Sorry the excel post didn't work, but here's the other scenerio's Trust Amount Scen6 Scen7 Scen8 Scen9 Scen10 1 29.5 29.5 29.5 29.5 2 21.5 3 48.2 48.2 4 32.1 32.1 32.1 32.1 32.1 5 53.5 53.5 53.5 6 26.6 7 52.9 52.9 52.9 52.9 8 26.3 26.3 26.3 9 26.2 26.2 26.2 10 26.1 26.1 26.1 11 26.1 26.1 26.1 26.1 12 26.1 26.1 26.1 13 21.1 416.2 162 168 166.1 164.8 157.6 Purch 166 166 166 166 166 Varia 4 -2 -0.1 1.2 8.4