Spreadsheet: rick_buy__32721__Summary8-15
Sheet: Table

Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date |  | 0.2
As of | 2001-08-15 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 | 5.15 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 40.25 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Asset values | today | 143363863.4528345
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 377265229.5977993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Value Date | 2001-08-15 00:00:00
Credit Capacity | -233923047.0080749 | 0 | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -385412424.3495233 |  |  |  |  |  | ENE |  |  |  | [NAME]
LJM Equity Payment | 61218257.53424658 | 118425530.6869409 | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 131026879.0245731 |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE Price | 40 | 60 | 80 | 100 | 120
 |  | 141147192.6961493 | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | 301503489.0894076 |  |  |  |  | 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
2001-08-15 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Osprey | 0 | 9541666 | 18012590 | 18012590 | 18012590
 | -233923047.0080749 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 |  |  |  |  |  |  |  |  |  |  |  |  | Total ENE | 18012590 | 8470924 | 0 | 0 | 0
 | 4 | 489333565.2889249 | 511085330.2889249 | 532837095.2889249 | 554588860.2889248 | 576340625.2889248 | 598092390.2889248 | 619844155.2889248 | 641595920.2889248 | 663347685.288925 | 685099450.288925 |  |  |  | Raptor IV | 6326045 | 9 |  | Raptor IV | 0 | 9 |  |  | Note: 12,000,000 ENE shares contributed from [NAME]
 | 4.5 | 510399059.3989249 | 532150824.3989249 | 553902589.398925 | 575654354.398925 | 597406119.398925 | 619157884.398925 | 640909649.398925 | 662661414.398925 | 684413179.398925 | 706164944.398925 |  |  |  |  | 40 | 6326045 |  |  | 40 | 0
 | 5 | 531464553.508925 | 553216318.508925 | 574968083.5089248 | 596719848.5089248 | 618471613.5089248 | 640223378.5089248 | 661975143.5089248 | 683726908.5089248 | 705478673.5089251 | 727230438.5089251 |  |  |  |  | 60 | 6326045 |  |  | 60 | 0 |  |  | Value | 720503600 | 1080755400 | 1441007200 | 1801259000 | 2161510800
 | 5.5 | 552530047.618925 | 574281812.618925 | 596033577.618925 | 617785342.618925 | 639537107.618925 | 661288872.618925 | 683040637.618925 | 704792402.618925 | 726544167.618925 | 748295932.618925 |  |  |  |  | 80 | 0 |  |  | 80 | 6326045
 | 6 | 573595541.728925 | 595347306.728925 | 617099071.7289249 | 638850836.7289249 | 660602601.7289249 | 682354366.7289249 | 704106131.7289249 | 725857896.7289249 | 747609661.7289251 | 769361426.7289251 |  |  |  |  | 100 | 0 |  |  | 100 | 6326045 |  |  | Credit Capacity | -71718742.361075 | -41718742.361075 | 159307271.388925 | 699988506.388925 | 956306423.6730483
 | 6.5 | 594661035.838925 | 616412800.838925 | 638164565.8389249 | 659916330.8389249 | 681668095.8389249 | 703419860.8389249 | 725171625.8389249 | 746923390.8389249 | 768675155.838925 | 790426920.838925 |  |  |  |  | 120 | 0 |  |  | 120 | 6326045
 | 7 | 615726529.9489249 | 637478294.9489249 | 659230059.9489249 | 680981824.9489249 | 702733589.9489249 | 724485354.9489249 | 746237119.9489249 | 767988884.9489249 | 789740649.948925 | 811492414.948925 |  |  |  |  |  |  |  |  |  |  |  |  |  | 720503600 | 1080755400 | 1281699928.611075 | 1101270493.611075 | 1205204376.326952
 | 7.5 | 636792024.0589249 | 658543789.0589249 | 680295554.0589248 | 702047319.0589248 | 723799084.0589248 | 745550849.0589248 | 767302614.0589248 | 789054379.0589248 | 810806144.058925 | 832557909.058925
 | 8 | 657857518.1689249 | 679609283.1689249 | 701361048.1689249 | 723112813.1689249 | 744864578.1689249 | 766616343.1689249 | 788368108.1689249 | 810119873.1689249 | 831871638.1689249 | 853623403.1689249 |  |  |  | Credit | -233923047.0080749 | 9 |  |  |  |  |  |  | # [NAME] | 18012590 | 18012590 | 16021249.10763844 | 11012704.93611075 | 10043369.8027246
 | 8.5 | 678923012.278925 | 700674777.278925 | 722426542.2789248 | 744178307.2789248 | 765930072.2789248 | 787681837.2789248 | 809433602.2789248 | 831185367.2789248 | 852937132.2789251 | 874688897.2789251 |  |  |  | Capacity | 40 | -71718742.361075
 | 9 | 699988506.388925 | 721740271.388925 | 743492036.388925 | 765243801.388925 | 786995566.388925 | 808747331.388925 | 830499096.388925 | 852250861.388925 | 874002626.388925 | 895754391.388925 |  |  |  |  | 60 | -41718742.361075
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 80 | 159307271.388925
 | -233923047.0080749 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 |  |  |  |  | 100 | 699988506.388925
 | 4 | 706851215.288925 | 728602980.288925 | 742566352.5959249 | 745210639.4059248 | 745210639.4059248 | 745210639.4059248 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 |  |  |  |  | 120 | 956306423.6730483
 | 4.5 | 727916709.398925 | 749668474.398925 | 763631846.7059247 | 766276133.5159249 | 766276133.5159249 | 766276133.5159249 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482
 | 5 | 748982203.5089251 | 770733968.5089251 | 784697340.8159249 | 787341627.6259248 | 787341627.6259248 | 787341627.6259248 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481
 | 5.5 | 770047697.618925 | 791799462.618925 | 805762834.9259248 | 808407121.735925 | 808407121.735925 | 808407121.735925 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483
 | 6 | 791113191.7289251 | 812864956.7289251 | 826828329.0359249 | 829472615.8459249 | 829472615.8459249 | 829472615.8459249 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482
 | 6.5 | 812178685.838925 | 833930450.838925 | 847893823.1459248 | 850538109.9559249 | 850538109.9559247 | 850538109.9559247 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481
 | 7 | 833244179.948925 | 854995944.948925 | 868959317.2559249 | 871603604.0659249 | 871603604.0659249 | 871603604.0659249 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482
 | 7.5 | 854309674.058925 | 876061439.058925 | 890024811.3659248 | 892669098.1759248 | 892669098.1759248 | 892669098.1759248 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481
 | 8 | 875375168.1689249 | 897126933.1689249 | 911090305.4759247 | 913734592.2859249 | 913734592.2859249 | 913734592.2859249 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482
 | 8.5 | 896440662.2789251 | 918192427.2789251 | 932155799.5859249 | 934800086.3959248 | 934800086.3959248 | 934800086.3959248 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481
 | 9 | 917506156.388925 | 939257921.388925 | 953221293.6959248 | 955865580.5059249 | 955865580.5059249 | 955865580.5059249 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483
 | -233923047.0080749 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 | 745651482.5730481 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484
 | 4.5 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482 | 766716976.6830482 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485
 | 5 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481 | 787782470.7930481 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484
 | 5.5 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483 | 808847964.9030483 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485
 | 6 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482 | 829913459.0130482 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484
 | 6.5 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481 | 850978953.1230481 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483
 | 7 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482 | 872044447.2330482 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484
 | 7.5 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481 | 893109941.3430481 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483
 | 8 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482 | 914175435.4530482 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485
 | 8.5 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481 | 935240929.5630481 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484
 | 9 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483 | 956306423.6730483 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485
 | -233923047.0080749 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484
 | 4.5 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485
 | 5 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484
 | 5.5 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485
 | 6 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484
 | 6.5 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483
 | 7 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484
 | 7.5 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483
 | 8 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485
 | 8.5 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484
 | 9 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485
 | -233923047.0080749 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484 | 745651482.5730484
 | 4.5 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485 | 766716976.6830485
 | 5 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484 | 787782470.7930484
 | 5.5 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485 | 808847964.9030485
 | 6 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484 | 829913459.0130484
 | 6.5 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483 | 850978953.1230483
 | 7 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484 | 872044447.2330484
 | 7.5 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483 | 893109941.3430483
 | 8 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485 | 914175435.4530485
 | 8.5 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484 | 935240929.5630484
 | 9 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485 | 956306423.6730485
Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date
Date | 2001-08-15 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362
Current TNPC Market Value | 5.15 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 40.25 | 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 | -233923047.0080749 |  | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -141018263.2097522
LJM Equity Payment | 61218257.53424658 |  | 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
2001-08-15 00:00:00
 | 61218257.53424658 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109
 | 4 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 4.5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 5.5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 6 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 6.5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 7 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 7.5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 8 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 8.5 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 9 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658 | 61218257.53424658
 | 61218257.53424658 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119
 | 4 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 4.5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5.5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6.5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7.5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8.5 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 9 | 61218257.53424658 | 61218257.53424658 | 67939051.93424657 | 75554981.93424657 | 83170911.93424657 | 90786841.93424657 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 61218257.53424658 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 4.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 9 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 61218257.53424658 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 4.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 9 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 61218257.53424658 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 4.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 5.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 6.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 7.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 8.5 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | 9 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328 | 97961928.76712328
 | Credit Capacity | Final |  | LJM Payout | Final
 | -233923047.0080749 | 6 |  | 61218257.53424658 | 6
 | 1 | -2507817237.736829 |  | 1 | 0
 | 2 | -2383031774.736828 |  | 2 | 0
 | 3 | -2258246311.736829 |  | 3 | 0
 | 4 | -2133460848.736828 |  | 4 | 0
 | 5 | -2008675385.736828 |  | 5 | 0
 | 6 | -1883889922.736828 |  | 6 | 0
 | 7 | -1759104459.736828 |  | 7 | 0
 | 8 | -1634318996.736828 |  | 8 | 0
 | 9 | -1509533533.736828 |  | 9 | 0
 | 10 | -1384748070.736828 |  | 10 | 0
 | 11 | -1259962607.736829 |  | 11 | 0
 | 12 | -1135177144.736828 |  | 12 | 0
 | 13 | -1010391681.736828 |  | 13 | 0
 | 14 | -885606218.7368284 |  | 14 | 0
 | 15 | -760820755.7368284 |  | 15 | 0
 | 16 | -652359170.1542361 |  | 16 | 16323877.41740758
 | 17 | -541341554.5154015 |  | 17 | 30091724.778573
 | 18 | -447682624.271075 |  | 18 | 61218257.53424658
 | 19 | -322897161.271075 |  | 19 | 61218257.53424658
 | 20 | -198111707.021075 |  | 20 | 61218257.53424658
 | 21 | -198111707.021075 |  | 21 | 61218257.53424658
 | 22 | -198111707.021075 |  | 22 | 61218257.53424658
 | 23 | -198111707.021075 |  | 23 | 61218257.53424658
 | 24 | -198111707.021075 |  | 24 | 61218257.53424658
 | 25 | -198111707.021075 |  | 25 | 61218257.53424658
 | 26 | -198111707.021075 |  | 26 | 61218257.53424658
 | 27 | -198111707.021075 |  | 27 | 61218257.53424658
 | 28 | -198111707.021075 |  | 28 | 61218257.53424658
 | 29 | -198111707.021075 |  | 29 | 61218257.53424658
 | 30 | -198111707.021075 |  | 30 | 61218257.53424658
 | 31 | -198111707.021075 |  | 31 | 61218257.53424658
 | 32 | -198111707.021075 |  | 32 | 61218257.53424658
 | 33 | -198111707.021075 |  | 33 | 61218257.53424658
 | 34 | -198111707.021075 |  | 34 | 61218257.53424658
 | 35 | -198111707.021075 |  | 35 | 61218257.53424658
 | 36 | -198111707.021075 |  | 36 | 61218257.53424658
 | 37 | -198111707.021075 |  | 37 | 61218257.53424658
 | 38 | -198111707.021075 |  | 38 | 61218257.53424658
 | 39 | -198111707.021075 |  | 39 | 61218257.53424658
 | 40 | -198111707.021075 |  | 40 | 61218257.53424658
 | 41 | -198111707.021075 |  | 41 | 61218257.53424658
 | 42 | -198111707.021075 |  | 42 | 61218257.53424658
 | 43 | -198111707.021075 |  | 43 | 61218257.53424658
 | 44 | -198111707.021075 |  | 44 | 61218257.53424658
 | 45 | -198111707.021075 |  | 45 | 61218257.53424658
 | 46 | -198111707.021075 |  | 46 | 61218257.53424658
 | 47 | -198111707.021075 |  | 47 | 61218257.53424658
 | 48 | -198111707.021075 |  | 48 | 61218257.53424658
 | 49 | -198111707.021075 |  | 49 | 61218257.53424658
 | 50 | -198111707.021075 |  | 50 | 61218257.53424658
 | 51 | -198111707.021075 |  | 51 | 61218257.53424658
 | 52 | -198111707.021075 |  | 52 | 61218257.53424658
 | 53 | -198111707.021075 |  | 53 | 61218257.53424658
 | 54 | -198111707.021075 |  | 54 | 61218257.53424658
 | 55 | -198111707.021075 |  | 55 | 61218257.53424658
 | 56 | -181543111.1104826 |  | 56 | 44649661.62365417
 | 57 | -168111707.021075 |  | 57 | 31218257.53424658
 | 58 | -168111707.021075 |  | 58 | 31218257.53424658
 | 59 | -168111707.021075 |  | 59 | 31218257.53424658
 | 60 | -168111707.021075 |  | 60 | 31218257.53424658
 | 61 | -168111707.021075 |  | 61 | 31218257.53424658
 | 62 | -161871707.021075 |  | 62 | 31218257.53424658
 | 63 | -149871707.021075 |  | 63 | 31218257.53424658
 | 64 | -137871707.021075 |  | 64 | 31218257.53424658
 | 65 | -125871707.021075 |  | 65 | 31218257.53424658
 | 66 | -113871707.021075 |  | 66 | 31218257.53424658
 | 67 | -101871707.021075 |  | 67 | 31218257.53424658
 | 68 | -89871707.021075 |  | 68 | 31218257.53424658
 | 69 | -77871707.021075 |  | 69 | 31218257.53424658
 | 70 | -65871707.021075 |  | 70 | 31218257.53424658
 | 71 | -53871707.02107499 |  | 71 | 31218257.53424658
 | 72 | -46136560.75048257 |  | 72 | 35483111.26365419
 | 73 | -59871707.02107497 |  | 73 | 61218257.53424658
 | 74 | -47871707.02107497 |  | 74 | 61218257.53424658
 | 75 | -35871707.02107497 |  | 75 | 61218257.53424658
 | 76 | -23871707.02107497 |  | 76 | 61218257.53424658
 | 77 | -11871707.02107497 |  | 77 | 61218257.53424658
 | 78 | 128292.9789250344 |  | 78 | 61218257.53424658
 | 79 | 13104516.72892503 |  | 79 | 61218257.53424658
 | 80 | 32914306.72892503 |  | 80 | 61218257.53424658
 | 81 | 52724096.72892503 |  | 81 | 61218257.53424658
 | 82 | 80149816.72892503 |  | 82 | 61218257.53424658
 | 83 | 107575536.728925 |  | 83 | 61218257.53424658
 | 84 | 141327301.728925 |  | 84 | 61218257.53424658
 | 85 | 175079066.728925 |  | 85 | 61218257.53424658
 | 86 | 208830831.728925 |  | 86 | 61218257.53424658
 | 87 | 242582596.728925 |  | 87 | 61218257.53424658
 | 88 | 276334361.728925 |  | 88 | 61218257.53424658
 | 89 | 310086126.728925 |  | 89 | 61218257.53424658
 | 90 | 343837891.728925 |  | 90 | 61218257.53424658
 | 91 | 377589656.728925 |  | 91 | 61218257.53424658
 | 92 | 399581421.7289249 |  | 92 | 61218257.53424658
 | 93 | 421333186.7289249 |  | 93 | 61218257.53424658
 | 94 | 443084951.728925 |  | 94 | 61218257.53424658
 | 95 | 464836716.728925 |  | 95 | 61218257.53424658
 | 96 | 486588481.728925 |  | 96 | 61218257.53424658
 | 97 | 508340246.728925 |  | 97 | 61218257.53424658
 | 98 | 530092011.728925 |  | 98 | 61218257.53424658
 | 99 | 551843776.728925 |  | 99 | 61218257.53424658
 | 100 | 573595541.728925 |  | 100 | 61218257.53424658