Enron Mail

From:lloyd.will@enron.com
To:tom.may@enron.com, reagan.rorschach@enron.com, david.fairley@enron.com,kay.mann@enron.com, jim.homco@enron.com, kayne.coulter@enron.com, jeffrey.miller@enron.com
Subject:Liability Calc
Cc:
Bcc:
Date:Thu, 26 Apr 2001 12:59:00 -0700 (PDT)

Attached is a spread sheet that can be used to calculate our exposure for the
month of MAY.

Notes:

I do not have Yazoo's load so I used 80% of Clarksdale as a proxy.

I created a energy model that used a 10.5 heat rate and $5.20 gas.

The SEPA energy was not included and no cost for startups.

Looks like worst case we would be exposed for roughly One Million for May.

I can refine the model more if required.