Here are the latest stranded cost numbers.

This analysis is based on internal curves.  Please do not release without 
approval from Belden or S. Kean.  We will try to redo the analysis using 
public forward curve numbers but in the mean time ...

The biggest refinement is that I made an adjustment for the fact that many 
contracts are gas indexed and their price falls.  Both gas and electricity 
have fallen since DWR released their numbers in late May.  I was able to 
replicate the total contract cost of $41 billion, which gives me some 
confidence in the approximations I have made.

The bottom line numbers are out at columns AB to AF

Executed only, undiscounted and discounted ($million)
 8,098      6,456   
Executed and Agreement In Principal, undiscounted and discounted ($million)
 13,840     10,639 

In otherwords, the $20 billion number I quoted earlier is down to $13.8 
billion due to the adjustment for gas costs.

Comments welcome.