Spreadsheet: rick_buy__32794__Summary9-19
Sheet: Table

Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date |  | 0.2
As of | 2001-09-19 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 | 3.74 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 26.41 | 0 | ENE supplies Raptor IV share shortfall from Whitewing |  |  |  | 118425530.6869409 | 0.6880377596944716 | 172120685.2651934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Asset values | today | 136152550.0028345
 |  |  | ENE supplies Whitewing share shortfall in |  |  | Cost |  |  | 377265229.5977993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Value Date | 2001-09-19 00:00:00
Credit Capacity | -314921828.1563787 | 0 | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -342002403.1363066 |  |  |  |  |  | ENE |  |  |  | [NAME]
LJM Equity Payment | 61230915.06849315 | 118425530.6869409 | 1 | Raptor 2 | 4 | 102808992.4803502 |  | 493326421.9753113 |  | 145589571.3914446 |  |  |  |  |  |  |  |  |  |  |  |  |  | ENE Price | 40 | 60 | 80 | 100 | 120
 |  | 141147192.6961493 | 1 | Raptor 4 | 2 | 118425530.6869409 |  | 522376483.4437085 |  | 222628465.6998724 |  |  |  |  | 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
2001-09-19 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Osprey | 0 | 9541666 | 18012590 | 18012590 | 18012590
 | -314921828.1563787 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 |  |  |  |  |  |  |  |  |  |  |  |  | Total ENE | 18012590 | 8470924 | 0 | 0 | 0
 | 4 | 467739685.5308211 | 489491450.5308211 | 511243215.5308211 | 532994980.5308211 | 554746745.5308211 | 576498510.5308211 | 598250275.5308211 | 620002040.5308211 | 641753805.5308211 | 663505570.5308211 |  |  |  | Raptor IV | 6326045 | 9 |  | Raptor IV | 0 | 9 |  |  | Note: 12,000,000 ENE shares contributed from [NAME]
 | 4.5 | 488805579.6408211 | 510557344.6408211 | 532309109.640821 | 554060874.640821 | 575812639.640821 | 597564404.640821 | 619316169.640821 | 641067934.640821 | 662819699.6408212 | 684571464.6408212 |  |  |  |  | 40 | 6326045 |  |  | 40 | 0
 | 5 | 509871473.7508211 | 531623238.7508211 | 553375003.7508211 | 575126768.7508211 | 596878533.7508211 | 618630298.7508211 | 640382063.7508211 | 662133828.7508211 | 683885593.7508211 | 705637358.7508211 |  |  |  |  | 60 | 6326045 |  |  | 60 | 0 |  |  | Value | 720503600 | 1080755400 | 1441007200 | 1801259000 | 2161510800
 | 5.5 | 530937367.8608211 | 552689132.8608211 | 574440897.860821 | 596192662.860821 | 617944427.860821 | 639696192.860821 | 661447957.860821 | 683199722.860821 | 704951487.8608212 | 726703252.8608212 |  |  |  |  | 80 | 0 |  |  | 80 | 6326045
 | 6 | 552003261.9708211 | 573755026.9708211 | 595506791.9708211 | 617258556.9708211 | 639010321.9708211 | 660762086.9708211 | 682513851.9708211 | 704265616.9708211 | 726017381.9708211 | 747769146.9708211 |  |  |  |  | 100 | 0 |  |  | 100 | 6326045 |  |  | Credit Capacity | -93308622.1191788 | -63308622.11917882 | 137717391.6308212 | 678398626.6308211 | 944519968.7378209
 | 6.5 | 573069156.080821 | 594820921.080821 | 616572686.080821 | 638324451.080821 | 660076216.080821 | 681827981.080821 | 703579746.080821 | 725331511.080821 | 747083276.0808212 | 768835041.0808212 |  |  |  |  | 120 | 0 |  |  | 120 | 6326045
 | 7 | 594135050.1908212 | 615886815.1908212 | 637638580.190821 | 659390345.190821 | 681142110.190821 | 702893875.190821 | 724645640.190821 | 746397405.190821 | 768149170.1908212 | 789900935.1908212 |  |  |  |  |  |  |  |  |  |  |  |  |  | 720503600 | 1080755400 | 1303289808.369179 | 1122860373.369179 | 1216990831.262179
 | 7.5 | 615200944.3008211 | 636952709.3008211 | 658704474.3008211 | 680456239.3008211 | 702208004.3008211 | 723959769.3008211 | 745711534.3008211 | 767463299.3008211 | 789215064.3008212 | 810966829.3008212
 | 8 | 636266838.4108211 | 658018603.4108211 | 679770368.410821 | 701522133.410821 | 723273898.410821 | 745025663.410821 | 766777428.410821 | 788529193.410821 | 810280958.4108212 | 832032723.4108212 |  |  |  | Credit | -314921828.1563787 | 9 |  |  |  |  |  |  | # [NAME] | 18012590 | 18012590 | 16291122.60461473 | 11228603.73369179 | 10141590.26051816
 | 8.5 | 657332732.5208211 | 679084497.5208211 | 700836262.5208211 | 722588027.5208211 | 744339792.5208211 | 766091557.5208211 | 787843322.5208211 | 809595087.5208211 | 831346852.5208211 | 853098617.5208211 |  |  |  | Capacity | 40 | -93308622.1191788
 | 9 | 678398626.6308211 | 700150391.6308211 | 721902156.630821 | 743653921.630821 | 765405686.630821 | 787157451.630821 | 808909216.630821 | 830660981.630821 | 852412746.6308212 | 874164511.6308212 |  |  |  |  | 60 | -63308622.11917882
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 80 | 137717391.6308212
 | -314921828.1563787 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 |  |  |  |  | 100 | 678398626.6308211
 | 4 | 685257335.5308211 | 707009100.5308211 | 727693267.2378209 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 |  |  |  |  | 120 | 944519968.7378209
 | 4.5 | 706323229.6408212 | 728074994.6408212 | 748759161.347821 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209
 | 5 | 727389123.7508211 | 749140888.7508211 | 769825055.4578209 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821
 | 5.5 | 748455017.8608212 | 770206782.8608212 | 790890949.567821 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209
 | 6 | 769520911.9708211 | 791272676.9708211 | 811956843.6778209 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821
 | 6.5 | 790586806.0808212 | 812338571.0808212 | 833022737.7878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209
 | 7 | 811652700.1908212 | 833404465.1908212 | 854088631.897821 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208
 | 7.5 | 832718594.3008212 | 854470359.3008211 | 875154526.0078208 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209
 | 8 | 853784488.4108212 | 875536253.4108212 | 896220420.117821 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208
 | 8.5 | 874850382.5208211 | 896602147.5208211 | 917286314.2278209 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821
 | 9 | 895916276.6308212 | 917668041.6308212 | 938352208.337821 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209
 | -314921828.1563787 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.637821 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212
 | 4.5 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478209 | 754926921.7478213 | 754926921.7478213 | 754926921.7478213 | 754926921.7478213
 | 5 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.857821 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212
 | 5.5 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678209 | 797058709.9678214 | 797058709.9678214 | 797058709.9678214 | 797058709.9678214
 | 6 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.077821 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213
 | 6.5 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878209 | 839190498.1878214 | 839190498.1878214 | 839190498.1878214 | 839190498.1878214
 | 7 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978208 | 860256392.2978213 | 860256392.2978213 | 860256392.2978213 | 860256392.2978213
 | 7.5 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078209 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212
 | 8 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178208 | 902388180.5178213 | 902388180.5178213 | 902388180.5178213 | 902388180.5178213
 | 8.5 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.627821 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212
 | 9 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378209 | 944519968.7378213 | 944519968.7378213 | 944519968.7378213 | 944519968.7378213
 | -314921828.1563787 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212
 | 4.5 | 754926921.7478213 | 754926921.7478213 | 754926921.7478213 | 754926921.7478213 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211
 | 5 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212
 | 5.5 | 797058709.9678214 | 797058709.9678214 | 797058709.9678214 | 797058709.9678214 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211
 | 6 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213
 | 6.5 | 839190498.1878214 | 839190498.1878214 | 839190498.1878214 | 839190498.1878214 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211
 | 7 | 860256392.2978213 | 860256392.2978213 | 860256392.2978213 | 860256392.2978213 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821
 | 7.5 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212
 | 8 | 902388180.5178213 | 902388180.5178213 | 902388180.5178213 | 902388180.5178213 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211
 | 8.5 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212
 | 9 | 944519968.7378213 | 944519968.7378213 | 944519968.7378213 | 944519968.7378213 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211
 | -314921828.1563787 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212 | 733861027.6378212
 | 4.5 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211 | 754926921.7478211
 | 5 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212 | 775992815.8578212
 | 5.5 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211 | 797058709.9678211
 | 6 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213 | 818124604.0778213
 | 6.5 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211 | 839190498.1878211
 | 7 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821 | 860256392.297821
 | 7.5 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212 | 881322286.4078212
 | 8 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211 | 902388180.5178211
 | 8.5 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212 | 923454074.6278212
 | 9 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211 | 944519968.7378211
Case | Final
 | INPUTS HERE | 1 for Used Option | Options |  |  |  |  | 2001-03-26 00:00:00 | Date
Date | 2001-09-19 00:00:00 | 0 | ENE supplies Raptor I share shortfall from Whitewing |  |  |  | 38338200.21579915 | 0.6880377596944715 | 55721070.06572362
Current TNPC Market Value | 3.74 | 0 | ENE supplies Raptor II share shortfall from Whitewing |  |  |  | 102808992.4803502 | 0.6880377596944715 | 149423474.2668822
Current ENE Market Value | 26.41 | 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 | -314921828.1563787 |  | 1 | Raptor 1 | 4 | 38338200.21579915 | notional | 14734509.75415021 | credit | -141018263.2097522
LJM Equity Payment | 61230915.06849315 |  | 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
2001-09-19 00:00:00
 | 61230915.06849315 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109
 | 4 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 4.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 5.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 6 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 6.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 7 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 7.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 8 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 8.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 9 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315
 | 61230915.06849315 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119
 | 4 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 4.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8.5 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 9 | 61230915.06849315 | 61230915.06849315 | 61230915.06849315 | 65323371.47849315 | 72939301.47849315 | 80555231.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 61230915.06849315 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129
 | 4 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 4.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 9 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 61230915.06849315 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139
 | 4 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 4.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 9 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 61230915.06849315 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149
 | 4 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 4.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 5.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 6.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 7.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 8.5 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | 9 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315 | 88171161.47849315
 | Credit Capacity | Final |  | LJM Payout | Final
 | -314921828.1563787 | 6 |  | 61230915.06849315 | 6
 | 1 | -2529396859.960686 |  | 1 | 0
 | 2 | -2404611396.960686 |  | 2 | 0
 | 3 | -2279825933.960686 |  | 3 | 0
 | 4 | -2155040470.960686 |  | 4 | 0
 | 5 | -2030255007.960686 |  | 5 | 0
 | 6 | -1905469544.960686 |  | 6 | 0
 | 7 | -1780684081.960686 |  | 7 | 0
 | 8 | -1655898618.960686 |  | 8 | 0
 | 9 | -1531113155.960686 |  | 9 | 0
 | 10 | -1406327692.960686 |  | 10 | 0
 | 11 | -1281542229.960686 |  | 11 | 0
 | 12 | -1156756766.960685 |  | 12 | 0
 | 13 | -1031971303.960685 |  | 13 | 0
 | 14 | -907185840.9606855 |  | 14 | 0
 | 15 | -782400377.9606857 |  | 15 | 0
 | 16 | -669253088.988558 |  | 16 | 11638174.02787242
 | 17 | -562829451.9606856 |  | 17 | 30000000
 | 18 | -469274904.0291789 |  | 18 | 61230915.06849315
 | 19 | -344489441.0291788 |  | 19 | 61230915.06849315
 | 20 | -219703986.7791788 |  | 20 | 61230915.06849315
 | 21 | -219703986.7791788 |  | 21 | 61230915.06849315
 | 22 | -219703986.7791788 |  | 22 | 61230915.06849315
 | 23 | -219703986.7791788 |  | 23 | 61230915.06849315
 | 24 | -219703986.7791788 |  | 24 | 61230915.06849315
 | 25 | -219703986.7791788 |  | 25 | 61230915.06849315
 | 26 | -219703986.7791788 |  | 26 | 61230915.06849315
 | 27 | -219703986.7791788 |  | 27 | 61230915.06849315
 | 28 | -219703986.7791788 |  | 28 | 61230915.06849315
 | 29 | -219703986.7791788 |  | 29 | 61230915.06849315
 | 30 | -219703986.7791788 |  | 30 | 61230915.06849315
 | 31 | -219703986.7791788 |  | 31 | 61230915.06849315
 | 32 | -219703986.7791788 |  | 32 | 61230915.06849315
 | 33 | -219703986.7791788 |  | 33 | 61230915.06849315
 | 34 | -219703986.7791788 |  | 34 | 61230915.06849315
 | 35 | -219703986.7791788 |  | 35 | 61230915.06849315
 | 36 | -219703986.7791788 |  | 36 | 61230915.06849315
 | 37 | -219703986.7791788 |  | 37 | 61230915.06849315
 | 38 | -219703986.7791788 |  | 38 | 61230915.06849315
 | 39 | -219703986.7791788 |  | 39 | 61230915.06849315
 | 40 | -219703986.7791788 |  | 40 | 61230915.06849315
 | 41 | -219703986.7791788 |  | 41 | 61230915.06849315
 | 42 | -219703986.7791788 |  | 42 | 61230915.06849315
 | 43 | -219703986.7791788 |  | 43 | 61230915.06849315
 | 44 | -219703986.7791788 |  | 44 | 61230915.06849315
 | 45 | -219703986.7791788 |  | 45 | 61230915.06849315
 | 46 | -219703986.7791788 |  | 46 | 61230915.06849315
 | 47 | -219703986.7791788 |  | 47 | 61230915.06849315
 | 48 | -219703986.7791788 |  | 48 | 61230915.06849315
 | 49 | -219703986.7791788 |  | 49 | 61230915.06849315
 | 50 | -219703986.7791788 |  | 50 | 61230915.06849315
 | 51 | -219703986.7791788 |  | 51 | 61230915.06849315
 | 52 | -219703986.7791788 |  | 52 | 61230915.06849315
 | 53 | -219703986.7791788 |  | 53 | 61230915.06849315
 | 54 | -219703986.7791788 |  | 54 | 61230915.06849315
 | 55 | -219703986.7791788 |  | 55 | 61230915.06849315
 | 56 | -198449687.4790513 |  | 56 | 39976615.76836558
 | 57 | -189703986.7791788 |  | 57 | 31230915.06849315
 | 58 | -189703986.7791788 |  | 58 | 31230915.06849315
 | 59 | -189703986.7791788 |  | 59 | 31230915.06849315
 | 60 | -189703986.7791788 |  | 60 | 31230915.06849315
 | 61 | -189703986.7791788 |  | 61 | 31230915.06849315
 | 62 | -183463986.7791789 |  | 62 | 31230915.06849315
 | 63 | -171463986.7791789 |  | 63 | 31230915.06849315
 | 64 | -159463986.7791789 |  | 64 | 31230915.06849315
 | 65 | -147463986.7791789 |  | 65 | 31230915.06849315
 | 66 | -135463986.7791789 |  | 66 | 31230915.06849315
 | 67 | -123463986.7791789 |  | 67 | 31230915.06849315
 | 68 | -111463986.7791788 |  | 68 | 31230915.06849315
 | 69 | -99463986.77917883 |  | 69 | 31230915.06849315
 | 70 | -87463986.77917883 |  | 70 | 31230915.06849315
 | 71 | -75463986.77917883 |  | 71 | 31230915.06849315
 | 72 | -63463986.77917879 |  | 72 | 31230915.06849315
 | 73 | -81463986.7791788 |  | 73 | 61230915.06849315
 | 74 | -69463986.7791788 |  | 74 | 61230915.06849315
 | 75 | -57463986.77917879 |  | 75 | 61230915.06849315
 | 76 | -45463986.77917879 |  | 76 | 61230915.06849315
 | 77 | -33463986.77917879 |  | 77 | 61230915.06849315
 | 78 | -21463986.77917879 |  | 78 | 61230915.06849315
 | 79 | -8487763.02917879 |  | 79 | 61230915.06849315
 | 80 | 11322026.97082121 |  | 80 | 61230915.06849315
 | 81 | 31131816.97082121 |  | 81 | 61230915.06849315
 | 82 | 58557536.97082121 |  | 82 | 61230915.06849315
 | 83 | 85983256.9708212 |  | 83 | 61230915.06849315
 | 84 | 119735021.9708212 |  | 84 | 61230915.06849315
 | 85 | 153486786.9708212 |  | 85 | 61230915.06849315
 | 86 | 187238551.9708212 |  | 86 | 61230915.06849315
 | 87 | 220990316.9708212 |  | 87 | 61230915.06849315
 | 88 | 254742081.9708212 |  | 88 | 61230915.06849315
 | 89 | 288493846.9708212 |  | 89 | 61230915.06849315
 | 90 | 322245611.9708212 |  | 90 | 61230915.06849315
 | 91 | 355997376.9708212 |  | 91 | 61230915.06849315
 | 92 | 377989141.9708211 |  | 92 | 61230915.06849315
 | 93 | 399740906.9708211 |  | 93 | 61230915.06849315
 | 94 | 421492671.9708211 |  | 94 | 61230915.06849315
 | 95 | 443244436.9708211 |  | 95 | 61230915.06849315
 | 96 | 464996201.9708211 |  | 96 | 61230915.06849315
 | 97 | 486747966.9708211 |  | 97 | 61230915.06849315
 | 98 | 508499731.9708211 |  | 98 | 61230915.06849315
 | 99 | 530251496.9708211 |  | 99 | 61230915.06849315
 | 100 | 552003261.9708211 |  | 100 | 61230915.06849315