Parametric Scenario Analysis based on 1.6 million independent trials. Analysis performed by TSA Capital Markets Research www.thirdsectoradvantage.com

Portfolio Projections (scenario as per email) Note: 1 = $1.8m

Portfolio Projections if spending was reduced by $10,000 per annum Note: 1 = $1.8 m