----- Forwarded by Steven J Kean/NA/Enron on 01/13/2001 09:06 AM -----

	Stephen Swain@ECT
	01/12/2001 06:48 PM
		
		 To: Roger Yang/SFO/EES@EES@ENRON
		 cc: James D Steffes/NA/Enron@ENRON, Steven J Kean/NA/Enron@Enron, Richard 
Shapiro/NA/Enron@Enron, Mark Palmer/Corp/Enron@ENRON, Michael 
Tribolet/Corp/Enron@Enron, Harry Kingerski/NA/Enron@Enron, Jeff 
Dasovich/NA/Enron@Enron, Susan J Mara/NA/Enron@ENRON, Joe 
Hartsoe/Corp/Enron@ENRON, Sarah Novosel/Corp/Enron@ENRON, Linda 
Robertson/NA/Enron@ENRON, Alan Comnes/PDX/ECT@ECT, Mary Hain/HOU/ECT@ECT, 
Paul Kaufman/PDX/ECT@ECT, Sandra McCubbin/NA/Enron@Enron, Scott 
Stoness/HOU/EES@EES@ENRON, Robert Badeer/HOU/ECT@ECT, Tim Belden/HOU/ECT@ECT, 
Travis McCullough/HOU/ECT@ECT, Andre 
Cangucu/ENRON_DEVELOPMENT@ENRON_DEVELOPMENT@ENRON, Shelia 
Benke/Corp/Enron@Enron, Vicki Sharp/HOU/EES@EES@ENRON, Wanda 
Curry/HOU/EES@EES@ENRON, Don Black/HOU/EES@EES@ENRON, Gordon 
Savage/HOU/EES@EES@ENRON, Donna Fulton/Corp/Enron@ENRON, William S 
Bradford/HOU/ECT@ECT
		 Subject: Re: Financial Analysis of PG&E and Proposed Terms for Settlement

Attached is a new version of the power cost model incorporating Roger's 
updated info (retained generation costs and QF capacity payments).  It 
improves the outlook for PG&E by > $2.00/MWH, mainly as a result of lower 
cost estimates for their hydro.  SCE's numbers remains about the same.  FYI, 
the prices in the model are at mid.  The switch to change to offer is now on 
the Summary page.








Roger Yang@EES
01/12/2001 04:01 PM
To: James D Steffes/NA/Enron@ENRON
cc: Steven J Kean/NA/Enron@Enron, Richard Shapiro/NA/Enron@Enron, Mark 
Palmer/Corp/Enron@ENRON, Michael Tribolet/Corp/Enron@Enron, Harry 
Kingerski/NA/Enron@Enron, Jeff Dasovich/NA/Enron@Enron, Susan J 
Mara/NA/Enron@ENRON, Joe Hartsoe/Corp/Enron@ENRON, Sarah 
Novosel/Corp/Enron@ENRON, Linda Robertson/NA/Enron@ENRON, Alan 
Comnes/PDX/ECT@ECT@ENRON, Mary Hain/HOU/ECT@ECT@ENRON, Paul 
Kaufman/PDX/ECT@ECT@ENRON, Sandra McCubbin/NA/Enron@Enron, Scott 
Stoness/HOU/EES@EES, Robert Badeer/HOU/ECT@ECT@ENRON, Tim 
Belden/HOU/ECT@ECT@ENRON, Stephen Swain/PDX/ECT@ECT@ENRON, Travis 
McCullough/HOU/ECT@ECT@ENRON, Andre 
Cangucu/ENRON_DEVELOPMENT@ENRON_DEVELOPMENT@ENRON, Shelia 
Benke/Corp/Enron@Enron, Vicki Sharp/HOU/EES@EES, Wanda Curry/HOU/EES@EES, Don 
Black/HOU/EES@EES, Gordon Savage/HOU/EES@EES, Donna Fulton/Corp/Enron@ENRON, 
William S Bradford/HOU/ECT@ECT@ENRON 

Subject: Re: Financial Analysis of PG&E and Proposed Terms for Settlement  

Attached is an update of utility delivery rates, native generation 
weighted-average costs, and QF capacity payments and generation.

Roger