DRM,
Yep will go with Vagrant,s scenario. This is your worst case scenario. Be conserative and plan on these figures then there won,t be any surprises at the end of the road.
There will always be guys with worse figures (lazy or dumm investers who kept the fund in defaulted mode) ,or better ( active or smart investers with good timing on the stockmarket).