DEI

WI 10% 0% 10% 20% 30% 40% 50% 60% 70%

0% 1669 1726 1782 1839 1896 1953 2009 2066
10% 1680 1736 1793 1850 1907 1963 2020 2077
20% 1690 1747 1804 1861 1917 1974 2031 2087
30% 1701 1758 1814 1871 1928 1985 2041 2098
40% 1712 1768 1825 1882 1939 1995 2052 2109
50% 1722 1779 1836 1892 1949 2006 2063 2119
60% 1733 1790 1846 1903 1960 2017 2073 2130
70% 1744 1800 1857 1914 1971 2027 2084 2141
80% 1754 1811 1868 1924 1981 2038 2095 2151
90% 1765 1822 1878 1935 1992 2049 2105 2162
100% 1776 1832 1889 1946 2002 2059 2116 2173
WI 20% 0% 10% 20% 30% 40% 50% 60% 70%
0% 1448 1504 1561 1618 1675 1731 1788 1845
10% 1457 1514 1571 1627 1684 1741 1798 1854
20% 1467 1523 1580 1637 1693 1750 1807 1864
30% 1476 1533 1589 1646 1703 1760 1816 1873
40% 1485 1542 1599 1656 1712 1769 1826 1883
50% 1495 1552 1608 1665 1722 1779 1835 1892
60% 1504 1561 1618 1675 1731 1788 1845 1902
70% 1514 1571 1627 1684 1741 1798 1854 1911
80% 1523 1580 1637 1694 1750 1807 1864 1921
90% 1533 1590 1646 1703 1760 1817 1873 1930
100% 1542 1599 1656 1713 1769 1826 1883 1939
WI 30% 0% 10% 20% 30% 40% 50% 60% 70%
0% 1226 1283 1340 1396 1453 1510 1567 1623
10% 1235 1291 1348 1405 1461 1518 1575 1632
20% 1243 1300 1356 1413 1470 1526 1583 1640
30% 1251 1308 1365 1421 1478 1535 1591 1648
40% 1259 1316 1373 1430 1486 1543 1600 1657
50% 1268 1324 1381 1438 1495 1551 1608 1665
60% 1276 1333 1389 1446 1503 1560 1616 1673
70% 1284 1341 1398 1454 1511 1568 1625 1681
80% 1292 1349 1406 1463 1519 1576 1633 1690
90% 1301 1358 1414 1471 1528 1584 1641 1698
100% 1309 1366 1423 1479 1536 1593 1649 1706
WI 40% 0% 10% 20% 30% 40% 50% 60% 70%
0% 1005 1062 1118 1175 1232 1289 1345 1402
10% 1012 1069 1125 1182 1239 1296 1352 1409
20% 1019 1076 1132 1189 1246 1303 1359 1416
30% 1026 1083 1140 1196 1253 1310 1367 1423
40% 1033 1090 1147 1203 1260 1317 1374 1430
50% 1040 1097 1154 1211 1267 1324 1381 1437
 60% 1047 1104 1161 1218 1274 1331 1388 1445
70% 1055 1111 1168 1225 1281 1338 1395 1452
80% 1062 1118 1175 1232 1289 1345 1402 1459
90% 1069 1125 1182 1239 1296 1352 1409 1466
100% 1076 1133 1189 1246 1303 1360 1416 1473
WI 50% 0% 10% 20% 30% 40% 50% 60% 70%
0% 783 840 897 954 1010 1067 1124 1181
10% 789 846 903 960 1016 1073 1130 1187
20% 795 852 909 965 1022 1079 1136 1192
30% 801 858 915 971 1028 1085 1142 1198
40% 807 864 921 977 1034 1091 1148 1204
50% 813 870 926 983 1040 1097 1153 1210
60% 819 876 932 989 1046 1103 1159 1216
70% 825 882 938 995 1052 1109 1165 1222
80% 831 888 944 1001 1058 1114 1171 1228
90% 837 893 950 1007 1064 1120 1177 1234
100% 843 899 956 1013 1070 1126 1183 1240
WI 60% 0% 10% 20% 30% 40% 50% 60% 70%
0% 562 619 676 732 789 846 902 959
10% 567 624 680 737 794 850 907 964
20% 571 628 685 742 798 855 912 969
30% 576 633 690 746 803 860 917 973
40% 581 638 694 751 808 865 921 978
50% 586 642 699 756 813 869 926 983
60% 590 647 704 761 817 874 931 988
70% 595 652 709 765 822 879 936 992
80% 600 657 713 770 827 884 940 997
90% 605 661 718 775 832 888 945 1002
100% 609 666 723 780 836 893 950 1007
WI 70% 0% 10% 20% 30% 40% 50% 60% 70%
0% 341 397 454 511 568 624 681 738
10% 344 401 458 514 571 628 685 741
20% 348 404 461 518 575 631 688 745
30% 351 408 465 522 578 635 692 748
40% 355 412 468 525 582 639 695 752
50% 358 415 472 529 585 642 699 756
60% 362 419 475 532 589 646 702 759
70% 365 422 479 536 592 649 706 763
80% 369 426 483 539 596 653 709 766
90% 373 429 486 543 600 656 713 770
100% 376 433 490 546 603 660 717 773
WI 80% 0% 10% 20% 30% 40% 50% 60% 70%
0% 119 176 233 289 346 403 460 516
10% 122 178 235 292 349 405 462 519
20% 124 181 237 294 351 408 464 521
30% 126 183 240 297 353 410 467 524
40% 129 185 242 299 356 412 469 526
50% 131 188 245 301 358 415 472 528
 60% 133 190 247 304 360 417 474 531
70% 136 193 249 306 363 419 476 533
80% 138 195 252 308 365 422 479 535
90% 141 197 254 311 367 424 481 538
100% 143 200 256 313 370 427 483 540
WI 90% 0% 10% 20% 30% 40% 50% 60% 70%
0% -102 -45 11 68 125 182 238 295
10% -101 -44 13 69 126 183 239 296
20% -100 -43 14 70 127 184 241 297
30% -99 -42 15 72 128 185 242 299
40% -97 -41 16 73 130 186 243 300
50% -96 -39 17 74 131 187 244 301
60% -95 -38 18 75 132 189 245 302
70% -94 -37 20 76 133 190 247 303
80% -93 -36 21 78 134 191 248 304
90% -92 -35 22 79 135 192 249 306
100% -90 -34 23 80 137 193 250 307
WI 100% 0% 10% 20% 30% 40% 50% 60% 70%
0% -324 -267 -210 -153 -97 -40 17 74
10% -324 -267 -210 -153 -97 -40 17 74
20% -324 -267 -210 -153 -97 -40 17 74
30% -324 -267 -210 -153 -97 -40 17 74
40% -324 -267 -210 -153 -97 -40 17 74
50% -324 -267 -210 -153 -97 -40 17 74
60% -324 -267 -210 -153 -97 -40 17 74
70% -324 -267 -210 -153 -97 -40 17 74
80% -324 -267 -210 -153 -97 -40 17 74
90% -324 -267 -210 -153 -97 -40 17 74
100% -324 -267 -210 -153 -97 -40 17 74
 ECP
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
2123 2180 2236 221 197 173 148 124 99 75
2134 2190 2247 211 186 162 138 113 89 64
2144 2201 2258 200 176 151 127 103 78 54
2155 2212 2268 189 165 141 116 92 68 43
2166 2222 2279 179 154 130 106 81 57 32
2176 2233 2290 168 144 119 95 71 46 22
2187 2244 2300 157 133 109 84 60 36 11
2197 2254 2311 147 122 98 74 49 25 1
2208 2265 2322 136 112 87 63 39 14 -10
2219 2276 2332 126 101 77 52 28 4 -21
2229 2286 2343 115 90 66 42 17 -7 -31
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
1902 1958 2015 443 418 394 370 345 321 296
1911 1968 2024 433 409 385 360 336 311 287
1920 1977 2034 424 399 375 351 326 302 278
1930 1987 2043 414 390 366 341 317 292 268
1939 1996 2053 405 381 356 332 307 283 259
1949 2006 2062 395 371 347 322 298 274 249
1958 2015 2072 386 362 337 313 288 264 240
1968 2025 2081 377 352 328 303 279 255 230
1977 2034 2091 367 343 318 294 270 245 221
1987 2043 2100 358 333 309 284 260 236 211
1996 2053 2110 348 324 299 275 251 226 202
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
1680 1737 1794 664 640 615 591 567 542 518
1688 1745 1802 656 632 607 583 558 534 510
1697 1753 1810 648 623 599 574 550 526 501
1705 1762 1818 639 615 591 566 542 517 493
1713 1770 1827 631 607 582 558 534 509 485
1722 1778 1835 623 598 574 550 525 501 476
1730 1787 1843 614 590 566 541 517 493 468
1738 1795 1852 606 582 557 533 509 484 460
1746 1803 1860 598 574 549 525 500 476 452
1755 1811 1868 590 565 541 516 492 468 443
1763 1820 1876 581 557 533 508 484 459 435
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
1459 1515 1572 886 861 837 812 788 764 739
1466 1523 1579 878 854 830 805 781 757 732
1473 1530 1586 871 847 823 798 774 749 725
1480 1537 1593 864 840 816 791 767 742 718
1487 1544 1601 857 833 808 784 760 735 711
1494 1551 1608 850 826 801 777 753 728 704
 1501 1558 1615 843 819 794 770 745 721 697
1508 1565 1622 836 811 787 763 738 714 690
1516 1572 1629 829 804 780 756 731 707 682
1523 1579 1636 822 797 773 749 724 700 675
1530 1586 1643 815 790 766 741 717 693 668
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
1237 1294 1351 1107 1083 1058 1034 1009 985 961
1243 1300 1357 1101 1077 1052 1028 1004 979 955
1249 1306 1363 1095 1071 1046 1022 998 973 949
1255 1312 1369 1089 1065 1040 1016 992 967 943
1261 1318 1374 1083 1059 1035 1010 986 961 937
1267 1324 1380 1077 1053 1029 1004 980 955 931
1273 1330 1386 1071 1047 1023 998 974 950 925
1279 1335 1392 1066 1041 1017 992 968 944 919
1285 1341 1398 1060 1035 1011 986 962 938 913
1291 1347 1404 1054 1029 1005 981 956 932 907
1297 1353 1410 1048 1023 999 975 950 926 901
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
1016 1073 1129 1328 1304 1280 1255 1231 1206 1182
1021 1077 1134 1324 1299 1275 1250 1226 1202 1177
1025 1082 1139 1319 1295 1270 1246 1221 1197 1173
1030 1087 1144 1314 1290 1265 1241 1217 1192 1168
1035 1092 1148 1309 1285 1261 1236 1212 1188 1163
1040 1096 1153 1305 1280 1256 1232 1207 1183 1158
1044 1101 1158 1300 1276 1251 1227 1202 1178 1154
1049 1106 1163 1295 1271 1246 1222 1198 1173 1149
1054 1111 1167 1290 1266 1242 1217 1193 1169 1144
1059 1115 1172 1286 1261 1237 1213 1188 1164 1139
1063 1120 1177 1281 1257 1232 1208 1183 1159 1135
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
795 851 908 1550 1525 1501 1477 1452 1428 1403
798 855 912 1546 1522 1497 1473 1449 1424 1400
802 858 915 1543 1518 1494 1470 1445 1421 1396
805 862 919 1539 1515 1490 1466 1442 1417 1393
809 865 922 1536 1511 1487 1462 1438 1414 1389
812 869 926 1532 1508 1483 1459 1434 1410 1386
816 873 929 1528 1504 1480 1455 1431 1407 1382
819 876 933 1525 1501 1476 1452 1427 1403 1379
823 880 936 1521 1497 1473 1448 1424 1399 1375
826 883 940 1518 1493 1469 1445 1420 1396 1372
830 887 944 1514 1490 1465 1441 1417 1392 1368
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
573 630 687 1771 1747 1722 1698 1674 1649 1625
576 632 689 1769 1744 1720 1696 1671 1647 1622
578 635 691 1766 1742 1718 1693 1669 1645 1620
580 637 694 1764 1740 1715 1691 1667 1642 1618
583 639 696 1762 1737 1713 1689 1664 1640 1615
585 642 698 1759 1735 1711 1686 1662 1637 1613
 587 644 701 1757 1733 1708 1684 1659 1635 1611
590 646 703 1755 1730 1706 1681 1657 1633 1608
592 649 706 1752 1728 1703 1679 1655 1630 1606
594 651 708 1750 1725 1701 1677 1652 1628 1604
597 654 710 1747 1723 1699 1674 1650 1626 1601
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
352 408 465 1993 1968 1944 1919 1895 1871 1846
353 410 466 1991 1967 1943 1918 1894 1869 1845
354 411 468 1990 1966 1941 1917 1893 1868 1844
355 412 469 1989 1965 1940 1916 1891 1867 1843
356 413 470 1988 1963 1939 1915 1890 1866 1842
358 414 471 1987 1962 1938 1913 1889 1865 1840
359 416 472 1985 1961 1937 1912 1888 1864 1839
360 417 474 1984 1960 1936 1911 1887 1862 1838
361 418 475 1983 1959 1934 1910 1886 1861 1837
362 419 476 1982 1958 1933 1909 1884 1860 1836
364 420 477 1981 1956 1932 1908 1883 1859 1834
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
130 187 244 2214 2190 2165 2141 2116 2092 2068
70% 80% 90% 100%
51 26 2 -22
40 16 -9 -33
29 5 -19 -44
19 -6 -30 -54
8 -16 -41 -65
-3 -27 -51 -76
-13 -38 -62 -86
-24 -48 -73 -97
-35 -59 -83 -108
-45 -70 -94 -118
-56 -80 -105 -129
70% 80% 90% 100%
272 248 223 199
263 238 214 189
253 229 204 180
244 219 195 171
234 210 185 161
225 200 176 152
215 191 167 142
206 181 157 133
196 172 148 123
187 163 138 114
177 153 129 104
70% 80% 90% 100%
494 469 445 420
485 461 436 412
477 453 428 404
469 444 420 396
460 436 412 387
452 428 403 379
444 419 395 371
436 411 387 362
427 403 378 354
419 395 370 346
411 386 362 338
70% 80% 90% 100%
715 691 666 642
708 683 659 635
701 676 652 628
694 669 645 620
686 662 638 613
679 655 631 606
 672 648 624 599
665 641 616 592
658 634 609 585
651 627 602 578
644 620 595 571
70% 80% 90% 100%
936 912 888 863
930 906 882 857
924 900 876 851
919 894 870 845
913 888 864 839
907 882 858 834
901 876 852 828
895 870 846 822
889 865 840 816
883 859 834 810
877 853 828 804
70% 80% 90% 100%
1158 1133 1109 1085
1153 1129 1104 1080
1148 1124 1099 1075
1143 1119 1095 1070
1139 1114 1090 1066
1134 1110 1085 1061
1129 1105 1081 1056
1125 1100 1076 1051
1120 1095 1071 1047
1115 1091 1066 1042
1110 1086 1062 1037
70% 80% 90% 100%
1379 1355 1330 1306
1376 1351 1327 1302
1372 1348 1323 1299
1368 1344 1320 1295
1365 1341 1316 1292
1361 1337 1313 1288
1358 1333 1309 1285
1354 1330 1305 1281
1351 1326 1302 1278
1347 1323 1298 1274
1344 1319 1295 1270
70% 80% 90% 100%
1600 1576 1552 1527
1598 1574 1549 1525
1596 1571 1547 1523
1593 1569 1545 1520
1591 1567 1542 1518
1589 1564 1540 1515
 1586 1562 1538 1513
1584 1560 1535 1511
1582 1557 1533 1508
1579 1555 1530 1506
1577 1552 1528 1504
70% 80% 90% 100%
1822 1797 1773 1749
1821 1796 1772 1748
1820 1795 1771 1746
1818 1794 1770 1745
1817 1793 1768 1744
1816 1792 1767 1743
1815 1790 1766 1742
1814 1789 1765 1740
1812 1788 1764 1739
1811 1787 1762 1738
1810 1786 1761 1737
70% 80% 90% 100%
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
2043 2019 1995 1970
 SCENARIO DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP

$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339

WI 10% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 1669 221 1726 197 1782 173 1839 148 1896 124 1953 99 2009 75 2066 51 2123 26 2180 2 2236 -22
$ 23 10% 1680 211 1736 186 1793 162 1850 138 1907 113 1963 89 2020 64 2077 40 2134 16 2190 -9 2247 -33
$ 46 20% 1690 200 1747 176 1804 151 1861 127 1917 103 1974 78 2031 54 2087 29 2144 5 2201 -19 2258 -44
$ 69 30% 1701 189 1758 165 1814 141 1871 116 1928 92 1985 68 2041 43 2098 19 2155 -6 2212 -30 2268 -54
$ 92 40% 1712 179 1768 154 1825 130 1882 106 1939 81 1995 57 2052 32 2109 8 2166 -16 2222 -41 2279 -65
Carry

$ 115 50% 1722 168 1779 144 1836 119 1892 95 1949 71 2006 46 2063 22 2119 -3 2176 -27 2233 -51 2290 -76
$ 138 60% 1733 157 1790 133 1846 109 1903 84 1960 60 2017 36 2073 11 2130 -13 2187 -38 2244 -62 2300 -86
$ 161 70% 1744 147 1800 122 1857 98 1914 74 1971 49 2027 25 2084 1 2141 -24 2197 -48 2254 -73 2311 -97
$ 185 80% 1754 136 1811 112 1868 87 1924 63 1981 39 2038 14 2095 -10 2151 -35 2208 -59 2265 -83 2322 -108
$ 208 90% 1765 126 1822 101 1878 77 1935 52 1992 28 2049 4 2105 -21 2162 -45 2219 -70 2276 -94 2332 -118
$ 231 100% 1776 115 1832 90 1889 66 1946 42 2002 17 2059 -7 2116 -31 2173 -56 2229 -80 2286 -105 2343 -129
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 20% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 1448 443 1504 418 1561 394 1618 370 1675 345 1731 321 1788 296 1845 272 1902 248 1958 223 2015 199
$ 23 10% 1457 433 1514 409 1571 385 1627 360 1684 336 1741 311 1798 287 1854 263 1911 238 1968 214 2024 189
$ 46 20% 1467 424 1523 399 1580 375 1637 351 1693 326 1750 302 1807 278 1864 253 1920 229 1977 204 2034 180
$ 69 30% 1476 414 1533 390 1589 366 1646 341 1703 317 1760 292 1816 268 1873 244 1930 219 1987 195 2043 171
$ 92 40% 1485 405 1542 381 1599 356 1656 332 1712 307 1769 283 1826 259 1883 234 1939 210 1996 185 2053 161
Carry

$ 115 50% 1495 395 1552 371 1608 347 1665 322 1722 298 1779 274 1835 249 1892 225 1949 200 2006 176 2062 152
$ 138 60% 1504 386 1561 362 1618 337 1675 313 1731 288 1788 264 1845 240 1902 215 1958 191 2015 167 2072 142
$ 161 70% 1514 377 1571 352 1627 328 1684 303 1741 279 1798 255 1854 230 1911 206 1968 181 2025 157 2081 133
$ 185 80% 1523 367 1580 343 1637 318 1694 294 1750 270 1807 245 1864 221 1921 196 1977 172 2034 148 2091 123
$ 208 90% 1533 358 1590 333 1646 309 1703 284 1760 260 1817 236 1873 211 1930 187 1987 163 2043 138 2100 114
$ 231 100% 1542 348 1599 324 1656 299 1713 275 1769 251 1826 226 1883 202 1939 177 1996 153 2053 129 2110 104
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 30% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 1226 664 1283 640 1340 615 1396 591 1453 567 1510 542 1567 518 1623 494 1680 469 1737 445 1794 420
$ 23 10% 1235 656 1291 632 1348 607 1405 583 1461 558 1518 534 1575 510 1632 485 1688 461 1745 436 1802 412
$ 46 20% 1243 648 1300 623 1356 599 1413 574 1470 550 1526 526 1583 501 1640 477 1697 453 1753 428 1810 404
$ 69 30% 1251 639 1308 615 1365 591 1421 566 1478 542 1535 517 1591 493 1648 469 1705 444 1762 420 1818 396
$ 92 40% 1259 631 1316 607 1373 582 1430 558 1486 534 1543 509 1600 485 1657 460 1713 436 1770 412 1827 387
Carry

$ 115 50% 1268 623 1324 598 1381 574 1438 550 1495 525 1551 501 1608 476 1665 452 1722 428 1778 403 1835 379
$ 138 60% 1276 614 1333 590 1389 566 1446 541 1503 517 1560 493 1616 468 1673 444 1730 419 1787 395 1843 371
$ 161 70% 1284 606 1341 582 1398 557 1454 533 1511 509 1568 484 1625 460 1681 436 1738 411 1795 387 1852 362
$ 185 80% 1292 598 1349 574 1406 549 1463 525 1519 500 1576 476 1633 452 1690 427 1746 403 1803 378 1860 354
$ 208 90% 1301 590 1358 565 1414 541 1471 516 1528 492 1584 468 1641 443 1698 419 1755 395 1811 370 1868 346
$ 231 100% 1309 581 1366 557 1423 533 1479 508 1536 484 1593 459 1649 435 1706 411 1763 386 1820 362 1876 338
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 40% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 1005 886 1062 861 1118 837 1175 812 1232 788 1289 764 1345 739 1402 715 1459 691 1515 666 1572 642
$ 23 10% 1012 878 1069 854 1125 830 1182 805 1239 781 1296 757 1352 732 1409 708 1466 683 1523 659 1579 635
$ 46 20% 1019 871 1076 847 1132 823 1189 798 1246 774 1303 749 1359 725 1416 701 1473 676 1530 652 1586 628
$ 69 30% 1026 864 1083 840 1140 816 1196 791 1253 767 1310 742 1367 718 1423 694 1480 669 1537 645 1593 620
$ 92 40% 1033 857 1090 833 1147 808 1203 784 1260 760 1317 735 1374 711 1430 686 1487 662 1544 638 1601 613
Carry

$ 115 50% 1040 850 1097 826 1154 801 1211 777 1267 753 1324 728 1381 704 1437 679 1494 655 1551 631 1608 606
$ 138 60% 1047 843 1104 819 1161 794 1218 770 1274 745 1331 721 1388 697 1445 672 1501 648 1558 624 1615 599
$ 161 70% 1055 836 1111 811 1168 787 1225 763 1281 738 1338 714 1395 690 1452 665 1508 641 1565 616 1622 592
$ 185 80% 1062 829 1118 804 1175 780 1232 756 1289 731 1345 707 1402 682 1459 658 1516 634 1572 609 1629 585
$ 208 90% 1069 822 1125 797 1182 773 1239 749 1296 724 1352 700 1409 675 1466 651 1523 627 1579 602 1636 578
$ 231 100% 1076 815 1133 790 1189 766 1246 741 1303 717 1360 693 1416 668 1473 644 1530 620 1586 595 1643 571
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 50% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 783 1107 840 1083 897 1058 954 1034 1010 1009 1067 985 1124 961 1181 936 1237 912 1294 888 1351 863
$ 23 10% 789 1101 846 1077 903 1052 960 1028 1016 1004 1073 979 1130 955 1187 930 1243 906 1300 882 1357 857
$ 46 20% 795 1095 852 1071 909 1046 965 1022 1022 998 1079 973 1136 949 1192 924 1249 900 1306 876 1363 851
$ 69 30% 801 1089 858 1065 915 1040 971 1016 1028 992 1085 967 1142 943 1198 919 1255 894 1312 870 1369 845
$ 92 40% 807 1083 864 1059 921 1035 977 1010 1034 986 1091 961 1148 937 1204 913 1261 888 1318 864 1374 839
Carry

$ 115 50% 813 1077 870 1053 926 1029 983 1004 1040 980 1097 955 1153 931 1210 907 1267 882 1324 858 1380 834
$ 138 60% 819 1071 876 1047 932 1023 989 998 1046 974 1103 950 1159 925 1216 901 1273 876 1330 852 1386 828
$ 161 70% 825 1066 882 1041 938 1017 995 992 1052 968 1109 944 1165 919 1222 895 1279 870 1335 846 1392 822
$ 185 80% 831 1060 888 1035 944 1011 1001 986 1058 962 1114 938 1171 913 1228 889 1285 865 1341 840 1398 816
$ 208 90% 837 1054 893 1029 950 1005 1007 981 1064 956 1120 932 1177 907 1234 883 1291 859 1347 834 1404 810
$ 231 100% 843 1048 899 1023 956 999 1013 975 1070 950 1126 926 1183 901 1240 877 1297 853 1353 828 1410 804
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 60% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 562 1328 619 1304 676 1280 732 1255 789 1231 846 1206 902 1182 959 1158 1016 1133 1073 1109 1129 1085
$ 23 10% 567 1324 624 1299 680 1275 737 1250 794 1226 850 1202 907 1177 964 1153 1021 1129 1077 1104 1134 1080
$ 46 20% 571 1319 628 1295 685 1270 742 1246 798 1221 855 1197 912 1173 969 1148 1025 1124 1082 1099 1139 1075
$ 69 30% 576 1314 633 1290 690 1265 746 1241 803 1217 860 1192 917 1168 973 1143 1030 1119 1087 1095 1144 1070
$ 92 40% 581 1309 638 1285 694 1261 751 1236 808 1212 865 1188 921 1163 978 1139 1035 1114 1092 1090 1148 1066
Carry

$ 115 50% 586 1305 642 1280 699 1256 756 1232 813 1207 869 1183 926 1158 983 1134 1040 1110 1096 1085 1153 1061
$ 138 60% 590 1300 647 1276 704 1251 761 1227 817 1202 874 1178 931 1154 988 1129 1044 1105 1101 1081 1158 1056
$ 161 70% 595 1295 652 1271 709 1246 765 1222 822 1198 879 1173 936 1149 992 1125 1049 1100 1106 1076 1163 1051
$ 185 80% 600 1290 657 1266 713 1242 770 1217 827 1193 884 1169 940 1144 997 1120 1054 1095 1111 1071 1167 1047
$ 208 90% 605 1286 661 1261 718 1237 775 1213 832 1188 888 1164 945 1139 1002 1115 1059 1091 1115 1066 1172 1042
$ 231 100% 609 1281 666 1257 723 1232 780 1208 836 1183 893 1159 950 1135 1007 1110 1063 1086 1120 1062 1177 1037
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 70% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 341 1550 397 1525 454 1501 511 1477 568 1452 624 1428 681 1403 738 1379 795 1355 851 1330 908 1306
$ 23 10% 344 1546 401 1522 458 1497 514 1473 571 1449 628 1424 685 1400 741 1376 798 1351 855 1327 912 1302
$ 46 20% 348 1543 404 1518 461 1494 518 1470 575 1445 631 1421 688 1396 745 1372 802 1348 858 1323 915 1299
$ 69 30% 351 1539 408 1515 465 1490 522 1466 578 1442 635 1417 692 1393 748 1368 805 1344 862 1320 919 1295
$ 92 40% 355 1536 412 1511 468 1487 525 1462 582 1438 639 1414 695 1389 752 1365 809 1341 865 1316 922 1292
Carry

$ 115 50% 358 1532 415 1508 472 1483 529 1459 585 1434 642 1410 699 1386 756 1361 812 1337 869 1313 926 1288
$ 138 60% 362 1528 419 1504 475 1480 532 1455 589 1431 646 1407 702 1382 759 1358 816 1333 873 1309 929 1285
$ 161 70% 365 1525 422 1501 479 1476 536 1452 592 1427 649 1403 706 1379 763 1354 819 1330 876 1305 933 1281
$ 185 80% 369 1521 426 1497 483 1473 539 1448 596 1424 653 1399 709 1375 766 1351 823 1326 880 1302 936 1278
$ 208 90% 373 1518 429 1493 486 1469 543 1445 600 1420 656 1396 713 1372 770 1347 826 1323 883 1298 940 1274
$ 231 100% 376 1514 433 1490 490 1465 546 1441 603 1417 660 1392 717 1368 773 1344 830 1319 887 1295 944 1270
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 80% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 119 1771 176 1747 233 1722 289 1698 346 1674 403 1649 460 1625 516 1600 573 1576 630 1552 687 1527
$ 23 10% 122 1769 178 1744 235 1720 292 1696 349 1671 405 1647 462 1622 519 1598 576 1574 632 1549 689 1525
$ 46 20% 124 1766 181 1742 237 1718 294 1693 351 1669 408 1645 464 1620 521 1596 578 1571 635 1547 691 1523
$ 69 30% 126 1764 183 1740 240 1715 297 1691 353 1667 410 1642 467 1618 524 1593 580 1569 637 1545 694 1520
$ 92 40% 129 1762 185 1737 242 1713 299 1689 356 1664 412 1640 469 1615 526 1591 583 1567 639 1542 696 1518
Carry

$ 115 50% 131 1759 188 1735 245 1711 301 1686 358 1662 415 1637 472 1613 528 1589 585 1564 642 1540 698 1515
$ 138 60% 133 1757 190 1733 247 1708 304 1684 360 1659 417 1635 474 1611 531 1586 587 1562 644 1538 701 1513
$ 161 70% 136 1755 193 1730 249 1706 306 1681 363 1657 419 1633 476 1608 533 1584 590 1560 646 1535 703 1511
$ 185 80% 138 1752 195 1728 252 1703 308 1679 365 1655 422 1630 479 1606 535 1582 592 1557 649 1533 706 1508
$ 208 90% 141 1750 197 1725 254 1701 311 1677 367 1652 424 1628 481 1604 538 1579 594 1555 651 1530 708 1506
$ 231 100% 143 1747 200 1723 256 1699 313 1674 370 1650 427 1626 483 1601 540 1577 597 1552 654 1528 710 1504
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 90% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% -102 1993 -45 1968 11 1944 68 1919 125 1895 182 1871 238 1846 295 1822 352 1797 408 1773 465 1749
$ 23 10% -101 1991 -44 1967 13 1943 69 1918 126 1894 183 1869 239 1845 296 1821 353 1796 410 1772 466 1748
$ 46 20% -100 1990 -43 1966 14 1941 70 1917 127 1893 184 1868 241 1844 297 1820 354 1795 411 1771 468 1746
$ 69 30% -99 1989 -42 1965 15 1940 72 1916 128 1891 185 1867 242 1843 299 1818 355 1794 412 1770 469 1745
$ 92 40% -97 1988 -41 1963 16 1939 73 1915 130 1890 186 1866 243 1842 300 1817 356 1793 413 1768 470 1744
Carry

$ 115 50% -96 1987 -39 1962 17 1938 74 1913 131 1889 187 1865 244 1840 301 1816 358 1792 414 1767 471 1743
$ 138 60% -95 1985 -38 1961 18 1937 75 1912 132 1888 189 1864 245 1839 302 1815 359 1790 416 1766 472 1742
$ 161 70% -94 1984 -37 1960 20 1936 76 1911 133 1887 190 1862 247 1838 303 1814 360 1789 417 1765 474 1740
$ 185 80% -93 1983 -36 1959 21 1934 78 1910 134 1886 191 1861 248 1837 304 1812 361 1788 418 1764 475 1739
$ 208 90% -92 1982 -35 1958 22 1933 79 1909 135 1884 192 1860 249 1836 306 1811 362 1787 419 1762 476 1738
$ 231 100% -90 1981 -34 1956 23 1932 80 1908 137 1883 193 1859 250 1834 307 1810 364 1786 420 1761 477 1737
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 100% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 23 10% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 46 20% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 69 30% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 92 40% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
Carry

$ 115 50% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 138 60% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 161 70% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 185 80% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 208 90% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
$ 231 100% -324 2214 -267 2190 -210 2165 -153 2141 -97 2116 -40 2092 17 2068 74 2043 130 2019 187 1995 244 1970
 Carry (0% AL 30%) Carr

WI 10%
4000 4000

3500 3500

3000 3000

2500 2500
M
N

V
P

M
2000 2000

V
P

$
1500 1500

1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%
Carry %

WI 20%
4,000 3,500

3,500 3,000
3,000
2,500
2,500
2,000
2,000
M
N

M
V
P

V
P

$
1,500
1,500

1,000 1,000

500 500
0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 0
0% 10% 20% 30%
Carry %

WI 30%
3,000 3,000

2,500 2,500

2,000 2,000

1,500 1,500
M
N

V
P

M
N

V
P

1,000 1,000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry %
 500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry %

WI 40%
2,500 3,000

2,000 2,500

2,000
1,500
1,500

M
N
M

V
P

$
N

V
P

1,000
1,000

500
500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%
Carry %

WI 50% W
2,000 2,000

1,900
1,900
1,800
1,800
1,700

M
N

V
P

$
M
N

V
P

1,700
1,600

1,500 1,600

1,400 1,500
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry % C

4,000
WI 60%
4,000
3,500 3,500
3,000 3,000
2,500 2,500
2,000
M

2,000
N

V
P

$
M
N

V
P

1,500 1,500
1,000 1,000
500 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry % C
 1,000 1,000
500 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry % C

WI 70%
4000 4000

3500 3500

3000 3000

2500 2500

M
M

2000

N
2000

V
P
N

$
V
P

1500 1500

1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry %

WI 80%
4000 4000
3500 3500
3000 3000
2500 2500

M
M

V
N

$
V
P

2000 2000
1500 1500
1000 1000
500 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%

Carry %

WI 90%
4000 4000
3500 3500
3000 3000
2500 2500
M
N

V
P

2000
M

2000
N

V
P

1500 1500
1000 1000
500 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%
Carry %
1000 1000
500 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30%
Carry %

W 1
I 0 %
0
 Carry (40% AL 60%) Carry (70% AL 100%)

WI 10% WI 10%
4000 4000

3500 3500

3000 3000

2500 2500

M
N

V
P

$
M

2000 2000
$

1500 1500

1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70%
Carry % Carry %

WI 20% WI 20%
,500 2,500

,000
2,000
,500

,000 1,500
M
M

V
P

$
$

,500
1,000
,000
500
500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 0% 10% 20% 30% 40% 50% 60%
Carry % Carry %

WI 30% WI 30%
,000 4,000
3,500
,500
3,000
,000 2,500
2,000
M

,500
N

V
P

$
M
$

1,500
,000
1,000
500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70%

Carry % Carry %
 500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70%

Carry % Carry %

WI 40% WI 40%
,000 3,000

,500 2,500

,000 2,000

,500 1,500
M

M
N
$

V
P

$
,000 1,000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70%

Carry % Carry %

WI 50% WI 50%
2,000 2,000

1,900 1,900

1,800
1,800
M

1,700
$

M
N

V
P

1,700
1,600
1,600
1,500

1,500 1,400
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70

Carry % Carry %

,000
WI 60% 4000
WI 60%
,500 3500

,000 3000

,500 2500
2000
M

,000
M
N
$

V
P

,500 1500

,000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70

Carry % Carry %
,000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70

Carry % Carry %

WI 70% WI 70%
4000 4000

3500 3500

3000 3000

2500 2500

M
M

2000

N
2000

V
P

$
$

1500 1500

1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70%

Carry % Carry %

WI 80% WI 80%
00 4000
00 3500
00 3000
00 2500
M

M
$

V
P

$
00 2000
00 1500
00 1000
00 500
0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70

Carry % Carry %

WI 90% WI 90%
4000 4000

3500 3500

3000 3000

2500 2500
M
M

V
P

$
$

2000 2000

1500 1500

1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70
Carry % Carry %
1000 1000

500 500

0 0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70
Carry % Carry %

W 1
I 0 %
70% AL 100%)

WI 10%

40% 50% 60% 70% 80% 90% 100%

Carry %

WI 20%

% 40% 50% 60% 70% 80% 90%

Carry %

WI 30%

40% 50% 60% 70% 80% 90% 100%

Carry %
40% 50% 60% 70% 80% 90% 100%

Carry %

WI 40%

40% 50% 60% 70% 80% 90% 100%

Carry %

WI 50%

40% 50% 60% 70% 80% 90% 100%

Carry %

WI 60%

40% 50% 60% 70% 80% 90% 100%

Carry %
 40% 50% 60% 70% 80% 90% 100%

Carry %

WI 70%

40% 50% 60% 70% 80% 90% 100%

Carry %

WI 80%

40% 50% 60% 70% 80% 90% 100%

Carry %

WI 90%

40% 50% 60% 70% 80% 90% 100%

Carry %
40% 50% 60% 70% 80% 90% 100%
Carry %

WI 10 0%
 DEI
WI 10% 0% 10% 20% 30% 40% 50% 60% 70%
0% 23% 24% 26% 27% 29% 31% 34% 38%
10% 23% 25% 26% 27% 29% 32% 34% 38%
20% 24% 25% 26% 28% 30% 32% 35% 39%
30% 24% 25% 26% 28% 30% 33% 36% 40%
40% 24% 25% 27% 28% 30% 33% 36% 41%
50% 24% 25% 27% 29% 31% 34% 37% 42%
60% 24% 26% 27% 29% 31% 34% 38% 43%
70% 25% 26% 28% 29% 32% 35% 39% 44%
80% 25% 26% 28% 30% 32% 35% 39% 45%
90% 25% 27% 28% 30% 33% 36% 40% 47%
100% 25% 27% 29% 31% 33% 36% 41% 48%
WI 20% 0% 10% 20% 30% 40% 50% 60% 70%
0% 22% 23% 25% 26% 28% 31% 34% 38%
10% 22% 24% 25% 27% 29% 31% 34% 38%
20% 23% 24% 25% 27% 29% 31% 35% 39%
30% 23% 24% 26% 27% 29% 32% 35% 40%
40% 23% 24% 26% 28% 30% 32% 36% 41%
50% 23% 25% 26% 28% 30% 33% 36% 42%
60% 23% 25% 26% 28% 30% 33% 37% 43%
70% 24% 25% 27% 29% 31% 34% 38% 44%
80% 24% 25% 27% 29% 31% 34% 39% 45%
90% 24% 25% 27% 29% 32% 35% 39% 46%
100% 24% 26% 27% 30% 32% 36% 40% 48%
WI 30% 0% 10% 20% 30% 40% 50% 60% 70%
0% 21% 23% 24% 26% 28% 30% 33% 37%
10% 21% 23% 24% 26% 28% 30% 34% 38%
20% 22% 23% 24% 26% 28% 31% 34% 39%
30% 22% 23% 25% 26% 28% 31% 35% 40%
40% 22% 23% 25% 27% 29% 32% 35% 41%
50% 22% 23% 25% 27% 29% 32% 36% 41%
60% 22% 24% 25% 27% 29% 32% 36% 42%
70% 23% 24% 26% 27% 30% 33% 37% 43%
80% 23% 24% 26% 28% 30% 33% 38% 45%
90% 23% 24% 26% 28% 31% 34% 39% 46%
100% 23% 25% 26% 28% 31% 34% 39% 47%
WI 40% 0% 10% 20% 30% 40% 50% 60% 70%
0% 20% 21% 23% 25% 27% 29% 33% 37%
10% 20% 22% 23% 25% 27% 30% 33% 38%
20% 20% 22% 23% 25% 27% 30% 33% 39%
30% 21% 22% 23% 25% 27% 30% 34% 39%
40% 21% 22% 24% 25% 28% 31% 35% 40%
50% 21% 22% 24% 26% 28% 31% 35% 41%
 60% 21% 22% 24% 26% 28% 31% 36% 42%
70% 21% 23% 24% 26% 29% 32% 36% 43%
80% 21% 23% 24% 26% 29% 32% 37% 44%
90% 22% 23% 25% 27% 29% 33% 37% 45%
100% 22% 23% 25% 27% 30% 33% 38% 46%
WI 50% 0% 10% 20% 30% 40% 50% 60% 70%
0% 19% 20% 22% 23% 25% 28% 32% 37%
10% 19% 20% 22% 24% 26% 29% 32% 38%
20% 19% 20% 22% 24% 26% 29% 33% 38%
30% 19% 21% 22% 24% 26% 29% 33% 39%
40% 19% 21% 22% 24% 26% 29% 34% 40%
50% 19% 21% 22% 24% 27% 30% 34% 41%
60% 20% 21% 23% 25% 27% 30% 35% 42%
70% 20% 21% 23% 25% 27% 31% 35% 42%
80% 20% 21% 23% 25% 28% 31% 36% 43%
90% 20% 21% 23% 25% 28% 31% 36% 44%
100% 20% 22% 23% 25% 28% 32% 37% 45%
WI 60% 0% 10% 20% 30% 40% 50% 60% 70%
0% 17% 19% 20% 22% 24% 27% 31% 37%
10% 17% 19% 20% 22% 24% 27% 31% 38%
20% 17% 19% 20% 22% 24% 28% 32% 38%
30% 18% 19% 20% 22% 25% 28% 32% 39%
40% 18% 19% 21% 23% 25% 28% 33% 39%
50% 18% 19% 21% 23% 25% 28% 33% 40%
60% 18% 19% 21% 23% 25% 29% 33% 41%
70% 18% 19% 21% 23% 26% 29% 34% 42%
80% 18% 19% 21% 23% 26% 29% 34% 42%
90% 18% 20% 21% 23% 26% 30% 35% 43%
100% 18% 20% 21% 24% 26% 30% 35% 44%
WI 70% 0% 10% 20% 30% 40% 50% 60% 70%
0% 15% 16% 18% 20% 22% 25% 30% 37%
10% 15% 17% 18% 20% 22% 26% 30% 37%
20% 15% 17% 18% 20% 23% 26% 30% 38%
30% 15% 17% 18% 20% 23% 26% 31% 38%
40% 15% 17% 18% 20% 23% 26% 31% 39%
50% 16% 17% 19% 21% 23% 26% 31% 39%
60% 16% 17% 19% 21% 23% 27% 32% 40%
70% 16% 17% 19% 21% 23% 27% 32% 41%
80% 16% 17% 19% 21% 24% 27% 33% 41%
90% 16% 17% 19% 21% 24% 27% 33% 42%
100% 16% 17% 19% 21% 24% 28% 33% 43%
WI 80% 0% 10% 20% 30% 40% 50% 60% 70%
0% 12% 14% 15% 17% 20% 23% 28% 36%
10% 12% 14% 15% 17% 20% 23% 28% 37%
20% 12% 14% 15% 17% 20% 23% 28% 37%
30% 12% 14% 15% 17% 20% 23% 29% 38%
40% 12% 14% 15% 17% 20% 24% 29% 38%
50% 12% 14% 15% 18% 20% 24% 29% 38%
 60% 13% 14% 16% 18% 20% 24% 29% 39%
70% 13% 14% 16% 18% 20% 24% 30% 39%
80% 13% 14% 16% 18% 21% 24% 30% 40%
90% 13% 14% 16% 18% 21% 25% 30% 40%
100% 13% 14% 16% 18% 21% 25% 31% 41%
WI 90% 0% 10% 20% 30% 40% 50% 60% 70%
0% 7% 9% 10% 12% 15% 19% 25% 35%
10% 7% 9% 10% 12% 15% 19% 25% 36%
20% 7% 9% 10% 12% 15% 19% 25% 36%
30% 8% 9% 10% 13% 15% 19% 25% 36%
40% 8% 9% 10% 13% 15% 19% 25% 37%
50% 8% 9% 11% 13% 15% 19% 26% 37%
60% 8% 9% 11% 13% 15% 19% 26% 37%
70% 8% 9% 11% 13% 16% 20% 26% 37%
80% 8% 9% 11% 13% 16% 20% 26% 38%
90% 8% 9% 11% 13% 16% 20% 26% 38%
100% 8% 9% 11% 13% 16% 20% 26% 38%
WI 100% 0% 10% 20% 30% 40% 50% 60% 70%
0% NA -49% -36% -24% -12% 0% 15% 34%
10% NA -49% -36% -24% -12% 0% 15% 34%
20% NA -49% -36% -24% -12% 0% 15% 34%
30% NA -49% -36% -24% -12% 0% 15% 34%
40% NA -49% -36% -24% -12% 0% 15% 34%
50% NA -49% -36% -24% -12% 0% 15% 34%
60% NA -49% -36% -24% -12% 0% 15% 34%
70% NA -49% -36% -24% -12% 0% 15% 34%
80% NA -49% -36% -24% -12% 0% 15% 34%
90% NA -49% -36% -24% -12% 0% 15% 34%
100% NA -49% -36% -24% -12% 0% 15% 34%
 ECP
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
43% 53% 86% 39% 29% 23% 20% 17% 15% 14%
44% 55% 102% 32% 25% 21% 18% 16% 14% 13%
46% 58% 129% 28% 23% 20% 17% 15% 14% 12%
47% 61% 173% 25% 21% 19% 16% 15% 13% 12%
49% 65% 238% 23% 20% 17% 15% 14% 12% 11%
50% 70% 332% 21% 19% 16% 15% 13% 12% 11%
52% 76% 470% 20% 17% 16% 14% 13% 11% 10%
54% 83% 675% 19% 17% 15% 13% 12% 11% 10%
57% 92% 968% 18% 16% 14% 13% 12% 11% 10%
60% 102% 1352% 17% 15% 13% 12% 11% 10% 9%
63% 114% 1810% 16% 14% 13% 12% 11% 10% 9%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
44% 55% 107% 39% 33% 29% 26% 23% 21% 20%
45% 58% 131% 35% 30% 27% 24% 22% 21% 19%
46% 61% 167% 33% 29% 26% 23% 22% 20% 19%
48% 64% 217% 30% 27% 25% 23% 21% 19% 18%
49% 68% 287% 29% 26% 24% 22% 20% 19% 18%
51% 73% 387% 27% 25% 23% 21% 20% 18% 17%
53% 79% 531% 26% 24% 22% 20% 19% 18% 17%
55% 87% 740% 25% 23% 21% 20% 18% 17% 16%
57% 95% 1032% 24% 22% 20% 19% 18% 17% 16%
60% 105% 1411% 23% 21% 20% 19% 17% 16% 15%
63% 115% 1861% 22% 21% 19% 18% 17% 16% 15%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
44% 58% 140% 39% 34% 31% 29% 27% 25% 23%
45% 61% 172% 36% 33% 30% 28% 26% 24% 23%
47% 64% 214% 35% 31% 29% 27% 25% 24% 22%
48% 68% 270% 33% 30% 28% 26% 24% 23% 22%
50% 73% 346% 32% 29% 27% 25% 24% 23% 21%
51% 78% 453% 31% 28% 26% 25% 23% 22% 21%
53% 84% 603% 30% 27% 26% 24% 23% 22% 20%
55% 91% 817% 29% 27% 25% 24% 22% 21% 20%
58% 98% 1109% 28% 26% 24% 23% 22% 21% 20%
60% 107% 1482% 27% 25% 24% 23% 21% 20% 19%
63% 116% 1924% 26% 25% 23% 22% 21% 20% 19%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
45% 62% 187% 39% 35% 33% 30% 29% 27% 26%
46% 66% 224% 37% 34% 32% 30% 28% 27% 25%
48% 69% 272% 36% 33% 31% 29% 27% 26% 25%
49% 73% 335% 35% 32% 30% 28% 27% 26% 24%
51% 78% 419% 34% 31% 30% 28% 26% 25% 24%
52% 83% 533% 33% 31% 29% 27% 26% 25% 24%
 54% 89% 692% 32% 30% 28% 27% 25% 24% 23%
56% 95% 911% 31% 29% 28% 26% 25% 24% 23%
58% 102% 1203% 30% 29% 27% 26% 25% 24% 23%
60% 109% 1571% 30% 28% 27% 25% 24% 23% 22%
63% 117% 2004% 29% 28% 26% 25% 24% 23% 22%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
46% 68% 249% 39% 36% 34% 32% 30% 29% 27%
47% 72% 293% 38% 35% 33% 31% 30% 28% 27%
49% 75% 348% 37% 34% 32% 31% 29% 28% 27%
50% 79% 419% 36% 34% 32% 30% 29% 27% 26%
52% 84% 512% 35% 33% 31% 30% 28% 27% 26%
53% 89% 637% 34% 32% 31% 29% 28% 27% 26%
55% 94% 806% 34% 32% 30% 29% 28% 26% 25%
57% 100% 1031% 33% 31% 30% 28% 27% 26% 25%
58% 105% 1323% 33% 31% 29% 28% 27% 26% 25%
61% 112% 1685% 32% 30% 29% 28% 27% 25% 25%
63% 118% 2109% 31% 30% 29% 27% 26% 25% 24%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
48% 76% 337% 39% 36% 34% 33% 31% 30% 29%
49% 79% 389% 38% 36% 34% 32% 31% 30% 28%
50% 83% 454% 37% 35% 33% 32% 30% 29% 28%
51% 87% 536% 37% 35% 33% 31% 30% 29% 28%
53% 91% 642% 36% 34% 33% 31% 30% 29% 28%
54% 95% 779% 36% 34% 32% 31% 30% 28% 27%
56% 99% 959% 35% 33% 32% 30% 29% 28% 27%
57% 104% 1192% 35% 33% 31% 30% 29% 28% 27%
59% 109% 1485% 34% 33% 31% 30% 29% 28% 27%
61% 114% 1841% 34% 32% 31% 30% 28% 27% 26%
63% 119% 2253% 33% 32% 30% 29% 28% 27% 26%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
50% 86% 473% 39% 37% 35% 33% 32% 31% 30%
51% 89% 537% 38% 36% 35% 33% 32% 31% 29%
52% 92% 616% 38% 36% 34% 33% 31% 30% 29%
53% 95% 714% 37% 36% 34% 33% 31% 30% 29%
54% 98% 836% 37% 35% 34% 32% 31% 30% 29%
56% 102% 991% 37% 35% 33% 32% 31% 30% 29%
57% 105% 1185% 36% 35% 33% 32% 31% 30% 29%
58% 109% 1426% 36% 34% 33% 32% 30% 29% 28%
60% 112% 1721% 36% 34% 33% 31% 30% 29% 28%
61% 116% 2069% 35% 34% 32% 31% 30% 29% 28%
63% 120% 2468% 35% 33% 32% 31% 30% 29% 28%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
53% 97% 723% 39% 37% 35% 34% 33% 31% 30%
54% 99% 807% 38% 37% 35% 34% 32% 31% 30%
55% 102% 908% 38% 36% 35% 34% 32% 31% 30%
56% 104% 1029% 38% 36% 35% 33% 32% 31% 30%
57% 106% 1175% 38% 36% 35% 33% 32% 31% 30%
58% 109% 1352% 37% 36% 34% 33% 32% 31% 30%
 59% 111% 1564% 37% 36% 34% 33% 32% 31% 30%
60% 113% 1817% 37% 35% 34% 33% 32% 31% 30%
61% 116% 2114% 37% 35% 34% 33% 31% 30% 30%
62% 118% 2454% 36% 35% 34% 32% 31% 30% 29%
63% 121% 2838% 36% 35% 34% 32% 31% 30% 29%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
57% 110% 1369% 39% 37% 36% 34% 33% 32% 31%
58% 111% 1493% 38% 37% 35% 34% 33% 32% 31%
58% 112% 1634% 38% 37% 35% 34% 33% 32% 31%
59% 113% 1796% 38% 37% 35% 34% 33% 32% 31%
59% 114% 1980% 38% 37% 35% 34% 33% 32% 31%
60% 116% 2191% 38% 36% 35% 34% 33% 32% 31%
61% 117% 2429% 38% 36% 35% 34% 33% 32% 31%
61% 118% 2697% 38% 36% 35% 34% 33% 32% 31%
62% 119% 2997% 38% 36% 35% 34% 33% 32% 31%
62% 121% 3328% 38% 36% 35% 34% 33% 32% 31%
63% 122% 3689% 37% 36% 35% 34% 32% 31% 31%
80% 90% 100% 0% 10% 20% 30% 40% 50% 60%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
63% 123% NA 39% 37% 36% 35% 34% 33% 32%
70% 80% 90% 100%
12% 11% 10% 9%
12% 11% 10% 9%
11% 10% 9% 9%
11% 10% 9% 8%
10% 9% 9% 8%
10% 9% 8% 8%
10% 9% 8% 7%
9% 8% 8% 7%
9% 8% 7% 7%
9% 8% 7% 7%
8% 8% 7% 6%
70% 80% 90% 100%
18% 17% 16% 15%
18% 17% 16% 15%
17% 16% 15% 15%
17% 16% 15% 14%
16% 16% 15% 14%
16% 15% 14% 14%
16% 15% 14% 13%
15% 14% 14% 13%
15% 14% 13% 13%
15% 14% 13% 12%
14% 14% 13% 12%
70% 80% 90% 100%
22% 21% 20% 19%
22% 20% 19% 19%
21% 20% 19% 18%
21% 20% 19% 18%
20% 19% 18% 18%
20% 19% 18% 17%
19% 19% 18% 17%
19% 18% 18% 17%
19% 18% 17% 17%
18% 18% 17% 16%
18% 17% 17% 16%
70% 80% 90% 100%
24% 23% 22% 21%
24% 23% 22% 21%
24% 23% 22% 21%
23% 22% 21% 21%
23% 22% 21% 20%
23% 22% 21% 20%
 22% 21% 21% 20%
22% 21% 20% 20%
22% 21% 20% 19%
21% 21% 20% 19%
21% 20% 20% 19%
70% 80% 90% 100%
26% 25% 24% 23%
26% 25% 24% 23%
26% 25% 24% 23%
25% 24% 23% 23%
25% 24% 23% 22%
25% 24% 23% 22%
24% 24% 23% 22%
24% 23% 23% 22%
24% 23% 22% 22%
24% 23% 22% 21%
23% 23% 22% 21%
70% 80% 90% 100%
28% 27% 26% 25%
27% 26% 25% 25%
27% 26% 25% 24%
27% 26% 25% 24%
27% 26% 25% 24%
26% 25% 25% 24%
26% 25% 24% 24%
26% 25% 24% 24%
26% 25% 24% 23%
26% 25% 24% 23%
25% 25% 24% 23%
70% 80% 90% 100%
29% 28% 27% 26%
28% 28% 27% 26%
28% 27% 27% 26%
28% 27% 26% 26%
28% 27% 26% 25%
28% 27% 26% 25%
28% 27% 26% 25%
27% 27% 26% 25%
27% 26% 26% 25%
27% 26% 26% 25%
27% 26% 25% 25%
70% 80% 90% 100%
30% 29% 28% 27%
29% 29% 28% 27%
29% 28% 28% 27%
29% 28% 28% 27%
29% 28% 27% 27%
29% 28% 27% 27%
 29% 28% 27% 27%
29% 28% 27% 26%
29% 28% 27% 26%
29% 28% 27% 26%
28% 28% 27% 26%
70% 80% 90% 100%
30% 29% 29% 28%
30% 29% 29% 28%
30% 29% 29% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 28%
30% 29% 28% 27%
70% 80% 90% 100%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
31% 30% 29% 29%
 SCENARIO DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP DEI ECP

$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339

WI 10% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 23% 39% 24% 29% 26% 23% 27% 20% 29% 17% 31% 15% 34% 14% 38% 12% 43% 11% 53% 10% 86% 9%
$ 23 10% 23% 32% 25% 25% 26% 21% 27% 18% 29% 16% 32% 14% 34% 13% 38% 12% 44% 11% 55% 10% 102% 9%
$ 46 20% 24% 28% 25% 23% 26% 20% 28% 17% 30% 15% 32% 14% 35% 12% 39% 11% 46% 10% 58% 9% 129% 9%
$ 69 30% 24% 25% 25% 21% 26% 19% 28% 16% 30% 15% 33% 13% 36% 12% 40% 11% 47% 10% 61% 9% 173% 8%
$ 92 40% 24% 23% 25% 20% 27% 17% 28% 15% 30% 14% 33% 12% 36% 11% 41% 10% 49% 9% 65% 9% 238% 8%
Carry

$ 115 50% 24% 21% 25% 19% 27% 16% 29% 15% 31% 13% 34% 12% 37% 11% 42% 10% 50% 9% 70% 8% 332% 8%
$ 138 60% 24% 20% 26% 17% 27% 16% 29% 14% 31% 13% 34% 11% 38% 10% 43% 10% 52% 9% 76% 8% 470% 7%
$ 161 70% 25% 19% 26% 17% 28% 15% 29% 13% 32% 12% 35% 11% 39% 10% 44% 9% 54% 8% 83% 8% 675% 7%
$ 185 80% 25% 18% 26% 16% 28% 14% 30% 13% 32% 12% 35% 11% 39% 10% 45% 9% 57% 8% 92% 7% 968% 7%
$ 208 90% 25% 17% 27% 15% 28% 13% 30% 12% 33% 11% 36% 10% 40% 9% 47% 9% 60% 8% 102% 7% 1352% 7%
$ 231 100% 25% 16% 27% 14% 29% 13% 31% 12% 33% 11% 36% 10% 41% 9% 48% 8% 63% 8% 114% 7% 1810% 6%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 20% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 22% 39% 23% 33% 25% 29% 26% 26% 28% 23% 31% 21% 34% 20% 38% 18% 44% 17% 55% 16% 107% 15%
$ 23 10% 22% 35% 24% 30% 25% 27% 27% 24% 29% 22% 31% 21% 34% 19% 38% 18% 45% 17% 58% 16% 131% 15%
$ 46 20% 23% 33% 24% 29% 25% 26% 27% 23% 29% 22% 31% 20% 35% 19% 39% 17% 46% 16% 61% 15% 167% 15%
$ 69 30% 23% 30% 24% 27% 26% 25% 27% 23% 29% 21% 32% 19% 35% 18% 40% 17% 48% 16% 64% 15% 217% 14%
$ 92 40% 23% 29% 24% 26% 26% 24% 28% 22% 30% 20% 32% 19% 36% 18% 41% 16% 49% 16% 68% 15% 287% 14%
Carry

$ 115 50% 23% 27% 25% 25% 26% 23% 28% 21% 30% 20% 33% 18% 36% 17% 42% 16% 51% 15% 73% 14% 387% 14%
$ 138 60% 23% 26% 25% 24% 26% 22% 28% 20% 30% 19% 33% 18% 37% 17% 43% 16% 53% 15% 79% 14% 531% 13%
$ 161 70% 24% 25% 25% 23% 27% 21% 29% 20% 31% 18% 34% 17% 38% 16% 44% 15% 55% 14% 87% 14% 740% 13%
$ 185 80% 24% 24% 25% 22% 27% 20% 29% 19% 31% 18% 34% 17% 39% 16% 45% 15% 57% 14% 95% 13% 1032% 13%
$ 208 90% 24% 23% 25% 21% 27% 20% 29% 19% 32% 17% 35% 16% 39% 15% 46% 15% 60% 14% 105% 13% 1411% 12%
$ 231 100% 24% 22% 26% 21% 27% 19% 30% 18% 32% 17% 36% 16% 40% 15% 48% 14% 63% 14% 115% 13% 1861% 12%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 30% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 21% 39% 23% 34% 24% 31% 26% 29% 28% 27% 30% 25% 33% 23% 37% 22% 44% 21% 58% 20% 140% 19%
$ 23 10% 21% 36% 23% 33% 24% 30% 26% 28% 28% 26% 30% 24% 34% 23% 38% 22% 45% 20% 61% 19% 172% 19%
$ 46 20% 22% 35% 23% 31% 24% 29% 26% 27% 28% 25% 31% 24% 34% 22% 39% 21% 47% 20% 64% 19% 214% 18%
$ 69 30% 22% 33% 23% 30% 25% 28% 26% 26% 28% 24% 31% 23% 35% 22% 40% 21% 48% 20% 68% 19% 270% 18%
$ 92 40% 22% 32% 23% 29% 25% 27% 27% 25% 29% 24% 32% 23% 35% 21% 41% 20% 50% 19% 73% 18% 346% 18%
Carry

$ 115 50% 22% 31% 23% 28% 25% 26% 27% 25% 29% 23% 32% 22% 36% 21% 41% 20% 51% 19% 78% 18% 453% 17%
$ 138 60% 22% 30% 24% 27% 25% 26% 27% 24% 29% 23% 32% 22% 36% 20% 42% 19% 53% 19% 84% 18% 603% 17%
$ 161 70% 23% 29% 24% 27% 26% 25% 27% 24% 30% 22% 33% 21% 37% 20% 43% 19% 55% 18% 91% 18% 817% 17%
$ 185 80% 23% 28% 24% 26% 26% 24% 28% 23% 30% 22% 33% 21% 38% 20% 45% 19% 58% 18% 98% 17% 1109% 17%
$ 208 90% 23% 27% 24% 25% 26% 24% 28% 23% 31% 21% 34% 20% 39% 19% 46% 18% 60% 18% 107% 17% 1482% 16%
$ 231 100% 23% 26% 25% 25% 26% 23% 28% 22% 31% 21% 34% 20% 39% 19% 47% 18% 63% 17% 116% 17% 1924% 16%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 40% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 20% 39% 21% 35% 23% 33% 25% 30% 27% 29% 29% 27% 33% 26% 37% 24% 45% 23% 62% 22% 187% 21%
$ 23 10% 20% 37% 22% 34% 23% 32% 25% 30% 27% 28% 30% 27% 33% 25% 38% 24% 46% 23% 66% 22% 224% 21%
$ 46 20% 20% 36% 22% 33% 23% 31% 25% 29% 27% 27% 30% 26% 33% 25% 39% 24% 48% 23% 69% 22% 272% 21%
$ 69 30% 21% 35% 22% 32% 23% 30% 25% 28% 27% 27% 30% 26% 34% 24% 39% 23% 49% 22% 73% 21% 335% 21%
$ 92 40% 21% 34% 22% 31% 24% 30% 25% 28% 28% 26% 31% 25% 35% 24% 40% 23% 51% 22% 78% 21% 419% 20%
Carry

$ 115 50% 21% 33% 22% 31% 24% 29% 26% 27% 28% 26% 31% 25% 35% 24% 41% 23% 52% 22% 83% 21% 533% 20%
$ 138 60% 21% 32% 22% 30% 24% 28% 26% 27% 28% 25% 31% 24% 36% 23% 42% 22% 54% 21% 89% 21% 692% 20%
$ 161 70% 21% 31% 23% 29% 24% 28% 26% 26% 29% 25% 32% 24% 36% 23% 43% 22% 56% 21% 95% 20% 911% 20%
$ 185 80% 21% 30% 23% 29% 24% 27% 26% 26% 29% 25% 32% 24% 37% 23% 44% 22% 58% 21% 102% 20% 1203% 19%
$ 208 90% 22% 30% 23% 28% 25% 27% 27% 25% 29% 24% 33% 23% 37% 22% 45% 21% 60% 21% 109% 20% 1571% 19%
$ 231 100% 22% 29% 23% 28% 25% 26% 27% 25% 30% 24% 33% 23% 38% 22% 46% 21% 63% 20% 117% 20% 2004% 19%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 50% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 19% 39% 20% 36% 22% 34% 23% 32% 25% 30% 28% 29% 32% 27% 37% 26% 46% 25% 68% 24% 249% 23%
$ 23 10% 19% 38% 20% 35% 22% 33% 24% 31% 26% 30% 29% 28% 32% 27% 38% 26% 47% 25% 72% 24% 293% 23%
$ 46 20% 19% 37% 20% 34% 22% 32% 24% 31% 26% 29% 29% 28% 33% 27% 38% 26% 49% 25% 75% 24% 348% 23%
$ 69 30% 19% 36% 21% 34% 22% 32% 24% 30% 26% 29% 29% 27% 33% 26% 39% 25% 50% 24% 79% 23% 419% 23%
$ 92 40% 19% 35% 21% 33% 22% 31% 24% 30% 26% 28% 29% 27% 34% 26% 40% 25% 52% 24% 84% 23% 512% 22%
Carry

$ 115 50% 19% 34% 21% 32% 22% 31% 24% 29% 27% 28% 30% 27% 34% 26% 41% 25% 53% 24% 89% 23% 637% 22%
$ 138 60% 20% 34% 21% 32% 23% 30% 25% 29% 27% 28% 30% 26% 35% 25% 42% 24% 55% 24% 94% 23% 806% 22%
$ 161 70% 20% 33% 21% 31% 23% 30% 25% 28% 27% 27% 31% 26% 35% 25% 42% 24% 57% 23% 100% 23% 1031% 22%
$ 185 80% 20% 33% 21% 31% 23% 29% 25% 28% 28% 27% 31% 26% 36% 25% 43% 24% 58% 23% 105% 22% 1323% 22%
$ 208 90% 20% 32% 21% 30% 23% 29% 25% 28% 28% 27% 31% 25% 36% 25% 44% 24% 61% 23% 112% 22% 1685% 21%
$ 231 100% 20% 31% 22% 30% 23% 29% 25% 27% 28% 26% 32% 25% 37% 24% 45% 23% 63% 23% 118% 22% 2109% 21%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 60% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 17% 39% 19% 36% 20% 34% 22% 33% 24% 31% 27% 30% 31% 29% 37% 28% 48% 27% 76% 26% 337% 25%
$ 23 10% 17% 38% 19% 36% 20% 34% 22% 32% 24% 31% 27% 30% 31% 28% 38% 27% 49% 26% 79% 25% 389% 25%
$ 46 20% 17% 37% 19% 35% 20% 33% 22% 32% 24% 30% 28% 29% 32% 28% 38% 27% 50% 26% 83% 25% 454% 24%
$ 69 30% 18% 37% 19% 35% 20% 33% 22% 31% 25% 30% 28% 29% 32% 28% 39% 27% 51% 26% 87% 25% 536% 24%
$ 92 40% 18% 36% 19% 34% 21% 33% 23% 31% 25% 30% 28% 29% 33% 28% 39% 27% 53% 26% 91% 25% 642% 24%
Carry

$ 115 50% 18% 36% 19% 34% 21% 32% 23% 31% 25% 30% 28% 28% 33% 27% 40% 26% 54% 25% 95% 25% 779% 24%
$ 138 60% 18% 35% 19% 33% 21% 32% 23% 30% 25% 29% 29% 28% 33% 27% 41% 26% 56% 25% 99% 24% 959% 24%
$ 161 70% 18% 35% 19% 33% 21% 31% 23% 30% 26% 29% 29% 28% 34% 27% 42% 26% 57% 25% 104% 24% 1192% 24%
$ 185 80% 18% 34% 19% 33% 21% 31% 23% 30% 26% 29% 29% 28% 34% 27% 42% 26% 59% 25% 109% 24% 1485% 23%
$ 208 90% 18% 34% 20% 32% 21% 31% 23% 30% 26% 28% 30% 27% 35% 26% 43% 26% 61% 25% 114% 24% 1841% 23%
$ 231 100% 18% 33% 20% 32% 21% 30% 24% 29% 26% 28% 30% 27% 35% 26% 44% 25% 63% 25% 119% 24% 2253% 23%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 70% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 15% 39% 16% 37% 18% 35% 20% 33% 22% 32% 25% 31% 30% 30% 37% 29% 50% 28% 86% 27% 473% 26%
$ 23 10% 15% 38% 17% 36% 18% 35% 20% 33% 22% 32% 26% 31% 30% 29% 37% 28% 51% 28% 89% 27% 537% 26%
$ 46 20% 15% 38% 17% 36% 18% 34% 20% 33% 23% 31% 26% 30% 30% 29% 38% 28% 52% 27% 92% 27% 616% 26%
$ 69 30% 15% 37% 17% 36% 18% 34% 20% 33% 23% 31% 26% 30% 31% 29% 38% 28% 53% 27% 95% 26% 714% 26%
$ 92 40% 15% 37% 17% 35% 18% 34% 20% 32% 23% 31% 26% 30% 31% 29% 39% 28% 54% 27% 98% 26% 836% 25%
Carry

$ 115 50% 16% 37% 17% 35% 19% 33% 21% 32% 23% 31% 26% 30% 31% 29% 39% 28% 56% 27% 102% 26% 991% 25%
$ 138 60% 16% 36% 17% 35% 19% 33% 21% 32% 23% 31% 27% 30% 32% 29% 40% 28% 57% 27% 105% 26% 1185% 25%
$ 161 70% 16% 36% 17% 34% 19% 33% 21% 32% 23% 30% 27% 29% 32% 28% 41% 27% 58% 27% 109% 26% 1426% 25%
$ 185 80% 16% 36% 17% 34% 19% 33% 21% 31% 24% 30% 27% 29% 33% 28% 41% 27% 60% 26% 112% 26% 1721% 25%
$ 208 90% 16% 35% 17% 34% 19% 32% 21% 31% 24% 30% 27% 29% 33% 28% 42% 27% 61% 26% 116% 26% 2069% 25%
$ 231 100% 16% 35% 17% 33% 19% 32% 21% 31% 24% 30% 28% 29% 33% 28% 43% 27% 63% 26% 120% 25% 2468% 25%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 80% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 12% 39% 14% 37% 15% 35% 17% 34% 20% 33% 23% 31% 28% 30% 36% 30% 53% 29% 97% 28% 723% 27%
$ 23 10% 12% 38% 14% 37% 15% 35% 17% 34% 20% 32% 23% 31% 28% 30% 37% 29% 54% 29% 99% 28% 807% 27%
$ 46 20% 12% 38% 14% 36% 15% 35% 17% 34% 20% 32% 23% 31% 28% 30% 37% 29% 55% 28% 102% 28% 908% 27%
$ 69 30% 12% 38% 14% 36% 15% 35% 17% 33% 20% 32% 23% 31% 29% 30% 38% 29% 56% 28% 104% 28% 1029% 27%
$ 92 40% 12% 38% 14% 36% 15% 35% 17% 33% 20% 32% 24% 31% 29% 30% 38% 29% 57% 28% 106% 27% 1175% 27%
Carry

$ 115 50% 12% 37% 14% 36% 15% 34% 18% 33% 20% 32% 24% 31% 29% 30% 38% 29% 58% 28% 109% 27% 1352% 27%
$ 138 60% 13% 37% 14% 36% 16% 34% 18% 33% 20% 32% 24% 31% 29% 30% 39% 29% 59% 28% 111% 27% 1564% 27%
$ 161 70% 13% 37% 14% 35% 16% 34% 18% 33% 20% 32% 24% 31% 30% 30% 39% 29% 60% 28% 113% 27% 1817% 26%
$ 185 80% 13% 37% 14% 35% 16% 34% 18% 33% 21% 31% 24% 30% 30% 30% 40% 29% 61% 28% 116% 27% 2114% 26%
$ 208 90% 13% 36% 14% 35% 16% 34% 18% 32% 21% 31% 25% 30% 30% 29% 40% 29% 62% 28% 118% 27% 2454% 26%
$ 231 100% 13% 36% 14% 35% 16% 34% 18% 32% 21% 31% 25% 30% 31% 29% 41% 28% 63% 28% 121% 27% 2838% 26%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 90% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% 7% 39% 9% 37% 10% 36% 12% 34% 15% 33% 19% 32% 25% 31% 35% 30% 57% 29% 110% 29% 1369% 28%
$ 23 10% 7% 38% 9% 37% 10% 35% 12% 34% 15% 33% 19% 32% 25% 31% 36% 30% 58% 29% 111% 29% 1493% 28%
$ 46 20% 7% 38% 9% 37% 10% 35% 12% 34% 15% 33% 19% 32% 25% 31% 36% 30% 58% 29% 112% 29% 1634% 28%
$ 69 30% 8% 38% 9% 37% 10% 35% 13% 34% 15% 33% 19% 32% 25% 31% 36% 30% 59% 29% 113% 28% 1796% 28%
$ 92 40% 8% 38% 9% 37% 10% 35% 13% 34% 15% 33% 19% 32% 25% 31% 37% 30% 59% 29% 114% 28% 1980% 28%
Carry

$ 115 50% 8% 38% 9% 36% 11% 35% 13% 34% 15% 33% 19% 32% 26% 31% 37% 30% 60% 29% 116% 28% 2191% 28%
$ 138 60% 8% 38% 9% 36% 11% 35% 13% 34% 15% 33% 19% 32% 26% 31% 37% 30% 61% 29% 117% 28% 2429% 28%
$ 161 70% 8% 38% 9% 36% 11% 35% 13% 34% 16% 33% 20% 32% 26% 31% 37% 30% 61% 29% 118% 28% 2697% 28%
$ 185 80% 8% 38% 9% 36% 11% 35% 13% 34% 16% 33% 20% 32% 26% 31% 38% 30% 62% 29% 119% 28% 2997% 28%
$ 208 90% 8% 38% 9% 36% 11% 35% 13% 34% 16% 33% 20% 32% 26% 31% 38% 30% 62% 29% 121% 28% 3328% 28%
$ 231 100% 8% 37% 9% 36% 11% 35% 13% 34% 16% 32% 20% 31% 26% 31% 38% 30% 63% 29% 122% 28% 3689% 27%
$0 $ 34 $ 68 $ 102 $ 136 $ 169 $ 203 $ 237 $ 271 $ 305 $ 339
WI 100% Cash Payment
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
$0 0% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 23 10% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 46 20% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 69 30% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 92 40% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
Carry

$ 115 50% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 138 60% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 161 70% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 185 80% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 208 90% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
$ 231 100% NA 39% -49% 37% -36% 36% -24% 35% -12% 34% 0% 33% 15% 32% 34% 31% 63% 30% 123% 29% NA 29%
 Carry (0% AL 30%) Carr

WI 10%
0.4 0.49
0.38 0.46
0.36 0.43
0.34 0.4
0.32 0.37
0.3 0.34

%
0.28
%
0.31

R
R
R
R

I
I

0.26 0.28
0.24 0.25
0.22 0.22
0.2 0.19
0.18 0.16
0.16 0.13
0.14 0.1
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3
Carry %

WI 20%
0.46
0.4
0.44
0.38 0.42
0.36 0.4
0.38
0.34 0.36
0.32 0.34
0.32

%
R
R
%

0.3
R
R

I
I

0.3
0.28 0.28
0.26
0.26
0.24
0.24 0.22
0.22 0.2
0.18
0.2 0.16
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 0 0.1 0.2 0.3

Carry %

WI 30%
0.44 0.5
0.42 0.48
0.46
0.4 0.44
0.38 0.42
0.36 0.4
0.38
0.34 0.36
0.32 0.34
%

%
R
R

R
R
I

0.3 0.32
0.3
0.28 0.28
0.26 0.26
0.24 0.24
0.22
0.22 0.2
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry %
 0.26 0.26
0.24 0.24
0.22
0.22 0.2
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry %

WI 40%
0.4
0.49
0.38
0.36 0.44
0.34
0.32 0.39
%

%
R
R

R
R
I

I
0.3
0.34
0.28
0.26
0.29
0.24
0.22 0.24
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3
Carry %

NPV 50% N
0.46 0.44
0.44
0.42
0.42
0.4 0.4
0.38 0.38
0.36
0.36
0.34
0.34
%

%
R
R

0.32

R
R
I

I
0.3 0.32
0.28
0.3
0.26
0.24 0.28
0.22 0.26
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry % C

0.44
WI 60% 0.44
0.42 0.42
0.4
0.38 0.4
0.36 0.38
0.34 0.36
%

%
R
R

R
R

0.32
I

0.3 0.34
0.28 0.32
0.26 0.3
0.24
0.22 0.28
0.2 0.26
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry % C
 0.26 0.3
0.24
0.22 0.28
0.2 0.26
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry % C

WI 70%
0.44
0.42 0.43
0.4 0.41
0.38 0.39
0.36
0.34 0.37
0.32 0.35
0.3

%
%

R
R
R
R

0.33

I
I

0.28
0.26 0.31
0.24 0.29
0.22
0.27
0.2
0.18 0.25
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry %

WI 80%
0.65 0.44
0.6 0.42
0.55 0.4
0.5 0.38
0.36
0.45
%

%
R
R

R
R
0.34
I

I
0.4
0.32
0.35
0.3
0.3 0.28
0.25 0.26
0.2 0.24
0.15 0.22
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3

Carry %

WI 90%
0.7
0.48
0.6 0.44
0.4
0.5
%
%

R
R
R
R

0.36
I

0.4 0.32

0.3 0.28
0.24
0.2
0.2
0.1 0.16
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3
Carry %
0.3
0.24
0.2
0.2
0.1 0.16
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3
Carry %

W 1
I 0 %
0
 Carry (40% AL 60%) Carry (70% AL 100%)

WI 10% WI 10%
.49 1
.46 0.9
.43
0.4 0.8
.37 0.7
.34
0.6
%

%
.31
R

R
R
I
.28 0.5
.25
0.4
.22
.19 0.3
.16
0.2
.13
0.1 0.1
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7
Carry % Carry %

WI 20% WI 20%
0.46
0.44 1.15
0.42
0.4
0.38 0.95
0.36
0.34
0.75
0.32
%

%
R
R
I

0.3
0.28 0.55
0.26
0.24
0.22 0.35
0.2
0.18
0.16 0.15
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 0 0.1 0.2 0.3 0.4 0.5 0.6
Carry % Carry %

WI 30% WI 30%
0.5 1.18
0.48
0.46 1.08
0.44 0.98
0.42 0.88
0.4
0.38 0.78
0.36 0.68
%

0.34
%

R
R
I

0.32 0.58
0.3 0.48
0.28
0.26 0.38
0.24 0.28
0.22
0.2 0.18
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7

Carry % Carry %
0.26 0.38
0.24 0.28
0.22
0.2 0.18
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7

Carry % Carry %

WI 40% WI 40%
0.49 1.25
1.15
0.44 1.05
0.95
0.85
0.39

%
%

R
R
0.75

I
0.65
0.34
0.55
0.45
0.29 0.35
0.25
0.24 0.15
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.

Carry % Carry %

NPV 50% NPV 50%

0.44
1.34
0.42
1.24
0.4 1.14
0.38 1.04
0.94
0.36
0.84
0.34
%

0.74
R
R
I

0.32 0.64
0.3 0.54
0.44
0.28
0.34
0.26 0.24
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7

Carry % Carry %

0.44
WI 60% 1.4
WI 60%
0.42 1.2
0.4
1
0.38
0.36 0.8
%
R
R
%

0.34 0.6
0.32
0.4
0.3
0.2
0.28
0.26 -2.22044604925031E-16
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0

Carry % Carry %
 0.3
0.2
0.28
0.26 -2.22044604925031E-16
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0

Carry % Carry %

WI 70% WI 70%
0.9
0.43
0.8
0.41
0.7
0.39
0.6
0.37
0.5
0.35

%
%

0.4

R
R
0.33

I
0.31 0.3

0.29 0.2
0.27 0.1
0.25 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.

Carry % Carry %

WI 80% WI 80%
.44 1.3
.42 1.2
0.4 1.1
.38 1
.36 0.9
%

%
R
R

.34 0.8
I

.32 0.7
0.3 0.6
.28 0.5
.26 0.4
.24 0.3
.22 0.2
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7

Carry % Carry %

WI 90% WI 90%
1.5
0.48 1.4
1.3
0.44 1.2
0.4 1.1
1
%

%
R
R

0.36 0.9
I

0.8
0.32 0.7
0.6
0.28 0.5
0.24 0.4
0.3
0.2 0.2
0.1
0.16 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0
Carry % Carry %
 0.5
0.24 0.4
0.3
0.2 0.2
0.1
0.16 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1 0 0.1 0.2 0.3 0.4 0.5 0.6 0
Carry % Carry %

W 1
I 0 %
70% AL 100%)

WI 10%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 20%

3 0.4 0.5 0.6 0.7 0.8 0.9

Carry %

WI 30%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %
 0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 40%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

NPV 50%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 60%

.3 0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %
.3 0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 70%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 80%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %

WI 90%

0.4 0.5 0.6 0.7 0.8 0.9 1

Carry %
0.4 0.5 0.6 0.7 0.8 0.9 1
Carry %

WI 10 0%