=============
Page 1 of 33
=============

Enron Corp
Earnings Release Details
3rd Quarter 2000

page

Significant IBIT Variances	1 - 6
Wholesale Buckets Summary	7
Wholesale Buckets Detail	8-16
Business Unit Variance Schedules	17 - 23
Calculation of EPS	24
Equity in Affiliates	25
Gains on Sales & Interest Income	26
Other Income	27
Interest Expense	28
Dividends on Preferred of Subs	29
Earnings Release Support Pages	30-36
Statistical Supplement Pages	37-44
Distribution:	
Rick Causey	
Mark Koenig	
Paula Rieker	
Cedric Burgher	
Kathryn Corbally	
Scott Vonderheide	
Mark Palmer	

cc: Bob Butts
Greg Adams

to come
to come
to come

EC46849AO032191

EXH066-00303

GOVERNMENT
EXHIBIT
  4256
  Crim. No. H-04-25 (S-2)


=============
Page 2 of 33
=============

Enron Wholesale
Significant Variances
(In Millions)

Commodity

  3rd Qtr 3rd Qtr
  2000 1999 Dill

Gas trading, excl originations (net of expenses) -	
see summary at (a)	174
Originations	
BPA	-
Canada	5
Entex	-
FP&L	-
Palm Springs	-
Peoples	-
Qualitech	-
Walton EMC	-
Other gas originations (less than $6m)	4
Gas Trading	183
Power trading, excl originations (net of expenses) -	
see summary at (b)	226
Originations	
Genco	-
Eastern Transportation	-
Other power originations (less than $1 Om)	8
Power Trading	234
Equity trading (index)	19
Metals trading	27
Interest & FX books	35
Global liquids (net of expenses)	(21)
Crude oil prepayments	(35)
Weather, paper, coal, SO2	35
Credit adjustment	-
Spread options	(18)
Networks expenses	(6)
Other (including expenses)	(49)
Other Trading	(13)
Total Commodity	404

Assets and Investments

Fair value income - see summary at (c)	232
Earnings on JEDI, JEDI Il, Condor, others	(24)
Accrual earnings on merchant investments	(13)
Finance originations	2
Asset selldowns and 125s - see summary at (d)	84
Stock compensation charge	-
Other portfolio related earnings	(26)
Merchant Activity	255
Asset operations - see summary at (e)	65
Development and construction	(15)
Operations and Development	50
Total Assets and Investments	305

Total Unallocated Expense (82)
Total Wholesale 627

sigvar3g00.xls, summary

48

  2
(2)
10
  7
10
75

34

15
(7)

  42
11
43
22
(13)
20
54
10
(92)
55
  172

119
20
  6
(1)
84
(21)

  207
29
  4
33
240

126

  3
2

  (10)
(7)
(6)
  108

192

(15)
15

  192
8
  27
(8)
(43)
(22)
15
(54)
(28)
  (6)
43
(68)
232

113
(44)
(19)
  3
(5)

  48
36
(19)
17
65

(34)	(48)
378	249
	1

  220 Qtr 29 Qtr
  Dill
2000 1999

233 (18) 251

4	3	1
	4	(4)
-	11	(11)
	8	(8)
3	5	(2)
240	13	227

162 17 145

11	3	8
	96	(96)
	(7)	7
173	109	64
11	27	(16)
45	16	29
7	(22)	29
(19)	(6)	(13)
6	15	(9)
65	4	61
(5)	-	(5)
(81)	(75)	(6)
29	(41)	70
442	81	361

(79)
37
9
43
14
-
9	186
67
18
3
135
(73)
-	(265)
(30)
(9)
40
(121)
73
9
33	336	(303)
27
(5)	20
(34)	7
29
22	(14)	36
55	322	(267)
		
(60)	(50)	(10)
		
437	353	84

  1 2 Qtr 1 st Qtr
  2000 1999 Dill

32 26 6
7 (7)
6 5 1
6 (6)
8 (8)

  3 6 (3)
41 58 (17)

117 122 (5)

21 - 21

2	(8)	10
140	114	26
33	-	33
52	29	23
20	16	4
(28)	(6)	(22)
16	16	-
5	61	(56)
24	6	18
(57)	(70)	13
65	52	13
246	224	22

27	(18)	45
167	34	133
5	22	(17)
	2	(2)
5	47	(42)
(49)	(27)	(22)
155	60	95
82	61	21
(17)	15	(32)
65	76	(11)
220	136	84

  (47) (40) (7)
419 320 99

(23)

  10/16/2000, 8:54 PM
EC46849AO032192

EXH066-00304


=============
Page 3 of 33
=============

WHOLESALE DETAILS per above

(a) Gas trading, excluding originations:
Canada (gross margin)
  US (gross margin)
  Credit reserve adj - Blue Ridge
Europe (net of expenses)
  Gas transport (Europe)
  South America (gross margin)
  Other (including HPL and expenses)

3rd Qtr	3rd Qtr	
2000	1999	Dill
1	5	(4)
283	60	223
(13)	(10)	(3)
2	2	-
1	45	(44)
(100)	(54)	(46)
174	48	126

  2nd Qtr 2nd Qtr
  2000 1999 Doff

18	18	-
269	35	234
-	(32)	32
(21)	(2)	(19)
2	2	-
24	-	24
(59)	(39)	(20)
233	(18)	251

(b) Power trading, excluding originations:						
NA - East (gross margin)	136	6	130	7	24	(17)
NA - West (gross margin)	56	21	35	145	12	133
Europe	95	29	66	57	3	54
Other (including expenses)	(61)	(22)	(39)	(47)	(22)	(25)
	226	34	192	162	17	145
						
(c) Fair value income (loss):						
Active Power	61	-	61	-	-	-
Canfibre Riverside ]PC	(38)	-	(38)	-	(2)	2
Rhythms (net of hedge amort)	3	38	(35)	(125)	252	(377)
First World	(21)	41	(62)	(30)	38	(68)
Ecogas	(38)	11	(49)	-	-	-
Kafus	(66)	-	(66)	(29)	37	(66)
Hedge performance/S&P	(1)	(6)	5	(2)	(68)	66
EOGR Exchangeable Notes/shares	-	43	(43)	55	-	55
Resco warrants	251	-	251	52	-	52
Qualitech	-	-	-	-	(43)	43
Quanta	-	(12)	12	-	14	(14)
OPET&OSI-EUR	18	-	18	11	-	11
NSM	-	-	-	-	(8)	8
Mariner - NA, ECM and El	(3)	-	(3)	2	(3)	5
Heartland Steel	(5)	-	(5)	(4)	-	(4)
HV Marine	10	-	10	2	-	2
Oconto Falls	(7)	-	(7)	-	(3)	3
Venoco	14	-	14	1	(3)	4
Catalytica	70	-	70	-	2	(2)
Techboard - EUR	-	1	(1)	-	(2)	2
Papier Masson	(4)	-	(4)	1	-	1
ECT Investments	-		-	-	-	-
Paladin - EUR	2	2		-	-	-
Others (less than $6m)	(14)	1	(15)	(13)	(25)	12
	232	119	113	(79)	186	(265)

  12 Qtr 19 Qtr
  Diff
2000 1999

18	52	(34)
56	(3)	59
(12)	10	(22)
2	2	-
(32)	(35)	3
32	26	6

(39)	66	(105)
91	3	88
102	71	31
(37)	(18)	(19)
117	122	(5)

(5)	-	(5)
17	19	(2)
29	13	16
(23)	13	(36)
(14)	(47)	33
-	(25)	25
26	-	26
	(9)	9
	8	(8)
	7	(7)
-	1	(1)
	7	(7)
	(13)	13
	6	(6)
	9	(9)
(3)	(7)	4
27	(18)	45

EC46849AO032193

sigvar3g00.xls, summary

2

10/16/2000, 8:54 PM

EXH066-00305


=============
Page 4 of 33
=============

WHOLESALE DETAILS per above	3rd Qtr	3rd Qtr		2nd Qtr	2nd Qtr	
	2000	1999	Diff	2000	1999	Duff
(d) Asset selldowns and 125s:						
Bammel Looper	-	-	-	-	-	-
Pittsburg Power Plant	-	27	(27)	-	-	-
Project Rock		21	(21)	-	-	-
Project 20/20	79	-	79	-	-	-
Wind River	-	17	(17)	-	-	-
Powder River	-	-	-	-	12	(12)
Guam	-	-	-	-	-	-
Haina	5	-	5	5	-	5
Italy/Turkey	-	6	(6)	-	84	(84)
Puerto Rico	-	-	-		-	-
Riverside (Teesside)	-	3	(3)	-	-	-
Sutton Bridge	-	12	(12)	9	39	(30)
Other (including expenses)	-	(2)	2	-	-	-
	84	84	-	14	135	(121)

(e) Asset operations:
Equity earnings from:
Europe
  CIESA/TGS
DPC Phase I
Eco Electrica
Korea (SK)
Transredes
Other international

Elektro IBIT
ESA operations
India operations
CALME operations
APACHI operations
Europe management fees
JEDI management fee
EGEP operations
Other (including expenses)

  1 Qtr 1st Qtr
20
  2000 1999 Diff

10 (10)

	5 (5)
	18 (18)
	12 (12)
	2 (2)
5	- 5
5	47 (42)

2	2	-
12	7	5
16	-	16
22	-	22
13	8	5
	4	(4)
9	1	8
74	22	52
36	35	1
8	11	(3)
2	(2)	4
3	9	(6)
21	-	21
2	2	-
5	5	-
4	-	4
(73)	(21)	(52)
82	61	21

EC46849AO032194

sigvar3g00.xls, summary

9
15
2
1
(1)
17

  43
22
  3
2
13
23
  3
5
9
  (58)
65

(1)
10
8
4
2
4

  27
7
  (11)
2
(5)
  (10)
4
5
8
2
  29

1
(1)
7
2
(3)
(3)
13

  16
15
14
18
33
(1)
1
  (60)
36

(6)	(5)	(1)
6	7	(1)
4	3	1
(1)	-	(1)
3	(1)	4
	4	(4)
12	25	(13)
18	33	(15)
24	37	(13)
6	13	(7)
6	1	5
15	12	3
21	(4)	25
2	2	
5	5	-
7	-	7
(77)	(79)	2
27	20	7

3

10/16/2000. 8:54 PM

EXH066-00306


=============
Page 5 of 33
=============

Enron Corp
Significant Variances
(In Millions)

F 3d Qtr 31d Qtr
  2000 1999 Diff

Transportation Services			
Gross margin	119	146	(27)
Operating expenses (incl deprec)	(79)	(83)	4
Equity earnings:			
Citrus	19	6	13
Northern Border	3	2	1
EOTT	4	5	(1)
Other	2	1	1
	28	14	14
Other income:			
Gains on sales	-	2	(2)
Interest lock		-	-
Conoco litigation	-	-	
Gain on swap	-	-	-
Other	15	6	9
	15	8	7
Transportation Services	83	85	(2)
Portland General Group			
Gross margin	207	167	40
Operating expenses (incl deprec)	(145)	(118)	(27)
Equity earnings	(1)	2	(3)
Other income:			-
Customer Choice	-	-	-
COLI	(4)	(4)	-
Gain on sale of Coyote II	11	-	11
Other	6	5	1
Other income	13	1	12
Portland General Group	74	52	22

2nd Qtr	2nd Qtr	
2000	1999	
Diff
148	124	24
(93)	(81)	(12)
9	5	4
2	2	-
(2)	-	(2)
1	1	-
10	8	2

1	-	1
15	-	15
(4)	21	(25)
12	21	(9)
77	72	5

179 177 2
(122) (126) 4

  1 3 (2)

1
3	2
-	(1)
3
4	2	2
62	56	6

1 Qtr	1st Qtr	
20
2000	
1999	
Diff
201	181	20 (A)
(81)	(78)	(3)

6	6 -
2	2 -
(2)	- (2)
1	- 1
7	8 (1)

-	1 (1)
	9 (9)
	9 (9)
1	(4) 5
1	15 (14)
128	126 2

195 199 (4)
(124) (117) (7)

  1 6 (5)

31	-	31
11	2	9
(9)	2	(11)
33	4	29
105	92	13

EC46849AO032195

sigvar3g00.xls, summary

4

10/16/2000, 8:54 PM

EXH066-00307


=============
Page 6 of 33
=============

Enron Corp									
Significant Variances									
(In Millions)	
3rd Qtr
2000	
31d Qtr
1999	

Doff	
2nd Qtr
2000	
2nd Qtr
1999	

Diff	
1sQtr
22000	
1st Qtr

1999	


off
Retail Energy Services									
Gross margin:
Gas and power sales	
43	
5	
38	
13	
2	
11	
1	
(2)	
3
Power MTM	56	47	9	77	19	58	73	28	45
Facilities services/Outsource and other	21	5	16	6	12	(6)	18	19	(1)
10
International	31	-	31	25	-	25	10	-	
Total gross margin	151	57	94	121	33	88	102	45	57
Operating expenses (incl deprec)	(144)	(82)	(62)	(109)	(63)	(46)	(108)	(76)	(32) (B)
Minority interests (Omicron, EES)	-	1	(1)	1	3	(2)	-	1	(1)
Gain on sale of Resco warrants	30. /'/C, `' -
~	30	25
14	-
1	25
(15)	20
2	-
(1)	20
3
Other income
Retail Energy Services	(7)
30	6
(18)	(13)
48	)
(
24	(26)	50	16	(31)	47
Broadband Services									
Gross margin
Dark fiber and software sales	
11	
-	
11	
82	
-	
82	
40	
-	
40
Content services and other	(8)	-	(8)	(6)	-	(6)	11	-	11
Contract originations	1	-	1	-	-	-	-		
Merchant investments	150	-	150	-	-	-
76	-
51	-
-	
51
Total gross margin
Operating expenses (incl deprec)	154
(175)	-
-	154
(175)	76
(85)	-
-	(85)	(51)	-	(51) (C)
Other income	1	-	1	1	-	1			
Broadband Services	(20)	-	(20)	(8)	-	(8)	-	-	
Exploration and Production	-	33	(33)	-	20	(20)	-	12	(12)

sigvar3g00.xls, summary

5

EC46849AO032196

10/16/2000, 8:54 PM

EXH066-00308


=============
Page 7 of 33
=============

Enron Corp
Significant Variances
(In Millions)

  3rd Qtr 3rd Qtr
  2000 1999 Diff

Corporate and Other			
Corporate (including Co 099)			
Corporate expenses and other	(107)	(23)	(84) (D)
Wessex FX gain			-
Azurix earnings (including gain on offering)	(24)	(2)	(22)
ECM - sale of leased planes		-	-
- other (primarily Project Steele)	5	8	(3)
EEDC	1	(1)	2
Resco	-	(4)	4
ECI	-	-	-
	(125)	(22)	(103)
EREC	3	3	-
Clean Fuels operations	(6)	(4)	(2)
Corporate and Other	(128)	(23)	(105)
Total recurring IBIT	666	507	159
Nonrecurring items (pretax):			
FAS 121 Impairment (Clean Fuels)	-	(441)	441
Gain on sale of EOG	-	454	(454)
Nonrecurring items	-	13	(13)
Total [BIT	666	520	146
Interest expense	247	187	60 (F)
Company-obligated preferred of subs	20	19	1
Minority interests:			
Elektro	10	8	2
Rawhide	14	11	3
Cherokee	11	11	-
Whitewing	-	-	-
EOG	-	8	(8)
	35	38	(3)
Pretax earnings	364	276	88
Income tax expense	72	(14)	86
Net income	292	290	2

  220 Qtr 2nd Qtr
  2000 1999 Diff

(35)	(43)	8
-	(33)	33
(11)	43	(54)
37	-	37
5	7	(2)
(1)	(2)	1
	(3)	3
	4	(4)
(5)	(27)	22
13	26	(13)
9	(6)	15
17	(7)	24
		
609	468	141

	
609	468 141
196
21	175 21
19 2

15	10 5
14	13 1
10	- 10
39	23 16
353	251 102
64	30 34

  289 221 68

  1t Qtr 1 Qtr
  Diff
2000 1999



(E)	(55)
-
(6)
7
-	(24)
33
(1)
7
(1)
(4)	(31) (D)
(33)
(5)
-
1
4
	(54)	10	(64)
	13
(3)	15
(11)	(2)
8
	(44)	14	(58)
			
	624	533	91
			

624	533	91
161
18	175
19	(14)
(1)

11	12	(1)
14	14	-
10	-	10
-	13	(13)
	(6)	6
35	33	2
410	306	104
72	53	19

  338 253 85

(A) ETS gross margin decreased due to higher rates as a result of seasonality built into rate structure
(B) EES operating expenses increased due to increased bonus and phantom stock expense
(C) EBS operating expenses increased due to increased headcount (116 at 3/99 to over 600 at 3/00). Reported in Corp & Other 1 Q99, Wholesale 2Q and 3Q99.
(D) Corp operating expenses increased due primarily to IT and advertising (1Q and 3000) and compensation (3Q00)
(E) Corp earnings include $48m of gain on Azurix offering in second quarter of'99.
(F) Increase due to higher debt levels, including $26m related to metals purchase

sigvar3g00.xls, summary

6

EC46849AO032197
  10/16/2000, 8:54 PM

EXH066-00309


=============
Page 8 of 33
=============

Enron Corp.
Wholccale Buckets

Subcategory Description
SUMMARY

  2000 by Quarter 1999 by Quarter 00-99 Comparison 99-98 comparison
YTD 3Q
  Year 4Q 9 mo 3Q 6 mo 2Q IQ Year 4Q 3Q 2Q IQ lncr (Deer) Incr (Deer) 98 Year Incr (Deer)

Co moodily	Gas Trading	464.5 -	464.5	183.4	281.1	240.0	41.1	187.2	41.9	74.5	12.7	58.1	319.2
C.-,oodny	Power Trading	547.4 -	547.4	234.3	313.1	172.8	140.3	368.2	102.6	42.3	108.8	114.5	281.8
Commnd ly	Other Trading	80.8 -	80.8	(13.2)	94.0	29.6	64.4	72.6	7.0	54.9	(41.0)	51.7	15.2
	Commodity Sales & Services	1,092.7 -	1,092.7	404.5	688.2	442.4	245.8	628.0	151.5	171.7	80.5	224.3	616.2
Mcnhmn Activity	Income from Merchant Invest	339.3	- 339.3	170.9	168.4	18.6	149.8	361.0	18.9	123.7	204.8	13.6	(2.8)
Mcrchmn Activity	Gains on Sales (inel 125s)	104.0	- 104.0	84.3	19.7	14.1	5.6	294.0	28.2	84.2	134.7	46.9	(161.8)
	Merchant Activity	443.3	- 443.3	255.2	188.1	32.7	155.4	655.0	47.1	207.9	339.5	60.5	(164.6)
Op'-u.., Dcv & Con."	Asset Operations	173.3	- 173.3	64.7	108.6	26.6	82.0	240.1	130.7	28.6	19.7	61.1	63.9
Opmmiona. D:v & Cooar	Development & Construction	(36.6)	- (36.6)	(14.7)	(21.9)	(4.8)	(17.1)	(45.9)	(30.6)	4.0	(34.1)	14.8	(21.3)
	Operations, Dev & Constr	136.7	- 136.7	50.0	86.7	21.8	64.9	194.2	100.1	32.6	(14.4)	75.9	42.6
	Total Assets & Investments	580.0	- 580.0	305.2	274.8	54.5	220.3	849.2	147.2	240.5	325.1	136.4	(122.0)
lhtallocated Evpenm	Unallocated Expense	(189.4)	- (189.4)	(82.1)	(107.3)	(60.0)	(47.3)	(160.8)	(36.2)	(34.1)	(50.1)	(40.4)	(64.8)
													
	Total Wholesale	1,483.3	- 1,483.3	627.6	855.7	436.9	418.8	1,316.4	262.5	378.1	355.5	320.3	429.4

108.9	151.6	35.6
192.0	291.8	76.4
(68.1)	(32.9)	105.5
232.8	410.5	217.5
47.2	123.7	237.3
0.1	559.9	(265.9)
47.3	683.6	(28.6)
36.1	53.5	186.6
(18.7)	(27.9)	(18.0)
17.4	25.6	168.6
64.7	709.2	140.0
(48.0)	(151.2)	(9.6)
134% 249.5 07	968.5	347.9

36%

EC46849AO032198

  Duckcts 3QIM1. 3Qn0 7 l0116AI Mll1. 6:55 I'M
EXH066-00310


=============
Page 9 of 33
=============

	Enron Corp.																
	Wholesale Buckets			
2000 by Quarter					
1999 by Quarter			
00-99 Comparison	
99-98 comparison
														YTD	3Q		
	Subcategorv	Description	Year 4Q	9 m0	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Incr (Decr)	Incr (Decr)	98 Year	Iner (Deer)

NA	GAS TRADING
GusI ding	
Canada-Gas Trading	
36.8	
36.8	
1.4	
35.4	
17.6	
17.8	
78.8	
3.9	
4.8	
18.3	
51.8	
(38.1)	
(3.4)	
55.7	
23.1
NA	v.. Trading	Credit Rescrvc - Blue Range	-	-	-	-	-	-	(33.0)	(1.0)	-	(32.0)	-	32.0	-	-	(33.0)
NA	C..'Ireding	US-Gas Trading	606.9	606.9	282.7	324.2	268.5	55.7	130.7	38.2	60.2	35.1	(2.8)	514.4	222.5	159.6	(28.9)
NA	Other 'I di.g	DomcsticAssets (HPL/LRC)	(31.8)	(31.8)	(29.6)	(2.2)	(5.4)	3.2	(4.2)	2.3	(2.5)	(2.7)	(1.3)	(25.3)	(27.1)	(22.4)	18.2
NA	Gaolruding	Bridgcline equity earnings	2.9	2.9	(2.5)	5.4	3.4	2.0	-	-	-	-	-	2.9	(2.5)		
NA	(ias1'rading	Gas OriginationsJA bclowl	24.8 -	24.8	8.6	16.2	7.4	8.8	104.0	15.5	25.4	30.7	32.4	(63.7)	(16,8)	183.5	(79.5)
NA	Tradingt:.penoO	Gas trading expenses	(143.1)	(143.1)	(58.5)	(84.6)	(50.7)	(33.9)	(175.6)	(61.4)	(45.8)	(35.2)	(33.2)	(28.9)	(12.7)	(202.2)	26.6
		NA	496.5 -	496.5	202.1	294.4	240.8	53.6	100.7	(2.5)	42.1	14.2	46.9	393.3	160,0	174.2	(73.5)
FOR	Gus [.ding	Gas Trading	(45.9)	(45.9)	(12.5)	(33.4)	(20.9)	(12.5)	5.5	7.2	(9.6)	(1.6)	9.5	(44.2)	(2.9)	(17.7)	23.2
FUR	(:rs Trading	Gas Transport Revenues	6.9	6.9	2.2	4.7	2.3	2.4	9.4	2.5	2.2	2.3	2.4	-	-	9.2	0.2
EUR
FUR	c s Truding
Ireding E.pusses	Gas Originations
Gas trading expenses	-
(13.3)	-
(13.3)	-
(4.8)	-
(8.5)	-
(4.6)	-
(3.9)	-
(7.4)	
(1.2)	
(3.3)	
(2.2)	
(0.7)	
(7.1)	
(1.5)	
(11.7)	
4.3
		EUR	(52.3) -	(52.3)	(15.1)	(37.2)	(23.2)	(14.0)	7.5	8.5	(10.7)	(1.5)	11.2	(51.3)	(4.4)	(20.2)	27.7
SA	aas'I'rading	Gas Trading	11.7	117	1.9	9.8	8.2	1.6	(I,1)	(1.1)	-	-	-	11.7	1.9	(2.4)	1.3
SA	(ior'I'reding	Cuiaba MTM	14.3	14.3	(1.4)	15.7	15.7	-	82.9	37.5	45.4	-	-	(31.1)	(46.8)		82.9
SA	TrodingEspenoos	Gas trading expenses	(5.7)	(5.7)	(4.1)	(1.6)	(1.5)	(0.1)	(2.8)	(0.5)	(2.3)	-	-	(3.4)	(1.8)		(2.8)
		SA	20.3 -	20.3	(3.6)	23.9	22.4	1.5	79.0	35.9	43.1	-	-	(22.8)	(46.7)	(2.4)	81.4
At ACI	II (;as Trading	Gas Trading	-	-	-	-	-	-	-	-	-						
APACI	II Gus Trading	Gas Originations	-	-	-	-	-							-	-		-
APACI	II 't'rading espcnscs	Gas trading expenses	-	-	-			-			-	-					
		APACHI	-	-	-	-	-	-	-		-		-	-	-	-	-
		Gas trading	464.5 -	464.5	183.4	281.1	240.0	41.1	187.2	41.9	74.5	12.7	58.1	319.2	549/ 108.9	8 ( 151.6	35.6 23%
	POWER TRADING
di	
P
a
t	
103
4	
4
103	
135
7	
(32.3)	
6.7	
(39.0)	
101.4	
5.3	
6.3	
24.0	
65.8	
7.3	
129.4	
122.8	
(21.4)
NA
NA	ng
V.-I
Power Trading	ower-c
s
Power-west	.
291.9	.
291.9	.
55.8	236.1	144.8	91.3	47.8	11.9	21.1	12.1	2.7	256.0	34.7	79.1	(31.3)
NA	Power Trading	Other	-	-	-	-	-	-	(1.0)	(1.0)							(1.0)
NA	'nosesirading	Power Originations I B belowl	41.2 -	41.2	8.0	33.2	10.5	22.7	125.1	106.7	15.3	3.1	-	22.8	(7.3)	-	125.1
NA	T.dingr:.pcnsee	Power trading expenses	(56.4)	(56.4)	(13.4)	(43.0)	(26.0)	(17.0)	(80.8)	(25.9)	(20.1)	(19.1)	(15.7)	(1.5)	6.7	(83.9)	3.1
		NA	380.1 -	380.1	186.1	194.0	136.0	58.0	192.5	97.0	22.6	20.1	52.8	284.6	163.5	118.0	74.5
FUR	Ponecrrradin9	Power Trading	254.5	254.5	95.2	159.3	57.1	102.2	127.7	24.9	29.0	3.2	70.6	151.7	66.2	134,1	(6.4)
EUR	Powonireding	Power Originations IC belawl	- -	-	-	-	-	-	66.1	(9.7)	(6.5)	88.9	(6.6)	(75.8)	6.5	43.7	22.4
AIR	'Truding Espcnsca	Power trading expenses	(81.1)	(81.1)	(39.6)	(41.5)	(22.6)	(18.9)	(9.0)	(3.4)	(2.7)	(1.7)	(1.2)	(75.5)	(36.9)	(4.0)	(5.0)
		EUR	173.4 -	173.4	55.6	117.8	34.5	83.3	184.8	11.8	19.8	90.4	62.8	0.4	35.8	173.8	11.0
SA	Pr, en'radiog	Power Trading	(0.2)	(0.2)	(1.0)	0.8	1.2	(0.4)	(1.5)	(1.6)	1.8	(1.7)	-	(0.3)	(2.8)	-	(1.5)
SA
SA	Power Trading
imding E.p0mses	Powcr Originations
Power trading expenses	-
(1.3)	-
(1.3)	-
(0.9)	-
(0.4)	-
(0.3)	-
(0.1)	
(3.4)	-
(2.3)	-
(1.1)	
-	
-	
(0.2)	
0.2		
(3.4)
		SA	(1.5) -	(1.5)	(1.9)	0.4	0.9	(0.5)	(4.9)	(3.9)	0.7	(1.7)	-	(0.5)	(2.6)	-	(4.9)
At'ACI	II Powcr Trading	Power Trading	4.4	4.4	1.3	3.1	2,3	0.8	3.2	0.2	3.1	1.0	(I.1)	1,4	(1.8)	-	3.2
APACI
APAC	II Powcr Trading
III Trading Expenses	Power Originations
Power trading expenses	-
(9.0)	-
(9.0)	-
(6,8)	-
(2.2)	-
(0.9)	
(1.3)	-
(7.4)	"
(2.5)	
(3.9)	
(1.0)	
-	
(4.1)	
(2.9)		
(7.4)
		APACHI	(4.6) -	(4.6)	(5.5)	0,9	1.4	(0.5)	(4.2)	(2.3)	(0.8)	-	(1.I)	(2.7)	(4.7)	-	(4.2)
		power trading	547.4 -	547.4	234.3	313.1.	172.8	140.3	368.2	102.6	42.3	108.8	114.5	281.8	246'/- 192.0	18 291.8	76.4 26%

OTHER TRADING
NA Omerrmding	
Coal Trading	
12.5	
12.5	
5.6	
6.9	
3.5	
3.4	
37.3	
16.3	
9.4	
3.9	
7.7	
(8.5)	
(3.8)	
8.3	
29.0
NA Other Truding	Credit Reserve Adjustment	5.0	5.0	-	5.0	-	5.0	49.5	-	14,0	-	35.5	(44.5)	(14.0)	28.3	21.2
NA other 'rrading	Amortof HPLFV	(21.3)	(21.3)	(7.1)	(14.2)	(7.1)	(7.1)	(28.4)	(7.1)	(7.1)	(7.1)	(7.1)	-	-	(28.4)	-
NA Other Trnding	Equity Trading	63.5	63.5	18,7	44,8	11.4	33.4	54.3	16.0	11.1	27.2	-	25.2	7.6	-	54.3
NA Othenl'rading	Intorest& FX Books	96.2	96.2	28,7	67.5	39.2	28.3	91.2	23.3	24.6	21,2	22.1	28.3	4.1	74.2	17.0
NA Other rmding	Other Trading	0.2	0.2	0.5	(0.3)	(0.3)	-	(2.5)	(0.2)	(2.3)	-	-	2.5	2.8	-	(2.5)
NA Othcr'rrading	Paper Trading	31.6	31.6	22.5	9.1	6.2	2.9	21.9	1.0	8.5	8.6	3.8	10.7	14.0	11.1	10.8
NA Othenmd„g	S02 Trading	(0.3)	(0.3)	2.9	(3.2)	(6.9)	3.7	(6.8)	(4.0)	(3.4)	(0.2)	0.8	2.5	6.3	1.1	(7.9)
NA Omonrading	Weather Trading	12.9	12.9	3.4	9.5	3.8	5.7	13.4	2.6	4.6	1.5	4.7	2.1	(1.2)	5.5	7.9
NA 'I'redingli.paoou	Other trading expenses	(109.9)	(109.9)	(37.2)	(72.7)	(45.2)	(27.5)	(155.1)	(57.5)	(35.7)	(27.9)	(34.0)	(12.3)	(1.5)	(90.7)	(64.4)
	NA	90.4 -	90.4	38.0	52.4	4.6	47.8	74.8	(9.6)	23,7	27.2	33.5	6.0	14.3	9.4	65.4

Buck- 3QW, 301/11

19

EC46849AO032199 2tNNl,fiS$I'M

EXH066-00311


=============
Page 10 of 33
=============

Enron Corp.
Wholesale Buckets

	Subcategorv	Description
ECM	Other Trading	Swap income- ENA
I:CM	'trading tTgtemsea	Expenses
		ECM
VIM	Other lading	Global Liquids Trading
VIM	other Trading	Crude Oil Prepayments
EGM	Trading E..pcnser	Global Liquids Trading Expenses
		EGM
Ii11R	Other Trading	Credit Reserve Adjustment
taiR	Other Trading	Crude Oil Prepayments
Ii11R	Other Trading	ETOL
TIC	Other Ireding	ETOL Expenses
FUR	Other Trading	Transfer ETOL to Retail
EIIR	Other Trading	Interest & FX Books
ITIR	Other Trading	Metals Trading Income
IitlR	Other 'trading	Other Trading
IalR	Other Trading	Pmdency Release
tie	Other Trading	Spread Options
lAIR	Other Trading	Sutton Bridge
ITR	Other Trading	Teesside Utilities
FUR	Trading Exper.,ca	Other trading expenses
		EUR

SA Other Trading	Other Trading	
SA Trading Exper ca	Expenses	
		SA
APACI II Other Trading	Other Trading	
APACIII Trading Lpernee	Expenses	
		APACHI
N'IWR Other'frnding	Networks expenses	
		NTWK
Hires Other 'trading	Transfer ETOL to Retail	
		Bums
	Other Trading	

TOTAL COMMODITY

  INCOME FROM MERCK
NA Fair Value income
NA Fair Value income
NA Iqe cam- IV vehicles
NA Equ earn-IN vehicles
NA tiqu cam-IV vehiclca
NA liqu cam- IV vehicles
NA Structuring incontc
NA Structuring income
NA Finance origination.,
NA Finance nnginxtions
NA Finance originaliert
NA Finance origination.,
NA Accrual ine on mcreh invent
NA Other Portfolio Related
NA Other Portfolio Related
NA Other Poru'alio Related
NA Other Portfolio Related
NA Other Portfolio Related
NA Expenses- Merchant invest

1NT INVEST
  Fair value income ID below)
Rhythms FV - reclass
  JEDI
JEDI II
Enscreo
Other equity carvings
  Structuring income
Chewco (JEDI restructure)
Canada
  Met- u
  Tcnaska Clcbomc
West QF's
  Accrual inemno on mcreh invest
ECM Rcimb of JEDI ENE Puts
ENE puts
  ECT Investments
  Rcpap Write Down (see ECM)
Other
  Expenses - NA
  NA

	2000 by Quarter					1999 by Quarter			00-99 Comparison	99-98 comparison	
											YTD	3Q			
Year 4Q	9 mo	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Incr (Decr)	Incr (Deer)	98 Year	Incr (Decr)	
															
6.6	6.6	-	6.6	-	6.6	-	-	-	-	-	6.6	-	-	-	
															
6.6 -	6.6	-	6.6	-	6.6		-	-	-	-	6.6	-	-	-	
43.4	43.4	(1.8)	45.2	14.8	30.4	58.2	2.T	-35.0	(8.6)	28.9	(11.9)	(36.8)	72.1	(13.9)	
(34.6)	(34.6)	(34.6)	-	-	-	-	-	-	-	-	(34.6)	(34.6)	-	-	
(36.9)	(36.9)	(19.3)	(17.6)	(7.7)	(9.9)	(49.3)	(10.5)	(13.3)	(12.5)	(13.0)	1.9	(6.0)	(35.8)	(13.5)	
(28.1) -	(28.1)	(55.7)	27.6	7.1	20.5	8.9	(7.6)	21.7	(21.1)	15.9	(44.6)	(77.4)	36.3	(27.4)	
						104.6	39.6	40.0	-	25.0	(65.0)	(40.0)	5.2	99.4	
(47.1)	(47.1)	-	(47.1)	(18.7)	(28.4)	(38.4)	(12.9)	(13.1)	(6.4)	(6.0)	(21.6)	13.1	(10.3)	(28.1)	
31.5	31.5	14.4	17.1	5.1	12.0	-	-	-	-	-	31.5	14.4	-	-	
(12.1)	(12.1)	(3.6)	(8.5)	(5.0)	(3.5)	-	-	-	-	-	(12.1)	(3.6)	-	-	
(10.8)	(10.8)	(10.8)	-	-	-	-	-	-	-	-	(10.8)	(10.8)	-	-	
36.6	36.6	6.4	30.2	6.1	24.1	24.5	3.3	18.8	(5.0)	7.4	15.4	(12.4)	18.7	5.8	
26.8	26.8	26.8	-	-	-	-	-	-	-	-	26.8	26.8	-	-	
0.2	0.2	(0.1)	0.3	0.1	0.2	9.6	4.6	5.0	0.8	(0.8)	(4.8)	(5.1)	(5.4)	15.0	
								-	-	-	_	-	40.5	(40.5)	
71.4	71.4	(17.9)	89.3	65.4	23.9	50.1	30.2	9.6	4.1	6.2	51.5	(27.5)	16.4	33.7	
0.8	0.8	-	0.8	0.7	0.1	(5.0)	(1.0)	(1.3)	2.0	(4.7)	4.8	1.3	-	(5.0)	
(1. 1)	(1.1)	(0.3)	(0.8)	(0.4)	(0.4)	(13.2)	1.0	(11.8)	(10.5)	8.1	13.1	11.5	-	(13.2)	
(60.8)	(60.8)	(4.8)	(56.0)	(28.2)	(27.8)	(143.3)	(40.6)	(37.7)	(32.1)	(32.9)	41.9	32.9	(143.7)	0.4	
35.4 -	35.4	10.1	25.3	25.1	0.2	(II.!)	24.2	9.5	(47.1)	2.3	70.7	0.6	(78.6)	67.5	
															
(4.2)	(4.2)	-	(4.2)	(2.0)	(2.2)		-	-	-	-	(4.2)	-	-	-	
(4.2) -	(4.2)	-	(4.2)	(2.0)	(2.2)	-	-	-	-	-	(4.2)	-		-	
															
															
															
(10.7)	(10.7)	(5.6)	(5.1)	(5.1)		-	-	-	-	-	(10.7)	(5.6)	-	-	
(10.7) -	(10.7)	(5.6)	(5.1)	(5.1)	-	-	-	-	-	-	(10.7) #DIV/fn	(5.6) #DIV//1!	-	-	#DIV/ll!
(8.6)	(8.6)	-	(8.6)	(0.1)	(8.5)	-	-	-	-	-	(8.6)	-			
(8.6) -	(8.6)	-	(8.6)	(0.1)	(8.5)	-	-	-	-	-	(8.6) #DIV/)!	#DIV/11!			#DIV/11!
80.8 -	80.8	(13.2)	94.0	29.6	64.4	72.6	7.0	54.9	(41.0)	51.7	15.2 29%.	(68.1) 1.7	(32.9)	105.5	-321%
092
7 -
1	092
7
1	404
5	688.2	442.4	245.8	628.0	151.5	171.7	80.5	224.3	616.2 275'/,	232.8 2.9	410.5	217.5	53%,
.
,	.
,	.													
															
(97.5) -	(97.5)	(39.2)	(58.3)	(70.1)	11.8	(1.2)	17.4	36.5	L_6)_,~	6.5	(78.9)	(75.7)	53.0	(54.2)	
						136.0	-	- 1	136.0	-	(136.0)	-	-	136.0	
114.7	114.7	(20.9)	135.6	25.5	110.1	10.7	(23.9)	17.9\	6)	20.3	80.1	(38.8)		10.7	
69.9	69.9	12.8	57.1	17.3	39.8	91.5	6.1	(13.8)	86.9	12.3	(15.5)	26.6	-	91,5	
(2.8)	(2.8)	(3.2)	0.4	(0.3)	0.7	(0.5)	(I. I)	1.9	(1.3)	-	(3.4)	(5.1)	-	(0.5)	
					-	1.6	0.1	-	(0.6)	2.1	(1.5)	-	(22.0)	23.6	
						4.6	-	0.6	1.2	2.8	(4.6)	(0.6)	22.4	(17.8)	
										-	-		46.0	(46.0)	
4.3	4.3	-	4.3	4.3	-	-	-	-	-	-	4.3	-	-		
12.6	12.6	-	12.6	12.6	-	1.8	2.9	(1.2)	0.1	-	13.7	1.2	17.3	(15.5)	
20.7	20.7	1.5	19.2	19.2	-	-	-	-	-	-	20.7	1.5	-	-	
6.7	6.7	-	6.7	6.7	-	-	-	-	-	-	6.7	-	-	-	
0.3	0.3	(13.6)	13.9	8.7	5.2	77.6	39.1	4.2	15.1	19.2	(38.2)	(17.8)	20.4	57.2	
			-	_		7.0	-	-	-	7.0	(7.0)	-	0.5	6.5	
(79.2)	(79.2)	-	(79.2)	-	(79.2)	(80.7)	-	-	(31.5)	(49.2)	1.5	-	-	(80.7)	
						9.1	-	-	-	9.1	(9.1)	-	-	9.1	
	-	-	-	-	-	-	-	-	-	-	-		7.1	(7.1)	
(5.5)	(5.5)	-	(5.5)	0.5	(6.0)	(2.9)	(4.5)	(1.5)	1.1	2.0	(7.1)	1.5	(3.2)	0.3	
(86.6)	(86.6)	(21.8)	(64.8)	(23.6)	(41.2)	(93.6)	(32.8)	(21.0)	(19.2)	(20.6)	(25.8)	(0.8)	(99.2)	5.6	
(42.4) -	(42.4)	(84.4)	42.0	0.8	41.2	161.0	3.3	23.6	122.6	11.5	(200.1) -17,10'%.	(108.0) (0.9)	42.3	118.7	251'%%

  packets 3(Y0).3 ,pa, q EC46849AO032200 In,IG/2raa,. 6:55 PM
EXH066-00312


=============
Page 11 of 33
=============

	Enron Corp.																			
	Wholesale Buckets								
1999 by Quarter			
00-99 Comparison		
99-98 comparison	
				2000	by Quarter															
														YTD		3Q				
			4Q
Y	9 mo	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	[ncr (Decr)	Incr (Decr)		98 Year	Incr (Decr)	
	Subcategorv	Description	ear																	
		l
E b
F
l
i
i	2) -
(50	(50.2)	2.6	(52.8)	(69.9)	17.1	23.4	-	43.0	-	(19.6)	(73.6)		(40.4)		8.1	15.3	
ecM	]-at, Value income	c
owl
r va
ue
ncome I
a	.
79
2	79
2	-	79
2	-	79.2	80.6	-	12.2	31.5	36.9	(1.4)		(12.2)			80.6	
I:CM	other Ponfolio Relaed	JEDI equity cam/stock swaps	.	.		.												8.6	(12.1)	
		I
FV							(3.5)	(2.4)	-	-								
ecM	Gquearn -FVvhide.	JED
Puts -	6
26	26
6	(13.2)	39.8	14.9	24.9	(10.8)	12.8	(25.9)	0.7	1.6	50.2		12.7		-	(10.8)	
IiCM	Other Portfolio Related	JEDI NPI	.	.						-	-	-	-	(I.2)		-		-	'	
IICM	Eq. am-IVvehielc.	JEDI I I EES equity earnings	(1.2)	(1.2)	-	(L2)	(0.6)	(0.6)	-				-	(0
2)		(0.1)		26.6	(44.5)	
ecM	Swewriagim:omo	JEDI Restructuring	(0.2)	(0.2)	(0.I)	(0.1)	(0.1)	-	(17.9)	(17.9)	-	-		.
46
5		35.2		-		
ECM	Eq.eam-rvvehide.	Condor equity earnings	46.5	46.5	35.2	11.3	(4.6)	15.9	-	-	-	-	-
-	.
4
1		0.2				
eCr t	liqu cart, - IN cehiedes	Othcr equity carvings	1.4	1.4	0.2	1.2
0
3	1.2
0
1	-
(0
2)	-
2
2	-
-	-
0.7	-
0.3	1'2	.
(2.8)		(I'0)			2 2	
ECht	ne:mal 1w on merch joowl	Casheo interest income	(0.6)	(0.6)	(0.3)	.
)
(	.
)
(	.	.					(I.0)		-		19,9	(19.9)	
ECM	Other Portfolio Related	Chewbacca (JED] restructure)	(1.0)	(1.0)	-	(l.0)	-	(l.0)	-	-	-	-	-	(74.8)		(51.0)				
I:CM	Other Portfole Related	Condor income allocation	(74.8)	(74.8)	(51.0)	(23.8)	(0.6)	(23.2)	-	-				0
7		7
0			4.5	
ECM	Other Ponfolio Rclated	Project Funding-interest income	0.7	0.7	0.7	-	-	-	4.5	4.5	-	-
4
3	-
6
5	.
(9
1)		.		-	9.0	
I. CM	Other ronfuroRelated	Flash to actual	(0.1)	(0.1)	-	(0.1)	(0.1)
05	-
0
5)	9.0
(6
0)	-
5)
(1	-
(L5)	.
(L5)	.
(L5)	.
3.0		1.0		(5.7)	(0.3)	
I(CM	other PonlolioRelated	JLPAmortiaion	(1.5)	(1.5)	(0.5)	(I.0)	)
(	.
(	.	.				9
9		3
1			6.9	
IiCM	Other Nalolio Related	Martin Admin fees	9.9	9.9	3.1	6.8	3.8	3.0	6.9
1	6.9
0
3	-
0
1	-
(0
5)	-
(0
9)	.
0.3		.
(5.2)		0.9	(1.0)	
P.cM	Other Portfolio Related	Other earnings	(0.1)	(0.1)	(4.2)	4.1	3.7	0.4	)
(0.
7
2	.	.	.
(0
1)	.
(7
1)	7.2					(7.2)	
eCM	Other Portfolio Related	NSM Debt writedown	-	-	-				.
)
(			.	.
-	41
0		26.0		-		
I/CM	Other I'onl'olio Related	Phantom stock realized gain	41.0	41.0	26.0	15.0	15.0	-	-
-	-
-	-
13.0	-
(13.0)	
-	'
-		
(13.0)		-	-	
fCM	Other Portfolio Rdoted	Portfolio adjustments	-	-	-	-	-				-	-	-	(2.3)						
GCM	Other Portfolio Related	Project Ghost write-off	(2.3)	(2.3)	-	(2.3)	-	(2.3)	-	-	-	-	-	(2.0)		(2.0)				
ECM	Other Portfolio Related	Project Hawaii	(2.0)	(2.0)	(2.0)	-	-	-	-	-								59.2	(59.2)	
ECM	Other Portfolio Related	Project Tomas	-								
-	
-	
-	
10.2		
10.2				
I:CM	Other Pontolio Related	Raptor interest income	10.2	10.2	10.2	-	-	-	-	-	-	-	-					(10.0)	10.0	
[CM	other Portfolio Related	Reclass to El (Poland)	-	-	-	-	-	-	-	-	-	-	-	(11.7)		(3.6)				
eCM	Other lonfolioRelated	Reclass-Promigasearnings	(11.7)	(11.7)	(3.6)	(8.1)	(8.1)	-	-	-	_							(7.1)	7.1	
I1CM	Other Portfolio Related	Rcpap Write Down (see NA)	-	-	-	-	-						-	303
3		251.3				
ECM	Other Ponfolio Related	Resco income	303.3	303.3	251.3	52.0	52.0	-	-	-	-	-
34
0	-	.
0)
(34		-			34.0	
ECM	Other Portfolio Related	Rhythms FV - rcclass	-	-	-	-	-	-	34.0	-	-	.		.
(21'9)		(21'9)				
ECM	Other loetniioRelated	Rhythms stock realized loss	(21.9)	(21.9)	(21.9)														2
1	
					-	-	-		2.1	2.1	_	_							.	
eCM	other Portfolio Related	Warburg Dillon Rcad-Stock Hedge	-	-		-	-	-	.8
33.8	-	-	33.2	0.6	(33.8)		-		6.9	26.9	
	Other Portfolio Roluted
'	Wessex - FX gain
ECM	-
(10
3)	-
(10.3)	-
(2.2)	(8.1)	(5.2)	(2.9)	(39.2)	(15.2)	15.9	(27.9)	(12.0)	13.7		(18.1)		(14.1)	(25.1)	
I:,CM	upenses-Merchant incest
1	Expenses-	.
340
9 -	340
9	230
3	6
110	0.8	109.8	111.8	(10.4)	58.4	60.1	3.7	218.7	5911	171.9	2.9	93.3	18.5	211%
		ECM
l
di
FV	,
(3
2)	.
(3.2)	.
1.8	.
(5.0)	(1.9)	(3.1)	2.5	6.3	2.0	1.0	(6.8)	0.6		(0.2)		1.5	1.0	
c1R	iojrValue lueume	Pa
a
n	.											29.1		18.3				
lsult	Fair Value income	OPET & OSI	29.1	29.1
-	18.3
-	10.8
-	10.8
-	-
-	-
(14.3)	-	0.5	(1.8)	(13.0)	14.3		(0.5)		0.2	(14.5)	
FUR	Fair Value income	TechboardPV	-										-	7
0		-				
1!IIR	E.pona.-Merchantluvest	Expenses -EUR	0.7	0.7	-
0
1	0.7
6
5	-
8
9	0.7
4)
(2	-
8)
(11	-
6
3	-
2.5	-
(0.8)	(19.8)	.
44.7	-226%	17.6	(22.0)	1.7	(13.5)	.794%
		EUR	26.6 -	26.6	.
2	.	.	.	.	-										
Sn			-		-		-		-						
#DIV/11!	-	
#DIV/U!	-	-	
#DIV/I)!
		SA																		
India									
-	
-	
-	
-	
-	
-	
#DIV/0!	
-	
#DIV/Il!			
#DIV/0!
		India	-
9
12	-
12
9	-
3
6	-
9.3	-
8.1	-
1.2	7.9	2.3	1.0	2.5	Z.1	7.3		2.6		9.5	(L6)	
CALM[	Aeemad it. on mmh incest	Promigas Dividends	.	.	.															
CALMS			
12
9 -	
12
9	
3
6	
9
3	
8
1	
1.2	
7.9	
2.3	
LO	
2.5	
2.1	
7.3	
348%.	
2.6	
Lo	
9.5	
(1.6)	
-IT'/,.
		CALMS	.	.	.	.	.													
APACII	I									
-	
-	
-	
-	
-	
#DIV/0!	
-	
#DIV/lI!		
-	
#DIV/0!
		APACHI	- -	-
-	-
-	-
-	-
-	-
-	(4.4)	-	-	-	(4.4)	4.4		-		(7.5)	3. 1	
81	fair Value income	Fair value income l F below)	- -		-	-	-	-	4.8	-	-	3.1	1.7	(4.8)		-		-	4.8	
el	Fiomhccoriginations	Finance originations	-	-					
-	
-		
-	
-	
-		
-		16.0	(1 6.0)	
11 I IQ	Other Ponfolio Related	Poland Fees	-	-	-	-	-	-										(31.6)	31.6	
Ia	Hspwsos-Merchant invcsl	Expenses -EI							0
4	-	-	3.1	(2.7)	(0.4)	15%			(23.1)	23.5	12
		El			-	-	-	-	.
----T4
7.9	-
77.3	(34.8)	305.4	-	(270.6)		34.8		-	347.9	
I:CI	Fair Value income	Rhythms FV	-	-		-	-	-	9.8	9.8	-	-	-	-		-			9.8	
IiCI	Fair Value income	Sycamore FV	-	-	-				357.7	87.1	(34.8)	305.4		(270.6)	#DIV/n!	34.8	0.1		357.7	#DIV/01
		ECI										-	-	1
3		1.3		-	-	
xlwk	Fair Value income	Other	1.3	1.3	1.3	-	-	-		-	-	-	-	.
1
3	#DIV/0!	1.3	#DIV/tl!	-	-	#DIV/Ill
		NTWK	1.3	1.3	1.3	-	-	-	-	-	-			.						

  i o EC46849AO032201 L.,I6,atmn•, s PM
nueket SQINI. 3Q10

EXH066-00313


=============
Page 12 of 33
=============

Enron Corp.																		
Wholesale Buckets			
2000 by Quarter					
1999 by Quarter			
00-99 Comparison		
99-98 comparison	
													YTD	3Q				
Subcateeorv	Description	Year 4Q	9 MO	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Incr (Deer)	Iner (Deer)	98 Year	Iner (Deer)	
			-	-	-	-	-	(163.5)	(66.0)	73.0	(189.3)	18.8	97.5	(73.0)		-	(163.5)	
Iaims Fair Value income	Rhythms FV - reclass	-											-	-		-	(10.5)	
Eli— Other l'-1.1i. Ramrod	Rhythms hedge amort-reclass	-	-	-	-	-	-	(10.5)	(10.5)	-	-	-						
				-	-	-	-	-	-	14.0	(14.0)	-	-	(14.0)		-	-	
IOims Equity umings
'	Dom Rep write-off	-	-
-	-	-	-	-	(14.0)	-	(14.0)	-	-	14.0	14.0		-	(14.0)	
olio Rdund
Ehms Other Ponl	Dom Rep writcoff	-	-	-	-	-	-	(11.8)	-	-	(11.8)	-	11.8					
Inn Other Ponloli0 Retold	Reclass ECM Flash to actual	-															9
2	
I:'lims Other Ponloli0 Related	Condor equity comings	-	-	-	-	-	-	9.2	9.2	-							.
4)
2	
Eli- Other I'ortl'olie Related	Peregrine reclass	-	-	-	-	-	-	(2.4)	(2.4)								.
(	
'			-	-	-	-	-	(73.0)	-	-	(73.0)	-	73.0	-		-	(73.0)	
ol io Relrted
!:lima Other I'ocl	Rcclass ECI comp expense		-	-	-	-	-	(266.0)	(69.7)	73.0	(288.1)	18.8	196.3	1044% (73.0)	0.3	-	(266.0)	#DIV/0!
	Elims
Income- Merchant Invest	339.3 -	339.3	170.9	168.4	18.6	149.8	361.0	18.9	123.7	204.8	13.6	(2.8)	-21% 47.2	11.2	123.7	237.3	192%
GAINS ON SALES							
-	
0
10	
-	
-	
-	
10.0	
(10.0)			
27,0	
(17.0)	
NA endows solo	BammelLeopcr(125)							.		
-		
-		
-		40.0	(40.0)	
NA Selld/turr. ales	Mid Texas (Cyclone 125)	-	-	-	-	-
-	-
-	-
16
6	-
-	-	11.8	4.8	(16.6)	-		24.2	(7.6)	
NA Selldowns/S.les	Powder River (125)	-	-	-	-	-	-	.
27
0	-	27.0	-	-	(27.0)	(27.0)		-	27.0	
NA Seudo.rn./S.lea	Pittsburg Power Plant	-	-	-	-	-	-	.
27
4	6
9	20.5	-	-	(20.5)	(20.5)		-	27.4	
NA Selldown./snle.	Project Rock (125)	-	-	-	-
-	-	-	.
16
9	.
-	16.9	-	-	(16.9)	(16.9)		4.3	12.6	
NA Shcdowns/Sule.	Wind Rivcr (125)	-	-	-				.				-	79
0	79.0		-	-	
NA Shcdown./Sale.	Project 20/20	79.0	79.0	79.0	-	-	-	-	-	-	-		.	-		6
3	(5
1)	
NA Sulldown.</Sales	Hanover Compressor Sale	-
79
0 -	-
79
0	-
79
0	-	-	-
-	1.2
99.1	1.2
8.1	-
64.4	-
11.8	-
14.8	-
(12.0)	-91% 14.6	1.2	.
101.8	.
(2.7)	-3%
	NA	.	.	.						-	-	-	-	-		49.0	(49.0)	
ECM Selldownalsalu	Northern Border (125)	-	-	-	-	-	-	-									7
8	
ECM Selldownv/Salc.	Poland	-	-	-	-		-	7.8	7.8	_	_						.	
[CM Selldowns/Snlee	Project Cochise (planes)													
-		
49
0	
(41
2)	
	ECM	- -	-	-	-	-	-	7.8	7.8	-	-	-	-			.	.	
EUR Shcdowns/Soles	Bitterfcld	-	-		-	-	-	4.8	4.8	-	-	-	-	-		-	4.8
7
5	
EIIR Selldowns/Sales	Poland	-	-	-	-	-	-	7.5	7.5		-	-	-	-		85.0	.
(85.0)	
EIIR Sclldowns/Sulu	Riverside 3/4 (125)	-	-	-	-		-	-
0
2	-	-		0
2	0)
(2			-	2.0	
Will. Sclldewns/sutos	Riverside 3 (125)	-	-	-	-	-	-	.				.
-	.
8
7	-		21.4	(21.4)	
EIIR SclldoweulSule.	Sutton Bridge 3 (125)	8.7	8.7	-	8.7	8.7
-	-
-	-
39
0	-
-	-
0.3	-
38.7	-	.
(39.0)	(0.3)		-	39.0	
EDR Setldownu/Sale.	Sutton Bridge 4 (125)	-	-
7	-	-
8
7	8
7	-	.
53
3	12
3	3
0	38
7	2.0	(32.3)	.1615% (0.3)	(0.0)	106.4	(53.1)	s0%
	EUR	8.7 -	8.	-
-	.
-	.
-	-	.
6)
(1	.
-	.
(1.6)	.
-	-	1.6	1.6		-	(1.6)	
SA Sclldowns/Sules	Cuiaba	-	-					.										
SA Shcduwn./Sules	Expenses							
(1
6)	
-	
(1.6)	
-	
-	
1.6	
#DIV/0! 1.6	
#DIV/0!	
-	
(1.6)	
IDIV/0!
	SA							.										
India Shcdown:JSulca			-		-	-		
-	
-	
-	
-	
-	
-	
#DIV/01 -	
#DIV/11!	
-		
#DIViol
	India	- -	-	-	-	-	-			-	-	-	-	-		166.6	(166.6)	
CALMS Sclldowns/Selev	Puerto Rico (Churchill 125)	-	-	-	-	-	-	-	-									
CAI.ME Shcdowna/Sules	Eco Eleetrica	0.3	0.3	-	0.3	-	0.3	-	-	-	-	-	0.3	-		-	-	
CAI.MIi Shcdowna/sules	Haina	10.7	10.7	5.3	5.4	5.4	-		-	-	-	-	10.7	5.3		-	-	
CAI.ME Sclldoe dSnlu	Expenses	-
11.0 -	-
11
0	
3
5	-
7
5	
4
5	-
3
0	-
-	
-	
-			
11.0	
#DIV/0! 5.3	
#DIWO!	
166.6	
(166.6)	
-tno%
APACIII Shcdowiv./Salcv	CALME
Guam (125)	-	.
-	.
-	.
-	.
-	.
-	14.0	-	-	-	14.0	(14.0)	-		-	14.0	
APACIII Sclldowns/Sulu	Expenses			-				-
14
0	-
-	
-		
14.0	
(14.0)	
-1(111% -	
#DIV/0!	
-	
14.0	
#DIV/0!
	APACHI				-	-	-	.
0
5	-	-	-	0.5	(0.5)	-		-	0.5	
I7 nQ se0auwns/sele.	Guam	-	-	-	-			.
0
89	-	0
6	75.3	7.7	(89.0)	(6.0)		199.5	(110.5)	
El [IQ Sclldowna/Sulca	Ilaly/furkcy(125)						-	.
-		.
-	-	-	-			(63.4)	63.4	
El Selldowns/Sules	Expenses	-	-	-	-	-		89
5		6
0	75
3	8
2	(89
5)	-109l% (6
0)	(0.1)	136.1	(46.6)	-3a/.
	El	_ -	-					.	-	.	.	.	.	.				
EEk.CC sendown8ales	Poland	1.3	1.3	-	1.3	-	1.3	-	-	-	-	-	1.3	-		-	-	
1/1/0 CC Sclldowns/salca	India Phase 11	3.2	3.2	-	3.2	-	3.2	-	-	-		-	3.2			
-		
T&CC Sclldowns/Sales
I	Puerto Rico	0.8	0.8	-	0.8	-	0.8	-	-	-	-	-	0.8	-			-	
-
I:I:RCC Sclldowndsules	Guam	-	-	-	-	-	-	4.0	-	-	-	4.0	(4.0)	-		-	4.0	
EF&CC Shcdowna/Salu	Italy/Turkey(125)	-	-	-	-	-	-	12.8	-	-	8.9	3.9	(12.8)			-	12.8	
Iil10CC scudowm/Sales	Sutton Bridge (defeonstrrev)	-	-	-	-	-	-	11.7	-	11.7			(11.7)	(11.7)			11.7	
Ee0CC Shcdmvn Sales	Teesside (def constr rev)	-	-	-	-	-	-	3.4	-	3.4		-	(3.4)	(3.4)		-	3.4	
	EE&CC	5.3 -	5.3	-	5.3		5.3	31.9	-	15.1	8.9	7.9	(26.6)	-357 (15.1)	(1.7)	-	31.9	#DIV/01
	Gains to sale. (ind 125s)	104.0 -	104.0	84.3	19.7	14.1	5.6	294.0	28.2	84.2	134.7	46.9	(161.8)	-345% 0.1	Il.tl	559.9	(265.9)	-47%
							/ r											
naeRcd 3QlN1 3QIaI														EC46849AO032202	
III/IrJ2000. 6:55 PM	

EXH066-00314


=============
Page 13 of 33
=============

Enron Corp.
Wholesale Buckets

			2000 by Quarter					1999 by Quarter				00-99 Comparison		99-98 comparison
													YTD		3Q				
Subcateeory	Description	Year 4Q	9 me	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Iner (Deer)		leer (Deer)		98 Year	leer (Decr)	
																			
ASSET OPERATIONS																			
EC.M op-em.	JEDI Mgmt Fee	15.3	15.3	5.1	10.2	51	5.1	20.0	4.5	5.3	5.1	5.1	(0.2)		(0.2)		23.0	(3.0)	
ECM Operations	Other	-	-	-	-	-	-	-		-	-	-	-		-		0.1	(0.1)	
	ECM	15.3 -	15.3	5.1	10.2	5.1	5.1	20.0	4.5	5.3	5.1	5.1	(0.2)		(0.2)	(0.0)	23.1	(3.1)	-13%
FUR Operations	Assets	26.3	26.3	16.6	9.7	7.0	2.7	(3.0)	(0.7)	(1.8)	(1.2)	0.7	28.6		18.4		(2.1)	(0.9)	
FUR npcno,o o	Enrici	(16.9)	(16.9)	(5.4)	(11.5)	(7.4)	(4.1)	(9.5)	(3.7)	(1.7)	(6.4)	2.3	(11.1)		(3.7)		(11.9)	2.4	
IArio 0-fine,	Equity Earnings	13.0	13.0	4.5	8.5	1.5	7.0	18.6	15.5	1.2	1.7	0.2	9.9		3.3		17.3	1.3	
FUR Operations	Management Fees	6.6	6.6	2.6	4.0	1.8	2.2	10.7	3.7	4.0	1.5	1.5	(0.4)		(1.4)		9.9	0.8	
I:UR Operations	Expenses	(50.4)	(50.4)	(22.6)	(27.8)	(15.0)	(12.8)	(50.3)	(20.3)	(15.8)	(7.0)	(7.2)	(20.4)		(6.8)		(36.6)	(13.7)	
	EUR	(21.4) -	(21.4)	(4.3)	(17.1)	(12.1)	(5.0)	(33.5)	(5.5)	(14.1)	(11.4)	(2.5)	6.6	-264%	9.8	(U.9)	(23.4)	(10.1)	43%
SA Oporatieno	Elekuo IBIT	81.5	81.5	21.7	59.8	23.6	36.2	110.6	31.9	6.7	37.0	35.0	2.8		15.0		-	110.6	
SA Op-ion,	Operations	16.4	16.4	3.2	13.2	5.7	7.5	22.2	9.2	(11.2)	13.0	11.2	3.4		14.4		-	22.2	
SA Operations	Equity Earnings-TGS/CIESA	27.0	27.0	8.8	18.2	6.0	12.2	31.8	7.8	9.7	7.3	7.0	3.0		(0.9)		38.2	(6.4)	
SA Operations	Equity Earnings-Transredes	(1.3)	(1.3)	(1.3)	-	-	-	13.4	3.3	2.3	3.9	3.9	(11.4)		(3.6)		6.0	7.4	
SA Operations	Equity Earnings-Ocher	5.8	5.8	2.8	3.0	1.0	2.0	3.4	3.5	(0.2)	-	0.1	5.9		3.0		5.0	(1.6)	
5A Op-ti-	Equity Earnings-CEG/Rio/Gaspart	10.3	10.3	7.1	3.2	3.2	-	(1.5)	(3.9)	0.3	6.0	(3.9)	7.9		6.8		-	(1.5)	
SA Opcnfionsexpense	Expenses	(48.0)	(48.0)	(14.8)	(33.2)	(17.0)	(16.2)	(4.8)	1.7	12.7	(12.1)	(7.1)	(41.5)		(27.5)		-	(4.8)	
	SA	91.7 -	91.7	27.5	64.2	22.5	41.7	175.1	53.5	20.3	55.1	46.2	(29.9)	-65%	7.2	0.1	49.2	125.9	256%
India Operations	Operations	9.9	9.9	1.9	8.0	6.0	2.0	7.0	6.4	1.7	0.7	(1.8)	9.3		0.2		-	7.0	
India Operations	Equity Earnings-Dabhol 1	35.9	35.9	15.1	20.8	4.4	16.4	30.0	19.6	7.8	2.6	-	25.5		7.3		-	30.0	
Iodia Openeimrsexpenxe	Expenses	(7.7)	(7.7)	(2.0)	(5.7)	(3.1)	(2.6)	(12.3)	(6.2)	(3.5)	(2.6)		(1.6)		1.5		-	(12.3)	
	India	38.1 -	38.1	15.0	23.1	7.3	15.8	24.7	19.8	6.0	0.7	(1.8)	33.2	-1844%	9.0	129	-	24.7	SDIV/Il
CALMS Operations	Operations	30.7	30.7	12.6	18.1	14.7	3.4	46.1	30.6	(5.4)	12.2	8.7	15.2		18.0		-	46.1	
CAI-MI. Operation,	Equity Earnings-Other	15.6	15.6	5.8	9.8	4.5	5.3	(1.2)	(7.2)	1.5	1.7	2.8	9.6		4.3		-	(1.2)	
CAI.MI: Operations	Equity Earnings-Eco Electrica	23.1	23.1	2.3	20.8	(1.1)	21.9	-	-	-	-	-	23.1		2.3			-	
CALMr Op-Ions	Equity Earnings-Cenuagas	3.6	3.6	1.4	2.2	1.3	0.9	7.9	1.4	3.4	3.0	0.1	(2.9)		(2.0)		-	7.9	
CALM! Opemtiensexprrse	Expenses	(7.4)	(7.4)	(3.9)	(3.5)	(3.5)	-	2.6	(3.2)	13.4	(4.7)	(2.9)	(13.2)		(17.3)		-	2.6	
	CALME	65.6 -	65.6	18.2	47.4	15.9	31.5	55.4	21.6	12.9	12.2	8.7	31.8	366%	5.3	0.4		55.4	1DIV/0!
APACIII Operations	Batangas Power	34.4	34.4	11.4	23.0	1 IT	-1 1.5	10.8	-	-	-	10.8	23.6		11.4		-	10.8	
APACIS Operatienr	Hainan	10.9	10.9	(0.1)	11.0	3.1	7.9	7.5	-	-	-	7.5	3.4		(0.1)		-	7.5	
APACIII Operations	Sichuan Sating	19.0	19.0	11.8	7.2	7.2	-	-	-	-	-	-	19.0		11.8		-	-	
APACIIIOperations	Other	1.5	1.5	0.6	0.9	(1.1)	2.0	100.4	106.6	(9.5)	(3.9)	7.2	7.7		10.1		-	100.4	
APACIU Operations	Equity Earnings-Other	3.4	3.4	0.5	2.9	1.8	1.1	4.9	2.2	0.8	0.7	1.2	0.7		(0.3)		4.4	0.5	
APACDI Operations	Equity Earnings-SK Enron	16.5	16.5	0.6	15.9	3.4	12.5	11.7	1.0	4.1	(1.1)	7.7	5.8		(3.5)		-	11.7	
APACII] Opermionsexpenu	Expenses	(92.9)	(92.9)	(25.3)	(67.6)	(28.8)	(38.8)	(122.1)	(104.1)	8.8	0.4	(27.2)	(74.9)		(34.1)		-	(122.1)	
	APACHI	(7.2) -	(7.2)	(0.5)	(6.7)	(2.9)	(3.8)	13.2	5.7	4.2	(3.9)	7.2	(14.7)	-204%	(4.7)	1.2	4.4	8.8	200%
1.1 Operations	Other	(8.5)	(8.5)	(3.6)	(4.9)	0.2	(5.1)	(52.4)	(13.6)	(6.1)	(31.4)	(1.3)	30.3		2.5		(5.2)	(47.2)	
El Opemtioos	Equity Earnings	-	-	-	-	-	-	13.2	1.0	(1.8)	12.6	1.4	(12.2)		1.8		15.3	(2.1)	
1:11 IQ operations	Write-off Hainan excess development costs	(15.7)	(15.7)	-	(15.7)	(15.7)	-	-	-	-	-	-	(15.7)		-			-	
El nQ Opemlmns	San Juan	(5.0)	(5.0)	(1.9)	(3.1)	(0.8)	(2.3)	(8.9)	(2.2)	(2.5)	(2.3)	(1.9)	1.7		0.6		(9.9)	1.0	
	El	(29.2) -	(29.2)	(5.5)	(23.7)	(16.3)	(7.4)	(48.1)	(14.8)	(10.4)	(21.1)	(1.8)	4.1	-228%	4.9	(0.2)	0.2	(48.3)	-24150%
EGFP Operations	UP operations	101.3	101.3	30.0	71.3	37.4	33.9	41.2	27.9	13.3	-	-	88.0		16.7		-	41.2	
EGI'J Opnsions	Expenses	(80.9)	(80.9)	(20.8)	(60.1)	(30.3)	(29.8)	(26.7)	(21.0)	(5.7)	-	-	(75.2)		(15.1)		-	(26.7)	
	EGEP	20.4	20.4	9.2	11.2	7.1	4.1	14.5	6.9	7.6			12.8	#DIV0	1.6	4DIV/111	-	14.5	HDTV/0!
E CI Operations	Dark fiber & software sales	-	-	-	-	-	-	140.0	97.0	32.2	10.8	-	(43.0)		(32.2)		-	140.0	
ECt Oeretione	Equity earnings	-	-	-	-	-	-	2.5	(2.6)	4.6	(1.0)	1.5	(5.1)		(4.6)		-	12.5	
Ecl Operutiene	Expenses	-	-	-	-	-	-	(120.7)	(55.4)	(37.0)	(26.8)	(1.5)	65.3		37.0		-	(120.7)	
	ECI			-			-	21.8	39.0	(0.2)	(17.0)	-	17.2	8DIV/0!	0.2			21.8	9DIV/0!
Eli., Operations	COS adjustment	-	-	-	-	-	-	(3.0)	-	(3.0)	-	-	3.0		3.0		-	(3.0)	
	Eli-	- -	-	-	-	-	-	(3.0)	-	(3.0)	-	-	3.0	SDIV/U!	3.0	SDIV/O1	-	(3.0)	aotV/h!
	AssetOpcrations	173.3 -	173.3	64.7	108.6	26.6	82.0	240.1	130.7	28.6	19.7	61.1	63.9	105%	36.1	L8	53.5	186.6	349%

  let
Orients 3QIa1, 3Qat
=XH066-00315

EC46849AO032203 111116 000.6:111.


=============
Page 14 of 33
=============

Enron Corp.
Wholesale Buckets

Subcategorv Description

  DEVELOPMENT & CONSTRUCTION
MIR Itkv & Cons, Sutton Bridge

SA Do, &Cortt
SA Uev & Con t
SA De & Cons,
SA Ikv & Cons,

India Ikv & Con"
India IA & Con."

CAIM1: Ihv & Cant
CAI.ME Ikv & Con."
CAI.MI: Ikv & Cons,
CAI.MI: Ikv & Coot
APACHI Dcv & Cant
APACIII Ikv & Con.[

	2000 by Quarter					1999 by Quarter				00-99 Comparison		99-98 comparison
											YTD	3Q		
Year 4Q	9 mo	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Incr (Deer)	Incr (Deer)		98 Year Incr (Deer)
														
														
EUR -	-	-		-	-	-	-	-	-	-	-	SDIV/01 -	SDIV/lll	- - SDIV//1!
														
(11.4)	(11.4)	(3.2)	(8.2)	(4.7)	(3.5)	(37.2)	(19.1)	(3.2)	(7.2)	(7.7)	6.7	-		- (37.2)
							(1.0)	1.0	-	-	(I.0)	(1.0)		_ _
								(3.4)	3.4	-	-	3.4		- -
SA (11.4) -	(11.4)	(3.2)	(8.2)	(4.7)	(3.5)	(37.2)	(20.1)	(5.6)	(3.8)	(7.7)	5.7	74% 2.4	u.6)	(37.2) aorv/0!
														
(23.9)	(23.9)	(7.8)	(16.1)	(11.7)	(4.4)	(9.7)	(4.9)	(2.6)	(1.0)	(1.2)	(19.1)	(5.2)		(9.7)
India (23.9) -	(23.9)	(7.8)	(16.1)	(11.7)	(4.4)	(9.7)	(4.9)	(2.6)	(1.0)	(1.2)	(19.1)	1592% (5.2)	5.2	(9.7) SDIVm!
3.7	3.7	-	3.7	2.6	1.1	6.3	-	-	(0.2)	6.5	(2.6)	-		- 6.3
(29.2)	(29.2)	(10.5)	(18.7)	(10.3)	(8.4)	(13.9)	(4.8)	(1.7)	(4.2)	(3.2)	(20.1)	(8.8)		- (13.9)
						3.2	0.3	(I.1)	4.0	-	(2.9)	1.1		- 3.2
						3.3	(0.3)	0.2	3.4	-	(3.6)	(0.2)		- 3.3
CALME (25.5) -	(25.5)	(10.5)	(15.0)	(7.7)	(7.3)	(1.1)	(4.8)	(2.6)	3.0	3.3	(29.2)	.005% (7.9)	(2.6)	- (I.I) 8DIV/n!
														
-	-	-	-	-		-	-	-	-		-	NDIV/11i -	NDIV/111	_ - #DIV/II!

Dev fees
Expenses
CESP Fx gain
Interest incom

Dcv Ices
Expenses
Dcv fees
Expenses
Interest income
Other ices

Dcv fees
Expenses

	APACHI	-	-	-	-	-	-	-	-	-	-	-							
			-	-	-	-	-	-	-	2.1	(2.1)	-	-		(2.1)		8.1	(8.1)	
I1 Dvo&Concl
1.1 Ikv & Coot	Interest income
Do, cxp (start-up costs write-oft)	-
-	-	-	-	-	-	(8.2)	-	6.7	(14.9)	-	8.2		(6.7)		(95.9)	87.7	
11 Ikv & cons[	Expenses (incl HQ allot)	-	-	-	-	-	-	(41.4)	(13.4)	2.0	(23.5)	(6.5)	28.0		(2.0)		-.	(41.4)	
	El	-	- -	-	-	-	-	(49.6)	(13.4)	10.8	(40.5)	(6.5)	36.2	-5577,	(10.8)	03	(87.8)	38.2	-44%
EE&CC Dev & Coos,	Aceroven - EE&CC	11.3	11.3	5.2	6.1	2.7	3.4	6.2	3.3	2.9	-	-	8.4		2.3		-	6.2	
EE&CC Ikv&Coos,	Cuiaba- EE&CC	0.3	0.3	(1.4)	1.7	1.1	0.6	4.9	1.5	2.2	1.2	-	(3.1)		(3.6)		-	4.9	
r:E&CC Ikv&Cons,	Dcmar- EE&CC	0.8	0.8	0.8	-	-	-	4.6	(0.1)	4.7	-	-	(3.9)		(3.9)		-	4.6	
dti&CC Dcv & Cmtt	Guam - EE&CC	-	-	-	-	-	-	1.9	-	0.6	0.4	0.9	(1.9)		(0.6)		3.3	(1.4)	
EE&CC Ikv & Cont	India Phase 11- EE&CC	7.8	7.8	0.8	7.0	3.2	3.8	-	-	-	-	-	7.8		0.8		-	-	
1a:&CC De, & Ceovl	Ncpco - Other - EE&CC	10.0	10.0	3.4	6.6	6.4	0.2	13.5	9.2	(0.7)	2.4	2.6	5.7		4.1		2.1	11.4	
Es&CC Dcv & Cons,	Ncpco - Green County - EE&CC	5.7	5.7	2.0	3.7	2.6	1.1	-
-	-
-	-
-	-
-	-
-	5.7		2.0		-
6.0	-
(6.0)	
IT CC Dvv & Cons,	Ncpco - Pakistan - EE&CC
h
EE&CC
O	-
3
3	-
3
3	-
(4
9)	-
8
2	-
6.2	-
2.0	9.0	5.1	0.6	1.8	1.5	(0.6)		(5.5)		(5.7)	14.7	
P:E:&CC Ikv&Conrt	t
er-	.
0
2	.
0
2	.
1)
(1	.
1
3	1
3	-	2.3	0.2	0.4	1.7	-	(1.9)		(1.5)		-	2.3	
I4:&CC Dcv & Cons,
s,
CC D
& C	Poland - EE&CC
Puerto Rico - EE&CC	.
(22
0)	.
(22.0)	.
(3.6)	.
(18.4)	.
(5.4)	(13.0)	1.3	(7.4)	(2.9)	1.7	9.9	(30.7)		(0.7)		19.6	(18.3)	
on
I:I:&
cv
Ell CC Dcv & Cot"	Sutton Bridge - EE&CC	.
6.8	6.8	5.6	1.2	1.2	-	5.3	-	(3.8)	-	9.1	1.5		9.4		15.4	(10.1)	
							-	-	-	-	-	-	-		-		13.3	(13.3)	
EE CC Dcv & Cons,	Teesside (dcf constr rev) - EE&CC	-	-
-	-
-	-
-	-
-	-	(0.3)	0.8	-	(4.0)	2.9	1.1		-		5.9	(6.2)	
EE&CC Dew & Coos,	Turkey (conste) - EE&CC	-					-	3
0	-	-	3.0	-	(3.0)		-		-	3.0	
EE&CC Dcv & Cons,	Westinghouse settlement - EE&CC	-
24
2	-
2
- 24	-
6
8	-
17
4	-
19
3	(1
9)	.
7
51	12.6	4.0	8.2	26.9	(14.9)	-55%	2.8	0.3	59.9	(8.2)	-14%
	EE&CC
De sitol ent & Constructio	.
(36.6)	.
- (36.6)	.
(14.7)	.
(21.9)	.
(4.8)	.
(17.1)	.
(45.9)	(30.6)	4.0	(34.1)	14.8	(21.3)	-144/,	(18.7)	(1.5	(27.9)	(18.0)	65%
	TOTAL ASSETS& INVESTMENTS	580.0	- 580.0	305.2	274.8	54.5	220.3	849.2	147.2	240.5	325.1	136.4	(122.0)	-89%	64.7	0.2	709.2	140.0	211%
NA	Unallocated Expenses -NA	(143.1)	(143.1)	(63.0)	(80.1)	(47.4)	(32.7)	(125.2)	(26.8)	(25.5)	(38.4)	(34.5)	(44.7)		(37.5)		(123.6)	(1.6)	
FUR	Unallocated Expenses -EUR	(46.3)	(46.3)	(19.1)	(27.2)	(12.6)	(14.6)	(35.6)	(9.4)	(8.6)	(11.7)	(5.9)	(20.1)		(10.5)		(27.6)	(8,0)	
	TOTAL UNALLOCATED	(189.4)	- (189.4)	(82.1)	(107.3)	(60.0)	(47.3)	(160.8)	(36.2)	(34.1)	(50.1)	(40.4)	(64.8)	160%	(48.0)	1.0	(151.2)	(9.6)	6%
	TOTAL WHOLESALE	1,483.3	- 1,483.3	627.6	855.7	436.9	418.8	1,316.4	262.5	378.1	355.5	320.3	429.4	134%	249.5	0.7	968.5	347.9	36%

  luck,(,, 3QIOI. 3Q(X)
EXH066-00316

/3

E C46849A0032204 I(1/I6 21X,11.6 55 PM


=============
Page 15 of 33
=============

	Enron Corp.															
	Wholesale Buckets		
2000 by Quarter					
1999 by Quarter			
00-99 Comparison	
99-98 comparison
													YTD	3Q		
	Subcategorv Description	Year 4Q	9 mo	3Q	6 mo	2Q	I Q	Year	4Q	3Q	2Q	IQ	leer (Decr)	Iner (Decr)	98 Year	Incr (Deer)
	JAI GAS ORIGINATIONS - NA				
-	
-	
-	
5
0	
-	
5.0	
-	
-	
(5.0)	
(5.0)	
-	
5.0
NA	Originations(Commodity) APEA	-	-	-	-	-	-	.
7
0	-	-	-	7.0	(7.0)	-	4.9	2.1
NA	Ongintions (Commodity) BPA	-	-	-				.						-	6.5	(6.5)
NA	Origination., (Commodity) Calpinc	
14
7	
14
7	-
4
6	-
10
1	-
3.8	
6.3	
11.7	
1.4	
1.7	
3.2	
5.4	
4.4	
2.9	
-	
11.7
NA	Originations(Commodity) Canada	.	.	.	.						
-	-	-	-	10.0	(10.0)
NA	Uriginmion (CommoJity) Citrus Annuity	-		-		"									
11.5	
(I1.5)
NA	Origination. (Commodity) DCPCfc	-		-	-		-		
-	
-	
-	
-	
-	
-	
3.5	
(3.5)
NA	Origination. (Commodity) Dukc/PanEncrgy		-	-	-
-	-
-	-
-	-
10
1	-	-	4.1	6.0	(10.1)	-	31.0	(20.9)
NA	Oogiostionc(Coin modity) Entcs	-	-	-		-	-	.
1
1	-	I.I	-	-	(1.1)			
NA	Origination. (Commodity) Ft. James	-	-	-
-	-
-	-	-	.
8.3	-	(2.2)	10.5	-	(8.3)	2.2		8.3
NA	Origination.,, (Commodity) FP&L	-	-												2.7	(2.7)
NA	Origination (Commodity) Hinson Power/Columbia Falls									-	-	-		-	3.1	(3.1)
NA	Originations(Commodity) MSCPA	-
10
1	-
10
1	-
4
0	-
1
6	-
3.6	-
2.5	-
15.5	-
1.6	2.9	5.0	6.0	(3.8)	1.1	21.3	(5.8)
NA	Originations(Commodity) Other Originations	.	.	.	.
-	-	-	0
8	-	-	-	8.0	(8.0)	-		8.0
NA	Origination (Commodity) Palm Springs/S. San Francisco	-	-	-	-	-	-	.
14
0	4.0	10.0	-	-	(10.0)	(10.0)	-	14.0
NA	Origination, (commodity) Peoples	-	-	-		-	-	.
6
9	-	6.9	-	-	(6.9)	(6.9)	-	6.9
NA	Onginnti...(Commodity) Qua)itech	-	-	-	-			.		-	-			-	41.6	(41.6)
NA	Originations(Commodity) WAPA	-	-		-	-
-	-	-
7
9	-
-	-	7.9		(7.9)			7.9
NA	Originnron(Commodity) Walton EMC	-	-	-	-			.								8
5
NA	Osiginations(Commodity) Wilton Center	-	-	-	-	-	-	8.5	8.5	-	_
-	_			47.4	.
(47.4)
NA	Origination., (Commodity) WNP(BPA)	-	-
24
8	-
8
6	-
16
2	-
7
4	-
8
8	-
104
0	-
15.5	25.4	-
30.7	32.4	(63.7)	(16.8)	183.5	(79.5)
	NA	24.8 -	.	.	.	.	.	.								
	)Bl POWER ORIGINATIONS - NA														_	
5
5
NA	Origination. (Commodity) Cactus
i	31
6	31
6	-	6
31	10.5	21.1	5.5
40.6	5.5
22.2	15.3	3.1	-	13.2	(15.3)		.
40.6
NA	ty) Genco
Odginntion(commod	.	.		.	-	-	49
0	49.0	-	-	-	-	-		49.0
NA	Onginations (Commodity) Genco-Pcakcrs Transaction	-	-	-	-			.				-	9
6	0
8		
NA	Origination., (Commodity) Other Originations	9.6	9.6	8.0	1.6	-	1.6	-	-	-	-		.	.
-		30
0
NA	O,igiumions (Commodity) United illuminating
NA	-
41
2 -	-
41
2	-
8
0	-
33
2	-
10.5	-
22.7	30.0
125.1	30.0
106.7	-
15.3	-
3.1	-
-	-
22.8	(7.3)	-	.
125.1
		.	.	.	.											
	ICI POWER ORIGINATIONS - EUR										

-			

-	
7.0	
(7.0)
CUR	Origination, (Commodity) Eastern I Tilt II	-	-	-	-	-	-								16.9	(16.9)
FUR	Origination (Commodity) Eastern I Tilt III		-	-	-		-		
-	
-	
-	
-	
-	
-	
42.8	
(42.8)
t:11R	Origination. (Commodity) Eastern ll	-	-	-	-	-
-	-	-
96
3	-	-	96.3	-	(96.3)	-		96.3
CUR	Origination, (Commodity) Eastern Transportation	-	-	-	-			.							(2.3)	2.3
CUR	Origination. (Commodity) Euro Cash															
I:UR	Origination (Commodity) Other Origination,	-					'	
(30.2)	
(9.7)	
(6.5)	
(7.4)	
(6.6)	
20.5	
6.5	
(20.7)	
(9.5)
EUR	origination e.pcn.cn Expenses						-	66
1	7)
(9	(6
5)	88.9	(6.6)	(75.8)	6.5	43.7	22.4
	EUR			-	-	-		.	.	.						

  Reckct+ 1Q00. 7Qlln
EXH066-00317

14

EC46849AO032205 10116-0011- 6:111.


=============
Page 16 of 33
=============

Enron Corp.
Wholesale Buckets

Subcategorv Description

	ID/ FAIR VALUE INCOME - NA
NA	Fuir Value income	Active Power
NA	Fair Value income	American Coal
NA	Fair Value income	Bilbo FV
NA	Fair Value income	Bribe Equity
NA	lair Value income	Black Mountain FV
NA	lair Value ice no	Bonne Term
NA	I air Value income	Bright.,
NA	I air Veluc mcomc	Canada FV
NA	Fair Value income	Canfibrc Buffalo FV
NA	Fair Value income	Canfibre Riverside IPC
NA	Fair Value income	Carieee FV
NA	lair Value income	Calalytiea FV
NA	Fair Value income	City Forest FV
NA	lair Value income	Cook Inlet FV
NA	Fair Value income	Coslilla FV
NA	Fair Value income	Cypress Expl FV
NA	Fuir Value income	East Coast Power FV
NA	lair Value income	Ecogas FV
NA	Fair Value income	First World FV
NA	Fair Value mw-,	Heartland Steel FV
NA	Fair Value income	Hedge Performance FV
NA	Fair Value income	Hughes Rawles
NA	lair Value income	HV Marine
NA	Fair Value income	Kafus FV
NA	lair Value income	Keathley Canyon FV
NA	lair Value income	Linder Oil
NA	Fair Value income	Mariner FV
NA	Fair Value income	Merlin
NA	lair Value income	NSM FV
NA	Fair Value muome	Oconto Falls FV
NA	Fair Value income	Other - FV
NA	Fair Value income	Papicr Masson FV
NA	Fm' Value Income	Qualitoch FV
NA	fair Value mcomc	Quanta FV
NA	Fair Value income	Reeon/Kafus FV
NA	ILir Value incame	Repap FV
NA	lair Value incame	Structured credit FV
NA	Fair Value income	Venoco FV
		NA
	IEI FAIR VALUE INCOME - ECM
FCM	Fair Value mcomc	ECT Investments - FV
ECM	Fair Value income	EOG Exchangeable Notes- FV
ECM	lair Value in-me	EOG Hedge Basket - FV
ECM	Fair Value income	EOGR Hedge - FV
IFCM	lair Valm: income,	EOGR - FV
ECM	Fair Value income	Latin American Basket - FV
FCM	Fair Value income	Mariner -FV
ECM	Fair Value income	Rhythms - FV
ECM	Fair Value income	Raptor I Hedge
I.CM	lair Value inane	Rhythms Hedge - FV
ECM	Fair Value income	S&P Hedge - FV
		ECM

										
	2000 by Quarter					1999 by Quarter			00-99 Comparison	99-98 comparison
											YTD	3Q		
Year 4Q	9 mo	3Q	6 mo	2Q	IQ	Year	4Q	3Q	2Q	IQ	Incr (Deer)	Incr (Deer)	98 Year	leer (Deer)
														
60.9	60.9	60.9	-	-	-	-	-	-	-	-	60.9	60.9	-	-
(3.7)	(3.7)	(3.7)									(3.7)	(3.7)	-	-
													4.5	(4.5)
													6.2	(6.2)
						7.3	3.0	4.3	-	-	(4.3)	(4.3)	-	7.3
(2.6)	(2.6)	(2.6)	-	-		-	-	-	-	-	(2.6)	(2.6)	-	-
(5.5)	(5-5)	(5.5)									(5.5)	(5.5)	-	-
2.3	2.3	1.4	09	0,9	-	(1.6)	(1.6)	-	-	-	2.3	1.4	(2.2)	0.6
													6.0	(6.0)
(42.8)	(42.8)	(37-8)	(5.0)		(5.0)	(2.2)	-	-	(2.2)	-	(40.6)	(37.8)	-	(2.2)
0.1	0.1	-	0.1	0.1	-	(5.6)	-	-	(5.6)	-	5.7	-	-	(5.6)
69.8	69.8	69.8	-	-	-	16.5	8.0	-	2.0	6.5	61.3	69.8	-	16.5
(1.0)	(1.0)	-	(1.0)	(1.0)	-	-	-	-	-	-	(1.0)	-	5.5	(5.5)
											-	-	2.3	(2.3)
						(8.0)	-	-	(5.1)	(2.9)	8.0	-	(3.0)	(5.0)
						(5.0)	-		(5.0)	-	5.0	-	-	(5.0)
						4.4				4.4	(4.4)	-	-	4.4
(37.4)	(37.4)	(37.9)	0.5	0.5	-	10.8	-	10.8	-	-	(48.2)	(48.7)	-	10.8
(21.6)	(21.6)	(20.8)	(0.8)	(29.6)	28.8	96.8	4.0	41.4	38.4	13.0	(114.4)	(62.2)	-	96.8
(9.1)	(9.1)	(4.8)	(4.3)	(4.3)	-	6.7	-	-	-	6.7	(15.8)	(4.8)	11.6	(4.9)
(17.1)	(17.1)	(1.1)	(16.0)	(2.0)	(14.0)	(105.9)	4.0	(5.7)	(68.2)	(36.0)	92.8	4.6	1.2	(107.1)
(5.6)	(5.6)	-	(5.6)	(5.6)	-	-	-	-	-		(5.6)	-	-	-
11.7	11.7	10.2	1.5	1.5		-	-	-	-	-	11.7	10.2	-	-
(118.0)	(118.0)	(65.9)	(52.1)	(28.7)	(23.4)	47.8	(4.5)	-	38.9	13.4	(170.3)	(65.9)	11.9	35.9
						-	_	_	(2,1)	2.1	-	_	-	-
1.2	1.2	-	1.2	1.2	-	-	-	-	-	-	1.2	-	-	-
(0.2)	(0.2)	(2.5)	2.3	2.3	-	14.7	-	-	(2.7)	17.4	(14.9)	(2.5)	-	14.7
(15.8)	(15.8)	(5.5)	(10.3)	(10.3)	-	-	-	-	-	-	(15.8)	(5.5)	-	-
						(10.6)	-	-	(8.2)	(2.4)	10.6	-	(3.4)	(7.2)
(6.7)	(6.7)	(6.7)	-		-	(2.7)	-	-	(2.7)	-	(4.0)	(6.7)	8.0	(10.7)
6.2	6.2	3.3	2.9	3.1	(0.2)	(I.2)	0.3	(2.7)	(0.8)	2.0	7.7	6.0	4.3	(5.5)
(2.8)	(2.8)	(3.8)	1.0	1.0		10.3	4.2	-	-	6.1	(8.9)	(3.8)	-	10.3
_	-	_	-	_	-	(67.7)	-	-	(42.6)	(25.1)	67.7	-	-	(67.7)
25.6	25.6	-	25.6	-	25.6	5.4	-	(11.6)	14.3	2.7	20.2	11.6	7.3	(1.9)
-	-				-	(4.8)	-	-	(2.2)	(2.6)	4.8	-	(0.1)	(4.7)
													(7.1)	7.1
						(7.8)	-	-	(7.8)	_	7.8	-	-	(7.8)
14.6	14.6	13.8	0.8	0.8	-	1.2	-	-	-	1.2	13.4	13.8	-	1.2
(97.5) -	(97.5)	(39.2)	(58.3)	(70.1)	11.8	(1.2)	17.4	36.5	(61.6)	6.5	(78.9)	(75.7)	53.0	(54.2)
														
											-	-	6.3	(6.3)
(135.2)	(135.2)	(53.3)	(81.9)	(81.9)	-	-	-	-	-	-	(135.2)	(53.3)		-
													1.5	(1.5)
(12.0)	(12.0)	(9.6)	(2.4)	(2.4)	-	-	-	-	-	-	(12.0)	(9.6)	-	-
202.3	202.3	62.9	139.4	139.4	-	43.0	-	43.0	-	-	159.3	19.9	-	43.0
						-							0.3	(0.3)
						(9.0)				(9.0)	9.0	-	-	(9.0)
(121.6)	(121.6)	3.4	(125.0)	(125.0)	-	-	-	-	-	-	(121.6)	3.4	-	-
(0.8)	(0.8)	(0.8)									(0.8)	(0.8)	_	_
17.1	17.1	-	17.1	-	17.1	-	-	-	-	-	17.1	-	-	-
						(10.6)	-	-	-	(10.6)	10.6	-	-	(10.6)
(50.2) -	(50.2)	2.6	(52.8)	(69.9)	17.1	23.4	-	43.0		(19.6)	(73.6)	(40.4)	8.1	15.3


  I/1/If211fN1, fi:55 I'M
Hock 1e, 10041, 3Q00 15 EC46849AO032206

EXH066-00318


=============
Page 17 of 33
=============

Enron Corp.
Wholesale Buckets

  Subcategory Description
/Fl FAIR VALUE INCOME-El
1'.1 Fair Value income Adrian Resources FV
17 Fair Value income Bachaquero FV
1:1 Fair Value income Mariner FV
Fl Fair Value income NSM FV
F.I fair Value imemo Promigas FV

  2000 by Quarter 7-71 1999 by Quarter 00-99 Comparison 99-98 comparison
YTD 3Q
  Year 4Q 9 mo 3Q 6 mo 2Q IQ Year 4Q 3Q 2Q IQ Incr (Decr) Incr (Decr) 98 Year Incr (Deer)
(2.2) 2.2
(2.3) 2.3
2.0 (2.0)
  (4.4) - - - (4-4) 4.4 - (4.4)
(5.0) 5.0
El - - - - - - - (4.4) - - - (4.4) 4.4 - (7.5) 3.1


  1(//112/NI/1.1:55 PM
6uukels 1QfN1. 3Q(H) EC46849AO032207

EXH066-00319


=============
Page 18 of 33
=============

Enron Corp
Transportation Services (EGPG4)
Detailed Variation Analysis
3rd Quarter

  First Quarter

	9 mo Ended Sept 30			Third Quarter		6 Mo Ended June 30	Seco	nd Quarter				
			D		2000	1999 Incr (Decr)	2000	1999	Incr (Decr)	2000	1999 Incr (Decr)	2000	1999	Incr (Decr)
	2000	1999	ecr)
Incr (											
														
																
Revenues											
6	
7
89	
31
9	
8
1 165	
141
4	
24.4 A
NNG	367.6	352.5	15.1	W	80.2	121.4	(41.2)	P 287.4	231.1	56.3	121.	.	.	.	.	
TW	131.0	117.3	13.7	Q	48.4	40.7	7.7	Q 82.6	76.6	6.0	43.3	37.5	5.8	J 39.3	39.1	0.2 B
Other Ops	2.8	3.5	(0.7)		1.2	1.0	0.2	1.6	2.5	(0.9)	0.8	0.8	-	0.8	1.7	(0.9)
			28
1		129
8	163
1	3)
(33	371
6	310
2	61.4	165.	1128.0	37.7	205.9	182.2	23.7
	501.4	473.3	.		.	.	.	.	.							
																
																
Cost of Sales											
0
3	
2
1	
8
2	
8
1 0	
0
5	
0.3
NNG	12.3	15.3	(3.0)	X	1.2	12.7	(11.5)	P 11.1	2.6	8.5	.
1	.	.	.	.	
TW	20.7	7.8	12.9	Q	9.0	4.8	4.2	0 11.7	3.0	8.7	7.8	2.0	5.8	1 3.9	1.0	2.9 C
Other O
s	-	-	-		-	-										
p			9
9		10
2	5
17	(7
3)	22
8	5.6	17.2	18.1	4.1	14.0	4.7	1.5	3.2
	33.0	23.1	.		.	.	.	.								
																
																
Gross Margin												
87
6	
23
7	
165
0	
140
9	
24
1
NNG	355.3	337.2	18.1		79.0	108.7	(29.7)	276.3	228.5	47.8	111.3	.	.	.	.	.
TW	110.3	109.5	0.8		39.4	35.9	3.5	70.9	73.6	(2.7)	35.5	35.5	-	35.4	38.1	(2.7)
Other P/L Ops	2.8	3.5	(0.7)		1.2	1.0	0.2	1.6	2.5	(0.9)	0.8	0.8	-	0.8	1.7	(0.9)
	4	450
2	18
2		119
6	145
6	(26
0)	348
8	304.6	44.2	147.6	123.9	23.7	201.2	180.7	20.5
	468.	.	.		.	.	.	.								
																
																
Operating Expenses (incl taxes)	
6
164	
7
155	
8
9	
Y	
53
5	
54
8	
(1.3)	
111.1	
100.9	
10.2	
57.5	
50.1	
7.4	
K 53.6	
50.8	
2.8 D
NNG
TW	.
24.9	.
32.1	.
(7.2)	R	.
6.1	.
10.4	(4.3)	R 18.8	21.7	(2.9)	9.5	10.8	(1.3)	L 9.3	10.9	(1.6) E
EOTT	0.1	0.5	(0.4)		(0.2)	-	(0.2)	0.3	0.5	(0.2)	0.1	0.5	(0.4)	0.2	-	0.2
Other Ops	14.4	1.9	12.5		3.4	(0.7)	4.1	S 11.0	2.6	8.4	8.4	2.9	5.5	2.6	(0.3)	2.9 F
NNG-depreciation	34.8	37.5	(2.7)	T	12.0	13.3	(1.3)	T 22.8	24.2	(1.4)	11.7	12.3	(0.6)	11.1	11.9	(0.8)
TW - depreciation	14.3	13.8	0.5		4.5	4.6	(0.1)	9.8	9.2	0.6	5.0	4.6
-	0.4
-	4.8
-	4.6
0
2	0.2
(0.2)
Other Ops - depreciation	-	0.3	(0.3)		-	0.1	(0.1)	-	0.2	(0.2)	-				.	
								173
8	159
3	14
5	92
2	81.2	11.0	81.6	78.1	3.5
	253.1	241.8	11.3		79.3	82.5	(3.2)	.	.	.	.					
Operating Income	215.3	208.4	6.9		40.3	63.1	(22.8)	175.0	145.3	29.7	55.4	42.7	12.7	119.6	102.6	17.0
Equity Earnings													
0
2	
0
9	
-	
0
9 G
Overthrust)
NNG (Trailblazer	2.9	1.7	1.2	G	1.0	0.9	0.1	1.9	0.8	1.1	1.0	0.8	.	.		.
,
Citrus	34.9	17.3	17.6	U	19.4	5.7	13.7	U 15.5	11.6	3.9	9.0	5.3	3.7	M 6.5	6.3	0.2
Northern Border	5.6	5.8	(0.2)		2.2	1.7	0.5	3.4	4.1	(0.7)	1.7	2.3	(0.6)	1.7	1.8	(0.1)
EOTT	1.1	5.1	(4.0)		5.0	5.4	(0.4)	(3.9)	(0.3)	(3.6)	(1.8)	(0.3)	(1.5)	(2.1)	-	(2.1) H
Other	-	-	-		-	-										
L	44
5	29
9	14
6		27
6	7
13	9
13	16.9	16.2	0.7	9.9	8.1	1.8	7.0	8.1	(1.1)
TOTA	.	.	.		.	.	.									
																
Gains on Sales								
1
0	
-	
0
1	
1
0	
-	
1.0	
-	
-	
-
NNG (Overthrust/Kingman Land/Zavala)	1.0	-	1.0		-	-	-	.		.	.				0
7	(0
7)
NNG (Tejas/Champlin)	-	0.7	(0.7)		-	-	-	-	0.7	(0.7)					.	.
TW (Burton Flats)	-	1.9	(1.9)		-	1.9	(1.9)	-	-	-	-	-	-	-	-	-
Trailblazer Monetization	-	-	-		-	-										
Customer County Assets	-
-	-
0
4	-
(0
4)		-
-	-
0.1	-
(0.1)	-
-	-
0.3	
(0.3)	
-	
0.3	
(0.3)	
-	
-	-
Other	1.0	.
3.0	.
(2.0)		-	2.0	(2.0)	1.0	1.0	-	1.0	0.3	0.7	-	0.7	(0.7)

/ 7

EC46849AO032208

EXH066-00320


=============
Page 19 of 33
=============

	9 mo Ended Sept 30		Third Quarter		6 Mo Ended June 30	Second Quarter		First Quarter	
	2000	1999	Incr (Decr)	2000	1999 Incr (Decr)	2000	1999	Incr (Decr)	2000	1999 Incr (Decr)	2000	1999 Incr (Decr)
Other income															
Interest Income	0.8	18.3	(17.5)	-	7.0	(7.0)	0.8	11.3	(10.5)	0.5	11.3	(10.8) N	0.3	-	0.3
99 Interest Lock /'98 KN Deposit	-	9.0	(9.0)	-	-	-	-	9.0	(9.0)	-	-	-	-	9.0	(9.0)
99 Conoco /'98 Kansas Ad valorem refund	-	9.0	(9.0)	-	-	-	-	9.0	(9.0)	-		-	-	9.0	(9.0)
99 Bear Paw & KMI /'98 Vehicles sales	-	(2.3)	2.3	-	0.5	(0.5)	-	(2.8)	2.8	-	-		-	(2.8)	2.8
NP (Reimb. Of Transcanada Payment)	-	9.0	(9.0)	-	-	-	-	9.0	(9.0)	-	9.0	(9.0)	-	-	-
NNG Overthrust 2000	1.0	-	1.0	-	-	-	1.0	-	1.0	0.1	-	0.1	0.9	-	0.9
NNG Conoco 2000	(2.3)	-	(2.3)	(0.3)	-	(0.3)	(2.0)	-	(2.0)	(2.0)	-	(2.0)	-	-	-
ENA swap 2000	14.7	-	14.7	-	-	-	14.7	-	14.7	14.7	-	14.7 0	-	-	-
NNG ( Cooper Cameron inventory sale)	11.0	-	11.0 V	11.0	-	11.0									
Other	2.2	(0.5)	2.7	4.5	(1.0)	5.5	(2.3)	0.5	(2.8)	(2.3)	1.1	(3.4)	-	(0.6)	0.6
TOTAL	27
4	42
5	(15
1)	15.2	6.5	8.7	12.2	36.0	(23.8)	11.0	21.4	(10.4)	1.2	14.6	(13.4)
	.	.	.												
															
IBIT	288.2	283.8	4.4	83.1	85.3	(2.2)	205.1	198.5	6.6	77.3	72.5	4.8	127.8	126.0	1.8
															
NNG	185.7	162.3	23.4	28.1	41.9	(13.8)	157.6	120.4	37.2	55.5	26.3	29.2	102.1	94.1	8.0
TW	73.0	65.5	7.5	30.8	22.8	8.0	42.2	42.7	(0.5)	20.9	20.1	0.8	21.3	22.6	(1.3)
Citrus	34.9	17.3	17.6	19.4	5.7	13.7	15.5	11.6	3.9	9.0	5.3	3.7	6.5	6.3	0.2
EOTT	1.7	22.4	(20.7)	4.9	11.5	(6.6)	(3.2)	10.9	(14.1)	(1.3)	10.9	(12.2)	(1.9)	-	(1.9)
Other Ops	(7.1)	16.3	(23.4)	(0.1)	3.4	(3.5)	(7.0)	12.9	(19.9)	(6.8)	9.9	(16.7)	(0.2)	3.0	(3.2)
TOTAL IBIT	288
2	283
8	4
4	83.1	85.3	(2.2)	205.1	198.5	6.6	77.3	72.5	4.8	127.8	126.0	1.8
	.	.	.												
															
Interest Expense															
Int on 3rd party debt	29.9	28.7	1.2	9.5	9.1	0.4	20.4	19.6	0.8	9.9	9.8	0.1	10.5	9.8	0.7
Other trade interest	-	11.2	(11.2)	59.7	3.8	55.9	-	7.4	(67.1)	-	3.8	(3.8)	-	3.6	(3.6)
Capitalized interest	(0.5)	(1.1)	0.6	(0.3)	(0.1)	(0.2)	(0.2)	(1.0)	0.8	(0.1)	(0.3)	0.2	(0.1)	(0.7)	0.6
Int exp - trade	29.4	38.8	(9.4)	68.9	12.8	56.1	20.2	26.0	(65.5)	9.8	13.3	(3.5)	10.4	12.7	(2.3)
Interco interest (inc)/exp	(87.6)	(82.3)	(5.3)	(27.9)	(25.7)	(2.2)	(59.7)	(56.6)	(3.1)	(29.5)	(28.6)	(0.9)	(30.2)	(28.0)	(2.2)
	(58.2)	(43.5)	(14.7)	41.0	(12.9)	53.9	(39.5)	(30.6)	(68.6)	(19.7)	(15.3)	(4.4)	(19.8)	(15.3)	(4.5)

A Margins increased $9mm primarily due to new rates in 2000, rate case reserve of $9.4mm in 1999 and $4.2mm rate case refund reserve reversal in 2000.
B Bloomfield Bisti contract buyout in 1999 of $3.6mm partially offset by $2.8mm of operational gas sales in 2000.
C Operational gas sales
0 Higher Corporate allocations in 2000.
E Fuel used in operations in 1999.
F Primarily due to SAP system costs of $2.5mm in 2000.
G Trailblazer Partnership income
H EOTT was reported in Corp & Other in 1999.
I Base Gas Sale in 2000 resulted in $51.2MM of revenue and $9.1MM in costs.
J Primarily operational gas sales (sale of linepack) in 2000.
K SBA Fees in 2000 $2.4mm, Regulatory Amortization in 2000 $2.3, Higher Corporate allocations in 2000 $3.3, Other $1.4mm.
L Unaccounted fuel percentage dropped in 2000, compared to 1999, resulting in upside.
M Lower financing costs, due to interest hedge on debt.
N Lower EOTT interest income
O Earnings from derivative related to'99 Base Gas transaction were locked in during 2000.
P Base Gas Sale in 1999 resulted in $33.8 in revenue and $11.1 in costs.
Q Primarily operational gas sales (sale of linepack) in 2000.
R Unaccounted fuel percentage dropped in 2000, compared to 1999, resulting in upside, and higher gas prices in 2000 resulted in upside in fuel over-retainage.
S Compensation plan accrual
T Timing of depreciation will be offset in 4Q2000.
U Change due to FAS 133
V Gain from sale of inventory parts to Cooper Cameron in 2000.
W Primarily due to larger base gas sale in 2000 ($51.2MM) versus 1999 ($33.8MM).
X Primarily due to costs of base gas sale in 1999 ($11.1 MM) versus 2000 ($9.1 MM).
Y SBA Fees in 2000 $3.7mm, Regulatory Amortization in 2000 $5.8, Other ($.4MM)

/0

EC46849A0032209

EXH066-00321


=============
Page 20 of 33
=============

Enron Corp																	
Portland General (PGE4)																	
Detailed Variation Analysis																	
3rd Quarter																	
	9 mo	Ended Sept 30	Th	ird Quarter			6 Mo Ended June 30	Second Quarter		First Quarter	
	2000	1999	Incr (Decr)	2000	1999 Incr (Decr)		2000	1999	Incr (Decr)	2000	1999	Incr (Decr)		2000	1999 Incr (Decr)
IBIT																	
Gross revenues	1,557.0	1,002.4	554.6	728.6	407.7	320.9		828.4	594.7	233.7	431.3	295.8	135.5		397.1	298.9	98.2
Cost of sales	(976.4)	(460.3)	(516.1)	(522.5)	(241.2)	(281.3)		(453.9)	(219.1)	(234.8)	(251.4)	(119.3)	(132.1)		(202.5)	(99.8)	(102.7)
in
Gross mar	580
6	542
1	38
5	1
206	166
5	39.6	F	374.5	375.6	(1.1)	179.9	176.5	3.4	A	194.6	199.1	(4.5)
g	.	.	.	.	.												
Operating expenses	(186.9)	(177.5)	(9.4)	(66.2)	(59.6)	(6.6)	G	(120.7)	(117.9)	(2.8)	(61.3)	(64.6)	3.3	B	(59.4)	(53.3)	(6.1)
DD&A (incl fair value)	(151.8)	(137.0)	(14.8)	(59.3)	(43.4)	(15.9)	H	(92.5)	(93.6)	1.1	(46.2)	(47.1)	0.9		(46.3)	(46.5)	0.2
Taxes, other	(51.6)	(46.6)	(5.0)	(18.4)	(15.2)	(3.2)	I	(33.2)	(31.4)	(1.8)	(15.3)	(14.4)	(0.9)		(17.9)	(17.0)	(0.9)
Equity in earnings of unconsol	1.6	11.0	(9.4)	(0.9)	1.7	(2.6)	J	2.5	9.3	(6.8)	1.2	3.7	(2.5)	C	1.3	5.6	(4.3)
Other income, net																	
Customer Choice	31.0		31.0					31.0		31.0		-	-		31.0	-	31.0
COLI	7.4	-	7.4	(3.9)	(3.5)	(0.4)		11.3	3.5	7.8	0.6	1.8	(1.2)		10.7	1.7	9.0
BPC stock sale	5.7	-	5.7	-	-	-		5.7	-	5.7	-	-	-		5.7	-	5.7
Stock agreement	(11.5)	-	(11.5)	-	-	-		(11.5)	-	(11.5)					(11.5)		(11.5)
Gain on sale of Coyote II	10.6	-	10.6	10.6	-	10.6	K	-	-	-	-	-	-		-		-
Other	6.3	7.8	(1.5)	5.8	5.4	0.4		0.5	2.4	(1.9)	3.4	0.5	2.9	D	(2.9)	1.9	(4.8)
]BIT	241
4	199
8	41
6	73
8	51
9	21
9		167.6	147.9	19.7	62.3	56.4	5.9		105.3	91.5	13.8
	.
-	.	.	.	.	.											

Interest Expense

Int on 3rd party debt 48.0 43.9 4.1	16.8 14.1 2.7 L 31.2 29.8 1.4	16.7 13.2 3.5 E	14.5 16.6 (2.1)
Other trade interest 6.4 6.4 -	1.6 2.3 (0.7) 4.8 4.1 0.7	1.5 2.5 (1.0)	3.3 1.6 1.7
Capitalized interest (2.4) (1.1) (1.3)	(1.0) (0.4) (0.6) (1.4) (0.7) (0.7)	(0.8) (0.3) (0.5)	(0.6) (0.4) (0.2)
Int exp - trade 52.0 49.2 2.8	17.4 16.0 1.4 34.6 33.2 1.4	17.4 15.4 2.0	17.2 17.8 (0.6)

Interco interest (inc)/exp (1.4) - (1.4) (0.4) - (0.4) (1.0) - (1.0) (0.5) (0.2) (0.3)
50.6 49.2 1.4 17.0 16.0 1.0 33.6 33.2 0.4 16.9 15.2 1.7

A GM incr due to PGE taking advantage of a long position in a high cost market
B Incr due to $3.7m gas transportation reclass now in GM
C Seneca one-time gain of $2.5 in 1999
D Incr due to reversal of land demolition reserve offset by reduced COLt income
E Incr. In debt related to new debt issue of $150mm
F GM incr due to PGE taking advantage of selling length into an increasingly high cost market
G Increase due to higher plant maintenance $2.1 mm, $0.8mm restructuring costs, contract termination payment $2.3mm, higher advertising cost.
H Increase due to deferral of gain on sale of Coyote II of $10.6mm, as well as increased capital additions.
I Increase due to higher property taxes, franchise fee and FICA on stock option
J Decrease reflects Seneca unwinding expenses (Lease portfolio)
K Gain on sale of Coyote II, deferred in Depr and Amort.
L More long-term debt issued at a higher interest rate

/9

  (0.5) 0.2 (0.7)
16.7 18.0 (1.3)

EC46849AO032210

EXH066-00322


=============
Page 21 of 33
=============

Enron Corp
Retail Energy Services (RETAIL4)
Detailed Variation Analysis
3rd Quarter

  9 mo Ended Sept 30
  2000 1999 Incr(Decr)
IBIT

Gross revenues
Gas sales
Power sales
Power MTM
Facilities Services
Outsource & Other
EES Int'I
Investment Earnings
Total Gross revenues

915.2	4747	440.5
846.5	320.6	525.9
205.2	74.8	130.4
4560	350.9	105.1
303.4	25.8	277.6
231.9	-	231.9
-	5.0	(5.0)
2,958.2	1,251.8	1,706.4

Cost of sales
Gas
Power
Facilities Services
Outsource & Other
EES Int'l
Total cost of sales

Gross margin
Gas sales
Power sales
Power MTM
Facilities Services
Outsource & Other
EES Int'I
Investment Earnings
Total Gross margin

Operating expenses
Deprec & amort
Taxes, other
Gain on sale of Resco warrants
Other income, net
IBIT before Min. lnt.

  (899.1) (465.7) (433.4)
(8062) (325.0) (481.2)
(385.8) (299.7) (86.1)
(328.3) (25.9) (302.4)
(164.9) - (164.9)

(2,584.3) (1,1163) (1,468.0)

16.1	9.0	7.1
40.3	(4.4)	447
2052	74.8	130.4
70.2	51.2	190
(24.9)	(0.1)	(24.8)
67.0	-	67.0
-	5.0	(5.0)
373.9	135.5	238.4

  (320.7) (197.6) (123.1)
(27.3) (19.4) (7.9)
(11.3) (4.6) (6.7)
75.0 - 75.0
(19.9) 6.5 (26.4)
69.7 (79.6) 149.3

Minority Interest in Omnicron - - -
Minority Interest in EES - 5.4 (5.4)
  IBIT 69.7 (74.2) 143.9

Interest Expense

  Third Quarter 6 Mo Ended June 30 Second Quarter First Quarter
  2000 1999 Incr (Decr) 2000 1999 Incr (Decr) 2000 1999 Incr (Decr) 2000 1999 Incr (Decr)

405.9	146.5	259 4
596.5	221.9	374.6
55.5	27.7	27.8
187.6	120.5	67.1
142.7	25.6	117.1
87.8		87.8
1,476.0	542.2	933.8

(396.3)	(143.2)	(253.1)
(562.8)	(219.7)	(343.1)
(152.9)	(101.6)	(51.3)
(155.9)	(20.4)	(135.5)
(56.7)	-	(56.7)

(1.324.6) (484.9) (839.7)

509.3	328.2	181.1
250.0	98.7	151.3
149.7	47.1	102.6
268.4	2304	380
1607	02	1605
1441	-	144.1
-	5.0	(5.0)
1,482.2	709.6	772.6

  (5028) (322.5) (180.3)
(243.4) (1053) (1381)
(2329) (198.1) (34.8)
(172.4) (5.5) (166.9)
(108.2) - (108.2)

(1,259.7) (631.4) (628.3)

253.8	144.6	109.2
178.4	61.4	117.0
76.7	18.7	58.0
135.8	118.4	17.4
119.5	(6.9)	126.4
76.1	-	76.1
	3.8	(3.8)
840.3	340.0	500.3

  (247.3) (140.6) (106.7)
(172.6) (63.5) (109.1)
(119.2) (101.5) (17.7)
(130.1) (0.9) (129.2)
  (51.0) - (51.0)

(720.2) (306.5) (413.7)

6.5	4.0	2.5
5.8	(2.1)	7.9
76.7	18.7	58.0 A
16.6	16.9	(0.3)
(10.6)	(7.8)	(2.8)
25.1	-	25.1 B
	3.8	(3.8)
120.1	33.5	86.6

255.5	183.6	71.9
71.6	37.3	34.3
73.0	28.4	44.6
132.6	112.0	20.6
41.2	71	34.1
68.0	-	68.0
	1.2	(1.2)
6419	369.6	272.3

  (2555) (181.9) (73.6)
(70.8) (41.8) (29.0)
  (113.7) (96.6) (17.1)
(42.3) (4.6) (37.7)
(57.2) - (57.2)

(539.5) (324.9) (214.6)

9.6	3.3	6 3
33.7	2.2	31.5
55.5	27.7	27.8
34.7	18.9	15.8
(13.2)	5.2	(18.4)
31.1	-	31.1

151.4	57.3	94.1
(128.0)	(71.7)	(56.3)
(9.3)	(9.3)	-
(6.6)	(1.3)	(5.3)
30.0	-	30.0
(7.4)	57	(13.1)
30.1	(193)	49.4

  - 0.6 (0.6)
(0.3) 1.3 (1.6)
29.8 (18.0) 47.8

6.5	5.7	0.8
6.6	(6.6)	13.2
149.7	47.1	102.6
35.5	32.3	3.2
(11.7)	(53)	(6.4)
35.9		359
	5.0	(5.0)
222.5	78.2	144.3
(1927)	(125.9)	(66.8)
(18.0)	(10.1)	(7.9)
(4.7)	(3.3)	(1.4)
45.0	-	45.0
(12.5)	0.8	(13.3)
39.6	(60.3)	99.9

  (0.6) 0.6
0.3. 4.1 (3.8)
  39.9 (56.8) 96.7

-	17	(17)
0.8	(4.5)	5.3
73.0	284	44.6
18.9	15.4	3.5
(1.1)	2.5	(3.6)
10.8	-	10.8
	1.2	(1.2)
102.4	44.7	57.7

(96.5)	(56.6)	(39.9) C	(96.2)	(69.3)	(26.9)
(8.9)	(3.9)	(5.0)	(9.1)	(6.2)	(2.9)
(2.1)	(2.9)	0.8	(2.6)	(0.4)	(2.2)
25.0	-	25.0	20.0	-	20.0
(34.3)	1.1	(35.4) D	21.8	(0.3)	22.1
3.3	(28.8)	32.1	36.3	(31.5)	67.8
-	0.7	(0.7)	-	(1.3)	1.3
0.1	2.0	(1.9)	0.2	2.1	(1.9)
3.4	(26.1)	29.5	36.5	(30.7)	67.2

Int on 3rd party debt 2.9 - 2.9 1.7 - 1.7 1.2 - 1.2 1.3 - 1.3 (0.1) (0.1)
Other trade interest - 6.0 (6.0) - 1.5 (1.5) - 4.5 (4.5) - 2.6 (2.6) - 1.9 (1.9)
Capitalized interest - - 0.4 0.4 (0.4) - (0.4) (0.3) - (0.3) (0.1) (0.1)
  Int exp -trade 2.9 6.0 (3.1) 2.1 1 5-0 .6 0.8 4.5 (3.7) 1.0 2.6 (1.6) (0.2) 1.9 (2.1)

Interco interest (inc)/exp 22.0 - 22.0 16.9 - 16.9 5.1 - 5.1 5.1 - 5.1 - -
24.9 6.0 18.9 19.0 1.5 17.5 5.9 4.5 1.4 6.1 2.6 3.5 (0.2) 1.9 (2.1)

A Mark to Market (Gas and Power) gross margin increased $57.7 million due to recognizing MTM income
on deals closed approximately $76.4 million.
B EES international was not a segment in 1999.
C General and administrative expenses increased $16 million as a result of increased business operations, $6 mllion
for IT/outsourcing, $8 million for incentive pay accruals and $11 million for inclusion of EES international.
D Monetization of EMW warrants resulted in a $25.0 million dollar gain. This was partially offset by the net equity loss
in the earnings of the New Power Company which approximated $16 million.

'qD

EC46849AO032211

EXH066-00323


=============
Page 22 of 33
=============

Enron Corp
Enron Broadband Services (EBS)
Detailed Variation Analysis
3rd Quarter
  9 me Ended Sept 30 Third Quarter 6 Mo Ended June 30 Second Quarter First Quarter
  2000 1999 Incr (Decr) 2000 1999 Incr (Deer) 2000 1999 Incr (Decr) 2000 1999 Incr (Decr) 2000 1999 Incr (Decr)
IBIT

Gross revenues
Dark fiber sales	
173.7	
- 173.7	
(26.3)	
- (26.3) G	
200.0	
- 200.0	
152.5	
- 152.5	
47.5 -	
47.5
Software sales	10.0	- 10.0	10.0	- 10.0		- -	-	- -	-	-
Merchant Investments	157.1	- 157.1	157.1	- 157.1 C		- -	-	- -	-	-
Content Services	0.7	- 0.7	0.7	- 0 7		- -	-	- -		- -
Contract Originations	2.6	- 2.6	2.6	- 2.6	
9
6	- -
6
- 9	-
0)
(2	- -
- (2.0)	
11.6	- -
- 11.6
Other	1.3	1.3	(8.3)	(8.3)	.	.	.			
	345
4	345
4	135
8	135
8	209.6	- 209.6	150.5	- 150.5	59.1	- 59.1
Total Gross revenues	.	.	.	.						
Cost of sales
Dark fiber sales	
(50.5)	
- (50.5)	
27.7	
- 27.7 G	
(78.2)	
- (78.2)	
(70.4)	
- (70.4)	
(7.8)	
- (7.8)
Software sales	-	- -	-	- -						
Merchant Investments	-	- -	-	- -		- -	-			
Content Services	(5.2)	- (5.2)	(5.2)	- (5.2)		- -	-	- -		-
Contract Originations	-	- -	-	- -		- -	-			
Other	(8.5)	- (8.5)	(4.3)	- (4.3)	(4.2)	- (4.2)	(4.2)	- (4.2)		- -
Total cost of sales	(64.2)	- (64.2)	18.2	- 18.2	(82.4)	- (82.4)	(74.6)	- (74.6)	(7.8)	- (7.8)
Gross margin
Dark fiber sales	
123.2	
- 123.2	
1.4	
- 1.4 A	
121.8	
- 121.8	
82.1	
- 82.1 D	
39.7	
- 39.7 A
Software sales	10.0	- 10.0	10.0	- 10.0	-	- -	-	-	-	- -
Merchant Investments	157.1	- 157.1	157.1	- 157.1 C	-	- -	-	- -	-	-
Content Services	(4.5)	- (4.5)	(4.5)	- (4.5)	-	- -	-	- -	-	- -
Contract Originations
Oth	2.6
(7
2)	- 2.6
(7
2)	2.6
(12
6)	- 2.6
- (12.6) D	-
5.4	- -
5.4	-
(6.2)	- -
- (6.2) E	-
11.6	- -
- 11.6 B
er
i	.
281
2	.
281
2	.
154
0	- 154
0	127.2	- 127.2	75.9	- 75.9	51.3	- 51.3
n
Total Gross marg	.	.	.	.						
Operating expenses	(240.5)	(240.5)	(119.2)	- (1192) E	(121.3)	- (121.3)	(74.3)	- (743) F	(47.0)	- (47.0) C
Deprec & amort	(63.2)	(63.2)	(52.0)	- (52.0) F	(11.2)	- (11.2)	(8.3)	- (83)	(2.9)	- (2.9)
Taxes, other	(8.6)	(8.6)	(4.0)	- (4.0)	(46)	- (4.6)	(2.6)	- (2.6)	(2.0)	- (2.0)
Other income, net	2.8	2.8	1.2	- 1.2	1.6	- 1.6	1.3	- 1.3	0.3	0.3
IBIT	(28.3)	- (28.3)	(20.0)	- (20.0)	(8.3)	- (8.3)	(8.0)	- (8.0)	(0.3)	- (0.3)
Interest Expense										
										
Int on 3rd party debt	-	-	-	- -			-	-		
Other trade interest	0.2	0.2	0.1	- 0.1	01	- 0.1	0.1	- 0.1		- -
Capitalized interest	-	-	-			-	-			
Int exp - trade	0.2	- 0.2	0.1	- 0.1	0.1	- 0.1	0.1	- 0.1	-	- -
Interco interest (inc)lexp	20.1	20.1	11.0	11.0	9.1	- 9.1	6.1	- 6.1	3.0	- 3.0
	20.3	20.3	11.1	11.1	9.2	9.2	6.2	- 6.2	3.0	3.0

A Fiber sold from Salt Lake City to New Orleans.
8 Software sales include $10.Omm to lnktomi in 2000 and $10.Omm to Sun in 1999.
C Merchant investments include $158.7mm MTM for Avici in Q3'00 and $341.9mm MTM for Rhythms in Q3'99.
0 Other includes $4.2mm of Level 3 COGS and $1.6mm for Williams Liquidated Damages.
E Higher operating expenses due primarily to increase in headcount from approx. 285 in Q3'99 vs approx. 1055 Q3'00.
F Depreciation and Amortization increase is due to catch up for assets not previously closed to plant.
G 2000 includes adjustments to transactions recorded in the 2nd quarter.

Note:
Inktome sale allows access to Enron network.



EC46849AO032212

EXH066-00324


=============
Page 23 of 33
=============

Enron Corp															
Corporate and Other (CPOTH4)															
Detailed Variation Analysis															
3rd Quarter															
	9 mo Ended Sept 30	Third Quarter		6 Mo	Ended June	30	Second Quarter	Fi	rst Quarter	
	2000	1999 Incr	(Decr)	2000	1999 Iner	(Deer)	2000	1999 Incr (Decr)	2000	1999 I	ncr (Decr)	2000	1999 Incr	(Decr)
Revenues															
Corporate- Other	7.3	176	(103)	24	2.8	(0A)	4.9	148	(9.9)	2.7	(1 5)	4.2	2.2	16.3	(14.1)
Corp Finance (CC 099)												-	-	"	
ECMOther	18.7	175	1.2	187	60	12.7	-	11.5	(11.5)	(5.3)	5.8	(11.1)	5.3	5.7	(04)
FEDC		02	(02)	-	0.3	(0.3)	-	(0.1)	0.1	-	(0.1)	0.1	-	-	-
EES Resco		-		-		-			-		-	-			
ECI															
EEDC	2.0	-	2.0	1.8	-	1.8	02	-	0.2	02	-	02	
-	
-	
-
Corp Finance (Co 099)	(2.7)	-	(2.7)	(2.7)	-	(2.7)	-	-	-	-	-	-		-	-
Elims -															
Corp/EOG hedge to FOG	-	(27.0)	27.0	-	-	-	-	(27.0)	27.0	-	(42)	4.2	-	(22.8)	22.8
Rhythms reclass		-			-		-	-		-	18.8	(18.8)	-	(18.8)	18.8
	25.3	8.3	17.0	202	9.1	11.1	5.1	(0.8)	5.9	(24)	188	(21.2)	7.5	(19.6)	27.1
															
Cost of Sales															
Corporate-Other	6.8	-	6.8	2.3	-	2.3	4.5	-	4.5	2.6	-	2.6	1.9	-	19
Corp Finance (Co 099)		-	-	-											
ECM-Other		-	-	-			_	-			-		"		
EEDC															
EES Resco		-	-	-	-				-						
ECI															
	6.8		6.8	23		2.3	4.5		4.5	2.6		26	1.9		1.9
Gross Margin															
Corporate - Other	0.5	17.6	(17.1)	0.1	2.8	(2.7)	0.4	14.8	(14.4)	0.1	(1.5)	1.6	0.3	16.3	(16.0)
Corp Finance (Co 099)										-	_		"		
ECM-Other	18.7	175	12	18.7	6.0	127	-	11.5	(11.5)	(5.3)	58	(11.1)	5.3	5.7	(0.4)
EEDC	-	0.2	(02)	-	0.3	(0.3)	-	(0.1)	0.1	-	(01)	0.1	-	-	-
EES Rescc		-	-												
ECI			_												
EEDC	2.0	-	2.0	1.8	-	1.8	02	-	0.2	0.2	-	02	
-	
-	
-
Corp Finance (Co 099)	(2.7)	-	(2.7)	(2.7)	-	(2.7)	-	-	-	-	-	-	-	-	
Elims -															
Corp/EOG hedge to FOG	-	(27.0)	27.0	-	-	-	-	(27.0)	270	-	(4.2)	4.2	-	(22 8)	22.8
Rhythms reclass										-	18.8	(188)			188
	18.5	8.3	10.2	17.9	9.1	8.8	0.6	(0.8)	1.4	(5.0)	18.8	(23.8)	5.6	(19.6)	252
															
O eratin Expenses incl taxes															
Corporate -															
Water start-up costs		-	-	-	-		-	-			-	-	-	"	
Advertising expense
h	
212
4	-
127
5	-
84
9	-
99
7	
0)
(22	-
7
121	-
1127	
149.5	
(36.8)	-
41.7	-
123.9	
(82.21	"
71.0	
25.6	
454
er
Ot
Corp Finance (Co 099)	.
2.7	.
(84)	.
11.1	.
3.8	.
(26)	.
64	(1.1)	(58)	4.7	(0.1)	(30)	2 9	(1.0)	(2.8)	1.8
ECM - Other	37	2.1	16	1.7	0.7	1.0	2.0	1.4	06	1.3	1.0	0.3	0.7	0.4	0.3
EEDC	2.8	2.2	06	1,2	0.3	09	1.6	1.9	(0.3)	1.2	1.4	(02)	0.4	0.5	(0.1)
EES Resco		7.7	(7.7)	-	4.2	(4.2)	-	3.5	(3.5)	-	3.5	(3.5)	-	-	-
ECI	-	-	-	-	-	-	-	-	-	-	(6.4)	6.4	-	6.4	(6.4)
							-	-	-	-	(02)	0
2	-	0.2	(02)
EOTT	-	-	-	-	-	-						.			
Elims -															
Wessex reclass	-	-	-	-	-	-	-	-	-	-	332	(33.2)	-	(33.2)	33.2
ECI comp expense	-	-	-	-	73.0	(73.0)		(73.0)	73.0	-	(73.0)	73.0	-	-	-
Madosa reclass			-	-					-	-		"			
Rhythm, amort˘ztion reclass			-	-	-	-						-	"		
	221.6	131.1	90.5	1064	53.6	52.8	1152	77.5	37.7	44.1	80.4	(36.3)	71.1	(29)	740
Operating Income	(203.1)	(122.8)	(80.3)	(88.5)	(44.5)	(44.0)	(1146)	(78.3)	(36.3)	(49.1)	(61 6)	12.5	(65.5)	(16.7)	(488)
Equity Earnings															
Corporate -
Azurix	
(41.1)	
(53)	
(35.8)	
(24.3)	
(47.7)	
234	
(16.8)	
424	
(59.2)	
(108)	
430	
(538)	
(60)	
(0.6)	
(54)
Other		(26)	26	-	(2.7)	27	-	0.1	(0.1)	-	(2.5)	2 5	-	2.6	(26)
Corp Finance (Co 099)		-	-	-		-						"			
ECM-Other		-	-	V			-				"				
Candor															
EEDC															
EESResco		_		-							
(1.5)	
1.5	
-	
1.5	
(1.5)
ECI									-	-	51	(5
1)	-	(5.1)	51
EOTT	-	-	-	-	-	-	-	-				.			
Elims -															
Unit., .class		-	-	-	-	-		-	-		-			-	-
TOTAL	(41.1)	(7.9)	(33.2)	(24.3)	(50.4)	26.1	(16.8)	42.5	(59.3)	(10.8)	44.1	(54.91	(6.0)	(1.6)	(44)
															
Interest income															
Corporate - Other	16.1	17.5	(1.4)	2.1	6.8	(4.7)	14.0	10.7	33	0.8	10.7	(99)	132	-	13.2
Corp Finance (Co 099)	-	-	-	-	-		-	-			-	-	-		-
ECM-Other	1.6	-	1.6	(0.1)	-	(0.1)	1.7	-	1.7	1.7	-	1.7	-	-	-
EEDC	0.2	-	0.2	02	-	0.2	-	-	-	-	-	-			-
EES Resco	-	-	-			-			-	-	
(0.4)	"
0.4	
-	
0.4	
(0.4)
ECI									-	-	(5
3)	5
3	-	5.3	(5.3)
EOTT	-	-	-	-	-	-	-	-			.	.			
El-															
Peregrine reclass		-				-	_		_	-		"			
	17.9	17.5	0.4	22	6.8	(4.8)	15.7	10.7	5.0	2.5	5.0	(2.5)	132	5.7	7.5
															
												a;?-			

EC46849AO032213

EXH066-00325


=============
Page 24 of 33
=============

	9 mo Ended Sept 30	Third Quarter		6 Mo Ended June	30	Second Ouaner		First Quarter	
	2000	1999 I	ncr (Deer)	2000	1999 Incr (Deer)	2D00	1999 Incr	(Deer)	2000	1999 Incr	(Deer)	2000	1999 Incr	(Deer)
Other Income															
Corporate - Other															
Gain on EOG	-	454.4	(454.4)	-	454.4	(454.4)	-		-	-	-	-		-	-
Portland reserve	-	-	-	-			-		-		-	-			
EOG adjustment	-	-	-		-	-			-		-			-	
Rhythms hedge	-	-	-							-		-			
Other	(8.21	51.8	(600)	(6.2)	002	(66.4)	(20)	(84)	6.4	48	(96)	144	(6.8)	1.2	(8.0)
Corp Finance (Co 099)	1.1	1.7	(0.6)	3.9	39	-	(2.8)	(2.2)	(0.6)	0.3	(22)	2.5	(3.1)	-	(3.1)
ECM-Other	37.9	6.2	31.7	(11.6)	2.2	(138)	49.5	4.0	45.5	472	2.2	450	2.3	1.8	0.5
EEOC		(0.4)	0.4			0.1	-	(0.3)	0.3	-	(0.3)	03	-	-	-
EES Resco		-			-	-		-		-	V	V			
EEDC		-	-	03	-	0.3	(03)	-	(0.3)	(03)	-	(0.3)	-	-	-
ECI		-	-	-	-	-	-	-	-	-	02	(02)	-	(02)	0.2
EOTT		-	-	-	-			-	-		(0.2)	0.2	-	02	(0.2)
Elms s-															
ECMFlash-actual adj-PY		11.6				-		11.8	(11.8)	-	11.8	(11.8)	-	-	-
TOTAL	30.8	525.5	(494.7)	(136)	520.6	(534.2)	444	4.9	39.5	52.0	1.9	50.1	(7.6)	3.0	(10.6)
															
[BIT- CPOTH4	(195.5)	412.3	(607.8)	(124.2)	432.5	(556.7)	(71.3)	(20.2)	(51.1)	(5.4)	(10.6)	52	(65.9)	(9.6)	(56.3)
EREC EREC+ERECMIN															
Gross Margin															
Storm Lake 1	-	49.1	(49.1)	-	7.0	(70)	-	42.1	(42.1)	-	42.1	(42.1)		-	-
Storer Lake II	-	139	(13.9)	-	-	-	-	13.9	(139)	-	07	(0.7)	-	13.2	(13.2)
Delaware Mountain Power	-	1.2	(1.2)	-	(04)	0.4	-	1.6	(1.6)	-	1.6	(1.6)		-	-
German Sob V 'Tacke'	333	18.9	144	19.5	129	6.6	13.8	6.0	7.8	6.2	4.7	1.5	76	1.3	6.3
Lake Benlon I
Lake Benlon II	-
15.1	
-	
151	-
(3.6)	
-	-
(3.6)	-
16.7	-
-	'
18.7	
15.7	
-	
15.7	
3.0	
-	
3.0
Other	9.4	3.4	6.0	1.7	4.5	(2.8)	7.7	(1.1)	8.8	5.2	(2.2)	7.4	2.5	11	1.4
	57.8	86.5	(28.7)	176	24.0	(6.4)	40.2	62.5	(22.3)	27.1	46.9	(19.8)	13 1	15.6	(2.5)
Op Costs & Expenses	(49.2)	(485)	(0.7)	(17.9)	(18.5)	06	(31.3)	(300)	(1.3)	(18.4)	(17.0)	(1.4)	(12.9)	(13.0)	0.1
Equity in Unconsol Subs
Qualified Facility Partnerships	
18.8		
18.6	
2.4	
-	
2.4	
164		
164	
4.5	
-	
4.5	
11.9	
-	
11.9
Other	0.9	(3.1)	4.0	0.6	(1.6)	2.2	0.3	(1.5)	1.8	0.3	(0.8)	1.1	-	(07)	0.7
Other income (excl Min lnt)	09	11.4	(10.5)	0.6	(0.9)	1.5	03	12.3	(120)	(01)	08	(09)	0.4	11.5	(11.1)
1811-6660	292	463	(17.1)	33	3.0	0.3	25.9	43.3	(17.4)	134	29.9	(16.5)	12.5	134	(0.9)
EREC - Minority Interest	0.6	(2.3)	2.9	-	(0.2)	0.2	0.6	(21)	2.7	-	(34)	3.4	0.8	1.3	(0.7)
	29.8	440	(14.2)	3.3	2.8	0.5	26.5	41.2	(14.7)	134	26.5	(13.11	131	14.7	(1.6)
															
Clean Fuels															
15
5
Revenues	180.5	129.1	51.4	67.1	455	21.8 D	1134	836	29.8	585	442	14.3 A	549	39.4	.
Cost of Sales	(128.2)	(87.4)	(40.8)	(50.4)	(292)	(21.2) E	(77.8)	(582)	(196)	(35.7)	(29.6)	(6.1) B	(42.1)	(28.8)	(13.5)
Reversal against charge to reflect losses on co	15.4	232	(7.8)	-	7.8	(7.8) F	15.4	15.4	-	7.7	7.7	-	7.7	7.7	-
FAS 121 Impairment	-	(441.0)	441.0	-	(441.0)	441.0 G	-	-	-	-					'
Op Costs & Expenses	(685)	(85.4)	169	(22.8)	(27.9)	5.1 H	(45.7)	(57.5)	11.8	(21.7)	(28.6)	6.9 C	(24 0)	(28.9)	4.9
Equity in Unconsol Subs	-
0
4	-
0
4	-
-	-
-	-
-	
-	-
0.4	
0.4	
-	
0.2	-
0.8	
(0.6)	
0.2	
(0.4)	
0.8
Other income (incl Min Int)
IBIT - CF	.
(0.4)	.
(461.1)	460.7	(61)	(444.8)	438.7	5.7	(16.3)	22.0	9.0	(5.5)	14.5	(3,3)	(10,8)	7.5
															
IBIT- Cor & Other
Cor
orate -Other	
(246.2)	
4069	
(653.1)	
(129.2)	
494.8	
(624.0)	
(117.0)	
(879)	
(29.1)	
(48 8)	
(81.8)	
35.0	
(70.2)	
(6.1)	
(64.1)
p
Corp Finance (Co 099)	(4.3)	101	(14.4)	(26)	6.5	(9.1)	(1.7)	3.6	(53)	0.4	0.8	(04)	(2.1)	2.8	(49)
ECM-Other	54.6	21.6	33.0	5.5	75	(2.0)	49.1	14.1	35.0	42.3	7.0	35.3	6.8	7.1	(03)
EEDC	(05)	(23)	1.8	11	-	1.1	(1.6)	(2.3)	0.7	(1.2)	(1.8)	0.6	(0.4)	(0.5)	0.1
EES Resco	-	(7.7)	7.7	-	(4.2)	42	-	(3.5)	35	-	(3 5)	3.5	-	-	-
net of Rhythms transfer
ECI	-	-	-	-	-	-	-	-	-	-	4.3	(4.3)	-	(4.3)	4.3
,
EOTT	-	-	-	-			-	-	-	-	(02)	0.2	-	0.2	(02)
Elims	11.5	(15.2)	26.7	-	(73.0)	73.0	11.5	57.8	(46.3)	(0 7)	47.4	(48.11	12.2	10.4	1.8
TOTAL	(184.9)	413.4	(598.3)	(1252)	431.6	(556.8)	(59.7)	(18.2)	(41.5)	(6.0)	(27.8)	21.8	(537)	9.6	(633)
EREC	29.8	440	(14.2)	33	2.8	0.5	26.5	41.2	(14.7)	13.4	26.5	(131)	13.1	14.7	(1.6)
Clean Fuels	(0.4)	(461.1)	460.7	(6.1)	(444.8)	438.7	5.7	(16.3)	22.0	9.0	(5.5)	145	(3.3)	(108)	7.5
TOTAL IBIT- Corp & Other	(155.5)	(3.7)	(151.8)	(128.0)	(10.4)	(117.6)	(27.5)	6.7	(34.2)	16.4	(6.8)	23.2	(43.9)	13.5	(57.4)

A Primarily due to higher MTBE and methanol prices.
B Primarily due to higher feedstock prices.
C Due to no MTBE lease payment in 2000, partially offset by plant outage costs.
D Primarily due to higher MTBE and methanol prices. MTBE volumes were also up.
E Primarily due to higher feedstock prices. Also higher volumes.
F. Reserve was fully util˘ed at end of second quarter 2000.
G. Write-down of MTBE assets in third quarter 1999.
H. Due to no MTBE lease payment in 2D00, partially offset by plant outage costs.

a3

EC46849A0032214

EXH066-00326


=============
Page 25 of 33
=============

ENRON CORP
CALCULATION OF EARNINGS PER SHARE

Numerator:
Basic
  Income before cumulative effect of accounting changes
Preferred stock dividends:
  Second preferred stock
  Series A Junior Voting Convertible Pref. Stock
Series B Convertible Pref. Stock
  Income available to common shareholders before cumulative
effect of accounting changes
  Cumulative effect of accounting changes
Income available to common shareholders
Diluted
  Income available to common shareholders
  Effect of assumed conversion of dilutive securities:
Second preferred stock
  Junior Voting Convertible Pref. Stock
  Income before cumulative effect of accounting changes
Cumulative effect of accounting changes
  Income available to common shareholders after
assumed conversions

Denominator:
Denominator for basic earnings per share - weighted-average shares
Effect of assumed conversion of dilutive securities:
Preferred stock
  Stock options
Dilutive potential common shares
Denominator for diluted earnings per share - adjusted
weighted-average shares and assumed conversions
Basic earnings per share:
  Before cumulative effect of accounting changes
Cumulative effect of accounting changes
  Basic earnings per share
Diluted earnings per share:
  Before cumulative effect of accounting changes
Cumulative effect of accounting changes
Diluted earnings per share

3 - months ended		9 - months ended
September 30,		September 30,
2000	1999		2000	1999
				
$ 292.4	$ 289.7	$	919.0 S	634.0
(4.3)	(4.5)	$	(13.1) $	(13.4)
(16.6)	(15.9)	S	(49.5) $	(30.7)
				
271.5	269.3	$	856.4 $	589.9
				
$ 271.5	$ 269.3	$	856.4 $	589.9
				
$ 271.5	$ 269.3	$	856.4 $	589.9
4.3	4.5	$	13.1	13.4
16.6	-	$	49.5 $	-
292.4	273.8	$	919.0 $	603.3
		$	- $	-
				
$ 292.4	$ 273.8	$	919.0 $	603.3
				
741.2	714.1		732.4	701.9
84.7	35.7		84.9	35.8
43.7	31.3		43.9	28.0
128.4	67.0		128.8	63.8
				
869.6	781.1		861.2	765.7
				
$ 0.37	$ 0.38	$	1.17 $	0.84
$ -	$ -	$	- $	-
$ 0.37	S 0.38	$	1.17 $	0.84
				
$ 0.34	$ 0.35	$	1.07 $	0.79
$ -	$ -	$	- $	-
$ 0.34	$ 0.35	$	1.07 $	0.79

a4

EC46849AO032215

EXH066-00327


=============
Page 26 of 33
=============

Enron Corp.
Interest Expense
(Millions of Dollars)

Interest on third party debt
Co 99 only
  Interest on long-term debt
Interest on short-term debt
Other interest
  Interest rate swaps

Corp & IVEST4E (excluding Co 99)
Elims (ENRON4)
ECM (Corp)
EREC
Clean Fuels

EOG
ETS - NNG/TW
PGG
Wholesale:
North America
WHOLE4E
Enron - Europe
CALME
APACHI
South America
San Juan
India
EGM
El Regions
ECM (Wholesale)
EGEP

EBS
EES
Total 3rd Party

Capitalized Interest
EOG
GPG
PGG
North America
CALME
APACHI
ESA
India
El HQ
El Regions
EBS
EES
CORP
EREC
Clean Fuels
Total Capitalized Interest
Amort of debt discount
Discount on assigned receivables

Total Intercompany Interest

  Total Interest Expense

  1999 Actuals
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year

79.5
11.9
2.0
(3.0)	80.4
13.1
2.7
(3.2)	99.0
-
0.9
(4.5)	91.8

2.5
10.0	350.7
25.0
8.1
(0.7)
90.4	93.0	95.4	104.3	383.1
1.2	3.8	16.4	23.8	45.2
(0.4)	(0.5)	(0.7)	(6.1)	(7.7)
0.6	0.3	0.3	0.5	1.7
		0.1	-	0.1
17.3	17.9	9.6		44.8
13.4	13.7	13.0	12.1	52.2
18.2	15.5	16.7	19.6	70.0
(0.4)	0.8	4.5	(4.7)	0.2
10.2	(2.0)	6.5	2.3	17.0
29.4	34.4	38.9	(21.8)	80.9 (1)
			5.1	5.1
	-	0.8	(0.8)	,...,- .
392	_
33.2	50..	(199	103.2
1.1	2.6	(3.7)	2.8	2.8
1.9	2.7	1.6	(2.7)	3.5
182.9	182.2	199.4	134.4	698.9

(3.2)	(3.1)	(1.5)	-	(7.8)
(0.7)	(0.3)	(0.2)	(0.4)	(1.6)
(0.4)	(0.4)	(0.4)	(0.5)	(1.7)
(3.2)	(6.2)	(6.3)	(7.2)	(22.9)
(1,0)	(0.7)	(4.6)	(1.0)	(7.3)
			(7.2)	(7.2)
		(0.2)	(0.1)	(0.3)
(4.4)	(4.3)	(3.2)	0.4	(11.5)
(0.2)	(0.3)	(0.2)	(0.2)	(0.9)
(13.1)	(15.3)	(16.6)	(16.2)	(61.2)
1.5	2.6	4.2	2.8	11.1
3.3	5.7	0.5	(1.6)	7.9
				
-	0.0	-	-	

  174.6 175.2 187.5 119.4 656.7

  174.6 175.2 187.5 119.4 656.7
(1) 1999 4th qtr decrease due to the restructuring of Elektro Debt.
  (2) Qtr decrease due to El's trade interest expense being reported by regions in 2000. ~~
Intexp 3g00, interest
EXH066-00328

  2000 Actuals
  1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year

100.5	101.7	99.9	302.1
1.9	1.1	(2.8)	0.2
0.1	2.3	(2.4)	
6.5	15.6	7.6	29.7
109.0	120.7	102.3	- 332.0
25.2	13.8	(1.2)	37.8
		14.3	14.3
(0.4)	29.7	62.3	91.6
0.8	1.5	0.8	3.1
		(0.2)	(0.2)
10.5	9.9	9.5	29.9
17.8	18.2	18.4	54.4
0.3	-	6.1	6.4
		(3.2)	(3.2)
4.7	(1.1)	14.0	17.6
0.5	(0.3)	0.2	0.4
0.7	2.2	4.6	7.5
(1.5)	(3.1)	5.8	1.2
0.2	0.2	0.3	0.7
	0.1	1.9	2.0
		0.1	0.1
2.2	4.2	4.2	10.6
71	2.2	340	43.3
.
	0.1 _ .	0.1	0.2
(0.1)	1.3	5.4	6.6
169.9	197.4	245.7	613.0

(0.1)	(0.1)	(0.3)	(0.5)
(0.6)	(0.8)	(1.0)	(2.4)
(8.2)	(7.3)	0.1	(15.4)
-	-	(1.5)	(1.5)
	(1.4)	(0.6)	(2.0)
	(2.1)	1.4	(0.7)
(0.3)	(0.4)	(1.6)	(2.3)
(0.7)	0.9	0.2	0.4
(0.1)	(0.3)	0.4	
(2.2)	(1.5)		(3.7)
(0.1)	(0.1)	0.2	-
(12.3)	(13.1)	(2.7)	- (28.1)
3.7	4.7	4.4	12.8

3rd Qtr YTD
Variance Variance

0.9
(2.8)
(3.3)
12.1

  6.9
(17.6)
14.3
63.0
  0.5
(0.3)
(9.6)
(3.5)
1.7
1.6
(3.2)
7.5
0.2
4.6
5.8
0.3
1.9
0.1
  (38.9) (2)
4.2
  (0.8)
  .
(16.7)
  3.8
3.8
46.3

142.2
(24.8)
(4.7)
35.9

  148.6
..... __....
32.8
14.3
92.5
  2.2
(0.2)
(35.2)
  2.8
20.7
6.0
(3.2)
9.4
0.4
7.5
1.2
0.7
2.0
0.1
  (63.8)
10.6
  .
(29.1)
  (3.5)
2.0
._........ 247.9

  1.5
(0.1)
(0.6)
6.4
(1.5)
(0.6)
1.4
(1.6)
0.2
4.6
0.6
3.2
0.4
13.9

0.2
(0.5)

6.3
0.5
(1.6)
(6-0)
(1.5)
(2.0)
(0.7)
(2.3)
0.4
1.7

  5.0
0.5
0.3
8.7
(9.0)
6.5

  254.4

  6.5 - 6.5

  161.3 195.5 247.4 604.2 59.9
161.3 195.5 247.0 603.8

EC46849AO032216
  10/16/2000, 8:49 PM


=============
Page 27 of 33
=============

Enron Corp.
Dividends on Preferred of Subs
(Millions of Dollars)
(Preliminary)
IVEST:
Enron Capital Trust I (1 P1) - TOPrS
Enron Capital Trust II (964) - TOPrS
Enron Capital Trust III (970) - ACTs
Enron Capital LLC (579) - MIPS
Enron Capital Resources LP (655) - MIPS
Organizational Partner, Inc (604)

PGE
EEC (445)
CALME
Rounding entry

  Total Dividends on Pref of Subs

  1999 Actuals
  1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year

  2000 Actuals_
  1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year

4.1	4.2	4.2	4.1	16.6	4.2	4.1	4.1	12.4
3.0	3.1	3.0	3.1	12.2	3.0	3.0	3.1	9.1
2.7	2.6	2.7	2.8	1 0.8	3.2	3.3	-	6.5
4.3	4.2	4.3	4.3	17.1	4.3	4.2	4.3	12.8
1.7	1.7	1.7	1.7	6.8	1.7	1.7	1.7	5.1
0.4	0.4	0.4	0.4	1.6	0.4	0.4	0.4	1.2
16.2 ......
....._...	.. 16.2	16.3 ......	16.4	65.1	16.8 ...	16.7	13 6
..... _......	47.1
. _ _ .._....-
0.6	0.6	0.5	0.6	2.3	0.6	0.6	0.5	1.7
2.2	2.1	2.2	2.1	8.6	-	2.1	4.4	6.5
					-	2.4	1.2	3.6
				-	0.7	(0.7)	-	-
19............... _	_...... 18.9	19.0 ._.....	19.1	76.0 ..	18.1...._	_ 21.1	19.7 ,.	58.9.....
19.0	18.9	19.0	19.1	76.0	18.1	21.1	20.4	59.6

  Intexp 3g00.xls, div on pref °247
EXH066-00329

EC46849AO032217
10/16/2000, 8:29 PM


=============
Page 28 of 33
=============

ENRON CORP.
Table 1 - Earnings Summary
(Unaudited: in millions, except per share data)

  Quarter Ended
September 30,
  2000 1999

Revenues

Transportation and Distribution:
Transportation Services
Portland General
Wholesale Energy Operations and Services
Retail Energy Services
Broadband Services
Exploration and Production (a)
Corporate and Other (including intercompany eliminations)
Total Revenues

Nine Months Ended
September 30,
  2000 1999

$ 129 $	162 $	501 $	472
729	407	1,557	1,002
28,145	11,062	55,693	26,351
1,476	542	2,958	1,252
135	-	345	-
-	119	-	526
(607)	(457)	(1,016)	(464)
$ 30,007 $	11,835 $	60,038 $	29,139

After tax results

Net income excluding nonrecurring items

$ 292 $ 223 $ 919 $ 698

Non-recurring items

Gain on sale of EOG stock - 345 - 345
Charge to reflect impairment of MTBE asset - (278) - (278) 0
Cumulative effect of accounting changes - - - (131)
  Net income $ 292 $ 290 $ 919 $ 634

Earnings per share (diluted) (b)(c)

EPS (diluted) excluding nonrecurring items

Non-recurring items:
Gain on sale of EOG stock
Charge to reflect impairment of MTBE asset
Cumulative effect of accounting changes
EPS (diluted)

$ 0.34 $ 0.27 $ 1.07 $ 0.87

  0.44 - 0.45
(0.36) - (0.36)
  - - - (0.17)
$ 0.34 $ 0.35 $ 1.07 $ 0.79

Average shares outstanding (diluted) (b)(c)

  869.6 781.1 861.2 765.7

(a) Reflects results of Enron Oil & Gas through August 16, 1999, date of share exchange transaction.
(b) Shares outstanding and EPS amounts have been restated to reflect the two-for-one common stock split
effective August 13, 1999.
(c) The Second Preferred Stock and the Series B Preferred Stock were both dilutive in the first three quarters of 2000.

EC46849AO032218

EXH066-00330


=============
Page 29 of 33
=============

Third Quarter 2000

  ENRON CORP.
Table 2a - Results by Segment
(Unaudited: in millions, except per share amounts)

IBIT:
Transportation and Distribution:
  Transportation Services
Portland General
Wholesale Energy Operations and Services
Retail Energy Services
Broadband Services
Corporate and Other
IBIT
Interest and Related Charges, net
Dividends on Preferred Securities
of Subsidiaries
Minority Interests
Income Tax Expense
Net Income
Preferred Dividends (a):
Second Preferred Stock
Series B Preferred Stock
Earnings on Common Stock

Average Number of Shares Used:
Basic
  Diluted (a)

Earnings per Common Share:
Basic
  Diluted

  Non-
Recurring Recurring Total

$ 83 $	- $	83
74	-	74
627	-	627
30	-	30
(20)	-	(20)
(128)	-	(128)
666	-	666
247	-	247
20	-	20
35	-	35
72	-	72
292	-	292
5	-	5
16	-	16
$ 271 $	- $	271
		
		741.2
869.6	-	869.6
		
	$	0.37
$ 0.34 $	- $	0.34

(a) The Second Preferred Stock and the Series B Preferred Stock were both dilutive in the first three quarters of 2000.

SY}

EC46849AO032219

EXH066-00331


=============
Page 30 of 33
=============

Third Quarter 1999

  ENRON CORP.
Table 2b - Results by Segment
(Unaudited: in millions, except per share amounts)

IBIT:
Transportation and Distribution:
  Transportation Services
Portland General
Wholesale Energy Operations and Services
Retail Energy Services
Broadband Services
Exploration and Production (a)
Corporate and Other
  IBIT
Interest and Related Charges, net
Dividends on Preferred Securities
of Subsidiaries
Minority Interests
Income Tax Expense
Net Income Before Cumulative Accounting Changes
Cumulative Effect of Accounting Changes, net of tax
Net Income (Loss)
Preferred Dividends:
Second Preferred Stock
Series A Preferred Stock
Earnings (Loss) on Common Stock

Average Number of Shares Used (b):
Basic
  Diluted

Earnings (Loss) per Common Share (b):
Basic
  Diluted

  Non-
Recurring Recurring Total

$ 85	$	-	$	85
52		-		52
378		-		378
(18)		-		(18)
33		-		33
(23)		13		(10)
507		13		520
187		-		187
19		-		19
38		-		38
40		(54)		(14)
223		67		290
223		67		290
4		-		4
15		-		15
$ 204	$	67	$	271
				
				714.1
781.1		781.1		781.1
				
			$	0.38
$ 0.27	$	0.08	$	0.35

(a) Reflects results of Enron Oil & Gas through August 16, 1999, date of share exchange transaction.
(b) Shares outstanding and EPS amounts have been restated to reflect the two-for-one common stock split
effective August 13, 1999.

ri
M

EC46849AO032220

EXH066-00332


=============
Page 31 of 33
=============

Nine Months 2000

  ENRON CORP.
Table 2c - Results by Segment
(Unaudited: in millions, except per share amounts)

IBIT:
Transportation and Distribution:
  Transportation Services
Portland General
Wholesale Energy Operations and Services
Retail Energy Services
Broadband Services
Corporate and Other
IBIT
Interest and Related Charges, net
Dividends on Preferred Securities
of Subsidiaries
Minority Interests
Income Tax Expense
Net Income
Preferred Dividends (a):
Second Preferred Stock
Series B Preferred Stock
Earnings on Common Stock

Average Number of Shares Used:
Basic
  Diluted (a)

Earnings per Common Share:
Basic
  Diluted

Non-
Recurring Recurring Total

$ 288 $	- $	288
241	-	241
1,483	-	1,483
70	-	70
(28)	-	(28)
(155)	-	(155)
1,899	-	1,899
604	-	604
59	-	59
109	-	109
208	-	208
919	-	919
13	-	13
49	-	49 m
$ 857 $	- $	857 nl
		
		732.4
861.2	-	861.2
		
	$	1.17
$ 1.07 $	- $	1.07

(a) The Second Preferred Stock and the Series B Preferred Stock were both dilutive in the first three quarters of 2000.

EC46849AO032221

EXH066-00333


=============
Page 32 of 33
=============

Nine Months 1999

  ENRON CORP.
Table 2d - Results by Segment
(Unaudited: in millions, except per share amounts)

  Non-
Recurring Recurring Total

IBIT:
Transportation and Distribution:

Transportation Services $	283 $	-	$ 283
Portland General	200	-	200
Wholesale Energy Operations and Services	1,054	-	1,054
Retail Energy Services	(75)	-	(75)
Broadband Services	-	-	-
Exploration and Production (a)	65	-	65
Corporate and Other	(18)	13	(5)
IBIT	1,509	13	1,522
Interest and Related Charges, net	537	-	537
Dividends on Preferred Securities			
of Subsidiaries	57	-	57
Minority Interests	94	-	94
Income Tax Expense	123	(54)	69
Net Income Before Cumulative Accounting Changes	698	67	765
,Cumulative Effect of Accounting Changes, net of tax	-	(131)	(131)
Net Income (Loss)	698	(64)	634
Preferred Dividends:			
Second Preferred Stock	13	-	13
Series A Junior Voting Convertible Preferred Stock (b)	29	-	29
Earnings (Loss) on Common Stock $	656 $	(64)	$ 592
			
Average Number of Shares Used (c):			
Basic			702.0
Diluted	765.7	765.7	765.7
Earnings (Loss) per Common Share (c):			
Basic			$ 0.84
Diluted $	0.87 $	(0.08)	$ 0.79

(a) Reflects results of Enron Oil & Gas through August 16, 1999, date of share exchange transaction.
(b) The Series A Junior Voting Convertible Preferred Stock was antidilutive and therefore has been excluded from the
calculation of diluted earnings per share.
(c) Shares outstanding and EPS amounts have been restated to reflect the two-for-one common stock split
effective August 13, 1999.

EC46849A0032222

1'n

EXH066-00334


=============
Page 33 of 33
=============

ENRON CORP.
Table 3a - Business Highlights
(Unaudited)

	Quarter Ended		Nine Months Ended
	September 30,		September 30,
	2000 199	9	2000 1999
Transportation Services				
(In Millions)			
Net Revenues	$ 119 $	145 $	468 $ 450
Operating Expenses	63	64	204 190
Depreciation & Amortization	16	18	49 52
Equity in Earnings	28	14	45 30
Other Income, net	15	8	28 45
IBIT	$ 83 $	85 $	288 $ 283

Total Volumes Transported (BBtu/d) (a)

Northern Natural Gas	3,009	3,525	3,464	3,847
Transwestern Pipeline	1,746	1,575	1,639	1,462
Florida Gas Transmission	1,649	1,659	1,601	1,477
Northern Border Pipeline	2,420	2,419	2,438	2,404
				
Portland General					
(In Millions)				
Revenues $	729 $	407 $	1,557 $	1,002
Purchased Power & Fuel	522	241	976	460
Operating Expenses	85	74	239	223
Depreciation & Amortization	60	43	152	137 m
Other Income, net	12	3	51	18
IBIT $	74 $	52 $	241 $	200
Retail Customers (end of period, thousands)	722	714	722	714
				
Electricity Sales (Thousand MWh)				
Residential	1,444	1,440	5,285	5,400
Commercial	1,964	1,951	5,605	5,513
Industrial	1,249	1,162	3,653	3,265
Total Retail	4,657	4,553	14,543	14,178
Wholesale	5,703	4,921	14,893	9,312
Total Sales	10,360	9,474	29,436	23,490

(a) Reflects 100% of each entity's throughput volumes.

EC46849A0032223

EXH066-00335