Enron Mail

From:mary.ruffer@enron.com
To:michael.garberding@enron.com
Subject:Mahonia/Stoneville Prepay
Cc:greg.whiting@enron.com, shannon.mcpearson@enron.com, tracey.irvin@enron.com,john.griffith@enron.com
Bcc:greg.whiting@enron.com, shannon.mcpearson@enron.com, tracey.irvin@enron.com,john.griffith@enron.com
Date:Wed, 27 Dec 2000 01:26:00 -0800 (PST)

Michael - Will this prepay be between Chase/Mahonia and ENA or ENGM and do
you have wiring instructions? Thanks.
---------------------- Forwarded by Mary Lynne Ruffer/HOU/ECT on 12/27/2000
09:25 AM ---------------------------

Enron Global Finance

From: Michael Garberding 12/22/2000 04:29 PM


To: Mary Lynne Ruffer/HOU/ECT@ECT
cc: John Griffith/Corp/Enron@Enron
Subject: Mahonia/Stoneville Prepay

Mary Lynne/John,

Just wanted to follow up on my earlier e-mail. I re-ran my calculation for
the Enron Cost of Funds/Deal Cost versus Libor. The following reconciles
this calculation:

Difference between Libor and ENE Cost of Funds $5,131,161
Difference between ENE Cost of Funds and Deal Spread (87.5 bps) $2,491,673

Total Difference between Deal and Libor $7,622,834

Sorry for the mistake and again, please let me know if there are any
questions. Thanks.

Mike


---------------------- Forwarded by Michael Garberding/HOU/ECT on 12/22/2000
04:16 PM ---------------------------

Enron Global Finance

From: Michael Garberding 12/22/2000 02:35 PM


To: Mary Lynne Ruffer/HOU/ECT@ECT
cc: John Griffith/Corp/Enron@Enron
Subject: Mahonia/Stoneville Prepay

Mary Lynne,

Just wanted to updated you on the current prepay that is scheduled to close
next thursday (28th) with Chase and Fleet. The prepay is anticipated as
follows:

Total Funds $330,000,000
Financing Expenses:
Upfront to Banks $2,582,500
Surety Bonds $2,175,670
Total Fees $4,758,170

Anticipated Cash Flow $325,241,830

The anticipated reserve related to ENE cost of funds versus the prepay is
estimated to be ($130,501) while the timing differential between delivery
date and settlement date (55 days) is estimated to be ($2,949,879). Please
let me know if you have any questions or need any additional information.
Thanks again for your help.

Michael
31864