Spreadsheet: rick_buy__32793__Summary9-18
Sheet: Table

Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date |  | 0.2
As of | 2001-09-18 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 | 3.93 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 28.08 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Asset values | today | 137610079.3928345
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 377265229.5977993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Value Date | 2001-09-18 00:00:00
Credit Capacity | -305044656.6828246 | 0 | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -346932398.7523985 |  |  |  |  |  | ENE |  |  |  | [NAME]
LJM Equity Payment | 61230553.42465754 | 118425530.6869409 | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 143282355.4823912 |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE Price | 40 | 60 | 80 | 100 | 120
 |  | 141147192.6961493 | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | 231718438.3608105 |  |  |  |  | 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
2001-09-18 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Osprey | 0 | 9541666 | 18012590 | 18012590 | 18012590
 | -305044656.6828246 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 |  |  |  |  |  |  |  |  |  |  |  |  | Total ENE | 18012590 | 8470924 | 0 | 0 | 0
 | 4 | 469611817.2425754 | 491363582.2425755 | 513115347.2425753 | 534867112.2425753 | 556618877.2425753 | 578370642.2425753 | 600122407.2425753 | 621874172.2425753 | 643625937.2425754 | 665377702.2425754 |  |  |  | Raptor IV | 6326045 | 9 |  | Raptor IV | 0 | 9 |  |  | Note: 12,000,000 ENE shares contributed from [NAME]
 | 4.5 | 490677711.3525754 | 512429476.3525754 | 534181241.3525754 | 555933006.3525753 | 577684771.3525753 | 599436536.3525753 | 621188301.3525753 | 642940066.3525753 | 664691831.3525753 | 686443596.3525753 |  |  |  |  | 40 | 6326045 |  |  | 40 | 0
 | 5 | 511743605.4625754 | 533495370.4625754 | 555247135.4625752 | 576998900.4625752 | 598750665.4625752 | 620502430.4625752 | 642254195.4625752 | 664005960.4625752 | 685757725.4625754 | 707509490.4625754 |  |  |  |  | 60 | 6326045 |  |  | 60 | 0 |  |  | Value | 720503600 | 1080755400 | 1441007200 | 1801259000 | 2161510800
 | 5.5 | 532809499.5725754 | 554561264.5725753 | 576313029.5725753 | 598064794.5725753 | 619816559.5725753 | 641568324.5725753 | 663320089.5725753 | 685071854.5725753 | 706823619.5725753 | 728575384.5725753 |  |  |  |  | 80 | 0 |  |  | 80 | 6326045
 | 6 | 553875393.6825753 | 575627158.6825753 | 597378923.6825752 | 619130688.6825752 | 640882453.6825752 | 662634218.6825752 | 684385983.6825752 | 706137748.6825752 | 727889513.6825755 | 749641278.6825755 |  |  |  |  | 100 | 0 |  |  | 100 | 6326045 |  |  | Credit Capacity | -91436490.40742458 | -61436490.40742452 | 139589523.3425755 | 680270758.3425753 | 944847915.2095753
 | 6.5 | 574941287.7925754 | 596693052.7925754 | 618444817.7925754 | 640196582.7925754 | 661948347.7925754 | 683700112.7925754 | 705451877.7925754 | 727203642.7925754 | 748955407.7925754 | 770707172.7925754 |  |  |  |  | 120 | 0 |  |  | 120 | 6326045
 | 7 | 596007181.9025753 | 617758946.9025753 | 639510711.9025753 | 661262476.9025753 | 683014241.9025753 | 704766006.9025753 | 726517771.9025753 | 748269536.9025753 | 770021301.9025754 | 791773066.9025754 |  |  |  |  |  |  |  |  |  |  |  |  |  | 720503600 | 1080755400 | 1301417676.657424 | 1120988241.657425 | 1216662884.790425
 | 7.5 | 617073076.0125754 | 638824841.0125754 | 660576606.0125753 | 682328371.0125753 | 704080136.0125753 | 725831901.0125753 | 747583666.0125753 | 769335431.0125753 | 791087196.0125754 | 812838961.0125754
 | 8 | 638138970.1225753 | 659890735.1225753 | 681642500.1225753 | 703394265.1225753 | 725146030.1225753 | 746897795.1225753 | 768649560.1225753 | 790401325.1225753 | 812153090.1225754 | 833904855.1225754 |  |  |  | Credit | -305044656.6828246 | 9 |  |  |  |  |  |  | # [NAME] | 18012590 | 18012590 | 16267720.95821781 | 11209882.41657425 | 10138857.37325354
 | 8.5 | 659204864.2325753 | 680956629.2325753 | 702708394.2325752 | 724460159.2325752 | 746211924.2325752 | 767963689.2325752 | 789715454.2325752 | 811467219.2325752 | 833218984.2325754 | 854970749.2325754 |  |  |  | Capacity | 40 | -91436490.40742458
 | 9 | 680270758.3425753 | 702022523.3425753 | 723774288.3425753 | 745526053.3425753 | 767277818.3425753 | 789029583.3425753 | 810781348.3425753 | 832533113.3425753 | 854284878.3425753 | 876036643.3425753 |  |  |  |  | 60 | -61436490.40742452
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 80 | 139589523.3425755
 | -305044656.6828246 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 |  |  |  |  | 100 | 680270758.3425753
 | 4 | 687129467.2425754 | 708881232.2425754 | 729565398.9495752 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 |  |  |  |  | 120 | 944847915.2095753
 | 4.5 | 708195361.3525753 | 729947126.3525753 | 750631293.0595751 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753
 | 5 | 729261255.4625754 | 751013020.4625754 | 771697187.1695752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752
 | 5.5 | 750327149.5725753 | 772078914.5725753 | 792763081.2795751 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753
 | 6 | 771393043.6825755 | 793144808.6825755 | 813828975.3895752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752
 | 6.5 | 792458937.7925754 | 814210702.7925754 | 834894869.4995751 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753
 | 7 | 813524831.9025754 | 835276596.9025754 | 855960763.6095752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752
 | 7.5 | 834590726.0125754 | 856342491.0125754 | 877026657.7195752 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751
 | 8 | 855656620.1225753 | 877408385.1225753 | 898092551.8295751 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753
 | 8.5 | 876722514.2325754 | 898474279.2325754 | 919158445.9395752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752
 | 9 | 897788408.3425753 | 919540173.3425753 | 940224340.0495751 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753
 | -305044656.6828246 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095753 | 734188974.1095756 | 734188974.1095756 | 734188974.1095756 | 734188974.1095756
 | 4.5 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195753 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755
 | 5 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295752 | 776320762.3295755 | 776320762.3295755 | 776320762.3295755 | 776320762.3295755
 | 5.5 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395753 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756
 | 6 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495752 | 818452550.5495756 | 818452550.5495756 | 818452550.5495756 | 818452550.5495756
 | 6.5 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595753 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756
 | 7 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695752 | 860584338.7695756 | 860584338.7695756 | 860584338.7695756 | 860584338.7695756
 | 7.5 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795751 | 881650232.8795755 | 881650232.8795755 | 881650232.8795755 | 881650232.8795755
 | 8 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895753 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755
 | 8.5 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995752 | 923782021.0995755 | 923782021.0995755 | 923782021.0995755 | 923782021.0995755
 | 9 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095753 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755
 | -305044656.6828246 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 734188974.1095756 | 734188974.1095756 | 734188974.1095756 | 734188974.1095756 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755
 | 4.5 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755
 | 5 | 776320762.3295755 | 776320762.3295755 | 776320762.3295755 | 776320762.3295755 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754
 | 5.5 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756
 | 6 | 818452550.5495756 | 818452550.5495756 | 818452550.5495756 | 818452550.5495756 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754
 | 6.5 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756
 | 7 | 860584338.7695756 | 860584338.7695756 | 860584338.7695756 | 860584338.7695756 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755
 | 7.5 | 881650232.8795755 | 881650232.8795755 | 881650232.8795755 | 881650232.8795755 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754
 | 8 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755
 | 8.5 | 923782021.0995755 | 923782021.0995755 | 923782021.0995755 | 923782021.0995755 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754
 | 9 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755
 | -305044656.6828246 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755 | 734188974.1095755
 | 4.5 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755 | 755254868.2195755
 | 5 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754 | 776320762.3295754
 | 5.5 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756 | 797386656.4395756
 | 6 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754 | 818452550.5495754
 | 6.5 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756 | 839518444.6595756
 | 7 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755 | 860584338.7695755
 | 7.5 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754 | 881650232.8795754
 | 8 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755 | 902716126.9895755
 | 8.5 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754 | 923782021.0995754
 | 9 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755 | 944847915.2095755
Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date
Date | 2001-09-18 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362
Current TNPC Market Value | 3.93 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 28.08 | 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 | -305044656.6828246 |  | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -141018263.2097522
LJM Equity Payment | 61230553.42465754 |  | 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
2001-09-18 00:00:00
 | 61230553.42465754 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109
 | 4 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 4.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 5.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 6 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 6.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 7 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 7.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 8 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 8.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 9 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754
 | 61230553.42465754 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119
 | 4 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 4.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8.5 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 9 | 61230553.42465754 | 61230553.42465754 | 61230553.42465754 | 66867195.07465754 | 74483125.07465753 | 82099055.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 61230553.42465754 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 4.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 9 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 61230553.42465754 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 4.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 9 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 61230553.42465754 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 4.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 5.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 6.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 7.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 8.5 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | 9 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753 | 89714985.07465753
 | Credit Capacity | Final |  | LJM Payout | Final
 | -305044656.6828246 | 6 |  | 61230553.42465754 | 6
 | 1 | -2527525089.892767 |  | 1 | 0
 | 2 | -2402739626.892767 |  | 2 | 0
 | 3 | -2277954163.892767 |  | 3 | 0
 | 4 | -2153168700.892767 |  | 4 | 0
 | 5 | -2028383237.892767 |  | 5 | 0
 | 6 | -1903597774.892767 |  | 6 | 0
 | 7 | -1778812311.892767 |  | 7 | 0
 | 8 | -1654026848.892767 |  | 8 | 0
 | 9 | -1529241385.892767 |  | 9 | 0
 | 10 | -1404455922.892767 |  | 10 | 0
 | 11 | -1279670459.892767 |  | 11 | 0
 | 12 | -1154884996.892767 |  | 12 | 0
 | 13 | -1030099533.892767 |  | 13 | 0
 | 14 | -905314070.892767 |  | 14 | 0
 | 15 | -780528607.892767 |  | 15 | 0
 | 16 | -667519256.5815775 |  | 16 | 11776111.68881045
 | 17 | -560957681.8927671 |  | 17 | 30000000
 | 18 | -467402772.3174245 |  | 18 | 61230553.42465754
 | 19 | -342617309.3174245 |  | 19 | 61230553.42465754
 | 20 | -217831855.0674245 |  | 20 | 61230553.42465754
 | 21 | -217831855.0674245 |  | 21 | 61230553.42465754
 | 22 | -217831855.0674245 |  | 22 | 61230553.42465754
 | 23 | -217831855.0674245 |  | 23 | 61230553.42465754
 | 24 | -217831855.0674245 |  | 24 | 61230553.42465754
 | 25 | -217831855.0674245 |  | 25 | 61230553.42465754
 | 26 | -217831855.0674245 |  | 26 | 61230553.42465754
 | 27 | -217831855.0674245 |  | 27 | 61230553.42465754
 | 28 | -217831855.0674245 |  | 28 | 61230553.42465754
 | 29 | -217831855.0674245 |  | 29 | 61230553.42465754
 | 30 | -217831855.0674245 |  | 30 | 61230553.42465754
 | 31 | -217831855.0674245 |  | 31 | 61230553.42465754
 | 32 | -217831855.0674245 |  | 32 | 61230553.42465754
 | 33 | -217831855.0674245 |  | 33 | 61230553.42465754
 | 34 | -217831855.0674245 |  | 34 | 61230553.42465754
 | 35 | -217831855.0674245 |  | 35 | 61230553.42465754
 | 36 | -217831855.0674245 |  | 36 | 61230553.42465754
 | 37 | -217831855.0674245 |  | 37 | 61230553.42465754
 | 38 | -217831855.0674245 |  | 38 | 61230553.42465754
 | 39 | -217831855.0674245 |  | 39 | 61230553.42465754
 | 40 | -217831855.0674245 |  | 40 | 61230553.42465754
 | 41 | -217831855.0674245 |  | 41 | 61230553.42465754
 | 42 | -217831855.0674245 |  | 42 | 61230553.42465754
 | 43 | -217831855.0674245 |  | 43 | 61230553.42465754
 | 44 | -217831855.0674245 |  | 44 | 61230553.42465754
 | 45 | -217831855.0674245 |  | 45 | 61230553.42465754
 | 46 | -217831855.0674245 |  | 46 | 61230553.42465754
 | 47 | -217831855.0674245 |  | 47 | 61230553.42465754
 | 48 | -217831855.0674245 |  | 48 | 61230553.42465754
 | 49 | -217831855.0674245 |  | 49 | 61230553.42465754
 | 50 | -217831855.0674245 |  | 50 | 61230553.42465754
 | 51 | -217831855.0674245 |  | 51 | 61230553.42465754
 | 52 | -217831855.0674245 |  | 52 | 61230553.42465754
 | 53 | -217831855.0674245 |  | 53 | 61230553.42465754
 | 54 | -217831855.0674245 |  | 54 | 61230553.42465754
 | 55 | -217831855.0674245 |  | 55 | 61230553.42465754
 | 56 | -196715493.428235 |  | 56 | 40114191.785468
 | 57 | -187831855.0674245 |  | 57 | 31230553.42465753
 | 58 | -187831855.0674245 |  | 58 | 31230553.42465753
 | 59 | -187831855.0674245 |  | 59 | 31230553.42465753
 | 60 | -187831855.0674245 |  | 60 | 31230553.42465753
 | 61 | -187831855.0674245 |  | 61 | 31230553.42465753
 | 62 | -181591855.0674246 |  | 62 | 31230553.42465753
 | 63 | -169591855.0674246 |  | 63 | 31230553.42465753
 | 64 | -157591855.0674246 |  | 64 | 31230553.42465753
 | 65 | -145591855.0674246 |  | 65 | 31230553.42465753
 | 66 | -133591855.0674246 |  | 66 | 31230553.42465753
 | 67 | -121591855.0674246 |  | 67 | 31230553.42465753
 | 68 | -109591855.0674246 |  | 68 | 31230553.42465753
 | 69 | -97591855.06742454 |  | 69 | 31230553.42465753
 | 70 | -85591855.06742454 |  | 70 | 31230553.42465753
 | 71 | -73591855.06742454 |  | 71 | 31230553.42465753
 | 72 | -61591855.06742451 |  | 72 | 31230553.42465753
 | 73 | -79591855.0674245 |  | 73 | 61230553.42465754
 | 74 | -67591855.0674245 |  | 74 | 61230553.42465754
 | 75 | -55591855.06742451 |  | 75 | 61230553.42465754
 | 76 | -43591855.06742452 |  | 76 | 61230553.42465754
 | 77 | -31591855.06742452 |  | 77 | 61230553.42465754
 | 78 | -19591855.06742452 |  | 78 | 61230553.42465754
 | 79 | -6615631.317424521 |  | 79 | 61230553.42465754
 | 80 | 13194158.68257548 |  | 80 | 61230553.42465754
 | 81 | 33003948.68257548 |  | 81 | 61230553.42465754
 | 82 | 60429668.68257548 |  | 82 | 61230553.42465754
 | 83 | 87855388.68257548 |  | 83 | 61230553.42465754
 | 84 | 121607153.6825755 |  | 84 | 61230553.42465754
 | 85 | 155358918.6825755 |  | 85 | 61230553.42465754
 | 86 | 189110683.6825755 |  | 86 | 61230553.42465754
 | 87 | 222862448.6825755 |  | 87 | 61230553.42465754
 | 88 | 256614213.6825755 |  | 88 | 61230553.42465754
 | 89 | 290365978.6825755 |  | 89 | 61230553.42465754
 | 90 | 324117743.6825755 |  | 90 | 61230553.42465754
 | 91 | 357869508.6825755 |  | 91 | 61230553.42465754
 | 92 | 379861273.6825753 |  | 92 | 61230553.42465754
 | 93 | 401613038.6825753 |  | 93 | 61230553.42465754
 | 94 | 423364803.6825754 |  | 94 | 61230553.42465754
 | 95 | 445116568.6825754 |  | 95 | 61230553.42465754
 | 96 | 466868333.6825754 |  | 96 | 61230553.42465754
 | 97 | 488620098.6825754 |  | 97 | 61230553.42465754
 | 98 | 510371863.6825754 |  | 98 | 61230553.42465754
 | 99 | 532123628.6825754 |  | 99 | 61230553.42465754
 | 100 | 553875393.6825753 |  | 100 | 61230553.42465754