Collateral Valuation Bank of Amertca - Stock Price assumptions 274ul~01~ Enron 546.84 TCW. Select S 16.74 Compaq $14.50 TCW-Ag~. S13.16 Eli Lilly $78.12 TCW - Small $20.90 EOTT S20.25 .54 (1 0 ason~ In e n I!..... Outstanding Loan Balance S7.304..392 Collateral Pled ed Shares Value Enron Corp. 393,597 $18,436,083 Compaq Computer 332,256 54.817,712 Total Market Value of Collateral 523,253,795 Less: Collateral Required (80% LTV) 31.41/o 59,130,490 Excess (Deficit) Collateral SI 4.123,305 Borrowing Power Si 1,295,644 Available to Borrow SlI.298.644 - hi Outstanding Loan Balance . S6~952,OO0 Collateral Pled ed Shares Value Compaq 113,064 51,639,428 Eli Lilly & Co. 20,220 $1,579,586 EOTT Energy Parmers 5,000 5101.250 TCW Galileo Select Equines 131,738 52,205,294 TCW Galileo Ag~essive Growth 37,949 $499,409 TCW Small Cap Growth 41,485 5867,037 Enron Corp. (includes addinonal 25,000 shares) 60,000 52.810.400 Total Market Value of Collateral S9,702,404 Less: Collateral Required (LTV 80%) 71.65% 58,690,000 Excess (Deficit) Collateral 51 ,O1Z,404 Borrowing Power 5809,923 Available to Borrow 5809.923 LOC..010727 St7i'2002 GOVER~NMENT EXHIBIT 24217 Crim No. H 04-0025 1 Confidential Treatment Requested under FOIA LAY-SEC-I 000000161 79.30/c 20.7% 100.0% 16.9% 16.3% 1.0% 22.7% 5.1% 8.9% 290% 100.0% F Collateral Valuation Bank of America * LU. C oa enet S5.000..O0O Outstanding Loan Balance Collateral Pledged Shares Value Enron Corp. 143,690 36,730.440 Total Market Value of Collateral S6.730.440 Less: Collateral Required (800/a LTV) 74.3% S6.250.O00 Excess (Deficit) Collateral S480.440 Borrowing Power S384~3S2 Available to Borrow S384.J52 $750.000 Line of CredIt (Unsecured) I/N/O Kenneth L. & Linda P. Lay Outstanding Loan Balance LOC..010727 8fl~'2OO2 so Confidential Treatment Requested under FOIA LAY-SEC-I 000000162 Collateral Valuation Chase 27-Jul-01 Stock Price Assumprwns Enron 546.84 Corrma~ 514.50 S 15.0 Million Non Purpose Credit Line I STOCK Symbol Certif. No. Enron Corp ENE HC153831 Enron Corp ENE from PW Total ENE Shares 26,017 233,163 Value S 1.218,636 S 9.702.719 S 10.921,355 Ownership I Personal Personal 9*7 4% C?Q BB125523 20.000 S 290,000 Personal Total CPQ 20,000 S 290,000 2.6% Total Value of Collateral S 11.211355 LTV SO% AVAILABLE BALANCE SST~4Ot,5I& Funded (S7.042.000~ REMAINING BALANCE . ~ L0C010727 8/7/2002 ConFidential Treatment Requested under FOIA LAY-SEC-I 000000163 Compaq Collateral Valuation Compass 27-Jul-01 Stock Price Assum tior, Enron S46.84 Eli Lilly S78.12 S 10.0 Million Non Purpose Credit Lane STOCK Symbol Certif. No. Shares Ownership Eli Lilly LLY FC24922 5,000 Personal Eli Lilly LLY CNY1S3SO 5 000 Personal Total LLY 10,000 78~,2OO Enron Corp ENE HC119322 7690 Personal Enron Corp ENE HC119285 22.052 Personal Enron Corp ENE HC119286 1,751 Personal Enron Corp-Split ENE HC164652 1,751 Personal Enron Corp ENE HC1 19359 4,521 Personal Enron Corp-Split ENE HC164653 4,521 Personal Enron Corp ENE HC1 19350 7,792 Personal Enron Corp ENE HC127094 9440 Personal Total ENE 59.518 2.787.823 TOTAL $ 3,569,023 LTV 800/. AVAILABLE BALANCE 52.855.218 ~ REMAINING BALANCE (S634.653) Additional Collateral Sanoers Moms Hams (30% LTV. caooed at Si .000.000) Total S 3,500,000 LW 30% AVAILABLE BALANCE S 1.000,000 Funded S0~ REMAINING BALANCE S1.O00.090 Con f~dc:)IiaI Trcalnlcnl Rcques!ed undcr FOIA LAY-SEC-I 000000164 2 1.9% 78,1% LOC.01077 5/712002