Message-ID: <24062086.1075860866339.JavaMail.evans@thyme> Date: Wed, 20 Feb 2002 08:26:14 -0800 (PST) From: james.centilli@enron.com To: kevin.hyatt@enron.com Subject: RE: Sun Devil backhaul rate to Phoenix Mime-Version: 1.0 Content-Type: text/plain; charset=us-ascii Content-Transfer-Encoding: 7bit X-From: Centilli, James X-To: Hyatt, Kevin X-cc: X-bcc: X-Folder: \Kevin_Hyatt_Mar2002\Hyatt, Kevin\Deleted Items X-Origin: Hyatt-K X-FileName: khyatt (Non-Privileged).pst Are we using the 750 Case for volumes or something else. -----Original Message----- From: Hyatt, Kevin Sent: Wednesday, February 20, 2002 10:23 AM To: Centilli, James Cc: Gadd, Eric Subject: Sun Devil backhaul rate to Phoenix James, can you please run 2 cases to calculate a backhaul rate to Phoenix using Sun Devil? case 1: Using the Capex of $290,181,156 (which includes the Red Hawk lateral), what does the rate need to be using 100% load factors for 20 years with the terminal value and our hurdle return rate of 15%? Assume fuel at 0% for the entire term (source of gas would likely be Cal border area storage facilities). case 2: same as above but load factors as follows: year 1-2 50% year 3-4 70 year 5-7 85 year 8-20 100% We are trying to respond to Panda Energy by Friday 2/22. thanks kh