Spreadsheet: david_delainey__8062__Sweetwater_129 MW_13June00_Breakeven
Sheet: Assum

 |  |  |  | 1
 | ENRON WIND CORP
 | [NAME] is input cell
 | [NAME] and/or  No Border are calculation cell NOT input cell
 | Light Yellow goes to Sources_Uses sheet
 | [NAME] = CB Distrbution cell (connected for internal RAC process)
 | Part of an HLOOKUP funtion
 | PROJECT NAME: |  |  |  | Sweetwater
 | LOCATION: |  |  |  | Texas
 | EXCHANGE RATE                 Local Currency  = |  |  | $ | 1
 | PROJECT DURATION (YRS): |  |  |  | 20
 |  |  |  |  |  |  |  | 1ST YEAR % PRODUCTION
 | PROJECT START DATE |  |  |  | 2002-01-01 00:00:00 |  |  | QUARTER PRODUCTION START
 | END OF FIRST YEAR DATE |  |  |  | 2002-12-31 00:00:00 |  |  | BEGINNING YEAR FOR PRODUCTION
 | WTG NUMBER & TYPE: |  |  |  |  | <<<<<<<<<<<<<<<<<<<<<
 | PROJECT CAPACITY (MW):
 | FACILITY COST |  |  | PER WTG | AGGREGATE $(000)
 | PRIMARY FACILITY COSTS
 | WTG ACQUISITION, CONSTRUCTION, & DEVELOPMENT
 | SECONDARY FACILITY COSTS
 | PREDEVELOPMENT EXPENSES
 | ANEMOMETRY |  |  |  |  | TBD   <<<<<<<<< | 0 |  |  | 0
 | ENGINEERING |  |  |  |  | per JM 1/11/2000 | 283 |  |  | 0
 | CONSULTING | ALTA |  |  |  | per JM 1/11/2000 | 340 |  |  | 0
 | ENVIRONMENTAL STUDIES |  |  |  |  | per JM 1/11/2000 | 200 |  |  | 0
 | LEGAL PREDEV |  |  |  |  | TBD   <<<<<<<<< | 500 |  |  | 0
 | ACQUISITION COSTS |  |  |  |  | TBD   <<<<<<<<< | 0 |  |  | 0
 | LAND RESOURCE |  |  |  |  | per LH 1/11/2000 | 650 |  |  | 0
 | PERMITTING FEES |  |  |  |  | per JM 1/11/2000 | 206 |  |  | 0
 | BUSINESS DEVELOPMENT |  |  |  |  | per RG 2/24/00, 3% of margins |  |  |  | 0
 | ADMINISTRATIVE COSTS |  |  |  |  | per JM 1/11/2000 | 100 |  |  | 0
 | WIND RESOURCE |  |  |  |  | per RG 1/11/00 | 225
 | PREDEV CONTINGENCY |  |  |  |  | TBD   <<<<<<<<< | 0 |  |  | 0
 | PREDEVELOPMENT EXPENSES TOTAL
 |  |  |  |  |  |  | CONSTRUCTION INSURANCE |  |  | Basis PD |  | CONSTRUCTION LOAN TERMS:
 |  |  |  |  |  |  |  |  |  | Basis BI |  | # MONTHS FOR CONSTRUCTION |  |  | 14
 |  |  |  |  |  |  | ANNUALIZED | RATES |  |  |  | BASE INTEREST RATE |  |  | 0.065 | Oct 2000 Enron Libor
 | CONSTRUCTION EXPENSES |  |  |  |  |  |  | 0.12 | cents/$100 | PROPERTY (Basis PD) |  | SPREAD OVER BASE RATE |  |  | 0.025 | TBD - standard estimate
 | CONSTRUCTION INSURANCE |  |  |  |  | >>>> SEE BOX >>>> |  | 0.15 | cents/$100 | BUSINESS INTERRUPT (Basis BI) |  | TOTAL INTEREST RATE
 | INTEREST DURING CONSTRUCTION |  |  |  |  | >>>> SEE BOX >>>> |  |  | $000/Year | DELAY IN STARTUP |  | AVERAGE BALANCE OUTSTANDING |  |  | 0.65 | TBD - standard estimate
 | EPC WARRANTY FEE |  |  |  |  | Calculation below |  |  | $000/Year/wtg | GENERAL [NAME] |  | CONST. INTEREST - (IF FIXED) |  |  | 0 | TBD - standard estimate
 | CONSTRUCTION EXPENSES TOTAL |  |  |  |  |  |  | 0.02 | cents/$100 | BOILER & MACHINERY (Basis PD+BI)
 |  |  |  |  |  |  |  | ANNUALIZED CONST. INSURANCE
 | CLOSING EXPENSES |  |  |  |  |  |  | Default - connected to Assum:Months Construction / 12
 | LEGAL CLOSING |  |  |  | 1000 | per RG 1/11/00
 | BANKING DUE DILIGENCE EXPENSES |  |  |  | 100 | per RG 1/11/00
 | INDEPENDENT ENGINEER |  |  |  | 40 | per RG 1/11/00
 | INSURANCE CONSULTANT FEES |  |  |  | 25 | per RG 1/11/00
 | INITIAL WORKING CAPITAL |  |  |  | 700 | per JM 1/11/2000
 | LAND USE PAYMENT |  |  |  | 0 | TBD
 | EQUITY CLOSING EXPENSES |  |  |  | 500 | per RG 1/11/00
 | UTILITY INTERCONNECT COSTS |  |  |  | 0 | TBD
 | CLOSING CONTINGENCY |  |  |  | 0
 | LIQUIDATED DAMAGES |  |  |  | 0 | TBD
 | TITLE INSURANCE |  |  |  |  | 4/1000*PDBasis - Texas Estimate
 | SR DEBT ARRANGEMENT FEE |  | 0.015 |  |  | TBD
 | JR DEBT ARRANGEMENT FEE |  | 0.02 |  |  | TBD
 | CLOSING EXPENSES TOTAL
 | TOTAL PROJECT |  |  |  |  | Check Total Uses
 | CAPACITY FACTOR
 | kWh |  |  |  | Use if supplied by [NAME] | 5450 | PER wtg 65m
 | RATED CAPACITY kWh |  |  |  |  | ? | PER wtg 80m
 | CAPACITY FACTOR |  |  |  | Connect if used
 |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31
 | GROSS: |  |  | 0.415
 | TOPOGRAPHIC ENHANCEMENT |  |  | 0
 | WAKE REDUCTION |  |  | 0
 | LINE LOSS REDUCTION |  |  | 0
 | ICING REDUCTION |  |  | 0
 | BLADE CONTAMINATION |  |  | 0
 | AVAILABILITY REDUCTION |  |  | 0
 | TURBULANCE |  |  | 0
 | OTHER ADJUSTMENTS |  |  | 0
 | NET:
 | RAROC VARIANCE - TOTAL PRODUCTION |  |  | 1
 | PROJECT TOTAL PRODUCTION  (MWh)
 | OPERATING REVENUE |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31
 | ESCALATION | 0
 | BID PRICE | 1 | 0.0235
 | DEFAULT RATE | 0.02 | esc in year 12 | 0.025
 | OTHER ADDITIONS |  |  | 0
 | RATE TO CASHFLOW - BEFORE  TIME OF YEAR ADJUSTMENT
 | Project Switches to Default beginning Year |  |  | 2050
 |  |  |  | PRECEEDING YEAR | CURRENT YEAR
 | TIME OF YEAR ADJUSTMENT -- DO NOT ALTER
 | 20 YR LEVELIZED PAYMENTS   --        @ NPV |  | 0.0825
 | WORKING CAP/MINIMUM CASH BALANCE |  |  |  | Default = Working Capital-Other Facility Costs
 | OTHER REVENUE |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | LIQUIDATED DAMAGES |  |  |  | default = [NAME] above
 | OPERATING EXPENSES
 | INFLATION FORECAST YEAR |  |  | 1998
 | RAROC INFLATION
 | RAROC GDPIPD
 | INFLATION RATE FOR OPER. COSTS: CPI - BCI Report 10/14/99 |  |  | 0.0153 | 0.024 | 0.023 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025
 | GDPIPD ESCALATION RATE - BCI Report 10/14/99 |  |  | 0.0088 | 0.0163 | 0.018 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022
 | INFLATION RATE TO MODEL
 | GDPIPD ESCALATION RATE TO MODEL
 | INFLATION SWITCH ( 1 = BCI Report   0 = RAROC) |  | 1
 |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34
 | O&M COST/WTG
 | REGULAR MAINTENANCE |  |  | 11
 | PARTS REPLACEMENT |  |  | 0 | 0 | 0 | 0 | 0
 | Warranty Costs/Parts Replacement | Probability Level |  | of Cost Being Less Than :
 | Best Case | 0.05 |  | 9123 | 7175 | 5227 | 5813.548727106509 | 6465.917123099619 | 7191.491153734833 | 7998.485602217879 | 8896.037075101107 | 9894.307444852946 | 10326.83189913999 | 10778.26393282044 | 11249.43008079879 | 11741.19300951887 | 12254.45309643509 | 12790.15007852947 | 13349.26477289276 | 13349.26477289276 | 13349.26477289276 | 13349.26477289276 | 13349.26477289276
 | Expected Case | 0.5 |  | 11005 | 8947 | 6889 | 7662.050350303565 | 8521.84868204195 | 9478.129435255261 | 10541.71940188999 | 11724.66030426086 | 13040.34512867648 | 13610.39696827537 | 14205.36832469868 | 14826.34854153871 | 15474.47458247091 | 16150.93311294075 | 16856.96267285049 | 17593.85594422388 | 17593.85594422388 | 17593.85594422388 | 17593.85594422388 | 17593.85594422388
 | Worst Case | 0.95 |  | 12887 | 10719 | 8551 | 9510.551973500622 | 10577.78024098428 | 11764.76771677569 | 13084.9532015621 | 14553.28353342062 | 16186.38281250001 | 16893.96203741076 | 17632.47271657691 | 18403.26700227863 | 19207.75615542296 | 20047.41312944641 | 20923.77526717151 | 21838.447115555 | 21838.447115555 | 21838.447115555 | 21838.447115555 | 21838.447115555
 | * Growth factor is applied years 2, 4-16
 | LAND LEASE TERMS |  |  | ROYALTY        + | FIXED
 | YEARS 1-15 |  |  | 0.03 | 0.75 | [NAME]
 | YEARS 16-30 |  |  | 0.04 | 0.75 | [NAME]
 | OPERATING TAXES
 | ENERGY SALES TAX RATE |  |  | 0
 | BASE
 | RATE   NOLEN COUNTY TEXAS, Annual Increase | 0.023475 | 0.02
 | [NAME] |  |  |  | 0.973 | 0.943 | 0.909 | 0.872 | 0.83 | 0.756 | 0.682 | 0.606 | 0.528 | 0.447 | 0.364 | 0.279 | 0.267 | 0.259 | 0.25
 | ABATEMENT |  |  |  | 0.005 |  |  |  |  | 0
 | PERSONAL PROPERTY TAX |  |  | 0
 | per 010599exposureanalysis.xls Propery Tax per J. Maurer27Jan00 |  |  | LAG YEAR 1
 | INSURANCE EXPENSE BASIS
 | PD BASIS $ PER MW ESTIMATE |  |  | 1000 | Insurable value averages $1000-1200 / MW
 | PHYSICAL DAMAGE BASIS |  |  |  | PD Basis
 | BUSINESS INTERRUPTION BASIS |  |  |  | BI Basis 1st full yr revenue + full yr 1 PTC
 | OPERATING INSURANCE |  |  | ANNUALIZED | RATES
 | PROPERTY - PRIMARY  & BUS. INT. (Basis PD+BI) |  |  |  | 0.05 | cents/$100 | TBD
 | PROPERTY - EXCESS   (Basis PD) |  |  |  | 0.14 | cents/$100 | TBD
 | BUSINESS INTERRUPTION - EXCESS (BI) |  |  |  | 0.04 | cents/$100 | TBD
 | BOILER & MACHINERY (Basis PD+BI) |  |  |  | 0.04 | cents/$100 | TBD
 | GENERAL [NAME] |  |  |  | 0.076 | thousands per WTG | TBD
 | TOTAL OPERATING INSURANCE - ANNUAL
 | WARRANTIES & FEES
 | EPC PAYMENT TO ECM |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | EPC PAYMENT TO ZOND CONSTRUCTORS |  |  | 15 | 14 | 13 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | TOTAL EPC WARRANTY PAYMENT  -----   PER WTG
 | NPV OFTOTAL  EPC WARRANTY      @ DISCOUNT RATE |  | 0.13
 | FEE SWITCH (1=CASHFLOW FEE : 0=USE OF FUNDS) |  | 1
 |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31
 | OPERATING EXENSES - TOTALS TO CASHFLOW
 | MAINTENANCE
 | NONROUTINE MAINTENANCE
 | ELECTRICITY USAGE
 | LAND PAYMENTS
 | ENERGY SALES TAX
 | TOTAL PROPERTY TAX - REAL & PERSONAL
 | INSURANCE
 | AUDIT COSTS
 | SR DEBT ANNUAL AGENCY FEE |  |  | 35
 | JR DEBT ANNUAL AGENCY FEE |  |  | 0
 | INDEPENDENT ENGINEER |  |  | 40
 | [NAME] |  |  | 0 | 0 | 0
 | RAROC OPEX [NAME] |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | EPC WARRANTY PAYMENT
 | EWC MANAGEMENT FEE |  |  | 250
 | TAXES AND PTC:
 | FEDERAL TAX |  |  | TOTAL | FEDERAL | STATE
 | OUTSIDE EQUITY TOTAL EFFECTIVE RATE |  |  |  | 0.35 | 0.07
 | EWC TOTAL EFFECTIVE RATE |  |  |  | 0.35
 |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11
 | MACRS DEPRECIATION SCHEDULE
 | MID QUARTERT CONVENTION : Q4 |  |  | 0.05 | 0.38 | 0.228 | 0.1368 | 0.1094 | 0.0958 | 0 | 0 | 0 | 0 | 0
 | HALF YEAR  CONVENTION : Q1-Q3 |  |  | 0.2 | 0.32 | 0.192 | 0.1152 | 0.1152 | 0.0576 | 0 | 0 | 0 | 0 | 0
 | DEPRECIATION BASIS %
 | FACILITY DEPRECIABLE BASE |  | 0.95
 | VARIABLE AMORT |  | 0 | 10
 | LIFE OF LOAN AMORT |  | 0.03
 | LIFE OF PROJECT AMORT |  | 0.02
 | TOTAL DEPRECIABLE ASSETS
 | PTC
 | FEDERAL PROD. TAX CREDIT (1992 CENTS/kWh) |  |  | 0.015
 | GDP MULTIPLIER             YEAR |  | 1999 | 1.1269
 | OTHER ADJUSTMENT FOR LATER START YEAR
 | FEDERAL PROD. TAX CREDIT CALCULATED
 | FEDERAL PROD. TAX CREDIT - IRS ADJUSTED
 | DEBT ASSUMPTIONS:
 | SENIOR DEBT
 |  | TRANCHE A | TRANCHE B | TOTAL
 | BEGINNING BALANCE
 | TERM OF LOAN
 | COVERAGE RATIO
 | COVERAGE RATIO + 1 |  |  | OUTSIDE | EWC
 | PAYMENTS PER YEAR |  |  |  |  | 10 YR IRR
 |  |  |  |  |  | 20 YR 1RR
 | TRANCHE A | Bank Tranche
 | SR DEBT TERM |  |  | 18
 | SR DEBT FINE TUNER |  |  | 0
 | DAYS PER YEAR |  |  | 360
 | FIRST PAYMENT DATE |  |  |  | Default - 6 month from project start date
 | 2ND PAYMENT DATE |  |  |  | Default - 6 month from 1st payment date
 | 1st S.A. PERIOD PRODUCTION WEIGHT FACTOR BY PROJECT YEAR |  |  | 0.5
 | PMTS PER YEAR    (1=ANNUAL  2=SEMI-ANNUAL) |  |  | 2 |  | 3
 | TRANCHE A  COVERAGE RATIO: | TBD per Cutbirth/Gates |  | 1.4
 | BASE INTEREST RATE | Libor 1 Jul 2009 per Enron |  | 0.071
 | CREDIT AND ADDERS | per JG 2/24/00 |  | 0.005
 | SPREAD | escalates after yr 12 |  | 0.015
 | BANK NET INTEREST RATE:
 |  |  |  |  |  |  | TBD per Cutbirth/Gates
 |  |  |  | TRANCHE A | TRANCHE B
 | [NAME] FACTORS |  |  | 1
 | TRANCHE B | Institutional Tranche
 | SR DEBT TERM |  |  | 20
 | SR DEBT FINE TUNER |  |  | 0
 | DAYS PER YEAR |  |  | 360
 | FIRST PAYMENT DATE |  |  |  | Default - 6 month from project start date
 | 2ND PAYMENT DATE |  |  |  | Default - 6 month from 1st payment date
 | 1st S.A. PERIOD PRODUCTION WEIGHT FACTOR BY PROJECT YEAR |  |  |  | Default - same as Tranche A
 | PMTS PER YEAR    (1=ANNUAL  2=SEMI-ANNUAL) |  |  | 2
 | TRANCHE B COVERAGE RATIO: |  |  | 1.4
 | BASE INTEREST RATE | Need 8.5 year Treasuries |  | 0.0656
 | COST TO FIX RATE | per JG 2/24/00 |  | 0.005
 | SPREAD | per JG 2/24/00 |  | 0.0275
 | BANK NET INTEREST RATE:
 | JUNIOR DEBT:
 |  |  |  |  |  | SUB-DEBT COVERAGE RATIO
 | JR DEBT TOTAL |  |  |  |  | TERM OF SUB-DEBT LOAN
 | PAYMENTS PER YEAR |  |  |  |  | OUTSIDE 10yr IRR
 | FIRST SEMI-ANNUAL PRINCIPLE PAYMENT |  |  |  |  | EWC 10yr IRR
 | JR DEBT SWITCH (1 = On   0 = Off) |  |  | 0
 | JR DEBT TERM |  |  | 10
 | JR DEBT FINE TUNER |  |  | -150
 | DAYS PER YEAR |  |  | 360
 | 1st  PAYMENT DATE |  |  |  | Default - 6 month from project start date
 | 2nd PAYMENT DATE |  |  |  | Default - 6 month from 1st payment date
 | FIRST SEMI-ANNUAL PRINCIPLE PAYMENT (1=YES  0=NO) |  |  | 1
 | PRODUCTION WEIGHT FACTOR BY PROJECT YEAR
 | PMTS PER YEAR    (1=ANNUAL  2=SEMI-ANNUAL) |  |  | 1
 | BASE INTEREST RATE |  |  | 0.055 | 3 MONTH LIBOR Bloomberg 9/24/98
 | COST TO FIX RATE |  |  | 0 | TBD per Cutbirth/Gates |  | TBD per Cutbirth/Gates
 | SPREAD |  |  | 0.025
 | JR DEBT  NET INTEREST RATE:
 |  |  |  |  |  |  | TBD per Cutbirth/Gates
 | PTC REDUCTION % - for exclusion |  |  | 1
 | PTC GEC CHECK COV RATIO |  |  | 1.5
 | PROJECT CASH AVAILABLE FOR MONETIZATION COV RATIO |  |  | 1
 | TOTAL CASH AND PTC FOR JR DEBT COV RATIO |  |  | 1.2
 | INITIAL EXCLUDED PTC |  |  | 0.41 | TBD per Cutbirth/Gates
 | # Years for which Baseline is exluded |  |  | 5 | TBD per Cutbirth/Gates
 | FINAL EXCLUDED PTC |  |  | 0.28 | TBD per Cutbirth/Gates
 | Monetization Rate - Outside Equity |  |  | 0.93 | TBD per Cutbirth/Gates
 | Monetization Rate - EWC |  |  | 0.93 | TBD per Cutbirth/Gates
 | RESERVES
 | DEBT RESERVE:
 | PROVISION FOR LETTER OF CREDIT - SR DEBT |  |  | 0.015 | TBD
 | PROVISION FOR LETTER OF CREDIT - JR DEBT |  |  | 0.015 | TBD
 | % OF NEXT YEAR DEBT SERVICE |  |  | 0.5 | TBD
 | O&M RESERVE
 | PROVISION FOR LETTER OF CREDIT - O&M |  |  | 0.015 | TBD
 | % OF NEXT YEAR'S O&M |  |  | 0.5 | TBD
 | EQUITY ASSUMPTIONS |  |  | SEE NOTE     >>>>>>>>>
 | FIRST ANNUAL DISTRIBUTION DATE |  |  |  | default = 2nd Annual Debt Repayment Date
 | NPV OF TOTAL EQUITY |  |  |  | 20 YR
 | NPV CALC DISCOUNT RATE |  |  | 0.125 | Connected to Outside & EWC sheets
 | EQUITY SWITCH (1=User Input : 0=[NAME]) |  |  | 1
 | TOTAL EQUITY          --  USER INPUT |  |  |  |  | OUTSIDE | EWC
 | OUTSIDE EQUITY      -- CONTRIBUTION % |  |  |  |  |  |  | 10 YR IRR
 | EWC                                 --  CONTRIBUTION % |  | 0.01 |  |  |  |  | 20 YR IRR
 |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31
 | CASH DISTRIBUTIONS: |  |  | Default = Contribution %
 | OUTSIDE SHARE
 | EWC SHARE
 | TAX/BOOK INCOME: |  |  | Default = Contribution %
 | OUTSIDE SHARE
 | EWC SHARE
 | EWC BOOK ELIMINATION % |  |  |  | Default = Contribution %
 | Data List - Please do not remove
 | 0
 | 1
 | 2
 | 3
 | 4
 | 5
 | 6
 | 7
 | 8
 | 9
 | 10