slide1 n.
Download
Skip this Video
Download Presentation
Enron North America Project Motown March 2000

Loading in 2 Seconds...

play fullscreen
1 / 6

Enron North America Project Motown March 2000 - PowerPoint PPT Presentation


  • 124 Views
  • Uploaded on

Enron North America Project Motown March 2000. Current MCN Ownership Structure. MCN Holding Company. 100%. MCN Energy Enterprises. 100%. 100%. 100%. 100%. CDC Ada Inc. MCN Ada GP Inc. Ludington Cogeneration Co. Ludington Cogeneration Holdings Ltd. 49.5% LP. Ada Cogeneration

loader
I am the owner, or an agent authorized to act on behalf of the owner, of the copyrighted work described.
capcha
Download Presentation

PowerPoint Slideshow about 'Enron North America Project Motown March 2000' - cleary


Download Now An Image/Link below is provided (as is) to download presentation

Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author.While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.


- - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - -
Presentation Transcript
slide2

Current MCN Ownership Structure

MCN Holding

Company

100%

MCN Energy

Enterprises

100%

100%

100%

100%

CDC Ada Inc.

MCN Ada

GP Inc.

Ludington

Cogeneration

Co.

Ludington

Cogeneration

Holdings Ltd.

49.5% LP

Ada

Cogeneration

LP

0.5% GP

49.0% LP

Michigan

Power

LP

1.0% GP

slide3

Current Michigan Power Project Structure

MCN Energy

Company

100.0%

1

MCN Energy

Enterprises

Dynegy

Fuel Supply Payment

Is Subordinate to Debt

Service By Agreement

100.0%

Ludington Cogen Co.

(LP)

Ludington Cogen

Holdings, Ltd. (GP)

Michigan Cogen, Inc.

(LP)

Michigan Power, Inc.

(GP)

MichCon Gas

Company*

49.0%

1.0%

49.0%

1.0%

MCN Power

Company (CDC)*

Gas Transportation

Agreement

Michigan

Power LP

O&M Agreement

Term Loan

($130.2 MM)

Dynegy Operating

Company

Gas Sales

Agreement

1

LIBOR + 112.5 - 200.0 bp

($50.0 MM SWAP @ 5.4975%)

Agent

(Barclays’)

WC Line

($3.0 MM)

Power Purchase Agreement

Consumers

Power Company

LIBOR + 112.5 - 200.0 bp

DSR Line

($7.1 MM)

Steam Sales Agreement

Dow Chemical

Company

*MCN AFFILIATES

LIBOR + 112.5 - 200.0 bp

slide4

Current Ada Project Structure

MCN Energy

Company

Delta Power

Company

ConEd

Development, Inc.

100.0%

MCN Energy

Enterprises

Delaware

LLC

(LP)

Delaware

LLC

(GP)

100.0%

CDC Ada, Inc.

(LP)

MCNIC Ada GP, Inc.

(GP)

49.5%

0.5%

49.5%

0.5%

Gas Sales

Agreement

MichCon Gas Co.

(MCN Affiliate)

Gas Transportation

Agreement

Ada

Cogen LP

O&M Agreement

GE Energy Plant

Operations, Inc.

Term Loan

($30.0 MM)

Agent

(ABN Amro)

Power Purchase Agreement

LIBOR + 87.5 to 100 bp

Consumers

Power Co.

WC Revolver

($1.0 MM)

Steam Sales Agreement

Amway

Corporation

LIBOR + 87.5 to 100 bp

slide5

Acquisition Structure

Enron

Amount Equal

to Floating $

Fixed $

(Yield on Debt)

Delta Power

Company LLC

Bank

$1,735,000

(3% of PP as Equity

Funding Plus $10,000

C-Corp Funding)

100% Interest

$55,775,000

(97% of PP as Debt Funding)

$10,000

White Pine

Energy LLC (**)

White Pine

Preferred Holdings

(C-Corp)

P&I* @ Prime + 300 bp (“Floating $”)

w/Equity Call Option

100% Interest

100% Interest

Purchase Price (PP) = $57,500,000

MPPA LLC (**)

CDC Ada Inc.

MCNIC Ada

GP Inc.

Ludington

Cogeneration

Co.

Ludington

Cogeneration

Holdings Ltd.

Purchases 0.01% Preferred LP Interests

NOTES:

Newly Formed Entities

(*) Funds in excess of the amount

required to pay operating costs

and Delta Power’s dividend

are used to pay accrued interest

and then out-standing principle

on Bank loan.

(**) Disregarded for Tax Purposes

Ada

Cogeneration

LP

Michigan

Power

LP

49.49% LP

Interest

0.50% GP

Interest

48.99% LP

Interest

1.00% GP

Interest

$5,000

$5,000

slide6

Operating Structure

NOTES:

Revenue Sources

Costs:

1. Operating - Salary/Expenses

CEO &CFO are employees of Delta Power pre-exercise

2. Operating - Corporate Services Agreement (CSA)

Covers the provision of as accounting, tax, legal

and other services (including benefits post-exercise)

at “fair market value”

3. Dividend

4. Debt Service (I&P per “Waterfall”)

Delta Power

Company LLC

Bank

4

3

1

2

Enron

or

Designee

White Pine Energy

2-3 Employees

(DPC CEO, President & VP/Treasurer)

2 Member Board of Directors

White Pine

Preferred Holdings

GP/LP

Distributions

(Variable)

Consulting

Service Fees

(Retainer + Cost)

MGP Fees

($206,000/yr)

CDC Ada Inc.

MCNIC Ada

GP Inc.

Ludington

Cogeneration

Co.

Ludington

Cogeneration

Holdings Ltd.

Preferred LP Distributions

(Variable)

MPPA LLC

Ada

Cogeneration

LP

Michigan

Power

LP

49.49% LP

Interest

0.50% GP

Interest

48.99% LP

Interest

1.00% GP

Interest