Spreadsheet: rick_buy__32742__Summary8-22
Sheet: Table

Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date |  | 0.2
As of | 2001-08-22 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362 | 70 | 84 | 100.8
Current TNPC Market Value | 5 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 37.26 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Asset values | today | 141166984.7328345
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 377265229.5977993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Value Date | 2001-08-22 00:00:00
Credit Capacity | -245306261.4875309 | 0 | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -376624396.5268798 |  |  |  |  |  | ENE |  |  |  | [NAME]
LJM Equity Payment | 61220789.04109589 | 118425530.6869409 | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 134268808.8879474 |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE Price | 40 | 60 | 80 | 100 | 120
 |  | 141147192.6961493 | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | 284545559.1486654 |  |  |  |  | Raptor I | 3876755 | 9 |  | Raptor I | 0 | 9 |  |  | Raptor I
 |  |  |  |  |  | 259572723.3830902 |  |  |  |  |  |  |  |  |  | 40 | 3876755 |  |  | 40 | 0 |  |  | Osprey | 0 | 3876755 | 3876755 | 3876755 | 3876755
 |  | 1 | [NAME] shares added to Raptor II |  | 7919393 | Shares | 61.48 | Price | 0.23 | Discount | 2005-03-01 00:00:00 | Term Date |  |  |  | 60 | 0 |  |  | 60 | 3876755 |  |  | ENE | 3876755 | 0 | 0 | 0 | 0
 | 486884274.400481 | 374900891.2883704 | -5.574429631233215 | 493326421.9753113 | Notional Capacity Available in Raptor II Excluding SA LDCs |  |  |  |  |  |  |  |  |  |  | 80 | 0 |  |  | 80 | 3876755
 | 7919393 | 1 | [NAME] shares added to Raptor IV |  | 4080607 | Shares | 61.48 | Price | 0.23 | Discount | 2005-03-01 00:00:00 | Term Date |  |  |  | 100 | 0 |  |  | 100 | 3876755 |  |  | Raptor II
 | 495102974.9968301 | 381229290.7475592 | 188054987.6103592 | 522376483.4437085 | Notional Capacity Available in Raptor IV |  |  |  |  |  |  |  |  |  |  | 120 | 0 |  |  | 120 | 3876755 |  |  | Osprey | 0 | 5664911 | 7809790 | 7809790 | 7809790
 | 8053073.763774075 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE | 7809790 | 2144879 | 0 | 0 | 0
 |  | 1 | Colar on Raptor [NAME] (Note discount should be changed to 25%) |  |  |  | 61.48 | 91.02
 |  | 1 | Colar on Raptor [NAME] (Note discount should be changed to 25%) |  |  |  | 61.48 | 91.02 |  |  |  |  |  |  | Raptor II | 7809790 | 9 |  | Raptor II | 0 | 9 |  |  | Raptor IV
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40 | 7809790 |  |  | 40 | 0 |  |  | Osprey | 0 | 0 | 6326045 | 6326045 | 6326045
 |  | 1 | Monetize Tahati Note |  | 30000000 | 2001-03-29 00:00:00 |  |  |  |  |  |  |  |  |  | 60 | 2144879 |  |  | 60 | 5664911 |  |  | ENE | 6326045 | 6326045 | 0 | 0 | 0
 |  | 1 | Monetize Tahati Note |  | 20000000 | 2001-06-22 00:00:00 |  |  |  |  |  |  |  |  |  | 80 | 0 |  |  | 80 | 7809790
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 100 | 0 |  |  | 100 | 7809790 |  |  | Total | 18012590 | 18012590 | 18012590 | 18012590 | 18012590
 | Credit Capacity after Enron cross assignment |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 120 | 0 |  |  | 120 | 7809790
2001-08-22 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Osprey | 0 | 9541666 | 18012590 | 18012590 | 18012590
 | -245306261.4875309 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 |  |  |  |  |  |  |  |  |  |  |  |  | Total ENE | 18012590 | 8470924 | 0 | 0 | 0
 | 4 | 484269999.042469 | 506021764.042469 | 527773529.042469 | 549525294.0424689 | 571277059.0424689 | 593028824.0424689 | 614780589.0424689 | 636532354.0424689 | 658284119.0424691 | 680035884.0424691 |  |  |  | Raptor IV | 6326045 | 9 |  | Raptor IV | 0 | 9 |  |  | Note: 12,000,000 ENE shares contributed from [NAME]
 | 4.5 | 505335493.152469 | 527087258.152469 | 548839023.152469 | 570590788.152469 | 592342553.152469 | 614094318.152469 | 635846083.152469 | 657597848.152469 | 679349613.152469 | 701101378.152469 |  |  |  |  | 40 | 6326045 |  |  | 40 | 0
 | 5 | 526400987.262469 | 548152752.262469 | 569904517.2624689 | 591656282.2624689 | 613408047.2624689 | 635159812.2624689 | 656911577.2624689 | 678663342.2624689 | 700415107.2624692 | 722166872.2624692 |  |  |  |  | 60 | 6326045 |  |  | 60 | 0 |  |  | Value | 720503600 | 1080755400 | 1441007200 | 1801259000 | 2161510800
 | 5.5 | 547466481.3724691 | 569218246.3724691 | 590970011.3724691 | 612721776.3724691 | 634473541.3724691 | 656225306.3724691 | 677977071.3724691 | 699728836.3724691 | 721480601.3724691 | 743232366.3724691 |  |  |  |  | 80 | 0 |  |  | 80 | 6326045
 | 6 | 568531975.4824691 | 590283740.4824691 | 612035505.482469 | 633787270.482469 | 655539035.482469 | 677290800.482469 | 699042565.482469 | 720794330.482469 | 742546095.4824692 | 764297860.4824692 |  |  |  |  | 100 | 0 |  |  | 100 | 6326045 |  |  | Credit Capacity | -76782308.60753098 | -46782308.60753093 | 154243705.1424691 | 694924940.142469 | 953605483.8894689
 | 6.5 | 589597469.5924691 | 611349234.5924691 | 633100999.5924691 | 654852764.5924691 | 676604529.5924691 | 698356294.5924691 | 720108059.5924691 | 741859824.5924691 | 763611589.5924691 | 785363354.5924691 |  |  |  |  | 120 | 0 |  |  | 120 | 6326045
 | 7 | 610662963.7024691 | 632414728.7024691 | 654166493.702469 | 675918258.702469 | 697670023.702469 | 719421788.702469 | 741173553.702469 | 762925318.702469 | 784677083.7024692 | 806428848.7024692 |  |  |  |  |  |  |  |  |  |  |  |  |  | 720503600 | 1080755400 | 1286763494.857531 | 1106334059.857531 | 1207905316.110531
 | 7.5 | 631728457.8124691 | 653480222.8124691 | 675231987.812469 | 696983752.812469 | 718735517.812469 | 740487282.812469 | 762239047.812469 | 783990812.812469 | 805742577.8124691 | 827494342.8124691
 | 8 | 652793951.922469 | 674545716.922469 | 696297481.922469 | 718049246.922469 | 739801011.922469 | 761552776.922469 | 783304541.922469 | 805056306.922469 | 826808071.9224691 | 848559836.922469 |  |  |  | Credit | -245306261.4875309 | 9 |  |  |  |  |  |  | # [NAME] | 18012590 | 18012590 | 16084543.68571914 | 11063340.59857531 | 10065877.63425443
 | 8.5 | 673859446.032469 | 695611211.032469 | 717362976.0324689 | 739114741.0324689 | 760866506.0324689 | 782618271.0324689 | 804370036.0324689 | 826121801.0324689 | 847873566.0324692 | 869625331.0324692 |  |  |  | Capacity | 40 | -76782308.60753098
 | 9 | 694924940.142469 | 716676705.142469 | 738428470.142469 | 760180235.142469 | 781932000.142469 | 803683765.142469 | 825435530.142469 | 847187295.142469 | 868939060.142469 | 890690825.142469 |  |  |  |  | 60 | -46782308.60753093
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 80 | 154243705.1424691
 | -245306261.4875309 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 |  |  |  |  | 100 | 694924940.142469
 | 4 | 701787649.0424691 | 723539414.0424691 | 740306255.9794688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 |  |  |  |  | 120 | 953605483.8894689
 | 4.5 | 722853143.152469 | 744604908.152469 | 761371750.0894687 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689
 | 5 | 743918637.2624692 | 765670402.2624692 | 782437244.1994689 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688
 | 5.5 | 764984131.3724691 | 786735896.3724691 | 803502738.3094687 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689
 | 6 | 786049625.4824692 | 807801390.4824692 | 824568232.4194689 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688
 | 6.5 | 807115119.5924691 | 828866884.5924691 | 845633726.5294688 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469
 | 7 | 828180613.7024692 | 849932378.7024692 | 866699220.6394689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689
 | 7.5 | 849246107.8124691 | 870997872.8124691 | 887764714.7494688 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687
 | 8 | 870311601.922469 | 892063366.922469 | 908830208.8594687 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689
 | 8.5 | 891377096.0324692 | 913128861.0324692 | 929895702.9694688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688
 | 9 | 912442590.142469 | 934194355.142469 | 950961197.0794687 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689
 | -245306261.4875309 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894688 | 742950542.7894692 | 742950542.7894692 | 742950542.7894692 | 742950542.7894692
 | 4.5 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994689 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691
 | 5 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094688 | 785081531.0094693 | 785081531.0094693 | 785081531.0094693 | 785081531.0094693
 | 5.5 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194689 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692
 | 6 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294688 | 827212519.2294693 | 827212519.2294693 | 827212519.2294693 | 827212519.2294693
 | 6.5 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.339469 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692
 | 7 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494689 | 869343507.4494693 | 869343507.4494693 | 869343507.4494693 | 869343507.4494693
 | 7.5 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594687 | 890409001.5594692 | 890409001.5594692 | 890409001.5594692 | 890409001.5594692
 | 8 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694689 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691
 | 8.5 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794688 | 932539989.7794693 | 932539989.7794693 | 932539989.7794693 | 932539989.7794693
 | 9 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894689 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691
 | -245306261.4875309 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 742950542.7894692 | 742950542.7894692 | 742950542.7894692 | 742950542.7894692 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469
 | 4.5 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691
 | 5 | 785081531.0094693 | 785081531.0094693 | 785081531.0094693 | 785081531.0094693 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469
 | 5.5 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692
 | 6 | 827212519.2294693 | 827212519.2294693 | 827212519.2294693 | 827212519.2294693 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691
 | 6.5 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692
 | 7 | 869343507.4494693 | 869343507.4494693 | 869343507.4494693 | 869343507.4494693 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691
 | 7.5 | 890409001.5594692 | 890409001.5594692 | 890409001.5594692 | 890409001.5594692 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469
 | 8 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691
 | 8.5 | 932539989.7794693 | 932539989.7794693 | 932539989.7794693 | 932539989.7794693 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469
 | 9 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691
 | -245306261.4875309 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469 | 742950542.789469
 | 4.5 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691 | 764016036.8994691
 | 5 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469 | 785081531.009469
 | 5.5 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692 | 806147025.1194692
 | 6 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691 | 827212519.2294691
 | 6.5 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692 | 848278013.3394692
 | 7 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691 | 869343507.4494691
 | 7.5 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469 | 890409001.559469
 | 8 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691 | 911474495.6694691
 | 8.5 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469 | 932539989.779469
 | 9 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691 | 953605483.8894691
Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date
Date | 2001-08-22 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362
Current TNPC Market Value | 5 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 37.26 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 378730000
Credit Capacity | -245306261.4875309 |  | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -141018263.2097522
LJM Equity Payment | 61220789.04109589 |  | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 148965003.6596143
 |  |  | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | -200692918.9892643
 |  |  |  |  |  | 259572723.3830902
 |  | 1 | [NAME] shares added to Raptor II |  | 7919393 | Shares | 61.48 | Price | 0.23 | Discount | 2005-03-01 00:00:00 | Term Date
 |  |  | 493326421.9753113 | Notional Capacity Available in Raptor II Excluding SA LDCs
 |  | 1 | [NAME] shares added to Raptor IV |  | 4080607 | Shares | 61.48 | Price | 0.23 | Discount | 2005-03-01 00:00:00 | Term Date
 |  |  | 522376483.4437085 | Notional Capacity Available in Raptor IV
 |  | 1 | Monetize Tahati Note |  | 30000000
 | LJM Equity Pay Out
2001-08-22 00:00:00
 | 61220789.04109589 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109
 | 4 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 4.5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 5.5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 6 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 6.5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 7 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 7.5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 8 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 8.5 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 9 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589 | 61220789.04109589
 | 61220789.04109589 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119
 | 4 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 4.5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5.5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6.5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7.5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8.5 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 9 | 61220789.04109589 | 61220789.04109589 | 65138113.81109589 | 72754043.8110959 | 80369973.8110959 | 87985903.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 61220789.04109589 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 4.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 9 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 61220789.04109589 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 4.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 9 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 61220789.04109589 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 4.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 5.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 6.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 7.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 8.5 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | 9 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959 | 95601833.8110959
 | Credit Capacity | Final |  | LJM Payout | Final
 | -245306261.4875309 | 6 |  | 61220789.04109589 | 6
 | 1 | -2512878272.476435 |  | 1 | 0
 | 2 | -2388092809.476435 |  | 2 | 0
 | 3 | -2263307346.476435 |  | 3 | 0
 | 4 | -2138521883.476435 |  | 4 | 0
 | 5 | -2013736420.476435 |  | 5 | 0
 | 6 | -1888950957.476435 |  | 6 | 0
 | 7 | -1764165494.476435 |  | 7 | 0
 | 8 | -1639380031.476435 |  | 8 | 0
 | 9 | -1514594568.476435 |  | 9 | 0
 | 10 | -1389809105.476435 |  | 10 | 0
 | 11 | -1265023642.476435 |  | 11 | 0
 | 12 | -1140238179.476435 |  | 12 | 0
 | 13 | -1015452716.476435 |  | 13 | 0
 | 14 | -890667253.476435 |  | 14 | 0
 | 15 | -765881790.476435 |  | 15 | 0
 | 16 | -656490169.9531004 |  | 16 | 15393842.47666536
 | 17 | -546310864.4764351 |  | 17 | 30000000
 | 18 | -452746190.517531 |  | 18 | 61220789.04109589
 | 19 | -327960727.517531 |  | 19 | 61220789.04109589
 | 20 | -203175273.2675309 |  | 20 | 61220789.04109589
 | 21 | -203175273.2675309 |  | 21 | 61220789.04109589
 | 22 | -203175273.2675309 |  | 22 | 61220789.04109589
 | 23 | -203175273.2675309 |  | 23 | 61220789.04109589
 | 24 | -203175273.2675309 |  | 24 | 61220789.04109589
 | 25 | -203175273.2675309 |  | 25 | 61220789.04109589
 | 26 | -203175273.2675309 |  | 26 | 61220789.04109589
 | 27 | -203175273.2675309 |  | 27 | 61220789.04109589
 | 28 | -203175273.2675309 |  | 28 | 61220789.04109589
 | 29 | -203175273.2675309 |  | 29 | 61220789.04109589
 | 30 | -203175273.2675309 |  | 30 | 61220789.04109589
 | 31 | -203175273.2675309 |  | 31 | 61220789.04109589
 | 32 | -203175273.2675309 |  | 32 | 61220789.04109589
 | 33 | -203175273.2675309 |  | 33 | 61220789.04109589
 | 34 | -203175273.2675309 |  | 34 | 61220789.04109589
 | 35 | -203175273.2675309 |  | 35 | 61220789.04109589
 | 36 | -203175273.2675309 |  | 36 | 61220789.04109589
 | 37 | -203175273.2675309 |  | 37 | 61220789.04109589
 | 38 | -203175273.267531 |  | 38 | 61220789.04109589
 | 39 | -203175273.267531 |  | 39 | 61220789.04109589
 | 40 | -203175273.267531 |  | 40 | 61220789.04109589
 | 41 | -203175273.267531 |  | 41 | 61220789.04109589
 | 42 | -203175273.267531 |  | 42 | 61220789.04109589
 | 43 | -203175273.267531 |  | 43 | 61220789.04109589
 | 44 | -203175273.267531 |  | 44 | 61220789.04109589
 | 45 | -203175273.267531 |  | 45 | 61220789.04109589
 | 46 | -203175273.267531 |  | 46 | 61220789.04109589
 | 47 | -203175273.267531 |  | 47 | 61220789.04109589
 | 48 | -203175273.267531 |  | 48 | 61220789.04109589
 | 49 | -203175273.267531 |  | 49 | 61220789.04109589
 | 50 | -203175273.267531 |  | 50 | 61220789.04109589
 | 51 | -203175273.267531 |  | 51 | 61220789.04109589
 | 52 | -203175273.2675309 |  | 52 | 61220789.04109589
 | 53 | -203175273.2675309 |  | 53 | 61220789.04109589
 | 54 | -203175273.2675309 |  | 54 | 61220789.04109589
 | 55 | -203175273.2675309 |  | 55 | 61220789.04109589
 | 56 | -185676642.4161963 |  | 56 | 43722158.18976127
 | 57 | -173175273.2675309 |  | 57 | 31220789.04109589
 | 58 | -173175273.2675309 |  | 58 | 31220789.04109589
 | 59 | -173175273.2675309 |  | 59 | 31220789.04109589
 | 60 | -173175273.2675309 |  | 60 | 31220789.04109589
 | 61 | -173175273.2675309 |  | 61 | 31220789.04109589
 | 62 | -166935273.2675309 |  | 62 | 31220789.04109589
 | 63 | -154935273.2675309 |  | 63 | 31220789.04109589
 | 64 | -142935273.2675309 |  | 64 | 31220789.04109589
 | 65 | -130935273.2675309 |  | 65 | 31220789.04109589
 | 66 | -118935273.2675309 |  | 66 | 31220789.04109589
 | 67 | -106935273.2675309 |  | 67 | 31220789.04109589
 | 68 | -94935273.26753095 |  | 68 | 31220789.04109589
 | 69 | -82935273.26753095 |  | 69 | 31220789.04109589
 | 70 | -70935273.26753095 |  | 70 | 31220789.04109589
 | 71 | -58935273.26753095 |  | 71 | 31220789.04109589
 | 72 | -50270092.0561963 |  | 72 | 34555607.82976128
 | 73 | -64935273.26753091 |  | 73 | 61220789.04109589
 | 74 | -52935273.26753091 |  | 74 | 61220789.04109589
 | 75 | -40935273.26753091 |  | 75 | 61220789.04109589
 | 76 | -28935273.26753093 |  | 76 | 61220789.04109589
 | 77 | -16935273.26753093 |  | 77 | 61220789.04109589
 | 78 | -4935273.267530926 |  | 78 | 61220789.04109589
 | 79 | 8040950.482469074 |  | 79 | 61220789.04109589
 | 80 | 27850740.48246907 |  | 80 | 61220789.04109589
 | 81 | 47660530.48246907 |  | 81 | 61220789.04109589
 | 82 | 75086250.48246908 |  | 82 | 61220789.04109589
 | 83 | 102511970.4824691 |  | 83 | 61220789.04109589
 | 84 | 136263735.4824691 |  | 84 | 61220789.04109589
 | 85 | 170015500.4824691 |  | 85 | 61220789.04109589
 | 86 | 203767265.4824691 |  | 86 | 61220789.04109589
 | 87 | 237519030.4824691 |  | 87 | 61220789.04109589
 | 88 | 271270795.4824691 |  | 88 | 61220789.04109589
 | 89 | 305022560.4824691 |  | 89 | 61220789.04109589
 | 90 | 338774325.4824691 |  | 90 | 61220789.04109589
 | 91 | 372526090.4824691 |  | 91 | 61220789.04109589
 | 92 | 394517855.482469 |  | 92 | 61220789.04109589
 | 93 | 416269620.482469 |  | 93 | 61220789.04109589
 | 94 | 438021385.482469 |  | 94 | 61220789.04109589
 | 95 | 459773150.482469 |  | 95 | 61220789.04109589
 | 96 | 481524915.482469 |  | 96 | 61220789.04109589
 | 97 | 503276680.482469 |  | 97 | 61220789.04109589
 | 98 | 525028445.482469 |  | 98 | 61220789.04109589
 | 99 | 546780210.4824691 |  | 99 | 61220789.04109589
 | 100 | 568531975.4824691 |  | 100 | 61220789.04109589