In case you all are wondering about the oddly specific math used, it appears the 12 year captain rate AFTER the TFP calculation exactly matches the DAL 737-900 rate, except for the last year. My guess is they took the 737-900 rates and simply worked the math backwards. It's to the penny, so probably not a coincidence.