Projected Value of Major Asbestos Debtor Trusts

Bankrupt Entity

Date of Filing

Assets
(In Billions)

Available Insurance
(In Millions)

Projected Total
Reorg. Costs
(In Millions)2

Estimated Trust Fund
(In Billions)

A.P. Green Industries

02/14/2002

N/A

$664

$22.55

$.05

1 Armstrong World Industries

12/06/2000

$4.164

$236

$145.37

$1.5

1 Babcock & Wilcox

02/22/2000

$.840

$1,015

$229.19

$1.5

Combustion Engineering

02/17/2003

N/A

N/A

N/A

N/A

DII Industries (Halliburton)

12/16/2003

$4.225

$1,600

$31.92

$2.0

1 Federal Mogul

10/01/2001

$10.15

$771

$345.24

$2.0

Kaiser Aluminum

06/09/2000

$ 3.364

$501

N/A

$1.0

NARCO/Honeywell

01/04/2002

$1.4

$1,400

N/A

$2.5

1 Owens Corning

10/05/2000

$6.494

$59

$353.82

$3.4

Pittsburgh Corning

04/01/2000

$.108

$700

N/A

$3.0

1 U.S. Gypsum

06/25/2001

$3.2

$76

$100.82

$1.2

1 W.R. Grace Co.

04/02/2001

$2.493

$360

$114.79

$1.1

Totals

$36.438B

$7,382M

$1,343.67M

$19.250B

1 These six debtors have, collectively, almost $30 billion in assets plus roughly $6 billion in insurance available to pay asbestos claims.

2 Please see chart below for detailed Projected Chapter 11 Reorganizations Costs.

Note: Value of Trust Fund is based on company cash contributions, available insurance, bank notes and the sale of new common stock


Chapter 11 Asbestos Reorganization Costs (2001-2003) For Six Debtors

(Numbers in Millions of Dollars)

Company

2001

2002

2003

Yearly Avg.*


Projected Total Cost**

Armstrong World Industries

$25.5

$28.1

$25.7

$26.43

$145.37

Babcock & Wilcox

0

$86.0

$39.0

$41.67

$229.19

Federal Mogul

$44.8

$73.1

$70.4

$62.77

$345.24

Owens Corning

$63.0

$ 70.0

$60.0

$64.33

$353.82

U.S. Gypsum

$14.0

$22.0

$19.0

$18.33

$100.82

W.R. Grace

$16.6

$30.6

$15.4

$20.87

$114.79

Totals

$163.9

$309.8

$229.5

$234.40

$1289.23[if supportFields]>