Enron Mail

From:jeffrey.hodge@enron.com
To:mark.haedicke@enron.com
Subject:Confidential & Proprietaty - Udated PanNat Value
Cc:andrew.edison@enron.com
Bcc:andrew.edison@enron.com
Date:Thu, 7 Jun 2001 10:15:00 -0700 (PDT)

Mark:

Per my voice mail.

Jeff
----- Forwarded by Jeffrey T Hodge/HOU/ECT on 06/07/2001 05:15 PM -----

Eric Boyt/ENRON@enronXgate
06/07/2001 04:32 PM

To: Neal Gerstandt/ENRON@enronXgate
cc: Eric Moon/ENRON@enronXgate, Jeffrey T Hodge/HOU/ECT@ECT
Subject: Confidential & Proprietaty - Udated PanNat Value





As requested...


Value of Deal (based on 6/5/01 curves - July 2001 out) $156,243,990
Estimated "Unwind" costs $ 35,000,000

Total Est. Exposure to Duke's #1 Position $191,243,990


Exposure to Duke's #2 Position (No Transport) $ 56,483,885


Let either of us know if you have any additional questions.

Regards,

Eric