STEAMBOAT ENVIROSYSTEMS POWER PLANTS
      PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
              FOR THE YEAR ENDED DECEMBER 31, 1995


     The following pro forma statement of operations reflects the
combined results of operations of the Steamboat Facilities for the
year ended December 31, 1995, adjusted to eliminate those costs
which will no longer exist as a result of the purchase of interests
by the Company and Far West Capital, Inc.  This statement is not
necessarily indicative of what results of operations would have
been had the Company acquired its interest in the Steamboat
Facilities operations at the beginning of 1995 or of what future
results of operations may be.  This statement should be read in
conjunction with that of Far West Electric Energy Fund L.P. (of
which Steamboat 1 is a part) and 1A Enterprises (Steamboat 1A)
included elsewhere in this Prospectus.


                         1 and 1A                      Pro Forma
                         Historical                    1 and 1A
                          Combined    Adjustments      Adjusted 
Revenue:
  Electric Power         $3,404,000                   $3,404,000
  Other                     145,000                      145,000

     Total Revenues       3,549,000                    3,549,000

Expenses:
  Operations:
    Depreciation            727,000     (547,000) (1)    180,000
  Royalty                   615,000     (275,000) (2)    340,000
  Other                   1,074,000                    1,074,000
  Interest                  816,000     (816,000) (3)           

     Total Expenses      (3,232,000)  (1,638,000)      1,594,000

     Net Income          $  317,000   $1,638,000      $1,955,000

Resulting Income to U.S. 
Envirosystems, Inc.:
  Preferred 18%                                       $1,800,000
  50% of Balance                                          77,000
     
     Total                                            $1,877,000

                      
Notes to proforma condensed combined statement of operations
  (1)  To record estimated reduction of depreciation for new basis
in assets acquired, assuming a 30 year depreciation period.
  (2)  To eliminate royalty expense of certain royalty agreements
cancelled.
  (3)  To eliminate interest expense due to elimination of all debt
including debt owed to Westinghouse Electric Corporation.