See the FAQ.
Put simply, if you lose this hand, you lose your buy-in. If you win this hand, the chips you are holding on to aren't necessarily worth 2xbuyin.
Here is how to set up the problem in excel. The ICM values were obtained by plugging in the stack sizes into the ICM calculator, found
here.
There! Now you have the power to do all these calculations on your own.