QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 MEMBERS OF OGLETHORPE POWER CORPORATION

        Our members operate their systems on a not-for-profit basis. Accumulated margins derived after payment of operating expenses and provision for depreciation constitute patronage capital of the consumers of our members. Refunds of accumulated patronage capital to the individual consumers may be made from time to time subject to limitations contained in mortgages between our members and the Rural Utilities Service or loan documents with other lenders. The Rural Utilities Service mortgage generally prohibits such distributions unless, after any such distribution, the member's total equity will equal at least 30% of its total assets, except that distributions may be made of up to 25% of the margins and patronage capital received by the member in the preceding year provided that equity is at least 20%.

        We are a membership corporation, and our members are not our subsidiaries. Except with respect to the obligations of our members under each member's wholesale power contract with us and our rights under such contracts to receive payment for power and energy supplied, we have no legal interest in, or obligations in respect of, any of the assets, liabilities, equity, revenues or margins of our members.

        The following selected information on the individual members is intended to show, in the aggregate, the assets, liabilities, equity, revenues and margins of our members. Member assets, liabilities, equity, revenues and margins should not, however, be attributed to us. In addition, the revenues of our members are not pledged to us, but such revenues are received by the respective members and are the source from which moneys are derived by our members to pay for power and energy received from us. Revenues of our members are, however, pledged under their respective Rural Utilities Service mortgages or loan documents with other lenders.

        The information contained in these tables was taken from Rural Utilities Service Financial and Statistical Reports (RUS Form 7) or similar reports prepared for other lenders or provided directly by a member. This information has not been independently verified by the Rural Utilities Service, any lender or us. The "Total" columns were not supplied or compiled by the Rural Utilities Service, any lender or our members. The "Total" column in each table is for informational purposes only, inasmuch as each member operates independently and is not responsible for the obligations of other members, except as provided in the wholesale power contracts (see "BUSINESS—OGLETHORPE POWER CORPORATION—Wholesale Power Contracts" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2009). In addition, the Times Interest Earned, Equity to Assets and Equity to Total Capitalization ratios were calculated by us from information obtained from each member's RUS Form 7 or other financial information provided to us, but the calculations were not independently verified by our members. No adjustments were made by us in calculating these ratios for items such as debt refinancings that are not reflected separately on the financial information provided to us. For the calendar years 2007, 2008 and 2009, the information on the individual members is presented in the succeeding tables as follows:

        Table 1—Selected Statistics,

        Table 2—Average Number of Consumers Served,

        Table 3—Annual Megawatt-hour Sales by Consumer Class,

        Table 4—Annual Revenues by Consumer Class,

        Table 5—Summary of Operating Results, and

        Table 6—Condensed Balance Sheet Information.

        The distribution system of one of our members, Pataula EMC, is owned by Cobb EMC and Cobb serves Pataula's load. Therefore, Pataula's information is reported on a consolidated basis with Cobb's information.

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 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
2009
Avg. Monthly Residential Rev.($)		126.74		119.37		123.89		129.89		127.36		148.08		129.00		118.74		128.96		147.94
Avg. Monthly Residential kWh		1,147		1,165		1,236		1,181		1,286		1,320		1,152		1,268		1,231		1,360
Avg. Residential Rev.(cents per kWh)		11.05		10.25		10.02		11.00		9.90		11.22		11.20		9.36		10.48		10.88
Times Interest Earned Ratio(2)		2.51		2.02		1.96		1.87		1.32		1.82		1.53		1.64		1.88		1.05
Equity/Assets(2)		66%		40%		36%		32%		32%		32%		31%		42%		29%		43%
Equity/Total Capitalization(2)		73%		52%		43%		38%		36%		35%		39%		50%		32%		49%
2008
Avg. Monthly Residential Rev.($)		115.77		111.41		117.66		126.67		122.65		144.90		119.47		112.45		135.08		136.42
Avg. Monthly Residential kWh		1,171		1,171		1,260		1,194		1,303		1,326		1,168		1,272		1,251		1,402
Avg. Residential Rev.(cents per kWh)		9.89		9.51		9.34		10.61		9.41		10.93		10.23		8.84		10.80		9.73
Times Interest Earned Ratio(2)		1.41		1.41		1.91		1.68		1.30		1.79		0.99		1.60		2.08		1.63
Equity/Assets(2)		64%		41%		37%		32%		34%		31%		30%		43%		29%		44%
Equity/Total Capitalization(2)		71%		52%		47%		39%		38%		34%		40%		51%		36%		50%
2007
Avg. Monthly Residential Rev.($)		111.78		113.47		115.01		120.85		115.29		138.10		116.96		113.63		126.79		122.73
Avg. Monthly Residential kWh		1,167		1,172		1,257		1,189		1,304		1,317		1,267		1,300		1,277		1,396
Avg. Residential Rev.(cents per kWh)		9.58		9.68		9.15		10.16		8.84		10.49		9.23		8.74		9.93		8.79
Times Interest Earned Ratio(2)		1.73		3.27		1.80		2.19		1.86		1.46		1.22		2.61		1.86		1.26
Equity/Assets(2)		65%		42%		37%		33%		34%		31%		31%		44%		27%		50%
Equity/Total Capitalization(2)		72%		54%		43%		39%		37%		40%		41%		46%		32%		58%
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2009
Avg. Monthly Residential Rev.($)		135.40		134.75		113.03		145.81		149.55		128.98		134.18		128.38		130.81		129.11
Avg. Monthly Residential kWh		1,279		1,269		1,036		1,129		1,292		1,261		1,018		1,226		1,243		1,190
Avg. Residential Rev.(cents per kWh)		10.58		10.61		10.91		12.91		11.58		10.23		13.18		10.47		10.53		10.85
Times Interest Earned Ratio(2)		1.28		2.13		2.06		1.37		1.58		2.81		1.82		3.37		2.14		2.57
Equity/Assets(2)		35%		53%		40%		32%		30%		47%		27%		40%		35%		35%
Equity/Total Capitalization(2)		39%		62%		47%		39%		34%		51%		31%		53%		39%		47%
2008
Avg. Monthly Residential Rev.($)		147.41		124.66		110.86		134.65		137.14		117.95		123.33		126.93		141.89		120.52
Avg. Monthly Residential kWh		1,328		1,326		1,058		1,154		1,279		1,289		1,031		1,250		1,275		1,202
Avg. Residential Rev.(cents per kWh)		11.10		9.40		10.48		11.66		10.72		9.15		11.97		10.15		11.13		10.03
Times Interest Earned Ratio(2)		1.72		2.33		2.17		1.40		1.26		2.13		0.98		2.44		1.95		1.99
Equity/Assets(2)		36%		53%		40%		31%		31%		46%		25%		37%		34%		34%
Equity/Total Capitalization(2)		45%		60%		46%		38%		34%		49%		29%		50%		39%		44%
2007
Avg. Monthly Residential Rev.($)		136.50		120.36		107.50		125.31		136.65		114.61		122.44		121.94		126.13		120.19
Avg. Monthly Residential kWh		1,336		1,331		1,051		1,141		1,290		1,275		1,036		1,282		1,309		1,213
Avg. Residential Rev.(cents per kWh)		10.22		9.04		10.23		10.98		10.60		8.99		11.82		9.51		9.64		9.91
Times Interest Earned Ratio(2)		1.45		1.86		2.15		1.63		2.08		1.96		1.53		2.11		1.95		2.67
Equity/Assets(2)		37%		54%		38%		32%		32%		46%		26%		35%		28%		33%
Equity/Total Capitalization(2)		43%		64%		45%		37%		35%		50%		30%		46%		31%		42%

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported 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		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2009
Avg. Monthly Residential Rev.($)		123.43		132.91		125.12		115.45		116.91		121.80		144.36		113.27		129.15		126.41
Avg. Monthly Residential kWh		1,309		1,313		1,151		1,173		1,058		1,128		1,129		1,264		1,184		1,037
Avg. Residential Rev.(cents per kWh)		9.43		10.12		10.87		9.84		11.05		10.80		12.79		8.96		10.91		12.19
Times Interest Earned Ratio(2)		2.07		1.66		2.34		3.14		1.54		2.57		1.89		1.66		2.10		2.18
Equity/Assets(2)		54%		36%		48%		37%		33%		42%		33%		33%		42%		30%
Equity/Total Capitalization(2)		60%		41%		56%		42%		39%		48%		35%		38%		49%		34%
2008
Avg. Monthly Residential Rev.($)		114.53		142.10		127.67		103.46		106.64		112.60		137.93		114.52		117.47		112.38
Avg. Monthly Residential kWh		1,335		1,346		1,185		1,188		1,078		1,125		1,151		1,277		1,201		1,063
Avg. Residential Rev.(cents per kWh)		8.58		10.56		10.78		8.71		9.89		10.01		11.98		8.97		9.78		10.57
Times Interest Earned Ratio(2)		2.06		1.94		3.23		1.74		1.45		2.13		1.54		1.82		1.93		1.48
Equity/Assets(2)		55%		37%		48%		37%		33%		41%		32%		35%		40%		31%
Equity/Total Capitalization(2)		61%		42%		60%		42%		38%		48%		34%		41%		46%		35%
2007
Avg. Monthly Residential Rev.($)		106.21		125.37		127.66		103.27		105.22		111.64		133.97		111.22		115.86		108.32
Avg. Monthly Residential kWh		1,339		1,357		1,207		1,210		1,055		1,123		1,187		1,277		1,198		1,065
Avg. Residential Rev.(cents per kWh)		7.93		9.24		10.58		8.54		9.97		9.94		11.29		8.71		9.67		10.17
Times Interest Earned Ratio(2)		2.20		1.66		2.05		2.48		1.39		2.48		1.40		2.01		1.85		1.26
Equity/Assets(2)		53%		36%		48%		37%		33%		40%		32%		34%		40%		32%
Equity/Total Capitalization(2)		60%		41%		58%		42%		37%		46%		38%		41%		47%		36%
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2009
Avg. Monthly Residential Rev.($)		128.58		147.68		152.06		114.11		138.16		109.75		119.44		129.09				126.11
Avg. Monthly Residential kWh		1,299		1,268		1,410		938		1,186		1,108		1,291		1,064				1,223
Avg. Residential Rev.(cents per kWh)		9.90		11.6		10.78		12.2		11.65		9.91		9.25		12.13				10.31
Times Interest Earned Ratio(2)		1.78		3.13		2.21		2.27		2.11		2.22		2.17		2.15				1.94(3	)
Equity/Assets(2)		39%		37%		44%		40%		33%		50%		38%		48%				36%(3	)
Equity/Total Capitalization(2)		51%		43%		48%		45%		36%		56%		46%		52%				43%(3	)
2008
Avg. Monthly Residential Rev.($)		119.96		137.04		143.07		108.08		127.86		101.13		111.87		120.02				121.89
Avg. Monthly Residential kWh		1,334		1,307		1,447		957		1,224		1,120		1,329		1,098				1,244
Avg. Residential Rev.(cents per kWh)		9.00		10.48		9.89		11.29		10.45		9.03		8.42		10.93				9.80
Times Interest Earned Ratio(2)		2.37		1.54		2.37		1.57		1.51		1.84		3.65		1.48				1.78(3	)
Equity/Assets(2)		38%		38%		43%		38%		30%		48%		38%		47%				36%(3	)
Equity/Total Capitalization(2)		49%		45%		46%		42%		33%		55%		46%		50%				43%(3	)
2007
Avg. Monthly Residential Rev.($)		117.89		126.09		138.01		106.14		119.86		98.52		111.64		116.00				117.15
Avg. Monthly Residential kWh		1,379		1,285		1,444		1,001		1,223		1,100		1,344		1,088				1,265
Avg. Residential Rev.(cents per kWh)		8.55		9.82		9.56		10.60		9.80		8.95		8.30		10.66				9.26
Times Interest Earned Ratio(2)		2.53		2.01		2.39		1.52		1.58		2.40		4.21		2.00				1.98(3	)
Equity/Assets(2)		39%		39%		44%		39%		31%		46%		39%		49%				36%(3	)
Equity/Total Capitalization(2)		49%		45%		48%		42%		36%		53%		46%		53%				43%(3	)

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported 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 THE
39 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
2009
Residential Service			17,890		41,478		19,251		46,338		46,111		14,408		173,858		56,397		68,384		24,648
Commercial & Industrial			1,775		4,272		317		2,451		4,283		1,785		15,058		3,213		4,835		3,570
Other			113		11		272		378		211		117		5,483		2,037		646		168
	Total Consumers Served		19,778		45,761		19,840		49,167		50,605		16,310		194,399		61,647		73,865		28,386
2008
Residential Service			17,850		41,487		18,813		46,659		45,417		14,102		173,411		55,764		68,283		24,658
Commercial & Industrial			1,773		4,374		296		2,463		4,488		1,890		14,842		3,149		4,794		3,501
Other			116		11		262		377		150		118		5,349		1,926		633		165
	Total Consumers Served		19,739		45,872		19,371		49,499		50,055		16,110		193,602		60,839		73,710		28,324
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
		Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2009
Residential Service			5,059		21,890		10,724		11,251		32,031		15,020		16,316		48,263		132,682		7,575
Commercial & Industrial			1,752		1,179		666		1,244		2,276		567		2,263		2,573		14,732		349
Other			744		1,530		422		140		382		666		—		1,849		1,656		212
	Total Consumers Served		7,555		24,599		11,812		12,635		34,689		16,253		18,579		52,685		149,070		8,136
2008
Residential Service			5,019		21,425		10,693		11,344		31,716		14,950		16,629		48,158		132,017		7,468
Commercial & Industrial			1,720		1,202		658		1,164		2,288		574		2,093		2,548		14,463		337
Other			712		1,907		414		137		375		627		—		1,809		2,395		202
	Total Consumers Served		7,451		24,534		11,765		12,645		34,379		16,151		18,722		52,515		148,875		8,007
2007
Residential Service			4,972		21,306		10,595		11,355		31,162		14,871		16,647		47,702		129,414		7,361
Commercial & Industrial			1,689		1,188		657		1,099		2,249		561		2,004		2,541		13,796		317
Other			669		1,683		398		135		357		587		—		1,703		2,709		191
	Total Consumers Served		7,330		24,177		11,650		12,589		33,768		16,019		18,651		51,946		145,919		7,869

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 2 (continued)

		Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2009
Residential Service			19,858		69,099		18,027		110,369		31,429		28,595		10,618		184,586		30,992		10,556
Commercial & Industrial			1,367		8,851		450		9,386		2,385		6,804		138		15,382		1,577		125
Other			258		800		600		1,420		5		6		914		4,302		247		332
	Total Consumers Served		21,483		78,750		19,077		121,175		33,819		35,405		11,670		204,270		32,816		11,013
2008
Residential Service			19,701		68,482		17,636		109,379		31,356		28,725		10,661		185,196		30,901		10,541
Commercial & Industrial			1,413		8,728		447		9,703		2,429		6,721		133		15,213		1,562		121
Other			244		786		478		1,329		5		5		871		4,234		227		324
	Total Consumers Served		21,358		77,996		18,561		120,411		33,790		35,451		11,665		204,643		32,690		10,986
2007
Residential Service			19,235		67,349		17,617		107,751		31,021		28,748		10,608		183,960		30,724		10,431
Commercial & Industrial			1,403		8,543		441		9,765		2,412		6,569		118		14,557		1,544		115
Other			236		739		460		1,254		5		4		832		4,055		204		313
	Total Consumers Served		20,874		76,631		18,518		118,770		33,438		35,321		11,558		202,572		32,472		10,859
		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2009
Residential Service			86,946		17,643		14,654		13,979		19,080		8,429		108,318		14,692				1,607,444
Commercial & Industrial			4,687		1,048		4,644		545		1,886		767		7,487		602				137,291
Other			142		17		371		635		—		116		1,697		42				28,941
	Total Consumers Served		91,775		18,708		19,669		15,159		20,966		9,312		117,502		15,336				1,773,676
2008
Residential Service			86,440		17,699		14,660		14,007		19,086		8,444		108,147		14,685				1,601,609
Commercial & Industrial			5,385		1,052		4,636		555		1,855		794		7,454		584				137,402
Other			122		16		304		587		—		119		1,733		38				29,107
	Total Consumers Served		91,947		18,767		19,600		15,149		20,941		9,357		117,334		15,307				1,768,118
2007
Residential Service			85,862		17,556		14,536		13,980		18,776		8,400		107,457		14,589				1,585,576
Commercial & Industrial			5,207		1,042		4,586		547		1,775		824		7,253		561				134,184
Other			—		13		251		513		—		119		1,712		33				28,546
	Total Consumers Served		91,069		18,611		19,373		15,040		20,551		9,343		116,422		15,183				1,748,306

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 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		Fayette		Diverse
2009
Residential Service			246,161		579,862		285,484		656,830		711,638		228,148		2,403,985		858,387		1,009,981		402,127
Commercial & Industrial			304,981		103,949		97,836		360,946		358,838		178,553		1,179,756		240,362		259,291		114,947
Other			3,366		172		3,622		6,769		2,851		2,090		226,798		73,184		146,328		11,134
	Total MWh Sales		554,508		683,982		386,941		1,024,544		1,073,327		408,792		3,810,539		1,171,932		1,415,599		528,208
2008
Residential Service			250,736		583,066		284,473		668,276		710,366		224,366		2,431,224		851,161		1,025,211		414,761
Commercial & Industrial			97,461		107,534		99,180		380,089		356,156		180,387		1,223,717		240,128		407,822		110,308
Other			3,775		168		4,996		6,881		2,034		2,140		232,713		72,292		11,550		8,465
	Total MWh Sales		351,972		690,769		388,649		1,055,247		1,068,556		406,893		3,887,654		1,163,581		1,444,582		533,534
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

		Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2009
Residential Service			77,664		333,454		133,305		152,481		496,510		227,327		199,359		710,205		1,978,668		108,208
Commercial & Industrial			38,577		70,727		43,358		124,443		54,034		19,448		53,908		276,001		996,539		46,124
Other			11,475		49,798		5,751		3,122		18,683		13,337		—		30,667		27,321		6,372
	Total MWh Sales		127,716		453,979		182,414		280,046		569,227		260,112		253,267		1,016,873		3,002,529		160,704
2008
Residential Service			79,957		340,840		135,739		157,157		486,865		231,195		205,658		722,399		2,019,688		107,713
Commercial & Industrial			39,233		72,067		46,427		126,936		55,922		18,656		51,688		274,837		1,014,927		48,111
Other			11,303		53,897		6,360		3,359		17,534		13,550		0		32,188		29,005		6,998
	Total MWh Sales		130,492		466,804		188,527		287,452		560,320		263,402		257,346		1,029,423		3,063,620		162,823
2007
Residential Service			79,725		340,293		133,563		155,474		482,283		227,586		206,888		733,749		2,032,865		107,115
Commercial & Industrial			40,988		79,872		46,513		108,599		58,148		17,582		53,333		258,089		995,115		49,145
Other			10,252		58,214		6,150		3,062		17,639		12,155		0		32,842		28,875		7,004
	Total MWh Sales		130,964		478,380		186,225		267,135		558,070		257,323		260,222		1,024,680		3,056,855		163,265

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 3 (continued)

		Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2009
Residential Service			311,909		1,088,666		248,968		1,554,103		398,959		386,975		143,841		2,800,637		440,437		131,368
Commercial & Industrial			68,835		525,866		33,414		1,001,665		92,179		170,462		24,784		1,691,405		107,553		49,591
Other			4,287		36,876		13,757		14,384		82		562		14,490		283,697		10,610		3,366
	Total MWh Sales		385,031		1,651,408		296,139		2,570,152		491,219		557,999		183,115		4,775,738		558,600		184,324
2008
Residential Service			315,649		1,105,825		250,682		1,559,437		405,579		387,904		147,233		2,838,692		445,444		134,423
Commercial & Industrial			71,638		526,961		30,847		1,075,592		95,522		183,084		20,981		1,808,948		108,470		49,488
Other			4,411		39,714		14,092		13,695		82		527		15,779		275,252		11,336		4,362
	Total MWh Sales		391,698		1,672,500		295,621		2,648,724		501,183		571,515		183,994		4,922,893		565,250		188,273
2007
Residential Service			308,975		1,096,350		255,097		1,564,147		392,769		387,394		151,094		2,817,923		441,694		133,282
Commercial & Industrial			70,809		518,602		33,474		1,102,039		92,734		182,865		18,881		1,809,952		114,995		49,342
Other			4,615		41,406		16,098		12,581		82		428		19,517		262,077		9,690		5,292
	Total MWh Sales		384,398		1,656,358		304,669		2,678,767		485,585		570,686		189,493		4,889,952		566,380		187,916
		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2009
Residential Service			1,355,761		268,508		247,960		157,411		271,651		112,026		1,678,411		187,577				23,584,951
Commercial & Industrial			446,978		43,638		88,241		26,613		86,577		14,890		625,023		166,403				10,186,731
Other			2,012		5,781		16,429		23,497		0		2,436		77,428		1,685				1,154,216
	Total MWh Sales		1,804,752		317,927		352,630		207,521		358,227		129,352		2,380,861		355,665				34,925,898
2008
Residential Service			1,383,269		277,612		254,513		160,841		280,237		113,513		1,725,123		193,572				23,910,400
Commercial & Industrial			467,500		48,092		90,598		24,654		90,601		15,590		643,148		192,189				10,495,491
Other			1,319		5,770		17,693		28,769		0		2,375		79,801		1,746				1,035,931
	Total MWh Sales		1,852,089		331,474		362,803		214,264		370,838		131,478		2,448,073		387,507				35,441,822
2007
Residential Service			1,420,413		270,629		251,885		167,922		275,539		110,903		1,733,625		190,429				24,077,045
Commercial & Industrial			414,132		51,249		92,002		50,818		88,057		16,603		651,638		202,022				10,972,549
Other			0		4,613		17,102		6,134		0		2,418		80,725		1,522				994,298
	Total MWh Sales		1,834,544		326,491		360,989		224,875		363,595		129,925		2,465,988		393,974				36,043,893

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 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		Fayette		Diverse
2009
Residential Service		$	27,209,291		$	59,417,010	$	28,619,654	$	72,224,099		$	70,470,415	$	25,602,380	$	269,138,534	$	80,358,607	$	105,823,013	$	43,757,195
Commercial & Industrial			17,716,865			11,249,510		8,233,427		26,142,110			30,559,225		12,974,513		111,607,081		20,128,914		28,108,711		11,911,248
Other			319,987			30,365		450,756		796,202			447,253		272,435		24,861,112		6,753,563		7,888,672		1,067,518
	Total Electric Sales	$	45,246,143		$	70,696,885	$	37,303,837	$	99,162,411		$	101,476,893	$	38,849,328	$	405,606,727	$	107,241,084	$	141,820,396	$	56,735,961
Other Operating Revenue			724,941			901,887		4,813,076		4,174,330			3,507,927		910,228		9,370,670		2,733,798		6,203,009		2,766,934
	Total Operating Revenue	$	45,971,084		$	71,598,772	$	42,116,913	$	103,336,741		$	104,984,820	$	39,759,556	$	414,977,398	$	109,974,882	$	148,023,405	$	59,502,895
2008
Residential Service		$	24,797,886		$	55,467,194	$	26,561,661	$	70,921,260		$	66,846,610	$	24,520,853	$	248,607,918	$	75,246,221	$	110,686,730	$	40,365,675
Commercial & Industrial			35,313,760			10,826,809		7,785,466		28,514,805			29,008,815		11,941,889		101,424,938		18,959,552		35,733,895		10,661,620
Other			313,123			27,194		541,233		788,264			302,734		274,854		23,342,175		6,272,170		1,566,936		838,965
	Total Electric Sales	$	60,424,769		$	66,321,197	$	34,888,360	$	100,224,329		$	96,158,159	$	36,737,596	$	373,375,031	$	100,477,943	$	147,987,561	$	51,866,260
Other Operating Revenue			697,480			1,190,585		4,473,949		5,511,933			3,287,129		852,567		8,109,454		6,626,323		4,680,363		2,539,726
	Total Operating Revenue	$	61,122,249		$	67,511,782	$	39,362,309	$	105,736,262		$	99,445,288	$	37,590,163	$	381,484,485	$	107,104,266	$	152,667,924	$	54,405,986
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
		Middle Georgia			Mitchell		Ocmulgee		Oconee			Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2009
Residential Service		$	8,219,612		$	35,395,452	$	14,545,626	$	19,685,778		$	57,482,085	$	23,247,061	$	26,271,743	$	74,350,005	$	208,270,686	$	11,736,211
Commercial & Industrial			4,313,909			6,624,988		3,859,145		8,456,186			6,000,269		1,758,000		6,853,190		21,767,671		89,628,891		3,984,317
Other			1,693,755			5,526,919		786,561		379,846			1,770,701		1,519,634		—		3,467,426		4,515,160		667,352
	Total Electric Sales	$	14,227,276		$	47,547,359	$	19,191,332	$	28,521,810		$	65,253,055	$	26,524,695	$	33,124,933	$	99,585,102	$	302,414,737	$	16,387,880
Other Operating Revenue			93,002			1,734,871		813,826		(302,569	)		1,166,683		1,249,849		568,068		5,098,597		706,547		224,764
	Total Operating Revenue	$	14,320,278		$	49,282,230	$	20,005,158	$	28,219,241		$	66,419,738	$	27,774,544	$	33,693,001	$	104,683,699	$	303,121,284	$	16,612,644
2008
Residential Service		$	8,878,502		$	32,049,621	$	14,225,432	$	18,330,104		$	52,194,681	$	21,159,693	$	24,610,958	$	73,352,974	$	224,784,969	$	10,800,263
Commercial & Industrial			4,605,196			6,687,307		4,295,045		8,054,265			5,478,980		1,516,821		5,754,781		20,581,282		93,027,523		3,705,460
Other			1,731,438			5,240,905		809,186		359,832			1,462,266		1,338,982		—		3,455,383		4,674,028		639,933
	Total Electric Sales	$	15,215,136		$	43,977,833	$	19,329,663	$	26,744,201		$	59,135,927	$	24,015,496	$	30,365,739	$	97,389,639	$	322,486,520	$	15,145,656
Other Operating Revenue			26,538			1,713,926		771,221		713,072			1,309,246		1,145,342		179,957		4,706,206		13,606,008		248,296
	Total Operating Revenue	$	15,241,674		$	45,691,759	$	20,100,884	$	27,457,273		$	60,445,173	$	25,160,838	$	30,545,696	$	102,095,845	$	336,092,528	$	15,393,952
2007
Residential Service		$	8,144,176		$	30,771,985	$	13,667,024	$	17,075,264		$	51,098,734	$	20,452,254	$	24,459,368	$	69,803,172	$	195,871,465	$	10,616,813
Commercial & Industrial			4,330,504			6,513,987		3,788,741		7,061,573			5,851,185		1,381,813		6,049,650		18,950,084		80,844,678		3,707,919
Other			1,508,800		$	5,214,846		734,389		317,565			1,510,847		1,170,198		—		3,308,818		4,148,473		628,488
	Total Electric Sales	$	13,983,480		$	42,500,818	$	18,190,154	$	24,454,402		$	58,460,766	$	23,004,265	$	30,509,018	$	92,062,074	$	280,864,616	$	14,953,220
Other Operating Revenue			(56,940	)		1,704,679		659,475		635,571			989,600		1,090,880		208,005		5,871,946		10,269,909		264,012
	Total Operating Revenue	$	13,926,540		$	44,205,497	$	18,849,629	$	25,089,973		$	59,450,366	$	24,095,145	$	30,717,023	$	97,934,020	$	291,134,525	$	15,217,232

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 4 (continued)

		Excelsior		Flint			Grady			GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2009
Residential Service		$	29,413,737	$	110,206,269		$	27,066,345		$	152,907,852	$	44,090,607	$	41,794,532	$	18,393,658	$	250,890,260	$	48,029,869	$	16,012,370
Commercial & Industrial			6,496,240		44,083,946			3,326,676			86,028,588		8,986,929		17,662,668		2,602,924		133,772,598		9,050,806		3,872,913
Other			516,216		3,353,534			1,530,477			2,397,190		7,165		48,434		1,996,796		27,034,639		1,278,304		511,842
	Total Electric Sales	$	36,426,193	$	157,643,749		$	31,923,498		$	241,333,630	$	53,084,701	$	59,505,634	$	22,993,378	$	411,697,497	$	58,358,979	$	20,397,125
Other Operating Revenue			1,212,958		(1,752,534	)		1,322,292			7,784,421		530,580		2,286,564		663,996		18,355,617		523,217		181,270
	Total Operating Revenue	$	37,639,151	$	155,891,215		$	33,245,790		$	249,118,051	$	53,615,281	$	61,792,198	$	23,657,374	$	430,053,114	$	58,882,196	$	20,578,395
2008
Residential Service		$	27,077,091	$	116,773,339		$	27,019,905		$	135,794,782	$	40,126,898	$	38,812,082	$	17,645,607	$	254,512,451	$	43,560,868	$	14,214,966
Commercial & Industrial			6,235,782		46,887,607			2,843,957			77,821,290		8,416,381		17,182,330		2,192,111		139,677,443		8,472,330		3,446,368
Other			483,197		3,836,936			1,481,011			2,267,363		7,164		40,037		2,037,871		26,309,546		1,091,808		548,573
	Total Electric Sales	$	33,796,070	$	167,497,882		$	31,344,873		$	215,883,435	$	48,550,443	$	56,034,449	$	21,875,589	$	420,499,440	$	53,125,006	$	18,209,907
Other Operating Revenue			1,441,733		12,940,373			1,189,260			8,041,587		1,748,225		2,487,785		612,504		21,057,054		2,212,086		717,058
	Total Operating Revenue	$	35,237,803	$	180,438,255		$	32,534,133		$	223,925,022	$	50,298,668	$	58,522,234	$	22,488,093	$	441,556,494	$	55,337,092	$	18,926,965
2007
Residential Service		$	24,515,997	$	101,320,294		$	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		39,895,874			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		3,460,129			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	$	144,676,297		$	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		3,921,242			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	$	148,597,539		$	32,820,816		$	218,905,108	$	48,921,480	$	57,576,309	$	21,868,316	$	421,526,275	$	54,320,641	$	17,934,469
		Snapping Shoals		Southern Rivers			Sumter			Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2009
Residential Service		$	134,156,038	$	31,266,253		$	26,738,797		$	19,141,038	$	31,633,869	$	11,101,045	$	155,244,213	$	22,759,181			$	2,432,670,390
Commercial & Industrial			36,954,439		4,300,142			9,488,083			3,014,192		8,335,000		1,596,297		53,403,720		13,880,515				878,734,846
Other			306,591		498,595			2,054,201			3,266,991		0		280,174		8,858,924		182,559				117,337,849
	Total Electric Sales	$	171,417,068	$	36,064,990		$	38,281,081		$	25,422,221	$	39,968,869	$	12,977,516	$	217,506,857	$	36,822,255			$	3,428,743,085
Other Operating Revenue			7,873,920		1,096,169			(53,346	)		791,059		1,136,729		828,004		7,937,910		963,389				99,142,653
	Total Operating Revenue	$	179,290,988	$	37,161,159		$	38,227,735		$	26,213,280	$	41,105,598	$	13,805,520	$	225,444,767	$	37,785,644			$	3,527,885,739
2008
Residential Service		$	124,433,704	$	29,104,999		$	25,168,061		$	18,165,856	$	29,284,828	$	10,247,755	$	145,182,612	$	21,149,536			$	2,342,684,545
Commercial & Industrial			35,218,058		4,274,547			8,981,195			2,678,331		8,389,237		1,569,632		50,027,770		13,211,499				881,404,077
Other			245,842		510,205			1,848,802			3,491,374		0		270,963		8,614,993		152,830				107,218,116
	Total Electric Sales	$	159,897,604	$	33,889,751		$	35,998,058		$	24,335,561	$	37,674,065	$	12,088,350	$	203,825,375	$	34,513,865			$	3,331,306,738
Other Operating Revenue			8,016,832		1,065,193			882,953			754,531		1,045,366		528,756		11,979,332		908,243				140,018,192
	Total Operating Revenue	$	167,914,436	$	34,954,944		$	36,881,011		$	25,090,092	$	38,719,431	$	12,617,106	$	215,804,707	$	35,422,108			$	3,471,324,930
2007
Residential Service		$	121,466,111	$	26,563,448		$	24,072,612		$	17,806,709	$	27,006,581	$	9,931,225	$	143,952,627	$	20,308,496			$	2,228,994,416
Commercial & Industrial			30,422,232		4,067,397			8,770,928			2,683,274		7,474,287		1,580,197		48,729,480		13,177,388				819,332,088
Other			—		367,528			1,572,475			3,362,015		—		268,343		8,342,559		128,905				101,620,292
	Total Electric Sales	$	151,888,343	$	30,998,373		$	34,416,015		$	23,851,998	$	34,480,868	$	11,779,765	$	201,024,666	$	33,614,789			$	3,149,946,796
Other Operating Revenue			4,727,868		998,067			1,460,991			721,555		1,003,191		361,132		11,559,032		947,062				122,011,571
	Total Operating Revenue	$	156,616,211	$	31,996,440		$	35,877,006		$	24,573,553	$	35,484,059	$	12,140,897	$	212,583,698	$	34,561,851			$	3,271,958,367

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 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
2009
Operating Revenue & Patronage Capital			$	45,971,088	$	71,598,772	$	42,116,913	$	103,336,740	$	104,984,820		$	39,759,557	$	414,977,398		$	109,974,882	$	148,023,405	$	59,502,895
Depreciation and Amortization				2,562,130		5,526,789		3,294,772		7,642,114		5,171,452			2,254,667		20,835,379			5,909,356		8,125,844		5,216,968
Other Operating Expenses				41,119,186		61,156,188		34,281,985		86,904,457		94,443,703			34,145,376		351,740,590			98,611,745		127,480,815		52,136,117
	Electric Operating Margin		$	2,289,772	$	4,915,795	$	4,540,156	$	8,790,169	$	5,369,665		$	3,359,514	$	42,401,429		$	5,453,781	$	12,416,746	$	2,149,810
Other Income				1,163,085		1,961,015		1,215,190		1,682,750		1,652,665			582,844		3,387,260			1,486,150		3,218,310		1,302,550
	Gross Operating Margin		$	3,452,857	$	6,876,810	$	5,755,346	$	10,472,919	$	7,022,330		$	3,942,358	$	45,788,689		$	6,939,931	$	15,635,056	$	3,452,360
Interest on Long-term Debt				1,371,506		3,402,915		2,939,210		5,578,023		5,323,320			2,164,025		24,826,354			4,221,875		8,170,767		3,228,307
Other Deductions				5,209		74		2,769		26,952		17,030			3,039		7,819,589			0		284,886		53,434
		Net Margins	$	2,076,142	$	3,473,821	$	2,813,367	$	4,867,944	$	1,681,980		$	1,775,294	$	13,142,746		$	2,718,056	$	7,179,403	$	170,619
2008
Operating Revenue & Patronage Capital			$	61,122,249	$	67,511,782	$	39,362,309	$	105,736,262	$	99,445,288		$	37,590,162	$	381,484,485		$	107,104,266	$	152,667,924	$	54,405,986
Depreciation and Amortization				2,474,566		5,376,630		3,253,129		7,168,008		4,999,053			1,990,864		19,229,359			5,619,971		8,025,200		4,607,600
Other Operating Expenses				57,766,090		59,240,152		31,627,274		91,149,141		89,418,823			32,522,111		337,442,151			96,530,049		133,462,274		46,756,004
	Electric Operating Margin		$	881,593	$	2,895,000	$	4,481,906	$	7,419,113	$	5,027,412		$	3,077,187	$	24,812,975		$	4,954,246	$	11,180,450	$	3,042,382
Other Income				1,136,753		885,594		897,811		1,512,845		1,495,642			612,565		3,707,931			1,689,178		4,991,185		991,603
	Gross Operating Margin		$	2,018,346	$	3,780,594	$	5,379,717	$	8,931,958	$	6,523,054		$	3,689,752	$	28,520,906		$	6,643,424	$	16,171,635	$	4,033,985
Interest on Long-term Debt				1,424,717		2,666,272		2,797,252		5,254,766		4,963,311			2,003,837		22,928,984			4,155,707		7,141,203		2,427,995
Other Deductions				5,293		23,241		28,778		79,340		85,359			95,451		5,732,558			0		1,292,133		82,089
		Net Margins	$	588,336	$	1,091,081	$	2,553,687	$	3,597,852	$	1,474,384		$	1,590,464	$	(140,636	)	$	2,487,717	$	7,738,299	$	1,523,901
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			—		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
			Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke			Planters		Rayle			Satilla		Sawnee		Slash Pine
2009
Operating Revenue & Patronage Capital			$	14,320,278	$	49,282,231	$	20,005,158	$	28,219,241	$	66,419,738		$	27,774,548	$	33,693,001		$	104,683,698	$	303,121,284	$	16,612,644
Depreciation and Amortization				976,789		4,220,355		1,212,756		1,725,452		4,148,122			1,746,064		2,420,325			4,796,870		13,060,099		731,956
Other Operating Expenses				12,535,705		41,045,044		16,856,710		24,264,890		56,607,113			23,167,180		27,824,460			90,031,760		265,711,255		14,489,935
	Electric Operating Margin		$	807,784	$	4,016,832	$	1,935,692	$	2,228,899	$	5,664,503		$	2,861,304	$	3,448,216		$	9,855,068	$	24,349,930	$	1,390,753
Other Income				483,106		502,066		277,870		515,881		787,387			998,341		556,530			1,411,424		9,092,054		369,258
	Gross Operating Margin		$	1,290,890	$	4,518,898	$	2,213,562	$	2,744,780	$	6,451,890		$	3,859,645	$	4,004,746		$	11,266,492	$	33,441,984	$	1,760,011
Interest on Long-term Debt				960,290		2,061,662		1,071,543		1,922,869		4,063,222			1,375,567		2,196,752			3,090,937		15,594,960		683,569
Other Deductions				60,034		125,002		9,577		108,249		13,312			188		6,462			860,948		55,591		0
		Net Margins	$	270,566	$	2,332,234	$	1,132,442	$	713,662	$	2,375,356		$	2,483,890	$	1,801,532		$	7,314,607	$	17,791,433	$	1,076,442
2008
Operating Revenue & Patronage Capital			$	15,241,674	$	45,691,759	$	20,100,884	$	27,457,273	$	60,445,173		$	25,160,839	$	30,545,696		$	102,095,845	$	336,092,528	$	15,393,952
Depreciation and Amortization				923,679		3,100,209	$	1,171,129		1,645,446		4,056,471			1,677,783		2,305,401			4,611,524		12,187,916		667,956
Other Operating Expenses				13,201,596		38,944,395		16,935,310		23,565,625		52,089,870			21,489,736		26,567,470			89,589,980		300,951,014		13,606,779
	Electric Operating Margin		$	1,116,399	$	3,647,155	$	1,994,445	$	2,246,202	$	4,298,832		$	1,993,320	$	1,672,825		$	7,894,341	$	22,953,598	$	1,119,217
Other Income				474,444		777,146		316,005		539,576		749,218			611,014		457,846			1,431,038		6,882,505		294,920
	Gross Operating Margin		$	1,590,843	$	4,424,301	$	2,310,450	$	2,785,778	$	5,048,050		$	2,604,334	$	2,130,671		$	9,325,379	$	29,836,103	$	1,414,137
Interest on Long-term Debt				829,074		1,747,895		1,060,747		1,925,252		4,022,440			1,224,532		2,172,995			3,513,417		15,026,708		710,015
Other Deductions				162,862		357,819		10,124		84,998		(18,583	)		906		5,736			769,064		507,439		500
		Net Margins	$	598,907	$	2,318,587	$	1,239,579	$	775,528	$	1,044,193		$	1,378,896	$	(48,060	)	$	5,042,898	$	14,301,956	$	703,622
2007
Operating Revenue & Patronage Capital			$	13,926,540	$	44,205,497	$	18,849,629	$	25,089,973	$	59,450,365		$	24,095,145	$	30,717,023		$	97,934,020	$	291,134,525	$	15,217,231
Depreciation and Amortization				855,014		2,899,752		1,186,528		1,534,278		3,782,071			1,611,502		2,182,563			4,417,962		12,526,400		630,851
Other Operating Expenses				12,076,252		38,555,524		15,774,176		20,983,036		49,206,990			20,816,892		25,867,992			87,114,692		259,982,329		13,137,035
	Electric Operating Margin		$	995,274	$	2,750,221	$	1,888,925	$	2,572,659	$	6,461,304		$	1,666,751	$	2,666,468		$	6,401,366	$	18,625,796	$	1,449,345
Other Income				315,488		722,905		349,361		547,458		659,543			734,768		524,354			1,630,050		7,815,672		309,142
	Gross Operating Margin		$	1,310,762	$	3,473,126	$	2,238,286	$	3,120,117	$	7,120,847		$	2,401,519	$	3,190,822		$	8,031,416	$	26,441,468	$	1,758,487
Interest on Long-term Debt				828,024		1,699,231		1,038,742		1,872,393		3,171,549			1,226,130		2,065,680			3,305,665		13,467,421		658,437
Other Deductions				109,994		307,532		8,146		65,428		509,471			1,229		34,540			1,049,618		129,671		553
		Net Margins	$	372,744	$	1,466,363	$	1,191,398	$	1,182,296	$	3,439,827		$	1,174,160	$	1,090,602		$	3,676,133	$	12,844,376	$	1,099,497

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 5 (continued)

			Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2009
Operating Revenue & Patronage Capital			$	37,639,151	$	155,891,215	$	33,245,789	$	249,118,051	$	53,615,281	$	61,792,196	$	23,657,374	$	430,053,115	$	58,882,197	$	20,578,395
Depreciation and Amortization				1,865,005		10,320,146		2,357,169		13,536,344		4,662,956		4,350,846		2,232,153		25,130,215		3,978,219		1,280,709
Other Operating Expenses				33,934,396		133,531,612		28,457,620		203,673,678		45,309,248		50,314,000		18,281,270		380,261,867		49,817,372		16,815,578
	Electric Operating Margin		$	1,839,750	$	12,039,457	$	2,431,000	$	31,908,029	$	3,643,077	$	7,127,350	$	3,143,951	$	24,661,033	$	5,086,606	$	2,482,108
Other Income				1,218,265		1,946,631		685,237		3,271,837		733,767		1,742,991		472,546		12,436,860		1,765,632		432,245
	Gross Operating Margin		$	3,058,015	$	13,986,088	$	3,116,237	$	35,179,866	$	4,376,844	$	8,870,341	$	3,616,497	$	37,097,893	$	6,852,238	$	2,914,353
Interest on Long-term Debt			$	1,480,787	$	8,299,624	$	1,248,564	$	11,093,295	$	2,829,922	$	3,448,829	$	1,899,187	$	22,339,773	$	3,246,479	$	1,331,217
Other Deductions				0		197,180		193,021		353,923		22,276		5,963		25,615		5,002		18,457		9,163
		Net Margins	$	1,577,228	$	5,489,284	$	1,674,652	$	23,732,648	$	1,524,646	$	5,415,549	$	1,691,695	$	14,753,118	$	3,587,302	$	1,573,973
2008
Operating Revenue & Patronage Capital			$	35,237,802	$	180,438,255	$	32,534,134	$	223,925,022	$	50,298,668	$	58,522,235	$	22,488,093	$	441,556,493	$	55,337,092	$	18,926,965
Depreciation and Amortization				1,784,850		9,661,412		2,265,076		11,010,622		4,460,079		4,032,013		2,139,119		23,538,665		3,898,349		1,266,929
Other Operating Expenses				31,639,303		157,559,681		26,557,714		197,018,650		42,397,747		48,604,579		17,903,271		389,791,765		46,719,180		15,979,700
	Electric Operating Margin		$	1,813,649	$	13,217,162	$	3,711,344	$	15,895,750	$	3,440,842	$	5,885,643	$	2,445,703	$	28,226,063	$	4,719,563	$	1,680,336
Other Income				1,063,189		2,090,997		535,863		2,402,610		796,547		1,186,690		443,831		9,105,312		1,254,452		131,957
	Gross Operating Margin		$	2,876,838	$	15,308,159	$	4,247,207	$	18,298,360	$	4,237,389	$	7,072,333	$	2,889,534	$	37,331,375	$	5,974,015	$	1,812,293
Interest on Long-term Debt				1,399,237		7,817,101		1,236,423		10,102,531		2,903,665		3,310,437		1,733,805		20,521,744		3,083,827		1,219,400
Other Deductions				0		160,743		253,599		679,601		15,230		5,471		213,021		10,679		24,880		9,996
		Net Margins	$	1,477,601	$	7,330,315	$	2,757,185	$	7,516,228	$	1,318,494	$	3,756,425	$	942,708	$	16,798,952	$	2,865,308	$	582,897
2007
Operating Revenue & Patronage Capital			$	32,712,706	$	148,597,539	$	32,820,816	$	218,905,109	$	48,921,480	$	57,576,309	$	21,868,316	$	421,526,276	$	54,320,644	$	17,934,469
Depreciation and Amortization				1,697,034		9,248,480		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		129,150,222		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	$	10,198,837	$	2,361,774	$	20,172,400	$	3,625,999	$	6,656,758	$	2,033,473	$	29,836,753	$	4,244,684	$	1,356,816
Other Income				1,276,241		2,462,624		562,966		3,223,915		422,097		1,181,417		421,326		10,523,948		1,443,786		146,607
	Gross Operating Margin		$	3,163,755	$	12,661,461	$	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		7,522,348		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				—		141,429		268,434		64,298		133,681		3,439		216,827		11,315		21,185		10,038
		Net Margins	$	1,724,668	$	4,997,684	$	1,362,660	$	13,919,904	$	1,101,897	$	4,672,502	$	644,814	$	20,282,441	$	2,607,195	$	308,352
			Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri-County		Upson		Walton		Washington				MEMBER TOTAL
2009
Operating Revenue & Patronage Capital			$	179,290,988	$	37,161,158	$	38,227,735	$	26,213,280	$	41,105,598	$	13,805,516	$	225,444,767	$	37,785,646			$	3,527,885,742
Depreciation and Amortization				8,954,270		1,880,572		2,585,439		1,496,167		2,991,988		725,973		11,329,355		2,029,471				203,285,256
Other Operating Expenses				162,372,897		31,109,577		31,235,594		22,011,834		32,804,816		12,201,233		202,776,422		32,873,634				3,042,336,862
	Electric Operating Margin		$	7,963,821	$	4,171,009	$	4,406,702	$	2,705,279	$	5,308,794	$	878,310	$	11,338,990	$	2,882,541			$	282,263,625
Other Income				2,250,672		458,925		898,042		393,905		668,984		500,916		4,866,475		564,568				67,954,234
	Gross Operating Margin		$	10,214,493	$	4,629,934	$	5,304,744	$	3,099,184	$	5,977,778	$	1,379,226	$	16,205,465	$	3,447,109			$	350,217,859
Interest on Long-term Debt			$	5,628,328	$	1,479,071	$	2,383,653	$	1,308,527	$	2,815,134	$	615,385	$	7,307,178	$	1,602,940				174,605,567
Other Deductions				179,851		0		46,673		132,836		47,653		15,843		366,226		0				11,072,027
		Net Margins	$	4,406,314	$	3,150,863	$	2,874,418	$	1,657,821	$	3,114,991	$	747,998	$	8,532,061	$	1,844,169			$	164,540,266
2008
Operating Revenue & Patronage Capital			$	167,914,436	$	34,954,944	$	36,881,011	$	25,090,092	$	38,719,433	$	12,617,103	$	215,804,707	$	35,422,107			$	3,471,324,928
Depreciation and Amortization				8,294,183		1,770,263		2,388,039		1,394,617		2,804,867		706,272		10,454,227		1,940,870				188,902,346
Other Operating Expenses				151,416,234		31,703,326		30,068,754		21,799,647		32,274,730		11,191,448		194,776,401		31,675,740				3,051,933,714
	Electric Operating Margin		$	8,204,019	$	1,481,355	$	4,424,218	$	1,895,828	$	3,639,836	$	719,383	$	10,574,079	$	1,805,497			$	230,488,868
Other Income				5,271,751		508,352		797,109		258,022		614,205		380,856		13,846,887		451,418				71,594,867
	Gross Operating Margin		$	13,475,770	$	1,989,707	$	5,221,327	$	2,153,850	$	4,254,041	$	1,100,239	$	24,420,966	$	2,256,915			$	302,083,735
Interest on Long-term Debt				5,628,225		1,290,784		2,184,040		1,317,674		2,766,483		589,745		6,509,618		1,519,910				163,131,768
Other Deductions				121,000		—		52,689		78,868		84,870		16,425		635,090		—				11,667,269
		Net Margins	$	7,726,545	$	698,923	$	2,984,598	$	757,308	$	1,402,688	$	494,069	$	17,276,258	$	737,005			$	127,284,698
2007
Operating Revenue & Patronage Capital			$	156,616,211	$	31,996,440	$	35,877,006	$	24,573,553	$	35,484,059	$	12,140,896	$	212,583,698	$	34,561,850			$	3,271,958,366
Depreciation and Amortization				7,529,727		1,622,224		2,171,673		1,318,772		2,547,761		685,034		9,680,728		1,863,834				178,223,635
Other Operating Expenses				138,895,981		28,718,051		29,686,946		21,565,274		29,437,637		10,696,900		190,961,740		30,207,164				2,859,028,991
	Electric Operating Margin		$	10,190,503	$	1,656,165	$	4,018,387	$	1,689,507	$	3,498,661	$	758,962	$	11,941,230	$	2,490,852			$	234,705,740
Other Income				2,953,342		685,365		929,373		360,824		544,801		621,840		9,780,798		527,815				78,189,679
	Gross Operating Margin		$	13,143,845	$	2,341,530	$	4,947,760	$	2,050,331	$	4,043,462	$	1,380,802	$	21,722,028	$	3,018,667			$	312,895,419
Interest on Long-term Debt				5,177,679		1,167,244		2,052,523		1,295,258		2,495,760		569,917		5,013,107		1,511,947				151,851,859
Other Deductions				22,853		—		47,647		80,080		103,414		15,652		630,867		—				12,027,670
		Net Margins	$	7,943,313	$	1,174,286	$	2,847,590	$	674,993	$	1,444,288	$	795,233	$	16,078,054	$	1,506,720			$	149,015,890

FINANCIAL AND STATISTICAL INFORMATION FOR THE
39 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
2009
ASSETS
	Total Utility Plant(2)			$	85,466,036	$	172,348,625	$	111,960,892	$	211,076,239	$	182,362,414	$	72,858,856	$	694,465,411	$	194,300,986	$	274,216,719	$	130,437,663
	Depreciation				24,810,238		44,831,845		31,507,777		43,743,414		34,729,043		12,935,430		159,772,838		49,357,671		67,840,965		46,637,625
		Net Plant			60,655,798		127,516,780		80,453,115		167,332,825		147,633,371		59,923,426		534,692,573		144,943,315		206,375,754		83,800,038
	Other Assets				31,405,252		26,178,662		23,026,303		52,946,499		45,284,682		13,224,193		342,525,194		54,446,727		75,352,778		22,427,920
			Total Assets	$	92,061,050	$	153,695,442	$	103,479,418	$	220,279,324	$	192,918,053	$	73,147,619	$	877,217,767	$	199,390,042	$	281,728,532	$	106,227,958
EQUITY & LIABILITIES
	Equity			$	60,744,223	$	61,275,186	$	37,495,183	$	70,362,318	$	62,062,773	$	23,300,076	$	269,466,802	$	83,003,915	$	82,414,714	$	45,897,616
	Long-term Debt				22,756,047		56,535,086		49,759,605		114,534,894		111,796,426		42,514,451		419,346,548		83,011,335		174,126,448		47,646,082
	Other Liabilities				8,560,780		35,885,150		16,224,630		35,382,112		19,058,854		7,333,092		188,404,417		33,374,792		25,187,370		12,684,260
		Total Equity and Liabilities		$	92,061,050	$	153,695,422	$	103,479,418	$	220,279,324	$	192,918,053	$	73,147,619	$	877,217,767	$	199,390,042	$	281,728,532	$	106,227,958
2008
ASSETS
	Total Utility Plant(2)			$	82,495,551	$	167,046,816	$	107,108,995	$	206,128,177	$	176,108,011	$	67,909,550	$	650,704,629	$	186,117,283	$	267,256,930	$	124,153,498
	Depreciation				22,773,534		41,897,122		32,599,847		38,776,346		30,501,372		12,075,581		134,885,908		45,458,964		64,198,988		43,390,277
		Net Plant			59,722,017		125,149,694		74,509,148		167,351,831		145,606,639		55,833,969		515,818,721		140,658,319		203,057,942		80,763,221
	Other Assets				32,186,462		20,071,476		19,000,130		39,724,406		36,401,524		14,116,142		331,876,450		50,730,588		60,990,505		21,451,335
			Total Assets	$	91,908,479	$	145,221,170	$	93,509,278	$	207,076,237	$	182,008,163	$	69,950,111	$	847,695,171	$	191,388,907	$	264,048,447	$	102,214,556
EQUITY & LIABILITIES
	Equity			$	58,967,436	$	58,983,153	$	34,912,014	$	66,739,541	$	61,174,119	$	21,528,070	$	256,287,951	$	82,328,497	$	75,378,036	$	45,205,340
	Long-term Debt				23,733,197		55,332,341		39,056,075		103,380,963		98,578,433		41,640,303		385,174,620		78,587,966		136,488,542		44,995,652
	Other Liabilities				9,207,846		30,905,676		19,541,189		36,955,733		22,255,611		6,781,738		206,232,600		30,472,444		52,181,869		12,013,564
		Total Equity and Liabilities		$	91,908,479	$	145,221,170	$	93,509,278	$	207,076,237	$	182,008,163	$	69,950,111	$	847,695,171	$	191,388,907	$	264,048,447	$	102,214,556
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
				Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2009
ASSETS
	Total Utility Plant(2)			$	35,403,868	$	120,414,622	$	47,341,244	$	61,333,046	$	149,276,158	$	56,567,229	$	81,753,024	$	163,622,247	$	452,555,896	$	28,926,220
	Depreciation				5,946,359		22,382,135		11,566,487		12,156,354		37,381,427		16,810,302		25,177,798		29,389,871		84,907,983		7,432,409
		Net Plant			29,457,509		98,032,487		35,774,757		49,176,692		111,894,731		39,756,927		56,575,226		134,232,376		367,647,913		21,493,811
	Other Assets				7,470,635		21,468,485		9,816,636		14,168,872		32,623,849		17,723,181		12,369,094		39,890,050		116,380,094		8,252,055
			Total Assets	$	36,928,144	$	119,500,972	$	45,591,393	$	63,345,564	$	144,518,580	$	57,480,108	$	68,944,320	$	174,122,426	$	484,028,007	$	29,745,866
EQUITY & LIABILITIES
	Equity			$	12,965,145	$	63,394,032	$	18,333,258	$	19,966,574	$	44,067,629	$	26,806,603	$	18,592,014	$	68,829,466	$	167,385,716	$	10,533,186
	Long-term Debt				20,204,855		38,942,097		20,857,301		31,110,693		84,406,138		26,209,875		41,909,778		61,713,232		259,302,209		11,866,565
	Other Liabilities				3,758,144		17,164,843		6,400,834		12,268,297		16,044,813		4,463,630		8,442,528		43,579,728		57,340,082		7,346,115
		Total Equity and Liabilities		$	36,928,144	$	119,500,972	$	45,591,393	$	63,345,564	$	144,518,580	$	57,480,108	$	68,944,320	$	174,122,426	$	484,028,007	$	29,745,866
2008
ASSETS
	Total Utility Plant(2)			$	33,658,534	$	116,535,708	$	45,513,358	$	58,838,910	$	145,389,564	$	54,419,037	$	79,167,821	$	154,288,304	$	437,409,703	$	27,327,689
	Depreciation				5,589,012		20,465,781		10,810,763		11,271,809		34,847,741		16,093,821		23,611,687		27,911,642		75,580,648		6,970,853
		Net Plant			28,069,522		96,069,927		34,702,595		47,567,101		110,541,823		38,325,216		55,556,134		126,376,662		361,829,055		20,356,836
	Other Assets				7,474,938		19,548,409		8,908,057		13,978,032		26,761,701		15,626,779		11,930,590		40,317,030		85,853,895		8,133,585
			Total Assets	$	35,544,460	$	115,618,336	$	43,610,652	$	61,545,133	$	137,303,524	$	53,951,995	$	67,486,724	$	166,693,692	$	447,682,950	$	28,490,421
EQUITY & LIABILITIES
	Equity			$	12,683,344	$	61,566,287	$	17,239,189	$	19,368,961	$	42,340,867	$	24,758,076	$	16,959,117	$	61,809,620	$	152,398,666	$	9,620,890
	Long-term Debt				15,248,363		40,334,697		20,175,663		32,054,321		82,459,154		25,285,956		41,661,740		62,880,633		240,752,641		12,274,145
	Other Liabilities				7,612,753		13,717,352		6,195,800		10,121,851		12,503,503		3,907,963		8,865,867		42,003,439		54,531,643		6,595,386
		Total Equity and Liabilities		$	35,544,460	$	115,618,336	$	43,610,652	$	61,545,133	$	137,303,524	$	53,951,995	$	67,486,724	$	166,693,692	$	447,682,950	$	28,490,421
2007
ASSETS
	Total Utility Plant(2)			$	30,653,167	$	109,535,852	$	43,648,393	$	55,450,664	$	140,788,522	$	51,300,300	$	74,527,512	$	146,669,772	$	417,376,651	$	25,980,211
	Depreciation				5,346,915		18,749,803		10,073,548		10,037,558		32,780,439		14,913,168		21,912,852		24,873,565		70,251,603		6,452,064
		Net Plant			25,306,252		90,786,049		33,574,845		45,413,106		108,008,083		36,387,132		52,614,660		121,796,207		347,125,048		19,528,147
	Other Assets				6,911,379		20,723,819		8,379,085		12,786,941		23,187,925		14,956,667		12,915,427		34,337,538		148,336,152		8,070,197
			Total Assets	$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200	$	27,598,344
EQUITY & LIABILITIES
	Equity			$	12,074,173	$	59,675,211	$	16,103,716	$	18,748,778	$	42,025,900	$	23,807,487	$	17,303,775	$	54,446,363	$	139,479,816	$	9,116,969
	Long-term Debt				15,786,894		33,549,024		19,943,709		31,490,159		78,193,125		23,476,540		40,904,941		64,747,741		311,458,530		12,670,631
	Other Liabilities				4,356,564		18,285,633		5,906,505		7,961,110		10,976,983		4,059,772		7,321,371		36,939,641		44,522,854		5,810,744
		Total Equity and Liabilities		$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200	$	27,598,344

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

(2)

Including construction work in progress.

QuickLinks

FINANCIAL AND STATISTICAL INFORMATION FOR THE 39 MEMBERS OF OGLETHORPE POWER CORPORATION
FINANCIAL AND STATISTICAL INFORMATION FOR THE 39 MEMBERS OF OGLETHORPE POWER CORPORATION
FINANCIAL AND STATISTICAL INFORMATION FOR THE 39 MEMBERS OF OGLETHORPE POWER CORPORATION
FINANCIAL AND STATISTICAL INFORMATION FOR THE 39 MEMBERS OF OGLETHORPE POWER CORPORATION
FINANCIAL AND STATISTICAL INFORMATION FOR THE 39 MEMBERS OF OGLETHORPE POWER CORPORATION