Spreadsheet: rick_buy__32771__Summary9-4
Sheet: Table

Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date |  | 0.2
As of | 2001-09-04 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 | 4.15 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 35 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Asset values | today | 139954655.4028345
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 377265229.5977993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Value Date | 2001-09-04 00:00:00
Credit Capacity | -287667259.0622349 | 0 | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -370201785.5276851 |  |  |  |  |  | ENE |  |  |  | [NAME]
LJM Equity Payment | 61225490.4109589 | 118425530.6869409 | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 135403775.4556426 |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE Price | 40 | 60 | 80 | 100 | 120
 |  | 141147192.6961493 | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | 270703621.4015726 |  |  |  |  | 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
2001-09-04 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Osprey | 0 | 9541666 | 18012590 | 18012590 | 18012590
 | -287667259.0622349 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 |  |  |  |  |  |  |  |  |  |  |  |  | Total ENE | 18012590 | 8470924 | 0 | 0 | 0
 | 4 | 477720221.4547652 | 499471986.4547652 | 521223751.4547651 | 542975516.4547651 | 564727281.4547651 | 586479046.4547651 | 608230811.4547651 | 629982576.4547651 | 651734341.4547652 | 673486106.4547652 |  |  |  | Raptor IV | 6326045 | 9 |  | Raptor IV | 0 | 9 |  |  | Note: 12,000,000 ENE shares contributed from [NAME]
 | 4.5 | 498786115.5647651 | 520537880.5647651 | 542289645.5647651 | 564041410.5647651 | 585793175.5647651 | 607544940.5647651 | 629296705.5647651 | 651048470.5647651 | 672800235.5647652 | 694552000.5647652 |  |  |  |  | 40 | 6326045 |  |  | 40 | 0
 | 5 | 519852009.6747652 | 541603774.6747652 | 563355539.6747651 | 585107304.6747651 | 606859069.6747651 | 628610834.6747651 | 650362599.6747651 | 672114364.6747651 | 693866129.6747652 | 715617894.6747652 |  |  |  |  | 60 | 6326045 |  |  | 60 | 0 |  |  | Value | 720503600 | 1080755400 | 1441007200 | 1801259000 | 2161510800
 | 5.5 | 540917903.7847651 | 562669668.7847651 | 584421433.7847651 | 606173198.7847651 | 627924963.7847651 | 649676728.7847651 | 671428493.7847651 | 693180258.7847651 | 714932023.7847651 | 736683788.7847651 |  |  |  |  | 80 | 0 |  |  | 80 | 6326045
 | 6 | 561983797.8947651 | 583735562.8947651 | 605487327.894765 | 627239092.894765 | 648990857.894765 | 670742622.894765 | 692494387.894765 | 714246152.894765 | 735997917.8947653 | 757749682.8947653 |  |  |  |  | 100 | 0 |  |  | 100 | 6326045 |  |  | Credit Capacity | -83328086.19523479 | -53328086.19523488 | 147697927.5547652 | 688379162.5547651 | 949398561.601765
 | 6.5 | 583049692.0047652 | 604801457.0047652 | 626553222.004765 | 648304987.004765 | 670056752.004765 | 691808517.004765 | 713560282.004765 | 735312047.004765 | 757063812.0047652 | 778815577.0047652 |  |  |  |  | 120 | 0 |  |  | 120 | 6326045
 | 7 | 604115586.114765 | 625867351.114765 | 647619116.114765 | 669370881.114765 | 691122646.114765 | 712874411.114765 | 734626176.114765 | 756377941.114765 | 778129706.1147652 | 799881471.1147652 |  |  |  |  |  |  |  |  |  |  |  |  |  | 720503600 | 1080755400 | 1293309272.445235 | 1112879837.445235 | 1212112238.398235
 | 7.5 | 625181480.2247652 | 646933245.2247652 | 668685010.2247651 | 690436775.2247651 | 712188540.2247651 | 733940305.2247651 | 755692070.2247651 | 777443835.2247651 | 799195600.2247652 | 820947365.2247652
 | 8 | 646247374.3347651 | 667999139.3347651 | 689750904.3347651 | 711502669.3347651 | 733254434.3347651 | 755006199.3347651 | 776757964.3347651 | 798509729.3347651 | 820261494.3347652 | 842013259.3347652 |  |  |  | Credit | -287667259.0622349 | 9 |  |  |  |  |  |  | # [NAME] | 18012590 | 18012590 | 16166365.90556544 | 11128798.37445235 | 10100935.31998529
 | 8.5 | 667313268.4447652 | 689065033.4447652 | 710816798.4447651 | 732568563.4447651 | 754320328.4447651 | 776072093.4447651 | 797823858.4447651 | 819575623.4447651 | 841327388.4447652 | 863079153.4447652 |  |  |  | Capacity | 40 | -83328086.19523479
 | 9 | 688379162.5547651 | 710130927.5547651 | 731882692.5547651 | 753634457.5547651 | 775386222.5547651 | 797137987.5547651 | 818889752.5547651 | 840641517.5547651 | 862393282.5547652 | 884145047.5547652 |  |  |  |  | 60 | -53328086.19523488
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 80 | 147697927.5547652
 | -287667259.0622349 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 |  |  |  |  | 100 | 688379162.5547651
 | 4 | 695237871.4547652 | 716989636.4547652 | 736095333.691765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 |  |  |  |  | 120 | 949398561.601765
 | 4.5 | 716303765.5647652 | 738055530.5647652 | 757161227.801765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765
 | 5 | 737369659.6747652 | 759121424.6747652 | 778227121.911765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765
 | 5.5 | 758435553.7847651 | 780187318.7847651 | 799293016.0217649 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765
 | 6 | 779501447.8947653 | 801253212.8947653 | 820358910.131765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765
 | 6.5 | 800567342.0047652 | 822319107.0047652 | 841424804.2417649 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765
 | 7 | 821633236.1147652 | 843385001.1147652 | 862490698.3517649 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765
 | 7.5 | 842699130.2247652 | 864450895.2247652 | 883556592.4617649 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765
 | 8 | 863765024.3347652 | 885516789.3347652 | 904622486.571765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765
 | 8.5 | 884830918.4447652 | 906582683.4447652 | 925688380.681765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765
 | 9 | 905896812.5547652 | 927648577.5547652 | 946754274.791765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765
 | -287667259.0622349 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.501765 | 738739620.5017654 | 738739620.5017654 | 738739620.5017654 | 738739620.5017654
 | 4.5 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.611765 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653
 | 5 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.721765 | 780871408.7217654 | 780871408.7217654 | 780871408.7217654 | 780871408.7217654
 | 5.5 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.831765 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653
 | 6 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.941765 | 823003196.9417653 | 823003196.9417653 | 823003196.9417653 | 823003196.9417653
 | 6.5 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.051765 | 844069091.0517653 | 844069091.0517653 | 844069091.0517653 | 844069091.0517653
 | 7 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.161765 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652
 | 7.5 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.271765 | 886200879.2717654 | 886200879.2717654 | 886200879.2717654 | 886200879.2717654
 | 8 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.381765 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652
 | 8.5 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.491765 | 928332667.4917654 | 928332667.4917654 | 928332667.4917654 | 928332667.4917654
 | 9 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.601765 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653
 | -287667259.0622349 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 738739620.5017654 | 738739620.5017654 | 738739620.5017654 | 738739620.5017654 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653
 | 4.5 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653
 | 5 | 780871408.7217654 | 780871408.7217654 | 780871408.7217654 | 780871408.7217654 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653
 | 5.5 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653
 | 6 | 823003196.9417653 | 823003196.9417653 | 823003196.9417653 | 823003196.9417653 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652
 | 6.5 | 844069091.0517653 | 844069091.0517653 | 844069091.0517653 | 844069091.0517653 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652
 | 7 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652
 | 7.5 | 886200879.2717654 | 886200879.2717654 | 886200879.2717654 | 886200879.2717654 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652
 | 8 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652
 | 8.5 | 928332667.4917654 | 928332667.4917654 | 928332667.4917654 | 928332667.4917654 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653
 | 9 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653
 | -287667259.0622349 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653 | 738739620.5017653
 | 4.5 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653 | 759805514.6117653
 | 5 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653 | 780871408.7217653
 | 5.5 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653 | 801937302.8317653
 | 6 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652 | 823003196.9417652
 | 6.5 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652 | 844069091.0517652
 | 7 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652 | 865134985.1617652
 | 7.5 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652 | 886200879.2717652
 | 8 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652 | 907266773.3817652
 | 8.5 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653 | 928332667.4917653
 | 9 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653 | 949398561.6017653
Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date
Date | 2001-09-04 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362
Current TNPC Market Value | 4.15 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 35 | 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 | -287667259.0622349 |  | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -141018263.2097522
LJM Equity Payment | 61225490.4109589 |  | 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
2001-09-04 00:00:00
 | 61225490.4109589 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109
 | 4 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 4.5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 5.5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 6 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 6.5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 7 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 7.5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 8 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 8.5 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 9 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589 | 61225490.4109589
 | 61225490.4109589 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119
 | 4 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 4.5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5.5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6.5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7.5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8.5 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 9 | 61225490.4109589 | 61225490.4109589 | 62803959.8809589 | 70419889.88095891 | 78035819.8809589 | 85651749.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 61225490.4109589 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 4.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 9 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 61225490.4109589 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 4.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 9 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 61225490.4109589 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 4.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 5.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 6.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 7.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 8.5 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | 9 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589 | 93267679.8809589
 | Credit Capacity | Final |  | LJM Payout | Final
 | -287667259.0622349 | 6 |  | 61225490.4109589 | 6
 | 1 | -2519421748.694276 |  | 1 | 0
 | 2 | -2394636285.694276 |  | 2 | 0
 | 3 | -2269850822.694276 |  | 3 | 0
 | 4 | -2145065359.694276 |  | 4 | 0
 | 5 | -2020279896.694276 |  | 5 | 0
 | 6 | -1895494433.694276 |  | 6 | 0
 | 7 | -1770708970.694276 |  | 7 | 0
 | 8 | -1645923507.694276 |  | 8 | 0
 | 9 | -1521138044.694276 |  | 9 | 0
 | 10 | -1396352581.694276 |  | 10 | 0
 | 11 | -1271567118.694276 |  | 11 | 0
 | 12 | -1146781655.694276 |  | 12 | 0
 | 13 | -1021996192.694276 |  | 13 | 0
 | 14 | -897210729.694276 |  | 14 | 0
 | 15 | -772425266.694276 |  | 15 | 0
 | 16 | -661306438.4238486 |  | 16 | 13666634.72957266
 | 17 | -552854340.6942759 |  | 17 | 30000000
 | 18 | -459294368.1052349 |  | 18 | 61225490.4109589
 | 19 | -334508905.1052347 |  | 19 | 61225490.4109589
 | 20 | -209723450.8552348 |  | 20 | 61225490.4109589
 | 21 | -209723450.8552348 |  | 21 | 61225490.4109589
 | 22 | -209723450.8552348 |  | 22 | 61225490.4109589
 | 23 | -209723450.8552348 |  | 23 | 61225490.4109589
 | 24 | -209723450.8552348 |  | 24 | 61225490.4109589
 | 25 | -209723450.8552348 |  | 25 | 61225490.4109589
 | 26 | -209723450.8552348 |  | 26 | 61225490.4109589
 | 27 | -209723450.8552348 |  | 27 | 61225490.4109589
 | 28 | -209723450.8552348 |  | 28 | 61225490.4109589
 | 29 | -209723450.8552348 |  | 29 | 61225490.4109589
 | 30 | -209723450.8552348 |  | 30 | 61225490.4109589
 | 31 | -209723450.8552348 |  | 31 | 61225490.4109589
 | 32 | -209723450.8552348 |  | 32 | 61225490.4109589
 | 33 | -209723450.8552348 |  | 33 | 61225490.4109589
 | 34 | -209723450.8552348 |  | 34 | 61225490.4109589
 | 35 | -209723450.8552347 |  | 35 | 61225490.4109589
 | 36 | -209723450.8552347 |  | 36 | 61225490.4109589
 | 37 | -209723450.8552347 |  | 37 | 61225490.4109589
 | 38 | -209723450.8552347 |  | 38 | 61225490.4109589
 | 39 | -209723450.8552347 |  | 39 | 61225490.4109589
 | 40 | -209723450.8552347 |  | 40 | 61225490.4109589
 | 41 | -209723450.8552347 |  | 41 | 61225490.4109589
 | 42 | -209723450.8552348 |  | 42 | 61225490.4109589
 | 43 | -209723450.8552348 |  | 43 | 61225490.4109589
 | 44 | -209723450.8552348 |  | 44 | 61225490.4109589
 | 45 | -209723450.8552348 |  | 45 | 61225490.4109589
 | 46 | -209723450.8552348 |  | 46 | 61225490.4109589
 | 47 | -209723450.8552348 |  | 47 | 61225490.4109589
 | 48 | -209723450.8552348 |  | 48 | 61225490.4109589
 | 49 | -209723450.8552348 |  | 49 | 61225490.4109589
 | 50 | -209723450.8552347 |  | 50 | 61225490.4109589
 | 51 | -209723450.8552348 |  | 51 | 61225490.4109589
 | 52 | -209723450.8552349 |  | 52 | 61225490.4109589
 | 53 | -209723450.8552349 |  | 53 | 61225490.4109589
 | 54 | -209723450.8552348 |  | 54 | 61225490.4109589
 | 55 | -209723450.8552349 |  | 55 | 61225490.4109589
 | 56 | -190497612.2568075 |  | 56 | 41999651.81253159
 | 57 | -179723450.8552349 |  | 57 | 31225490.4109589
 | 58 | -179723450.8552349 |  | 58 | 31225490.4109589
 | 59 | -179723450.8552349 |  | 59 | 31225490.4109589
 | 60 | -179723450.8552349 |  | 60 | 31225490.4109589
 | 61 | -179723450.8552349 |  | 61 | 31225490.4109589
 | 62 | -173483450.8552349 |  | 62 | 31225490.4109589
 | 63 | -161483450.8552348 |  | 63 | 31225490.4109589
 | 64 | -149483450.8552348 |  | 64 | 31225490.4109589
 | 65 | -137483450.8552349 |  | 65 | 31225490.4109589
 | 66 | -125483450.8552348 |  | 66 | 31225490.4109589
 | 67 | -113483450.8552348 |  | 67 | 31225490.4109589
 | 68 | -101483450.8552349 |  | 68 | 31225490.4109589
 | 69 | -89483450.85523486 |  | 69 | 31225490.4109589
 | 70 | -77483450.85523486 |  | 70 | 31225490.4109589
 | 71 | -65483450.85523488 |  | 71 | 31225490.4109589
 | 72 | -55091061.89680754 |  | 72 | 32833101.45253161
 | 73 | -71483450.85523483 |  | 73 | 61225490.4109589
 | 74 | -59483450.85523483 |  | 74 | 61225490.4109589
 | 75 | -47483450.85523483 |  | 75 | 61225490.4109589
 | 76 | -35483450.85523485 |  | 76 | 61225490.4109589
 | 77 | -23483450.85523485 |  | 77 | 61225490.4109589
 | 78 | -11483450.85523485 |  | 78 | 61225490.4109589
 | 79 | 1492772.894765154 |  | 79 | 61225490.4109589
 | 80 | 21302562.89476515 |  | 80 | 61225490.4109589
 | 81 | 41112352.89476515 |  | 81 | 61225490.4109589
 | 82 | 68538072.89476515 |  | 82 | 61225490.4109589
 | 83 | 95963792.89476515 |  | 83 | 61225490.4109589
 | 84 | 129715557.8947652 |  | 84 | 61225490.4109589
 | 85 | 163467322.8947651 |  | 85 | 61225490.4109589
 | 86 | 197219087.8947651 |  | 86 | 61225490.4109589
 | 87 | 230970852.8947651 |  | 87 | 61225490.4109589
 | 88 | 264722617.8947652 |  | 88 | 61225490.4109589
 | 89 | 298474382.8947652 |  | 89 | 61225490.4109589
 | 90 | 332226147.8947652 |  | 90 | 61225490.4109589
 | 91 | 365977912.8947652 |  | 91 | 61225490.4109589
 | 92 | 387969677.8947651 |  | 92 | 61225490.4109589
 | 93 | 409721442.8947651 |  | 93 | 61225490.4109589
 | 94 | 431473207.8947651 |  | 94 | 61225490.4109589
 | 95 | 453224972.8947651 |  | 95 | 61225490.4109589
 | 96 | 474976737.8947651 |  | 96 | 61225490.4109589
 | 97 | 496728502.8947651 |  | 97 | 61225490.4109589
 | 98 | 518480267.8947651 |  | 98 | 61225490.4109589
 | 99 | 540232032.8947651 |  | 99 | 61225490.4109589
 | 100 | 561983797.8947651 |  | 100 | 61225490.4109589