");
document.write("");
document.write("| Cash Option ($96.3 Million) | ");
document.write("");
document.write("Gross
Cash Payment | ");
document.write("25% Federal
Withholding | ");
document.write("No State
Withholding | ");
document.write("Lump-Sum
Net Payment | ");
document.write(" ");
document.write("");
document.write("| $96,300,000.00 | ");
document.write("-$24,075,000.00 | ");
document.write("-$0.00 | ");
document.write("$72,225,000.00 | ");
document.write(" ");
document.write(" ");
document.write("");
document.write("| Annuity ($200 Million in 30 Annual Payments) | ");
document.write("");
document.write("| Year | ");
document.write("Annual Gross Payment | ");
document.write("25% Federal
Withholding | ");
document.write("No State
Withholding | ");
document.write("Annual
Net Payment | ");
document.write(" ");
document.write("| 1 | ");
document.write("$3,566,019.83 | ");
document.write("-$891,504.96 | ");
document.write("-$0.00 | ");
document.write("$2,674,514.87 | ");
document.write(" | 2 | ");
document.write("$3,708,660.62 | ");
document.write("-$927,165.15 | ");
document.write("-$0.00 | ");
document.write("$2,781,495.46 | ");
document.write(" | 3 | ");
document.write("$3,857,007.04 | ");
document.write("-$964,251.76 | ");
document.write("-$0.00 | ");
document.write("$2,892,755.28 | ");
document.write(" | 4 | ");
document.write("$4,011,287.33 | ");
document.write("-$1,002,821.83 | ");
document.write("-$0.00 | ");
document.write("$3,008,465.49 | ");
document.write(" | 5 | ");
document.write("$4,171,738.82 | ");
document.write("-$1,042,934.70 | ");
document.write("-$0.00 | ");
document.write("$3,128,804.11 | ");
document.write(" | 6 | ");
document.write("$4,338,608.37 | ");
document.write("-$1,084,652.09 | ");
document.write("-$0.00 | ");
document.write("$3,253,956.28 | ");
document.write(" | 7 | ");
document.write("$4,512,152.71 | ");
document.write("-$1,128,038.18 | ");
document.write("-$0.00 | ");
document.write("$3,384,114.53 | ");
document.write(" | 8 | ");
document.write("$4,692,638.82 | ");
document.write("-$1,173,159.70 | ");
document.write("-$0.00 | ");
document.write("$3,519,479.11 | ");
document.write(" | 9 | ");
document.write("$4,880,344.37 | ");
document.write("-$1,220,086.09 | ");
document.write("-$0.00 | ");
document.write("$3,660,258.28 | ");
document.write(" | 10 | ");
document.write("$5,075,558.14 | ");
document.write("-$1,268,889.54 | ");
document.write("-$0.00 | ");
document.write("$3,806,668.61 | ");
document.write(" | 11 | ");
document.write("$5,278,580.47 | ");
document.write("-$1,319,645.12 | ");
document.write("-$0.00 | ");
document.write("$3,958,935.35 | ");
document.write(" | 12 | ");
document.write("$5,489,723.69 | ");
document.write("-$1,372,430.92 | ");
document.write("-$0.00 | ");
document.write("$4,117,292.77 | ");
document.write(" | 13 | ");
document.write("$5,709,312.63 | ");
document.write("-$1,427,328.16 | ");
document.write("-$0.00 | ");
document.write("$4,281,984.48 | ");
document.write(" | 14 | ");
document.write("$5,937,685.14 | ");
document.write("-$1,484,421.29 | ");
document.write("-$0.00 | ");
document.write("$4,453,263.86 | ");
document.write(" | 15 | ");
document.write("$6,175,192.55 | ");
document.write("-$1,543,798.14 | ");
document.write("-$0.00 | ");
document.write("$4,631,394.41 | ");
document.write(" | 16 | ");
document.write("$6,422,200.25 | ");
document.write("-$1,605,550.06 | ");
document.write("-$0.00 | ");
document.write("$4,816,650.19 | ");
document.write(" | 17 | ");
document.write("$6,679,088.26 | ");
document.write("-$1,669,772.06 | ");
document.write("-$0.00 | ");
document.write("$5,009,316.19 | ");
document.write(" | 18 | ");
document.write("$6,946,251.79 | ");
document.write("-$1,736,562.95 | ");
document.write("-$0.00 | ");
document.write("$5,209,688.84 | ");
document.write(" | 19 | ");
document.write("$7,224,101.86 | ");
document.write("-$1,806,025.46 | ");
document.write("-$0.00 | ");
document.write("$5,418,076.39 | ");
document.write(" | 20 | ");
document.write("$7,513,065.93 | ");
document.write("-$1,878,266.48 | ");
document.write("-$0.00 | ");
document.write("$5,634,799.45 | ");
document.write(" | 21 | ");
document.write("$7,813,588.57 | ");
document.write("-$1,953,397.14 | ");
document.write("-$0.00 | ");
document.write("$5,860,191.43 | ");
document.write(" | 22 | ");
document.write("$8,126,132.11 | ");
document.write("-$2,031,533.03 | ");
document.write("-$0.00 | ");
document.write("$6,094,599.09 | ");
document.write(" | 23 | ");
document.write("$8,451,177.40 | ");
document.write("-$2,112,794.35 | ");
document.write("-$0.00 | ");
document.write("$6,338,383.05 | ");
document.write(" | 24 | ");
document.write("$8,789,224.49 | ");
document.write("-$2,197,306.12 | ");
document.write("-$0.00 | ");
document.write("$6,591,918.37 | ");
document.write(" | 25 | ");
document.write("$9,140,793.47 | ");
document.write("-$2,285,198.37 | ");
document.write("-$0.00 | ");
document.write("$6,855,595.11 | ");
document.write(" | 26 | ");
document.write("$9,506,425.21 | ");
document.write("-$2,376,606.30 | ");
document.write("-$0.00 | ");
document.write("$7,129,818.91 | ");
document.write(" | 27 | ");
document.write("$9,886,682.22 | ");
document.write("-$2,471,670.56 | ");
document.write("-$0.00 | ");
document.write("$7,415,011.67 | ");
document.write(" | 28 | ");
document.write("$10,282,149.51 | ");
document.write("-$2,570,537.38 | ");
document.write("-$0.00 | ");
document.write("$7,711,612.13 | ");
document.write(" | 29 | ");
document.write("$10,693,435.49 | ");
document.write("-$2,673,358.87 | ");
document.write("-$0.00 | ");
document.write("$8,020,076.62 | ");
document.write(" | 30 | ");
document.write("$11,121,172.91 | ");
document.write("-$2,780,293.23 | ");
document.write("-$0.00 | ");
document.write("$8,340,879.68 | ");
document.write(" ");
document.write("| | ");
document.write("Total Gross
Payment | ");
document.write("Total Federal
Withholding | ");
document.write("Total State
Withholding | ");
document.write("Total Annual
Net Payment | ");
document.write(" ");
document.write("");
document.write("| | ");
document.write("$200,000,000.00 | ");
document.write("-$50,000,000.00 | ");
document.write("-$0.00 | ");
document.write("$150,000,000.00 | ");
document.write(" ");
document.write(" ");
document.write(" |
");
document.write("
");
document.write("
");
document.write("