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
2006
Avg. Monthly Residential Rev.($)	111.40	111.85	111.86	114.44	115.91	132.86	110.16	109.78		120.98	124.71
Avg. Monthly Residential kWh	1,189	1,163	1,274	1,138	1,311	1,357	1,202	1,279		1,258	1,397
Avg. Residential Rev.(cents per kWh)	9.36	9.62	8.78	10.05	8.84	9.79	9.17	8.58		9.62	8.92
Times Interest Earned Ratio(2)	3.02	3.68	1.98	3.17	2.27	1.87	1.55	3.01		1.86	3.11
Equity/Assets(2)	64%	41%	38%	35%	36%	33%	33%	45%		26%	56%
Equity/Total Capitalization(2)	73%	50%	44%	40%	40%	39%	43%	54%		30%	62%
2005
Avg. Monthly Residential Rev.($)	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%
2004
Avg. Monthly Residential Rev.($)	95.96	97.19	100.78	94.25	100.36	110.51	99.65	100.59		105.71	105.34
Avg. Monthly Residential kWh	1,172	1,126	1,279	1,101	1,273	1,345	1,168	1,270		1,230	1,388
Avg. Residential Rev.(cents per kWh)	8.19	8.63	7.88	8.56	7.88	8.22	8.53	7.92		8.59	7.59
Times Interest Earned Ratio(2)	2.49	2.95	2.00	2.46	2.81	1.33	2.92	2.20		1.77	2.65
Equity/Assets(2)	61%	38%	47%	38%	40%	32%	36%	45%		27%	56%
Equity/Total Capitalization(2)	66%	45%	55%	45%	44%	35%	47%	55%		35%	61%
	Middle Georgia	Mitchell	Ocmulgee	Oconee	Okefenoke	Pataula(1)	Planters	Rayle		Satilla	Sawnee
2006
Avg. Monthly Residential Rev.($)	134.52	119.47	103.64	117.18	127.21	0.00	112.82	116.62		113.99	122.86
Avg. Monthly Residential kWh	1,333	1,319	1,073	1,136	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.($)	133.56	118.65	102.17	112.52	120.02	70.04	111.90	106.94		107.56	119.09
Avg. Monthly Residential kWh	1,355	1,331	1,061	1,142	1,323	847	1,299	1,062		1,282	1,281
Avg. Residential Rev.(cents per kWh)	9.86	8.91	9.63	9.85	9.08	8.27	8.62	10.07		8.39	9.30
Times Interest Earned Ratio(2)	1.26	2.44	1.32	1.39	0.72	10.99	2.70	(0.07	)	1.73	1.83
Equity/Assets(2)	41%	57%	40%	33%	33%	19%	48%	29%		36%	33%
Equity/Total Capitalization(2)	44%	68%	44%	38%	38%	76%	53%	33%		54%	39%
2004
Avg. Monthly Residential Rev.($)	105.99	106.77	94.40	101.80	108.77	69.30	98.41	95.07		107.63	110.08
Avg. Monthly Residential kWh	1,333	1,336	1,058	1,152	1,319	836	1,324	1,051		1,291	1,249
Avg. Residential Rev.(cents per kWh)	7.95	7.99	8.93	8.84	8.25	8.29	7.43	9.04		8.33	8.81
Times Interest Earned Ratio(2)	1.07	2.94	2.01	1.55	1.30	1.93	2.15	1.40		2.22	1.54
Equity/Assets(2)	42%	61%	42%	35%	37%	53%	47%	35%		40%	31%
Equity/Total Capitalization(2)	49%	70%	47%	40%	43%	56%	54%	38%		54%	37%

(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
2006
Avg. Monthly Residential Rev.($)	111.90		124.93	100.08	99.92	105.32	128.51	107.94	112.39	107.08
Avg. Monthly Residential kWh	1,352		1,192	1,186	1,047	1,102	1,184	1,263	1,200	1,076
Avg. Residential Rev.(cents per kWh)	8.27		10.48	8.4	9.54	9.55	10.85	8.54	9.4	9.95
Times Interest Earned Ratio(2)	2.39		2.55	3.08	1.59	2.19	1.98	2.18	1.82	1.27
Equity/Assets(2)	50%		49%	38%	33%	42%	34%	32%	39%	32%
Equity/Total Capitalization(2)	58%		59%	44%	38%	48%	37%	39%	46%	37%
2005
Avg. Monthly Residential Rev.($)	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%
2004
Avg. Monthly Residential Rev.($)	91.87		113.21	90.57	85.21	89.29	112.36	95.15	107.48	94.05
Avg. Monthly Residential kWh	1,355		1,189	1,158	1,019	1,092	1,182	1,225	1,207	1,066
Avg. Residential Rev.(cents per kWh)	6.78		9.52	7.82	8.36	8.18	9.50	7.77	8.91	8.82
Times Interest Earned Ratio(2)	5.45		2.46	3.06	1.55	2.12	1.47	1.86	2.08	1.31
Equity/Assets(2)	49%		49%	38%	33%	42%	33%	31%	39%	35%
Equity/Total Capitalization(2)	57%		55%	42%	41%	47%	37%	41%	45%	41%
	Slash Pine		Snapping Shoals	Southern Rivers	Sumter	Three Notch	Tri- County	Upson	Walton	Washington	MEMBER TOTAL
2006
Avg. Monthly Residential Rev.($)	121.68		115.29	119.56	134.12	112.57	118.52	95.44	112.38	114.86	113.32
Avg. Monthly Residential kWh	1,229		1,360	1,280	1,452	1,062	1,229	1,102	1,322	1,114	1,247
Avg. Residential Rev.(cents per kWh)	9.90		8.5	9.34	9.2	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.($)	118.69		105.49	111.89	128.89	100.31	107.87	91.26	104.65	104.49	108.19
Avg. Monthly Residential kWh	1,267		1,326	1,259	1,452	959	1,225	1,092	1,290	1,124	1,233
Avg. Residential Rev.(cents per kWh)	9.36		7.96	8.89	8.88	10.46	8.81	8.35	8.11	9.29	8.77
Times Interest Earned Ratio(2)	(0.43	)	2.46	1.92	2.21	0.71	1.25	2.97	1.52	1.62	1.87(3)
Equity/Assets(2)	33%		38%	39%	43%	38%	31%	52%	36%	48%	37%(3)
Equity/Total Capitalization(2)	39%		47%	45%	48%	43%	36%	59%	42%	52%	44%(3)
2004
Avg. Monthly Residential Rev.($)	103.97		99.03	103.12	121.22	94.12	97.46	89.20	101.28	95.77	99.97
Avg. Monthly Residential kWh	1,283		1,314	1,261	1,462	957	1,211	1,101	1,299	1,113	1,220
Avg. Residential Rev.(cents per kWh)	8.11		7.54	8.18	8.29	9.83	8.05	8.10	7.80	8.61	8.20
Times Interest Earned Ratio(2)	2.04		2.50	2.35	1.52	1.49	1.48	3.64	3.06	2.65	2.25(3)
Equity/Assets(2)	38%		41%	46%	43%	41%	34%	57%	36%	51%	38%(3)
Equity/Total Capitalization(2)	43%		52%	54%	49%	47%	39%	64%	42%	56%	46%(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
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
2004
Residential Service		17,068	35,684	17,372	43,854	38,315	12,548	158,127	50,572	62,238	23,027
Commercial & Industrial		1,625	3,985	277	2,252	3,942	1,400	12,384	2,818	4,045	3,030
Other		105	19	245	388	89	121	5,823	1,669	460	166
	Total Consumers Served	18,798	39,688	17,894	46,494	42,346	14,069	176,333	55,059	66,743	26,224
		Middle Georgia	Mitchell	Ocmulgee	Oconee	Okefenoke	Pataula(1)	Planters	Rayle	Satilla	Sawnee
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
2004
Residential Service		4,824	20,609	10,274	11,237	28,390	4,516	14,618	16,600	46,021	113,631
Commercial & Industrial		1,589	1,071	608	892	1,761	193	546	1,269	2,327	11,211
Other		606	1,472	368	139	336	357	543	0	1,337	2,840
	Total Consumers Served	7,019	23,152	11,250	12,268	30,487	5,066	15,707	17,869	49,685	127,682

(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
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
2004
Residential Service		18,195	16,635	90,312	28,841	27,964	10,295	164,837	29,754	10,046
Commercial & Industrial		1,278	406	8,268	2,199	5,961	123	12,779	1,425	105
Other		225	446	854	5	3	766	2,992	195	303
	Total Consumers Served	19,698	17,487	99,434	31,045	33,928	11,184	180,608	31,374	10,454
		Slash Pine	Snapping Shoals	Southern Rivers	Sumter	Three Notch	Tri- County	Upson	Walton	Washington	MEMBER TOTAL
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
2004
Residential Service		6,716	76,529	16,406	13,824	14,036	17,667	8,062	97,889	14,131	1,391,664
Commercial & Industrial		313	4,152	965	4,312	550	1,432	927	6,561	493	109,473
Other		133	0	11	190	453	0	104	1,513	20	25,296
	Total Consumers Served	7,162	80,681	17,382	18,326	15,039	19,099	9,093	105,963	14,644	1,526,433

(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
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
2004
Residential Service		$	239,971	$	482,225	$	266,608	$	579,227	$	585,350	$	202,492	$	2,215,550	$	770,742	$	918,916	$	383,666
Commercial & Industrial			543,266		87,381		96,041		344,930		283,204		129,751		1,209,855		823,892		365,586		102,920
Other			3,114		245		3,563		6,596		727		2,192		148,378		57,915		10,658		5,746
	Total MWh Sales	$	786,351	$	569,851	$	366,212	$	930,753	$	869,282	$	334,435	$	3,573,782	$	1,652,549	$	1,295,161	$	492,332
		Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Pataula(1)		Planters		Rayle		Satilla		Sawnee
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
2004
Residential Service		$	77,146	$	330,285	$	130,378	$	155,341	$	449,280	$	45,303	$	232,222	$	209,410	$	713,151	$	1,703,487
Commercial & Industrial			34,006		67,997		38,744		95,777		69,634		35,090		18,489		35,490		258,556		829,796
Other			6,408		33,393		4,173		2,578		16,451		8,432		7,770		0		20,728		28,127
	Total MWh Sales	$	117,560	$	431,675	$	173,294	$	253,695	$	535,364	$	88,825	$	258,481	$	244,900	$	992,434	$	2,561,409

(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
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
2004
Residential Service		$	295,819	$	237,383	$	1,255,234	$	352,784	$	366,396	$	146,062	$	2,423,925	$	430,946	$	128,568
Commercial & Industrial			70,304		27,601		760,119		85,595		153,653		17,655		1,587,100		109,777		48,115
Other			3,726		11,190		8,366		80		566		12,551		194,810		8,408		3,873
	Total MWh Sales	$	369,849	$	276,174	$	2,023,719	$	438,458	$	520,615	$	176,268	$	4,205,835	$	549,130	$	180,556
		Slash Pine		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
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
2004
Residential Service		$	103,376	$	1,206,829	$	248,236	$	242,491	$	161,229	$	256,643	$	106,515	$	1,525,386	$	188,671	$	20,367,241
Commercial & Industrial			50,816		372,860		44,289		77,160		23,279		76,140		16,209		587,187		209,163		9,787,424
Other			5,815		0		4,791		7,685		14,966		0		1,879		71,896		722		718,518
	Total MWh Sales	$	160,007	$	1,579,689	$	297,316	$	327,335	$	199,474	$	332,783	$	124,603	$	2,184,469	$	398,556	$	30,873,183

(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
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
2004
Residential Service		$	19,653,815		$	41,618,898		$	21,009,067	$	49,600,819	$	46,143,984	$	16,640,838	$	189,095,519	$	61,043,706		$	78,950,397		$	29,106,992
Commercial & Industrial			24,424,865			7,661,188			6,418,056		18,801,476		16,536,579		6,468,560		75,740,069		31,029,129			25,092,623			7,690,535
Other			229,319			41,748			367,948		634,938		151,618		229,258		13,798,386		4,560,609			1,098,072			522,608
	Total Electric Sales	$	44,307,999		$	49,321,834		$	27,795,071	$	69,037,233	$	62,832,181	$	23,338,656	$	278,633,974	$	96,633,444		$	105,141,092		$	37,320,135
Other Operating Revenue			583,900			(1,674,558	)		1,020,137		1,973,463		2,714,966		549,362		8,318,942		(3,649,878	)		3,205,119			1,934,210
	Total Operating Revenue	$	44,891,899		$	47,647,276		$	28,815,208	$	71,010,696	$	65,547,147	$	23,888,018	$	286,952,916	$	92,983,566		$	108,346,211		$	39,254,345
		Middle Georgia			Mitchell			Ocmulgee		Oconee		Okefenoke		Pataula(1)		Planters		Rayle			Satilla			Sawnee
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
2004
Residential Service		$	6,135,628		$	26,405,995		$	11,638,487	$	13,727,018	$	37,054,230	$	3,755,406	$	17,262,340	$	18,937,191		$	59,439,026		$	150,100,977
Commercial & Industrial			2,964,520			5,127,432			2,587,482		5,369,056		4,742,761		1,825,532		1,192,812		2,866,916			13,592,349			60,419,985
Other			825,893			2,860,057			486,858		228,887		1,081,695		729,664		667,597		0			1,833,991			3,449,759
	Total Electric Sales	$	9,926,041		$	34,393,484		$	14,712,827	$	19,324,961	$	42,878,686	$	6,310,602	$	19,122,749	$	21,804,107		$	74,865,366		$	213,970,721
Other Operating Revenue			170,530			0			784,772		681,648		915,718		117,002		1,047,819		234,277			(1,443,802	)		8,184,368
	Total Operating Revenue	$	10,096,571		$	34,393,484		$	15,497,599	$	20,006,609	$	43,794,404	$	6,427,604	$	20,170,568	$	22,038,384		$	73,421,564		$	222,155,089

(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
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
2004
Residential Service		$	20,058,096		$	22,599,016	$	98,152,577	$	29,491,973		$	29,964,104	$	13,881,255	$	188,219,318		$	38,376,589	$	11,338,309
Commercial & Industrial			4,566,096			2,223,375		49,072,536		6,296,730			12,041,306		1,421,333		101,638,075			6,978,258		2,857,005
Other			345,434			1,085,889		1,408,412		7,034			32,830		1,372,854		15,130,886			790,444		330,616
	Total Electric Sales	$	24,969,626		$	25,908,280	$	148,633,525	$	35,795,737		$	42,038,240	$	16,675,442	$	304,988,279		$	46,145,291	$	14,525,930
Other Operating Revenue			(243,882	)		1,071,677		5,331,374		958,752			1,796,331		629,879		(7,434,056	)		501,554		271,472
	Total Operating Revenue	$	24,725,744		$	26,979,957	$	153,964,899	$	36,754,489		$	43,834,571	$	17,305,321	$	297,554,223		$	46,646,845	$	14,797,402
		Slash Pine			Snapping Shoals		Southern Rivers		Sumter			Three Notch		Tri- County		Upson			Walton		Washington		MEMBER TOTAL
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
2004
Residential Service		$	8,379,426		$	90,943,335	$	20,302,070	$	20,108,820		$	15,852,441	$	20,661,344	$	8,629,827		$	118,974,345	$	16,239,747	$	1,669,492,925
Commercial & Industrial			2,838,025			21,525,933		2,955,388		6,609,615			2,201,767		4,968,476		1,370,898			39,099,481		10,656,432		599,872,654
Other			367,782			0		329,250		709,316			1,747,145		0		183,122			6,552,571		49,110		64,241,600
	Total Electric Sales	$	11,585,233		$	112,469,268	$	23,586,708	$	27,427,751		$	19,801,353	$	25,629,820	$	10,183,847		$	164,626,397	$	26,945,289	$	2,333,607,179
Other Operating Revenue			93,165			7,392,882		885,840		(80,328	)		642,200		993,991		380,752			313,630		870,771		40,043,999
	Total Operating Revenue	$	11,678,398		$	119,862,150	$	24,472,548	$	27,347,423		$	20,443,553	$	26,623,811	$	10,564,599		$	164,940,027	$	27,816,060	$	2,373,651,178

(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
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
2004
Operating Revenue & Patronage Capital			$	44,891,898	$	47,647,276	$	28,815,208	$	71,010,696	$	65,547,149		$	23,888,018	$	286,952,916	$	92,983,566		$	108,346,211		$	39,254,345
Depreciation and Amortization				1,927,641		4,368,048		2,049,458		5,388,525		3,698,115			1,453,376		14,469,870		4,381,109			5,935,200			3,736,798
Other Operating Expenses				40,554,073		38,930,924		24,946,076		58,004,987		52,619,303			20,719,044		241,119,831		83,416,526			95,142,842			32,132,999
	Electric Operating Margin		$	2,410,184	$	4,348,304	$	1,819,674	$	7,617,184	$	9,229,731		$	1,715,598	$	31,363,215	$	5,185,931		$	7,268,169		$	3,384,548
Other Income				678,613		568,915		887,592		993,740		1,082,630			356,392		8,809,327		1,351,875			2,811,998			734,380
	Gross Operating Margin		$	3,088,797	$	4,917,219	$	2,707,266	$	8,610,924	$	10,312,361		$	2,071,990	$	40,172,542	$	6,537,806		$	10,080,167		$	4,118,928
Interest on Long-term Debt				1,216,188		1,660,722		1,348,413		3,492,288		3,661,675			1,555,276		12,993,938		2,975,916			5,290,452			1,550,524
Other Deductions				64,967		21,867		5,882		4,252		26,607			2,164		2,283,415		0			732,522			14,993
		Net Margins	$	1,807,642	$	3,234,630	$	1,352,971	$	5,114,384	$	6,624,079		$	514,550	$	24,895,189	$	3,561,890		$	4,057,193		$	2,553,411
			Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke			Pataula(1)		Planters		Rayle			Satilla			Sawnee
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
2004
Operating Revenue & Patronage Capital			$	10,096,571	$	35,972,403	$	15,497,599	$	20,006,609	$	43,794,405		$	6,427,602	$	20,170,563	$	22,038,384		$	73,421,564		$	222,155,089
Depreciation and Amortization				807,152		2,450,982		1,015,696		1,343,722		3,163,213			441,794		1,564,801		1,729,557			3,368,395			10,469,496
Other Operating Expenses				8,796,764		31,640,197		12,749,116		17,159,007		37,841,003			5,592,556		17,035,182		18,594,748			66,021,053			196,963,300
	Electric Operating Margin		$	492,655	$	1,881,224	$	1,732,787	$	1,503,880	$	2,790,189		$	393,252	$	1,570,580	$	1,714,079		$	4,032,116		$	14,722,293
Other Income				172,351		566,815		141,055		386,620		879,098			128,982		341,249		333,086			1,118,034			(1,563,817	)
	Gross Operating Margin		$	665,006	$	2,448,039	$	1,873,842	$	1,890,500	$	3,669,287		$	522,234	$	1,911,829	$	2,047,165		$	5,150,150		$	13,158,476
Interest on Long-term Debt				557,832		783,102		919,047		1,194,352		2,698,038			269,550		867,409		1,459,133			2,223,721			8,333,598
Other Deductions				67,466		146,077		27,347		41,425		168,643			3,153		47,531		2,667			220,233			333,093
		Net Margins	$	39,708	$	1,518,860	$	927,448	$	654,723	$	802,606		$	249,531	$	996,889	$	585,365		$	2,706,196		$	4,491,785

(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
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
2004
Operating Revenue & Patronage Capital			$	24,725,744		$	26,979,957		$	153,964,898		$	36,754,489	$	43,834,571		$	17,305,321	$	297,554,225		$	46,646,847	$	13,797,402
Depreciation and Amortization				1,418,038			1,826,911			7,594,022			2,941,408		3,264,969			1,610,586		17,574,799			3,002,846		1,020,526
Other Operating Expenses				21,550,384			23,375,375			125,470,699			31,044,890		36,738,074			14,309,750		256,913,860			38,948,943		11,797,894
	Electric Operating Margin		$	1,757,322		$	1,777,671		$	20,900,177		$	2,768,191	$	3,831,528		$	1,384,985	$	23,065,566		$	4,695,058	$	978,982
Other Income				5,553,680			155,789			1,070,408			377,347		877,397			432,668		6,534,061			970,042		91,172
	Gross Operating Margin		$	7,311,002		$	1,933,460		$	21,970,585		$	3,145,538	$	4,708,925		$	1,817,653	$	29,599,627		$	5,665,100	$	1,070,154
Interest on Long-term Debt				1,341,625			737,140			7,130,939			1,994,995		2,215,175			1,198,997		15,844,614			2,717,907		800,257
Other Deductions				0			123,757			177,426			55,979		2,750			59,352		76,539			14,706		18,000
		Net Margins	$	5,969,377		$	1,072,563		$	14,662,220		$	1,094,564	$	2,491,000		$	559,304	$	13,678,474		$	2,932,487	$	251,897
			Slash Pine			Snapping Shoals			Southern Rivers			Sumter		Three Notch			Tri-County		Upson			Walton		Washington		MEMBER TOTAL
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
2004
Operating Revenue & Patronage Capital			$	11,678,398		$	119,862,150		$	24,472,548		$	27,347,423	$	20,443,553		$	26,623,811	$	10,564,595		$	164,940,029	$	27,816,060	$	2,374,230,093
Depreciation and Amortization				494,661			6,014,721			1,420,437			1,862,835		1,191,392			1,804,489		590,204			8,057,552		1,661,761		137,115,105
Other Operating Expenses				10,384,128			97,543,150			20,877,874			23,487,531		18,164,757			22,433,056		9,026,465			145,461,723		23,376,948		2,030,885,032
	Electric Operating Margin		$	799,609		$	16,304,279		$	2,174,237		$	1,997,057	$	1,087,404		$	2,386,266	$	947,926		$	11,420,754	$	2,777,351	$	206,229,956
Other Income				238,347			(6,085,121	)		(220,031	)		672,699		267,512			433,922		235,647			1,688,236		378,514		34,451,224
	Gross Operating Margin		$	1,037,956		$	10,219,158		$	1,954,206		$	2,669,756	$	1,354,916		$	2,820,188	$	1,183,573		$	13,108,990	$	3,155,865	$	240,681,180
Interest on Long-term Debt				507,389			4,053,984			830,139			1,690,479		845,622			1,835,991		329,021			4,250,000		1,179,109		104,554,557
Other Deductions				500			65,994			0			96,260		94,684			100,889		(13,252	)		118,299		35,313		5,241,500
		Net Margins	$	530,067		$	6,099,180		$	1,124,067		$	883,017	$	414,610		$	883,308	$	867,804		$	8,740,691	$	1,941,443	$	130,885,123

(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
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
2004
ASSETS
	Total Utility Plant(2)			$	68,342,564	$	134,897,748	$	75,330,188	$	157,337,727	$	130,773,300	$	49,967,739	$	498,436,390	$	144,754,068	$	211,408,339	$	91,132,307
	Depreciation				16,435,145		34,577,863		29,672,305		34,090,877		23,520,737		8,912,125		81,725,078		30,916,662		44,964,533		30,365,027
		Net Plant			51,907,419		100,319,885		45,657,883		123,246,850		107,252,563		41,055,614		416,711,312		113,837,406		166,443,806		60,767,280
	Other Assets				26,739,068		19,011,237		13,931,821		31,487,556		25,009,497		12,623,064		211,882,746		51,004,213		48,314,049		11,404,499
			Total Assets	$	78,646,487	$	119,331,122	$	59,589,704	$	154,734,406	$	132,262,060	$	53,678,678	$	628,594,058	$	164,841,619	$	214,757,855	$	72,171,779
EQUITY & LIABILITIES
	Equity			$	47,844,185	$	45,749,776	$	28,222,349	$	58,565,577	$	53,003,996	$	17,034,019	$	226,242,513	$	73,615,633	$	58,222,114	$	40,447,713
	Long-term Debt				24,974,380		55,752,169		22,635,367		71,961,423		68,490,315		32,010,779		257,165,247		59,379,886		107,736,024		25,739,043
	Other Liabilities				5,827,922		17,829,177		8,731,988		24,207,406		10,767,749		4,633,880		145,186,298		31,846,100		48,799,717		5,985,023
		Total Equity and Liabilities		$	78,646,487	$	119,331,122	$	59,589,704	$	154,734,406	$	132,262,060	$	53,678,678	$	628,594,058	$	164,841,619	$	214,757,855	$	72,171,779
				Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Pataula(1)		Planters		Rayle		Satilla		Sawnee
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
2004
ASSETS
	Total Utility Plant(2)			$	28,138,134	$	90,466,954	$	38,998,256	$	46,273,454	$	111,637,836	$	15,090,253	$	46,732,441	$	61,185,310	$	116,529,816	$	352,085,395
	Depreciation				6,656,787		15,137,030		8,773,805		8,030,157		26,477,547		3,777,998		13,041,979		17,731,042		20,929,891		58,531,205
		Net Plant			21,481,347		75,329,924		30,224,451		38,243,297		85,160,289		11,312,255		33,690,462		43,454,268		95,599,925		293,554,190
	Other Assets				4,771,339		17,336,822		7,736,474		10,782,555		18,813,437		3,221,923		9,865,256		9,139,730		36,072,290		76,887,769
			Total Assets	$	26,252,686	$	92,666,746	$	37,960,925	$	49,025,852	$	103,973,726	$	14,534,178	$	43,555,718	$	52,593,998	$	131,672,215	$	370,441,959
EQUITY & LIABILITIES
	Equity			$	11,112,912	$	56,405,879	$	16,080,589	$	17,098,858	$	38,515,615	$	7,630,467	$	20,624,890	$	18,201,349	$	53,015,041	$	115,789,799
	Long-term Debt				11,474,757		24,379,434		18,100,092		25,412,916		51,053,867		6,041,239		17,594,079		29,147,663		45,982,016		195,522,020
	Other Liabilities				3,665,017		11,881,433		3,780,244		6,514,078		14,404,244		862,472		5,336,749		5,244,986		32,675,158		59,130,140
		Total Equity and Liabilities		$	26,252,686	$	92,666,746	$	37,960,925	$	49,025,852	$	103,973,726	$	14,534,178	$	43,555,718	$	52,593,998	$	131,672,215	$	370,441,959

(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
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
2004
ASSETS
	Total Utility Plant(2)			$	54,472,227	$	59,765,743	$	257,522,861	$	98,861,988	$	109,591,660	$	50,151,554	$	557,350,263	$	101,674,340	$	38,352,652
	Depreciation				11,498,840		11,286,031		44,301,309		24,641,844		26,183,093		13,201,275		110,606,301		19,252,722		8,981,270
		Net Plant			42,973,387		48,479,712		213,221,552		74,220,144		83,408,567		36,950,279		446,743,962		82,421,618		29,371,382
	Other Assets				19,594,976		12,947,286		54,846,339		21,529,892		23,846,446		8,229,718		183,373,568		25,575,216		6,566,349
			Total Assets	$	62,568,363	$	61,426,998	$	268,067,891	$	95,750,036	$	107,255,013	$	45,179,997	$	630,117,530	$	107,996,834	$	35,937,731
EQUITY & LIABILITIES
	Equity			$	30,553,221	$	29,961,021	$	102,170,365	$	31,447,001	$	44,746,741	$	14,918,518	$	197,668,091	$	41,949,479	$	12,719,350
	Long-term Debt				22,830,263		24,407,610		140,001,087		45,871,807		49,635,593		25,013,078		289,811,908		51,389,297		18,235,083
	Other Liabilities				9,184,879		7,058,367		25,896,439		18,431,228		12,872,679		5,248,401		142,637,531		14,658,058		4,983,298
		Total Equity and Liabilities		$	62,568,363	$	61,426,998	$	268,067,891	$	95,750,036	$	107,255,013	$	45,179,997	$	630,117,530	$	107,996,834	$	35,937,731
				Slash Pine		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri-County		Upson		Walton		Washington		MEMBER TOTAL
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
2004
ASSETS
	Total Utility Plant (2)			$	23,086,878	$	170,433,289	$	43,808,663	$	71,099,213	$	41,680,407	$	65,646,559	$	19,725,428	$	262,455,732	$	58,262,529	$	4,553,460,205
	Depreciation				5,424,813		47,350,741		12,060,738		17,299,410		10,004,261		10,976,469		4,887,123		72,050,413		16,948,085		981,222,531
		Net Plant			17,662,065		123,082,548		31,747,925		53,799,803		31,676,146		54,670,090		14,838,305		190,405,319		41,314,444		3,572,237,674
	Other Assets				5,754,316		35,386,034		8,536,990		14,587,733		13,140,423		11,571,856		6,291,232		179,446,548		20,387,339		1,297,647,606
			Total Assets	$	23,416,381	$	158,468,582	$	40,284,915	$	68,387,536	$	44,816,569	$	66,241,946	$	21,129,537	$	369,851,867	$	61,701,783	$	4,869,885,280
EQUITY & LIABILITIES
	Equity			$	8,962,920	$	65,734,310	$	18,676,810	$	29,686,696	$	18,294,619	$	22,213,362	$	11,960,685	$	132,737,394	$	31,348,750	$	1,849,172,607
	Long-term Debt				11,851,159		61,790,776		15,814,522		30,673,985		20,612,436		35,364,429		6,636,804		185,347,924		24,981,374		2,210,821,851
	Other Liabilities				2,602,302		30,943,496		5,793,583		8,026,855		5,909,514		8,664,155		2,532,048		51,766,549		5,371,659		809,890,822
		Total Equity and Liabilities		$	23,416,381	$	158,468,582	$	40,284,915	$	68,387,536	$	44,816,569	$	66,241,946	$	21,129,537	$	369,851,867	$	61,701,783	$	4,869,885,280

(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