Agree,
My numbers ran into the same issues. I was just trying to show that the asset swap numbers suggested a positive outcome for BEPPA holders.
I think its also been mentioned WAGN users should expect a $110 bill increase for the year and there are some 627 k residential users. I had a future EBITDA of around $126m.