Oglethorpe Power 10-Q 2008 Q2 Quarterly report

QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 1
SELECTED STATISTICS OF EACH MEMBER
(as of December 31)

	Altamaha	Amicalola	Canoochee	Carroll	Central Georgia	Coastal	Cobb(1)	Colquitt		Coweta- Fayette	Diverse
2007
Avg. Monthly Residential Rev.($)	111.78	113.47	115.01	120.85	115.29	138.10	116.96	113.63		126.79	122.73
Avg. Monthly Residential kWh	1,167	1,172	1,257	1,189	1,304	1,317	1,267	1,300		1,277	1,396
Avg. Residential Rev.(cents per kWh)	9.58	9.68	9.15	10.16	8.84	10.49	9.23	8.74		9.93	8.79
Times Interest Earned Ratio(2)	1.73	3.27	1.80	2.19	1.86	1.46	1.22	2.61		1.86	1.26
Equity/Assets(2)	65%	42%	37%	33%	34%	31%	31%	44%		27%	50%
Equity/Total Capitalization(2)	72%	54%	43%	39%	37%	40%	41%	46%		32%	58%
2006
Avg. Monthly Residential Rev.($)	111.40	111.85	111.86	114.44	115.91	132.86	110.16	109.78		120.98	124.71
Avg. Monthly Residential kWh	1,190	1,163	1,275	1,138	1,312	1,357	1,202	1,280		1,258	1,397
Avg. Residential Rev.(cents per kWh)	9.36	9.62	8.78	10.05	8.84	9.79	9.17	8.58		9.62	8.92
Times Interest Earned Ratio(2)	3.02	3.68	1.98	3.17	2.27	1.87	1.55	3.01		1.86	3.11
Equity/Assets(2)	64%	41%	38%	35%	36%	33%	33%	45%		26%	56%
Equity/Total Capitalization(2)	73%	50%	44%	40%	40%	39%	43%	54%		30%	62%
2005
Avg. Monthly Residential Rev.($)	105.99	106.21	113.27	104.67	110.78	127.77	105.95	105.12		111.72	116.88
Avg. Monthly Residential kWh	1,178	1,152	1,376	1,143	1,296	1,349	1,178	1,255		1,242	1,412
Avg. Residential Rev.(cents per kWh)	9.00	9.22	8.23	9.16	8.55	9.47	9.00	8.38		9.00	8.28
Times Interest Earned Ratio(2)	2.72	3.07	1.99	2.00	1.55	1.48	2.25	1.96		0.43	1.59
Equity/Assets(2)	63%	40%	45%	35%	37%	33%	34%	42%		24%	54%
Equity/Total Capitalization(2)	71%	48%	56%	42%	41%	36%	42%	51%		30%	60%
	Middle Georgia	Mitchell	Ocmulgee	Oconee	Okefenoke	Pataula(1)	Planters	Rayle		Satilla	Sawnee
2007
Avg. Monthly Residential Rev.($)	136.50	120.36	107.50	125.31	136.65	0.00	114.61	122.44		121.94	126.13
Avg. Monthly Residential kWh	1,336	1,331	1,051	1,141	1,290	0.00	1,275	1,036		1,282	1,309
Avg. Residential Rev.(cents per kWh)	10.22	9.04	10.23	10.98	10.60	0.00	8.99	11.82		9.51	9.64
Times Interest Earned Ratio(2)	1.45	1.86	2.15	1.63	2.08	0.00	1.96	1.53		2.11	1.95
Equity/Assets(2)	37%	54%	38%	32%	32%	0.00	46%	26%		35%	28%
Equity/Total Capitalization(2)	43%	64%	45%	37%	35%	0.00	50%	30%		46%	31%
2006
Avg. Monthly Residential Rev.($)	134.52	119.47	103.64	117.18	127.21	0.00	112.82	116.62		113.99	122.86
Avg. Monthly Residential kWh	1,334	1,319	1,073	1,137	1,296	0.00	1,295	1,025		1,297	1,305
Avg. Residential Rev.(cents per kWh)	10.09	9.06	9.66	10.31	9.81	0.00	8.71	11.38		8.79	9.41
Times Interest Earned Ratio(2)	1.50	2.98	1.49	1.56	1.60	0.00	2.42	1.79		2.43	1.55
Equity/Assets(2)	41%	57%	40%	33%	33%	0.00	46%	29%		36%	34%
Equity/Total Capitalization(2)	45%	68%	44%	40%	39%	0.00	51%	33%		50%	40%
2005
Avg. Monthly Residential Rev.($)	133.56	118.65	102.17	112.52	120.02	70.04	111.90	106.94		107.56	119.09
Avg. Monthly Residential kWh	1,355	1,331	1,061	1,142	1,323	847	1,299	1,062		1,282	1,281
Avg. Residential Rev.(cents per kWh)	9.86	8.91	9.63	9.85	9.08	8.27	8.62	10.07		8.39	9.30
Times Interest Earned Ratio(2)	1.26	2.44	1.32	1.39	0.72	10.99	2.70	(0.07	)	1.73	1.83
Equity/Assets(2)	41%	57%	40%	33%	33%	19%	48%	29%		36%	33%
Equity/Total Capitalization(2)	44%	68%	44%	38%	38%	76%	53%	33%		54%	39%

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

(2)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(3)

Weighted Average.

Table 1 (continued)

	Excelsior		Grady	GreyStone	Habersham	Hart	Irwin	Jackson	Jefferson	Little Ocmulgee
2007
Avg. Monthly Residential Rev.($)	106.21		127.66	103.27	105.22	111.64	133.97	111.22	115.86	108.32
Avg. Monthly Residential kWh	1,339		1,207	1,210	1,055	1,123	1,187	1,277	1,198	1,065
Avg. Residential Rev.(cents per kWh)	7.93		10.58	8.5	9.97	9.94	11.29	8.71	9.7	10.17
Times Interest Earned Ratio(2)	2.20		2.05	2.48	1.39	2.48	1.40	2.01	1.85	1.26
Equity/Assets(2)	53%		48%	37%	33%	40%	32%	34%	40%	32%
Equity/Total Capitalization(2)	60%		58%	42%	37%	46%	38%	41%	47%	36%
2006
Avg. Monthly Residential Rev.($)	111.90		124.93	100.08	99.92	105.32	128.51	107.94	112.39	107.08
Avg. Monthly Residential kWh	1,352		1,192	1,187	1,048	1,103	1,184	1,263	1,201	1,076
Avg. Residential Rev.(cents per kWh)	8.27		10.48	8.43	9.54	9.55	10.85	8.54	9.36	9.95
Times Interest Earned Ratio(2)	2.39		2.55	3.08	1.59	2.19	1.98	2.18	1.82	1.27
Equity/Assets(2)	50%		49%	38%	33%	42%	34%	32%	39%	32%
Equity/Total Capitalization(2)	58%		59%	44%	38%	48%	37%	39%	46%	37%
2005
Avg. Monthly Residential Rev.($)	101.54		122.13	98.63	92.09	98.55	121.22	108.32	110.89	100.32
Avg. Monthly Residential kWh	1,360		1,181	1,179	1,058	1,116	1,173	1,255	1,202	1,069
Avg. Residential Rev.(cents per kWh)	7.47		10.34	8.37	8.71	8.83	10.33	8.63	9.23	9.38
Times Interest Earned Ratio(2)	2.20		1.99	2.58	1.26	1.63	1.58	2.12	2.12	1.26
Equity/Assets(2)	52%		48%	38%	33%	40%	33%	33%	40%	34%
Equity/Total Capitalization(2)	61%		56%	42%	38%	46%	36%	42%	46%	39%
	Slash Pine		Snapping Shoals	Southern Rivers	Sumter	Three Notch	Tri- County	Upson	Walton	Washington	MEMBER TOTAL
2007
Avg. Monthly Residential Rev.($)	120.19		117.89	126.09	138.01	106.14	119.86	98.52	111.64	116.00	116.79
Avg. Monthly Residential kWh	1,213		1,379	1,285	1,444	1,001	1,223	1,100	1,344	1,088	1,261
Avg. Residential Rev.(cents per kWh)	9.91		8.6	9.82	9.6	10.60	9.80	8.95	8.30	10.66	9.26
Times Interest Earned Ratio(2)	2.67		2.53	2.01	2.39	1.52	1.58	2.40	4.21	2.00	2.00(3)
Equity/Assets(2)	33%		39%	39%	44%	39%	31%	46%	39%	49%	36%(3)
Equity/Total Capitalization(2)	42%		49%	45%	48%	42%	36%	53%	46%	53%	43%(3)
2006
Avg. Monthly Residential Rev.($)	121.68		115.29	119.56	134.12	112.57	118.52	95.44	112.38	114.86	113.32
Avg. Monthly Residential kWh	1,230		1,360	1,280	1,453	1,062	1,229	1,103	1,322	1,114	1,247
Avg. Residential Rev.(cents per kWh)	9.90		8.48	9.34	9.23	10.60	9.64	8.66	8.50	10.31	9.09
Times Interest Earned Ratio(2)	2.03		2.88	2.76	2.26	1.35	2.16	2.95	5.70	1.86	2.28(3)
Equity/Assets(2)	33%		41%	41%	44%	39%	32%	48%	38%	49%	37%(3)
Equity/Total Capitalization(2)	40%		51%	47%	49%	43%	35%	55%	46%	52%	44%(3)
2005
Avg. Monthly Residential Rev.($)	118.69		105.49	111.89	128.89	100.31	107.87	91.26	104.65	104.49	108.19
Avg. Monthly Residential kWh	1,267		1,326	1,259	1,452	959	1,225	1,092	1,290	1,124	1,233
Avg. Residential Rev.(cents per kWh)	9.36		7.96	8.89	8.88	10.46	8.81	8.35	8.11	9.29	8.77
Times Interest Earned Ratio(2)	(0.43	)	2.46	1.92	2.21	0.71	1.25	2.97	1.52	1.62	1.87(3)
Equity/Assets(2)	33%		38%	39%	43%	38%	31%	52%	36%	48%	37%(3)
Equity/Total Capitalization(2)	39%		47%	45%	48%	43%	36%	59%	42%	52%	44%(3)

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

(2)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(3)

Weighted Average.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 2

AVERAGE NUMBER OF CONSUMERS SERVED BY EACH MEMBER

		Altamaha	Amicalola	Canoochee	Carroll	Central Georgia	Coastal	Cobb(1)	Colquitt	Coweta-Fayette	Diverse
2007
Residential Service		17,694	40,570	18,227	46,572	44,699	13,791	173,213	54,716	67,785	24,324
Commercial & Industrial		1,748	4,533	286	2,420	4,403	1,895	14,486	3,039	4,628	3,383
Other		113	10	251	372	116	119	5,807	1,831	592	160
	Total Consumers Served	19,555	45,113	18,764	49,364	49,218	15,805	193,506	59,586	73,005	27,867
2006
Residential Service		17,505	38,871	18,004	46,955	42,643	13,386	172,078	53,347	66,559	23,875
Commercial & Industrial		1,695	4,449	274	2,364	4,374	1,732	13,821	3,026	4,419	3,259
Other		107	26	247	368	98	119	6,193	1,755	533	161
	Total Consumers Served	19,307	43,346	18,525	49,687	47,115	15,237	192,092	58,128	71,511	27,294
2005
Residential Service		17,347	37,197	16,223	44,865	40,400	12,776	167,276	52,083	64,517	23,488
Commercial & Industrial		1,660	4,219	269	2,326	4,149	1,531	13,374	2,911	4,214	3,122
Other		105	25	248	378	94	120	6,023	1,707	492	164
	Total Consumers Served	19,112	41,441	16,740	47,569	44,643	14,427	186,673	56,701	69,223	26,774
		Middle Georgia	Mitchell	Ocmulgee	Oconee	Okefenoke	Pataula(1)	Planters	Rayle	Satilla	Sawnee
2007
Residential Service		4,972	21,306	10,595	11,355	31,162	0	14,871	16,647	47,702	129,414
Commercial & Industrial		1,689	1,188	657	1,099	2,249	0	561	2,004	2,541	13,796
Other		669	1,683	398	135	357	0	587	0	1,703	2,709
	Total Consumers Served	7,330	24,177	11,650	12,589	33,768	0	16,019	18,651	51,946	145,919
2006
Residential Service		4,914	21,082	10,467	11,334	30,145	0	14,799	16,602	46,996	124,236
Commercial & Industrial		1,665	1,154	657	1,043	2,085	0	560	1,867	2,531	12,933
Other		633	1,594	396	134	351	0	562	0	1,611	3,142
	Total Consumers Served	7,212	23,830	11,520	12,511	32,581	0	15,921	18,469	51,138	140,311
2005
Residential Service		4,876	20,813	10,379	11,286	29,181	4,576	14,721	16,888	46,490	118,599
Commercial & Industrial		1,633	1,105	639	975	1,893	196	554	1,305	2,471	12,149
Other		625	1,522	388	139	353	381	550	0	1,419	2,992
	Total Consumers Served	7,134	23,440	11,406	12,400	31,427	5,153	15,825	18,193	50,380	133,740

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

Table 2 (continued)

		Excelsior	Grady	GreyStone	Habersham	Hart	Irwin	Jackson	Jefferson	Little Ocmulgee
2007
Residential Service		19,235	17,617	107,751	31,021	28,748	10,608	183,960	30,724	10,431
Commercial & Industrial		1,403	441	9,765	2,412	6,569	118	14,557	1,544	115
Other		236	460	1,254	5	4	832	4,055	204	313
	Total Consumers Served	20,874	18,518	118,770	33,438	35,321	11,558	202,572	32,472	10,859
2006
Residential Service		18,908	17,278	102,462	30,290	28,548	10,519	178,339	30,374	10,254
Commercial & Industrial		1,361	437	9,688	2,331	6,380	119	13,827	1,514	112
Other		228	448	1,136	5	4	808	3,812	195	304
	Total Consumers Served	20,497	18,163	113,286	32,626	34,932	11,446	195,978	32,083	10,670
2005
Residential Service		18,535	16,899	95,939	29,518	28,256	10,439	171,241	30,000	10,159
Commercial & Industrial		1,313	427	9,039	2,274	6,165	122	13,218	1,449	114
Other		225	445	1,014	5	3	789	3,511	196	306
	Total Consumers Served	20,073	17,771	105,992	31,797	34,424	11,350	187,970	31,645	10,579
		Slash Pine	Snapping Shoals	Southern Rivers	Sumter	Three Notch	Tri- County	Upson	Walton	Washington	MEMBER TOTAL
2007
Residential Service		7,361	85,862	17,556	14,536	13,980	18,776	8,400	107,457	14,589	1,518,227
Commercial & Industrial		317	5,207	1,042	4,586	547	1,775	824	7,253	561	125,641
Other		191	0	13	251	513	0	119	1,712	33	27,807
	Total Consumers Served	7,869	91,069	18,611	19,373	15,040	20,551	9,343	116,422	15,183	1,671,675
2006
Residential Service		7,132	83,750	17,235	14,340	12,895	18,268	8,300	105,196	14,493	1,482,378
Commercial & Industrial		325	4,657	1,012	4,486	535	1,697	862	6,975	539	120,765
Other		178	0	11	233	487	0	114	1,650	28	27,672
	Total Consumers Served	7,635	88,407	18,258	19,059	13,917	19,965	9,276	113,821	15,060	1,630,815
2005
Residential Service		6,811	80,149	16,837	14,105	13,909	17,883	8,171	103,630	14,318	1,440,780
Commercial & Industrial		316	4,268	981	4,388	542	1,625	895	6,797	507	115,135
Other		149	0	11	213	463	0	106	1,612	20	26,793
	Total Consumers Served	7,276	84,417	17,829	18,706	14,914	19,508	9,172	112,039	14,845	1,582,707

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 3
ANNUAL MWh SALES BY CONSUMER CLASS OF EACH MEMBER

		Altamaha	Amicalola	Canoochee	Carroll	Central Georgia	Coastal	Cobb(1)	Colquitt	Coweta- Fayette	Diverse
2007
Residential Service		247,865	570,469	274,936	664,485	699,360	217,871	2,632,962	853,513	1,038,384	407,589
Commercial & Industrial		531,113	107,423	99,655	390,186	347,904	168,440	1,254,909	282,712	411,563	111,046
Other		4,640	155	5,605	7,195	1,551	2,155	215,651	79,543	11,217	6,092
	Total MWh Sales	783,617	678,047	380,195	1,061,867	1,048,814	388,465	4,103,522	1,215,768	1,461,164	524,727
2006
Residential Service		249,949	542,587	275,357	641,436	671,220	218,003	2,482,055	819,200	1,004,884	400,327
Commercial & Industrial		541,018	101,716	96,104	382,755	322,434	147,069	1,276,289	840,218	385,437	108,431
Other		4,313	296	4,691	6,857	1,262	2,200	235,807	67,239	11,089	6,072
	Total MWh Sales	795,280	644,598	376,152	1,031,048	994,916	367,272	3,994,151	1,726,657	1,401,410	514,830
2005
Residential Service		245,226	514,211	267,862	615,167	628,335	206,861	2,364,187	784,329	961,408	398,011
Commercial & Industrial		518,737	95,423	92,890	367,297	296,181	132,338	1,241,919	825,217	373,918	104,182
Other		2,618	336	2,710	6,372	1,146	2,178	207,181	57,302	11,267	5,961
	Total MWh Sales	766,581	609,970	363,462	988,836	925,662	341,377	3,813,286	1,666,847	1,346,593	508,153
		Middle Georgia	Mitchell	Ocmulgee	Oconee	Okefenoke	Pataula(1)	Planters	Rayle	Satilla	Sawnee
2007
Residential Service		79,725	340,293	133,563	155,474	482,283	0	227,586	206,888	733,749	2,032,865
Commercial & Industrial		40,988	79,872	46,513	108,599	58,148	0	17,582	53,333	258,089	995,115
Other		10,252	58,214	6,150	3,062	17,639	0	12,155	0	32,842	28,875
	Total MWh Sales	130,964	478,380	186,225	267,135	558,070	0	257,323	260,222	1,024,680	3,056,855
2006
Residential Service		78,640	333,725	134,816	154,620	468,886	0	229,974	204,207	731,477	1,946,279
Commercial & Industrial		38,187	71,511	44,833	108,125	69,664	0	18,163	47,657	256,513	933,893
Other		9,240	42,838	5,676	2,833	17,188	0	9,168	0	29,652	28,142
	Total MWh Sales	126,067	448,075	185,326	265,578	555,738	0	257,306	251,863	1,017,642	2,908,313
2005
Residential Service		79,258	332,472	132,135	154,735	463,120	46,511	229,385	215,195	714,933	1,823,409
Commercial & Industrial		36,758	65,793	41,807	97,206	78,144	35,611	18,369	34,786	261,270	883,677
Other		6,315	29,621	3,071	2,336	16,938	6,802	6,670	0	19,265	27,937
	Total MWh Sales	122,332	427,886	177,013	254,277	558,202	88,925	254,424	249,981	995,469	2,735,022

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

Table 3 (continued)

		Excelsior	Grady	GreyStone	Habersham	Hart	Irwin	Jackson	Jefferson	Little Ocmulgee
2007
Residential Service		308,975	255,097	1,564,147	392,769	387,394	151,094	2,817,923	441,694	133,282
Commercial & Industrial		70,809	33,474	1,102,039	92,734	182,865	18,881	1,809,952	114,995	49,342
Other		4,615	16,098	12,581	82	428	19,517	262,077	9,690	5,292
	Total MWh Sales	384,398	304,669	2,678,767	485,585	570,686	189,493	4,889,952	566,380	187,916
2006
Residential Service		306,849	247,188	1,459,309	380,781	377,762	149,457	2,703,569	437,716	132,412
Commercial & Industrial		72,219	31,278	1,016,657	88,492	169,602	19,009	1,721,703	112,658	48,072
Other		3,978	12,944	11,101	81	496	18,060	248,064	7,205	5,370
	Total MWh Sales	383,046	291,410	2,487,067	469,353	547,860	186,527	4,673,335	557,579	185,855
2005
Residential Service		302,531	239,442	1,357,275	374,652	378,282	146,981	2,578,226	432,558	130,323
Commercial & Industrial		73,199	28,684	887,700	86,792	162,170	18,262	1,641,024	104,860	49,092
Other		2,713	11,046	10,087	80	496	12,077	211,010	6,039	3,212
	Total MWh Sales	378,444	279,172	2,255,063	461,524	540,948	177,320	4,430,259	543,456	182,627
		Slash Pine	Snapping Shoals	Southern Rivers	Sumter	Three Notch	Tri- County	Upson	Walton	Washington	MEMBER TOTAL
2007
Residential Service		107,115	1,420,413	270,629	251,885	167,922	275,539	110,903	1,733,625	190,429	22,980,695
Commercial & Industrial		49,145	414,132	51,249	92,002	50,818	88,057	16,603	651,638	202,022	10,453,947
Other		7,004	0	4,613	17,102	6,134	0	2,418	80,725	1,522	952,892
	Total MWh Sales	163,265	1,834,544	326,491	360,989	224,875	363,595	129,925	2,465,988	393,974	34,387,534
2006
Residential Service		105,234	1,366,927	264,784	250,009	164,369	269,484	109,818	1,669,374	193,793	22,176,475
Commercial & Industrial		48,597	388,388	48,591	85,940	28,240	86,095	16,983	623,453	204,012	10,600,007
Other		6,757	0	4,493	14,324	21,816	0	2,328	79,122	1,169	921,872
	Total MWh Sales	160,588	1,755,315	317,868	350,272	214,425	355,579	129,129	2,371,949	398,975	33,698,354
2005
Residential Service		103,592	1,275,171	254,338	245,717	160,106	262,781	107,120	1,604,324	193,177	21,323,348
Commercial & Industrial		47,166	376,392	46,778	80,639	23,116	80,433	16,681	604,937	206,317	10,135,761
Other		6,181	0	4,576	6,989	11,492	0	1,902	78,231	663	782,822
	Total MWh Sales	156,939	1,651,563	305,692	333,345	194,714	343,213	125,704	2,287,492	400,157	32,241,930

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 4

ANNUAL REVENUES BY CONSUMER CLASS OF EACH MEMBER

		Altamaha			Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette			Diverse
2007
Residential Service		$	23,734,524		$	55,241,969	$	25,155,044	$	67,541,353	$	61,842,253	$	22,853,709	$	243,110,043	$	74,608,516	$	103,133,209		$	35,824,377
Commercial & Industrial			31,496,353			10,821,939		7,635,758		25,992,003		25,600,961		10,605,971	$	93,924,956		20,194,391		33,197,808			9,671,620
Other			351,161			25,039		573,781		785,895		234,875		269,229	$	21,884,941		6,747,077		1,445,588			628,362
	Total Electric Sales	$	55,582,038		$	66,088,947	$	33,364,583	$	94,319,251	$	87,678,089	$	33,728,909	$	358,919,940	$	101,549,984	$	137,776,605		$	46,124,359
Other Operating Revenue			637,049			3,482,949		3,944,376		5,590,330		3,105,401		786,346		8,445,746		4,584,350		4,317,562			2,294,228
	Total Operating Revenue	$	56,219,087		$	69,571,896	$	37,308,959	$	99,909,581	$	90,783,490	$	34,515,255	$	367,365,686	$	106,134,334	$	142,094,167		$	48,418,587
2006
Residential Service		$	23,400,436		$	52,171,649	$	24,166,244	$	64,481,647	$	59,314,810	$	21,341,000	$	227,482,468	$	70,274,490	$	96,631,471		$	35,728,529
Commercial & Industrial			37,849,671			10,119,511		7,165,437		25,210,357		23,057,335		8,994,864		88,300,171		36,835,229		30,312,743			9,399,848
Other			318,051			58,447		489,378		751,231		166,678		263,950		20,139,030		5,667,632		1,212,062			628,782
	Total Electric Sales	$	61,568,158		$	62,349,607	$	31,821,059	$	90,443,235	$	82,538,823	$	30,599,814	$	335,921,669	$	112,777,351	$	128,156,276		$	45,757,159
Other Operating Revenue			639,808			1,788,406		3,980,912		5,279,152		3,255,768		702,442		8,403,878		4,749,188		(401,179	)		2,303,550
	Total Operating Revenue	$	62,207,966		$	64,138,013	$	35,801,971	$	95,722,387	$	85,794,591	$	31,302,256	$	344,325,547	$	117,526,539	$	127,755,097		$	48,060,709
2005
Residential Service		$	22,063,297		$	47,409,997	$	22,051,034	$	56,353,430	$	53,707,207	$	19,588,530	$	212,674,920	$	65,701,446	$	86,492,158		$	32,942,854
Commercial & Industrial			32,996,509			8,699,673		6,527,996		22,064,282		19,845,187		7,762,192		83,194,425		32,939,289		27,390,076			8,671,423
Other			218,445			58,086		314,848		662,540		166,362		252,778		18,147,026		4,719,967		1,159,169			588,154
	Total Electric Sales	$	55,278,251		$	56,167,756	$	28,893,878	$	79,080,252	$	73,718,756	$	27,603,500	$	314,016,371	$	103,360,702	$	115,041,403		$	42,202,431
Other Operating Revenue			582,151			1,524,752		2,132,079		4,838,805		2,840,035		659,579		8,515,850		3,977,417		5,005,423			1,676,901
	Total Operating Revenue	$	55,860,402		$	57,692,508	$	31,025,957	$	83,919,057	$	76,558,791	$	28,263,079	$	322,532,221	$	107,338,119	$	120,046,826		$	43,879,332
		Middle Georgia			Mitchell		Ocmulgee		Oconee		Okefenoke		Pataula(1)		Planters		Rayle		Satilla			Sawnee
2007
Residential Service		$	8,144,176		$	30,771,985	$	13,667,024	$	17,075,264	$	51,098,734	$	0	$	20,452,254	$	24,459,368	$	69,803,172		$	195,871,465
Commercial & Industrial			4,330,504		$	6,513,987		3,788,741		7,061,573		5,851,185		0		1,381,813	$	6,049,650	$	18,950,084			80,844,678
Other			1,508,800		$	5,214,846		734,389		317,565		1,510,847		0		1,170,198		0	$	3,308,818			4,148,473
	Total Electric Sales	$	13,983,480		$	42,500,818	$	18,190,154	$	24,454,402	$	58,460,766	$	0	$	23,004,265	$	30,509,018	$	92,062,074		$	280,864,616
Other Operating Revenue			(56,940	)		1,704,679		659,475		635,571		989,600		0		1,090,880		208,005	$	5,871,946			10,269,909
	Total Operating Revenue	$	13,926,540		$	44,205,497	$	18,849,629	$	25,089,973	$	59,450,366	$	0	$	24,095,145	$	30,717,023	$	97,934,020		$	291,134,525
2006
Residential Service		$	7,932,313		$	30,223,149	$	13,018,001	$	15,936,513	$	46,018,140	$	0	$	20,036,173	$	23,232,937	$	64,286,473		$	183,160,064
Commercial & Industrial			4,005,291			6,064,635		3,334,858		6,618,726		5,929,173		0		1,379,014		5,219,760		15,486,095			73,988,929
Other			1,350,483			4,015,202		676,754		279,266		1,362,107		0		895,083		0		2,852,871			3,993,434
	Total Electric Sales	$	13,288,087		$	40,302,986	$	17,029,613	$	22,834,505	$	53,309,420	$	0	$	22,310,270	$	28,452,697	$	82,625,439		$	261,142,427
Other Operating Revenue			(304,215	)		121,459		600,974		794,869		923,536		0		986,467		262,016		6,801,407			1,443,391
	Total Operating Revenue	$	12,983,872		$	40,424,445	$	17,630,587	$	23,629,374	$	54,232,956	$	0	$	23,296,737	$	28,714,713	$	89,426,846		$	262,585,818
2005
Residential Service		$	7,814,833		$	29,632,802	$	12,725,040	$	15,239,545	$	42,028,227	$	3,845,856	$	19,768,075	$	21,672,970	$	60,004,479		$	169,493,290
Commercial & Industrial			3,786,303			5,922,883		3,206,806		5,814,526		5,941,009		1,899,802		1,366,518		3,295,008		15,418,841			69,120,838
Other			958,321			2,867,820		443,410		239,111		1,256,170		611,187		651,068		0		1,774,174			3,590,450
	Total Electric Sales	$	12,559,457		$	38,423,505	$	16,375,256	$	21,293,182	$	49,225,406	$	6,356,845	$	21,785,661	$	24,967,978	$	77,197,494		$	242,204,578
Other Operating Revenue			190,760			130,886		566,330		799,857		945,838		110,149		968,196		196,161		9,002,873			11,608,143
	Total Operating Revenue	$	12,750,217		$	38,554,391	$	16,941,586	$	22,093,039	$	50,171,244	$	6,466,994	$	22,753,857	$	25,164,139	$	86,200,367		$	253,812,721

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

Table 4 (continued)

		Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2007
Residential Service		$	24,515,997	$	26,987,246	$	133,532,470	$	39,167,769	$	38,511,658	$	17,053,730	$	245,516,448	$	42,716,753	$	13,558,990
Commercial & Industrial			5,590,272		2,858,892		75,737,409		8,087,900	$	16,777,072		1,819,163		132,445,332		8,358,480		3,234,617
Other			466,136		1,628,784		2,102,419		7,153	$	32,645		2,380,076		24,442,829		964,420		605,504
	Total Electric Sales	$	30,572,405	$	31,474,922	$	211,372,298	$	47,262,822	$	55,321,375	$	21,252,969	$	402,404,609	$	52,039,653	$	17,399,111
Other Operating Revenue			2,140,302		1,345,894		7,532,810		1,658,658		2,254,934		615,347		19,121,666		2,280,988		535,358
	Total Operating Revenue	$	32,712,707	$	32,820,816	$	218,905,108	$	48,921,480	$	57,576,309	$	21,868,316	$	421,526,275	$	54,320,641	$	17,934,469
2006
Residential Service		$	25,390,500	$	25,902,845	$	123,055,050	$	36,318,100	$	36,081,128	$	16,221,618	$	231,000,777	$	40,965,294	$	13,175,616
Commercial & Industrial			5,676,466		2,733,626		68,439,240		7,650,997		15,317,143		1,730,723		123,034,176		7,800,968		3,085,001
Other			415,161		1,336,463		1,861,630		7,064		35,769		2,134,793		21,767,316		714,787		587,692
	Total Electric Sales	$	31,482,127	$	29,972,934	$	193,355,920	$	43,976,161	$	51,434,040	$	20,087,134	$	375,802,269	$	49,481,049	$	16,848,309
Other Operating Revenue			706,960		1,137,395		7,096,226		2,483,628		1,853,186		660,836		15,793,452		2,168,788		251,953
	Total Operating Revenue	$	32,189,087	$	31,110,329	$	200,452,146	$	46,459,789	$	53,287,226	$	20,747,970	$	391,595,721	$	51,649,837	$	17,100,262
2005
Residential Service		$	22,584,425	$	24,765,522	$	113,551,158	$	32,620,910	$	33,415,912	$	15,184,717	$	222,591,611	$	39,921,853	$	12,230,033
Commercial & Industrial			5,031,876		2,464,657		18,782,135		6,712,709		13,755,791		1,567,271		117,949,226		7,342,574		2,984,232
Other			304,996		1,183,050		42,179,667		7,034		32,363		1,501,247		19,115,197		649,374		350,403
	Total Electric Sales	$	27,921,297	$	28,413,229	$	174,512,960	$	39,340,653	$	47,204,066	$	18,253,235	$	359,656,034	$	47,913,801	$	15,564,668
Other Operating Revenue			1,787,574		1,117,745		6,672,686		3,069,692		1,725,709		746,265		25,985,746		1,936,867		490,557
	Total Operating Revenue	$	29,708,871	$	29,530,974	$	181,185,646	$	42,410,345	$	48,929,775	$	18,999,500	$	385,641,780	$	49,850,668	$	16,055,225
		Slash Pine		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2007
Residential Service		$	10,616,813	$	121,466,111	$	26,563,448	$	24,072,612	$	17,806,709	$	27,006,581	$	9,931,225	$	143,952,627	$	20,308,496	$	2,127,674,122
Commercial & Industrial			3,707,919	$	30,422,232		4,067,397		8,770,928	$	2,683,274		7,474,287		1,580,197		48,729,480		13,177,388		779,436,214
Other			628,488		0		367,528		1,572,475	$	3,362,015		0		268,343		8,342,559		128,905		98,160,163
	Total Electric Sales	$	14,953,220	$	151,888,343	$	30,998,373	$	34,416,015	$	23,851,998	$	34,480,868	$	11,779,765	$	201,024,666	$	33,614,789	$	3,005,270,499
Other Operating Revenue			264,012		4,727,868		998,067		1,460,991	$	721,555		1,003,191		361,132		11,559,032		947,062		118,090,329
	Total Operating Revenue	$	15,217,232	$	156,616,211	$	31,996,440	$	35,877,006	$	24,573,553	$	35,484,059	$	12,140,897	$	212,583,698	$	34,561,851	$	3,123,360,828
2006
Residential Service		$	10,413,924	$	115,871,272	$	24,727,886	$	23,079,344	$	17,419,652	$	25,981,484	$	9,505,326	$	141,863,733	$	19,976,530	$	2,015,786,586
Commercial & Industrial			3,649,217		27,439,793		3,726,857		8,016,021		2,549,043		6,951,359		1,522,929		46,852,108		13,009,154		748,456,468
Other			595,752		0		323,084		1,319,310		2,500,397		0		243,431		7,880,393		87,538		86,931,021
	Total Electric Sales	$	14,658,893	$	143,311,065	$	28,777,827	$	32,414,675	$	22,469,092	$	32,932,843	$	11,271,686	$	196,596,234	$	33,073,222	$	2,851,174,075
Other Operating Revenue			174,825		3,500,354		929,157		919,732		726,366		976,217		406,592		11,188,634		1,121,963		94,428,093
	Total Operating Revenue	$	14,833,718	$	146,811,419	$	29,706,984	$	33,334,407	$	23,195,458	$	33,909,060	$	11,678,278	$	207,784,868	$	34,195,185	$	2,945,602,168
2005
Residential Service		$	9,700,709	$	101,457,696	$	22,606,853	$	21,816,286	$	16,743,158	$	23,148,191	$	8,947,863	$	130,142,634	$	17,952,725	$	1,870,592,246
Commercial & Industrial			3,283,154		22,936,381		3,289,159		7,291,328		2,383,627		6,152,296		1,441,523		42,867,603		11,659,789		643,758,917
Other			477,072		0		329,886		771,818		1,593,519		0		187,329		7,314,640		53,106		114,729,787
	Total Electric Sales	$	13,460,935	$	124,394,077	$	26,225,898	$	29,879,432	$	20,720,304	$	29,300,487	$	10,576,715	$	180,324,877	$	29,665,620	$	2,629,080,950
Other Operating Revenue			97,676		9,448,065		910,436		806,464		647,811		913,185		386,251		13,047,584		927,682		126,990,180
	Total Operating Revenue	$	13,558,611	$	133,842,142	$	27,136,334	$	30,685,896	$	21,368,115	$	30,213,672	$	10,962,966	$	193,372,461	$	30,593,302	$	2,756,071,130

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 5

SUMMARY OF OPERATING RESULTS OF EACH MEMBER

			Altamaha		Amicalola		Canoochee		Carroll		Central Georgia			Coastal		Cobb(1)		Colquitt			Coweta- Fayette			Diverse
2007
Operating Revenue & Patronage Capital			$	56,219,088	$	69,571,896	$	37,308,959	$	99,909,581	$	90,783,491		$	34,515,255	$	367,365,686	$	106,134,334		$	142,094,164		$	48,418,587
Depreciation and Amortization				2,387,458		5,207,085		2,918,782		6,588,681		4,741,645			1,808,217		18,149,321		5,262,275			7,539,419			4,491,285
Other Operating Expenses				52,729,201		56,664,392		30,567,013		83,798,464		79,047,671			30,440,504		329,679,177		93,070,746			124,027,198			42,594,151
	Electric Operating Margin		$	1,102,429	$	7,700,419	$	3,823,164	$	9,522,436	$	6,994,175		$	2,266,534	$	19,537,188	$	7,801,313		$	10,527,547		$	1,333,151
Other Income				1,060,147		703,895		1,129,657		2,142,884		1,621,376			556,381		11,701,199		2,198,130			4,139,035			1,259,149
	Gross Operating Margin		$	2,162,576	$	8,404,314	$	4,952,821	$	11,665,320	$	8,615,551		$	2,822,915	$	31,238,387	$	9,999,443		$	14,666,582		$	2,592,300
Interest on Long-term Debt				1,247,594		2,564,691		2,750,930		5,329,405		4,548,119			1,615,357		20,420,738		3,827,885			7,384,049			1,999,212
Other Deductions				7,438		11,979		4,542		1,476		155,682			459,632		6,407,765		0			915,955			75,860
		Net Margins	$	907,544	$	5,827,644	$	2,197,349	$	6,334,439	$	3,911,750		$	747,926	$	4,409,884	$	6,171,558		$	6,366,578		$	517,228
2006
Operating Revenue & Patronage Capital			$	62,207,968	$	64,138,013	$	35,801,971	$	95,722,387	$	85,794,591		$	31,302,256	$	344,325,547	$	117,526,539		$	127,755,098		$	48,060,709
Depreciation and Amortization				2,319,477		4,896,320		2,946,579		6,067,430		4,404,396			1,653,742		16,711,060		4,892,772			7,082,013			4,130,496
Other Operating Expenses				56,955,671		50,575,713		28,875,370		77,679,535		73,229,423			26,903,356		303,134,156		103,448,979			110,066,667			39,340,968
	Electric Operating Margin		$	2,932,820	$	8,665,980	$	3,980,022	$	11,975,422	$	8,160,772		$	2,745,158	$	24,480,331	$	9,184,788		$	10,606,418		$	4,589,245
Other Income				967,482		708,259		961,125		1,419,937		1,388,290			412,012		9,904,486		2,178,056			3,365,142			971,895
	Gross Operating Margin		$	3,900,302	$	9,374,239	$	4,941,147	$	13,395,359	$	9,549,062		$	3,157,170	$	34,384,817	$	11,362,844		$	13,971,560		$	5,561,140
Interest on Long-term Debt				1,288,127		2,545,642		2,498,262		4,229,434		4,177,453			1,641,603		18,595,285		3,775,225			6,817,889			1,786,755
Other Deductions				8,445		288		4,537		1,047		70,709			93,166		5,587,808		0			1,294,257			3,648
		Net Margins	$	2,603,730	$	6,828,309	$	2,438,348	$	9,164,878	$	5,300,900		$	1,422,401	$	10,201,724	$	7,587,619		$	5,859,414		$	3,770,737
2005
Operating Revenue & Patronage Capital			$	55,860,401	$	57,692,508	$	31,025,957	$	83,919,057	$	76,558,791		$	28,263,079	$	322,532,220	$	107,338,119		$	120,046,826		$	43,879,332
Depreciation and Amortization				1,978,552		4,631,091		1,886,274		5,549,689		4,109,333			1,545,330		15,666,093		4,637,635			6,212,352			3,968,152
Other Operating Expenses				51,464,687		46,911,553		27,201,028		71,751,422		68,425,839			24,637,966		279,942,737		97,496,054			111,289,537			37,871,867
	Electric Operating Margin		$	2,417,162	$	6,149,864	$	1,938,655	$	6,617,946	$	4,023,619		$	2,079,783	$	26,923,390	$	5,204,430		$	2,544,937		$	2,039,313
Other Income				1,030,935		1,099,002		779,890		1,459,901		1,625,948			409,740		10,200,876		1,675,671			1,086,516			826,680
	Gross Operating Margin		$	3,448,097	$	7,248,866	$	2,718,545	$	8,077,847	$	5,649,567		$	2,489,523	$	37,124,266	$	6,880,101		$	3,631,453		$	2,865,993
Interest on Long-term Debt				1,262,794		2,364,854		1,366,335		4,005,536		3,639,408			1,678,552		14,691,542		3,511,932			6,155,373			1,704,275
Other Deductions				15,331		288		3,986		53,587		13,877			1,990		4,072,084		0			961,281			159,836
		Net Margins	$	2,169,972	$	4,883,724	$	1,348,224	$	4,018,724	$	1,996,282		$	808,981	$	18,360,640	$	3,368,169		$	(3,485,201	)	$	1,001,882
			Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke			Pataula(1)		Planters		Rayle			Satilla			Sawnee
2007
Operating Revenue & Patronage Capital			$	13,926,540	$	44,205,497	$	18,849,629	$	25,089,973	$	59,450,365		$	0	$	24,095,145	$	30,717,023		$	97,934,020		$	291,134,525
Depreciation and Amortization				855,014		2,899,752		1,186,528		1,534,278		3,782,071			0		1,611,502		2,182,563			4,417,962			12,526,400
Other Operating Expenses				12,076,252		38,555,524		15,774,176		20,983,036		49,206,990			0		20,816,892		25,867,992			87,114,692			259,982,329
	Electric Operating Margin		$	995,274	$	2,750,221	$	1,888,925	$	2,572,659	$	6,461,304		$	0	$	1,666,751	$	2,666,468		$	6,401,366		$	18,625,796
Other Income				315,488		722,905		349,361		547,458		659,543			0		734,768		524,354			1,630,050			7,815,672
	Gross Operating Margin		$	1,310,762	$	3,473,126	$	2,238,286	$	3,120,117	$	7,120,847		$	0	$	2,401,519	$	3,190,822		$	8,031,416		$	26,441,468
Interest on Long-term Debt				828,024		1,699,231		1,038,742		1,872,393		3,171,549			0		1,226,130		2,065,680			3,305,665			13,467,421
Other Deductions				109,994		307,532		8,146		65,428		509,471			0		1,229		34,540			1,049,618			129,671
		Net Margins	$	372,744	$	1,466,363	$	1,191,398	$	1,182,296	$	3,439,827		$	0	$	1,174,160	$	1,090,602		$	3,676,133		$	12,844,376
2006
Operating Revenue & Patronage Capital			$	12,983,872	$	41,865,476	$	17,630,587	$	23,629,374	$	54,232,956		$	0	$	23,296,737	$	28,714,713		$	89,426,846		$	262,585,818
Depreciation and Amortization				867,371		2,756,193		1,120,950		1,439,092		3,495,668			0		1,533,823		2,029,802			3,907,140			11,453,467
Other Operating Expenses				11,163,683		35,351,153		15,236,133		19,921,234		46,261,194			0		19,630,752		23,726,618			78,971,999			233,777,644
	Electric Operating Margin		$	952,818	$	3,758,130	$	1,273,504	$	2,269,048	$	4,476,094		$	0	$	2,132,162	$	2,958,293		$	6,547,707		$	17,354,707
Other Income				256,487		733,506		287,519		542,448		798,337			0		543,910		472,792			1,574,928			(1,955,097	)
	Gross Operating Margin		$	1,209,305	$	4,491,636	$	1,561,023	$	2,811,496	$	5,274,431		$	0	$	2,676,072	$	3,431,085		$	8,122,635		$	15,399,610
Interest on Long-term Debt				788,987		1,345,987		1,034,290		1,722,077		3,219,368			0		1,107,369		1,888,948			2,830,640			9,857,170
Other Deductions				27,296		474,010		19,952		128,398		131,439			0		1,230		57,663			1,247,935			131,111
		Net Margins	$	393,022	$	2,671,639	$	506,781	$	961,021	$	1,923,624		$	0	$	1,567,473	$	1,484,474		$	4,044,060		$	5,411,329
2005
Operating Revenue & Patronage Capital			$	12,750,217	$	39,913,373	$	16,941,586	$	22,093,039	$	35,304,081		$	6,446,994	$	22,753,857	$	25,164,139		$	86,200,367		$	253,812,721
Depreciation and Amortization				834,142		2,617,253		1,061,143		1,395,940		3,302,421			462,440		1,462,731		1,881,788			3,663,697			10,540,529
Other Operating Expenses				11,199,633		34,786,964		14,671,990		19,042,143		45,260,958			4,676,721		18,977,960		23,753,990			79,278,223			227,306,608
	Electric Operating Margin		$	716,442	$	2,509,156	$	1,208,453	$	1,654,956	$	(13,259,298	)	$	1,307,833	$	2,313,166	$	(471,639	)	$	3,258,447		$	15,965,584
Other Income				200,624		598,410		138,764		441,781		15,637,297			162,979		453,766		375,780			1,282,616			1,584,923
	Gross Operating Margin		$	917,066	$	3,107,566	$	1,347,217	$	2,096,737	$	2,377,999		$	1,470,812	$	2,766,932	$	(95,859	)	$	4,541,063		$	17,550,507
Interest on Long-term Debt				646,061		1,130,052		997,175		1,468,261		2,818,186			133,865		1,009,408		1,655,004			2,407,142			9,442,014
Other Deductions				99,819		355,783		29,527		54,288		356,216			0		38,778		16,925			385,792			232,409
		Net Margins	$	171,186	$	1,621,731	$	320,515	$	574,188	$	(796,403	)	$	1,336,947	$	1,718,746	$	(1,767,788	)	$	1,748,129		$	7,876,084

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

Table 5 (continued)

			Excelsior			Grady		GreyStone		Habersham		Hart			Irwin			Jackson		Jefferson		Little Ocmulgee
2007
Operating Revenue & Patronage Capital			$	32,712,706		$	32,820,816	$	218,905,109	$	48,921,480	$	57,576,309		$	2,121,868,316		$	421,526,276	$	54,320,644	$	17,934,469
Depreciation and Amortization				1,697,034			2,162,979		9,828,318		4,417,334		3,908,295			1,976,941			22,016,932		3,645,414		1,181,066
Other Operating Expenses				29,128,158			28,296,063		188,904,391		40,878,147		47,011,256			17,857,902			369,672,591		46,430,546		15,396,587
	Electric Operating Margin		$	1,887,514		$	2,361,774	$	20,172,400	$	3,625,999	$	6,656,758		$	2,102,033,473		$	29,836,753	$	4,244,684	$	1,356,816
Other Income				1,276,241			562,966		3,223,915		422,097		1,181,417			(2,099,578,674	)		10,523,948		1,443,786		146,607
	Gross Operating Margin		$	3,163,755		$	2,924,740	$	23,396,315	$	4,048,096	$	7,838,175		$	2,454,799		$	40,360,701	$	5,688,470	$	1,503,423
Interest on Long-term Debt				1,439,087			1,293,646		9,412,113		2,812,518		3,162,234			1,593,158			20,066,945		3,060,090		1,185,033
Other Deductions				0			268,434		64,298		133,681		3,439			216,827			11,315		21,185		10,038
		Net Margins	$	1,724,668		$	1,362,660	$	13,919,904	$	1,101,897	$	4,672,502		$	644,814		$	20,282,441	$	2,607,195	$	308,352
2006
Operating Revenue & Patronage Capital			$	32,189,091		$	31,110,331	$	200,452,145	$	46,459,789	$	53,287,226		$	20,747,970		$	391,595,721	$	51,649,840	$	17,100,264
Depreciation and Amortization				1,621,074			2,043,677		9,095,176		3,870,837		3,611,560			1,809,520			20,184,484		3,344,343		1,122,175
Other Operating Expenses				28,594,603			25,996,712		167,069,779		38,500,606		44,324,947			16,289,566			339,630,669		43,864,329		14,527,049
	Electric Operating Margin		$	1,973,414		$	3,069,942	$	24,287,190	$	4,088,346	$	5,350,719		$	2,648,884		$	31,780,568	$	4,441,168	$	1,451,040
Other Income				1,376,559			320,110		3,227,982		466,177		1,052,540			361,926			10,470,700		1,383,901		108,711
	Gross Operating Margin		$	3,349,973		$	3,390,052	$	27,515,172	$	4,554,523	$	6,403,259		$	3,010,810		$	42,251,268	$	5,825,069	$	1,559,751
Interest on Long-term Debt				1,396,797			1,215,712		8,879,210		2,845,719		2,921,642			1,502,804			19,376,043		3,112,730		1,215,412
Other Deductions				9,266			292,148		152,210		24,242		3,659			30,591			17,666		170,742		10,248
		Net Margins	$	1,943,910		$	1,882,192	$	18,483,752	$	1,684,562	$	3,477,958		$	1,477,415		$	22,857,559	$	2,541,597	$	334,091
2005
Operating Revenue & Patronage Capital			$	29,708,871		$	29,530,974	$	181,185,646	$	42,410,345	$	48,929,775		$	18,999,500		$	385,641,782	$	49,850,672	$	16,055,225
Depreciation and Amortization				1,595,409			2,077,258		8,288,541		3,271,811		3,431,805			4,704,900			18,867,009		3,127,735		1,054,452
Other Operating Expenses				26,320,649			25,545,107		154,458,492		36,379,757		42,049,648			12,574,660			339,406,389		41,787,509		13,989,750
	Electric Operating Margin		$	1,792,813		$	1,908,609	$	18,438,613	$	2,758,777	$	3,448,322		$	1,719,940		$	27,368,384	$	4,935,428	$	1,011,023
Other Income				1,041,060			462,703		2,265,780		669,869		1,043,420			477,791			9,692,608		1,121,249		82,063
	Gross Operating Margin		$	2,833,873		$	2,371,312	$	20,704,393	$	3,428,646	$	4,491,742		$	2,197,731		$	37,060,992	$	6,056,677	$	1,093,086
Interest on Long-term Debt				1,287,720			1,137,263		7,971,186		2,572,883		2,752,751			1,364,658			17,281,543		2,839,738		855,666
Other Deductions				0			106,624		105,825		183,672		5,501			46,241			406,308		28,377		16,500
		Net Margins	$	1,546,153		$	1,127,425	$	12,627,382	$	672,091	$	1,733,490		$	786,832		$	19,373,141	$	3,188,562	$	220,920
			Slash Pine			Snapping Shoals		Southern Rivers		Sumter		Three Notch			Tri-County			Upson		Walton		Washington		MEMBER TOTAL
2007
Operating Revenue & Patronage Capital			$	15,217,231		$	156,616,211	$	31,996,440	$	35,877,006	$	24,573,553		$	35,484,059		$	12,140,896	$	212,583,698	$	34,561,850	$	5,223,360,827
Depreciation and Amortization				630,851			7,529,727		1,622,224		2,171,673		1,318,772			2,547,761			685,034		9,680,728		1,863,834		168,975,155
Other Operating Expenses				13,137,035			138,895,981		28,718,051		29,686,946		21,565,274			29,437,637			10,696,900		190,961,740		30,207,164		2,729,878,769
	Electric Operating Margin		$	1,449,345		$	10,190,503	$	1,656,165	$	4,018,387	$	1,689,507		$	3,498,661		$	758,962	$	11,941,230	$	2,490,852	$	2,324,506,903
Other Income				309,142			2,953,342		685,365		929,373		360,824			544,801			621,840		9,780,798		527,815		(2,024,272,945	)
	Gross Operating Margin		$	1,758,487		$	13,143,845	$	2,341,530	$	4,947,760	$	2,050,331		$	4,043,462		$	1,380,802	$	21,722,028	$	3,018,667	$	300,233,958
Interest on Long-term Debt				658,437			5,177,679		1,167,244		2,052,523		1,295,258			2,495,760			569,917		5,013,107		1,511,947		144,329,511
Other Deductions				553			22,853		0		47,647		80,080			103,414			15,652		630,867		0		11,886,241
		Net Margins	$	1,099,497		$	7,943,313	$	1,174,286	$	2,847,590	$	674,993		$	1,444,288		$	795,233	$	16,078,054	$	1,506,720	$	144,018,206
2006
Operating Revenue & Patronage Capital			$	14,833,718		$	146,811,420	$	29,706,984	$	33,334,406	$	23,195,458		$	33,909,056		$	11,678,278	$	207,784,869	$	34,195,184	$	2,947,043,208
Depreciation and Amortization				601,254			6,893,925		1,592,101		2,013,126		1,261,442			2,256,003			644,906		9,108,183		1,753,975		156,535,552
Other Operating Expenses				12,369,824			128,530,306		25,557,545		27,667,062		20,493,069			27,109,876			10,064,630		179,984,669		30,093,596		2,534,919,085
	Electric Operating Margin		$	1,862,640		$	11,387,189	$	2,557,338	$	3,654,218	$	1,440,947		$	4,543,177		$	968,742	$	18,692,017	$	2,347,613	$	255,588,571
Other Income				243,903			2,422,659		769,986		709,104		398,878			535,301			511,767		6,412,517		519,583		56,823,818
	Gross Operating Margin		$	2,106,543		$	13,809,848	$	3,327,324	$	4,363,322	$	1,839,825		$	5,078,478		$	1,480,509	$	25,104,534	$	2,867,196	$	312,412,389
Interest on Long-term Debt				633,270			4,782,878		1,207,447		1,914,441		1,248,321			2,271,253			496,496		4,307,365		1,542,211		132,020,262
Other Deductions				819,863			35,877		0		39,573		149,645			165,106			15,933		537,042		0		11,756,750
		Net Margins	$	653,410		$	8,991,093	$	2,119,877	$	2,409,308	$	441,859		$	2,642,119		$	968,080	$	20,260,127	$	1,324,985	$	168,635,377
2005
Operating Revenue & Patronage Capital			$	13,558,611		$	133,842,142	$	27,136,334	$	30,685,896	$	21,368,115		$	30,213,672		$	10,962,970	$	193,372,459	$	30,593,303	$	2,742,542,956
Depreciation and Amortization				567,823			6,307,976		1,495,793		1,931,462		1,227,062			1,962,400			610,086		8,557,649		1,702,457		148,188,213
Other Operating Expenses				11,941,002			121,392,749		24,232,605		25,242,353		19,501,858			26,009,716			9,483,282		179,250,853		27,351,961		2,432,866,220
	Electric Operating Margin		$	1,049,786		$	6,141,417	$	1,407,936	$	3,512,081	$	639,195		$	2,241,556		$	869,602	$	5,563,957	$	1,538,885	$	161,488,523
Other Income				(1,286,994	)		5,289,752		621,085		763,016		299,731			484,285			303,982		197,233		766,821		65,367,553
	Gross Operating Margin		$	(237,208	)	$	11,431,169	$	2,029,021	$	4,275,097	$	938,926		$	2,725,841		$	1,173,584	$	5,761,190	$	2,305,706	$	226,856,076
Interest on Long-term Debt				619,298			4,626,493		1,056,562		1,911,688		1,105,067			2,072,353			390,297		3,672,756		1,408,614		117,014,305
Other Deductions				28,063			57,069		0		45,622		153,658			134,387			15,562		191,201		17,656		8,394,063
		Net Margins	$	(884,569	)	$	6,747,607	$	972,459	$	2,317,787	$	(319,799	)	$	519,101		$	767,725	$	1,897,233	$	879,436	$	101,447,708

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 6

CONDENSED BALANCE SHEET INFORMATION OF EACH MEMBER
(as of December 31)

				Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette		Diverse
2007
ASSETS
	Total Utility Plant(2)			$	79,713,398	$	160,949,116	$	101,850,091	$	192,880,900	$	168,967,910	$	63,605,531	$	617,716,224	$	174,771,455	$	251,599,738	$	110,660,407
	Depreciation				21,172,829		39,889,725		33,152,951		37,086,124		28,360,162		11,625,531		118,476,223		41,111,016		58,415,901		39,690,389
		Net Plant			58,540,569		121,059,391		68,697,140		155,794,776		140,607,748		51,980,000		499,240,001		133,660,439		193,183,837		70,970,018
	Other Assets				31,515,701		21,440,776		19,087,496		43,652,662		36,162,398		12,526,765		315,272,091		55,809,764		57,079,263		16,520,755
			Total Assets	$	90,056,270	$	142,500,167	$	87,784,636	$	199,447,438	$	176,770,146	$	64,506,765	$	814,512,092	$	189,470,203	$	250,263,100	$	87,490,773
EQUITY & LIABILITIES
	Equity			$	58,668,872	$	59,140,663	$	32,678,895	$	64,855,484	$	60,557,734	$	19,936,206	$	256,449,237	$	82,730,590	$	67,926,515	$	44,116,010
	Long-term Debt				22,769,872		51,169,460		43,532,777		99,394,624		101,351,108		29,307,627		363,883,062		95,345,824		141,180,691		32,048,206
	Other Liabilities				8,617,526		32,190,044		11,572,964		35,197,330		14,861,304		15,262,932		194,179,793		11,393,789		41,155,894		11,326,557
		Total Equity and Liabilities		$	90,056,270	$	142,500,167	$	87,784,636	$	199,447,438	$	176,770,146	$	64,506,765	$	814,512,092	$	189,470,203	$	250,263,100	$	87,490,773
2006
ASSETS
	Total Utility Plant(2)			$	75,680,592	$	150,420,968	$	94,645,201	$	177,648,571	$	152,093,523	$	57,886,144	$	568,881,901	$	162,683,913	$	236,595,078	$	102,513,802
	Depreciation				19,263,622		37,625,396		33,512,101		32,344,092		26,660,315		10,935,638		105,674,895		37,199,077		53,442,571		37,383,394
		Net Plant			56,416,970		112,795,572		61,133,100		145,304,479		125,433,208		46,950,506		463,207,006		125,484,836		183,152,507		65,130,408
	Other Assets				34,085,257		20,443,027		20,751,492		54,251,310		32,887,448		10,777,344		305,574,374		55,358,633		56,242,591		15,168,805
			Total Assets	$	90,502,227	$	133,238,599	$	81,884,592	$	199,555,789	$	158,320,656	$	57,727,850	$	768,781,380	$	180,843,469	$	239,395,098	$	80,299,213
EQUITY & LIABILITIES
	Equity			$	58,031,152	$	54,431,741	$	31,504,239	$	69,913,483	$	57,488,946	$	19,173,088	$	252,429,739	$	80,755,740	$	62,116,719	$	45,012,359
	Long-term Debt				21,730,214		53,599,995		40,043,493		102,814,311		86,138,503		30,241,920		332,266,714		68,681,761		145,599,660		27,139,860
	Other Liabilities				10,740,861		25,206,863		10,336,860		26,827,995		14,693,207		8,312,842		184,084,927		31,405,968		31,678,719		8,146,994
		Total Equity and Liabilities		$	90,502,227	$	133,238,599	$	81,884,592	$	199,555,789	$	158,320,656	$	57,727,850	$	768,781,380	$	180,843,469	$	239,395,098	$	80,299,213
2005
ASSETS
	Total Utility Plant(2)			$	73,047,646	$	142,425,337	$	80,842,257	$	167,688,406	$	140,994,451	$	53,235,515	$	527,351,322	$	152,148,088	$	222,028,870	$	95,725,417
	Depreciation				18,023,079		36,692,702		30,613,633		33,379,033		25,074,324		10,123,881		92,641,182		34,398,414		49,088,077		33,825,488
		Net Plant			55,024,567		105,732,635		50,228,624		134,309,373		115,920,127		43,111,634		434,710,140		117,749,674		172,940,793		61,899,929
	Other Assets				32,930,952		19,442,366		14,454,187		42,540,476		28,260,876		10,667,858		281,038,893		59,968,093		52,636,537		14,804,000
			Total Assets	$	87,955,519	$	125,175,001	$	64,682,811	$	176,849,849	$	144,181,003	$	53,779,492	$	715,749,033	$	177,717,767	$	225,577,330	$	76,703,929
EQUITY & LIABILITIES
	Equity			$	55,693,280	$	49,460,987	$	29,297,915	$	62,458,159	$	53,156,717	$	17,845,035	$	242,227,766	$	74,209,737	$	54,171,121	$	41,288,096
	Long-term Debt				22,647,691		54,038,672		22,944,872		87,231,460		75,323,960		31,194,694		329,136,448		71,102,678		127,407,233		27,537,987
	Other Liabilities				9,614,548		21,675,342		12,440,024		27,160,230		15,700,326		4,739,763		144,384,819		32,405,352		43,998,976		7,877,846
		Total Equity and Liabilities		$	87,955,519	$	125,175,001	$	64,682,811	$	176,849,849	$	144,181,003	$	53,779,492	$	715,749,033	$	177,717,767	$	225,577,330	$	76,703,929
				Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Pataula(1)		Planters		Rayle		Satilla		Sawnee
2007
ASSETS
	Total Utility Plant(2)			$	30,653,167	$	109,535,852	$	43,648,393	$	55,450,664	$	140,788,522	$	0	$	51,300,300	$	74,527,512	$	146,669,772	$	417,376,651
	Depreciation				5,346,915		18,749,803		10,073,548		10,037,558		32,780,439		0		14,913,168		21,912,852		24,873,565		70,251,603
		Net Plant			25,306,252		90,786,049		33,574,845		45,413,106		108,008,083		0		36,387,132		52,614,660		121,796,207		347,125,048
	Other Assets				6,911,379		20,723,819		8,379,085		12,786,941		23,187,925		0		14,956,667		12,915,427		34,337,538		148,336,152
			Total Assets	$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	0	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200
EQUITY & LIABILITIES
	Equity			$	12,074,173	$	59,675,211	$	16,103,716	$	18,748,778	$	42,025,900	$	0	$	23,807,487	$	17,303,775	$	54,446,363	$	139,479,816
	Long-term Debt				15,786,894		33,549,024		19,943,709		31,490,159		78,193,125		0		23,476,540		40,904,941		64,747,741		311,458,530
	Other Liabilities				4,356,564		18,285,633		5,906,505		7,961,110		10,976,983		0		4,059,772		7,321,371		36,939,641		44,522,854
		Total Equity and Liabilities		$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	0	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200
2006
ASSETS
	Total Utility Plant(2)			$	28,571,363	$	103,595,814	$	41,939,842	$	51,986,720	$	128,101,912	$	0	$	49,408,481	$	70,229,868	$	139,142,208	$	384,099,810
	Depreciation				5,229,858		17,238,679		9,460,397		9,354,566		30,385,604		0		14,303,110		20,404,776		23,076,675		65,591,862
		Net Plant			23,341,505		86,357,135		32,479,445		42,632,154		97,716,308		0		35,105,371		49,825,092		116,065,533		318,507,948
	Other Assets				5,191,813		19,205,412		9,139,319		11,999,837		21,934,828		0		14,585,715		10,596,025		37,269,217		59,943,770
			Total Assets	$	28,533,318	$	105,562,547	$	41,618,764	$	54,631,991	$	119,651,136	$	0	$	49,691,086	$	60,421,117	$	153,334,750	$	378,451,718
EQUITY & LIABILITIES
	Equity			$	11,700,362	$	60,253,735	$	16,553,907	$	17,833,057	$	39,126,889	$	0	$	23,066,398	$	17,436,367	$	54,922,073	$	127,473,251
	Long-term Debt				14,402,577		28,706,819		20,685,010		27,118,627		61,954,482		0		22,093,576		35,065,618		54,607,041		195,021,558
	Other Liabilities				2,430,379		16,601,993		4,379,847		9,680,307		18,569,765		0		4,531,112		7,919,132		43,805,636		55,956,909
		Total Equity and Liabilities		$	28,533,318	$	105,562,547	$	41,618,764	$	54,631,991	$	119,651,136	$	0	$	49,691,086	$	60,421,117	$	153,334,750	$	378,451,718
2005
ASSETS
	Total Utility Plant(2)			$	29,075,517	$	97,122,813	$	40,863,119	$	49,520,404	$	118,649,851	$	15,639,657	$	47,541,491	$	65,276,294	$	129,063,640	$	362,686,977
	Depreciation				7,056,088		16,066,152		9,316,601		8,886,168		28,297,560		3,603,489		13,284,393		19,253,969		22,399,160		61,894,605
		Net Plant			22,019,429		81,056,661		31,546,518		40,634,236		90,352,291		12,036,168		34,257,098		46,022,325		106,664,480		300,792,372
	Other Assets				5,578,076		21,222,228		9,177,557		11,275,647		21,780,432		4,134,303		11,800,558		10,009,211		36,281,198		66,186,924
			Total Assets	$	27,597,505	$	102,278,889	$	40,724,075	$	51,909,883	$	112,132,723	$	16,170,471	$	46,057,656	$	56,031,536	$	142,945,678	$	366,979,296
EQUITY & LIABILITIES
	Equity			$	11,289,344	$	57,819,147	$	16,216,290	$	17,356,062	$	37,373,023	$	3,073,147	$	21,929,852	$	16,244,490	$	52,171,103	$	122,878,455
	Long-term Debt				14,227,656		26,686,062		20,404,474		27,930,967		61,663,717		973,689		19,432,507		33,664,991		44,330,014		190,078,992
	Other Liabilities				2,080,505		17,773,680		4,103,311		6,622,854		13,095,983		12,123,635		4,695,297		6,122,055		46,444,561		54,021,849
		Total Equity and Liabilities		$	27,597,505	$	102,278,889	$	40,724,075	$	51,909,883	$	112,132,723	$	16,170,471	$	46,057,656	$	56,031,536	$	142,945,678	$	366,979,296

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

(2)

Including construction work in progress.

Table 6 (continued)

				Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2007
ASSETS
	Total Utility Plant(2)			$	61,423,133	$	70,090,055	$	351,215,886	$	119,456,685	$	133,707,622	$	61,677,486	$	694,908,275	$	118,232,343	$	45,150,518
	Depreciation				13,547,723		13,494,511		58,860,638		32,531,960		32,505,391		16,263,931		155,502,853		24,144,090		10,671,327
		Net Plant			47,875,410		56,595,544		292,355,248		86,924,725		101,202,231		45,413,555		539,405,422		94,088,253		34,479,191
	Other Assets				19,347,536		14,741,142		83,069,787		17,797,730		26,297,870		9,474,914		193,967,686		31,245,995		6,319,389
			Total Assets	$	67,222,946	$	71,336,686	$	375,425,035	$	104,722,455	$	127,500,101	$	54,888,469	$	733,373,108	$	125,334,248	$	40,798,580
EQUITY & LIABILITIES
	Equity			$	35,792,073	$	34,572,171	$	139,082,062	$	34,427,590	$	51,142,114	$	17,498,207	$	247,974,272	$	50,154,536	$	12,916,298
	Long-term Debt				23,788,746		25,162,241		189,504,327		58,070,782		59,928,598		29,086,570		358,930,458		56,873,250		22,943,277
	Other Liabilities				7,642,127		11,602,274		46,838,646		12,224,083		16,429,389		8,303,692		126,468,378		18,306,462		4,939,005
		Total Equity and Liabilities		$	67,222,946	$	71,336,686	$	375,425,035	$	104,722,455	$	127,500,101	$	54,888,469	$	733,373,108	$	125,334,248	$	40,798,580
2006
ASSETS
	Total Utility Plant(2)			$	59,042,364	$	66,289,506	$	315,548,377	$	115,174,455	$	124,723,672	$	56,215,768	$	648,333,788	$	110,314,624	$	42,656,195
	Depreciation				12,602,886		12,621,455		53,818,667		29,650,777		30,844,387		15,617,614		140,094,597		21,755,628		10,151,837
		Net Plant			46,439,478		53,668,051		261,729,710		85,523,678		93,879,285		40,598,154		508,239,191		88,558,996		32,504,358
	Other Assets				21,138,639		14,751,160		75,735,186		16,191,762		20,622,726		9,353,436		206,738,335		32,333,219		7,265,908
			Total Assets	$	67,578,117	$	68,419,211	$	337,464,896	$	101,715,440	$	114,502,011	$	49,951,590	$	714,977,526	$	120,892,215	$	39,770,266
EQUITY & LIABILITIES
	Equity			$	34,054,440	$	33,481,319	$	127,999,885	$	33,414,937	$	48,027,176	$	16,963,348	$	232,028,386	$	47,618,311	$	12,849,893
	Long-term Debt				24,622,407		23,179,603		162,199,878		55,162,088		51,292,611		28,656,567		357,277,815		56,773,060		21,681,047
	Other Liabilities				8,901,270		11,758,289		47,265,133		13,138,415		15,182,224		4,331,675		125,671,325		16,500,844		5,239,326
		Total Equity and Liabilities		$	67,578,117	$	68,419,211	$	337,464,896	$	101,715,440	$	114,502,011	$	49,951,590	$	714,977,526	$	120,892,215	$	39,770,266
2005
ASSETS
	Total Utility Plant(2)			$	56,796,376	$	62,747,786	$	280,370,449	$	105,939,375	$	116,779,415	$	53,546,166	$	600,789,158	$	106,252,338	$	40,184,036
	Depreciation				12,145,610		11,835,107		48,988,638		27,147,886		28,429,280		14,278,703		125,639,385		21,182,371		9,531,370
		Net Plant			44,650,766		50,912,679		231,381,811		78,791,489		88,350,135		39,267,463		475,149,773		85,069,967		30,652,666
	Other Assets				16,691,429		14,260,338		67,204,402		18,405,146		21,892,796		7,523,635		175,320,896		27,919,439		7,133,471
			Total Assets	$	61,342,195	$	65,173,017	$	298,586,213	$	97,196,635	$	110,242,931	$	46,791,098	$	650,470,669	$	112,989,406	$	37,786,137
EQUITY & LIABILITIES
	Equity			$	32,101,075	$	30,963,830	$	112,801,180	$	32,124,648	$	44,576,787	$	15,588,413	$	213,395,348	$	45,125,808	$	12,727,916
	Long-term Debt				20,713,447		24,173,209		155,893,313		52,147,469		51,794,941		27,412,244		291,866,076		52,715,227		19,831,673
	Other Liabilities				8,527,673		10,035,978		29,891,720		12,924,518		13,871,203		3,790,441		145,209,245		15,148,371		5,226,548
		Total Equity and Liabilities		$	61,342,195	$	65,173,017	$	298,586,213	$	97,196,635	$	110,242,931	$	46,791,098	$	650,470,669	$	112,989,406	$	37,786,137
				Slash Pine		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri-County		Upson		Walton		Washington		MEMBER TOTAL
2007
ASSETS
	Total Utility Plant(2)			$	25,980,211	$	229,068,284	$	55,412,509	$	83,112,588	$	46,456,805	$	84,957,989	$	22,789,466	$	318,078,172	$	64,212,260	$	5,578,595,890
	Depreciation				6,452,064		57,422,901		14,919,630		18,073,378		12,943,582		13,318,514		6,036,861		88,846,389		18,449,517		1,231,905,562
		Net Plant			19,528,147		171,645,383		40,492,879		65,039,210		33,513,223		71,639,475		16,752,605		229,231,783		45,762,743		4,346,690,328
	Other Assets				8,070,197		40,316,565		13,372,446		18,447,178		14,654,333		12,087,374		11,728,026		170,343,532		21,223,251		1,604,107,555
			Total Assets	$	27,598,344	$	211,961,948	$	53,865,325	$	83,486,388	$	48,167,556	$	83,726,849	$	28,480,631	$	399,575,315	$	66,985,994	$	5,950,797,883
EQUITY & LIABILITIES
	Equity			$	9,116,969	$	82,633,413	$	20,916,154	$	36,658,250	$	18,821,930	$	26,047,357	$	13,010,028	$	154,111,608	$	33,054,470	$	2,148,654,927
	Long-term Debt				12,670,631		84,594,274		25,924,000		40,069,534		25,746,593		47,208,849		11,665,827		184,312,663		28,852,148		2,884,866,682
	Other Liabilities				5,810,744		44,734,261		7,025,171		6,758,604		3,599,033		10,470,643		3,804,776		61,151,044		5,079,376		917,276,274
		Total Equity and Liabilities		$	27,598,344	$	211,961,948	$	53,865,325	$	83,486,388	$	48,167,556	$	83,726,849	$	28,480,631	$	399,575,315	$	66,985,994	$	5,950,797,883
2006
ASSETS
	Total Utility Plant(2)			$	24,624,605	$	208,851,716	$	51,047,947	$	77,040,045	$	44,230,092	$	77,629,642	$	21,805,999	$	297,497,813	$	61,507,530	$	5,178,659,849
	Depreciation				6,111,533		55,274,615		14,520,801		17,101,436		12,124,817		12,792,744		5,630,924		83,090,075		17,645,093		1,140,536,514
		Net Plant			18,513,072		153,577,101		36,527,146		59,938,609		32,105,275		64,836,898		16,175,075		214,407,738		43,862,437		4,038,123,335
	Other Assets				6,858,952		38,274,211		13,271,733		17,130,922		15,784,554		12,805,123		11,228,554		168,639,454		22,787,785		1,506,317,876
			Total Assets	$	25,372,024	$	191,851,312	$	49,798,879	$	77,069,531	$	47,889,829	$	77,642,021	$	27,403,629	$	383,047,192	$	66,650,222	$	5,544,441,211
EQUITY & LIABILITIES
	Equity			$	8,288,600	$	78,149,640	$	20,438,722	$	34,292,448	$	18,616,656	$	25,027,435	$	13,020,101	$	147,085,457	$	32,327,316	$	2,062,907,315
	Long-term Debt				12,499,991		75,510,883		22,806,198		36,256,628		25,078,600		45,716,642		10,464,287		176,120,957		29,468,711		2,582,679,712
	Other Liabilities				4,583,433		38,190,789		6,553,959		6,520,455		4,194,573		6,897,944		3,919,241		59,840,778		4,854,195		898,854,184
		Total Equity and Liabilities		$	25,372,024	$	191,851,312	$	49,798,879	$	77,069,531	$	47,889,829	$	77,642,021	$	27,403,629	$	383,047,192	$	66,650,222	$	5,544,441,211
2005
ASSETS
	Total Utility Plant(2)			$	23,670,557	$	191,808,458	$	47,487,059	$	72,646,070	$	42,814,086	$	71,305,243	$	20,378,222	$	279,324,450	$	60,258,261	$	4,844,024,577
	Depreciation				5,786,958		54,194,974		13,312,494		16,842,564		11,103,797		11,579,218		5,242,466		77,514,289		17,547,542		1,066,220,650
		Net Plant			17,883,599		137,613,484		34,174,565		55,803,506		31,710,289		59,726,025		15,135,756		201,810,161		42,710,719		3,777,803,927
	Other Assets				6,475,775		47,591,469		14,336,602		17,733,851		15,495,039		12,013,835		8,835,004		164,229,148		23,652,735		1,420,905,382
			Total Assets	$	24,359,374	$	185,204,953	$	48,511,167	$	73,537,357	$	47,205,328	$	71,739,860	$	23,970,760	$	366,039,309	$	66,363,454	$	5,198,709,309
EQUITY & LIABILITIES
	Equity			$	8,023,514	$	71,072,984	$	18,882,713	$	31,932,361	$	17,874,368	$	22,492,314	$	12,348,415	$	131,896,553	$	31,782,048	$	1,921,870,001
	Long-term Debt				12,295,641		78,597,298		22,873,024		35,137,947		23,973,300		39,577,498		8,561,906		185,385,582		29,728,019		2,420,636,578
	Other Liabilities				4,040,219		35,534,671		6,755,430		6,467,049		5,357,660		9,670,048		3,060,439		48,757,173		4,853,387		856,202,729
		Total Equity and Liabilities		$	24,359,374	$	185,204,953	$	48,511,167	$	73,537,357	$	47,205,328	$	71,739,860	$	23,970,760	$	366,039,308	$	66,363,454	$	5,198,709,308

(1)

Cobb EMC acquired the distribution system, and now serves the load, of Pataula EMC. Therefore Pataula's information is now combined with Cobb.

(2)

Including construction work in progress.

QuickLinks

FINANCIAL AND STATISTICAL INFORMATION FOR 38 MEMBERS OF OGLETHORPE POWER CORPORATION