EKSuper Analysis (JUN26-JUN27)

EKSuper Analysis (JUN26-JUN27)

EKSuper Analysis (Tablet)(JUN26-JUN27)

Notes:

• If we can achieve 62.6K for JUN26, our Net Contr should estimate at 61.5%.

• We need to continue setting our Target of 50% for Net Contr, and working backwards we’ve calculated Net MR at 32.5%, and Net Cash Int at 17.5%.

• KS/ES at 63.5%/36.5% is high, so we’ll continue to Target KS/ES closer to 60%/40%.

• Keeping Net Contr at 38.5K at 50%, our Net MR will target within 23.5K-to-25K range, and Net Cash Int within 13.5K-to-15K range.

• Increasing our Net Equity of 62.6K-to-77K would be +14.5K or +23%.