| Sensitivity analysis of TMCn | $444,363 | $8 | $9 | $10 | $11 |
| 50% | $418,904 | $426,554 | $434,204 | $441,854 | 55% | $425,024 | $433,439 | $441,854 | $450,269 | 60% | $431,144 | $440,324 | $449,504 | $458,684 | 65% | $437,264 | $447,209 | $457,154 | $467,099 | 70% | $443,384 | $454,094 | $464,804 | $475,514 | 75% | $449,504 | $460,979 | $472,454 | $483,929 | 80% | $455,624 | $467,864 | $480,104 | $492,344 | 85% | $461,744 | $474,749 | $487,754 | $500,759 | 90% | $467,864 | $481,634 | $495,404 | $509,174 | 95% | $473,984 | $488,519 | $503,054 | $517,589 | 100% | $480,104 | $495,404 | $510,704 | $526,004 |
|
|