Exhibit $14\mathrm{.}6$ Analysis with an Alternative Financing Arrangement: Spartan, Inc.

$\backslash$table$[[,,$YEAR $0,$YEAR $1,$YEAR $2,$YEAR $3,$YEAR $4],[1.,$Demand,,$60,000,60,000,100,000,100,000],[2.,$Price per unit,,$$$350,$$$$350,$S$$360,$SS$380],[3.,$Total revenue $=(1)(2),,$$$$21,000,000,S$$$21,000,000,S$$$36,000,000,S538,000,000$