Message-ID: <29947943.1075846136196.JavaMail.evans@thyme>
Date: Thu, 26 Apr 2001 12:59:00 -0700 (PDT)
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
Mime-Version: 1.0
Content-Type: text/plain; charset=us-ascii
Content-Transfer-Encoding: 7bit
X-From: Lloyd Will
X-To: Tom May, Reagan Rorschach, David Fairley, Kay Mann, Jim Homco, Kayne Coulter, Jeffrey Miller
X-cc: 
X-bcc: 
X-Folder: \Kay_Mann_June2001_4\Notes Folders\Yazoo city
X-Origin: MANN-K
X-FileName: kmann.nsf

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.