1% 137.0 0.616
0.008 7.0% 43.4 0.406
0.857 27.5% 170.7 0.957
0.546 20.0% 124.0 0.966
0.472 18.7% 116.0 0.738
0.591 20.8% 129.0 0.077
0.121 12.2% 75.7 0.264
0.655 22.1% 136.8 0.378
0.201 14.0% 86.6 0.096
0.321 16.1% 100.1 0.868
0.607 21.1% 130.9 0.558
0.504 19.2% 119.4 0.626
0.443 18.2% 112.9 0.713
0.344 16.5% 102.6 0.710
0.004 6.3% 39.0 0.553
0.622 21.4% 132.7 0.830
0.643 21.8% 135.3 0.403
0.962 34.2% 211.9 0.138
0.331 16.3% 101.2 0.560
0.385 17.2% 106.8 0.426
0.947 32.6% 202.1 0.632
0.649 21.9% 136.1 0.536
0.160 13.1% 81.4 0.210
0.385 17.2% 106.8 0.108
0.674 22.5% 139.3 0.519
0.351 16.7% 103.3 0.112
0.100 11.6% 72.2 0.776
0.778 25.0% 154.8 0.794
0.883 28.6% 177.5 0.511
0.449 18.3% 113.5 0.695
0.899 29.4% 182.4 0.904
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 224/327
0.734 23.8% 147.7 0.119
0.591 20.8% 129.1 0.153
0.221 14.3% 89.0 0.944
0.783 25.1% 155.7 0.215
0.466 18.6% 115.4 0.178
0.578 20.6% 127.6 0.686
0.759 24.4% 151.6 0.272
0.560 20.2% 125.5 0.836
0.406 17.6% 109.0 0.172
0.814 26.0% 161.4 0.575
0.852 27.3% 169.4 0.068
0.552 20.1% 124.6 0.034
0.800 25.6% 158.7 0.123
0.058 10.3% 63.7 0.738
0.506 19.3% 119.6 0.774
0.668 22.3% 138.5 0.023
0.830 26.5% 164.6 0.280
0.737 23.9% 148.1 0.957
0.637 21.7% 134.5 0.087
0.798 25.5% 158.4 0.767
0.446 18.3% 113.2 0.039
0.187 13.7% 84.8 0.925
0.390 17.3% 107.4 0.261
0.958 33.7% 209.0 0.418
0.998 46.7% 289.5 0.739
0.371 17.0% 105.4 0.483
0.841 26.9% 167.0 0.191
0.329 16.3% 100.9 0.454
0.853 27.3% 169.6 0.923
0.610 21.2% 131.3 0.995
0.940 32.0% 198.2 0.330
0.875 28.3% 175.3 0.730
0.572 20.5% 126.9 0.567
0.319 16.1% 99.9 0.451
0.952 33.0% 204.8 0.762
0.149 12.9% 79.8 0.305
0.618 21.3% 132.3 0.889
0.338 16.4% 101.9 0.224
0.842 27.0% 167.3 0.076
0.245 14.8% 91.7 0.535
0.035 9.3% 57.4 0.566
0.645 21.9% 135.6 0.289
0.998 46.5% 288.4 0.008
0.511 19.4% 120.1 0.978
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 225/327
0.456 18.4% 114.2 0.457
0.516 19.4% 120.6 0.113
0.904 29.6% 183.8 0.996
0.161 13.1% 81.4 0.289
0.866 27.8% 172.7 0.465
0.100 11.6% 72.2 0.582
0.400 17.5% 108.4 0.704
0.301 15.8% 98.0 0.727
0.612 21.2% 131.5 0.913
0.810 25.9% 160.5 0.952
0.238 14.7% 91.0 0.324
0.243 14.8% 91.6 0.426
0.614 21.2% 131.7 0.066
0.301 15.8% 97.9 0.954
0.085 11.2% 69.5 0.406
0.668 22.3% 138.4 0.533
0.450 18.3% 113.6 0.194
0.597 20.9% 129.8 0.700
0.170 13.3% 82.6 0.829
0.226 14.4% 89.5 0.107
0.625 21.4% 133.0 0.087
0.567 20.4% 126.3 0.781
0.976 36.3% 224.9 0.245
0.279 15.4% 95.6 0.239
0.053 10.1% 62.5 0.329
0.256 15.0% 93.0 0.040
0.200 13.9% 86.4 0.153
0.749 24.2% 150.0 0.616
0.727 23.6% 146.7 0.917
0.265 15.2% 94.0 0.173
0.515 19.4% 120.5 0.614
0.234 14.6% 90.5 0.715
0.970 35.3% 218.9 0.586
0.877 28.3% 175.7 0.032
0.253 14.9% 92.7 0.793
0.685 22.7% 140.7 0.355
0.343 16.5% 102.4 0.766
0.406 17.6% 109.1 0.276
0.338 16.4% 102.0 0.669
0.661 22.2% 137.6 0.071
0.020 8.2% 51.2 0.881
0.506 19.3% 119.6 0.953
0.192 13.8% 85.5 0.664
0.140 12.6% 78.5 0.063
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 226/327
0.050 9.9% 61.7 0.081
0.827 26.4% 164.0 0.262
0.153 12.9% 80.3 0.736
0.443 18.2% 112.9 0.686
0.294 15.7% 97.2 0.293
0.149 12.9% 79.8 0.284
0.677 22.5% 139.7 0.572
0.663 22.2% 137.9 0.030
0.101 11.7% 72.4 0.403
0.656 22.1% 137.0 0.410
0.082 11.1% 68.9 0.614
0.412 17.7% 109.6 0.759
0.557 20.2% 125.2 0.902
0.066 10.6% 65.5 0.516
0.312 16.0% 99.2 0.185
0.637 21.7% 134.6 0.893
0.426 17.9% 111.2 0.541
0.411 17.7% 109.6 0.580
0.228 14.5% 89.8 0.423
0.819 26.2% 162.4 0.808
0.859 27.6% 171.2 0.439
0.108 11.9% 73.5 0.401
0.056 10.2% 63.2 0.740
0.483 18.9% 117.1 0.385
0.586 20.7% 128.5 0.117
0.041 9.6% 59.2 0.093
0.536 19.8% 122.9 0.941
0.497 19.1% 118.6 0.237
0.283 15.5% 96.1 0.685
0.511 19.4% 120.1 0.800
0.227 14.5% 89.7 0.285
0.737 23.9% 148.2 0.124
0.092 11.4% 70.8 0.565
0.856 27.5% 170.5 0.416
0.960 34.0% 210.7 0.898
0.836 26.8% 165.9 0.552
0.599 21.0% 130.0 0.064
0.990 40.0% 248.3 0.386
0.450 18.3% 113.6 0.915
0.140 12.7% 78.5 0.684
0.263 15.1% 93.8 0.949
0.073 10.8% 67.2 0.065
0.128 12.4% 76.7 0.225
0.728 23.7% 146.8 0.618
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 227/327
0.195 13.8% 85.9 0.474
0.850 27.2% 168.9 0.942
0.947 32.5% 201.9 0.074
0.971 35.4% 219.5 0.225
0.994 42.0% 260.3 0.009
0.565 20.3% 126.0 0.765
0.267 15.2% 94.3 0.572
0.020 8.2% 51.1 0.761
0.365 16.9% 104.8 0.769
0.422 17.8% 110.7 0.694
0.109 11.9% 73.7 0.986
0.257 15.0% 93.2 0.805
0.747 24.1% 149.7 0.936
0.402 17.5% 108.6 0.988
0.433 18.0% 111.8 0.713
0.041 9.6% 59.3 0.970
0.639 21.7% 134.9 0.963
0.644 21.8% 135.5 0.709
0.733 23.8% 147.6 0.954
0.805 25.7% 159.6 0.760
0.448 18.3% 113.5 0.098
0.408 17.6% 109.2 0.916
0.908 29.9% 185.4 0.853
0.388 17.3% 107.2 0.897
0.573 20.5% 127.0 0.630
0.005 6.4% 39.9 0.379
0.666 22.3% 138.2 0.445
0.049 9.9% 61.5 0.568
0.371 17.0% 105.4 0.167
0.083 11.2% 69.2 0.023
0.402 17.5% 108.6 0.268
0.475 18.8% 116.3 0.133
0.792 25.3% 157.2 0.584
0.192 13.8% 85.5 0.205
0.387 17.3% 107.1 0.717
0.086 11.2% 69.7 0.431
0.506 19.3% 119.6 0.458
0.210 14.1% 87.7 0.590
0.387 17.3% 107.1 0.762
0.567 20.4% 126.3 0.535
0.174 13.4% 83.2 0.796
0.870 28.0% 173.9 0.602
0.669 22.4% 138.7 0.942
0.306 15.9% 98.5 0.575
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 228/327
0.230 14.5% 90.1 0.145
0.249 14.9% 92.2 0.109
0.897 29.3% 181.6 0.242
0.806 25.8% 159.8 0.757
0.949 32.8% 203.4 0.041
0.052 10.0% 62.3 0.640
0.840 26.9% 166.8 0.011
0.507 19.3% 119.7 0.344
0.195 13.8% 85.9 0.631
0.078 11.0% 68.1 0.250
0.790 25.3% 156.9 0.762
0.410 17.6% 109.5 0.904
0.813 26.0% 161.1 0.641
0.425 17.9% 111.0 0.651
0.449 18.3% 113.5 0.750
0.590 20.8% 128.9 0.577
0.139 12.6% 78.4 0.388
0.883 28.6% 177.3 0.181
0.803 25.7% 159.2 0.521
0.788 25.2% 156.5 0.136
0.018 8.1% 50.4 0.928
0.704 23.1% 143.4 0.538
0.032 9.1% 56.3 0.179
0.092 11.4% 70.8 0.972
0.564 20.3% 125.9 0.341
0.785 25.1% 155.9 0.526
0.440 18.2% 112.6 0.573
0.278 15.4% 95.5 0.164
0.581 20.6% 127.9 0.390
0.704 23.1% 143.4 0.889
0.330 16.3% 101.0 0.671
0.987 39.0% 241.7 0.462
0.149 12.9% 79.8 0.062
0.325 16.2% 100.6 0.382
0.226 14.4% 89.6 0.070
0.600 21.0% 130.1 0.964
0.562 20.3% 125.8 0.871
0.935 31.6% 195.9 0.996
0.198 13.9% 86.3 0.806
0.396 17.4% 108.0 0.997
0.385 17.2% 106.8 0.756
0.519 19.5% 121.0 0.304
0.926 31.0% 192.2 0.798
0.513 19.4% 120.3 0.318
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 229/327
0.854 27.4% 169.8 0.851
0.429 18.0% 111.5 0.982
0.886 28.7% 178.2 0.385
0.174 13.4% 83.2 0.869
0.725 23.6% 146.3 0.917
0.868 27.9% 173.3 0.567
0.099 11.6% 72.1 0.719
0.485 18.9% 117.3 0.020
0.536 19.8% 122.8 0.046
0.109 11.9% 73.7 0.391
0.595 20.9% 129.5 0.233
0.086 11.2% 69.6 0.225
0.217 14.3% 88.5 0.501
0.726 23.6% 146.6 0.822
0.658 22.1% 137.2 0.998
0.854 27.4% 169.8 0.563
0.835 26.7% 165.6 0.026
0.402 17.5% 108.6 0.287
0.670 22.4% 138.7 0.974
0.261 15.1% 93.6 0.518
0.141 12.7% 78.6 0.972
0.192 13.8% 85.4 0.543
0.033 9.1% 56.5 0.252
0.240 14.7% 91.3 0.636
0.211 14.2% 87.8 0.171
0.176 13.5% 83.4 0.807
0.743 24.0% 149.1 0.901
0.078 11.0% 68.1 0.819
0.569 20.4% 126.6 0.474
0.601 21.0% 130.2 0.404
0.612 21.2% 131.5 0.829
0.507 19.3% 119.7 0.251
0.242 14.7% 91.5 0.204
0.340 16.5% 102.1 0.273
0.633 21.6% 134.0 0.810
0.437 18.1% 112.3 0.792
0.747 24.1% 149.7 0.455
0.185 13.6% 84.5 0.391
0.173 13.4% 83.1 0.112
0.122 12.2% 75.8 0.667
0.580 20.6% 127.7 0.693
0.263 15.1% 93.8 0.758
0.928 31.1% 192.9 0.124
0.642 21.8% 135.2 0.284
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 230/327
0.455 18.4% 114.1 0.944
0.719 23.5% 145.5 0.467
0.741 24.0% 148.7 0.469
0.648 21.9% 135.9 0.431
0.162 13.1% 81.5 0.727
0.232 14.6% 90.3 0.920
0.173 13.4% 83.1 0.779
0.117 12.1% 75.1 0.638
0.932 31.4% 194.6 0.983
0.876 28.3% 175.4 0.233
0.223 14.4% 89.3 0.773
0.100 11.6% 72.3 0.716
0.409 17.6% 109.3 0.067
0.587 20.7% 128.6 0.767
0.416 17.8% 110.1 0.755
0.060 10.4% 64.2 0.264
0.687 22.7% 141.0 0.815
0.114 12.0% 74.6 0.846
0.850 27.2% 168.9 0.140
0.437 18.1% 112.2 0.749
0.972 35.5% 220.3 0.815
0.819 26.2% 162.4 0.673
0.105 11.8% 73.1 0.766
0.146 12.8% 79.4 0.525
0.292 15.6% 97.0 0.843
0.412 17.7% 109.6 0.104
0.730 23.7% 147.1 0.359
0.608 21.1% 131.1 0.305
0.660 22.2% 137.5 0.717
0.659 22.1% 137.3 0.827
0.152 12.9% 80.2 0.755
0.187 13.7% 84.9 0.575
0.443 18.2% 112.9 0.636
0.253 14.9% 92.7 0.284
0.868 27.9% 173.3 0.779
0.573 20.5% 127.0 0.793
0.334 16.4% 101.5 0.532
0.915 30.2% 187.6 0.825
0.719 23.5% 145.5 0.907
0.728 23.7% 146.9 0.397
0.828 26.5% 164.1 0.753
0.132 12.5% 77.4 0.254
0.040 9.5% 58.9 0.601
0.963 34.3% 212.9 0.431
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 231/327
0.627 21.5% 133.4 0.402
0.432 18.0% 111.7 0.318
0.679 22.6% 140.0 0.478
0.400 17.5% 108.4 0.294
0.468 18.6% 115.5 0.875
0.917 30.4% 188.6 0.258
0.967 34.9% 216.2 0.932
0.950 32.9% 203.8 0.162
0.496 19.1% 118.5 0.464
0.412 17.7% 109.7 0.429
0.132 12.5% 77.3 0.615
0.637 21.7% 134.5 0.026
0.780 25.0% 155.1 0.816
0.210 14.1% 87.7 0.190
0.452 18.4% 113.8 0.915
0.025 8.6% 53.6 0.886
0.524 19.6% 121.5 0.521
0.859 27.6% 171.1 0.591
0.227 14.5% 89.7 0.511
0.959 33.8% 209.4 0.715
0.783 25.1% 155.6 0.316
0.049 9.9% 61.4 0.956
0.687 22.7% 141.1 0.153
0.127 12.3% 76.5 0.628
0.530 19.7% 122.2 0.901
0.993 41.3% 255.9 0.618
0.531 19.7% 122.3 0.509
0.302 15.8% 98.1 0.638
0.834 26.7% 165.5 0.012
0.048 9.9% 61.2 0.116
0.744 24.1% 149.2 0.659
0.594 20.9% 129.4 0.669
0.657 22.1% 137.1 0.532
0.452 18.4% 113.9 0.112
0.617 21.3% 132.1 0.952
0.994 42.2% 261.6 0.168
0.841 26.9% 167.0 0.998
0.999 47.9% 297.1 0.423
0.529 19.7% 122.0 0.534
0.576 20.5% 127.3 0.531
0.035 9.2% 57.2 0.765
0.842 27.0% 167.3 0.026
0.873 28.2% 174.7 0.281
0.493 19.1% 118.2 0.310
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 232/327
0.707 23.2% 143.7 0.811
0.497 19.1% 118.6 0.644
0.125 12.3% 76.2 0.442
0.106 11.8% 73.2 0.384
0.852 27.3% 169.4 0.056
0.416 17.7% 110.1 0.484
0.091 11.4% 70.6 0.824
0.854 27.4% 169.9 0.849
0.046 9.8% 60.8 0.872
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 233/327
on time overrun risk Traffic risk - first year shortfall in Payment risk - revenue shortfall Opex risk
Normal Gamma Normal
30.0 Average overrun R cr. 49.0 User char R cr. 49.0 User char R cr.
13.5
870.3 R cr. 11.3 R cr. 7.34 R cr.
13.6 R cr. 11.3 R cr. 7.3 R cr.
45.4% % of base 23.1% % of base 14.9% % of base
33.750 Mean 0.770 Alpha 45.000 Mean
0.013 Std Dev 0.260 Beta 0.003 Std Dev
Overrun IDC Addn Random Revenues Random Revenues Random
% of base Months R cr. % of base R cr. % of base R cr.
32.5% 9.8 46.3 0.708 78.4% 10.6 0.067 11.8% 5.8 0.946
38.3% 11.5 54.0 0.778 79.0% 10.3 0.689 16.0% 7.8 0.683
51.3% 15.4 71.3 0.568 77.4% 11.0 0.531 15.1% 7.4 0.392
49.2% 14.8 68.7 0.210 74.9% 12.3 0.198 13.1% 6.4 0.451
35.7% 10.7 50.5 0.530 77.2% 11.2 0.050 11.5% 5.6 0.580
36.3% 10.9 51.3 0.149 74.3% 12.6 0.388 14.3% 7.0 0.769
49.1% 14.7 68.5 0.060 73.0% 13.2 0.146 12.7% 6.2 0.139
41.7% 12.5 58.6 0.037 72.4% 13.5 0.327 13.9% 6.8 0.668
46.5% 13.9 65.0 0.876 80.0% 9.8 0.017 10.7% 5.2 0.859
48.7% 14.6 68.0 0.755 78.8% 10.4 0.444 14.6% 7.1 0.178
65.3% 19.6 89.4 0.748 78.7% 10.4 0.163 12.8% 6.3 0.406
49.0% 14.7 68.3 0.718 78.5% 10.5 0.839 17.2% 8.4 0.573
50.3% 15.1 70.1 0.642 77.9% 10.8 0.393 14.3% 7.0 0.506
39.9% 12.0 56.3 0.435 76.6% 11.5 0.482 14.8% 7.2 0.956
60.0% 18.0 82.7 0.963 81.7% 9.0 0.041 11.3% 5.6 0.422
37.1% 11.1 52.4 0.129 74.1% 12.7 0.835 17.2% 8.4 0.988
38.7% 11.6 54.7 0.989 83.0% 8.3 0.737 16.3% 8.0 0.702
41.7% 12.5 58.7 0.220 75.0% 12.2 0.216 13.2% 6.5 0.097
49.0% 14.7 68.4 0.392 76.3% 11.6 0.559 15.2% 7.5 0.914
34.5% 10.3 48.9 0.481 76.9% 11.3 0.582 15.4% 7.5 0.819
51.5% 15.5 71.7 0.611 77.7% 10.9 0.099 12.2% 6.0 0.534
60.2% 18.1 82.9 0.882 80.1% 9.7 0.537 15.1% 7.4 0.329
38.6% 11.6 54.6 0.923 80.7% 9.4 0.111 12.3% 6.0 0.791
isks Operations risk
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 234/327
55.1% 16.5 76.3 0.551 77.3% 11.1 0.060 11.7% 5.7 0.152
39.5% 11.8 55.7 0.130 74.1% 12.7 0.006 10.0% 4.9 0.513
48.0% 14.4 67.0 0.391 76.3% 11.6 0.019 10.8% 5.3 0.612
32.8% 9.9 46.7 0.576 77.5% 11.0 0.556 15.2% 7.4 0.375
61.9% 18.6 85.1 0.658 78.1% 10.7 0.253 13.5% 6.6 0.679
31.3% 9.4 44.5 0.139 74.2% 12.6 0.807 16.9% 8.3 0.425
31.0% 9.3 44.1 0.225 75.0% 12.2 0.332 13.9% 6.8 0.655
38.9% 11.7 54.9 0.547 77.3% 11.1 0.291 13.7% 6.7 0.801
49.8% 14.9 69.4 0.024 71.9% 13.8 0.448 14.6% 7.1 0.110
42.2% 12.7 59.3 0.365 76.1% 11.7 0.429 14.5% 7.1 0.457
51.7% 15.5 71.9 0.540 77.3% 11.1 0.417 14.4% 7.1 0.857
38.7% 11.6 54.7 0.277 75.5% 12.0 0.739 16.4% 8.0 0.918
39.4% 11.8 55.6 0.965 81.7% 8.9 0.981 20.0% 9.8 0.723
40.5% 12.1 57.0 0.962 81.6% 9.0 0.808 16.9% 8.3 0.669
47.8% 14.3 66.7 0.909 80.5% 9.6 0.135 12.6% 6.2 0.109
47.9% 14.4 66.9 0.531 77.2% 11.2 0.522 15.0% 7.3 0.330
52.0% 15.6 72.3 0.551 77.3% 11.1 0.237 13.3% 6.5 0.733
44.1% 13.2 61.8 0.928 80.8% 9.4 0.383 14.2% 7.0 0.406
34.7% 10.4 49.2 0.824 79.4% 10.1 0.142 12.6% 6.2 0.143
36.7% 11.0 52.0 0.901 80.4% 9.6 0.042 11.4% 5.6 0.410
45.6% 13.7 63.9 0.656 78.0% 10.7 0.610 15.5% 7.6 0.229
50.3% 15.1 70.1 0.113 73.9% 12.8 0.489 14.8% 7.3 0.967
46.0% 13.8 64.4 0.087 73.5% 13.0 0.450 14.6% 7.2 0.330
54.1% 16.2 75.0 0.902 80.4% 9.6 0.305 13.8% 6.7 0.868
32.3% 9.7 46.0 0.872 80.0% 9.8 0.500 14.9% 7.3 0.295
46.2% 13.9 64.7 0.725 78.6% 10.5 0.964 19.3% 9.4 0.719
41.6% 12.5 58.5 0.363 76.1% 11.7 0.316 13.8% 6.8 0.311
53.2% 16.0 73.9 0.492 76.9% 11.3 0.084 12.0% 5.9 0.369
42.0% 12.6 59.1 0.795 79.1% 10.2 0.009 10.2% 5.0 0.721
28.1% 8.4 40.1 0.328 75.8% 11.8 0.892 17.8% 8.7 0.399
44.0% 13.2 61.8 0.631 77.9% 10.8 0.341 14.0% 6.9 0.635
53.8% 16.1 74.6 0.714 78.5% 10.5 0.709 16.1% 7.9 0.791
52.9% 15.9 73.4 0.284 75.5% 12.0 0.232 13.3% 6.5 0.320
45.5% 13.6 63.7 0.530 77.2% 11.2 0.396 14.3% 7.0 0.317
39.9% 12.0 56.2 0.918 80.6% 9.5 0.872 17.6% 8.6 0.730
45.1% 13.5 63.3 0.752 78.8% 10.4 0.911 18.1% 8.9 0.470
40.0% 12.0 56.4 0.533 77.2% 11.2 0.694 16.0% 7.9 0.770
46.9% 14.1 65.6 0.862 79.8% 9.9 0.408 14.4% 7.0 0.475
46.4% 13.9 64.9 0.865 79.9% 9.9 0.076 11.9% 5.8 0.743
49.5% 14.9 69.1 0.481 76.9% 11.3 0.575 15.3% 7.5 0.374
36.1% 10.8 51.1 0.509 77.1% 11.2 0.787 16.7% 8.2 0.066
47.5% 14.2 66.3 0.312 75.7% 11.9 0.204 13.1% 6.4 0.619
35.6% 10.7 50.4 0.091 73.5% 13.0 0.515 15.0% 7.3 0.856
39.1% 11.7 55.2 0.785 79.1% 10.3 0.665 15.9% 7.8 0.560
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 235/327
51.6% 15.5 71.8 0.962 81.6% 9.0 0.228 13.3% 6.5 0.327
31.8% 9.5 45.2 0.173 74.5% 12.5 0.864 17.5% 8.5 0.714
41.8% 12.5 58.7 0.399 76.3% 11.6 0.921 18.3% 8.9 0.951
64.0% 19.2 87.8 0.548 77.3% 11.1 0.382 14.2% 7.0 0.441
46.4% 13.9 65.0 0.300 75.6% 11.9 0.075 11.9% 5.8 0.998
46.3% 13.9 64.8 0.939 81.0% 9.3 0.860 17.4% 8.5 0.543
43.1% 12.9 60.5 0.035 72.3% 13.6 0.484 14.8% 7.2 0.256
39.1% 11.7 55.2 0.946 81.2% 9.2 0.278 13.6% 6.7 0.027
44.3% 13.3 62.1 0.781 79.0% 10.3 0.100 12.2% 6.0 0.084
44.2% 13.3 62.0 0.961 81.6% 9.0 0.929 18.4% 9.0 0.886
53.8% 16.2 74.7 0.494 77.0% 11.3 0.361 14.1% 6.9 0.679
36.1% 10.8 51.1 0.797 79.2% 10.2 0.875 17.6% 8.6 0.613
60.4% 18.1 83.2 0.744 78.7% 10.4 0.600 15.5% 7.6 0.762
50.0% 15.0 69.7 0.820 79.4% 10.1 0.609 15.5% 7.6 0.041
48.7% 14.6 68.0 0.429 76.5% 11.5 0.236 13.3% 6.5 0.451
52.2% 15.6 72.5 0.445 76.6% 11.4 0.547 15.2% 7.4 0.489
48.6% 14.6 67.8 0.474 76.8% 11.3 0.028 11.0% 5.4 0.701
46.7% 14.0 65.3 0.051 72.7% 13.3 0.298 13.7% 6.7 0.393
46.3% 13.9 64.9 0.312 75.7% 11.9 0.412 14.4% 7.0 0.569
53.9% 16.2 74.8 0.622 77.8% 10.9 0.508 14.9% 7.3 0.570
47.9% 14.4 67.0 0.998 84.4% 7.6 0.722 16.2% 8.0 0.986
35.6% 10.7 50.5 0.192 74.7% 12.4 0.935 18.5% 9.1 0.286
38.9% 11.7 54.9 0.280 75.5% 12.0 0.139 12.6% 6.2 0.946
46.8% 14.0 65.5 0.072 73.2% 13.1 0.763 16.5% 8.1 0.031
39.8% 11.9 56.1 0.882 80.1% 9.7 0.027 11.0% 5.4 0.480
43.6% 13.1 61.3 0.859 79.8% 9.9 0.130 12.5% 6.1 0.329
53.5% 16.1 74.3 0.079 73.3% 13.1 0.658 15.8% 7.7 0.884
46.3% 13.9 64.8 0.136 74.1% 12.7 0.726 16.3% 8.0 0.051
49.7% 14.9 69.3 0.007 70.6% 14.4 0.663 15.8% 7.8 0.702
53.5% 16.0 74.2 0.561 77.4% 11.1 0.550 15.2% 7.4 0.669
39.7% 11.9 56.0 0.125 74.0% 12.7 0.475 14.8% 7.2 0.268
36.4% 10.9 51.6 0.125 74.0% 12.7 0.930 18.4% 9.0 0.022
49.5% 14.9 69.1 0.893 80.2% 9.7 0.002 9.5% 4.6 0.814
63.9% 19.2 87.6 0.987 82.8% 8.4 0.265 13.5% 6.6 0.336
53.8% 16.1 74.6 0.886 80.1% 9.7 0.846 17.3% 8.5 0.893
55.9% 16.8 77.3 0.240 75.2% 12.2 0.753 16.5% 8.1 0.089
34.2% 10.3 48.6 0.856 79.8% 9.9 0.675 15.9% 7.8 0.829
39.9% 12.0 56.2 0.586 77.6% 11.0 0.118 12.4% 6.1 0.150
40.3% 12.1 56.7 0.216 75.0% 12.3 0.515 15.0% 7.3 0.105
42.7% 12.8 60.0 0.189 74.7% 12.4 0.378 14.2% 7.0 0.887
30.8% 9.2 43.9 0.309 75.7% 11.9 0.539 15.1% 7.4 0.159
43.4% 13.0 60.9 0.998 84.4% 7.6 0.309 13.8% 6.8 0.675
57.1% 17.1 78.9 0.834 79.5% 10.0 0.662 15.8% 7.8 0.983
38.9% 11.7 54.9 0.470 76.8% 11.4 0.548 15.2% 7.4 0.830
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 236/327
43.2% 13.0 60.7 0.170 74.5% 12.5 0.319 13.9% 6.8 0.174
36.9% 11.1 52.2 0.018 71.6% 13.9 0.611 15.5% 7.6 0.368
43.2% 12.9 60.6 0.425 76.5% 11.5 0.321 13.9% 6.8 0.187
32.2% 9.7 45.8 0.663 78.1% 10.7 0.257 13.5% 6.6 0.997
46.5% 14.0 65.1 0.917 80.6% 9.5 0.857 17.4% 8.5 0.773
34.6% 10.4 49.1 0.818 79.4% 10.1 0.790 16.8% 8.2 0.456
41.9% 12.6 58.9 0.416 76.4% 11.5 0.494 14.9% 7.3 0.551
32.1% 9.6 45.6 0.848 79.7% 9.9 0.541 15.1% 7.4 0.029
48.7% 14.6 67.9 0.474 76.8% 11.3 0.348 14.0% 6.9 0.579
36.7% 11.0 51.9 0.967 81.8% 8.9 0.802 16.9% 8.3 0.086
50.8% 15.2 70.7 0.829 79.5% 10.0 0.599 15.5% 7.6 0.768
29.3% 8.8 41.9 0.020 71.7% 13.9 0.844 17.3% 8.4 0.425
60.5% 18.2 83.3 0.966 81.8% 8.9 0.131 12.5% 6.1 0.214
50.2% 15.1 69.9 0.587 77.6% 11.0 0.917 18.2% 8.9 0.361
41.8% 12.5 58.8 0.095 73.6% 12.9 0.590 15.4% 7.5 0.488
38.4% 11.5 54.3 0.057 72.9% 13.3 0.437 14.5% 7.1 0.934
45.1% 13.5 63.2 0.141 74.2% 12.6 0.020 10.8% 5.3 0.582
38.9% 11.7 54.9 0.098 73.6% 12.9 0.851 17.3% 8.5 0.786
41.4% 12.4 58.3 0.832 79.5% 10.0 0.372 14.2% 6.9 0.819
48.2% 14.5 67.3 0.613 77.7% 10.9 0.153 12.7% 6.2 0.754
34.3% 10.3 48.6 0.756 78.8% 10.4 0.283 13.7% 6.7 0.223
41.4% 12.4 58.2 0.009 70.8% 14.3 0.602 15.5% 7.6 0.267
59.8% 18.0 82.4 0.723 78.5% 10.5 0.283 13.7% 6.7 0.796
42.3% 12.7 59.5 0.878 80.0% 9.8 0.062 11.7% 5.7 0.043
48.6% 14.6 67.8 0.927 80.8% 9.4 0.053 11.6% 5.7 0.317
52.1% 15.6 72.4 0.577 77.5% 11.0 0.694 16.0% 7.9 0.015
46.0% 13.8 64.4 0.515 77.1% 11.2 0.753 16.5% 8.1 0.486
44.5% 13.3 62.4 0.014 71.3% 14.1 0.666 15.9% 7.8 0.707
38.6% 11.6 54.5 0.409 76.4% 11.6 0.320 13.9% 6.8 0.615
38.1% 11.4 53.9 0.308 75.7% 11.9 0.426 14.5% 7.1 0.839
39.4% 11.8 55.6 0.242 75.2% 12.1 0.337 14.0% 6.8 0.346
50.1% 15.0 69.8 0.701 78.4% 10.6 0.709 16.1% 7.9 0.927
50.9% 15.3 70.9 0.903 80.4% 9.6 0.718 16.2% 7.9 0.689
55.3% 16.6 76.5 0.481 76.9% 11.3 0.183 13.0% 6.3 0.753
45.6% 13.7 63.9 0.367 76.1% 11.7 0.558 15.2% 7.4 0.443
43.6% 13.1 61.3 0.519 77.1% 11.2 0.826 17.1% 8.4 0.424
39.1% 11.7 55.2 0.978 82.3% 8.7 0.606 15.5% 7.6 0.738
45.9% 13.8 64.3 0.353 76.0% 11.7 0.783 16.7% 8.2 0.220
36.5% 11.0 51.7 0.405 76.4% 11.6 0.218 13.2% 6.5 0.185
44.5% 13.4 62.4 0.485 76.9% 11.3 0.997 21.9% 10.7 0.541
40.5% 12.1 57.0 0.517 77.1% 11.2 0.734 16.3% 8.0 0.312
55.2% 16.6 76.5 0.465 76.8% 11.4 0.162 12.8% 6.3 0.612
39.7% 11.9 56.0 0.040 72.4% 13.5 0.236 13.3% 6.5 0.624
57.0% 17.1 78.8 0.166 74.5% 12.5 0.056 11.6% 5.7 0.971
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 237/327
47.2% 14.2 66.0 0.784 79.0% 10.3 0.194 13.0% 6.4 0.293
42.8% 12.9 60.2 0.502 77.0% 11.3 0.165 12.8% 6.3 0.526
41.1% 12.3 57.9 0.284 75.5% 12.0 0.112 12.3% 6.0 0.851
36.7% 11.0 51.9 0.670 78.1% 10.7 0.304 13.8% 6.7 0.008
42.8% 12.9 60.2 0.425 76.5% 11.5 0.333 13.9% 6.8 0.653
46.0% 13.8 64.4 0.556 77.4% 11.1 0.515 15.0% 7.3 0.602
41.9% 12.6 58.9 0.901 80.3% 9.6 0.820 17.0% 8.3 0.750
38.3% 11.5 54.0 0.023 71.8% 13.8 0.902 18.0% 8.8 0.538
38.2% 11.5 54.0 0.280 75.5% 12.0 0.495 14.9% 7.3 0.274
42.7% 12.8 59.9 0.193 74.7% 12.4 0.050 11.5% 5.6 0.283
33.9% 10.2 48.1 0.102 73.7% 12.9 0.374 14.2% 6.9 0.489
46.3% 13.9 64.8 0.470 76.8% 11.4 0.129 12.5% 6.1 0.537
58.2% 17.5 80.3 0.965 81.7% 9.0 0.844 17.3% 8.4 0.802
56.6% 17.0 78.3 0.895 80.3% 9.7 0.194 13.0% 6.4 0.939
46.6% 14.0 65.2 0.508 77.1% 11.2 0.864 17.5% 8.6 0.765
38.1% 11.4 53.9 0.309 75.7% 11.9 0.225 13.3% 6.5 0.086
40.9% 12.3 57.6 0.382 76.2% 11.6 0.759 16.5% 8.1 0.002
40.6% 12.2 57.2 0.606 77.7% 10.9 0.805 16.9% 8.3 0.193
48.8% 14.6 68.0 0.580 77.5% 11.0 0.829 17.1% 8.4 0.503
42.1% 12.6 59.2 0.868 79.9% 9.8 0.998 22.1% 10.8 0.401
53.5% 16.0 74.2 0.880 80.1% 9.8 0.899 17.9% 8.8 0.532
46.9% 14.1 65.6 0.334 75.9% 11.8 0.623 15.6% 7.6 0.922
58.6% 17.6 80.8 0.709 78.4% 10.6 0.882 17.7% 8.7 0.219
45.1% 13.5 63.2 0.271 75.4% 12.0 0.567 15.3% 7.5 0.691
51.1% 15.3 71.2 0.373 76.2% 11.7 0.986 20.4% 10.0 0.844
41.4% 12.4 58.3 0.506 77.0% 11.2 0.490 14.8% 7.3 0.190
59.4% 17.8 81.9 0.256 75.3% 12.1 0.861 17.4% 8.5 0.573
60.7% 18.2 83.5 0.835 79.5% 10.0 0.578 15.3% 7.5 0.932
48.8% 14.6 68.1 0.359 76.1% 11.7 0.063 11.7% 5.7 0.454
40.8% 12.2 57.4 0.185 74.7% 12.4 0.570 15.3% 7.5 0.655
46.3% 13.9 64.8 0.345 76.0% 11.8 0.501 14.9% 7.3 0.665
71.3% 21.4 96.9 0.961 81.6% 9.0 0.053 11.6% 5.7 0.304
28.0% 8.4 40.1 0.145 74.2% 12.6 0.400 14.3% 7.0 0.169
47.3% 14.2 66.1 0.606 77.7% 10.9 0.632 15.7% 7.7 0.341
38.6% 11.6 54.4 0.218 75.0% 12.3 0.674 15.9% 7.8 0.785
34.1% 10.2 48.4 0.117 73.9% 12.8 0.211 13.2% 6.4 0.409
54.0% 16.2 74.9 0.702 78.4% 10.6 0.590 15.4% 7.5 0.927
44.1% 13.2 61.9 0.580 77.5% 11.0 0.191 13.0% 6.4 0.244
32.9% 9.9 46.8 0.847 79.7% 10.0 0.353 14.1% 6.9 0.534
43.1% 12.9 60.6 0.589 77.6% 11.0 0.639 15.7% 7.7 0.118
45.2% 13.6 63.4 0.371 76.1% 11.7 0.937 18.6% 9.1 0.259
55.2% 16.6 76.5 0.845 79.6% 10.0 0.063 11.7% 5.7 0.138
48.6% 14.6 67.8 0.696 78.3% 10.6 0.407 14.4% 7.0 0.111
40.2% 12.1 56.7 0.409 76.4% 11.6 0.543 15.1% 7.4 0.930
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 238/327
46.3% 13.9 64.8 0.854 79.7% 9.9 0.954 19.0% 9.3 0.500
43.2% 13.0 60.7 0.038 72.4% 13.5 0.480 14.8% 7.2 0.595
44.9% 13.5 63.0 0.566 77.4% 11.0 0.380 14.2% 7.0 0.645
61.7% 18.5 84.8 0.891 80.2% 9.7 0.123 12.5% 6.1 0.206
57.7% 17.3 79.7 0.441 76.6% 11.4 0.827 17.1% 8.4 0.089
32.8% 9.8 46.6 0.545 77.3% 11.1 0.648 15.8% 7.7 0.082
35.7% 10.7 50.6 0.702 78.4% 10.6 0.946 18.8% 9.2 0.821
45.8% 13.7 64.2 0.706 78.4% 10.6 0.942 18.7% 9.1 0.049
38.4% 11.5 54.3 0.423 76.5% 11.5 0.871 17.5% 8.6 0.452
44.5% 13.3 62.4 0.136 74.1% 12.7 0.655 15.8% 7.7 0.396
47.6% 14.3 66.5 0.599 77.6% 10.9 0.256 13.5% 6.6 0.839
49.9% 15.0 69.5 0.575 77.5% 11.0 0.492 14.8% 7.3 0.238
46.6% 14.0 65.2 0.164 74.5% 12.5 0.373 14.2% 6.9 0.724
42.1% 12.6 59.2 0.034 72.3% 13.6 0.056 11.6% 5.7 0.290
46.2% 13.9 64.6 0.754 78.8% 10.4 0.249 13.4% 6.6 0.816
44.7% 13.4 62.7 0.056 72.9% 13.3 0.268 13.6% 6.6 0.182
40.2% 12.1 56.7 0.311 75.7% 11.9 0.567 15.3% 7.5 0.730
38.0% 11.4 53.7 0.140 74.2% 12.6 0.074 11.9% 5.8 0.399
39.1% 11.7 55.2 0.198 74.8% 12.3 0.056 11.6% 5.7 0.892
36.0% 10.8 51.1 0.212 74.9% 12.3 0.875 17.6% 8.6 0.180
40.7% 12.2 57.4 0.362 76.1% 11.7 0.811 16.9% 8.3 0.483
39.7% 11.9 56.0 0.563 77.4% 11.1 0.030 11.1% 5.4 0.359
51.4% 15.4 71.5 0.206 74.9% 12.3 0.427 14.5% 7.1 0.580
53.2% 15.9 73.8 0.926 80.8% 9.4 0.006 10.0% 4.9 0.539
41.6% 12.5 58.5 0.185 74.7% 12.4 0.991 20.7% 10.2 0.606
43.9% 13.2 61.6 0.429 76.5% 11.5 0.606 15.5% 7.6 0.204
54.3% 16.3 75.3 0.155 74.4% 12.6 0.432 14.5% 7.1 0.816
47.1% 14.1 65.9 0.068 73.1% 13.2 0.257 13.5% 6.6 0.830
43.5% 13.0 61.0 0.464 76.8% 11.4 0.199 13.1% 6.4 0.276
41.5% 12.5 58.4 0.538 77.2% 11.1 0.337 14.0% 6.8 0.379
40.1% 12.0 56.6 0.955 81.4% 9.1 0.027 11.0% 5.4 0.515
43.7% 13.1 61.4 0.204 74.8% 12.3 0.160 12.8% 6.3 0.963
50.3% 15.1 70.1 0.077 73.3% 13.1 0.523 15.0% 7.4 0.085
55.5% 16.7 76.9 0.063 73.0% 13.2 0.999 22.7% 11.1 0.589
42.6% 12.8 59.8 0.213 74.9% 12.3 0.922 18.3% 8.9 0.152
49.9% 15.0 69.6 0.016 71.4% 14.0 0.291 13.7% 6.7 0.533
47.1% 14.1 65.9 0.975 82.1% 8.8 0.185 13.0% 6.4 0.164
55.8% 16.7 77.2 0.454 76.7% 11.4 0.492 14.8% 7.3 0.968
53.9% 16.2 74.7 0.097 73.6% 12.9 0.870 17.5% 8.6 0.243
62.0% 18.6 85.2 0.044 72.6% 13.4 0.308 13.8% 6.8 0.057
43.8% 13.1 61.5 0.697 78.3% 10.6 0.269 13.6% 6.6 0.781
41.4% 12.4 58.3 0.403 76.4% 11.6 0.447 14.6% 7.1 0.970
49.7% 14.9 69.3 0.799 79.2% 10.2 0.232 13.3% 6.5 0.885
51.1% 15.3 71.1 0.761 78.8% 10.4 0.970 19.5% 9.5 0.007
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 239/327
32.0% 9.6 45.6 0.826 79.4% 10.1 0.775 16.6% 8.1 0.909
41.9% 12.6 58.9 0.904 80.4% 9.6 0.928 18.4% 9.0 0.564
35.7% 10.7 50.6 0.173 74.5% 12.5 0.608 15.5% 7.6 0.114
35.7% 10.7 50.5 0.811 79.3% 10.1 0.121 12.4% 6.1 0.535
36.5% 11.0 51.7 0.595 77.6% 11.0 0.491 14.8% 7.3 0.215
58.9% 17.7 81.2 0.795 79.1% 10.2 0.053 11.6% 5.7 0.028
42.5% 12.7 59.7 0.413 76.4% 11.5 0.263 13.5% 6.6 0.706
41.9% 12.6 58.9 0.479 76.9% 11.3 0.127 12.5% 6.1 0.535
35.2% 10.6 49.9 0.293 75.6% 12.0 0.164 12.8% 6.3 0.479
48.1% 14.4 67.2 0.168 74.5% 12.5 0.084 12.0% 5.9 0.715
54.7% 16.4 75.7 0.610 77.7% 10.9 0.243 13.4% 6.6 0.558
44.5% 13.3 62.3 0.249 75.2% 12.1 0.282 13.6% 6.7 0.906
40.0% 12.0 56.4 0.425 76.5% 11.5 0.590 15.4% 7.5 0.733
45.6% 13.7 63.8 0.253 75.3% 12.1 0.496 14.9% 7.3 0.872
52.0% 15.6 72.2 0.115 73.9% 12.8 0.137 12.6% 6.2 0.934
47.5% 14.2 66.3 0.262 75.3% 12.1 0.312 13.8% 6.8 0.283
50.9% 15.3 70.9 0.144 74.2% 12.6 0.344 14.0% 6.9 0.759
41.4% 12.4 58.3 0.271 75.4% 12.0 0.334 14.0% 6.8 0.448
41.3% 12.4 58.2 0.943 81.1% 9.2 0.470 14.7% 7.2 0.469
54.8% 16.5 76.0 0.716 78.5% 10.5 0.361 14.1% 6.9 0.435
57.1% 17.1 78.9 0.808 79.3% 10.1 0.580 15.3% 7.5 0.576
42.4% 12.7 59.6 0.053 72.8% 13.3 0.843 17.2% 8.4 0.863
47.5% 14.3 66.4 0.127 74.0% 12.7 0.892 17.8% 8.7 0.027
48.7% 14.6 67.9 0.002 69.6% 14.9 0.506 14.9% 7.3 0.969
37.1% 11.1 52.4 0.159 74.4% 12.5 0.103 12.2% 6.0 0.822
37.4% 11.2 52.9 0.572 77.5% 11.0 0.471 14.7% 7.2 0.980
49.7% 14.9 69.3 0.468 76.8% 11.4 0.955 19.0% 9.3 0.396
47.0% 14.1 65.7 0.106 73.8% 12.8 0.059 11.7% 5.7 0.792
36.1% 10.8 51.2 0.057 72.9% 13.3 0.646 15.7% 7.7 0.172
46.7% 14.0 65.3 0.365 76.1% 11.7 0.065 11.8% 5.8 0.764
41.1% 12.3 57.9 0.942 81.1% 9.3 0.142 12.6% 6.2 0.788
43.1% 12.9 60.6 0.569 77.5% 11.0 0.046 11.4% 5.6 0.322
42.5% 12.8 59.8 0.921 80.7% 9.5 0.558 15.2% 7.4 0.341
48.0% 14.4 67.1 0.366 76.1% 11.7 0.565 15.3% 7.5 0.022
46.5% 14.0 65.1 0.978 82.2% 8.7 0.938 18.6% 9.1 0.438
42.9% 12.9 60.3 0.258 75.3% 12.1 0.852 17.3% 8.5 0.657
44.9% 13.5 63.0 0.738 78.7% 10.4 0.658 15.8% 7.7 0.592
30.2% 9.1 43.1 0.917 80.6% 9.5 0.791 16.8% 8.2 0.199
39.7% 11.9 56.0 0.429 76.5% 11.5 0.339 14.0% 6.8 0.174
29.3% 8.8 41.8 0.308 75.7% 11.9 0.674 15.9% 7.8 0.019
42.0% 12.6 59.0 0.763 78.9% 10.3 0.145 12.7% 6.2 0.498
49.6% 14.9 69.1 0.221 75.0% 12.2 0.124 12.5% 6.1 0.691
56.6% 17.0 78.2 0.095 73.6% 12.9 0.310 13.8% 6.8 0.277
50.2% 15.1 70.0 0.767 78.9% 10.3 0.993 21.1% 10.3 0.164
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 240/327
34.9% 10.5 49.5 0.055 72.8% 13.3 0.298 13.7% 6.7 0.481
61.5% 18.5 84.6 0.076 73.3% 13.1 0.652 15.8% 7.7 0.058
37.8% 11.3 53.4 0.502 77.0% 11.3 0.474 14.7% 7.2 0.283
62.6% 18.8 85.9 0.393 76.3% 11.6 0.489 14.8% 7.3 0.173
41.3% 12.4 58.1 0.453 76.7% 11.4 0.202 13.1% 6.4 0.109
63.7% 19.1 87.3 0.399 76.3% 11.6 0.024 10.9% 5.3 0.352
50.8% 15.3 70.8 0.288 75.5% 12.0 0.494 14.9% 7.3 0.688
58.5% 17.6 80.7 0.817 79.4% 10.1 0.071 11.9% 5.8 0.076
52.2% 15.7 72.6 0.228 75.1% 12.2 0.853 17.3% 8.5 0.057
29.3% 8.8 41.8 0.210 74.9% 12.3 0.428 14.5% 7.1 0.224
54.3% 16.3 75.3 0.709 78.4% 10.6 0.437 14.5% 7.1 0.777
50.2% 15.0 69.9 0.587 77.6% 11.0 1.000 24.1% 11.8 0.601
56.9% 17.1 78.6 0.200 74.8% 12.3 0.179 12.9% 6.3 0.749
49.8% 14.9 69.4 0.353 76.0% 11.7 0.363 14.1% 6.9 0.962
41.2% 12.3 57.9 0.910 80.5% 9.5 0.255 13.5% 6.6 0.058
54.5% 16.4 75.6 0.925 80.8% 9.4 0.751 16.5% 8.1 0.603
27.5% 8.2 39.3 0.026 71.9% 13.7 0.505 14.9% 7.3 0.830
57.4% 17.2 79.2 0.693 78.3% 10.6 0.165 12.8% 6.3 0.898
41.3% 12.4 58.1 0.145 74.2% 12.6 0.351 14.1% 6.9 0.302
47.9% 14.4 66.9 0.902 80.4% 9.6 0.957 19.0% 9.3 0.102
43.4% 13.0 60.9 0.910 80.5% 9.5 0.042 11.4% 5.6 0.291
50.5% 15.1 70.3 0.230 75.1% 12.2 0.156 12.8% 6.2 0.192
54.2% 16.3 75.1 0.223 75.0% 12.2 0.647 15.7% 7.7 0.552
43.9% 13.2 61.6 0.093 73.6% 12.9 0.211 13.2% 6.4 0.614
47.1% 14.1 65.9 0.651 78.0% 10.8 0.328 13.9% 6.8 0.612
47.3% 14.2 66.1 0.704 78.4% 10.6 0.693 16.0% 7.9 0.037
41.8% 12.5 58.7 0.341 75.9% 11.8 0.438 14.5% 7.1 0.421
50.8% 15.2 70.7 0.247 75.2% 12.1 0.266 13.5% 6.6 0.670
36.6% 11.0 51.9 0.164 74.5% 12.5 0.016 10.6% 5.2 0.642
45.3% 13.6 63.4 0.428 76.5% 11.5 0.805 16.9% 8.3 0.209
28.1% 8.4 40.1 0.055 72.8% 13.3 0.066 11.8% 5.8 0.660
40.6% 12.2 57.2 0.510 77.1% 11.2 0.363 14.1% 6.9 0.602
50.9% 15.3 70.8 0.637 77.9% 10.8 0.777 16.7% 8.2 0.014
44.2% 13.3 62.0 0.476 76.8% 11.3 0.369 14.2% 6.9 0.724
39.4% 11.8 55.6 0.408 76.4% 11.6 0.858 17.4% 8.5 0.122
37.3% 11.2 52.7 0.310 75.7% 11.9 0.491 14.8% 7.3 0.567
45.8% 13.7 64.1 0.064 73.0% 13.2 0.646 15.7% 7.7 0.853
34.9% 10.5 49.5 0.331 75.9% 11.8 0.015 10.5% 5.2 0.150
50.0% 15.0 69.7 0.701 78.4% 10.6 0.304 13.8% 6.7 0.773
52.2% 15.6 72.5 0.054 72.8% 13.3 0.083 12.0% 5.9 0.683
36.8% 11.0 52.1 0.157 74.4% 12.5 0.853 17.3% 8.5 0.320
48.7% 14.6 68.0 0.080 73.3% 13.1 0.760 16.5% 8.1 0.527
36.0% 10.8 51.0 0.580 77.5% 11.0 0.978 19.8% 9.7 0.539
49.0% 14.7 68.3 0.972 82.0% 8.8 0.061 11.7% 5.7 0.682
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 241/327
49.8% 15.0 69.5 0.619 77.8% 10.9 0.131 12.5% 6.1 0.916
45.7% 13.7 64.0 0.753 78.8% 10.4 0.996 21.7% 10.6 0.166
54.8% 16.4 76.0 0.482 76.9% 11.3 0.678 15.9% 7.8 0.500
50.8% 15.2 70.7 0.478 76.9% 11.3 0.561 15.2% 7.5 0.758
50.5% 15.1 70.3 0.276 75.5% 12.0 0.493 14.8% 7.3 0.678
60.5% 18.2 83.3 0.151 74.3% 12.6 0.759 16.5% 8.1 0.210
42.8% 12.8 60.1 0.387 76.3% 11.6 0.071 11.9% 5.8 0.126
42.5% 12.8 59.8 0.095 73.6% 12.9 0.825 17.1% 8.4 0.439
34.9% 10.5 49.6 0.509 77.1% 11.2 0.218 13.2% 6.5 0.167
40.3% 12.1 56.8 0.118 73.9% 12.8 0.570 15.3% 7.5 0.938
40.3% 12.1 56.9 0.631 77.9% 10.8 0.285 13.7% 6.7 0.947
81.8% 24.6 109.9 0.115 73.9% 12.8 0.405 14.4% 7.0 0.987
53.0% 15.9 73.6 0.443 76.6% 11.4 0.012 10.4% 5.1 0.732
47.3% 14.2 66.1 0.314 75.7% 11.9 0.889 17.8% 8.7 0.637
53.8% 16.1 74.6 0.283 75.5% 12.0 0.299 13.7% 6.7 0.924
62.8% 18.9 86.3 0.099 73.6% 12.9 0.144 12.7% 6.2 0.428
38.2% 11.5 54.0 0.232 75.1% 12.2 0.062 11.7% 5.7 0.242
48.5% 14.6 67.7 0.312 75.7% 11.9 0.758 16.5% 8.1 0.158
45.7% 13.7 64.0 0.547 77.3% 11.1 0.471 14.7% 7.2 0.032
41.8% 12.5 58.8 0.532 77.2% 11.2 0.741 16.4% 8.0 0.602
48.7% 14.6 68.0 0.313 75.7% 11.9 0.498 14.9% 7.3 0.792
39.6% 11.9 55.8 0.846 79.7% 10.0 0.855 17.4% 8.5 0.447
33.1% 9.9 47.1 0.413 76.4% 11.5 0.593 15.4% 7.5 0.039
36.1% 10.8 51.1 0.204 74.8% 12.3 0.764 16.5% 8.1 0.840
44.7% 13.4 62.7 0.672 78.2% 10.7 0.844 17.3% 8.4 0.279
40.4% 12.1 57.0 0.510 77.1% 11.2 0.969 19.4% 9.5 0.651
45.1% 13.5 63.2 0.789 79.1% 10.2 0.010 10.3% 5.1 0.315
38.2% 11.4 53.9 0.927 80.8% 9.4 0.770 16.6% 8.1 0.629
52.3% 15.7 72.7 0.798 79.2% 10.2 0.745 16.4% 8.0 0.512
44.0% 13.2 61.7 0.728 78.6% 10.5 0.312 13.8% 6.8 0.376
61.5% 18.4 84.5 0.815 79.3% 10.1 0.166 12.8% 6.3 0.241
48.8% 14.6 68.1 0.100 73.7% 12.9 0.183 13.0% 6.3 0.196
43.8% 13.2 61.5 0.765 78.9% 10.3 0.640 15.7% 7.7 0.530
44.9% 13.5 62.9 0.691 78.3% 10.6 0.575 15.3% 7.5 0.668
57.7% 17.3 79.7 0.905 80.4% 9.6 0.888 17.8% 8.7 0.667
45.4% 13.6 63.7 0.763 78.9% 10.3 0.124 12.5% 6.1 0.954
52.3% 15.7 72.7 0.246 75.2% 12.1 0.726 16.3% 8.0 0.419
45.8% 13.7 64.1 0.788 79.1% 10.2 0.414 14.4% 7.1 0.172
46.4% 13.9 64.9 0.796 79.2% 10.2 0.493 14.9% 7.3 0.481
58.3% 17.5 80.4 0.940 81.0% 9.3 0.061 11.7% 5.7 0.393
55.8% 16.7 77.2 0.382 76.2% 11.6 0.861 17.4% 8.5 0.875
41.4% 12.4 58.3 0.034 72.2% 13.6 0.555 15.2% 7.4 0.386
43.1% 12.9 60.6 0.374 76.2% 11.7 0.310 13.8% 6.8 0.836
51.1% 15.3 71.1 0.564 77.4% 11.1 0.927 18.4% 9.0 0.946
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 242/327
42.2% 12.7 59.3 0.333 75.9% 11.8 0.042 11.4% 5.6 0.723
44.5% 13.3 62.4 0.567 77.4% 11.0 0.864 17.5% 8.6 0.512
40.5% 12.1 57.0 0.022 71.8% 13.8 0.327 13.9% 6.8 0.271
43.3% 13.0 60.9 0.415 76.4% 11.5 0.345 14.0% 6.9 0.757
47.6% 14.3 66.5 0.122 74.0% 12.7 0.202 13.1% 6.4 0.129
55.4% 16.6 76.7 0.724 78.6% 10.5 0.774 16.6% 8.1 0.725
40.9% 12.3 57.5 0.544 77.3% 11.1 0.050 11.5% 5.6 0.781
38.2% 11.5 53.9 0.849 79.7% 9.9 0.950 18.9% 9.2 0.687
37.1% 11.1 52.5 0.878 80.0% 9.8 0.114 12.4% 6.1 0.741
44.0% 13.2 61.7 0.249 75.2% 12.1 0.141 12.6% 6.2 0.922
51.0% 15.3 70.9 0.799 79.2% 10.2 0.485 14.8% 7.2 0.222
48.4% 14.5 67.6 0.356 76.0% 11.7 0.410 14.4% 7.0 0.996
51.7% 15.5 71.9 0.899 80.3% 9.6 0.976 19.7% 9.7 0.730
54.5% 16.3 75.5 0.761 78.8% 10.4 0.979 19.9% 9.7 0.728
46.0% 13.8 64.4 0.631 77.9% 10.8 0.155 12.7% 6.2 0.933
40.0% 12.0 56.4 0.659 78.1% 10.7 0.329 13.9% 6.8 0.260
37.9% 11.4 53.6 0.459 76.7% 11.4 0.236 13.3% 6.5 0.124
45.3% 13.6 63.4 0.355 76.0% 11.7 0.295 13.7% 6.7 0.376
52.9% 15.9 73.4 0.117 73.9% 12.8 0.133 12.5% 6.1 0.480
42.8% 12.8 60.1 0.637 77.9% 10.8 0.439 14.5% 7.1 0.115
59.5% 17.8 82.0 0.164 74.4% 12.5 0.745 16.4% 8.0 0.656
45.9% 13.8 64.2 0.427 76.5% 11.5 0.852 17.3% 8.5 0.477
55.9% 16.8 77.3 0.515 77.1% 11.2 0.431 14.5% 7.1 0.413
51.6% 15.5 71.8 0.265 75.4% 12.1 0.874 17.6% 8.6 0.978
53.6% 16.1 74.4 0.339 75.9% 11.8 0.656 15.8% 7.7 0.232
36.6% 11.0 51.8 0.066 73.1% 13.2 0.966 19.3% 9.5 0.586
38.8% 11.6 54.8 0.466 76.8% 11.4 0.238 13.4% 6.5 0.986
41.0% 12.3 57.7 0.172 74.5% 12.5 0.005 9.8% 4.8 0.628
37.2% 11.2 52.6 0.320 75.8% 11.9 0.071 11.9% 5.8 0.045
47.1% 14.1 65.9 0.087 73.5% 13.0 0.710 16.2% 7.9 0.513
35.2% 10.6 49.9 0.145 74.2% 12.6 0.805 16.9% 8.3 0.474
45.4% 13.6 63.5 0.468 76.8% 11.4 0.040 11.3% 5.5 0.075
53.2% 16.0 73.8 0.903 80.4% 9.6 0.344 14.0% 6.9 0.024
42.5% 12.8 59.8 0.045 72.6% 13.4 0.059 11.7% 5.7 0.869
51.6% 15.5 71.8 0.083 73.4% 13.0 0.166 12.8% 6.3 0.251
47.2% 14.2 66.0 0.849 79.7% 9.9 0.458 14.7% 7.2 0.907
51.0% 15.3 71.0 0.568 77.4% 11.0 0.586 15.4% 7.5 0.618
58.7% 17.6 81.0 0.729 78.6% 10.5 0.263 13.5% 6.6 0.379
41.2% 12.4 58.0 0.075 73.3% 13.1 0.641 15.7% 7.7 0.948
42.2% 12.7 59.4 0.176 74.6% 12.4 0.248 13.4% 6.6 0.403
45.8% 13.7 64.1 0.025 71.9% 13.8 0.606 15.5% 7.6 0.810
39.1% 11.7 55.1 0.882 80.1% 9.8 0.915 18.2% 8.9 0.435
40.8% 12.2 57.4 0.837 79.6% 10.0 0.222 13.2% 6.5 0.303
44.7% 13.4 62.6 0.389 76.3% 11.6 0.800 16.8% 8.2 0.435
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 243/327
38.8% 11.6 54.7 0.597 77.6% 10.9 0.494 14.9% 7.3 0.655
35.5% 10.7 50.3 0.177 74.6% 12.4 0.917 18.2% 8.9 0.983
37.4% 11.2 52.8 0.139 74.2% 12.6 0.839 17.2% 8.4 0.336
31.3% 9.4 44.6 0.873 80.0% 9.8 0.581 15.3% 7.5 0.479
42.6% 12.8 59.8 0.195 74.8% 12.4 0.518 15.0% 7.3 0.563
40.0% 12.0 56.4 0.819 79.4% 10.1 0.274 13.6% 6.7 0.106
48.5% 14.5 67.7 0.070 73.2% 13.1 0.920 18.2% 8.9 0.600
36.7% 11.0 52.0 0.537 77.2% 11.1 0.981 20.0% 9.8 0.721
59.0% 17.7 81.4 0.919 80.6% 9.5 0.601 15.5% 7.6 0.507
26.6% 8.0 38.1 0.392 76.3% 11.6 0.586 15.4% 7.5 0.292
47.1% 14.1 65.9 0.302 75.6% 11.9 0.224 13.3% 6.5 0.280
43.6% 13.1 61.2 0.829 79.5% 10.0 0.386 14.3% 7.0 0.313
48.3% 14.5 67.4 0.927 80.8% 9.4 0.714 16.2% 7.9 0.345
40.5% 12.2 57.1 0.734 78.6% 10.5 0.000 8.3% 4.1 0.411
53.8% 16.1 74.6 0.978 82.2% 8.7 0.150 12.7% 6.2 0.597
47.2% 14.2 66.0 0.646 78.0% 10.8 0.535 15.1% 7.4 0.574
38.9% 11.7 55.0 0.668 78.1% 10.7 0.895 17.9% 8.7 0.661
44.2% 13.3 62.0 0.656 78.0% 10.7 0.798 16.8% 8.2 0.365
34.3% 10.3 48.7 0.939 81.0% 9.3 0.826 17.1% 8.4 0.723
52.8% 15.8 73.3 0.272 75.4% 12.0 0.210 13.2% 6.4 0.767
34.2% 10.3 48.6 0.939 81.0% 9.3 0.483 14.8% 7.2 0.224
48.8% 14.6 68.1 0.627 77.8% 10.8 0.636 15.7% 7.7 0.153
55.5% 16.7 76.8 0.414 76.4% 11.5 0.643 15.7% 7.7 0.451
45.3% 13.6 63.5 0.488 76.9% 11.3 0.971 19.5% 9.5 0.390
32.4% 9.7 46.0 0.086 73.4% 13.0 0.669 15.9% 7.8 0.343
32.2% 9.7 45.8 0.618 77.8% 10.9 0.495 14.9% 7.3 0.547
45.8% 13.7 64.1 0.632 77.9% 10.8 0.981 20.0% 9.8 0.058
29.0% 8.7 41.4 0.377 76.2% 11.7 0.238 13.4% 6.5 0.801
43.9% 13.2 61.7 0.448 76.7% 11.4 0.374 14.2% 6.9 0.918
49.1% 14.7 68.5 0.079 73.3% 13.1 0.156 12.7% 6.2 0.886
43.1% 12.9 60.6 0.438 76.6% 11.5 0.592 15.4% 7.5 0.220
47.6% 14.3 66.5 0.312 75.7% 11.9 0.291 13.7% 6.7 0.591
42.5% 12.8 59.8 0.628 77.8% 10.8 0.031 11.1% 5.4 0.089
38.2% 11.5 54.0 0.287 75.5% 12.0 0.398 14.3% 7.0 0.365
43.2% 13.0 60.6 0.893 80.2% 9.7 0.864 17.5% 8.6 0.256
40.7% 12.2 57.3 0.679 78.2% 10.7 0.639 15.7% 7.7 0.314
51.9% 15.6 72.1 0.723 78.5% 10.5 0.597 15.4% 7.6 0.803
50.6% 15.2 70.4 0.928 80.8% 9.4 0.553 15.2% 7.4 0.438
49.0% 14.7 68.4 0.283 75.5% 12.0 0.232 13.3% 6.5 0.449
35.9% 10.8 50.9 0.021 71.7% 13.8 0.725 16.3% 8.0 0.625
35.1% 10.5 49.7 0.345 76.0% 11.8 0.513 15.0% 7.3 0.016
59.4% 17.8 81.8 0.011 71.1% 14.2 0.602 15.5% 7.6 0.794
49.4% 14.8 68.9 0.852 79.7% 9.9 0.978 19.8% 9.7 0.458
53.1% 15.9 73.7 0.763 78.9% 10.3 0.655 15.8% 7.7 0.923
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 244/327
45.3% 13.6 63.5 0.626 77.8% 10.8 0.793 16.8% 8.2 0.747
43.7% 13.1 61.4 0.546 77.3% 11.1 0.141 12.6% 6.2 0.786
45.7% 13.7 64.1 0.249 75.2% 12.1 0.201 13.1% 6.4 0.823
49.0% 14.7 68.3 0.007 70.5% 14.4 0.977 19.8% 9.7 0.560
49.8% 14.9 69.3 0.848 79.7% 9.9 0.744 16.4% 8.0 0.871
45.7% 13.7 64.0 0.091 73.5% 13.0 0.427 14.5% 7.1 0.291
49.0% 14.7 68.3 0.078 73.3% 13.1 0.256 13.5% 6.6 0.055
37.5% 11.3 53.0 0.587 77.6% 11.0 0.851 17.3% 8.5 0.391
47.2% 14.1 65.9 0.011 71.1% 14.2 0.933 18.5% 9.0 0.878
35.5% 10.7 50.3 0.085 73.4% 13.0 0.858 17.4% 8.5 0.613
56.7% 17.0 78.4 0.586 77.6% 11.0 0.662 15.8% 7.8 0.060
45.0% 13.5 63.0 0.929 80.8% 9.4 0.257 13.5% 6.6 0.987
65.2% 19.6 89.3 0.244 75.2% 12.1 0.435 14.5% 7.1 0.409
51.0% 15.3 70.9 0.363 76.1% 11.7 0.591 15.4% 7.5 0.963
34.7% 10.4 49.2 0.864 79.9% 9.9 0.180 12.9% 6.3 0.483
35.5% 10.6 50.3 0.380 76.2% 11.6 0.821 17.0% 8.3 0.944
44.7% 13.4 62.7 0.019 71.6% 13.9 0.697 16.1% 7.9 0.789
47.1% 14.1 65.8 0.357 76.0% 11.7 0.700 16.1% 7.9 0.598
45.3% 13.6 63.5 0.075 73.3% 13.1 0.253 13.5% 6.6 0.633
51.8% 15.6 72.1 0.079 73.3% 13.1 0.076 11.9% 5.8 0.110
49.0% 14.7 68.3 0.049 72.7% 13.4 0.987 20.4% 10.0 0.266
32.3% 9.7 45.9 0.711 78.4% 10.6 0.945 18.7% 9.2 0.731
46.0% 13.8 64.4 0.371 76.1% 11.7 0.810 16.9% 8.3 0.456
43.5% 13.0 61.0 0.325 75.8% 11.8 0.065 11.8% 5.8 0.943
61.7% 18.5 84.8 0.107 73.8% 12.8 0.076 11.9% 5.8 0.842
44.0% 13.2 61.8 0.104 73.7% 12.9 0.725 16.3% 8.0 0.054
49.5% 14.9 69.1 0.115 73.9% 12.8 0.986 20.3% 10.0 0.672
43.6% 13.1 61.2 0.668 78.1% 10.7 0.239 13.4% 6.5 0.485
36.2% 10.8 51.2 0.355 76.0% 11.7 0.862 17.4% 8.5 0.970
52.9% 15.9 73.5 0.459 76.7% 11.4 0.340 14.0% 6.8 0.120
60.7% 18.2 83.6 0.859 79.8% 9.9 0.632 15.7% 7.7 0.124
48.9% 14.7 68.2 0.009 70.9% 14.3 0.805 16.9% 8.3 0.829
52.9% 15.9 73.4 0.154 74.3% 12.6 0.912 18.1% 8.9 0.145
54.5% 16.3 75.5 0.959 81.5% 9.0 0.847 17.3% 8.5 0.774
47.4% 14.2 66.3 0.324 75.8% 11.8 0.870 17.5% 8.6 0.226
47.5% 14.3 66.4 0.357 76.0% 11.7 0.592 15.4% 7.5 0.235
49.9% 15.0 69.6 0.443 76.6% 11.4 0.900 17.9% 8.8 0.848
41.5% 12.5 58.4 0.219 75.0% 12.2 0.546 15.1% 7.4 0.551
33.7% 10.1 47.9 0.712 78.5% 10.5 0.446 14.6% 7.1 0.748
39.0% 11.7 55.1 0.569 77.5% 11.0 0.371 14.2% 6.9 0.019
41.5% 12.4 58.4 0.990 83.0% 8.3 0.437 14.5% 7.1 0.987
71.4% 21.4 97.0 0.862 79.8% 9.9 0.867 17.5% 8.6 0.705
42.6% 12.8 59.9 0.381 76.2% 11.6 0.687 16.0% 7.8 0.498
45.5% 13.6 63.7 0.734 78.6% 10.5 0.161 12.8% 6.3 0.863
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 245/327
50.1% 15.0 69.8 0.453 76.7% 11.4 0.407 14.4% 7.0 0.888
39.7% 11.9 56.0 0.600 77.7% 10.9 0.292 13.7% 6.7 0.500
48.9% 14.7 68.2 0.699 78.4% 10.6 0.562 15.2% 7.5 0.333
44.1% 13.2 61.9 0.539 77.3% 11.1 0.237 13.3% 6.5 0.512
52.7% 15.8 73.2 0.066 73.1% 13.2 0.137 12.6% 6.2 0.888
51.3% 15.4 71.4 0.482 76.9% 11.3 0.352 14.1% 6.9 0.774
43.1% 12.9 60.6 0.504 77.0% 11.2 0.884 17.7% 8.7 0.978
39.1% 11.7 55.1 0.254 75.3% 12.1 0.416 14.4% 7.1 0.553
46.6% 14.0 65.2 0.586 77.6% 11.0 0.322 13.9% 6.8 0.813
41.5% 12.4 58.4 0.700 78.4% 10.6 0.371 14.2% 6.9 0.167
40.5% 12.1 57.1 0.314 75.7% 11.9 0.006 10.0% 4.9 0.542
39.5% 11.8 55.7 0.698 78.4% 10.6 0.616 15.6% 7.6 0.025
27.7% 8.3 39.7 0.310 75.7% 11.9 0.449 14.6% 7.1 0.303
41.7% 12.5 58.7 0.489 76.9% 11.3 0.665 15.9% 7.8 0.335
31.9% 9.6 45.5 0.909 80.5% 9.6 0.347 14.0% 6.9 0.495
34.8% 10.5 49.4 0.784 79.0% 10.3 0.675 15.9% 7.8 0.103
40.5% 12.2 57.1 0.643 78.0% 10.8 0.049 11.5% 5.6 0.132
29.7% 8.9 42.4 0.269 75.4% 12.0 0.618 15.6% 7.6 0.599
36.3% 10.9 51.4 0.505 77.0% 11.2 0.687 16.0% 7.8 0.522
43.4% 13.0 60.9 0.599 77.7% 10.9 0.526 15.0% 7.4 0.473
39.5% 11.8 55.7 0.997 84.3% 7.7 0.417 14.4% 7.1 0.736
64.3% 19.3 88.1 0.604 77.7% 10.9 0.276 13.6% 6.7 0.144
37.3% 11.2 52.8 0.155 74.4% 12.6 0.840 17.2% 8.4 0.634
44.1% 13.2 61.8 0.447 76.7% 11.4 0.458 14.7% 7.2 0.166
42.9% 12.9 60.3 0.126 74.0% 12.7 0.358 14.1% 6.9 0.474
45.4% 13.6 63.6 0.592 77.6% 11.0 0.513 15.0% 7.3 0.764
42.6% 12.8 59.9 0.262 75.3% 12.1 0.824 17.1% 8.4 0.073
50.6% 15.2 70.4 0.428 76.5% 11.5 0.557 15.2% 7.4 0.599
42.3% 12.7 59.4 0.877 80.0% 9.8 0.636 15.7% 7.7 0.312
49.9% 15.0 69.6 0.781 79.0% 10.3 0.164 12.8% 6.3 0.838
43.7% 13.1 61.4 0.559 77.4% 11.1 0.445 14.6% 7.1 0.752
49.7% 14.9 69.3 0.901 80.4% 9.6 0.517 15.0% 7.3 0.080
41.7% 12.5 58.6 0.959 81.5% 9.0 0.860 17.4% 8.5 0.691
50.3% 15.1 70.0 0.774 79.0% 10.3 0.918 18.2% 8.9 0.210
36.2% 10.9 51.3 0.554 77.4% 11.1 0.856 17.4% 8.5 0.617
50.5% 15.2 70.3 0.450 76.7% 11.4 0.983 20.1% 9.8 0.632
49.7% 14.9 69.3 0.144 74.2% 12.6 0.428 14.5% 7.1 0.493
37.2% 11.2 52.6 0.603 77.7% 10.9 0.604 15.5% 7.6 0.708
44.8% 13.4 62.7 0.475 76.8% 11.3 0.634 15.7% 7.7 0.556
47.5% 14.2 66.3 0.902 80.4% 9.6 0.182 13.0% 6.3 0.181
39.0% 11.7 55.1 0.316 75.8% 11.9 0.263 13.5% 6.6 0.582
44.7% 13.4 62.6 0.642 77.9% 10.8 0.016 10.6% 5.2 0.163
42.6% 12.8 59.9 0.498 77.0% 11.3 0.640 15.7% 7.7 0.565
47.5% 14.3 66.4 0.915 80.6% 9.5 0.004 9.8% 4.8 0.525
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 246/327
56.4% 16.9 78.0 0.984 82.6% 8.5 0.581 15.3% 7.5 0.433
57.8% 17.3 79.8 0.914 80.6% 9.5 0.220 13.2% 6.5 0.630
44.8% 13.4 62.7 0.941 81.1% 9.3 0.229 13.3% 6.5 0.378
42.0% 12.6 59.1 0.260 75.3% 12.1 0.653 15.8% 7.7 0.736
39.8% 11.9 56.1 0.566 77.4% 11.0 0.977 19.8% 9.7 0.954
47.1% 14.1 65.9 0.352 76.0% 11.7 0.059 11.7% 5.7 0.384
37.5% 11.2 53.0 0.687 78.3% 10.6 0.073 11.9% 5.8 0.562
47.7% 14.3 66.7 0.419 76.5% 11.5 0.389 14.3% 7.0 0.439
35.9% 10.8 50.9 0.685 78.3% 10.6 0.254 13.5% 6.6 0.052
38.7% 11.6 54.6 0.168 74.5% 12.5 0.870 17.5% 8.6 0.116
45.0% 13.5 63.1 0.809 79.3% 10.1 0.525 15.0% 7.4 0.683
51.8% 15.5 72.1 0.497 77.0% 11.3 0.139 12.6% 6.2 0.545
36.3% 10.9 51.3 0.829 79.5% 10.0 0.754 16.5% 8.1 0.823
45.7% 13.7 64.1 0.137 74.2% 12.7 0.117 12.4% 6.1 0.984
48.2% 14.5 67.3 0.124 74.0% 12.7 0.599 15.5% 7.6 0.431
48.6% 14.6 67.9 0.277 75.5% 12.0 0.034 11.2% 5.5 0.962
43.2% 13.0 60.7 0.385 76.2% 11.6 0.565 15.3% 7.5 0.171
55.7% 16.7 77.0 0.469 76.8% 11.4 0.243 13.4% 6.6 0.662
41.3% 12.4 58.1 0.193 74.7% 12.4 0.890 17.8% 8.7 0.451
40.0% 12.0 56.4 0.983 82.5% 8.6 0.225 13.3% 6.5 0.706
66.8% 20.0 91.3 0.318 75.8% 11.9 0.205 13.1% 6.4 0.304
33.1% 9.9 47.0 0.799 79.2% 10.2 0.771 16.6% 8.1 0.653
41.9% 12.6 58.9 0.079 73.3% 13.1 0.145 12.7% 6.2 0.550
41.1% 12.3 57.9 0.508 77.1% 11.2 0.053 11.6% 5.7 0.103
40.7% 12.2 57.4 0.244 75.2% 12.1 0.738 16.4% 8.0 0.809
41.1% 12.3 57.8 0.516 77.1% 11.2 0.451 14.6% 7.2 0.873
36.6% 11.0 51.8 0.084 73.4% 13.0 0.243 13.4% 6.6 0.730
50.1% 15.0 69.8 0.697 78.3% 10.6 0.332 13.9% 6.8 0.592
45.3% 13.6 63.4 0.898 80.3% 9.6 0.768 16.6% 8.1 0.909
30.1% 9.0 42.9 0.969 81.8% 8.9 0.182 13.0% 6.3 0.509
47.3% 14.2 66.1 0.467 76.8% 11.4 0.116 12.4% 6.1 0.245
62.1% 18.6 85.3 0.673 78.2% 10.7 0.907 18.0% 8.8 0.151
39.8% 11.9 56.1 0.279 75.5% 12.0 0.456 14.6% 7.2 0.951
33.6% 10.1 47.7 0.956 81.5% 9.1 0.440 14.6% 7.1 0.528
36.4% 10.9 51.5 0.889 80.2% 9.7 0.599 15.5% 7.6 0.647
43.6% 13.1 61.2 0.460 76.7% 11.4 0.365 14.1% 6.9 0.880
49.9% 15.0 69.5 0.882 80.1% 9.7 0.734 16.3% 8.0 0.642
64.6% 19.4 88.5 0.198 74.8% 12.3 0.367 14.1% 6.9 0.914
35.9% 10.8 50.9 0.459 76.7% 11.4 0.860 17.4% 8.5 0.943
30.5% 9.1 43.4 0.364 76.1% 11.7 0.236 13.3% 6.5 0.801
39.1% 11.7 55.2 0.965 81.7% 8.9 0.138 12.6% 6.2 0.314
44.5% 13.3 62.4 0.411 76.4% 11.5 0.212 13.2% 6.5 0.788
46.8% 14.0 65.4 0.997 84.1% 7.8 0.105 12.3% 6.0 0.147
44.9% 13.5 63.0 0.481 76.9% 11.3 0.958 19.1% 9.3 0.042
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 247/327
50.3% 15.1 70.0 0.825 79.4% 10.1 0.567 15.3% 7.5 0.319
41.2% 12.4 58.0 0.694 78.3% 10.6 0.939 18.6% 9.1 0.638
38.9% 11.7 54.9 0.353 76.0% 11.7 0.609 15.5% 7.6 0.510
51.3% 15.4 71.4 0.058 72.9% 13.3 0.028 11.0% 5.4 0.349
64.6% 19.4 88.5 0.564 77.4% 11.1 0.137 12.6% 6.2 0.907
41.4% 12.4 58.3 0.630 77.9% 10.8 0.845 17.3% 8.5 0.099
40.1% 12.0 56.5 0.469 76.8% 11.4 0.105 12.3% 6.0 0.800
44.2% 13.3 62.0 0.114 73.9% 12.8 0.819 17.0% 8.3 0.369
40.7% 12.2 57.3 0.875 80.0% 9.8 0.992 20.9% 10.2 0.100
46.0% 13.8 64.3 0.669 78.1% 10.7 0.748 16.4% 8.0 0.365
43.9% 13.2 61.6 0.144 74.2% 12.6 0.513 15.0% 7.3 0.517
55.2% 16.6 76.4 0.031 72.1% 13.6 0.140 12.6% 6.2 0.855
35.0% 10.5 49.7 0.594 77.6% 11.0 0.530 15.1% 7.4 0.883
46.9% 14.1 65.5 0.936 81.0% 9.3 0.527 15.0% 7.4 0.325
42.8% 12.8 60.1 0.427 76.5% 11.5 0.069 11.8% 5.8 0.082
59.2% 17.7 81.6 0.502 77.0% 11.3 0.725 16.3% 8.0 0.789
60.1% 18.0 82.8 0.497 77.0% 11.3 0.599 15.5% 7.6 0.417
49.7% 14.9 69.2 0.691 78.3% 10.6 0.624 15.6% 7.6 0.763
34.5% 10.3 48.9 0.994 83.6% 8.0 0.688 16.0% 7.8 0.875
39.9% 12.0 56.2 0.976 82.2% 8.7 0.849 17.3% 8.5 0.706
42.2% 12.7 59.3 0.089 73.5% 13.0 0.077 11.9% 5.8 0.432
35.2% 10.6 50.0 0.817 79.4% 10.1 0.271 13.6% 6.6 0.445
53.7% 16.1 74.5 0.379 76.2% 11.7 0.683 16.0% 7.8 0.371
45.7% 13.7 64.0 0.824 79.4% 10.1 0.672 15.9% 7.8 0.169
47.1% 14.1 65.8 0.397 76.3% 11.6 0.114 12.4% 6.1 0.803
49.0% 14.7 68.4 0.469 76.8% 11.4 0.343 14.0% 6.9 0.596
48.9% 14.7 68.3 0.568 77.4% 11.0 0.845 17.3% 8.5 0.256
45.6% 13.7 63.9 0.932 80.9% 9.4 0.499 14.9% 7.3 0.948
52.3% 15.7 72.7 0.431 76.5% 11.5 0.471 14.7% 7.2 0.052
42.7% 12.8 60.0 0.755 78.8% 10.4 0.315 13.8% 6.8 0.958
36.7% 11.0 51.9 0.901 80.4% 9.6 0.899 17.9% 8.8 0.089
45.7% 13.7 64.0 0.078 73.3% 13.1 0.997 21.9% 10.7 0.554
43.1% 12.9 60.6 0.145 74.2% 12.6 0.212 13.2% 6.5 0.217
47.2% 14.2 66.0 0.714 78.5% 10.5 0.349 14.0% 6.9 0.196
45.3% 13.6 63.4 0.679 78.2% 10.7 0.654 15.8% 7.7 0.498
38.6% 11.6 54.6 0.297 75.6% 11.9 0.713 16.2% 7.9 0.492
35.7% 10.7 50.6 0.502 77.0% 11.3 0.674 15.9% 7.8 0.571
44.9% 13.5 63.0 0.849 79.7% 9.9 0.682 16.0% 7.8 0.232
35.8% 10.7 50.8 0.784 79.0% 10.3 0.034 11.2% 5.5 0.604
50.6% 15.2 70.5 0.003 69.9% 14.7 0.619 15.6% 7.6 0.356
51.2% 15.4 71.2 0.543 77.3% 11.1 0.190 13.0% 6.4 0.230
44.8% 13.4 62.7 0.412 76.4% 11.5 0.560 15.2% 7.5 0.305
48.6% 14.6 67.8 0.867 79.9% 9.8 0.093 12.1% 5.9 0.734
55.4% 16.6 76.7 0.895 80.3% 9.7 0.070 11.8% 5.8 0.779
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 248/327
36.1% 10.8 51.1 0.438 76.6% 11.5 0.984 20.2% 9.9 0.120
37.1% 11.1 52.5 0.643 78.0% 10.8 0.580 15.3% 7.5 0.769
57.9% 17.4 80.0 0.297 75.6% 11.9 0.986 20.3% 10.0 0.780
38.8% 11.6 54.7 0.603 77.7% 10.9 0.338 14.0% 6.8 0.136
37.8% 11.3 53.4 0.013 71.2% 14.1 0.388 14.3% 7.0 0.651
48.4% 14.5 67.6 0.797 79.2% 10.2 0.287 13.7% 6.7 0.096
40.0% 12.0 56.4 0.388 76.3% 11.6 0.324 13.9% 6.8 0.103
52.5% 15.8 72.9 0.833 79.5% 10.0 0.090 12.1% 5.9 0.107
37.6% 11.3 53.2 0.340 75.9% 11.8 0.275 13.6% 6.7 0.561
46.0% 13.8 64.4 0.207 74.9% 12.3 0.389 14.3% 7.0 0.430
34.0% 10.2 48.3 0.051 72.7% 13.3 0.474 14.7% 7.2 0.391
31.9% 9.6 45.4 0.181 74.6% 12.4 0.787 16.7% 8.2 0.455
36.2% 10.9 51.3 0.251 75.3% 12.1 0.616 15.6% 7.6 0.439
49.7% 14.9 69.2 0.990 83.1% 8.3 0.090 12.1% 5.9 0.363
50.6% 15.2 70.5 0.298 75.6% 11.9 0.868 17.5% 8.6 0.298
30.9% 9.3 44.1 0.935 81.0% 9.3 0.547 15.2% 7.4 0.494
40.2% 12.1 56.7 0.436 76.6% 11.5 0.423 14.5% 7.1 0.031
59.1% 17.7 81.5 0.160 74.4% 12.5 0.705 16.1% 7.9 0.906
34.9% 10.5 49.5 0.356 76.0% 11.7 0.132 12.5% 6.1 0.974
50.4% 15.1 70.2 0.457 76.7% 11.4 0.423 14.5% 7.1 0.459
32.3% 9.7 46.0 0.089 73.5% 13.0 0.062 11.7% 5.7 0.226
56.6% 17.0 78.3 0.613 77.7% 10.9 0.759 16.5% 8.1 0.272
39.8% 11.9 56.1 0.304 75.7% 11.9 0.056 11.6% 5.7 0.597
43.0% 12.9 60.4 0.201 74.8% 12.3 0.739 16.4% 8.0 0.055
49.7% 14.9 69.2 0.552 77.3% 11.1 0.887 17.8% 8.7 0.622
44.2% 13.3 62.0 0.111 73.8% 12.8 0.325 13.9% 6.8 0.858
38.2% 11.4 53.9 0.892 80.2% 9.7 0.911 18.1% 8.9 0.727
43.7% 13.1 61.3 0.326 75.8% 11.8 0.731 16.3% 8.0 0.835
56.4% 16.9 78.1 0.296 75.6% 11.9 0.059 11.7% 5.7 0.712
67.2% 20.1 91.7 0.356 76.0% 11.7 0.674 15.9% 7.8 0.153
41.3% 12.4 58.1 0.301 75.6% 11.9 0.617 15.6% 7.6 0.465
49.5% 14.8 69.0 0.908 80.5% 9.6 0.233 13.3% 6.5 0.590
45.9% 13.8 64.2 0.253 75.3% 12.1 0.598 15.4% 7.6 0.744
43.6% 13.1 61.2 0.369 76.1% 11.7 0.166 12.8% 6.3 0.894
50.3% 15.1 70.0 0.660 78.1% 10.7 0.662 15.8% 7.8 0.363
40.7% 12.2 57.4 0.390 76.3% 11.6 0.306 13.8% 6.7 0.703
54.6% 16.4 75.7 0.721 78.5% 10.5 0.897 17.9% 8.8 0.056
39.0% 11.7 55.0 0.346 76.0% 11.8 0.491 14.8% 7.3 0.556
34.4% 10.3 48.9 0.512 77.1% 11.2 0.754 16.5% 8.1 0.627
45.2% 13.6 63.4 0.344 76.0% 11.8 0.704 16.1% 7.9 0.540
45.9% 13.8 64.2 0.122 74.0% 12.7 0.081 12.0% 5.9 0.609
40.4% 12.1 56.9 0.257 75.3% 12.1 0.673 15.9% 7.8 0.707
28.6% 8.6 40.8 0.077 73.3% 13.1 0.996 21.6% 10.6 0.671
61.9% 18.6 85.1 0.272 75.4% 12.0 0.306 13.8% 6.7 0.191
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 249/327
43.7% 13.1 61.4 0.072 73.2% 13.1 0.836 17.2% 8.4 0.820
35.9% 10.8 50.8 0.840 79.6% 10.0 0.439 14.6% 7.1 0.185
68.5% 20.6 93.4 0.272 75.4% 12.0 0.129 12.5% 6.1 0.913
40.4% 12.1 57.0 0.483 76.9% 11.3 0.797 16.8% 8.2 0.770
43.9% 13.2 61.6 0.099 73.7% 12.9 0.538 15.1% 7.4 0.585
46.2% 13.8 64.6 0.424 76.5% 11.5 0.063 11.7% 5.7 0.696
48.8% 14.6 68.1 0.588 77.6% 11.0 0.324 13.9% 6.8 0.641
49.4% 14.8 68.8 0.532 77.2% 11.2 0.624 15.6% 7.6 0.091
55.9% 16.8 77.3 0.951 81.3% 9.2 0.955 19.0% 9.3 0.299
58.7% 17.6 80.9 0.387 76.3% 11.6 0.103 12.2% 6.0 0.649
41.1% 12.3 57.9 0.751 78.8% 10.4 0.517 15.0% 7.3 0.944
43.1% 12.9 60.6 0.249 75.2% 12.1 0.074 11.9% 5.8 0.371
33.9% 10.2 48.2 0.525 77.2% 11.2 0.971 19.5% 9.6 0.118
58.8% 17.6 81.1 0.071 73.2% 13.1 0.233 13.3% 6.5 0.278
42.8% 12.8 60.1 0.291 75.6% 12.0 0.063 11.7% 5.7 0.329
45.2% 13.6 63.3 0.889 80.2% 9.7 0.719 16.2% 7.9 0.787
38.2% 11.5 54.0 0.960 81.6% 9.0 0.733 16.3% 8.0 0.233
48.7% 14.6 68.0 0.082 73.4% 13.0 0.132 12.5% 6.1 0.223
52.3% 15.7 72.7 0.729 78.6% 10.5 0.027 11.0% 5.4 0.831
35.7% 10.7 50.5 0.957 81.5% 9.1 0.083 12.0% 5.9 0.945
34.9% 10.5 49.5 0.465 76.8% 11.4 0.327 13.9% 6.8 0.682
50.8% 15.2 70.7 0.190 74.7% 12.4 0.670 15.9% 7.8 0.557
39.5% 11.8 55.7 0.887 80.2% 9.7 0.537 15.1% 7.4 0.673
39.3% 11.8 55.5 0.277 75.5% 12.0 0.832 17.1% 8.4 0.860
41.2% 12.4 58.0 0.855 79.8% 9.9 0.990 20.7% 10.1 0.942
32.4% 9.7 46.1 0.554 77.4% 11.1 0.381 14.2% 7.0 0.177
37.1% 11.1 52.5 0.786 79.1% 10.2 0.755 16.5% 8.1 0.868
46.9% 14.1 65.5 0.144 74.2% 12.6 0.611 15.5% 7.6 0.931
56.1% 16.8 77.6 0.468 76.8% 11.4 0.915 18.2% 8.9 0.825
37.7% 11.3 53.3 0.524 77.2% 11.2 0.086 12.1% 5.9 0.980
46.8% 14.0 65.5 0.299 75.6% 11.9 0.033 11.2% 5.5 0.036
49.1% 14.7 68.4 0.307 75.7% 11.9 0.506 14.9% 7.3 0.393
46.2% 13.9 64.7 0.259 75.3% 12.1 0.563 15.2% 7.5 0.752
31.8% 9.5 45.2 0.189 74.7% 12.4 0.644 15.7% 7.7 0.383
51.1% 15.3 71.2 0.941 81.1% 9.3 0.741 16.4% 8.0 0.755
41.7% 12.5 58.7 0.781 79.0% 10.3 0.995 21.4% 10.5 0.144
50.4% 15.1 70.2 0.382 76.2% 11.6 0.026 11.0% 5.4 0.962
40.1% 12.0 56.6 0.567 77.4% 11.0 0.389 14.3% 7.0 0.543
48.0% 14.4 67.0 0.245 75.2% 12.1 0.176 12.9% 6.3 0.855
34.2% 10.3 48.5 0.334 75.9% 11.8 0.718 16.2% 7.9 0.398
54.3% 16.3 75.3 0.422 76.5% 11.5 0.744 16.4% 8.0 0.586
58.7% 17.6 81.0 0.944 81.1% 9.2 0.516 15.0% 7.3 0.176
47.9% 14.4 66.9 0.623 77.8% 10.9 0.673 15.9% 7.8 0.574
33.8% 10.1 48.0 0.640 77.9% 10.8 0.622 15.6% 7.6 0.089
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 250/327
34.7% 10.4 49.2 0.592 77.6% 11.0 0.923 18.3% 9.0 0.804
39.8% 12.0 56.2 0.512 77.1% 11.2 0.570 15.3% 7.5 0.633
49.6% 14.9 69.1 0.704 78.4% 10.6 0.019 10.7% 5.3 0.690
48.4% 14.5 67.6 0.385 76.2% 11.6 0.668 15.9% 7.8 0.190
40.5% 12.1 57.0 0.635 77.9% 10.8 0.902 18.0% 8.8 0.645
40.3% 12.1 56.8 0.159 74.4% 12.5 0.084 12.0% 5.9 0.830
46.0% 13.8 64.3 0.390 76.3% 11.6 0.543 15.1% 7.4 0.342
31.6% 9.5 45.0 0.103 73.7% 12.9 0.735 16.3% 8.0 0.597
42.7% 12.8 60.0 0.675 78.2% 10.7 0.898 17.9% 8.8 0.733
42.8% 12.8 60.2 0.875 80.0% 9.8 0.741 16.4% 8.0 0.480
46.8% 14.1 65.5 0.088 73.5% 13.0 0.205 13.1% 6.4 0.813
50.2% 15.1 69.9 0.455 76.7% 11.4 0.873 17.6% 8.6 0.638
55.3% 16.6 76.5 0.138 74.2% 12.6 0.038 11.3% 5.5 0.019
44.9% 13.5 62.9 0.261 75.3% 12.1 0.938 18.6% 9.1 0.281
38.0% 11.4 53.7 0.035 72.3% 13.6 0.095 12.2% 6.0 0.460
54.8% 16.4 75.9 0.779 79.0% 10.3 0.030 11.1% 5.4 0.439
45.4% 13.6 63.5 0.444 76.6% 11.4 0.171 12.9% 6.3 0.540
46.1% 13.8 64.6 0.532 77.2% 11.2 0.914 18.1% 8.9 0.495
43.1% 12.9 60.5 0.584 77.5% 11.0 0.978 19.9% 9.7 0.445
51.6% 15.5 71.8 0.657 78.1% 10.7 0.105 12.3% 6.0 0.771
43.4% 13.0 60.9 0.121 73.9% 12.8 0.735 16.3% 8.0 0.192
42.6% 12.8 59.9 0.445 76.6% 11.4 0.506 14.9% 7.3 0.899
49.7% 14.9 69.3 0.501 77.0% 11.3 0.351 14.1% 6.9 0.453
42.3% 12.7 59.5 0.794 79.1% 10.2 0.027 11.0% 5.4 0.834
36.0% 10.8 51.0 0.403 76.4% 11.6 0.155 12.7% 6.2 0.206
35.1% 10.5 49.8 0.298 75.6% 11.9 0.192 13.0% 6.4 0.253
57.7% 17.3 79.7 0.319 75.8% 11.9 0.073 11.9% 5.8 0.593
39.3% 11.8 55.4 0.505 77.0% 11.2 0.752 16.5% 8.1 0.865
48.4% 14.5 67.5 0.386 76.2% 11.6 0.103 12.3% 6.0 0.354
51.4% 15.4 71.4 0.731 78.6% 10.5 0.513 15.0% 7.3 0.915
40.3% 12.1 56.8 0.688 78.3% 10.6 0.913 18.1% 8.9 0.555
36.3% 10.9 51.3 0.160 74.4% 12.5 0.550 15.2% 7.4 0.852
45.8% 13.8 64.2 0.601 77.7% 10.9 0.286 13.7% 6.7 0.950
42.9% 12.9 60.3 0.597 77.6% 10.9 0.770 16.6% 8.1 0.725
55.1% 16.5 76.3 0.052 72.8% 13.3 0.919 18.2% 8.9 0.345
45.6% 13.7 63.8 0.665 78.1% 10.7 0.375 14.2% 6.9 0.913
33.8% 10.2 48.1 0.806 79.3% 10.2 0.763 16.5% 8.1 0.129
42.4% 12.7 59.6 0.149 74.3% 12.6 0.901 17.9% 8.8 0.020
56.0% 16.8 77.4 0.913 80.5% 9.5 0.866 17.5% 8.6 0.637
48.3% 14.5 67.5 0.072 73.2% 13.1 0.606 15.5% 7.6 0.193
58.4% 17.5 80.6 0.381 76.2% 11.6 0.043 11.4% 5.6 0.488
33.9% 10.2 48.1 0.744 78.7% 10.4 0.387 14.3% 7.0 0.856
39.0% 11.7 55.0 0.431 76.5% 11.5 0.478 14.8% 7.2 0.632
46.9% 14.1 65.6 0.327 75.8% 11.8 0.395 14.3% 7.0 0.904
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 251/327
44.0% 13.2 61.8 0.585 77.6% 11.0 0.710 16.2% 7.9 0.470
57.8% 17.3 79.8 0.285 75.5% 12.0 0.424 14.5% 7.1 0.501
34.3% 10.3 48.7 0.786 79.1% 10.2 0.119 12.4% 6.1 0.457
39.0% 11.7 55.0 0.157 74.4% 12.5 0.655 15.8% 7.7 0.707
28.7% 8.6 41.0 0.457 76.7% 11.4 0.682 16.0% 7.8 0.510
50.3% 15.1 70.1 0.834 79.5% 10.0 0.704 16.1% 7.9 0.002
46.0% 13.8 64.4 0.680 78.2% 10.7 0.390 14.3% 7.0 0.205
50.2% 15.1 70.0 0.335 75.9% 11.8 0.261 13.5% 6.6 0.604
50.5% 15.1 70.3 0.157 74.4% 12.5 0.076 11.9% 5.8 0.647
48.6% 14.6 67.8 0.577 77.5% 11.0 0.839 17.2% 8.4 0.619
63.8% 19.1 87.5 0.119 73.9% 12.8 0.932 18.5% 9.0 0.763
51.5% 15.4 71.6 0.346 76.0% 11.8 0.778 16.7% 8.2 0.137
57.3% 17.2 79.2 0.862 79.8% 9.9 0.021 10.8% 5.3 0.021
64.3% 19.3 88.1 0.522 77.1% 11.2 0.036 11.2% 5.5 0.637
49.0% 14.7 68.4 0.075 73.3% 13.1 0.704 16.1% 7.9 0.953
60.7% 18.2 83.5 0.699 78.4% 10.6 0.105 12.3% 6.0 0.929
59.8% 17.9 82.3 0.880 80.1% 9.8 0.349 14.0% 6.9 0.510
48.9% 14.7 68.3 0.056 72.9% 13.3 0.407 14.4% 7.0 0.220
58.8% 17.6 81.1 0.509 77.1% 11.2 0.623 15.6% 7.6 0.076
50.2% 15.1 70.0 0.376 76.2% 11.7 0.933 18.5% 9.0 0.812
35.3% 10.6 50.1 0.613 77.7% 10.9 0.017 10.7% 5.2 0.140
56.1% 16.8 77.5 0.009 70.9% 14.3 0.389 14.3% 7.0 0.317
53.1% 15.9 73.8 0.812 79.3% 10.1 0.484 14.8% 7.2 0.029
55.0% 16.5 76.2 0.543 77.3% 11.1 0.327 13.9% 6.8 0.355
47.2% 14.1 65.9 0.152 74.3% 12.6 0.320 13.9% 6.8 0.097
42.2% 12.7 59.4 0.573 77.5% 11.0 0.102 12.2% 6.0 0.502
43.5% 13.0 61.1 0.336 75.9% 11.8 0.331 13.9% 6.8 0.098
45.9% 13.8 64.2 0.295 75.6% 11.9 0.664 15.9% 7.8 0.534
37.5% 11.3 53.1 0.518 77.1% 11.2 0.352 14.1% 6.9 0.979
30.9% 9.3 44.0 0.169 74.5% 12.5 0.680 16.0% 7.8 0.566
40.0% 12.0 56.3 0.090 73.5% 13.0 0.984 20.2% 9.9 0.500
36.5% 11.0 51.7 0.747 78.7% 10.4 0.957 19.0% 9.3 0.713
46.2% 13.9 64.7 0.646 78.0% 10.8 0.923 18.3% 9.0 0.007
38.5% 11.6 54.4 0.689 78.3% 10.6 0.142 12.6% 6.2 0.282
49.1% 14.7 68.5 0.734 78.6% 10.5 0.157 12.8% 6.2 0.137
43.2% 13.0 60.7 0.744 78.7% 10.4 0.717 16.2% 7.9 0.832
43.8% 13.1 61.4 0.269 75.4% 12.0 0.684 16.0% 7.8 0.676
46.3% 13.9 64.8 0.684 78.2% 10.6 0.287 13.7% 6.7 0.404
50.3% 15.1 70.0 0.188 74.7% 12.4 0.953 18.9% 9.3 0.914
45.2% 13.6 63.4 0.327 75.8% 11.8 0.025 10.9% 5.4 0.519
51.3% 15.4 71.3 0.370 76.1% 11.7 0.287 13.7% 6.7 0.994
46.6% 14.0 65.1 0.670 78.1% 10.7 0.843 17.2% 8.4 0.364
57.8% 17.3 79.8 0.767 78.9% 10.3 0.665 15.9% 7.8 0.227
46.0% 13.8 64.4 0.941 81.1% 9.3 0.744 16.4% 8.0 0.120
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 252/327
36.9% 11.1 52.2 0.149 74.3% 12.6 0.690 16.0% 7.8 0.122
35.7% 10.7 50.6 0.594 77.6% 11.0 0.634 15.7% 7.7 0.079
39.4% 11.8 55.5 0.079 73.3% 13.1 0.964 19.3% 9.4 0.695
50.1% 15.0 69.8 0.423 76.5% 11.5 0.650 15.8% 7.7 0.090
32.5% 9.7 46.2 0.047 72.6% 13.4 0.054 11.6% 5.7 0.503
47.4% 14.2 66.2 0.069 73.1% 13.1 0.571 15.3% 7.5 0.841
29.1% 8.7 41.5 0.505 77.0% 11.2 0.156 12.7% 6.2 0.913
41.5% 12.5 58.5 0.282 75.5% 12.0 0.051 11.5% 5.7 0.063
47.2% 14.2 66.0 0.370 76.1% 11.7 0.546 15.1% 7.4 0.078
39.6% 11.9 55.8 0.511 77.1% 11.2 0.550 15.2% 7.4 0.269
50.3% 15.1 70.0 0.490 76.9% 11.3 0.061 11.7% 5.7 0.650
55.4% 16.6 76.7 0.026 71.9% 13.7 0.314 13.8% 6.8 0.511
47.4% 14.2 66.2 0.929 80.8% 9.4 0.774 16.6% 8.1 0.540
47.6% 14.3 66.5 0.995 83.8% 7.9 0.513 15.0% 7.3 0.377
50.0% 15.0 69.6 0.436 76.6% 11.5 0.773 16.6% 8.1 0.274
46.1% 13.8 64.5 0.714 78.5% 10.5 0.248 13.4% 6.6 0.643
42.4% 12.7 59.6 0.648 78.0% 10.8 0.011 10.3% 5.1 0.625
37.9% 11.4 53.6 0.054 72.8% 13.3 0.001 8.8% 4.3 0.460
45.0% 13.5 63.0 0.757 78.8% 10.4 0.954 19.0% 9.3 0.714
36.6% 11.0 51.8 0.750 78.8% 10.4 0.644 15.7% 7.7 0.467
56.8% 17.0 78.5 0.542 77.3% 11.1 0.937 18.6% 9.1 0.022
45.3% 13.6 63.5 0.261 75.3% 12.1 0.247 13.4% 6.6 0.433
37.9% 11.4 53.5 0.301 75.6% 11.9 0.280 13.6% 6.7 0.487
60.9% 18.3 83.8 0.275 75.4% 12.0 0.638 15.7% 7.7 0.025
41.5% 12.4 58.4 0.232 75.1% 12.2 0.638 15.7% 7.7 0.610
45.1% 13.5 63.2 0.307 75.7% 11.9 0.470 14.7% 7.2 0.650
46.0% 13.8 64.4 0.022 71.8% 13.8 0.111 12.3% 6.0 0.156
37.4% 11.2 52.9 0.592 77.6% 11.0 0.707 16.1% 7.9 0.436
42.4% 12.7 59.6 0.324 75.8% 11.8 0.638 15.7% 7.7 0.343
54.6% 16.4 75.7 0.059 72.9% 13.2 0.644 15.7% 7.7 0.484
48.0% 14.4 67.1 0.536 77.2% 11.1 0.505 14.9% 7.3 0.238
43.8% 13.1 61.5 0.592 77.6% 11.0 0.547 15.2% 7.4 0.335
33.8% 10.1 47.9 0.495 77.0% 11.3 0.955 19.0% 9.3 0.022
42.3% 12.7 59.4 0.288 75.5% 12.0 0.686 16.0% 7.8 0.935
34.2% 10.2 48.5 0.618 77.8% 10.9 0.074 11.9% 5.8 0.069
59.9% 18.0 82.5 0.885 80.1% 9.7 0.780 16.7% 8.2 0.080
53.8% 16.1 74.7 0.386 76.2% 11.6 0.223 13.3% 6.5 0.765
68.2% 20.5 93.0 0.481 76.9% 11.3 0.053 11.6% 5.7 0.255
51.5% 15.5 71.7 0.061 73.0% 13.2 0.446 14.6% 7.1 0.016
68.9% 20.7 93.9 0.387 76.3% 11.6 0.253 13.5% 6.6 0.924
50.1% 15.0 69.8 0.507 77.0% 11.2 0.887 17.8% 8.7 0.729
40.7% 12.2 57.4 0.980 82.3% 8.6 0.396 14.3% 7.0 0.992
51.3% 15.4 71.4 0.903 80.4% 9.6 0.703 16.1% 7.9 0.569
41.0% 12.3 57.7 0.656 78.0% 10.7 0.058 11.7% 5.7 0.778
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 253/327
53.1% 15.9 73.7 0.826 79.4% 10.1 0.881 17.7% 8.7 0.435
62.7% 18.8 86.1 0.048 72.7% 13.4 0.785 16.7% 8.2 0.101
42.4% 12.7 59.5 0.204 74.8% 12.3 0.258 13.5% 6.6 0.119
53.8% 16.1 74.6 0.855 79.8% 9.9 0.023 10.9% 5.3 0.266
56.1% 16.8 77.6 0.163 74.4% 12.5 0.400 14.3% 7.0 0.238
45.9% 13.8 64.2 0.210 74.9% 12.3 0.981 20.0% 9.8 0.398
49.2% 14.8 68.6 0.728 78.6% 10.5 0.415 14.4% 7.1 0.836
30.6% 9.2 43.6 0.840 79.6% 10.0 0.299 13.7% 6.7 0.362
32.8% 9.9 46.7 0.575 77.5% 11.0 0.227 13.3% 6.5 0.970
42.5% 12.7 59.7 0.985 82.7% 8.5 0.338 14.0% 6.8 0.211
39.2% 11.8 55.3 0.959 81.5% 9.0 0.567 15.3% 7.5 0.290
39.0% 11.7 55.0 0.002 69.5% 14.9 0.595 15.4% 7.6 0.501
44.6% 13.4 62.5 0.924 80.7% 9.4 0.944 18.7% 9.2 0.531
52.1% 15.6 72.4 0.290 75.6% 12.0 0.880 17.7% 8.6 0.585
71.4% 21.4 97.1 0.967 81.8% 8.9 0.531 15.1% 7.4 0.831
45.8% 13.7 64.1 0.164 74.4% 12.5 0.560 15.2% 7.5 0.326
31.2% 9.4 44.4 0.377 76.2% 11.7 0.251 13.4% 6.6 0.277
40.4% 12.1 56.9 0.129 74.1% 12.7 0.155 12.7% 6.2 0.092
61.2% 18.4 84.1 0.785 79.1% 10.3 0.453 14.6% 7.2 0.826
44.9% 13.5 63.0 0.928 80.8% 9.4 0.063 11.7% 5.7 0.083
60.9% 18.3 83.8 0.206 74.9% 12.3 0.180 12.9% 6.3 0.913
45.4% 13.6 63.6 0.245 75.2% 12.1 0.405 14.4% 7.0 0.683
39.6% 11.9 55.9 0.524 77.2% 11.2 0.742 16.4% 8.0 0.599
47.3% 14.2 66.1 0.530 77.2% 11.2 0.443 14.6% 7.1 0.664
37.6% 11.3 53.2 0.042 72.5% 13.5 0.992 21.0% 10.3 0.486
51.6% 15.5 71.7 0.457 76.7% 11.4 0.853 17.4% 8.5 0.401
55.2% 16.6 76.4 0.414 76.4% 11.5 0.883 17.7% 8.7 0.549
52.0% 15.6 72.2 0.022 71.8% 13.8 0.093 12.1% 5.9 0.038
44.0% 13.2 61.8 0.826 79.4% 10.1 0.630 15.6% 7.7 0.681
42.7% 12.8 60.0 0.159 74.4% 12.5 0.979 19.9% 9.7 0.270
52.3% 15.7 72.6 0.930 80.8% 9.4 0.018 10.7% 5.2 0.937
39.6% 11.9 55.8 0.513 77.1% 11.2 0.538 15.1% 7.4 0.630
38.5% 11.5 54.3 0.590 77.6% 11.0 0.668 15.9% 7.8 0.281
40.1% 12.0 56.5 0.287 75.5% 12.0 0.509 14.9% 7.3 0.118
51.7% 15.5 71.9 0.331 75.9% 11.8 0.250 13.4% 6.6 0.517
51.1% 15.3 71.1 0.153 74.3% 12.6 0.915 18.2% 8.9 0.083
43.7% 13.1 61.3 0.461 76.7% 11.4 0.614 15.5% 7.6 0.261
42.5% 12.7 59.7 0.055 72.8% 13.3 0.694 16.0% 7.9 0.574
35.8% 10.8 50.8 0.825 79.4% 10.1 0.144 12.6% 6.2 0.900
48.0% 14.4 67.0 0.118 73.9% 12.8 0.238 13.4% 6.5 0.503
48.6% 14.6 67.8 0.720 78.5% 10.5 0.957 19.0% 9.3 0.466
50.2% 15.0 69.9 0.933 80.9% 9.3 0.861 17.4% 8.5 0.575
36.3% 10.9 51.3 0.150 74.3% 12.6 0.086 12.1% 5.9 0.626
40.3% 12.1 56.8 0.852 79.7% 9.9 0.827 17.1% 8.4 0.283
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 254/327
57.9% 17.4 79.9 0.940 81.1% 9.3 0.920 18.2% 8.9 0.826
43.9% 13.2 61.6 0.689 78.3% 10.6 0.176 12.9% 6.3 0.503
44.0% 13.2 61.7 0.501 77.0% 11.3 0.519 15.0% 7.3 0.350
43.2% 13.0 60.7 0.121 74.0% 12.7 0.966 19.3% 9.5 0.688
49.4% 14.8 68.8 0.880 80.1% 9.8 0.397 14.3% 7.0 0.540
56.2% 16.9 77.8 0.340 75.9% 11.8 0.469 14.7% 7.2 0.911
50.7% 15.2 70.6 0.908 80.5% 9.6 0.389 14.3% 7.0 0.302
47.3% 14.2 66.2 0.433 76.6% 11.5 0.470 14.7% 7.2 0.635
63.0% 18.9 86.5 0.755 78.8% 10.4 0.663 15.8% 7.8 0.548
39.2% 11.8 55.3 0.443 76.6% 11.4 0.510 14.9% 7.3 0.712
50.6% 15.2 70.4 0.006 70.5% 14.4 0.309 13.8% 6.8 0.765
49.1% 14.7 68.5 0.129 74.1% 12.7 0.966 19.3% 9.5 0.176
34.0% 10.2 48.3 0.105 73.7% 12.9 0.957 19.0% 9.3 0.742
50.4% 15.1 70.2 0.597 77.6% 10.9 0.584 15.4% 7.5 0.704
50.1% 15.0 69.8 0.212 74.9% 12.3 0.628 15.6% 7.6 0.252
39.9% 12.0 56.2 0.699 78.4% 10.6 0.675 15.9% 7.8 0.697
51.8% 15.5 72.0 0.280 75.5% 12.0 0.129 12.5% 6.1 0.782
52.9% 15.9 73.4 0.543 77.3% 11.1 0.096 12.2% 6.0 0.034
36.7% 11.0 52.0 0.698 78.4% 10.6 0.787 16.7% 8.2 0.750
49.9% 15.0 69.6 0.426 76.5% 11.5 0.955 19.0% 9.3 0.346
51.8% 15.5 72.1 0.470 76.8% 11.4 0.862 17.5% 8.5 0.693
48.1% 14.4 67.2 0.844 79.6% 10.0 0.628 15.6% 7.7 0.685
50.4% 15.1 70.2 0.663 78.1% 10.7 0.083 12.0% 5.9 0.875
45.0% 13.5 63.1 0.297 75.6% 11.9 0.172 12.9% 6.3 0.636
52.8% 15.8 73.3 0.642 77.9% 10.8 0.948 18.8% 9.2 0.540
35.5% 10.7 50.4 0.259 75.3% 12.1 0.791 16.8% 8.2 0.470
41.8% 12.5 58.8 0.505 77.0% 11.2 0.277 13.6% 6.7 0.525
40.8% 12.2 57.4 0.915 80.6% 9.5 0.011 10.3% 5.1 0.085
49.1% 14.7 68.5 0.235 75.1% 12.2 0.651 15.8% 7.7 0.863
52.2% 15.7 72.6 0.749 78.8% 10.4 0.748 16.4% 8.0 0.639
50.1% 15.0 69.8 0.740 78.7% 10.4 0.545 15.1% 7.4 0.390
46.0% 13.8 64.4 0.774 79.0% 10.3 0.242 13.4% 6.6 0.080
47.3% 14.2 66.1 0.389 76.3% 11.6 0.288 13.7% 6.7 0.951
40.3% 12.1 56.8 0.649 78.0% 10.8 0.725 16.3% 8.0 0.618
50.7% 15.2 70.6 0.587 77.6% 11.0 0.467 14.7% 7.2 0.687
51.1% 15.3 71.2 0.571 77.5% 11.0 0.034 11.2% 5.5 0.736
45.2% 13.6 63.3 0.534 77.2% 11.1 0.188 13.0% 6.4 0.338
52.2% 15.6 72.5 0.776 79.0% 10.3 0.094 12.1% 5.9 0.833
55.5% 16.7 76.9 0.867 79.9% 9.8 0.819 17.0% 8.3 0.102
42.6% 12.8 59.8 0.901 80.3% 9.6 0.264 13.5% 6.6 0.895
50.0% 15.0 69.7 0.046 72.6% 13.4 0.585 15.4% 7.5 0.313
39.6% 11.9 55.9 0.309 75.7% 11.9 0.433 14.5% 7.1 0.139
46.5% 14.0 65.1 0.100 73.7% 12.9 0.194 13.1% 6.4 0.430
43.2% 13.0 60.7 0.196 74.8% 12.4 0.257 13.5% 6.6 0.776
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 255/327
42.7% 12.8 60.0 0.903 80.4% 9.6 0.701 16.1% 7.9 0.294
41.0% 12.3 57.8 0.669 78.1% 10.7 0.114 12.4% 6.1 0.043
44.1% 13.2 61.9 0.144 74.2% 12.6 0.090 12.1% 5.9 0.144
40.5% 12.2 57.1 0.753 78.8% 10.4 0.958 19.1% 9.3 0.279
54.0% 16.2 74.9 0.479 76.9% 11.3 0.160 12.8% 6.3 0.494
39.7% 11.9 56.0 0.535 77.2% 11.1 0.859 17.4% 8.5 0.163
57.0% 17.1 78.8 0.770 78.9% 10.3 0.373 14.2% 6.9 0.204
37.4% 11.2 52.9 0.759 78.8% 10.4 0.175 12.9% 6.3 0.373
43.9% 13.2 61.6 0.637 77.9% 10.8 0.461 14.7% 7.2 0.215
43.2% 13.0 60.7 0.701 78.4% 10.6 0.996 21.7% 10.6 0.044
46.8% 14.1 65.5 0.593 77.6% 11.0 0.699 16.1% 7.9 0.971
31.2% 9.4 44.5 0.060 72.9% 13.2 0.907 18.0% 8.8 0.945
51.9% 15.6 72.1 0.210 74.9% 12.3 0.220 13.2% 6.5 0.767
38.1% 11.4 53.9 0.458 76.7% 11.4 0.096 12.2% 6.0 0.154
56.0% 16.8 77.5 0.899 80.3% 9.6 0.295 13.7% 6.7 0.929
54.5% 16.4 75.6 0.473 76.8% 11.3 0.221 13.2% 6.5 0.883
45.0% 13.5 63.0 0.266 75.4% 12.1 0.316 13.8% 6.8 0.176
46.4% 13.9 64.9 0.423 76.5% 11.5 0.696 16.1% 7.9 0.067
44.8% 13.4 62.8 0.218 75.0% 12.3 0.959 19.1% 9.4 0.531
49.1% 14.7 68.4 0.532 77.2% 11.2 0.020 10.8% 5.3 0.395
41.0% 12.3 57.7 0.791 79.1% 10.2 0.696 16.1% 7.9 0.256
59.1% 17.7 81.4 1.000 86.2% 6.8 0.244 13.4% 6.6 0.528
37.1% 11.1 52.5 0.176 74.6% 12.4 0.804 16.9% 8.3 0.003
47.1% 14.1 65.9 0.742 78.7% 10.4 0.768 16.6% 8.1 0.235
55.2% 16.6 76.5 0.312 75.7% 11.9 0.536 15.1% 7.4 0.824
46.9% 14.1 65.6 0.445 76.6% 11.4 0.506 14.9% 7.3 0.888
44.7% 13.4 62.7 0.994 83.5% 8.1 0.712 16.2% 7.9 0.785
47.3% 14.2 66.2 0.172 74.5% 12.5 0.121 12.4% 6.1 0.427
29.3% 8.8 41.9 0.072 73.2% 13.1 0.203 13.1% 6.4 0.513
36.0% 10.8 50.9 0.625 77.8% 10.9 0.243 13.4% 6.6 0.676
47.8% 14.3 66.8 0.404 76.4% 11.6 0.419 14.4% 7.1 0.975
48.0% 14.4 67.0 0.916 80.6% 9.5 0.300 13.8% 6.7 0.089
45.2% 13.6 63.3 0.242 75.2% 12.2 0.199 13.1% 6.4 0.028
35.8% 10.7 50.8 0.509 77.1% 11.2 0.883 17.7% 8.7 0.484
58.6% 17.6 80.8 0.527 77.2% 11.2 0.520 15.0% 7.3 0.045
37.6% 11.3 53.1 0.294 75.6% 11.9 0.957 19.0% 9.3 0.745
70.5% 21.2 96.0 0.151 74.3% 12.6 0.419 14.4% 7.1 0.694
43.1% 12.9 60.5 0.341 75.9% 11.8 0.297 13.7% 6.7 0.716
45.2% 13.6 63.4 0.839 79.6% 10.0 0.945 18.7% 9.2 0.964
45.2% 13.5 63.3 0.489 76.9% 11.3 0.803 16.9% 8.3 0.007
50.4% 15.1 70.1 0.046 72.6% 13.4 0.705 16.1% 7.9 0.401
31.2% 9.4 44.4 0.657 78.1% 10.7 0.139 12.6% 6.2 0.388
40.2% 12.1 56.7 0.211 74.9% 12.3 0.254 13.5% 6.6 0.894
40.8% 12.3 57.5 0.133 74.1% 12.7 0.132 12.5% 6.1 0.572
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 256/327
51.7% 15.5 71.9 0.971 81.9% 8.9 0.193 13.0% 6.4 0.602
47.5% 14.2 66.3 0.197 74.8% 12.3 0.078 12.0% 5.9 0.722
43.4% 13.0 61.0 0.110 73.8% 12.8 0.349 14.0% 6.9 0.254
42.3% 12.7 59.5 0.317 75.8% 11.9 0.473 14.7% 7.2 0.848
33.4% 10.0 47.5 0.405 76.4% 11.6 0.519 15.0% 7.3 0.113
44.2% 13.3 62.1 0.235 75.1% 12.2 0.677 15.9% 7.8 0.648
52.1% 15.6 72.4 0.118 73.9% 12.8 0.518 15.0% 7.3 0.656
53.0% 15.9 73.5 0.192 74.7% 12.4 0.266 13.5% 6.6 0.342
53.9% 16.2 74.7 0.318 75.8% 11.9 0.519 15.0% 7.3 0.120
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 257/327
Contract
Gamma Gamma
0.0 Base opex R cr. 0.0 R cr. 750.0 R cr.
R cr. 1,005.6
0.00 R cr. 0 % of base 134.1% R cr.
0.0 R cr. 0 R cr. 207.4 R cr.
#DIV/0! % of base 0 % of base 27.7% % of base
15% Alpha - Mean 207.4 Alpha
10% Beta - Std Dev 45.4 Beta
21.9%
Revenues Random Revenues Combined Risk Adj Random
% of base R cr. % of base R cr. R cr.
31.1% 0.00 0.827 - - 258.5 0.463
19.8% 0.00 0.533 - - 161.8 0.226
12.2% 0.00 0.468 - - 230.3 0.640
13.8% 0.00 0.701 - - 326.0 0.630
17.0% 0.00 0.575 - - 134.5 0.276
22.3% 0.00 0.053 - - 138.8 0.101
4.2% 0.00 0.312 - - 211.4 0.223
19.3% 0.00 0.886 - - 223.8 0.422
25.8% 0.00 0.048 - - 149.9 0.824
5.8% 0.00 0.738 - - 169.8 0.655
12.6% 0.00 0.872 - - 178.1 0.040
16.8% 0.00 0.200 - - 237.0 1.000
15.1% 0.00 0.377 - - 214.5 0.425
32.0% 0.00 0.154 - - 156.0 0.322
13.0% 0.00 0.891 - - 224.4 0.355
37.7% 0.00 0.933 - - 234.8 0.033
20.3% 0.00 0.053 - - 241.8 0.864
2.0% 0.00 0.954 - - 218.0 0.993
28.6% 0.00 0.242 - - 244.7 0.312
24.1% 0.00 0.619 - - 152.8 0.716
15.8% 0.00 0.496 - - 217.5 0.565
10.6% 0.00 0.183 - - 227.5 0.761
23.1% 0.00 0.706 - - 263.8 0.100
Risk adjustment (transferred
under a PPP)PP
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 258/327
4.7% 0.00 0.051 - - 218.3 0.844
15.3% 0.00 0.667 - - 226.0 0.373
17.9% 0.00 0.194 - - 203.0 0.404
11.8% 0.00 0.237 - - 287.2 0.920
19.7% 0.00 0.003 - - 181.4 0.166
13.1% 0.00 0.874 - - 132.3 0.153
19.0% 0.00 0.584 - - 199.7 0.199
23.5% 0.00 0.885 - - 195.7 0.543
2.8% 0.00 0.737 - - 240.3 0.303
13.9% 0.00 0.969 - - 136.7 0.843
25.7% 0.00 0.662 - - 186.0 0.497
28.9% 0.00 0.250 - - 245.9 0.755
20.9% 0.00 0.047 - - 196.7 0.128
19.4% 0.00 0.788 - - 171.6 0.385
2.7% 0.00 0.307 - - 193.6 0.775
10.6% 0.00 0.189 - - 232.9 0.154
21.2% 0.00 0.353 - - 155.2 0.105
12.6% 0.00 0.301 - - 215.2 0.030
4.3% 0.00 0.117 - - 198.2 0.469
12.7% 0.00 0.598 - - 184.1 0.770
7.6% 0.00 0.565 - - 263.6 0.261
33.3% 0.00 0.898 - - 257.4 0.304
10.6% 0.00 0.764 - - 266.2 0.246
26.2% 0.00 0.564 - - 198.1 0.988
9.6% 0.00 0.725 - - 165.1 0.270
20.8% 0.00 0.151 - - 235.4 0.699
10.1% 0.00 0.755 - - 247.5 0.239
11.7% 0.00 0.213 - - 229.8 0.980
20.9% 0.00 0.904 - - 235.0 0.886
12.4% 0.00 0.114 - - 105.6 0.958
18.4% 0.00 0.859 - - 209.6 0.685
23.1% 0.00 0.586 - - 225.9 0.451
10.3% 0.00 0.952 - - 274.6 0.783
10.2% 0.00 0.057 - - 198.8 0.531
21.1% 0.00 0.626 - - 221.8 0.472
14.2% 0.00 0.606 - - 144.0 0.104
22.4% 0.00 0.932 - - 191.6 0.435
14.4% 0.00 0.513 - - 152.9 0.974
21.5% 0.00 0.959 - - 218.1 0.780
11.8% 0.00 0.816 - - 275.2 0.250
-0.1% 0.00 0.484 - - 171.6 0.834
18.0% 0.00 0.288 - - 141.3 0.761
25.6% 0.00 0.667 - - 232.4 0.120
16.5% 0.00 0.673 - - 235.9 0.689
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 259/327
10.5% 0.00 0.902 - - 179.1 0.686
20.7% 0.00 0.409 - - 155.1 0.655
31.6% 0.00 0.524 - - 129.7 0.267
13.5% 0.00 0.151 - - 208.7 0.787
44.0% 0.00 0.488 - - 244.5 0.107
16.1% 0.00 0.906 - - 261.9 0.848
8.5% 0.00 0.859 - - 165.0 0.705
-4.2% 0.00 0.613 - - 204.2 0.792
1.2% 0.00 0.558 - - 156.5 0.106
27.0% 0.00 0.411 - - 194.6 0.646
19.7% 0.00 0.342 - - 206.7 0.090
17.9% 0.00 0.302 - - 164.9 0.295
22.1% 0.00 0.270 - - 220.0 0.355
-2.4% 0.00 0.120 - - 145.9 0.106
13.8% 0.00 0.548 - - 228.7 0.233
14.7% 0.00 0.434 - - 160.9 0.021
20.3% 0.00 0.963 - - 165.9 0.475
12.3% 0.00 0.709 - - 213.8 0.283
16.7% 0.00 0.917 - - 225.7 0.183
16.8% 0.00 0.784 - - 221.9 0.813
37.0% 0.00 0.116 - - 219.1 0.773
9.3% 0.00 0.449 - - 249.0 0.118
31.1% 0.00 0.606 - - 168.7 0.181
-3.7% 0.00 0.002 - - 232.0 0.857
14.5% 0.00 0.160 - - 255.9 0.467
10.6% 0.00 0.048 - - 202.8 0.389
27.0% 0.00 0.555 - - 239.8 0.264
-1.3% 0.00 0.102 - - 211.0 0.814
20.3% 0.00 0.187 - - 302.5 0.660
19.4% 0.00 0.487 - - 153.3 0.530
8.8% 0.00 0.397 - - 173.0 0.513
-5.2% 0.00 0.306 - - 144.9 0.087
23.9% 0.00 0.628 - - 287.2 0.316
10.8% 0.00 0.215 - - 220.5 0.699
27.4% 0.00 0.270 - - 186.2 0.104
1.5% 0.00 0.347 - - 210.9 0.208
24.5% 0.00 0.187 - - 128.3 0.422
4.7% 0.00 0.661 - - 185.0 0.217
2.5% 0.00 0.807 - - 122.4 0.759
27.1% 0.00 0.032 - - 159.2 0.524
5.0% 0.00 0.694 - - 156.1 0.332
19.5% 0.00 0.942 - - 152.4 0.857
36.2% 0.00 0.997 - - 218.7 0.026
24.6% 0.00 0.979 - - 255.8 0.421
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 260/327
5.6% 0.00 0.907 - - 162.1 0.276
11.6% 0.00 0.151 - - 165.7 0.417
6.1% 0.00 0.017 - - 167.5 0.386
42.3% 0.00 0.863 - - 229.6 0.183
22.5% 0.00 0.472 - - 209.5 0.328
13.9% 0.00 0.127 - - 296.2 0.276
16.3% 0.00 0.741 - - 157.5 0.503
-4.0% 0.00 0.873 - - 241.4 0.198
17.0% 0.00 0.604 - - 213.0 0.971
1.3% 0.00 0.659 - - 282.3 0.648
22.3% 0.00 0.665 - - 273.7 0.212
13.1% 0.00 0.529 - - 175.4 0.988
7.1% 0.00 0.590 - - 310.0 0.473
11.4% 0.00 0.426 - - 186.5 0.079
14.7% 0.00 0.657 - - 181.2 0.181
30.1% 0.00 0.661 - - 132.9 0.516
17.1% 0.00 0.571 - - 162.5 0.294
22.9% 0.00 0.768 - - 173.5 0.782
24.1% 0.00 0.774 - - 286.1 0.413
21.9% 0.00 0.977 - - 265.9 0.546
7.4% 0.00 0.574 - - 159.8 0.301
8.8% 0.00 0.469 - - 156.2 0.334
23.3% 0.00 0.568 - - 177.8 0.703
-2.1% 0.00 0.592 - - 176.2 0.138
10.2% 0.00 0.410 - - 221.5 0.588
-6.8% 0.00 0.086 - - 251.8 0.658
14.7% 0.00 0.295 - - 224.3 0.114
20.4% 0.00 0.235 - - 187.3 0.332
17.9% 0.00 0.533 - - 236.8 0.986
24.9% 0.00 0.017 - - 198.0 0.513
11.0% 0.00 0.934 - - 145.2 0.493
29.5% 0.00 0.123 - - 299.0 0.992
19.9% 0.00 0.403 - - 240.1 0.421
21.9% 0.00 0.279 - - 252.6 0.103
13.6% 0.00 0.672 - - 240.5 0.708
13.1% 0.00 0.645 - - 262.5 0.345
21.4% 0.00 0.991 - - 179.1 0.910
7.3% 0.00 0.198 - - 183.9 0.503
6.0% 0.00 0.455 - - 154.4 0.451
16.0% 0.00 0.797 - - 199.0 0.685
10.1% 0.00 0.403 - - 207.5 0.553
17.8% 0.00 0.243 - - 223.2 0.690
18.2% 0.00 0.447 - - 251.7 0.918
34.0% 0.00 0.758 - - 191.1 0.673
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 261/327
9.6% 0.00 0.848 - - 194.4 0.031
15.7% 0.00 0.341 - - 243.2 0.597
25.4% 0.00 0.423 - - 165.7 0.526
-9.1% 0.00 0.531 - - 266.3 0.255
18.9% 0.00 0.072 - - 181.5 0.703
17.6% 0.00 0.311 - - 229.1 0.040
21.7% 0.00 0.461 - - 264.8 0.619
15.9% 0.00 0.072 - - 135.7 0.719
9.0% 0.00 0.557 - - 165.8 0.110
9.2% 0.00 0.165 - - 205.3 0.320
14.7% 0.00 0.800 - - 263.0 0.749
15.9% 0.00 0.817 - - 166.9 0.790
23.5% 0.00 0.867 - - 234.9 0.662
30.5% 0.00 0.547 - - 269.2 0.672
22.2% 0.00 0.337 - - 203.8 0.970
1.4% 0.00 0.842 - - 153.4 0.778
-13.7% 0.00 0.969 - - 176.7 0.340
6.3% 0.00 0.159 - - 244.6 0.928
15.1% 0.00 0.876 - - 159.8 0.018
12.5% 0.00 0.950 - - 261.5 0.353
15.8% 0.00 0.749 - - 187.9 0.823
29.2% 0.00 0.822 - - 219.5 0.774
7.2% 0.00 0.207 - - 182.2 0.057
20.0% 0.00 0.111 - - 261.9 0.005
25.1% 0.00 0.205 - - 357.8 0.394
6.2% 0.00 0.736 - - 150.4 0.495
16.9% 0.00 0.138 - - 303.8 0.727
29.9% 0.00 0.113 - - 197.4 0.910
13.9% 0.00 0.046 - - 243.1 0.829
19.0% 0.00 0.863 - - 225.3 0.637
19.3% 0.00 0.557 - - 208.0 0.621
9.9% 0.00 0.908 - - 258.4 0.668
5.4% 0.00 0.958 - - 180.9 0.668
10.9% 0.00 0.768 - - 256.1 0.151
22.9% 0.00 0.176 - - 256.9 0.693
12.7% 0.00 0.113 - - 246.7 0.753
29.5% 0.00 0.671 - - 257.1 0.963
8.1% 0.00 0.641 - - 198.7 0.914
15.9% 0.00 0.689 - - 279.6 0.028
3.2% 0.00 0.605 - - 241.9 0.921
8.5% 0.00 0.620 - - 171.3 0.320
4.1% 0.00 0.674 - - 198.1 0.245
2.8% 0.00 0.447 - - 190.1 0.543
29.7% 0.00 0.329 - - 334.2 0.484
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 262/327
15.0% 0.00 0.124 - - 182.8 0.242
17.4% 0.00 0.053 - - 219.3 0.235
18.7% 0.00 0.818 - - 161.1 0.313
6.8% 0.00 0.138 - - 223.7 0.465
1.6% 0.00 0.415 - - 257.5 0.174
1.1% 0.00 0.332 - - 219.2 0.575
24.2% 0.00 0.073 - - 290.2 0.849
-1.5% 0.00 0.824 - - 189.9 0.704
13.8% 0.00 0.121 - - 185.6 0.253
12.4% 0.00 0.337 - - 243.9 0.861
24.9% 0.00 0.945 - - 229.2 0.243
7.9% 0.00 0.821 - - 189.4 0.367
20.9% 0.00 0.207 - - 138.9 0.252
9.5% 0.00 0.828 - - 209.2 0.714
24.0% 0.00 0.158 - - 219.9 0.653
5.9% 0.00 0.389 - - 192.0 0.725
21.1% 0.00 0.092 - - 127.3 0.453
12.5% 0.00 0.068 - - 203.2 0.293
27.4% 0.00 0.865 - - 252.3 0.223
5.9% 0.00 0.874 - - 266.8 0.007
14.6% 0.00 0.772 - - 191.6 0.996
11.4% 0.00 0.857 - - 168.1 0.212
17.0% 0.00 0.322 - - 167.8 0.965
16.0% 0.00 0.619 - - 288.9 0.399
17.7% 0.00 0.638 - - 243.7 0.014
6.7% 0.00 0.313 - - 175.7 0.765
24.0% 0.00 0.884 - - 205.5 0.107
24.5% 0.00 0.937 - - 192.2 0.777
9.1% 0.00 0.519 - - 240.2 0.542
11.9% 0.00 0.209 - - 221.6 0.194
15.4% 0.00 0.628 - - 151.1 0.196
32.9% 0.00 0.903 - - 189.3 0.372
1.3% 0.00 0.960 - - 320.4 0.022
17.3% 0.00 0.798 - - 279.4 0.161
4.7% 0.00 0.344 - - 194.5 0.298
15.8% 0.00 0.707 - - 216.0 0.423
5.2% 0.00 0.646 - - 165.1 0.496
33.5% 0.00 0.283 - - 194.6 0.967
8.0% 0.00 0.118 - - 232.2 0.202
-0.8% 0.00 0.786 - - 205.9 0.952
22.8% 0.00 0.137 - - 169.5 0.190
33.8% 0.00 0.153 - - 238.0 0.039
27.0% 0.00 0.579 - - 219.9 0.654
-9.5% 0.00 0.285 - - 296.2 0.255
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 263/327
28.4% 0.00 0.495 - - 145.0 0.781
16.6% 0.00 0.762 - - 195.6 0.728
3.0% 0.00 0.122 - - 207.1 0.789
15.9% 0.00 0.723 - - 204.5 0.539
7.1% 0.00 0.597 - - 196.3 0.787
-4.0% 0.00 0.759 - - 269.6 0.908
20.4% 0.00 0.335 - - 158.8 0.247
15.9% 0.00 0.266 - - 239.2 0.065
14.5% 0.00 0.622 - - 189.2 0.035
20.7% 0.00 0.501 - - 236.0 0.422
16.5% 0.00 0.474 - - 187.0 0.790
28.2% 0.00 0.151 - - 264.1 0.976
21.2% 0.00 0.014 - - 199.2 0.635
26.4% 0.00 0.557 - - 223.5 0.839
30.1% 0.00 0.304 - - 241.6 0.904
9.3% 0.00 0.916 - - 205.7 0.258
22.0% 0.00 0.615 - - 164.5 0.447
13.7% 0.00 0.816 - - 300.9 0.696
14.2% 0.00 0.044 - - 168.9 0.840
13.4% 0.00 0.756 - - 260.9 0.314
16.9% 0.00 0.193 - - 165.5 0.483
26.0% 0.00 0.662 - - 187.4 0.100
-4.3% 0.00 0.065 - - 300.9 0.717
33.7% 0.00 0.176 - - 204.6 0.730
24.2% 0.00 0.742 - - 173.8 0.924
35.6% 0.00 0.014 - - 166.3 0.461
12.4% 0.00 0.013 - - 249.3 0.035
23.1% 0.00 0.518 - - 172.4 0.077
5.5% 0.00 0.893 - - 153.7 0.564
22.2% 0.00 0.694 - - 242.9 0.201
23.0% 0.00 0.970 - - 101.0 0.245
10.4% 0.00 0.480 - - 207.9 0.841
10.9% 0.00 0.332 - - 243.2 0.330
-5.1% 0.00 0.642 - - 193.0 0.171
13.4% 0.00 0.815 - - 203.7 0.245
19.0% 0.00 0.679 - - 198.0 0.470
17.3% 0.00 0.448 - - 212.0 0.401
6.6% 0.00 0.898 - - 145.1 0.204
5.6% 0.00 0.649 - - 176.8 0.845
-5.7% 0.00 0.572 - - 138.6 0.400
15.0% 0.00 0.698 - - 285.1 0.489
20.0% 0.00 0.799 - - 260.3 0.962
9.1% 0.00 0.635 - - 291.6 0.851
5.2% 0.00 0.338 - - 208.9 0.095
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 264/327
14.5% 0.00 0.463 - - 166.1 0.976
-0.7% 0.00 0.592 - - 187.1 0.325
9.3% 0.00 0.697 - - 191.4 0.783
5.6% 0.00 0.225 - - 334.9 0.259
2.7% 0.00 0.451 - - 250.1 0.348
11.2% 0.00 0.003 - - 228.7 0.470
19.9% 0.00 0.378 - - 180.4 0.836
0.7% 0.00 0.218 - - 167.1 0.637
-0.8% 0.00 0.210 - - 156.7 0.239
7.4% 0.00 0.241 - - 219.3 0.616
22.6% 0.00 0.627 - - 266.1 0.202
17.6% 0.00 0.025 - - 162.7 0.401
21.7% 0.00 0.974 - - 189.4 0.932
32.7% 0.00 0.387 - - 165.2 0.940
-0.7% 0.00 0.336 - - 252.8 0.437
17.6% 0.00 0.536 - - 240.9 0.822
24.5% 0.00 0.113 - - 124.2 0.189
27.7% 0.00 0.508 - - 176.2 0.835
9.8% 0.00 0.810 - - 132.2 0.133
2.3% 0.00 0.506 - - 195.8 0.469
9.5% 0.00 0.128 - - 173.1 0.161
6.3% 0.00 0.199 - - 181.6 0.597
16.3% 0.00 0.068 - - 208.5 0.008
17.9% 0.00 0.157 - - 173.1 0.269
17.9% 0.00 0.557 - - 213.0 0.338
-2.9% 0.00 0.160 - - 208.2 0.567
13.0% 0.00 0.823 - - 254.3 0.207
19.4% 0.00 0.347 - - 267.1 0.810
18.6% 0.00 0.188 - - 176.9 0.283
6.9% 0.00 0.892 - - 199.0 0.595
19.1% 0.00 0.897 - - 184.2 0.487
17.6% 0.00 0.610 - - 188.6 0.273
-7.0% 0.00 0.984 - - 206.8 0.090
20.9% 0.00 0.268 - - 253.3 0.542
3.4% 0.00 0.072 - - 300.4 0.312
16.7% 0.00 0.574 - - 204.0 0.308
25.5% 0.00 0.954 - - 209.2 0.283
4.6% 0.00 0.292 - - 302.9 0.957
22.5% 0.00 0.105 - - 303.0 0.156
19.8% 0.00 0.500 - - 244.2 0.460
10.3% 0.00 0.045 - - 197.4 0.771
15.7% 0.00 0.359 - - 220.6 0.766
16.0% 0.00 0.619 - - 223.1 0.528
19.7% 0.00 0.360 - - 165.7 0.705
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 265/327
28.8% 0.00 0.775 - - 244.7 0.354
5.3% 0.00 0.953 - - 162.3 0.365
15.0% 0.00 0.634 - - 205.7 0.015
22.0% 0.00 0.433 - - 159.2 0.281
19.6% 0.00 0.261 - - 177.5 0.197
6.9% 0.00 0.949 - - 183.0 0.622
3.5% 0.00 0.427 - - 246.4 0.917
13.5% 0.00 0.344 - - 253.7 0.376
5.3% 0.00 0.486 - - 126.8 0.321
30.4% 0.00 0.065 - - 260.2 0.665
31.2% 0.00 0.930 - - 165.2 0.044
37.1% 0.00 0.132 - - 228.0 0.196
21.2% 0.00 0.220 - - 169.6 0.410
18.5% 0.00 0.216 - - 228.0 0.202
29.3% 0.00 0.288 - - 154.8 0.731
13.2% 0.00 0.543 - - 238.2 0.094
8.0% 0.00 0.951 - - 147.2 0.921
5.0% 0.00 0.469 - - 170.3 0.709
-3.6% 0.00 0.229 - - 219.4 0.708
17.6% 0.00 0.314 - - 260.0 0.432
23.1% 0.00 0.733 - - 159.0 0.242
13.7% 0.00 0.499 - - 199.8 0.300
-2.7% 0.00 0.222 - - 213.1 0.668
24.9% 0.00 0.338 - - 259.3 0.870
9.1% 0.00 0.418 - - 150.9 0.666
18.9% 0.00 0.828 - - 193.2 0.956
10.2% 0.00 0.300 - - 177.4 0.341
18.3% 0.00 0.466 - - 240.6 0.629
15.3% 0.00 0.059 - - 207.4 0.283
11.8% 0.00 0.541 - - 169.5 0.379
8.0% 0.00 0.271 - - 224.5 0.282
6.4% 0.00 0.864 - - 185.9 0.165
15.8% 0.00 0.545 - - 258.5 0.225
19.3% 0.00 0.287 - - 285.7 0.694
19.3% 0.00 0.148 - - 228.6 0.858
31.9% 0.00 0.445 - - 158.6 0.801
13.0% 0.00 0.046 - - 171.5 0.437
5.5% 0.00 0.331 - - 210.4 0.130
14.5% 0.00 0.317 - - 262.6 0.855
12.3% 0.00 0.604 - - 216.1 0.003
26.5% 0.00 0.580 - - 245.3 0.683
12.1% 0.00 0.590 - - 190.5 0.769
24.8% 0.00 0.292 - - 322.2 0.230
31.1% 0.00 0.125 - - 219.9 0.984
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 266/327
20.9% 0.00 0.362 - - 168.7 0.200
15.3% 0.00 0.487 - - 178.8 0.344
8.9% 0.00 0.500 - - 167.4 0.796
22.0% 0.00 0.239 - - 166.6 0.712
3.7% 0.00 0.337 - - 197.4 0.745
21.0% 0.00 0.461 - - 280.7 0.937
22.7% 0.00 0.316 - - 131.8 0.109
19.9% 0.00 0.825 - - 175.3 0.744
21.5% 0.00 0.293 - - 121.3 0.758
29.2% 0.00 0.800 - - 129.5 0.896
7.4% 0.00 0.357 - - 234.0 0.077
41.2% 0.00 0.786 - - 250.5 0.719
21.1% 0.00 0.203 - - 232.0 0.217
21.1% 0.00 0.979 - - 171.1 0.177
30.0% 0.00 0.792 - - 305.3 0.894
8.6% 0.00 0.279 - - 163.8 0.737
3.5% 0.00 0.775 - - 257.8 0.273
11.8% 0.00 0.476 - - 255.6 0.035
14.5% 0.00 0.319 - - 315.3 0.185
3.0% 0.00 0.601 - - 225.1 0.496
19.0% 0.00 0.675 - - 281.2 0.880
14.4% 0.00 0.933 - - 235.2 0.727
12.8% 0.00 0.824 - - 165.0 0.289
35.2% 0.00 0.462 - - 252.6 0.262
7.7% 0.00 0.209 - - 216.9 0.989
17.2% 0.00 0.157 - - 237.3 0.959
37.1% 0.00 0.763 - - 220.4 0.471
18.3% 0.00 0.844 - - 168.9 0.001
-2.0% 0.00 0.081 - - 181.1 0.776
15.3% 0.00 0.537 - - 159.6 0.692
14.3% 0.00 0.426 - - 164.1 0.094
0.6% 0.00 0.859 - - 352.7 0.801
-4.8% 0.00 0.540 - - 167.9 0.227
26.2% 0.00 0.933 - - 236.9 0.397
8.3% 0.00 0.257 - - 267.2 0.847
28.2% 0.00 0.241 - - 154.1 0.528
18.0% 0.00 0.340 - - 209.9 0.856
11.9% 0.00 0.022 - - 135.2 0.921
31.2% 0.00 0.148 - - 183.9 0.751
12.5% 0.00 0.234 - - 205.6 0.582
23.8% 0.00 0.318 - - 180.6 0.097
13.4% 0.00 0.990 - - 191.8 0.792
9.8% 0.00 0.053 - - 181.0 0.645
13.4% 0.00 0.287 - - 191.6 0.716
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 267/327
19.0% 0.00 0.354 - - 200.4 0.205
36.2% 0.00 0.186 - - 152.7 0.109
10.8% 0.00 0.469 - - 167.0 0.821
14.5% 0.00 0.324 - - 241.6 0.341
16.6% 0.00 0.666 - - 161.8 0.836
2.5% 0.00 0.921 - - 238.8 0.044
17.5% 0.00 0.864 - - 254.1 0.994
20.9% 0.00 0.944 - - 176.5 0.359
15.2% 0.00 0.264 - - 215.8 0.855
9.5% 0.00 0.606 - - 219.7 0.925
9.2% 0.00 0.525 - - 175.1 0.864
10.1% 0.00 0.032 - - 223.5 0.540
11.0% 0.00 0.881 - - 207.8 0.935
12.7% 0.00 0.223 - - 190.6 0.664
17.5% 0.00 0.787 - - 263.1 0.459
16.9% 0.00 0.169 - - 142.9 0.668
19.2% 0.00 0.060 - - 175.4 0.086
11.6% 0.00 0.979 - - 210.5 0.308
20.9% 0.00 0.750 - - 141.3 0.656
22.3% 0.00 0.434 - - 258.1 0.248
7.4% 0.00 0.996 - - 154.2 0.374
4.8% 0.00 0.955 - - 311.4 0.910
13.8% 0.00 0.631 - - 226.0 0.516
12.2% 0.00 0.294 - - 211.7 0.115
11.0% 0.00 0.246 - - 229.1 0.311
16.2% 0.00 0.057 - - 196.6 0.599
-0.7% 0.00 0.614 - - 198.2 0.923
23.4% 0.00 0.661 - - 268.5 0.401
28.9% 0.00 0.397 - - 235.2 0.997
27.1% 0.00 0.821 - - 165.7 0.407
7.3% 0.00 0.435 - - 201.4 0.452
17.3% 0.00 0.789 - - 161.7 0.543
1.5% 0.00 0.160 - - 155.8 0.211
11.5% 0.00 0.450 - - 168.3 0.490
8.4% 0.00 0.306 - - 216.2 0.240
10.2% 0.00 0.751 - - 211.7 0.638
23.5% 0.00 0.704 - - 218.6 0.726
13.4% 0.00 0.448 - - 277.2 0.499
13.7% 0.00 0.239 - - 163.6 0.954
18.2% 0.00 0.668 - - 124.7 0.556
-6.3% 0.00 0.775 - - 142.3 0.860
23.2% 0.00 0.375 - - 178.3 0.579
13.9% 0.00 0.185 - - 138.3 0.238
29.3% 0.00 0.928 - - 175.7 0.028
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 268/327
21.7% 0.00 0.257 - - 154.1 0.666
22.9% 0.00 0.385 - - 151.2 0.005
24.3% 0.00 0.928 - - 200.7 0.294
16.5% 0.00 0.708 - - 214.8 0.387
26.3% 0.00 0.876 - - 180.6 0.769
9.5% 0.00 0.650 - - 211.1 0.677
-1.0% 0.00 0.284 - - 180.2 0.423
12.2% 0.00 0.213 - - 224.7 0.559
26.7% 0.00 0.653 - - 284.8 0.835
17.9% 0.00 0.668 - - 158.1 0.454
-0.6% 0.00 0.007 - - 183.6 0.703
37.2% 0.00 0.942 - - 164.3 0.278
12.7% 0.00 0.601 - - 211.6 0.706
32.9% 0.00 0.416 - - 165.3 0.813
14.6% 0.00 0.752 - - 183.7 0.173
30.9% 0.00 0.205 - - 129.7 0.340
23.0% 0.00 0.191 - - 161.7 0.403
17.5% 0.00 0.813 - - 189.5 0.306
18.4% 0.00 0.772 - - 177.9 0.814
2.7% 0.00 0.114 - - 170.9 0.563
8.7% 0.00 0.948 - - 206.9 0.396
21.2% 0.00 0.975 - - 210.9 0.200
13.9% 0.00 0.503 - - 269.3 0.796
30.8% 0.00 0.328 - - 284.6 0.617
25.0% 0.00 0.530 - - 250.0 0.344
-1.1% 0.00 0.613 - - 179.1 0.658
19.5% 0.00 0.749 - - 220.7 0.415
14.6% 0.00 0.125 - - 210.0 0.356
33.9% 0.00 0.381 - - 158.6 0.630
3.3% 0.00 0.452 - - 198.3 0.526
3.4% 0.00 0.627 - - 229.4 0.916
24.5% 0.00 0.553 - - 228.9 0.311
4.4% 0.00 0.467 - - 175.0 0.608
22.5% 0.00 0.195 - - 139.9 0.359
7.5% 0.00 0.267 - - 314.9 0.039
7.8% 0.00 0.669 - - 230.9 0.799
25.3% 0.00 0.916 - - 195.5 0.049
16.3% 0.00 0.925 - - 153.2 0.862
21.7% 0.00 0.257 - - 303.0 0.499
-5.7% 0.00 0.149 - - 209.3 0.946
37.3% 0.00 0.939 - - 197.4 0.272
20.4% 0.00 0.895 - - 292.4 0.306
15.0% 0.00 0.304 - - 153.3 0.118
26.0% 0.00 0.795 - - 279.0 0.276
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 269/327
27.1% 0.00 0.859 - - 227.3 0.001
15.0% 0.00 0.297 - - 213.5 0.667
10.7% 0.00 0.054 - - 208.7 0.436
15.3% 0.00 0.197 - - 254.1 0.611
27.2% 0.00 0.582 - - 222.6 0.869
22.5% 0.00 0.791 - - 263.4 0.047
35.2% 0.00 0.769 - - 207.7 0.874
16.3% 0.00 0.605 - - 283.9 0.038
23.9% 0.00 0.432 - - 265.3 0.438
5.3% 0.00 0.915 - - 156.6 0.667
16.0% 0.00 0.890 - - 151.1 0.922
-4.7% 0.00 0.627 - - 251.1 0.480
9.8% 0.00 0.240 - - 198.7 0.132
10.7% 0.00 0.103 - - 180.8 0.764
14.9% 0.00 0.231 - - 190.2 0.468
2.3% 0.00 0.315 - - 164.0 0.641
3.8% 0.00 0.154 - - 217.9 0.512
17.5% 0.00 0.038 - - 212.1 0.060
15.6% 0.00 0.354 - - 188.1 0.214
14.3% 0.00 0.756 - - 208.4 0.936
21.3% 0.00 0.944 - - 129.5 0.978
4.4% 0.00 0.733 - - 194.2 0.762
18.4% 0.00 0.149 - - 134.7 0.956
5.3% 0.00 0.220 - - 270.0 0.205
14.3% 0.00 0.094 - - 183.7 0.245
22.2% 0.00 0.715 - - 164.3 0.926
0.5% 0.00 0.152 - - 200.3 0.436
17.5% 0.00 0.923 - - 223.1 0.896
10.1% 0.00 0.565 - - 239.1 0.580
24.9% 0.00 0.392 - - 286.5 0.576
21.8% 0.00 0.757 - - 208.0 0.449
1.0% 0.00 0.915 - - 231.1 0.153
20.0% 0.00 0.996 - - 267.0 0.615
6.9% 0.00 0.461 - - 300.9 0.335
18.0% 0.00 0.823 - - 208.1 0.230
18.4% 0.00 0.652 - - 216.5 0.426
14.8% 0.00 0.442 - - 199.9 0.062
20.5% 0.00 0.656 - - 279.5 0.407
16.4% 0.00 0.193 - - 143.5 0.286
5.9% 0.00 0.201 - - 330.9 0.031
17.1% 0.00 0.732 - - 273.7 0.773
5.2% 0.00 0.115 - - 206.6 0.704
16.6% 0.00 0.678 - - 201.1 0.373
15.6% 0.00 0.944 - - 214.1 0.327
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 270/327
13.3% 0.00 0.897 - - 210.3 0.817
18.3% 0.00 0.280 - - 165.3 0.457
11.9% 0.00 0.151 - - 247.8 0.718
21.3% 0.00 0.377 - - 202.9 0.066
31.9% 0.00 0.745 - - 164.7 0.991
12.1% 0.00 0.481 - - 220.9 0.629
16.5% 0.00 0.915 - - 185.4 0.297
13.5% 0.00 0.980 - - 158.7 0.966
-1.2% 0.00 0.250 - - 221.4 0.134
3.1% 0.00 0.544 - - 151.4 0.555
19.8% 0.00 0.806 - - 165.5 0.285
16.1% 0.00 0.041 - - 193.9 0.722
24.3% 0.00 0.009 - - 148.5 0.506
36.4% 0.00 0.947 - - 223.6 0.124
13.3% 0.00 0.495 - - 198.5 0.335
32.7% 0.00 0.096 - - 147.5 0.375
5.5% 0.00 0.750 - - 213.5 0.023
19.2% 0.00 0.875 - - 194.2 0.671
13.8% 0.00 0.513 - - 176.9 0.625
20.4% 0.00 0.920 - - 206.8 0.505
9.9% 0.00 0.238 - - 375.2 0.144
18.9% 0.00 0.963 - - 142.7 0.917
16.3% 0.00 0.317 - - 186.3 0.109
2.4% 0.00 0.596 - - 242.1 0.822
23.8% 0.00 0.023 - - 227.5 0.901
26.4% 0.00 0.116 - - 212.5 0.667
21.1% 0.00 0.486 - - 259.1 0.961
17.3% 0.00 0.406 - - 179.5 0.642
28.3% 0.00 0.762 - - 157.6 0.915
15.2% 0.00 0.317 - - 157.6 0.608
8.1% 0.00 0.128 - - 242.8 0.067
4.7% 0.00 0.955 - - 320.7 0.455
31.6% 0.00 0.712 - - 208.8 0.173
15.7% 0.00 0.187 - - 129.0 0.273
18.8% 0.00 0.258 - - 127.0 0.624
26.8% 0.00 0.145 - - 247.4 0.927
18.6% 0.00 0.718 - - 177.8 0.190
28.6% 0.00 0.715 - - 245.2 0.415
30.8% 0.00 0.965 - - 194.3 0.777
23.5% 0.00 0.239 - - 224.0 0.180
10.1% 0.00 0.516 - - 196.9 0.027
23.0% 0.00 0.834 - - 194.4 0.016
4.5% 0.00 0.960 - - 198.8 0.234
-2.3% 0.00 0.009 - - 215.7 0.976
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 271/327
10.3% 0.00 0.971 - - 253.0 0.371
18.5% 0.00 0.635 - - 251.3 0.206
15.2% 0.00 0.427 - - 196.0 0.487
11.1% 0.00 0.686 - - 310.3 0.016
28.2% 0.00 0.728 - - 285.7 0.592
2.1% 0.00 0.341 - - 192.8 0.171
23.4% 0.00 0.988 - - 192.2 0.269
11.7% 0.00 0.143 - - 204.4 0.737
2.2% 0.00 0.752 - - 184.4 0.131
11.5% 0.00 0.730 - - 245.3 0.806
15.4% 0.00 0.952 - - 226.7 0.466
25.6% 0.00 0.485 - - 155.5 0.586
26.9% 0.00 0.254 - - 178.1 0.264
10.5% 0.00 0.393 - - 219.2 0.462
1.1% 0.00 0.294 - - 120.8 0.111
23.0% 0.00 0.195 - - 271.5 0.850
12.9% 0.00 0.289 - - 225.6 0.707
22.2% 0.00 0.685 - - 203.5 0.466
26.5% 0.00 0.479 - - 193.8 0.727
20.4% 0.00 0.128 - - 149.1 0.109
13.3% 0.00 0.016 - - 215.0 0.563
13.6% 0.00 0.012 - - 153.3 0.036
11.7% 0.00 0.337 - - 194.2 0.283
5.4% 0.00 0.611 - - 212.8 0.072
23.5% 0.00 0.369 - - 202.8 0.299
17.4% 0.00 0.445 - - 199.5 0.704
8.4% 0.00 0.526 - - 190.3 0.071
31.2% 0.00 0.238 - - 119.5 0.565
-1.3% 0.00 0.084 - - 224.1 0.454
32.3% 0.00 0.256 - - 212.5 0.416
1.5% 0.00 0.463 - - 282.3 0.271
16.4% 0.00 0.418 - - 189.1 0.621
7.2% 0.00 0.616 - - 186.5 0.820
6.4% 0.00 0.494 - - 285.5 0.476
14.9% 0.00 0.453 - - 217.9 0.164
14.8% 0.00 0.814 - - 155.8 0.183
16.8% 0.00 0.826 - - 176.4 0.655
7.7% 0.00 0.674 - - 220.0 0.711
17.6% 0.00 0.404 - - 169.8 0.507
11.3% 0.00 0.651 - - 165.0 0.624
7.6% 0.00 0.679 - - 243.5 0.981
9.9% 0.00 0.242 - - 259.3 0.648
21.3% 0.00 0.821 - - 197.1 0.135
22.7% 0.00 0.948 - - 274.5 0.168
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 272/327
3.2% 0.00 0.930 - - 220.1 0.787
22.4% 0.00 0.392 - - 199.9 0.692
22.7% 0.00 0.464 - - 190.9 0.423
4.0% 0.00 0.831 - - 228.2 0.012
18.9% 0.00 0.605 - - 189.9 0.481
2.0% 0.00 0.381 - - 212.0 0.108
2.3% 0.00 0.201 - - 226.4 0.991
2.6% 0.00 0.494 - - 214.4 0.884
16.5% 0.00 0.922 - - 180.7 0.549
13.2% 0.00 0.726 - - 245.1 0.154
12.2% 0.00 0.057 - - 238.3 0.466
13.9% 0.00 1.000 - - 190.6 0.148
13.5% 0.00 0.490 - - 229.7 0.103
11.5% 0.00 0.128 - - 147.1 0.864
9.7% 0.00 0.414 - - 210.5 0.565
14.8% 0.00 0.029 - - 199.4 0.697
-3.6% 0.00 0.682 - - 239.8 0.687
28.2% 0.00 0.221 - - 250.0 0.798
34.4% 0.00 0.514 - - 201.9 0.757
14.0% 0.00 0.657 - - 247.0 0.363
7.5% 0.00 0.212 - - 177.9 0.002
8.9% 0.00 0.433 - - 182.1 0.313
17.5% 0.00 0.318 - - 181.1 0.028
-1.0% 0.00 0.469 - - 289.7 0.484
18.1% 0.00 0.005 - - 378.5 0.589
25.7% 0.00 0.608 - - 187.0 0.708
21.0% 0.00 0.872 - - 239.4 0.037
24.8% 0.00 0.663 - - 182.0 0.246
20.6% 0.00 0.138 - - 265.3 0.326
4.7% 0.00 0.991 - - 242.5 0.612
14.1% 0.00 0.921 - - 275.8 0.199
17.3% 0.00 0.002 - - 260.3 0.540
21.6% 0.00 0.885 - - 210.8 0.921
27.5% 0.00 0.030 - - 179.1 0.394
11.5% 0.00 0.890 - - 293.3 0.277
20.3% 0.00 0.367 - - 155.5 0.630
-0.9% 0.00 0.087 - - 227.3 0.748
16.4% 0.00 0.032 - - 176.0 0.300
18.2% 0.00 0.102 - - 235.4 0.886
16.0% 0.00 0.764 - - 174.8 0.240
17.8% 0.00 0.929 - - 140.2 0.201
20.4% 0.00 0.970 - - 212.4 0.404
19.4% 0.00 0.064 - - 352.9 0.092
6.3% 0.00 0.028 - - 224.0 0.153
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 273/327
24.1% 0.00 0.722 - - 197.1 0.998
6.0% 0.00 0.956 - - 188.6 0.313
28.6% 0.00 0.971 - - 295.5 0.009
22.4% 0.00 0.625 - - 157.9 0.337
17.1% 0.00 0.937 - - 254.6 0.487
20.1% 0.00 0.434 - - 154.0 0.244
18.6% 0.00 0.275 - - 194.3 0.811
1.7% 0.00 0.870 - - 185.7 0.033
9.7% 0.00 0.958 - - 227.3 0.219
18.8% 0.00 0.344 - - 259.1 0.656
30.9% 0.00 0.898 - - 166.6 0.593
11.7% 0.00 0.188 - - 170.1 0.238
3.1% 0.00 0.592 - - 200.6 0.496
9.1% 0.00 0.627 - - 198.7 0.027
10.6% 0.00 0.476 - - 147.2 0.164
23.0% 0.00 0.782 - - 219.4 0.044
7.7% 0.00 0.513 - - 184.6 0.044
7.4% 0.00 0.259 - - 216.9 0.176
24.6% 0.00 0.810 - - 171.2 0.213
31.0% 0.00 0.756 - - 155.0 0.979
19.7% 0.00 0.808 - - 200.7 0.448
16.4% 0.00 0.536 - - 217.2 0.205
19.5% 0.00 0.061 - - 297.6 0.547
25.8% 0.00 0.575 - - 171.5 0.393
30.7% 0.00 0.709 - - 140.6 0.413
5.7% 0.00 0.105 - - 157.2 0.634
26.2% 0.00 0.533 - - 157.3 0.204
29.8% 0.00 0.373 - - 235.7 0.088
24.4% 0.00 0.647 - - 244.5 0.197
35.5% 0.00 0.390 - - 164.4 0.213
-3.0% 0.00 0.475 - - 203.4 0.292
12.3% 0.00 0.427 - - 178.2 0.107
21.8% 0.00 0.473 - - 303.2 0.223
12.0% 0.00 0.123 - - 241.0 0.488
21.9% 0.00 0.132 - - 181.1 0.829
4.4% 0.00 0.728 - - 220.2 0.568
32.7% 0.00 0.810 - - 189.6 0.852
16.1% 0.00 0.556 - - 183.7 0.455
25.6% 0.00 0.106 - - 187.5 0.083
12.4% 0.00 0.707 - - 205.9 0.967
17.2% 0.00 0.237 - - 146.0 0.736
5.7% 0.00 0.912 - - 217.2 0.441
16.9% 0.00 0.044 - - 171.1 0.840
1.5% 0.00 0.073 - - 144.9 0.413
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 274/327
23.6% 0.00 0.385 - - 130.7 0.352
18.4% 0.00 0.959 - - 238.9 0.862
20.0% 0.00 0.421 - - 165.3 0.621
6.2% 0.00 0.582 - - 199.8 0.284
18.7% 0.00 0.541 - - 173.9 0.252
24.6% 0.00 0.603 - - 155.0 0.140
10.9% 0.00 0.484 - - 223.1 0.198
17.5% 0.00 0.033 - - 203.7 0.362
21.2% 0.00 0.424 - - 151.8 0.731
14.5% 0.00 0.075 - - 215.0 0.400
23.9% 0.00 0.002 - - 153.8 0.346
18.5% 0.00 0.116 - - 199.6 0.912
-5.8% 0.00 0.850 - - 219.9 0.820
9.2% 0.00 0.486 - - 149.6 0.989
14.0% 0.00 0.822 - - 172.5 0.118
13.5% 0.00 0.456 - - 226.2 0.627
16.0% 0.00 0.983 - - 192.5 0.412
14.9% 0.00 0.057 - - 194.2 0.267
13.6% 0.00 0.215 - - 171.1 0.916
22.4% 0.00 0.953 - - 250.9 0.968
6.3% 0.00 0.802 - - 252.8 0.501
27.7% 0.00 0.049 - - 152.2 0.669
13.8% 0.00 0.915 - - 150.6 0.594
24.7% 0.00 0.940 - - 192.2 0.032
6.8% 0.00 0.996 - - 197.3 0.418
8.3% 0.00 0.204 - - 127.4 0.265
17.3% 0.00 0.231 - - 220.3 0.160
26.0% 0.00 0.232 - - 193.3 0.546
11.2% 0.00 0.387 - - 181.2 0.542
28.7% 0.00 0.135 - - 209.3 0.532
16.4% 0.00 0.920 - - 166.0 0.370
25.4% 0.00 0.686 - - 219.5 0.458
31.4% 0.00 0.416 - - 152.6 0.967
21.0% 0.00 0.386 - - 249.9 0.576
11.0% 0.00 0.363 - - 309.2 0.117
28.6% 0.00 0.995 - - 247.4 0.349
3.7% 0.00 0.900 - - 196.3 0.875
-5.6% 0.00 0.980 - - 329.2 0.424
18.5% 0.00 0.951 - - 209.1 0.070
6.3% 0.00 0.714 - - 166.7 0.151
14.7% 0.00 0.373 - - 191.6 0.588
25.6% 0.00 0.743 - - 132.7 0.690
18.4% 0.00 0.109 - - 150.5 0.778
28.0% 0.00 0.808 - - 231.2 0.678
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 275/327
14.2% 0.00 0.370 - - 166.6 0.343
15.0% 0.00 0.745 - - 267.7 0.395
13.9% 0.00 0.152 - - 266.9 0.969
20.4% 0.00 0.839 - - 294.8 0.192
15.3% 0.00 0.737 - - 320.5 0.531
-13.5% 0.00 0.396 - - 214.1 0.336
6.8% 0.00 0.937 - - 176.3 0.391
17.6% 0.00 0.931 - - 139.5 0.967
18.8% 0.00 0.012 - - 193.5 0.818
18.0% 0.00 0.927 - - 197.9 0.438
22.2% 0.00 0.770 - - 183.0 0.023
4.1% 0.00 0.166 - - 184.7 0.228
-5.4% 0.00 0.792 - - 244.1 0.805
18.5% 0.00 0.182 - - 213.4 0.889
31.8% 0.00 0.385 - - 201.2 0.055
29.7% 0.00 0.711 - - 159.4 0.245
15.2% 0.00 0.640 - - 233.8 0.175
7.3% 0.00 0.328 - - 224.1 0.246
0.7% 0.00 0.974 - - 247.5 0.581
23.8% 0.00 0.246 - - 250.3 0.348
4.2% 0.00 0.924 - - 179.7 0.269
10.2% 0.00 0.946 - - 208.0 0.792
-3.9% 0.00 0.250 - - 276.5 0.007
11.3% 0.00 0.413 - - 201.3 0.382
2.0% 0.00 0.799 - - 212.3 0.705
15.0% 0.00 0.139 - - 116.3 0.255
2.1% 0.00 0.713 - - 217.9 0.416
15.9% 0.00 0.240 - - 145.4 0.954
35.3% 0.00 0.641 - - 176.5 0.387
16.7% 0.00 0.061 - - 133.5 0.190
15.0% 0.00 0.688 - - 187.8 0.214
20.6% 0.00 0.155 - - 187.8 0.180
-9.5% 0.00 0.242 - - 241.6 0.541
9.2% 0.00 0.683 - - 156.7 0.393
4.1% 0.00 0.833 - - 192.3 0.057
24.6% 0.00 0.581 - - 148.8 0.406
19.6% 0.00 0.085 - - 200.9 0.381
12.6% 0.00 0.956 - - 169.9 0.487
28.6% 0.00 0.633 - - 198.8 0.525
15.5% 0.00 0.613 - - 206.9 0.857
40.3% 0.00 0.662 - - 172.9 0.851
11.5% 0.00 0.675 - - 258.1 0.950
7.5% 0.00 0.107 - - 236.6 0.716
3.2% 0.00 0.721 - - 180.2 0.026
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 276/327
3.3% 0.00 0.577 - - 162.7 0.281
0.9% 0.00 0.892 - - 161.5 0.094
20.1% 0.00 0.219 - - 259.6 0.157
1.6% 0.00 0.614 - - 248.9 0.883
15.1% 0.00 0.989 - - 268.7 0.499
25.0% 0.00 0.765 - - 149.2 0.124
28.6% 0.00 0.016 - - 225.8 0.389
-0.3% 0.00 0.618 - - 195.8 0.619
0.8% 0.00 0.670 - - 171.0 0.118
8.8% 0.00 0.518 - - 142.5 0.584
18.9% 0.00 0.421 - - 243.9 0.556
15.3% 0.00 0.163 - - 206.6 0.956
16.0% 0.00 0.028 - - 244.9 0.094
11.9% 0.00 0.240 - - 192.8 0.977
9.0% 0.00 0.427 - - 202.7 0.978
18.7% 0.00 0.681 - - 210.5 0.071
18.2% 0.00 0.329 - - 153.9 0.553
14.0% 0.00 0.827 - - 248.5 0.542
20.6% 0.00 0.510 - - 241.9 0.233
14.2% 0.00 0.896 - - 226.4 0.524
-5.1% 0.00 0.461 - - 149.1 0.181
13.3% 0.00 0.212 - - 225.5 0.663
14.7% 0.00 0.465 - - 128.4 0.401
-4.5% 0.00 0.880 - - 174.3 0.252
17.8% 0.00 0.328 - - 204.2 0.793
18.9% 0.00 0.560 - - 238.2 0.087
4.9% 0.00 0.632 - - 196.9 0.338
13.4% 0.00 0.207 - - 167.3 0.880
11.0% 0.00 0.687 - - 207.1 0.593
14.6% 0.00 0.825 - - 240.0 0.859
7.9% 0.00 0.591 - - 186.6 0.775
10.7% 0.00 0.176 - - 321.6 0.835
-5.2% 0.00 0.510 - - 148.3 0.201
30.1% 0.00 0.283 - - 179.8 0.412
0.2% 0.00 0.250 - - 154.8 0.123
0.9% 0.00 0.662 - - 230.5 0.066
22.2% 0.00 0.067 - - 218.6 0.542
8.4% 0.00 0.261 - - 306.0 0.751
-6.4% 0.00 0.114 - - 178.3 0.658
29.3% 0.00 0.168 - - 220.1 0.584
21.1% 0.00 0.565 - - 196.6 0.301
39.3% 0.00 0.161 - - 194.0 0.178
16.7% 0.00 0.260 - - 281.1 0.901
22.6% 0.00 0.541 - - 194.5 0.691
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 277/327
13.4% 0.00 0.195 - - 262.2 0.389
2.2% 0.00 0.371 - - 219.1 0.565
3.2% 0.00 0.050 - - 256.7 0.472
8.7% 0.00 0.914 - - 173.0 0.534
7.9% 0.00 0.253 - - 243.5 0.797
12.4% 0.00 0.139 - - 259.5 0.903
24.8% 0.00 0.766 - - 158.2 0.512
11.5% 0.00 0.469 - - 177.6 0.448
33.9% 0.00 0.432 - - 187.0 0.295
7.0% 0.00 0.780 - - 148.8 0.113
9.5% 0.00 0.880 - - 201.3 0.485
15.0% 0.00 0.119 - - 147.2 0.605
15.8% 0.00 0.579 - - 169.6 0.806
17.1% 0.00 0.094 - - 239.5 0.701
24.6% 0.00 0.794 - - 250.6 0.704
10.5% 0.00 0.688 - - 253.9 0.399
9.1% 0.00 0.946 - - 228.3 0.417
1.7% 0.00 0.175 - - 184.5 0.658
24.4% 0.00 0.446 - - 240.3 0.800
1.2% 0.00 0.674 - - 171.7 0.728
28.6% 0.00 0.122 - - 181.0 0.569
19.8% 0.00 0.612 - - 168.2 0.416
17.5% 0.00 0.488 - - 131.5 0.800
19.2% 0.00 0.564 - - 175.7 0.481
14.7% 0.00 0.281 - - 164.7 0.524
12.5% 0.00 0.895 - - 175.1 0.367
16.2% 0.00 0.271 - - 245.7 0.939
-2.7% 0.00 0.084 - - 160.1 0.709
19.7% 0.00 0.340 - - 206.1 0.389
8.9% 0.00 0.748 - - 212.5 0.962
30.3% 0.00 0.980 - - 218.8 0.531
18.3% 0.00 0.432 - - 194.1 0.550
9.2% 0.00 0.521 - - 164.6 0.345
3.1% 0.00 0.812 - - 177.9 0.016
15.4% 0.00 0.273 - - 224.3 0.057
1.1% 0.00 0.554 - - 204.9 0.905
8.6% 0.00 0.039 - - 230.0 0.497
16.9% 0.00 0.693 - - 165.4 0.441
27.8% 0.00 0.621 - - 150.1 0.187
15.1% 0.00 0.931 - - 162.1 0.775
14.2% 0.00 0.837 - - 215.4 0.444
16.9% 0.00 0.924 - - 181.6 0.677
18.2% 0.00 0.505 - - 262.7 0.968
9.3% 0.00 0.394 - - 210.3 0.107
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 278/327
24.4% 0.00 0.552 - - 212.3 0.913
15.1% 0.00 0.212 - - 224.1 0.752
11.1% 0.00 0.379 - - 229.0 0.523
19.9% 0.00 0.594 - - 218.9 0.017
16.0% 0.00 0.448 - - 167.1 0.335
28.5% 0.00 0.253 - - 187.1 0.796
9.8% 0.00 0.040 - - 170.3 0.263
18.5% 0.00 0.707 - - 159.9 0.667
16.2% 0.00 0.499 - - 299.3 0.459
20.6% 0.00 0.918 - - 249.4 0.125
22.2% 0.00 0.838 - - 180.9 0.887
5.7% 0.00 0.774 - - 162.9 0.408
21.5% 0.00 0.388 - - 179.8 0.871
20.4% 0.00 0.833 - - 217.3 0.501
8.3% 0.00 0.542 - - 199.8 0.478
20.2% 0.00 0.494 - - 138.8 0.810
22.8% 0.00 0.014 - - 231.2 0.785
-3.2% 0.00 0.449 - - 165.1 0.300
21.8% 0.00 0.225 - - 239.7 0.027
11.0% 0.00 0.041 - - 202.6 0.109
20.0% 0.00 0.663 - - 312.2 0.358
19.8% 0.00 0.349 - - 247.2 0.519
26.5% 0.00 0.742 - - 159.8 0.417
18.5% 0.00 0.561 - - 160.8 0.665
16.0% 0.00 0.133 - - 190.3 0.906
14.2% 0.00 0.354 - - 180.3 0.661
15.6% 0.00 0.748 - - 223.9 0.370
1.3% 0.00 0.775 - - 203.0 0.299
25.9% 0.00 0.119 - - 225.9 0.385
18.5% 0.00 0.585 - - 228.3 0.830
12.2% 0.00 0.835 - - 167.8 0.330
1.0% 0.00 0.097 - - 166.1 0.818
31.5% 0.00 0.436 - - 197.3 0.917
18.0% 0.00 0.571 - - 168.2 0.851
19.9% 0.00 0.386 - - 262.1 0.159
21.3% 0.00 0.174 - - 214.7 0.138
10.8% 0.00 0.550 - - 182.3 0.895
24.7% 0.00 0.498 - - 276.3 0.015
2.3% 0.00 0.079 - - 240.5 0.605
27.5% 0.00 0.799 - - 222.9 0.840
10.1% 0.00 0.965 - - 254.8 0.653
4.1% 0.00 0.788 - - 152.3 0.699
13.2% 0.00 0.133 - - 143.3 0.350
22.6% 0.00 0.495 - - 292.6 0.679
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 279/327
9.6% 0.00 0.643 - - 210.8 0.532
-2.2% 0.00 0.945 - - 186.2 0.069
4.4% 0.00 0.559 - - 220.4 0.002
9.1% 0.00 0.454 - - 185.2 0.461
14.8% 0.00 0.551 - - 208.0 0.152
5.2% 0.00 0.010 - - 264.3 0.071
6.7% 0.00 0.912 - - 312.3 0.331
11.8% 0.00 0.353 - - 273.4 0.528
7.1% 0.00 0.981 - - 198.0 0.305
-2.0% 0.00 0.872 - - 191.6 0.223
34.0% 0.00 0.725 - - 161.7 0.394
30.9% 0.00 0.571 - - 201.1 0.117
22.3% 0.00 0.728 - - 246.0 0.801
4.8% 0.00 0.289 - - 158.9 0.721
29.7% 0.00 0.669 - - 207.7 0.057
26.9% 0.00 0.064 - - 147.0 0.838
5.7% 0.00 0.981 - - 203.3 0.741
0.0% 0.00 0.210 - - 255.3 0.119
15.8% 0.00 0.244 - - 174.1 0.460
12.3% 0.00 0.235 - - 294.3 0.493
8.4% 0.00 0.675 - - 231.4 0.625
15.7% 0.00 0.336 - - 156.2 0.552
-12.6% 0.00 0.534 - - 214.3 0.174
7.8% 0.00 0.375 - - 161.0 0.744
24.3% 0.00 0.038 - - 217.9 0.166
27.2% 0.00 0.249 - - 340.2 0.791
22.9% 0.00 0.321 - - 201.0 0.418
13.2% 0.00 0.373 - - 182.8 0.431
15.3% 0.00 0.685 - - 226.9 0.236
19.6% 0.00 0.593 - - 129.5 0.357
34.6% 0.00 0.814 - - 234.6 0.028
1.5% 0.00 0.413 - - 212.7 0.222
-4.1% 0.00 0.103 - - 219.0 0.275
14.6% 0.00 0.695 - - 184.5 0.993
-2.0% 0.00 0.125 - - 231.5 0.775
21.6% 0.00 0.286 - - 335.9 0.906
20.1% 0.00 0.167 - - 282.6 0.529
20.7% 0.00 0.578 - - 376.1 0.447
33.0% 0.00 0.241 - - 204.5 0.442
-9.8% 0.00 0.353 - - 210.1 0.957
12.5% 0.00 0.372 - - 148.7 0.371
12.2% 0.00 0.682 - - 228.6 0.674
27.5% 0.00 0.946 - - 250.2 0.802
16.8% 0.00 0.231 - - 194.5 0.832
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 280/327
17.6% 0.00 0.093 - - 230.8 0.667
20.9% 0.00 0.486 - - 203.1 0.396
8.4% 0.00 0.160 - - 156.9 0.720
25.3% 0.00 0.625 - - 151.8 0.989
2.9% 0.00 0.593 - - 235.7 0.502
18.8% 0.00 0.608 - - 192.1 0.568
19.0% 0.00 0.481 - - 163.2 0.596
10.9% 0.00 0.910 - - 262.5 0.406
3.2% 0.00 0.423 - - 154.7 0.256
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 281/327
odification / renegotiation risk
195.36 PV of payment R cr. 750.0 R cr. 750.0
R cr. 9.8 R cr. 995.9
9.77 % of base 1.3% % of base 132.8%
9.50 R cr. 9.5 R cr. 197.9
4.9% % of base 1.3% % of base 26.4%
2.500 Mean 9.5 Mean 197.9
0.020 Std Dev 6.1 Std Dev 45.8
63.8% 23.1%
Revenues Combined Risk Adj Net Risk Adjustment
% of base R cr. R cr. R cr.
4.1% 8.0 8.0 250.6
2.5% 4.9 4.9 156.9
5.5% 10.7 10.7 219.6
5.4% 10.5 10.5 315.5
2.8% 5.6 5.6 128.9
1.6% 3.2 3.2 135.6
2.5% 4.9 4.9 206.5
3.8% 7.4 7.4 216.3
7.7% 15.0 15.0 134.9
5.6% 11.0 11.0 158.8
1.0% 2.0 2.0 176.1
23.8% 46.6 46.6 190.4
3.8% 7.5 7.5 207.1
3.1% 6.1 6.1 149.9
3.4% 6.6 6.6 217.8
0.9% 1.8 1.8 233.0
8.4% 16.4 16.4 225.4
16.0% 31.2 31.2 186.8
3.1% 6.0 6.0 238.7
6.2% 12.2 12.2 140.7
4.8% 9.5 9.5 208.0
6.8% 13.2 13.2 214.3
1.6% 3.2 3.2 260.7
Combined risk adjustment
(Transferred risk - added
public sector risk)
Risk adjustment: Risks from a
PPP for the public sector-specific risk
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 282/327
8.0% 15.6 15.6 202.7
3.5% 6.8 6.8 219.2
3.7% 7.2 7.2 195.8
9.8% 19.2 19.2 267.9
2.1% 4.1 4.1 177.3
2.0% 3.9 3.9 128.3
2.3% 4.6 4.6 195.2
4.7% 9.1 9.1 186.6
3.0% 5.9 5.9 234.4
8.0% 15.6 15.6 121.1
4.3% 8.5 8.5 177.5
6.7% 13.1 13.1 232.8
1.8% 3.6 3.6 193.1
3.6% 6.9 6.9 164.6
6.9% 13.6 13.6 180.1
2.0% 3.9 3.9 229.0
1.7% 3.2 3.2 152.0
0.9% 1.8 1.8 213.5
4.1% 8.1 8.1 190.2
6.9% 13.4 13.4 170.7
2.7% 5.4 5.4 258.2
3.0% 5.9 5.9 251.5
2.7% 5.2 5.2 261.0
14.7% 28.7 28.7 169.3
2.8% 5.5 5.5 159.6
6.1% 11.8 11.8 223.6
2.6% 5.1 5.1 242.4
13.4% 26.1 26.1 203.7
8.9% 17.4 17.4 217.6
11.5% 22.5 22.5 83.1
5.9% 11.5 11.5 198.0
4.0% 7.8 7.8 218.0
7.0% 13.8 13.8 260.8
4.6% 9.0 9.0 189.9
4.2% 8.1 8.1 213.7
1.6% 3.2 3.2 140.8
3.9% 7.6 7.6 183.9
12.8% 25.0 25.0 127.9
7.0% 13.7 13.7 204.5
2.7% 5.2 5.2 269.9
7.8% 15.3 15.3 156.4
6.8% 13.2 13.2 128.1
1.8% 3.5 3.5 229.0
6.0% 11.6 11.6 224.3
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 283/327
5.9% 11.6 11.6 167.5
5.6% 11.0 11.0 144.1
2.8% 5.4 5.4 124.3
7.1% 13.9 13.9 194.8
1.7% 3.3 3.3 241.3
8.1% 15.8 15.8 246.1
6.1% 11.9 11.9 153.1
7.2% 14.0 14.0 190.2
1.7% 3.2 3.2 153.2
5.5% 10.8 10.8 183.8
1.5% 3.0 3.0 203.7
3.0% 5.8 5.8 159.1
3.4% 6.6 6.6 213.4
1.7% 3.2 3.2 142.7
2.6% 5.0 5.0 223.7
0.8% 1.5 1.5 159.4
4.2% 8.1 8.1 157.8
2.9% 5.6 5.6 208.1
2.2% 4.3 4.3 221.3
7.5% 14.6 14.6 207.2
6.9% 13.5 13.5 205.6
1.8% 3.4 3.4 245.6
2.2% 4.3 4.3 164.4
8.2% 16.1 16.1 215.9
4.1% 8.0 8.0 247.9
3.6% 7.0 7.0 195.8
2.8% 5.4 5.4 234.4
7.5% 14.6 14.6 196.4
5.7% 11.1 11.1 291.4
4.6% 8.9 8.9 144.4
4.4% 8.7 8.7 164.3
1.5% 2.9 2.9 141.9
3.1% 6.1 6.1 281.1
6.1% 11.8 11.8 208.6
1.6% 3.2 3.2 183.0
2.4% 4.7 4.7 206.2
3.8% 7.4 7.4 120.9
2.5% 4.8 4.8 180.2
6.7% 13.2 13.2 109.3
4.5% 8.8 8.8 150.4
3.2% 6.3 6.3 149.8
8.2% 16.1 16.1 136.2
0.8% 1.6 1.6 217.1
3.8% 7.4 7.4 248.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 284/327
2.8% 5.6 5.6 156.5
3.8% 7.4 7.4 158.3
3.6% 7.0 7.0 160.6
2.2% 4.4 4.4 225.3
3.2% 6.2 6.2 203.3
2.8% 5.6 5.6 290.7
4.4% 8.5 8.5 149.0
2.3% 4.5 4.5 236.8
12.5% 24.4 24.4 188.6
5.6% 10.8 10.8 271.5
2.4% 4.7 4.7 268.9
14.6% 28.5 28.5 146.9
4.2% 8.1 8.1 301.8
1.4% 2.8 2.8 183.7
2.2% 4.3 4.3 176.9
4.5% 8.7 8.7 124.2
3.0% 5.8 5.8 156.7
7.0% 13.7 13.7 159.8
3.7% 7.3 7.3 278.8
4.7% 9.2 9.2 256.8
3.0% 5.9 5.9 154.0
3.2% 6.3 6.3 149.9
6.1% 11.9 11.9 165.9
1.9% 3.7 3.7 172.4
5.0% 9.8 9.8 211.7
5.6% 11.0 11.0 240.8
1.7% 3.4 3.4 220.9
3.2% 6.3 6.3 181.0
14.3% 28.0 28.0 208.9
4.5% 8.7 8.7 189.3
4.3% 8.4 8.4 136.8
15.7% 30.7 30.7 268.3
3.8% 7.4 7.4 232.7
1.6% 3.2 3.2 249.4
6.2% 12.0 12.0 228.5
3.3% 6.4 6.4 256.1
9.5% 18.6 18.6 160.5
4.4% 8.6 8.6 175.3
4.0% 7.8 7.8 146.5
5.9% 11.6 11.6 187.4
4.7% 9.3 9.3 198.2
6.0% 11.7 11.7 211.5
9.8% 19.1 19.1 232.6
5.8% 11.3 11.3 179.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 285/327
0.9% 1.8 1.8 192.6
5.1% 10.0 10.0 233.2
4.5% 8.9 8.9 156.9
2.7% 5.3 5.3 261.0
6.1% 11.9 11.9 169.6
1.0% 2.0 2.0 227.1
5.3% 10.3 10.3 254.4
6.3% 12.2 12.2 123.4
1.7% 3.3 3.3 162.5
3.1% 6.1 6.1 199.2
6.6% 12.9 12.9 250.1
7.1% 14.0 14.0 153.0
5.7% 11.1 11.1 223.8
5.8% 11.3 11.3 257.9
12.4% 24.1 24.1 179.7
7.0% 13.6 13.6 139.8
3.3% 6.4 6.4 170.3
10.1% 19.8 19.8 224.8
0.7% 1.4 1.4 158.4
3.3% 6.5 6.5 254.9
7.7% 14.9 14.9 173.0
6.9% 13.5 13.5 206.0
1.2% 2.4 2.4 179.8
0.4% 0.8 0.8 261.1
3.6% 7.1 7.1 350.8
4.3% 8.4 8.4 142.0
6.4% 12.4 12.4 291.4
9.5% 18.6 18.6 178.8
7.7% 15.1 15.1 227.9
5.5% 10.7 10.7 214.7
5.3% 10.4 10.4 197.6
5.7% 11.2 11.2 247.2
5.7% 11.2 11.2 169.7
2.0% 3.9 3.9 252.2
6.0% 11.7 11.7 245.2
6.7% 13.0 13.0 233.6
11.8% 23.1 23.1 234.0
9.6% 18.8 18.8 179.8
0.9% 1.7 1.7 277.9
9.9% 19.3 19.3 222.7
3.1% 6.1 6.1 165.2
2.6% 5.2 5.2 193.0
4.7% 9.1 9.1 181.0
4.2% 8.3 8.3 325.9
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 286/327
2.6% 5.1 5.1 177.6
2.6% 5.0 5.0 214.3
3.1% 6.0 6.0 155.1
4.1% 8.0 8.0 215.7
2.2% 4.2 4.2 253.3
4.9% 9.6 9.6 209.5
8.1% 15.8 15.8 274.4
6.1% 11.9 11.9 178.0
2.7% 5.3 5.3 180.3
8.3% 16.3 16.3 227.6
2.6% 5.1 5.1 224.1
3.4% 6.7 6.7 182.7
2.7% 5.2 5.2 133.7
6.2% 12.1 12.1 197.0
5.6% 10.9 10.9 209.0
6.3% 12.4 12.4 179.6
4.0% 7.9 7.9 119.4
3.0% 5.8 5.8 197.5
2.5% 4.9 4.9 247.4
0.5% 0.9 0.9 265.9
17.4% 34.1 34.1 157.5
2.4% 4.7 4.7 163.3
12.0% 23.5 23.5 144.3
3.6% 7.1 7.1 281.8
0.7% 1.3 1.3 242.5
6.8% 13.3 13.3 162.4
1.7% 3.3 3.3 202.2
7.0% 13.6 13.6 178.6
4.7% 9.1 9.1 231.1
2.3% 4.5 4.5 217.1
2.3% 4.5 4.5 146.6
3.5% 6.8 6.8 182.5
0.8% 1.5 1.5 318.9
2.1% 4.0 4.0 275.4
3.0% 5.8 5.8 188.7
3.8% 7.4 7.4 208.6
4.3% 8.4 8.4 156.7
12.2% 23.8 23.8 170.8
2.4% 4.6 4.6 227.6
11.2% 21.8 21.8 184.0
2.3% 4.4 4.4 165.1
1.0% 2.0 2.0 236.0
5.6% 11.0 11.0 208.9
2.7% 5.3 5.3 290.9
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 287/327
7.0% 13.7 13.7 131.3
6.4% 12.4 12.4 183.2
7.1% 13.9 13.9 193.2
4.6% 9.1 9.1 195.5
7.1% 13.9 13.9 182.4
9.5% 18.5 18.5 251.1
2.7% 5.2 5.2 153.6
1.3% 2.5 2.5 236.6
1.0% 1.9 1.9 187.3
3.8% 7.4 7.4 228.6
7.2% 14.0 14.0 173.0
13.0% 25.3 25.3 238.8
5.4% 10.6 10.6 188.6
7.9% 15.5 15.5 208.0
9.3% 18.3 18.3 223.4
2.7% 5.3 5.3 200.4
4.0% 7.8 7.8 156.7
6.0% 11.8 11.8 289.1
7.9% 15.5 15.5 153.4
3.1% 6.0 6.0 254.8
4.2% 8.3 8.3 157.2
1.6% 3.1 3.1 184.3
6.2% 12.2 12.2 288.7
6.4% 12.5 12.5 192.1
10.0% 19.5 19.5 154.3
4.1% 8.0 8.0 158.4
1.0% 1.9 1.9 247.4
1.4% 2.8 2.8 169.7
4.8% 9.5 9.5 144.3
2.4% 4.6 4.6 238.3
2.6% 5.2 5.2 95.9
8.0% 15.5 15.5 192.4
3.2% 6.2 6.2 236.9
2.1% 4.2 4.2 188.9
2.6% 5.2 5.2 198.5
4.1% 8.1 8.1 189.9
3.7% 7.2 7.2 204.8
2.4% 4.6 4.6 140.5
8.0% 15.7 15.7 161.1
3.7% 7.1 7.1 131.5
4.3% 8.3 8.3 276.7
11.7% 23.0 23.0 237.4
8.1% 15.9 15.9 275.7
1.6% 3.1 3.1 205.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 288/327
12.9% 25.3 25.3 140.9
3.2% 6.2 6.2 181.0
7.0% 13.8 13.8 177.6
2.7% 5.3 5.3 329.6
3.3% 6.5 6.5 243.7
4.1% 8.1 8.1 220.6
7.9% 15.4 15.4 165.0
5.5% 10.6 10.6 156.4
2.6% 5.1 5.1 151.6
5.3% 10.3 10.3 209.0
2.4% 4.6 4.6 261.5
3.7% 7.2 7.2 155.5
10.3% 20.0 20.0 169.4
10.6% 20.7 20.7 144.5
3.9% 7.6 7.6 245.2
7.6% 14.9 14.9 225.9
2.3% 4.4 4.4 119.8
7.8% 15.3 15.3 160.8
1.9% 3.6 3.6 128.5
4.1% 8.1 8.1 187.8
2.1% 4.0 4.0 169.1
5.1% 10.0 10.0 171.7
0.5% 1.0 1.0 207.5
2.8% 5.5 5.5 167.6
3.2% 6.3 6.3 206.6
4.9% 9.5 9.5 198.6
2.4% 4.7 4.7 249.6
7.4% 14.5 14.5 252.6
2.9% 5.6 5.6 171.2
5.1% 9.9 9.9 189.1
4.3% 8.3 8.3 175.9
2.8% 5.5 5.5 183.1
1.5% 3.0 3.0 203.8
4.7% 9.1 9.1 244.2
3.1% 6.0 6.0 294.3
3.1% 6.0 6.0 198.1
2.9% 5.7 5.7 203.6
11.5% 22.4 22.4 280.5
2.0% 4.0 4.0 299.0
4.1% 7.9 7.9 236.2
6.9% 13.5 13.5 183.9
6.8% 13.3 13.3 207.2
4.6% 8.9 8.9 214.2
6.1% 12.0 12.0 153.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 289/327
3.4% 6.5 6.5 238.2
3.4% 6.7 6.7 155.6
0.7% 1.3 1.3 204.4
2.9% 5.6 5.6 153.6
2.3% 4.5 4.5 173.0
5.3% 10.4 10.4 172.6
9.7% 19.0 19.0 227.3
3.5% 6.8 6.8 246.9
3.1% 6.1 6.1 120.7
5.7% 11.2 11.2 249.1
1.1% 2.1 2.1 163.1
2.3% 4.5 4.5 223.5
3.7% 7.3 7.3 162.3
2.4% 4.6 4.6 223.4
6.4% 12.5 12.5 142.3
1.6% 3.1 3.1 235.2
9.9% 19.3 19.3 128.0
6.2% 12.0 12.0 158.2
6.2% 12.0 12.0 207.4
3.9% 7.6 7.6 252.4
2.6% 5.1 5.1 153.9
3.0% 5.9 5.9 194.0
5.7% 11.2 11.2 201.9
8.5% 16.7 16.7 242.7
5.7% 11.2 11.2 139.7
11.4% 22.3 22.3 171.0
3.3% 6.4 6.4 171.0
5.4% 10.5 10.5 230.1
2.9% 5.6 5.6 201.7
3.5% 6.9 6.9 162.6
2.9% 5.6 5.6 218.8
2.1% 4.1 4.1 181.7
2.5% 4.9 4.9 253.6
6.0% 11.7 11.7 274.0
8.3% 16.2 16.2 212.5
7.3% 14.3 14.3 144.4
3.9% 7.6 7.6 163.9
1.8% 3.6 3.6 206.8
8.2% 16.0 16.0 246.5
0.3% 0.6 0.6 215.4
5.9% 11.5 11.5 233.8
6.9% 13.4 13.4 177.1
2.5% 5.0 5.0 317.2
14.0% 27.3 27.3 192.6
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 290/327
2.3% 4.6 4.6 164.1
3.3% 6.4 6.4 172.4
7.2% 14.1 14.1 153.2
6.2% 12.1 12.1 154.5
6.6% 12.8 12.8 184.5
10.5% 20.4 20.4 260.2
1.7% 3.3 3.3 128.5
6.6% 12.8 12.8 162.5
6.7% 13.1 13.1 108.2
9.1% 17.8 17.8 111.7
1.4% 2.8 2.8 231.3
6.3% 12.2 12.2 238.3
2.5% 4.8 4.8 227.2
2.2% 4.3 4.3 166.8
9.1% 17.7 17.7 287.6
6.5% 12.6 12.6 151.2
2.8% 5.5 5.5 252.3
1.0% 1.9 1.9 253.8
2.2% 4.4 4.4 310.9
4.3% 8.4 8.4 216.6
8.7% 17.0 17.0 264.1
6.4% 12.4 12.4 222.8
2.9% 5.7 5.7 159.2
2.8% 5.4 5.4 247.2
14.8% 28.9 28.9 188.1
11.6% 22.6 22.6 214.6
4.1% 8.1 8.1 212.3
0.2% 0.4 0.4 168.5
7.0% 13.6 13.6 167.5
6.0% 11.7 11.7 147.9
1.6% 3.1 3.1 161.0
7.3% 14.3 14.3 338.4
2.5% 4.9 4.9 163.0
3.6% 7.1 7.1 229.8
8.1% 15.7 15.7 251.5
4.6% 8.9 8.9 145.2
8.2% 16.1 16.1 193.8
9.9% 19.3 19.3 116.0
6.6% 13.0 13.0 170.9
5.0% 9.7 9.7 195.9
1.6% 3.1 3.1 177.5
7.2% 14.0 14.0 177.8
5.5% 10.8 10.8 170.2
6.2% 12.2 12.2 179.5
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 291/327
2.4% 4.6 4.6 195.8
1.7% 3.3 3.3 149.4
7.6% 14.9 14.9 152.1
3.3% 6.4 6.4 235.3
7.9% 15.4 15.4 146.5
1.1% 2.1 2.1 236.7
16.3% 31.8 31.8 222.3
3.4% 6.6 6.6 169.9
8.2% 16.1 16.1 199.7
10.0% 19.6 19.6 200.2
8.4% 16.4 16.4 158.7
4.6% 9.1 9.1 214.4
10.4% 20.3 20.3 187.5
5.7% 11.2 11.2 179.4
4.1% 7.9 7.9 255.1
5.7% 11.2 11.2 131.7
1.5% 2.9 2.9 172.5
3.1% 6.0 6.0 204.5
5.6% 11.0 11.0 130.3
2.7% 5.2 5.2 252.9
3.5% 6.8 6.8 147.4
9.5% 18.6 18.6 292.9
4.5% 8.7 8.7 217.3
1.7% 3.4 3.4 208.3
3.1% 6.0 6.0 223.1
5.1% 10.0 10.0 186.5
9.9% 19.4 19.4 178.8
3.7% 7.2 7.2 261.4
18.3% 35.7 35.7 199.4
3.7% 7.2 7.2 158.5
4.0% 7.8 7.8 193.6
4.7% 9.1 9.1 152.6
2.4% 4.7 4.7 151.1
4.3% 8.4 8.4 159.9
2.6% 5.1 5.1 211.1
5.5% 10.7 10.7 201.1
6.3% 12.4 12.4 206.2
4.3% 8.5 8.5 268.7
11.3% 22.1 22.1 141.6
4.8% 9.3 9.3 115.4
8.3% 16.3 16.3 126.1
5.0% 9.7 9.7 168.6
2.6% 5.1 5.1 133.2
0.9% 1.7 1.7 174.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 292/327
5.7% 11.2 11.2 142.9
0.4% 0.8 0.8 150.4
3.0% 5.8 5.8 195.0
3.6% 7.0 7.0 207.8
6.9% 13.4 13.4 167.2
5.8% 11.4 11.4 199.7
3.8% 7.4 7.4 172.7
4.8% 9.4 9.4 215.3
7.8% 15.3 15.3 269.5
4.0% 7.9 7.9 150.2
6.1% 11.9 11.9 171.7
2.9% 5.6 5.6 158.7
6.1% 12.0 12.0 199.6
7.5% 14.6 14.6 150.6
2.2% 4.2 4.2 179.5
3.3% 6.4 6.4 123.4
3.7% 7.2 7.2 154.6
3.0% 5.9 5.9 183.6
7.5% 14.7 14.7 163.2
4.8% 9.4 9.4 161.5
3.6% 7.1 7.1 199.8
2.3% 4.6 4.6 206.3
7.2% 14.1 14.1 255.1
5.3% 10.3 10.3 274.3
3.3% 6.4 6.4 243.6
5.6% 11.0 11.0 168.1
3.8% 7.3 7.3 213.4
3.4% 6.6 6.6 203.4
5.4% 10.5 10.5 148.1
4.5% 8.9 8.9 189.4
9.7% 19.0 19.0 210.4
3.1% 6.0 6.0 222.9
5.2% 10.2 10.2 164.8
3.4% 6.6 6.6 133.3
1.0% 2.0 2.0 312.9
7.3% 14.2 14.2 216.7
1.1% 2.2 2.2 193.2
8.3% 16.3 16.3 137.0
4.3% 8.5 8.5 294.6
10.9% 21.3 21.3 188.1
2.8% 5.5 5.5 191.9
3.0% 5.9 5.9 286.5
1.8% 3.4 3.4 149.9
2.8% 5.6 5.6 273.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 293/327
0.2% 0.3 0.3 227.0
5.7% 11.2 11.2 202.3
3.9% 7.6 7.6 201.1
5.2% 10.2 10.2 243.9
8.5% 16.6 16.6 206.0
1.1% 2.2 2.2 261.3
8.6% 16.8 16.8 190.9
1.0% 2.0 2.0 281.9
3.9% 7.6 7.6 257.6
5.7% 11.2 11.2 145.4
9.9% 19.3 19.3 131.7
4.2% 8.2 8.2 242.9
1.9% 3.6 3.6 195.1
6.8% 13.3 13.3 167.5
4.1% 8.1 8.1 182.1
5.5% 10.7 10.7 153.3
4.4% 8.7 8.7 209.2
1.2% 2.4 2.4 209.7
2.4% 4.8 4.8 183.4
10.4% 20.4 20.4 188.1
13.2% 25.8 25.8 103.8
6.8% 13.2 13.2 180.9
11.4% 22.3 22.3 112.5
2.4% 4.6 4.6 265.4
2.6% 5.2 5.2 178.6
10.0% 19.6 19.6 144.6
3.9% 7.6 7.6 192.6
9.1% 17.9 17.9 205.3
5.0% 9.7 9.7 229.4
4.9% 9.6 9.6 276.9
4.0% 7.8 7.8 200.2
2.0% 3.9 3.9 227.2
5.3% 10.3 10.3 256.7
3.2% 6.3 6.3 294.6
2.5% 5.0 5.0 203.1
3.8% 7.5 7.5 209.0
1.3% 2.5 2.5 197.4
3.7% 7.2 7.2 272.2
2.9% 5.7 5.7 137.9
0.9% 1.8 1.8 329.1
6.9% 13.5 13.5 260.2
6.1% 11.9 11.9 194.6
3.5% 6.8 6.8 194.3
3.2% 6.2 6.2 207.9
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 294/327
7.5% 14.7 14.7 195.6
4.0% 7.9 7.9 157.4
6.3% 12.2 12.2 235.6
1.3% 2.6 2.6 200.3
15.3% 29.8 29.8 134.9
5.4% 10.5 10.5 210.3
3.0% 5.8 5.8 179.6
12.1% 23.5 23.5 135.1
1.9% 3.7 3.7 217.8
4.8% 9.3 9.3 142.0
2.9% 5.7 5.7 159.9
6.3% 12.3 12.3 181.6
4.4% 8.6 8.6 139.9
1.8% 3.5 3.5 220.1
3.2% 6.3 6.3 192.2
3.5% 6.8 6.8 140.7
0.8% 1.6 1.6 212.0
5.8% 11.3 11.3 182.9
5.3% 10.4 10.4 166.4
4.4% 8.6 8.6 198.2
1.9% 3.8 3.8 371.4
9.7% 19.0 19.0 123.6
1.7% 3.3 3.3 183.0
7.6% 14.9 14.9 227.2
9.3% 18.1 18.1 209.4
5.7% 11.2 11.2 201.3
11.7% 22.8 22.8 236.3
5.5% 10.7 10.7 168.8
9.7% 18.9 18.9 138.7
5.2% 10.2 10.2 147.4
1.3% 2.6 2.6 240.2
4.0% 7.9 7.9 312.8
2.2% 4.2 4.2 204.6
2.8% 5.5 5.5 123.5
5.3% 10.4 10.4 116.5
10.1% 19.7 19.7 227.6
2.3% 4.4 4.4 173.4
3.8% 7.3 7.3 237.9
7.0% 13.6 13.6 180.7
2.2% 4.3 4.3 219.7
0.9% 1.7 1.7 195.2
0.7% 1.3 1.3 193.1
2.6% 5.0 5.0 193.8
13.0% 25.3 25.3 190.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 295/327
3.5% 6.8 6.8 246.2
2.4% 4.7 4.7 246.6
4.3% 8.3 8.3 187.7
0.7% 1.3 1.3 309.0
5.1% 9.9 9.9 275.8
2.1% 4.2 4.2 188.6
2.8% 5.5 5.5 186.8
6.5% 12.6 12.6 191.7
1.9% 3.6 3.6 180.8
7.4% 14.4 14.4 230.9
4.1% 8.0 8.0 218.6
5.0% 9.8 9.8 145.7
2.8% 5.4 5.4 172.7
4.1% 8.0 8.0 211.2
1.7% 3.3 3.3 117.5
8.1% 15.9 15.9 255.6
6.1% 12.0 12.0 213.6
4.1% 8.0 8.0 195.4
6.4% 12.4 12.4 181.3
1.7% 3.3 3.3 145.8
4.8% 9.4 9.4 205.5
1.0% 1.9 1.9 151.4
2.9% 5.6 5.6 188.5
1.4% 2.7 2.7 210.1
3.0% 5.8 5.8 197.0
6.1% 11.9 11.9 187.6
1.4% 2.7 2.7 187.7
4.8% 9.5 9.5 110.1
4.0% 7.9 7.9 216.2
3.8% 7.4 7.4 205.1
2.8% 5.5 5.5 276.8
5.3% 10.4 10.4 178.7
7.6% 14.9 14.9 171.6
4.2% 8.2 8.2 277.3
2.1% 4.1 4.1 213.8
2.2% 4.3 4.3 151.4
5.6% 11.0 11.0 165.4
6.2% 12.1 12.1 208.0
4.4% 8.6 8.6 161.2
5.3% 10.4 10.4 154.6
13.6% 26.5 26.5 217.0
5.6% 10.8 10.8 248.4
1.9% 3.7 3.7 193.4
2.1% 4.1 4.1 270.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 296/327
7.1% 13.9 13.9 206.2
6.0% 11.7 11.7 188.2
3.8% 7.4 7.4 183.4
0.6% 1.2 1.2 227.0
4.2% 8.2 8.2 181.6
1.7% 3.3 3.3 208.8
15.4% 30.2 30.2 196.2
8.8% 17.2 17.2 197.2
4.7% 9.2 9.2 171.5
2.0% 4.0 4.0 241.2
4.1% 8.0 8.0 230.3
2.0% 3.9 3.9 186.8
1.6% 3.2 3.2 226.5
8.4% 16.4 16.4 130.7
4.8% 9.5 9.5 201.1
6.0% 11.8 11.8 187.6
5.9% 11.6 11.6 228.2
7.3% 14.2 14.2 235.9
6.7% 13.1 13.1 188.8
3.4% 6.7 6.7 240.4
0.3% 0.5 0.5 177.4
3.1% 6.0 6.0 176.0
0.9% 1.7 1.7 179.4
4.2% 8.3 8.3 281.5
5.0% 9.8 9.8 368.7
6.1% 12.0 12.0 175.0
1.0% 2.0 2.0 237.5
2.6% 5.2 5.2 176.9
3.2% 6.2 6.2 259.1
5.2% 10.2 10.2 232.3
2.3% 4.6 4.6 271.3
4.7% 9.1 9.1 251.3
9.9% 19.3 19.3 191.5
3.6% 7.1 7.1 172.0
2.9% 5.6 5.6 287.7
5.4% 10.5 10.5 145.0
6.6% 12.9 12.9 214.4
3.0% 5.9 5.9 170.1
8.9% 17.4 17.4 218.0
2.6% 5.1 5.1 169.7
2.4% 4.6 4.6 135.6
3.7% 7.2 7.2 205.2
1.5% 3.0 3.0 349.8
2.0% 3.9 3.9 220.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 297/327
19.3% 37.8 37.8 159.3
3.1% 6.0 6.0 182.5
0.5% 1.0 1.0 294.4
3.2% 6.3 6.3 151.6
4.3% 8.3 8.3 246.3
2.6% 5.1 5.1 148.9
7.5% 14.6 14.6 179.7
0.9% 1.8 1.8 183.8
2.5% 4.8 4.8 222.4
5.6% 11.0 11.0 248.1
5.1% 9.9 9.9 156.7
2.6% 5.1 5.1 165.0
4.3% 8.4 8.4 192.2
0.9% 1.7 1.7 197.0
2.1% 4.1 4.1 143.1
1.1% 2.1 2.1 217.3
1.1% 2.1 2.1 182.5
2.2% 4.3 4.3 212.7
2.4% 4.7 4.7 166.4
13.2% 25.8 25.8 129.2
4.0% 7.8 7.8 192.9
2.4% 4.6 4.6 212.5
4.7% 9.2 9.2 288.4
3.6% 7.1 7.1 164.4
3.7% 7.3 7.3 133.2
5.4% 10.6 10.6 146.6
2.4% 4.6 4.6 152.6
1.5% 3.0 3.0 232.8
2.3% 4.5 4.5 240.0
2.4% 4.8 4.8 159.6
2.9% 5.8 5.8 197.6
1.7% 3.3 3.3 174.9
2.5% 4.9 4.9 298.3
4.3% 8.3 8.3 232.7
7.7% 15.1 15.1 166.0
4.9% 9.5 9.5 210.7
8.1% 15.9 15.9 173.7
4.0% 7.9 7.9 175.8
1.5% 2.9 2.9 184.6
12.1% 23.7 23.7 182.2
6.5% 12.6 12.6 133.3
3.9% 7.7 7.7 209.5
7.9% 15.5 15.5 155.6
3.7% 7.3 7.3 137.5
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 298/327
3.3% 6.5 6.5 124.2
8.3% 16.3 16.3 222.6
5.3% 10.4 10.4 154.9
2.9% 5.7 5.7 194.2
2.7% 5.2 5.2 168.6
1.9% 3.8 3.8 151.2
2.3% 4.6 4.6 218.5
3.4% 6.7 6.7 197.1
6.4% 12.5 12.5 139.3
3.7% 7.1 7.1 207.8
3.3% 6.4 6.4 147.3
9.6% 18.7 18.7 180.8
7.6% 14.8 14.8 205.0
14.9% 29.1 29.1 120.5
1.8% 3.4 3.4 169.0
5.4% 10.5 10.5 215.8
3.7% 7.3 7.3 185.2
2.8% 5.4 5.4 188.8
9.7% 19.0 19.0 152.1
12.2% 23.8 23.8 227.0
4.4% 8.5 8.5 244.3
5.7% 11.2 11.2 141.0
5.1% 9.9 9.9 140.7
0.9% 1.8 1.8 190.4
3.8% 7.4 7.4 189.9
2.8% 5.4 5.4 122.0
2.1% 4.0 4.0 216.2
4.7% 9.2 9.2 184.2
4.7% 9.1 9.1 172.1
4.6% 9.0 9.0 200.4
3.5% 6.8 6.8 159.3
4.0% 7.9 7.9 211.6
12.1% 23.7 23.7 128.9
4.9% 9.6 9.6 240.2
1.8% 3.4 3.4 305.8
3.3% 6.5 6.5 240.9
8.6% 16.9 16.9 179.4
3.8% 7.5 7.5 321.8
1.3% 2.6 2.6 206.5
2.0% 3.9 3.9 162.8
5.0% 9.8 9.8 181.7
6.0% 11.6 11.6 121.0
7.0% 13.6 13.6 136.8
5.8% 11.4 11.4 219.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 299/327
3.3% 6.4 6.4 160.2
3.6% 7.1 7.1 260.6
12.3% 24.0 24.0 242.9
2.3% 4.5 4.5 290.3
4.6% 8.9 8.9 311.5
3.2% 6.3 6.3 207.8
3.6% 7.0 7.0 169.3
12.2% 23.8 23.8 115.7
7.6% 14.8 14.8 178.7
3.9% 7.6 7.6 190.3
0.8% 1.6 1.6 181.4
2.5% 4.9 4.9 179.8
7.4% 14.4 14.4 229.7
8.9% 17.5 17.5 195.9
1.2% 2.3 2.3 198.8
2.6% 5.2 5.2 154.3
2.2% 4.2 4.2 229.6
2.6% 5.2 5.2 218.9
5.0% 9.7 9.7 237.8
3.3% 6.5 6.5 243.8
2.8% 5.5 5.5 174.2
7.2% 14.0 14.0 194.0
0.5% 0.9 0.9 275.6
3.5% 6.9 6.9 194.4
6.1% 11.9 11.9 200.3
2.7% 5.3 5.3 111.0
3.8% 7.4 7.4 210.5
11.3% 22.1 22.1 123.3
3.6% 7.0 7.0 169.5
2.3% 4.4 4.4 129.1
2.4% 4.8 4.8 183.0
2.2% 4.3 4.3 183.5
4.7% 9.1 9.1 232.5
3.6% 7.0 7.0 149.6
1.2% 2.4 2.4 190.0
3.7% 7.2 7.2 141.6
3.5% 6.9 6.9 194.0
4.3% 8.3 8.3 161.6
4.5% 8.9 8.9 189.9
8.3% 16.1 16.1 190.7
8.1% 15.9 15.9 157.0
11.1% 21.6 21.6 236.5
6.2% 12.2 12.2 224.4
0.8% 1.6 1.6 178.6
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 300/327
2.9% 5.6 5.6 157.1
1.6% 3.0 3.0 158.4
2.0% 4.0 4.0 255.6
8.8% 17.2 17.2 231.7
4.3% 8.5 8.5 260.2
1.8% 3.5 3.5 145.6
3.6% 7.0 7.0 218.8
5.3% 10.3 10.3 185.4
1.8% 3.4 3.4 167.5
5.0% 9.8 9.8 132.8
4.8% 9.3 9.3 234.6
11.4% 22.2 22.2 184.4
1.6% 3.0 3.0 241.8
13.1% 25.5 25.5 167.3
13.2% 25.8 25.8 177.0
1.4% 2.6 2.6 207.9
4.8% 9.3 9.3 144.6
4.7% 9.1 9.1 239.4
2.6% 5.0 5.0 236.9
4.5% 8.8 8.8 217.6
2.2% 4.3 4.3 144.8
5.7% 11.1 11.1 214.4
3.7% 7.2 7.2 121.3
2.7% 5.3 5.3 169.1
7.2% 14.0 14.0 190.1
1.5% 2.9 2.9 235.3
3.2% 6.3 6.3 190.5
8.7% 17.1 17.1 150.3
5.1% 9.9 9.9 197.2
8.3% 16.2 16.2 223.9
6.9% 13.6 13.6 173.0
7.8% 15.3 15.3 306.3
2.4% 4.6 4.6 143.7
3.7% 7.3 7.3 172.5
1.8% 3.5 3.5 151.3
1.3% 2.6 2.6 227.9
4.7% 9.1 9.1 209.4
6.6% 13.0 13.0 293.0
5.7% 11.0 11.0 167.3
5.0% 9.8 9.8 210.3
3.0% 5.9 5.9 190.7
2.2% 4.3 4.3 189.7
9.3% 18.1 18.1 263.0
6.0% 11.7 11.7 182.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 301/327
3.6% 7.0 7.0 255.2
4.8% 9.5 9.5 209.6
4.1% 8.1 8.1 248.6
4.6% 9.0 9.0 164.1
7.2% 14.2 14.2 229.3
9.3% 18.2 18.2 241.3
4.4% 8.7 8.7 149.6
4.0% 7.8 7.8 169.9
3.0% 5.8 5.8 181.2
1.7% 3.3 3.3 145.4
4.2% 8.3 8.3 193.0
5.2% 10.1 10.1 137.1
7.4% 14.4 14.4 155.2
6.1% 11.9 11.9 227.7
6.1% 11.9 11.9 238.6
3.6% 7.1 7.1 246.8
3.8% 7.4 7.4 221.0
5.7% 11.0 11.0 173.4
7.3% 14.2 14.2 226.0
6.4% 12.5 12.5 159.2
4.9% 9.5 9.5 171.5
3.8% 7.4 7.4 160.8
7.3% 14.2 14.2 117.3
4.2% 8.2 8.2 167.4
4.5% 8.8 8.8 155.9
3.4% 6.7 6.7 168.4
10.5% 20.6 20.6 225.1
6.2% 12.0 12.0 148.0
3.6% 7.0 7.0 199.1
11.8% 23.0 23.0 189.4
4.6% 8.9 8.9 209.8
4.7% 9.2 9.2 184.9
3.3% 6.4 6.4 158.1
0.7% 1.3 1.3 176.6
1.2% 2.4 2.4 221.9
9.4% 18.3 18.3 186.5
4.3% 8.5 8.5 221.6
3.9% 7.7 7.7 157.7
2.3% 4.4 4.4 145.7
6.9% 13.6 13.6 148.5
4.0% 7.7 7.7 207.6
5.8% 11.4 11.4 170.2
12.2% 23.8 23.8 238.9
1.7% 3.3 3.3 207.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 302/327
9.6% 18.8 18.8 193.5
6.7% 13.0 13.0 211.1
4.5% 8.8 8.8 220.2
0.7% 1.4 1.4 217.5
3.2% 6.3 6.3 160.8
7.2% 14.1 14.1 172.9
2.8% 5.4 5.4 164.9
5.7% 11.2 11.2 148.7
4.1% 7.9 7.9 291.3
1.8% 3.5 3.5 245.9
8.9% 17.4 17.4 163.5
3.7% 7.2 7.2 155.7
8.5% 16.7 16.7 163.1
4.4% 8.5 8.5 208.7
4.2% 8.2 8.2 191.6
7.4% 14.5 14.5 124.3
7.1% 13.8 13.8 217.3
3.0% 5.9 5.9 159.3
0.9% 1.7 1.7 238.0
1.7% 3.3 3.3 199.3
3.4% 6.6 6.6 305.6
4.5% 8.8 8.8 238.4
3.8% 7.4 7.4 152.5
5.7% 11.2 11.2 149.6
9.4% 18.4 18.4 171.9
5.7% 11.1 11.1 169.2
3.5% 6.7 6.7 217.1
3.0% 5.8 5.8 197.2
3.6% 7.0 7.0 218.9
7.8% 15.1 15.1 213.2
3.2% 6.2 6.2 161.6
7.6% 14.8 14.8 151.4
9.7% 19.0 19.0 178.3
8.1% 15.9 15.9 152.3
2.1% 4.0 4.0 258.1
1.9% 3.7 3.7 211.0
9.1% 17.8 17.8 164.5
0.7% 1.3 1.3 275.0
5.2% 10.1 10.1 230.4
7.9% 15.5 15.5 207.4
5.6% 10.9 10.9 243.9
6.1% 11.8 11.8 140.5
3.3% 6.5 6.5 136.8
5.9% 11.4 11.4 281.2
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 303/327
4.6% 9.0 9.0 201.8
1.3% 2.6 2.6 183.6
0.3% 0.5 0.5 219.9
4.1% 8.0 8.0 177.3
2.0% 3.9 3.9 204.0
1.4% 2.6 2.6 261.7
3.2% 6.3 6.3 306.1
4.6% 8.9 8.9 264.5
3.0% 5.9 5.9 192.1
2.5% 4.9 4.9 186.7
3.6% 7.1 7.1 154.6
1.7% 3.4 3.4 197.7
7.3% 14.3 14.3 231.7
6.3% 12.3 12.3 146.6
1.2% 2.4 2.4 205.3
7.9% 15.4 15.4 131.6
6.5% 12.7 12.7 190.6
1.8% 3.4 3.4 251.9
4.1% 7.9 7.9 166.1
4.3% 8.4 8.4 285.9
5.3% 10.4 10.4 220.9
4.7% 9.3 9.3 146.9
2.2% 4.2 4.2 210.1
6.6% 12.8 12.8 148.2
2.1% 4.1 4.1 213.8
7.2% 14.0 14.0 326.2
3.8% 7.4 7.4 193.6
3.9% 7.5 7.5 175.2
2.6% 5.0 5.0 221.9
3.4% 6.6 6.6 123.0
0.9% 1.7 1.7 232.9
2.5% 4.9 4.9 207.8
2.8% 5.5 5.5 213.4
16.0% 31.3 31.3 153.2
6.9% 13.6 13.6 217.9
9.4% 18.4 18.4 317.6
4.6% 8.9 8.9 273.7
4.0% 7.8 7.8 368.3
3.9% 7.7 7.7 196.8
11.5% 22.4 22.4 187.7
3.5% 6.8 6.8 141.9
5.8% 11.3 11.3 217.3
7.3% 14.3 14.3 235.9
7.8% 15.2 15.2 179.3
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 304/327
5.7% 11.2 11.2 219.6
3.6% 7.1 7.1 196.0
6.3% 12.3 12.3 144.7
14.8% 29.0 29.0 122.8
4.4% 8.5 8.5 227.2
4.9% 9.5 9.5 182.6
5.1% 10.0 10.0 153.2
3.7% 7.2 7.2 255.3
2.7% 5.3 5.3 149.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 305/327
VFM Bins Frequenc Prob Cum
49.3
766.5 590.00 0 0.000 0.000
672.9 639.33 28 0.028 0.028
735.5 688.67 297 0.297 0.325
831.5 738.00 400 0.400 0.725
644.9 787.33 205 0.205 0.930
651.6 836.67 59 0.059 0.989
722.5 886.00 10 0.010 0.999
732.3 935.33 0 0.000 0.999
650.9 984.67 0 0.000 0.999
674.8 1,034.00 0 0.000 0.999
692.1 1,083.33 0 0.000 0.999
706.3 1,132.67 0 0.000 0.999
723.0 1,182.00 0 0.000 0.999
665.8 1,231.33 0 0.000 0.999
733.8 1,280.67 0 0.000 0.999
749.0 1,330.00 0 0.000 0.999
741.3 1,379.33 0 0.000 0.999
702.8 1,428.67 0 0.000 0.999
754.6 1,478.00 0 0.000 0.999
656.6 1,527.33 0 0.000 0.999
724.0 1,576.67 0 0.000 0.999
730.2 1,626.00 0 0.000 0.999
776.6 1,675.33 0 0.000 0.999
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 306/327
718.7 1,724.67 0 0.000 0.999
735.1 1,774.00 0 0.000 0.999
711.7 1,823.33 0 0.000 0.999
783.9 1,872.67 0 0.000 0.999
693.3 1,922.00 0 0.000 0.999
644.3 1,971.33 0 0.000 0.999
711.1 2,020.67 0 0.000 0.999
702.6 890.00 1 0.001 1.000
750.4
637.1
693.5
748.8
709.1
680.6
696.1
745.0
668.0
729.4
706.1
686.7
774.2
767.4
776.9
685.3
675.6
739.6
758.3
719.7
733.6
599.1
714.0
734.0
776.8
705.8
729.6
656.8
699.9
643.9
720.4
785.9
672.3
644.1
744.9
740.2
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 307/327
683.5
660.1
640.2
710.8
757.2
762.1
669.1
706.1
669.2
699.8
719.6
675.1
729.4
658.6
739.7
675.4
673.7
724.1
737.3
723.2
721.6
761.6
680.3
731.9
763.8
711.8
750.4
712.3
807.4
660.4
680.3
657.9
797.1
724.6
699.0
722.2
636.9
696.2
625.2
666.3
665.8
652.2
733.0
764.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 308/327
672.5
674.3
676.5
741.2
719.2
806.6
665.0
752.8
704.6
787.4
784.9
662.9
817.8
699.7
692.8
640.2
672.6
675.7
794.8
772.7
669.9
665.9
681.9
688.4
727.6
756.8
736.9
697.0
724.8
705.3
652.8
784.2
748.7
765.4
744.4
772.1
676.5
691.3
662.5
703.4
714.2
727.5
748.6
695.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 309/327
708.6
749.2
672.8
776.9
685.5
743.0
770.4
639.4
678.5
715.2
766.0
668.9
739.8
773.8
695.7
655.8
686.3
740.8
674.4
770.9
689.0
722.0
695.8
777.0
866.7
657.9
807.3
694.8
743.9
730.6
713.6
763.2
685.7
768.1
761.2
749.6
750.0
695.8
793.9
738.6
681.2
708.9
697.0
841.9
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 310/327
693.6
730.2
671.1
731.6
769.3
725.5
790.4
694.0
696.3
743.5
740.0
698.6
649.6
713.0
724.9
695.6
635.4
713.4
763.3
781.9
673.5
679.3
660.3
797.8
758.4
678.4
718.2
694.6
747.1
733.1
662.6
698.5
834.8
791.3
704.7
724.6
672.6
686.8
743.6
700.0
681.1
752.0
724.9
806.9
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 311/327
647.3
699.2
709.1
711.4
698.4
767.1
669.6
752.6
703.2
744.6
689.0
754.7
704.5
724.0
739.4
716.4
672.7
805.1
669.3
770.8
673.2
700.3
804.7
708.1
670.3
674.3
763.3
685.6
660.3
754.3
611.8
708.4
752.9
704.8
714.5
705.9
720.8
656.4
677.1
647.5
792.7
753.3
791.7
721.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 312/327
656.8
696.9
693.6
845.6
759.6
736.6
681.0
672.4
667.6
725.0
777.5
671.5
685.4
660.5
761.1
741.9
635.7
676.8
644.5
703.7
685.1
687.6
723.5
683.6
722.6
714.6
765.6
768.6
687.2
705.1
691.9
699.1
719.7
760.1
810.3
714.0
719.5
796.4
815.0
752.2
699.9
723.2
730.2
669.7
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 313/327
754.1
671.6
720.4
669.6
688.9
688.5
743.3
762.8
636.7
765.0
679.1
739.5
678.3
739.4
658.3
751.2
643.9
674.2
723.3
768.4
669.8
709.9
717.9
758.6
655.7
686.9
686.9
746.0
717.7
678.6
734.8
697.7
769.6
789.9
728.5
660.4
679.8
722.8
762.5
731.4
749.8
693.0
833.2
708.6
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 314/327
680.1
688.3
669.2
670.5
700.5
776.2
644.5
678.5
624.2
627.7
747.3
754.3
743.2
682.8
803.5
667.1
768.3
769.7
826.9
732.6
780.1
738.8
675.2
763.2
704.0
730.6
728.3
684.4
683.5
663.8
677.0
854.4
679.0
745.7
767.4
661.1
709.8
631.9
686.9
711.9
693.5
693.8
686.2
695.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 315/327
711.8
665.4
668.1
751.2
662.5
752.7
738.3
685.9
715.7
716.2
674.7
730.3
703.5
695.4
771.1
647.6
688.5
720.5
646.3
768.9
663.3
808.8
733.3
724.3
739.0
702.5
694.7
777.3
715.4
674.5
709.6
668.6
667.1
675.9
727.1
717.0
722.2
784.7
657.5
631.3
642.0
684.6
649.2
690.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 316/327
658.9
666.4
710.9
723.8
683.2
715.7
688.7
731.3
785.4
666.2
687.7
674.7
715.6
666.6
695.4
639.3
670.5
699.5
679.2
677.4
715.8
722.3
771.1
790.2
759.6
684.1
729.4
719.4
664.1
705.4
726.3
738.9
680.8
649.3
828.9
732.7
709.2
652.9
810.5
704.0
707.9
802.4
665.9
789.4
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 317/327
742.9
718.3
717.1
759.9
722.0
777.2
706.8
797.9
773.6
661.4
647.7
758.9
711.0
683.5
698.1
669.3
725.2
725.6
699.3
704.0
619.8
696.9
628.4
781.4
694.6
660.6
708.6
721.3
745.4
792.9
716.2
743.2
772.6
810.6
719.1
725.0
713.4
788.2
653.8
845.1
776.2
710.6
710.2
723.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 318/327
711.6
673.4
751.5
716.3
650.8
726.3
695.5
651.1
733.7
658.0
675.8
697.6
655.9
736.0
708.2
656.7
727.9
698.9
682.4
714.1
887.3
639.6
699.0
743.2
725.4
717.3
752.3
684.7
654.7
663.4
756.1
828.8
720.6
639.4
632.5
743.6
689.3
753.8
696.6
735.7
711.2
709.0
709.8
706.3
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 319/327
762.2
762.6
703.6
825.0
791.8
704.6
702.8
707.7
696.8
746.9
734.6
661.7
688.6
727.2
633.5
771.6
729.6
711.4
697.3
661.8
721.5
667.4
704.5
726.1
713.0
703.5
703.6
626.1
732.2
721.1
792.7
694.6
687.6
793.3
729.8
667.4
681.4
723.9
677.2
670.6
733.0
764.4
709.4
786.3
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 320/327
722.2
704.2
699.4
743.0
697.6
724.7
712.2
713.1
687.4
757.1
746.3
702.7
742.5
646.7
717.0
703.5
744.2
751.8
704.7
756.4
693.4
692.0
695.4
797.4
884.7
691.0
753.4
692.8
775.1
748.3
787.2
767.2
707.4
688.0
803.7
661.0
730.3
686.1
734.0
685.7
651.6
721.1
865.8
736.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 321/327
675.3
698.5
810.4
667.6
762.3
664.9
695.7
699.8
738.4
764.0
672.7
681.0
708.2
713.0
659.1
733.3
698.5
728.6
682.4
645.2
708.9
728.5
804.4
680.4
649.2
662.5
668.6
748.7
756.0
675.6
713.6
690.9
814.3
748.7
682.0
726.6
689.7
691.8
700.6
698.2
649.3
725.5
671.5
653.5
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 322/327
640.2
738.5
670.9
710.1
684.6
667.2
734.5
713.1
655.3
723.8
663.3
696.8
721.0
636.5
685.0
731.7
701.1
704.7
668.1
743.0
760.3
657.0
656.6
706.4
705.9
637.9
732.2
700.1
688.1
716.3
675.2
727.6
644.9
756.2
821.8
756.9
695.4
837.7
722.5
678.7
697.7
637.0
652.8
735.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 323/327
676.2
776.6
758.8
806.3
827.5
723.7
685.2
631.7
694.7
706.3
697.4
695.8
745.7
711.9
714.8
670.2
745.6
734.9
753.8
759.8
690.2
710.0
791.6
710.4
716.3
627.0
726.5
639.3
685.5
645.0
699.0
699.4
748.5
665.6
705.9
657.6
710.0
677.5
705.9
706.7
673.0
752.5
740.4
694.6
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 324/327
673.1
674.4
771.6
747.6
776.1
661.6
734.8
701.4
683.5
648.7
750.6
700.4
757.8
683.3
692.9
723.9
660.5
755.4
752.8
733.6
660.8
730.3
637.2
685.1
706.1
751.2
706.5
666.2
713.2
739.8
689.0
822.3
659.7
688.5
667.3
743.9
725.4
809.0
683.3
726.3
706.7
705.7
778.9
698.8
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 325/327
771.2
725.6
764.6
680.0
745.3
757.3
665.5
685.8
697.2
661.4
709.0
653.0
671.1
743.6
754.6
762.8
736.9
689.4
742.0
675.2
687.5
676.8
633.3
683.4
671.9
684.3
741.1
664.0
715.1
705.4
725.8
700.9
674.1
692.6
737.9
702.5
737.5
673.7
661.7
664.5
723.6
686.2
754.9
723.0
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 326/327
709.5
727.1
736.1
733.5
676.8
688.9
680.9
664.7
807.3
761.9
679.4
671.7
679.1
724.7
707.6
640.3
733.3
675.2
754.0
715.3
821.6
754.4
668.4
665.6
687.8
685.1
733.1
713.2
734.9
729.2
677.5
667.3
694.3
668.3
774.0
727.0
680.5
791.0
746.4
723.4
759.8
656.4
652.8
797.1
8/3/2019 VFM Model Tool
http://slidepdf.com/reader/full/vfm-model-tool 327/327
717.8
699.6
735.9
693.2
720.0
777.7
822.0
780.5
708.1
702.7
670.6
713.7
747.7
662.6
721.2
647.6
706.6
767.8
682.1
801.9
736.9
662.9
726.1
664.1
729.8
842.2
709.6
691.2
737.9
638.9
748.9
723.8
729.4
669.2
733.9
833.5
789.6
884.3
712.8
703.6
657.9
733.3
751.9
695.3
Recommended