DWR Stranded Cost Update ,
 Using information pulled together by Jennifer and BAN, I requested West 
Tradings Risk/Structuring Group do a more careful analysis of the 
above-market costs associated with the DWR contracts.  Attached is their 
analysis.

In this analysis we examined only the executed contracts and NOT the 
agreements-in principle.  (Only executed contracts were released by the state 
in the last few weeks.) Also, gas-indexed contracts were examined on their 
nongas costs only.  Since gas costs are a pass through on some contracts, we 
excluded them as a conservatism; i.e., we did not ascribe costs to the gas 
portion of the contracts since they will float with market costs over time.  
These contracts were marked to market using current, applicable curves.  
Finally we discounted at the LIBOR rate, which is around 4%/year.

The stranded cost under these assumptions  is approximately $10 billion.  The 
spreadsheet shows the overmarket costs by contract.  Note: a negative 
"mark-to-market" equals a positive stranded cost.

As before, this analysis is based upon Enron's confidential forward curves.  
Approval from Tim Belden is needed before this analysis can be released.

Alan Comnes
jeff.dasovich@enron.com, jennifer.thome@enron.com, richard.shapiro@enron.com, 