My numbers are much worse: $15 plus .2986 x $37.53 = $11.20 plus $15 = $26.20. This is below the original offer. Clearly WNR recognizes NTI holders hate any deal and will walk rather than submit. So they sweeten the WNR side while sucking air out of our beloved MLP.