ADP

$100,000.00
$103,060.00
$106,626.76
$110,800.38
$115,705.51
$121,498.81
$128,379.10
$136,601.36
$146,496.33
$158,498.21
$173,184.40
$191,333.55
$214,011.36
$242,699.97
$279,496.35
$327,422.66
$390,922.00
$476,667.87
$594,918.00
$761,836.86
$1,003,590.43
$1,363,779.09
$1,917,358.80
$2,797,600.87
$4,250,204.40
$6,746,142.22
$11,226,802.76
$19,660,252.23
$36,363,496.98
$71,304,873.16
$148,796,750.26

3.060000%
3.460860%
3.914233%
4.426997%
5.006934%
5.662842%
6.404674%
7.243687%
8.192610%
9.265842%
10.479667%
11.852503%
13.405181%
15.161260%
17.147385%
19.393692%
21.934266%
24.807655%
28.057458%
31.732985%
35.890006%
40.591596%
45.909095%
51.923187%
58.725124%
66.418116%
75.118889%
84.959463%
96.089153%
108.676832%

ENB
$100,000.00
$102,910.00
$106,249.07
$110,092.93
$114,533.89
$119,685.31
$125,687.48
$132,715.52
$140,989.96
$150,791.18
$162,479.25
$176,521.59
$193,531.98
$214,326.27
$240,003.12
$272,062.71
$312,584.17
$364,494.98
$431,987.76
$521,176.91
$641,154.64
$805,725.57
$1,036,321.88
$1,367,022.30
$1,853,418.91
$2,588,716.93
$3,733,832.28
$5,575,428.21
$8,641,572.84
$13,940,428.27
$23,471,467.55

2.910000%
3.244650%
3.617785%
4.033830%
4.497720%
5.014958%
5.591679%
6.234722%
6.951715%
7.751162%
8.642545%
9.636438%
10.744628%
11.980261%
13.357991%
14.894159%
16.606988%
18.516791%
20.646222%
23.020538%
25.667900%
28.619708%
31.910975%
35.580737%
39.672522%
44.234862%
49.321871%
54.993886%
61.318183%
68.369774%

end of year 1
end of year 2
end of year 3
end of year 4
end of year 5
end of year 6
end of year 7
end of year 8
end of year 9
end of year 10
end of year 11
end of year 12
end of year 13
end of year 14
end of year 15
end of year 16
end of year 17
end of year 18
end of year 19
end of year 20
end of year 21
end of year 22
end of year 23
end of year 24
end of year 25
end of year 26
end of year 27
end of year 28
end of year 29
end of year 30

ETY
$100,000.00
$109,990.00
$120,978.00
$133,063.70
$146,356.77
$160,977.81
$177,059.49
$194,747.73
$214,203.03
$235,601.92
$259,138.55
$285,026.49
$313,500.63
$344,819.35
$379,266.80
$417,155.55
$458,829.39
$504,666.45
$555,082.63
$610,535.38
$671,527.87
$738,613.50
$812,400.99
$893,559.85
$982,826.48
$1,081,010.85
$1,189,003.83
$1,307,785.31
$1,438,433.06
$1,582,132.53
$1,740,187.57

ADP
$100,000.00
$3,060.00
$3,460.86
$3,914.23
$4,427.00
$5,006.93
$5,662.84
$6,404.67
$7,243.69
$8,192.61
$9,265.84
$10,479.67
$11,852.50
$13,405.18
$15,161.26
$17,147.38
$19,393.69
$21,934.27
$24,807.65
$28,057.46
$31,732.98
$35,890.01
$40,591.60
$45,909.10
$51,923.19
$58,725.12
$66,418.12
$75,118.89
$84,959.46
$96,089.15
$108,676.83

3.060000%
3.460860%
3.914233%
4.426997%
5.006934%
5.662842%
6.404674%
7.243687%
8.192610%
9.265842%
10.479667%
11.852503%
13.405181%
15.161260%
17.147385%
19.393692%
21.934266%
24.807655%
28.057458%
31.732985%
35.890006%
40.591596%
45.909095%
51.923187%
58.725124%
66.418116%
75.118889%
84.959463%
96.089153%
108.676832%

ENB
$100,000.00
$2,910.00
$3,244.65
$3,617.78
$4,033.83
$4,497.72
$5,014.96
$5,591.68
$6,234.72
$6,951.71
$7,751.16
$8,642.55
$9,636.44
$10,744.63
$11,980.26
$13,357.99
$14,894.16
$16,606.99
$18,516.79
$20,646.22
$23,020.54
$25,667.90
$28,619.71
$31,910.97
$35,580.74
$39,672.52
$44,234.86
$49,321.87
$54,993.89
$61,318.18
$68,369.77
$76,232.30
$84,999.01
$94,773.90
$105,672.90
$117,825.28
$131,375.19
$146,483.33
$163,328.92
$182,111.74

2.910000%
3.244650%
3.617785%
4.033830%
4.497720%
5.014958%
5.591679%
6.234722%
6.951715%
7.751162%
8.642545%
9.636438%
10.744628%
11.980261%
13.357991%
14.894159%
16.606988%
18.516791%
20.646222%
23.020538%
25.667900%
28.619708%
31.910975%
35.580737%
39.672522%
44.234862%
49.321871%
54.993886%
61.318183%
68.369774%
76.232298%
84.999012%
94.773898%
105.672897%
117.825280%
131.375187%
146.483334%
163.328917%
182.111742%

end of year 1
end of year 2
end of year 3
end of year 4
end of year 5
end of year 6
end of year 7
end of year 8
end of year 9
end of year 10
end of year 11
end of year 12
end of year 13
end of year 14
end of year 15
end of year 16
end of year 17
end of year 18
end of year 19
end of year 20
end of year 21
end of year 22
end of year 23
end of year 24
end of year 25
end of year 26
end of year 27
end of year 28
end of year 29
end of year 30

ETY
$100,000.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00
$9,990.00

ADP
$3,060.00
$3,460.86
$3,914.23
$4,427.00
$5,006.93
$5,662.84
$6,404.67
$7,243.69
$8,192.61
$9,265.84
$10,479.67
$11,852.50
$13,405.18
$15,161.26
$17,147.38
$19,393.69
$21,934.27
$24,807.65
$28,057.46
$31,732.98
$35,890.01
$40,591.60
$45,909.10
$51,923.19
$58,725.12
$66,418.12

ENB
Distributions
$9,990.00
$10,682.31
$11,403.73
$12,151.93
$12,923.65
$13,714.53
$14,518.89
$15,329.51
$16,137.28
$16,930.95
$17,696.70
$18,417.68
$19,073.54
$19,639.81
$20,087.21
$20,380.90
$20,479.52
$20,334.20
$19,887.30
$19,071.10
$17,806.18
$15,999.60
$13,542.86
$10,309.47
$6,152.26
$900.24

DRiPped
$6,930.00
$7,221.45
$7,489.50
$7,724.93
$7,916.72
$8,051.69
$8,114.22
$8,085.82
$7,944.67
$7,665.11
$7,217.03
$6,565.17
$5,668.36
$4,478.55
$2,939.83
$987.21
-$1,454.74
-$4,473.46
-$8,170.16
-$12,661.89
-$18,083.83
-$24,591.99
-$32,366.23
-$41,613.71
-$52,572.86
-$65,517.88

$100,000.00
$106,930.00
$114,151.45
$121,640.94
$129,365.88
$137,282.59
$145,334.28
$153,448.50
$161,534.32
$169,478.99
$177,144.10
$184,361.13
$190,926.30
$196,594.66
$201,073.21
$204,013.04
$205,000.25
$203,545.51
$199,072.05
$190,901.89
$178,240.00
$160,156.17
$135,564.18
$103,197.94
$61,584.23
$9,011.37
-$56,506.51

end of year 1
end of year 2
end of year 3
end of year 4
end of year 5
end of year 6
end of year 7
end of year 8
end of year 9
end of year 10
end of year 11
end of year 12
end of year 13
end of year 14
end of year 15
end of year 16
end of year 17
end of year 18
end of year 19
end of year 20
end of year 21
end of year 22
end of year 23
end of year 24
end of year 25
end of year 26

$2,910.00
$3,244.65
$3,617.78
$4,033.83
$4,497.72
$5,014.96
$5,591.68
$6,234.72
$6,951.71
$7,751.16
$8,642.55
$9,636.44
$10,744.63
$11,980.26
$13,357.99
$14,894.16
$16,606.99
$18,516.79
$20,646.22
$23,020.54
$25,667.90
$28,619.71
$31,910.97
$35,580.74
$39,672.52
$44,234.86
$49,321.87
$54,993.89
$61,318.18
$68,369.77
$76,232.30

Distributions
$9,990.00
$10,697.29
$11,441.81
$12,223.43
$13,041.57
$13,895.10
$14,782.23
$15,700.37
$16,645.98
$17,614.44
$18,599.78
$19,594.51
$20,589.32
$21,572.81
$22,531.10
$23,447.50
$24,301.97
$25,070.70
$25,725.44
$26,232.85
$26,553.76
$26,642.26
$26,444.71
$25,898.63
$24,931.39
$23,458.75
$21,383.22
$18,592.15
$14,955.62
$10,324.00
$4,525.22

DRiPped
$7,080.00
$7,452.64
$7,824.03
$8,189.60
$8,543.85
$8,880.14
$9,190.55
$9,465.64
$9,694.27
$9,863.28
$9,957.24
$9,958.07
$9,844.69
$9,592.55
$9,173.11
$8,553.34
$7,694.99
$6,553.91
$5,079.22
$3,212.32
$885.86
-$1,977.45
-$5,466.26
-$9,682.10
-$14,741.13
-$20,776.11
-$27,938.65
-$36,401.74
-$46,362.57
-$58,045.78
-$71,707.07

$100,000.00
$107,080.00
$114,532.64
$122,356.67
$130,546.27
$139,090.12
$147,970.27
$157,160.82
$166,626.46
$176,320.73
$186,184.01
$196,141.25
$206,099.32
$215,944.01
$225,536.56
$234,709.67
$243,263.01
$250,957.99
$257,511.91
$262,591.12
$265,803.44
$266,689.30
$264,711.86
$259,245.59
$249,563.49
$234,822.36
$214,046.26
$186,107.61
$149,705.87
$103,343.30
$45,297.53
-$26,409.55

end of year 1
end of year 2
end of year 3
end of year 4
end of year 5
end of year 6
end of year 7
end of year 8
end of year 9
end of year 10
end of year 11
end of year 12
end of year 13
end of year 14
end of year 15
end of year 16
end of year 17
end of year 18
end of year 19
end of year 20
end of year 21
end of year 22
end of year 23
end of year 24
end of year 25
end of year 26
end of year 27
end of year 28
end of year 29
end of year 30
end of year 31