Factor LEVEL investment

2.5 I 0.50 1.00 2.00 3.00 4.00 5.00 6.00

II 1.25 2.50 5.00 7.50 10.00 12.50 15.00
III 3.13 6.25 12.50 18.75 25.00 31.25 37.50
ONLY IV 7.81 15.63 31.25 46.88 62.50 78.13 93.75
CHANGE
FACTOR V 19.53 39.06 78.13 117.19 156.25 195.31 234.38
VI 48.83 97.66 195.31 292.97 390.63 488.28 585.94
VII 122.07 244.14 488.28 732.42 976.56 1,220.70 1,464.84
BALANCE ESTIMATE 203.12 406.23 812.47 1,218.70 1,624.94 2,031.17 2,437.41

PAYOUT 90 FROM 231.93 463.87 927.73 1,391.60 1,855.47 2,319.34 2,783.20

MAX LEV END
 7.00 8.00 9.00 10.00
17.50 20.00 22.50 25.00
43.75 50.00 56.25 62.50
109.38 125.00 140.63 156.25
273.44 312.50 351.56 390.63
683.59 781.25 878.91 976.56
1,708.98 1,953.13 2,197.27 2,441.41
2,843.64 3,249.88 3,656.11 4,062.34

3,247.07 3,710.94 4,174.80 4,638.67