QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR
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, 2011). 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 2009, 2010 and 2011, 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
2011
Avg. Monthly Residential Rev.($)		144.84		136.94		135.31		136.78		130.03		165.87		138.43		126.31		137.10		161.14
Avg. Monthly Residential kWh		1,197		1,237		1,299		1,220		1,368		1,359		1,211		1,330		1,312		1,419
Avg. Residential Rev.(cents per kWh)		12.10		11.07		10.41		11.21		9.51		12.20		11.43		9.50		10.45		11.36
Times Interest Earned Ratio (2)		2.59		1.97		1.93		1.39		1.78		1.40		2.32		2.73		2.34		2.39
Equity/Assets (2)		64%		43%		38%		37%		34%		31%		36%		43%		35%		47%
Equity/Total Capitalization (2)		69%		60%		47%		44%		37%		34%		43%		51%		38%		54%
2010
Avg. Monthly Residential Rev.($)		143.77		127.86		131.94		147.09		138.99		159.44		137.55		127.39		142.02		171.73
Avg. Monthly Residential kWh		1,259		1,300		1,348		1,321		1,445		1,431		1,282		1,383		1,396		1,558
Avg. Residential Rev.(cents per kWh)		11.42		9.84		9.79		11.14		9.62		11.14		10.73		9.21		10.18		11.02
Times Interest Earned Ratio (2)		3.96		2.16		2.46		1.35		1.59		1.86		2.21		2.34		2.27		1.12
Equity/Assets (2)		66%		42%		38%		35%		33%		30%		34%		43%		32%		44%
Equity/Total Capitalization (2)		70%		57%		45%		42%		37%		33%		43%		52%		36%		49%
2009
Avg. Monthly Residential Rev.($)		126.74		119.37		123.89		129.89		127.36		148.08		129.00		118.74		128.96		147.94
Avg. Monthly Residential kWh		1,147		1,165		1,236		1,181		1,286		1,320		1,152		1,268		1,231		1,360
Avg. Residential Rev.(cents per kWh)		11.05		10.25		10.02		11.00		9.90		11.22		11.20		9.36		10.48		10.88
Times Interest Earned Ratio (2)		2.51		2.02		1.96		1.87		1.32		1.82		1.53		1.65		1.88		1.05
Equity/Assets (2)		66%		40%		36%		32%		32%		32%		31%		42%		29%		43%
Equity/Total Capitalization (2)		73%		52%		43%		38%		36%		35%		39%		50%		32%		49%
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2011
Avg. Monthly Residential Rev.($)		153.08		154.45		122.33		150.15		152.15		148.62		136.07		139.45		132.98		140.34
Avg. Monthly Residential kWh		1,377		1,349		1,103		1,228		1,245		1,342		1,096		1,331		1,326		1,243
Avg. Residential Rev.(cents per kWh)		11.12		11.45		11.09		12.22		12.22		11.07		12.41		10.48		10.03		11.29
Times Interest Earned Ratio (2)		2.68		2.17		2.10		1.57		1.63		2.82		1.39		3.06		2.01		2.29
Equity/Assets (2)		40%		53%		43%		32%		33%		51%		28%		42%		38%		38%
Equity/Total Capitalization (2)		44%		65%		51%		39%		38%		58%		33%		51%		47%		48%
2010
Avg. Monthly Residential Rev.($)		156.05		152.22		123.90		153.91		159.01		144.18		141.98		136.45		139.79		140.77
Avg. Monthly Residential kWh		1,442		1,419		1,158		1,265		1,377		1,386		1,141		1,338		1,405		1,286
Avg. Residential Rev.(cents per kWh)		10.82		10.72		10.70		12.17		11.55		10.40		12.45		10.20		9.95		10.94
Times Interest Earned Ratio (2)		2.07		1.82		1.86		1.58		1.82		2.15		1.76		3.07		2.22		2.79
Equity/Assets (2)		37%		54%		39%		32%		31%		49%		28%		41%		38%		32%
Equity/Total Capitalization (2)		41%		64%		46%		39%		36%		57%		32%		55%		46%		44%
2009
Avg. Monthly Residential Rev.($)		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%

Footnotes:

(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
2011
Avg. Monthly Residential Rev.($)		125.18		142.23		137.93		126.01		130.07		136.82		163.30		123.24		144.36	135.87
Avg. Monthly Residential kWh		1,376		1,423		1,230		1,262		1,089		1,166		1,307		1,345		1,252	1,094
Avg. Residential Rev.(cents per kWh)		9.09		9.99		11.21		9.99		11.95		11.73		12.49		9.16		11.53	12.42
Times Interest Earned Ratio (2)		2.18		2.06		2.16		1.67		1.64		2.31		1.49		2.27		1.82	1.83
Equity/Assets (2)		58%		37%		46%		40%		33%		42%		34%		38%		42%	33%
Equity/Total Capitalization (2)		64%		44%		56%		45%		39%		51%		36%		44%		52%	38%
2010
Avg. Monthly Residential Rev.($)		135.67		140.69		129.37		128.22		125.15		137.21		166.68		123.50		141.05	137.27
Avg. Monthly Residential kWh		1,460		1,489		1,285		1,313		1,158		1,233		1,353		1,414		1,308	1,139
Avg. Residential Rev.(cents per kWh)		9.29		9.45		10.07		9.76		10.80		11.13		12.32		8.73		10.78	12.05
Times Interest Earned Ratio (2)		2.54		1.45		2.80		3.54		1.71		2.24		1.67		2.21		2.48	1.71
Equity/Assets (2)		56%		36%		47%		41%		33%		42%		34%		37%		42%	30%
Equity/Total Capitalization (2)		62%		42%		54%		46%		40%		51%		37%		44%		51%	35%
2009
Avg. Monthly Residential Rev.($)		123.43		132.91		125.12		115.45		116.91		121.80		144.36		113.27		129.15	126.41
Avg. Monthly Residential kWh		1,309		1,313		1,151		1,173		1,058		1,128		1,129		1,264		1,184	1,037
Avg. Residential Rev.(cents per kWh)		9.43		10.12		10.87		9.84		11.05		10.80		12.79		8.96		10.91	12.19
Times Interest Earned Ratio (2)		2.07		1.66		2.34		3.14		1.54		2.57		1.89		1.66		2.10	2.18
Equity/Assets (2)		54%		36%		48%		37%		33%		42%		33%		33%		42%	30%
Equity/Total Capitalization (2)		60%		41%		56%		42%		39%		48%		35%		38%		49%	34%
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2011
Avg. Monthly Residential Rev.($)		126.33		155.46		168.74		117.95		148.20		122.24		127.35		129.28			134.70
Avg. Monthly Residential kWh		1,391		1,352		1,470		1,008		1,263		1,138		1,369		1,131			1,296
Avg. Residential Rev.(cents per kWh)		9.08		11.5		11.48		11.7		11.73		10.75		9.30		11.43			10.39
Times Interest Earned Ratio (2)		1.55		2.12		2.42		1.90		1.84		1.91		2.99		2.02			2.11 (3)
Equity/Assets (2)		42%		36%		46%		42%		33%		50%		41%		51%			39% (3)
Equity/Total Capitalization (2)		54%		42%		51%		48%		35%		57%		51%		56%			46% (3)
2010
Avg. Monthly Residential Rev.($)		135.23		151.85		169.39		130.78		149.13		125.42		128.47		136.44			136.61
Avg. Monthly Residential kWh		1,467		1,444		1,563		1,139		1,334		1,234		1,438		1,185			1,366
Avg. Residential Rev.(cents per kWh)		9.22		10.52		10.84		11.48		11.18		10.16		8.94		11.52			10.00
Times Interest Earned Ratio (2)		1.82		1.76		1.73		3.51		1.82		2.40		3.31		2.37			2.22 (3)
Equity/Assets (2)		40%		35%		44%		44%		31%		48%		37%		48%			38% (3)
Equity/Total Capitalization (2)		52%		40%		50%		49%		33%		54%		47%		53%			45% (3)
2009
Avg. Monthly Residential Rev.($)		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		11.64		10.78		12.16		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)

Footnotes:

(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
2011
Residential Service		17,930		41,500		19,690		46,172		46,692		14,745		175,159		57,146		68,038		24,752
Commercial & Industrial		1,785		4,225		324		2,477		3,853		1,842		15,540		3,606		5,737		3,589
Other		137		9		329		375		271		131		5,455		1,966		725		162
Total Consumers Served		19,852		45,734		20,343		49,024		50,816		16,718		196,154		62,718		74,500		28,503
2010
Residential Service		17,934		41,486		19,273		46,221		46,642		14,508		174,499		56,841		67,905		24,509
Commercial & Industrial		1,774		4,273		317		2,444		4,201		1,799		15,338		3,248		4,924		3,572
Other		122		10		295		373		263		117		5,366		2,141		1,301		167
Total Consumers Served		19,830		45,769		19,885		49,038		51,106		16,424		195,203		62,230		74,130		28,248
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
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2011
Residential Service		5,084		21,259		10,788		10,921		31,967		14,984		15,881		48,535		135,051		7,697
Commercial & Industrial		1,702		1,167		647		1,530		2,356		584		2,440		2,511		14,967		350
Other		844		2,310		464		144		412		712		—		1,929		1,388		231
Total Consumers Served		7,630		24,736		11,899		12,595		34,735		16,280		18,321		52,975		151,406		8,278
2010
Residential Service		5,087		21,293		10,777		11,098		31,954		14,990		16,075		48,473		133,747		7,681
Commercial & Industrial		1,750		859		653		1,363		2,395		574		2,366		2,519		14,798		349
Other		768		2,216		441		141		391		672		—		1,873		1,357		226
Total Consumers Served		7,605		24,368		11,871		12,602		34,740		16,236		18,441		52,865		149,902		8,256
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

Footnote:

(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
2011
Residential Service		20,030		69,981		18,183		109,897		31,314		28,350		9,743		185,662		30,913		10,499
Commercial & Industrial		1,326		9,125		453		9,965		2,335		6,972		122		15,704		1,584		130
Other		280		865		553		1,795		6		7		938		4,459		285		345
Total Consumers Served		21,636		79,971		19,189		121,657		33,655		35,329		10,803		205,825		32,782		10,974
2010
Residential Service		19,924		69,486		18,128		110,888		31,464		28,499		9,765		185,334		31,034		10,554
Commercial & Industrial		1,335		8,992		448		9,335		2,362		6,896		126		15,549		1,594		129
Other		269		819		532		1,491		5		7		871		4,384		251		335
Total Consumers Served		21,528		79,297		19,108		121,714		33,831		35,402		10,762		205,267		32,879		11,018
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
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2011
Residential Service		86,519		17,486		14,654		13,817		19,085		8,386		108,732		14,599				1,611,841
Commercial & Industrial		4,311		1,039		4,707		537		1,891		738		7,604		619				140,394
Other		1,020		18		439		687		—		116		1,659		50				31,516
Total Consumers Served		91,850		18,543		19,800		15,041		20,976		9,240		117,995		15,268				1,783,751
2010
Residential Service		86,477		17,570		14,685		12,716		19,141		8,405		108,615		14,653				1,608,331
Commercial & Industrial		4,409		1,032		4,671		540		1,893		756		7,595		607				137,785
Other		1,005		17		403		655		—		116		1,657		44				31,101
Total Consumers Served		91,891		18,619		19,759		13,911		21,034		9,277		117,867		15,304				1,777,217
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

Footnote:

(1)

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

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		Coweta- Fayette		Diverse
2011
Residential Service		257,567		615,854		306,985		676,228		766,318		240,498		2,545,519		911,721		1,071,569		421,342
Commercial & Industrial		134,150		108,170		104,015		368,161		346,938		204,698		1,198,600		251,498		427,774		139,527
Other		7,138		176		8,105		6,939		3,651		2,378		242,659		103,089		8,048		10,886
Total MWh Sales		398,855		724,199		419,105		1,051,328		1,116,907		447,574		3,986,778		1,266,308		1,507,391		571,756
2010
Residential Service		270,884		647,055		311,752		732,555		808,882		249,171		2,684,992		943,651		1,137,267		458,179
Commercial & Industrial		131,446		110,195		103,558		371,919		364,940		199,202		1,212,631		254,154		427,218		134,592
Other		4,751		160		5,462		7,587		3,540		2,281		244,190		84,807		11,587		12,480
Total MWh Sales		407,080		757,410		420,772		1,112,061		1,177,362		450,654		4,141,812		1,282,611		1,576,072		605,252
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
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2011
Residential Service		84,011		344,051		142,793		160,973		477,729		241,311		208,904		775,031		2,149,470		114,783
Commercial & Industrial		40,161		69,819		44,654		159,367		55,637		22,160		55,936		297,682		1,048,860		53,376
Other		29,995		90,410		11,206		5,065		19,163		22,845		—		39,775		29,909		7,861
Total MWh Sales		154,166		504,280		198,652		325,405		552,528		286,315		264,839		1,112,488		3,228,239		176,019
2010
Residential Service		87,999		362,691		149,822		168,487		528,036		249,387		220,052		778,202		2,255,640		118,571
Commercial & Industrial		40,788		70,334		44,298		137,679		61,503		21,437		56,934		289,378		1,056,748		48,219
Other		17,517		63,196		6,645		3,925		19,656		13,787		—		33,041		29,578		7,138
Total MWh Sales		146,304		496,222		200,765		310,091		609,196		284,611		276,987		1,100,621		3,341,966		173,929
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

Footnote:

(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
2011
Residential Service		330,838		1,195,307		268,406		1,664,012		409,187		396,698		152,803		2,997,455		464,256		137,831
Commercial & Industrial		69,462		546,742		42,421		1,042,621		98,168		176,360		28,253		1,784,748		119,926		49,694
Other		7,237		53,177		19,606		15,238		118		594		26,497		289,326		18,066		7,592
Total MWh Sales		407,538		1,795,227		330,433		2,721,871		507,473		573,653		207,553		5,071,530		602,247		195,116
2010
Residential Service		348,983		1,241,557		279,604		1,747,429		437,372		421,699		158,505		3,145,638		487,242		144,220
Commercial & Industrial		72,527		557,615		39,787		1,042,236		96,706		178,706		26,457		1,769,397		125,244		50,679
Other		4,851		42,643		16,763		14,849		82		593		15,325		295,294		13,639		4,675
Total MWh Sales		426,361		1,841,815		336,155		2,804,514		534,160		600,999		200,286		5,210,329		626,125		199,574
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
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2011
Residential Service		1,444,098		283,700		258,497		167,206		289,348		114,469		1,786,857		198,164				25,071,789
Commercial & Industrial		454,203		50,135		97,614		27,622		89,297		15,291		641,026		173,743				10,638,509
Other		16,035		5,450		37,219		44,620		—		2,324		76,330		2,996				1,271,720
Total MWh Sales		1,914,336		339,284		393,330		239,448		378,645		132,084		2,504,213		374,904				36,982,019
2010
Residential Service		1,522,583		304,431		275,434		173,760		306,297		124,446		1,873,808		208,306				26,364,590
Commercial & Industrial		460,835		49,821		95,120		29,323		91,219		15,727		645,368		184,042				10,667,981
Other		15,758		5,265		26,495		31,178		—		2,566		79,346		1,967				1,142,620
Total MWh Sales		1,999,176		359,518		397,050		234,261		397,516		142,740		2,598,522		394,315				38,175,191
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		—		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

Footnote:

(1)

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

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		Coweta- Fayette			Diverse
2011
Residential Service	$	31,164,824	$	68,195,346		$	31,972,126	$	75,787,510		$	72,853,778	$	29,348,893		$	290,974,700	$	86,616,944	$	111,934,901		$	47,863,584
Commercial & Industrial		12,283,039		12,529,666			9,494,138		28,184,851			28,788,895		16,504,322			115,068,083		21,365,886		37,589,977			13,988,783
Other		710,393		31,692			923,190		880,357			583,143		327,286			26,620,558		9,599,884		1,629,906			1,111,869
Total Electric Sales	$	44,158,256	$	80,756,704		$	42,389,454	$	104,852,718		$	102,225,816	$	46,180,501		$	432,663,341	$	117,582,714	$	151,154,784		$	62,964,236
Other Operating Revenue		2,671,211		1,540,454			7,073,693		4,436,940			3,694,144		975,940			8,975,818		8,181,172		3,880,144			2,477,859
Total Operating Revenue	$	46,829,467	$	82,297,158		$	49,463,147	$	109,289,658		$	105,919,960	$	47,156,441		$	441,639,159	$	125,763,886	$	155,034,928		$	65,442,095
2010
Residential Service	$	30,940,059	$	63,652,238		$	30,514,241	$	81,585,255		$	77,793,570	$	27,757,675		$	288,036,816	$	86,894,740	$	115,729,403		$	50,508,188
Commercial & Industrial		11,404,936		11,570,221			8,417,019		27,905,616			30,608,293		14,263,396			110,796,997		21,001,721		36,765,511			13,473,262
Other		455,047		27,903			614,443		932,338			567,444		295,737			25,373,924		7,670,353		1,570,628			1,206,889
Total Electric Sales	$	42,800,042	$	75,250,362		$	39,545,703	$	110,423,209		$	108,969,307	$	42,316,808		$	424,207,737	$	115,566,814	$	154,065,542		$	65,188,339
Other Operating Revenue		688,613		707,195			6,088,947		(234,700	)		3,748,201		935,864			9,061,346		4,863,851		4,105,193			2,397,723
Total Operating Revenue	$	43,488,655	$	75,957,557		$	45,634,650	$	110,188,509		$	112,717,508	$	43,252,672		$	433,269,082	$	120,430,665	$	158,170,735		$	67,586,062
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
	Middle Georgia		Mitchell			Ocmulgee		Oconee			Okefenoke		Planters			Rayle		Satilla		Sawnee			Slash Pine
2011
Residential Service	$	9,339,366	$	39,400,802		$	15,836,607	$	19,677,765		$	58,365,510	$	26,722,670		$	25,931,588	$	81,216,104	$	215,513,353		$	12,962,627
Commercial & Industrial		4,760,536		7,398,762			3,982,414		10,877,820			6,770,845		2,228,043			6,923,471		20,807,482		92,790,653			4,854,658
Other		3,859,287		10,098,061			1,408,210		545,245			2,062,825		2,684,162			—		4,494,674		4,931,294			859,438
Total Electric Sales	$	17,959,189	$	56,897,625		$	21,227,231	$	31,100,830		$	67,199,180	$	31,634,875		$	32,855,059	$	106,518,260	$	313,235,300		$	18,676,723
Other Operating Revenue		408,478		1,880,685			819,358		652,538			1,212,514		993,109			939,466		3,903,555		(89,952	)		800,662
Total Operating Revenue	$	18,367,667	$	58,778,310		$	22,046,589	$	31,753,368		$	68,411,694	$	32,627,984		$	33,794,525	$	110,421,815	$	313,145,348		$	19,477,385
2010
Residential Service	$	9,525,812	$	38,894,936		$	16,023,644	$	20,497,574		$	60,973,483	$	25,934,246		$	27,388,721	$	79,370,172	$	224,360,835		$	12,975,453
Commercial & Industrial		4,668,761		7,029,347			3,942,958		9,175,161			7,297,550		2,015,422			6,743,198		21,459,326		92,627,576			4,270,568
Other		2,402,165		6,998,553			879,139		437,585			1,959,992		1,654,707			—		3,711,101		4,863,603			774,796
Total Electric Sales	$	16,596,738	$	52,922,836		$	20,845,741	$	30,110,320		$	70,231,025	$	29,604,375		$	34,131,919	$	104,540,599	$	321,852,014		$	18,020,817
Other Operating Revenue		256,312		(327,504	)		804,657		516,893			1,048,353		(982,929	)		577,018		3,636,586		2,158,624			(413,966	)
Total Operating Revenue	$	16,853,050	$	52,595,332		$	21,650,398	$	30,627,213		$	71,279,378	$	28,621,446		$	34,708,937	$	108,177,185	$	324,010,638		$	17,606,851
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

Footnote:

(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
2011
Residential Service	$	30,087,339	$	119,437,408		$	30,095,872		$	166,174,042	$	48,877,563	$	46,547,276		$	19,092,228	$	274,564,999	$	53,551,404		$	17,118,116
Commercial & Industrial		6,368,633		46,456,456			4,062,008			89,964,267		10,356,985		19,821,082			2,841,863		145,357,484		10,500,374			4,184,167
Other		736,168		4,723,950			2,216,521			2,569,375		8,645		56,959			3,494,775		28,065,896		1,950,094			1,004,237
Total Electric Sales	$	37,192,140	$	170,617,814		$	36,374,401		$	258,707,684	$	59,243,193	$	66,425,317		$	25,428,866	$	447,988,379	$	66,001,872		$	22,306,520
Other Operating Revenue		525,473		10,139,019			1,630,059			8,021,488		2,085,405		2,385,243			590,764		24,319,866		2,512,371			593,853
Total Operating Revenue	$	37,717,613	$	180,756,833		$	38,004,460		$	266,729,172	$	61,328,598	$	68,810,560		$	26,019,630	$	472,308,245	$	68,514,243		$	22,900,373
2010
Residential Service	$	32,437,848	$	117,311,689		$	28,143,678		$	170,611,664	$	47,251,509	$	46,922,686		$	19,531,555	$	274,663,459	$	52,526,692		$	17,385,561
Commercial & Industrial		6,758,925		44,417,705			3,533,425			87,668,972		9,340,064		19,183,779			2,627,030		138,541,781		10,191,576			4,023,521
Other		564,319		3,637,915			1,683,961			2,480,630		7,187		53,462			2,046,972		27,789,369		1,510,236			657,768
Total Electric Sales	$	39,761,092	$	165,367,309		$	33,361,064		$	260,761,266	$	56,598,760	$	66,159,927		$	24,205,557	$	440,994,609	$	64,228,504		$	22,066,850
Other Operating Revenue		845,269		7,518,643			1,628,836			10,142,863		544,198		(3,356,467	)		643,800		22,760,219		(126,228	)		528,815
Total Operating Revenue	$	40,606,361	$	172,885,952		$	34,989,900		$	270,904,129	$	57,142,958	$	62,803,460		$	24,849,357	$	463,754,828	$	64,102,276		$	22,595,665
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
	Snapping Shoals		Southern Rivers			Sumter			Three Notch		Tri- County		Upson			Walton		Washington					MEMBER TOTAL
2011
Residential Service	$	131,164,383	$	32,620,025		$	29,672,851		$	19,557,315	$	33,940,772	$	12,300,920		$	166,160,326	$	22,648,607				$	2,605,290,444
Commercial & Industrial		35,721,766		4,735,594			11,044,820			2,970,195		8,727,056		1,727,023			55,005,959		13,111,372					930,149,428
Other		2,620,688		467,519			4,170,235			5,331,786		—		286,204			8,754,798		295,852					140,115,176
Total Electric Sales	$	169,506,837	$	37,823,138		$	44,887,906		$	27,859,296	$	42,667,828	$	14,314,147		$	229,921,083	$	36,055,831				$	3,675,555,048
Other Operating Revenue		6,945,158		1,204,760			1,304,205			842,603		1,288,394		468,746			7,856,770		899,331					129,041,296
Total Operating Revenue	$	176,451,995	$	39,027,898		$	46,192,111		$	28,701,899	$	43,956,222	$	14,782,893		$	237,777,853	$	36,955,162				$	3,804,596,344
2010
Residential Service	$	140,334,994	$	32,016,606		$	29,850,382		$	19,955,928	$	34,254,432	$	12,649,850		$	167,440,187	$	23,990,333				$	2,636,636,114
Commercial & Industrial		36,546,081		4,292,640			10,382,593			3,096,521		8,568,806		1,678,282			53,153,508		14,048,807					903,490,855
Other		2,628,618		404,498			2,954,924			3,944,770		—		304,263			8,829,451		198,409					122,093,099
Total Electric Sales	$	179,509,693	$	36,713,744		$	43,187,899		$	26,997,219	$	42,823,238	$	14,632,395		$	229,423,146	$	38,237,549				$	3,662,220,068
Other Operating Revenue		6,783,472		1,194,003			(2,195,574	)		848,066		1,229,034		478,911			7,982,528		888,896					97,975,561
Total Operating Revenue	$	186,293,165	$	37,907,747		$	40,992,325		$	27,845,285	$	44,052,272	$	15,111,306		$	237,405,674	$	39,126,445				$	3,760,195,628
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		—		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

Footnote:

(1)

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

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
2011
Operating Revenue & Patronage Capital	$	46,829,467	$	82,297,158	$	49,463,147	$	109,289,658	$	105,919,961		$	47,156,442	$	441,639,158	$	125,763,886	$	155,034,928	$	65,442,095
Depreciation and Amortization		2,768,858		5,749,081		3,570,620		8,026,458		5,366,594			2,580,106		24,135,949		6,565,372		8,564,757		6,330,152
Other Operating Expenses		42,091,186		72,497,339		41,263,877		95,200,554		93,092,496			42,003,405		383,067,325		109,746,125		133,536,300		54,507,288
Electric Operating Margin	$	1,969,423	$	4,050,738	$	4,628,650	$	6,062,646	$	7,460,871		$	2,572,931	$	34,435,884	$	9,452,389	$	12,933,871	$	4,604,655
Other Income		1,070,207		2,570,054		1,057,217		916,959		2,385,994			676,651		27,034,488		1,707,930		5,463,039		2,944,601
Gross Operating Margin	$	3,039,630	$	6,620,792	$	5,685,867	$	6,979,605	$	9,846,865		$	3,249,582	$	61,470,372	$	11,160,319	$	18,396,910	$	7,549,256
Interest on Long-term Debt		1,172,736		3,353,460		2,940,297		5,032,593		5,518,307			2,322,163		25,590,277		4,094,605		7,805,495		3,159,799
Other Deductions		6,349		7,017		623		—		—			3,039		2,218,252		—		128,079		—
Net Margins	$	1,860,545	$	3,260,315	$	2,744,947	$	1,947,012	$	4,328,558		$	924,380	$	33,661,843	$	7,065,714	$	10,463,336	$	4,389,457
2010
Operating Revenue & Patronage Capital	$	43,487,314	$	75,957,557	$	45,634,650	$	110,188,509	$	112,717,508		$	43,252,673	$	433,269,082	$	120,430,665	$	158,170,734	$	67,586,062
Depreciation and Amortization		2,613,420		5,660,543		3,406,548		7,828,765		5,325,013			2,441,070		23,163,714		6,209,137		8,299,268		6,150,567
Other Operating Expenses		37,073,899		64,973,707		36,145,805		96,533,914		100,925,018			37,392,356		377,102,614		105,945,026		136,685,518		57,664,861
Electric Operating Margin	$	3,799,995	$	5,323,307	$	6,082,297	$	5,825,830	$	6,467,477		$	3,419,247	$	33,002,754	$	8,276,502	$	13,185,948	$	3,770,634
Other Income		1,126,590		2,504,019		1,415,181		1,652,267		1,892,402			679,614		26,574,432		1,649,334		5,616,998		(62,949	)
Gross Operating Margin	$	4,926,585	$	7,827,326	$	7,497,478	$	7,478,097	$	8,359,879		$	4,098,861	$	59,577,185	$	9,925,836	$	18,802,946	$	3,707,685
Interest on Long-term Debt		1,241,962		3,619,217		3,041,248		5,525,133		5,258,684			2,185,873		25,445,451		4,248,742		8,221,288		3,310,004
Other Deductions		6,737		8,310		19,510		—		(5,119	)		35,224		3,288,787		—		109,032		2,601
Net Margins	$	3,677,886	$	4,199,799	$	4,436,720	$	1,952,964	$	3,106,314		$	1,877,764	$	30,842,946	$	5,677,094	$	10,472,626	$	395,080
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		1,504,082		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	$	6,957,863	$	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		—		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	$	2,735,988	$	7,179,403	$	170,619
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke			Planters		Rayle		Satilla		Sawnee		Slash Pine
2011
Operating Revenue & Patronage Capital	$	18,367,667	$	58,805,311	$	22,046,589	$	31,753,368	$	68,411,694		$	32,627,984	$	33,794,525	$	110,421,815	$	313,145,348	$	19,477,385
Depreciation and Amortization		1,084,790		3,512,444		1,274,379		1,846,698		4,388,377			1,848,024		2,478,913		5,437,801		14,497,803		790,170
Other Operating Expenses		15,223,909		52,115,295		18,881,982		27,507,703		59,141,657			28,068,338		28,943,298		95,765,618		274,158,052		17,336,784
Electric Operating Margin	$	2,058,968	$	3,177,572	$	1,890,228	$	2,398,967	$	4,881,660		$	2,711,622	$	2,372,314	$	9,218,396	$	24,489,493	$	1,350,431
Other Income		418,397		1,125,871		354,180		698,333		1,337,069			1,084,908		562,368		1,619,096		200,507		381,019
Gross Operating Margin	$	2,477,365	$	4,303,443	$	2,244,408	$	3,097,300	$	6,218,729		$	3,796,530	$	2,934,682	$	10,837,492	$	24,690,000	$	1,731,450
Interest on Long-term Debt		912,762		1,943,142		1,062,379		1,909,095		3,808,371			1,343,322		2,084,048		3,348,393		12,272,546		756,219
Other Deductions		32,449		93,599		12,134		101,768		14,615			1,887.00		41,811		600,526		61,698		—
Net Margins	$	1,532,154	$	2,266,702	$	1,169,895	$	1,086,437	$	2,395,743		$	2,451,321	$	808,823	$	6,888,573	$	12,355,756	$	975,231
2010
Operating Revenue & Patronage Capital	$	16,853,052	$	52,595,332	$	21,650,398	$	30,627,213	$	71,279,378		$	28,621,446	$	34,708,936	$	108,177,184	$	324,010,638	$	17,606,851
Depreciation and Amortization		1,028,675		3,394,299		1,232,925		1,796,128		4,259,859			1,820,249		2,504,797		5,071,348		13,778,163		748,696
Other Operating Expenses		14,134,922		46,675,630		18,658,067		26,319,288		60,935,516			24,843,445		28,910,235		95,332,584		281,855,244		15,383,765
Electric Operating Margin	$	1,689,455	$	2,525,403	$	1,759,406	$	2,511,797	$	6,084,003		$	1,957,752	$	3,293,904	$	7,773,252	$	28,377,231	$	1,474,390
Other Income		393,228		1,080,328		236,007		615,221		1,103,362			975,986		487,578		2,321,017		2,863,450		330,756
Gross Operating Margin	$	2,082,683	$	3,605,731	$	1,995,413	$	3,127,018	$	7,187,365		$	2,933,738	$	3,781,482	$	10,094,269	$	31,240,681	$	1,805,146
Interest on Long-term Debt		983,661		1,952,513		1,067,693		1,895,307		3,952,895			1,364,564		2,143,358		2,964,694		14,049,160		647,129
Other Deductions		43,326		48,653		10,364		123,182		9,442			—		0		999,360		45,044
Net Margins	$	1,055,696	$	1,604,565	$	917,356	$	1,108,529	$	3,225,028		$	1,569,174	$	1,638,124	$	6,130,215	$	17,146,477	$	1,158,017
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		—
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

Footnote:

(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
2011
Operating Revenue & Patronage Capital	$	37,717,613	$	180,756,833	$	38,004,459	$	266,729,172	$	61,328,598	$	68,810,562	$	26,019,629	$	472,308,245	$	68,514,243	$	22,900,372
Depreciation and Amortization		2,092,519		10,820,814		2,531,331		13,476,564		4,723,185		4,549,294		2,445,219		27,342,181		4,214,496		1,335,306
Other Operating Expenses		33,845,382		155,206,169		33,902,192		238,237,481		52,780,192		59,212,210		21,114,374		408,962,875		60,630,119		19,700,932
Electric Operating Margin	$	1,779,712	$	14,729,850	$	1,570,936	$	15,015,127	$	3,825,221	$	5,049,058	$	2,460,036	$	36,003,189	$	3,669,628	$	1,864,134
Other Income		1,235,543		1,338,958		1,115,633		2,497,362		1,491,455		2,167,943		374,732		12,697,289		2,038,833		380,309
Gross Operating Margin	$	3,015,255	$	16,068,808	$	2,686,569	$	17,512,489	$	5,316,676	$	7,217,001	$	2,834,768	$	48,700,478	$	5,708,461	$	2,244,443
Interest on Long-term Debt		1,383,090		7,671,431		1,134,782		10,517,196		3,241,895		3,117,229		1,854,058		21,434,136		3,121,494		1,224,905
Other Deductions		—		250,841		240,841		—		2,466		5,346		65,264		3,497		23,080		—
Net Margins	$	1,632,165	$	8,146,536	$	1,310,946	$	6,995,293	$	2,072,315	$	4,094,426	$	915,446	$	27,262,845	$	2,563,887	$	1,019,538
2010
Operating Revenue & Patronage Capital	$	40,606,361	$	172,885,951	$	34,989,898	$	270,904,128	$	57,142,958	$	62,803,461	$	24,849,358	$	463,754,827	$	64,102,276	$	20,995,665
Depreciation and Amortization		2,028,945		10,649,405		2,451,429		13,501,744		4,798,113		4,440,900		2,320,338		26,567,079		3,978,227		1,266,261
Other Operating Expenses		36,727,582		152,020,904		30,204,745		222,779,569		48,186,129		53,069,277		19,950,824		401,277,609		53,803,515		17,753,296
Electric Operating Margin	$	1,849,834	$	10,215,642	$	2,333,724	$	34,622,815	$	4,158,716	$	5,293,284	$	2,578,196	$	35,910,139	$	6,320,534	$	1,976,108
Other Income		1,679,614		1,499,102		993,472		2,577,929		1,175,734		1,820,880		590,234		12,156,773		1,942,547		424,024
Gross Operating Margin	$	3,529,448	$	11,714,744	$	3,327,196	$	37,200,744	$	5,334,450	$	7,114,164	$	3,168,430	$	48,066,912	$	8,263,081	$	2,400,132
Interest on Long-term Debt		1,390,364		7,997,861		1,147,253		10,517,333		3,112,611		3,164,264		1,857,017		21,749,701		3,314,643		1,417,108
Other Deductions		—		155,023		117,948		0		18,901		20,910		64,452		4,275		34,685		(22,694	)
Net Margins	$	2,139,084	$	3,561,860	$	2,061,995	$	26,683,411	$	2,202,938	$	3,928,990	$	1,246,961	$	26,312,936	$	4,913,753	$	1,005,718
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		—		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
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2011
Operating Revenue & Patronage Capital	$	176,451,995	$	39,027,898	$	46,192,111	$	28,701,899	$	43,956,222	$	14,782,893	$	237,777,853	$	36,955,162			$	3,804,623,345
Depreciation and Amortization		9,216,535		2,053,391		2,607,220		1,592,907		3,217,198		781,386		12,535,109		2,133,121				218,485,122
Other Operating Expenses		161,074,451		33,890,932		38,841,164		25,466,495		35,798,148		13,271,540		213,788,107		32,504,113				3,322,375,407
Electric Operating Margin	$	6,161,009	$	3,083,575	$	4,743,727	$	1,642,497	$	4,940,876	$	729,967	$	11,454,637	$	2,317,928			$	263,762,816
Other Income		1,967,971		565,899		1,262,695		840,027		931,889		585,304		8,954,243		837,322				94,892,295
Gross Operating Margin	$	8,128,980	$	3,649,474	$	6,006,422	$	2,482,524	$	5,872,765	$	1,315,271	$	20,408,880	$	3,155,250			$	358,655,111
Interest on Long-term Debt		5,191,480		1,719,920		2,476,700		1,232,172		3,180,932		681,413		6,707,810		1,558,975				167,879,627
Other Deductions		102,483		—		21,855		138,405		7,841		16,018		322,340		—				4,524,123
Net Margins	$	2,835,017	$	1,929,554	$	3,507,867	$	1,111,947	$	2,683,992	$	617,840	$	13,378,730	$	1,596,275			$	186,251,361
2010
Operating Revenue & Patronage Capital	$	186,293,164	$	37,907,747	$	40,992,325	$	27,845,285	$	44,052,272	$	15,111,302	$	237,405,674	$	39,126,595			$	3,758,594,429
Depreciation and Amortization		9,075,077		2,026,165		2,571,212		1,501,055		3,113,126		761,273		12,078,939		2,077,461				211,939,933
Other Operating Expenses		169,280,789		33,573,159		35,133,324		22,607,180		36,332,487		13,385,682		210,394,913		34,150,842				3,254,123,240
Electric Operating Margin	$	7,937,298	$	2,308,423	$	3,287,789	$	3,737,050	$	4,606,659	$	964,347	$	14,931,822	$	2,898,292			$	292,531,256
Other Income		1,973,647		546,530		808,669		775,240		872,098		626,460		9,161,142		722,159				93,801,075
Gross Operating Margin	$	9,910,945	$	2,854,953	$	4,096,458	$	4,512,290	$	5,478,757	$	1,590,807	$	24,092,964	$	3,620,451			$	386,332,330
Interest on Long-term Debt		5,407,812		1,622,892		2,334,137		1,249,360		2,995,488		656,562		7,181,616		1,527,350				171,761,948
Other Deductions		88,555		—		64,199		121,713		27,882		17,279		324,104		—				5,781,685
Net Margins	$	4,414,578	$	1,232,061	$	1,698,122	$	3,141,217	$	2,455,387	$	916,966	$	16,587,244	$	2,093,101			$	208,788,696
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				67,972,166
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			$	350,235,791
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		—		46,673		132,836		47,653		15,843		366,226		—				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			$	164,558,198

Footnote:

(1)

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

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
2011
ASSETS
Total Utility Plant (2)	$	91,387,483	$	180,847,499	$	120,627,584	$	222,082,323	$	189,166,354	$	80,134,611	$	788,296,273	$	216,798,235	$	289,430,169	$	140,723,161
Depreciation		28,101,840		53,644,934		32,146,365		54,757,533		41,218,061		14,963,886		200,864,674		58,753,019		80,208,519		52,883,843
Net Plant		63,285,643		127,202,565		88,481,219		167,324,790		147,948,293		65,170,725		587,431,599		158,045,216		209,221,650		87,839,318
Other Assets		33,591,028		25,552,557		22,565,967		46,523,644		51,870,601		16,915,049		342,873,023		45,183,747		75,562,550		18,591,165
Total Assets	$	96,876,671	$	152,755,122	$	111,047,186	$	213,848,434	$	199,818,894	$	82,085,774	$	930,304,622	$	203,228,963	$	284,784,200	$	106,430,483
EQUITY & LIABILITIES
Equity	$	61,961,130	$	65,919,950	$	42,627,993	$	80,128,265	$	67,617,928	$	25,602,718	$	331,496,680	$	88,030,453	$	99,940,942	$	50,309,151
Long-term Debt		27,588,837		44,015,241		48,636,094		100,961,627		113,321,681		48,923,065		441,111,419		84,003,131		160,604,461		42,948,084
Other Liabilities		7,326,704		42,819,931		19,783,099		32,758,542		18,879,285		7,559,991		157,696,523		31,195,379		24,238,797		13,173,248
Total Equity and Liabilities	$	96,876,671	$	152,755,122	$	111,047,186	$	213,848,434	$	199,818,894	$	82,085,774	$	930,304,622	$	203,228,963	$	284,784,200	$	106,430,483
2010
ASSETS
Total Utility Plant (2)	$	87,127,561	$	177,060,010	$	115,664,068	$	217,504,750	$	185,704,885	$	76,573,858	$	755,001,276	$	205,472,877	$	281,664,215	$	135,152,775
Depreciation		26,733,111		49,269,222		31,767,912		49,512,578		37,646,250		13,557,863		187,105,668		54,208,292		73,681,704		50,980,132
Net Plant		60,394,450		127,790,788		83,896,156		167,992,172		148,058,635		63,015,995		567,895,608		151,264,585		207,982,511		84,172,643
Other Assets		34,823,566		26,431,673		24,055,407		52,002,528		44,346,720		20,271,553		324,199,668		50,240,956		74,335,277		21,733,980
Total Assets	$	95,218,016	$	154,222,461	$	107,951,563	$	219,994,700	$	192,405,355	$	83,287,548	$	892,095,276	$	201,505,541	$	282,317,788	$	105,906,623
EQUITY & LIABILITIES
Equity	$	62,701,930	$	64,524,293	$	40,751,385	$	76,691,435	$	64,227,763	$	24,945,056	$	300,296,103	$	86,415,112	$	91,108,991	$	46,275,999
Long-term Debt		26,982,952		49,169,862		49,627,327		105,469,668		108,663,450		50,607,534		403,002,945		79,757,657		164,111,873		47,611,129
Other Liabilities		5,533,134		40,528,306		17,572,851		37,833,597		19,514,142		7,734,958		188,796,227		35,332,745		27,096,924		12,019,495
Total Equity and Liabilities	$	95,218,016	$	154,222,461	$	107,951,563	$	219,994,700	$	192,405,355	$	83,287,548	$	892,095,276	$	201,505,514	$	282,317,788	$	105,906,623
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		54,464,659		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	$	199,407,974	$	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	$	83,021,847	$	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	$	199,407,974	$	281,728,532	$	106,227,958
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2011
ASSETS
Total Utility Plant (2)	$	38,861,502	$	131,996,701	$	50,213,915	$	66,870,602	$	156,324,972	$	60,753,289	$	86,779,399	$	170,645,869	$	472,125,157	$	31,814,770
Depreciation		7,171,774		27,369,319		13,372,795		14,203,564		42,291,342		19,009,960		28,554,336		31,109,980		95,318,995		8,105,074
Net Plant		31,689,728		104,627,382		36,841,120		52,667,038		114,033,630		41,743,329		58,225,063		139,535,889		376,806,162		23,709,696
Other Assets		7,782,956		23,536,279		9,796,515		15,273,351		30,043,691		17,079,968		13,309,332		44,843,334		115,632,154		10,554,260
Total Assets	$	39,472,684	$	128,163,661	$	46,637,635	$	67,940,389	$	144,077,321	$	58,823,297	$	71,534,395	$	184,379,223	$	492,438,316	$	34,263,956
EQUITY & LIABILITIES
Equity	$	15,668,801	$	68,291,476	$	20,013,487	$	21,783,357	$	48,135,475	$	29,958,473	$	19,973,852	$	77,717,353	$	189,376,420	$	13,182,245
Long-term Debt		20,348,748		36,148,210		19,421,082		33,613,605		80,065,035		21,377,459		40,400,610		75,536,910		213,393,807		14,024,003
Other Liabilities		3,455,135		23,723,975		7,203,066		12,543,427		15,876,811		7,487,365		11,159,933		31,124,960		89,668,089		7,057,708
Total Equity and Liabilities	$	39,472,684	$	128,163,661	$	46,637,635	$	67,940,389	$	144,077,321	$	58,823,297	$	71,534,395	$	184,379,223	$	492,438,316	$	34,263,956
2010
ASSETS
Total Utility Plant (2)	$	36,972,696	$	125,154,681	$	48,446,556	$	63,808,864	$	152,220,050	$	58,500,501	$	84,352,849	$	166,275,047	$	461,813,856	$	30,342,530
Depreciation		6,594,649		24,814,153		12,376,609		12,838,108		40,395,254		17,974,354		26,846,124		28,850,924		89,299,670		7,660,442
Net Plant		30,378,047		100,340,528		36,069,947		50,970,756		111,824,796		40,526,147		57,506,725		137,424,123		372,514,186		22,682,088
Other Assets		8,283,148		23,759,652		12,075,704		14,748,855		37,273,195		16,472,728		12,372,661		41,552,342		106,671,060		12,702,392
Total Assets	$	38,661,195	$	124,100,180	$	48,145,651	$	65,719,611	$	149,097,991	$	56,998,875	$	69,879,386	$	178,976,465	$	479,185,246	$	35,384,480
EQUITY & LIABILITIES
Equity	$	14,169,989	$	66,666,309	$	18,952,188	$	20,884,998	$	46,745,688	$	27,944,148	$	19,503,543	$	73,730,993	$	181,311,017	$	11,470,533
Long-term Debt		20,426,103		37,551,623		22,006,421		32,584,511		84,921,810		21,310,862		40,584,331		59,671,065		216,885,278		14,440,300
Other Liabilities		4,065,103		19,882,248		7,187,042		12,250,102		17,430,493		7,743,865		9,791,512		45,574,407		80,988,951		9,473,647
Total Equity and Liabilities	$	38,661,195	$	124,100,180	$	48,145,651	$	65,719,611	$	149,097,991	$	56,998,875	$	69,879,386	$	178,976,465	$	479,185,246	$	35,384,480
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

Footnotes:

(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.

Table 6 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2011
ASSETS
Total Utility Plant (2)	$	70,171,870	$	330,871,523	$	86,416,730	$	424,695,461	$	135,493,590	$	153,009,071	$	75,542,662	$	817,055,628	$	136,886,943	$	52,280,541
Depreciation		17,168,438		94,967,751		18,511,263		86,931,131		48,353,932		42,736,396		22,459,431		219,586,599		34,169,174		11,806,685
Net Plant		53,003,432		235,903,772		67,905,467		337,764,330		87,139,658		110,272,675		53,083,231		597,469,029		102,717,769		40,473,856
Other Assets		19,962,852		67,504,096		20,087,742		126,599,489		27,285,845		42,922,067		11,535,143		235,337,608		39,388,431		10,438,478
Total Assets	$	72,966,284	$	303,407,868	$	87,993,209	$	464,363,819	$	114,425,503	$	153,194,742	$	64,618,374	$	832,806,637	$	142,106,200	$	50,912,334
EQUITY & LIABILITIES
Equity	$	42,619,299	$	111,757,803	$	40,663,505	$	186,817,327	$	38,160,794	$	63,791,862	$	21,699,448	$	314,661,196	$	59,391,939	$	16,559,069
Long-term Debt		23,457,577		139,519,824		31,852,397		224,007,827		58,980,230		61,246,530		38,819,017		406,735,186		54,980,414		27,469,135
Other Liabilities		6,889,408		52,130,241		15,477,307		53,538,665		17,284,479		28,156,350		4,099,909		111,410,255		27,733,847		6,884,130
Total Equity and Liabilities	$	72,966,284	$	303,407,868	$	87,993,209	$	464,363,819	$	114,425,503	$	153,194,742	$	64,618,374	$	832,806,637	$	142,106,200	$	50,912,334
2010
ASSETS
Total Utility Plant (2)	$	67,793,578	$	324,178,168	$	82,502,241	$	400,602,445	$	132,737,523	$	149,090,856	$	70,884,368	$	789,148,658	$	131,964,742	$	49,848,489
Depreciation		15,895,596		90,017,039		16,984,691		75,979,824		44,357,708		40,046,731		20,311,121		204,215,529		31,349,886		11,116,668
Net Plant		51,897,982		234,161,129		65,517,550		324,622,621		88,379,815		109,044,125		50,573,247		584,933,129		100,614,856		38,731,821
Other Assets		21,684,648		64,291,826		18,133,146		134,489,491		23,185,807		40,853,006		10,395,404		205,184,150		41,551,440		12,823,061
Total Assets	$	73,582,630	$	298,452,955	$	83,650,696	$	459,112,112	$	111,565,622	$	149,897,131	$	60,968,651	$	790,117,279	$	142,166,296	$	51,554,882
EQUITY & LIABILITIES
Equity	$	40,988,837	$	106,205,233	$	39,480,957	$	187,377,880	$	36,788,772	$	62,214,073	$	20,930,036	$	292,040,580	$	59,465,722	$	15,716,251
Long-term Debt		24,626,032		145,074,692		33,581,385		222,194,829		55,627,942		60,100,597		35,624,992		375,917,738		57,193,628		28,629,855
Other Liabilities		7,967,761		47,173,030		10,588,354		49,539,403		19,148,908		27,582,461		4,413,623		122,158,961		25,506,946		7,208,776
Total Equity and Liabilities	$	73,582,630	$	298,452,955	$	83,650,696	$	459,112,112	$	111,565,622	$	149,897,131	$	60,968,651	$	790,117,279	$	142,166,296	$	51,554,882
2009
ASSETS
Total Utility Plant (2)	$	66,361,059	$	314,098,707	$	79,507,453	$	387,254,678	$	128,235,923	$	145,840,088	$	67,734,057	$	764,046,864	$	128,251,780	$	48,347,884
Depreciation		14,976,646		81,688,943		16,018,268		63,932,062		40,279,330		37,413,180		18,695,780		187,807,265		28,758,531		11,417,256
Net Plant		51,384,413		232,409,764		63,489,185		323,322,616		87,956,593		108,426,908		49,038,277		576,239,599		99,493,249		36,930,628
Other Assets		20,167,359		54,485,727		16,656,113		115,729,800		20,599,547		31,762,697		10,830,216		255,628,493		37,553,922		12,421,991
Total Assets	$	71,551,772	$	286,895,491	$	80,145,298	$	439,052,416	$	108,556,140	$	140,189,605	$	59,868,493	$	831,868,092	$	137,047,171	$	49,352,619
EQUITY & LIABILITIES
Equity	$	38,850,573	$	104,276,657	$	38,350,942	$	164,186,055	$	35,761,313	$	58,366,660	$	19,865,773	$	270,379,375	$	56,917,005	$	14,891,155
Long-term Debt		25,687,083		150,285,607		30,556,480		227,298,793		56,520,622		64,161,931		36,571,300		436,762,592		59,527,947		29,311,941
Other Liabilities		7,014,116		32,333,227		11,237,876		47,567,568		16,274,205		17,661,014		3,431,420		124,726,125		20,602,219		5,149,523
Total Equity and Liabilities	$	71,551,772	$	286,895,491	$	80,145,298	$	439,052,416	$	108,556,140	$	140,189,605	$	59,868,493	$	831,868,092	$	137,047,171	$	49,352,619
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2011
ASSETS
Total Utility Plant (2)	$	246,382,727	$	66,715,815	$	97,989,465	$	57,000,073	$	101,608,154	$	25,649,011	$	378,344,733	$	72,370,842			$	6,914,364,707
Depreciation		75,319,690		18,611,145		21,422,714		17,524,118		18,621,016		7,915,323		117,225,918		24,297,642				1,801,678,179
Net Plant		171,063,037		48,104,670		76,566,751		39,475,955		82,987,138		17,733,688		261,118,815		48,073,200				5,112,686,528
Other Assets		51,429,374		18,466,339		25,191,604		17,310,567		21,280,374		12,848,499		184,725,306		22,566,095				1,921,961,080
Total Assets	$	222,492,411	$	66,571,009	$	101,758,355	$	56,786,522	$	104,267,512	$	30,582,187	$	445,844,121	$	70,639,295			$	7,034,647,608
EQUITY & LIABILITIES
Equity	$	92,762,740	$	24,198,448	$	46,858,638	$	24,030,831	$	34,141,918	$	15,250,454	$	182,583,110	$	36,304,900			$	2,769,989,430
Long-term Debt		80,135,741		33,667,627		44,728,666		26,085,656		62,935,164		11,649,417		178,084,282		28,167,184				3,198,964,983
Other Liabilities		49,593,930		8,704,934		10,171,051		6,670,035		7,190,430		3,682,316		85,176,729		6,167,211				1,065,693,195
Total Equity and Liabilities	$	222,492,411	$	66,571,009	$	101,758,355	$	56,786,522	$	104,267,512	$	30,582,187	$	445,844,121	$	70,639,295			$	7,034,647,608
2010
ASSETS
Total Utility Plant (2)	$	240,750,021	$	65,527,995	$	95,358,556	$	52,986,992	$	98,437,866	$	25,138,068	$	374,118,237	$	70,307,006			$	6,686,189,714
Depreciation		68,426,134		18,024,881		19,540,066		16,529,021		16,764,091		7,522,481		111,768,476		22,477,170				1,673,440,132
Net Plant		172,323,887		47,503,114		75,818,490		36,457,971		81,673,775		17,615,587		262,349,761		47,829,836				5,012,749,582
Other Assets		56,487,887		20,256,098		21,764,836		17,440,915		21,251,533		13,701,953		189,908,598		26,327,666				1,898,084,530
Total Assets	$	228,811,774	$	67,759,212	$	97,583,326	$	53,898,886	$	102,925,308	$	31,317,540	$	452,258,359	$	74,157,502			$	6,910,834,112
EQUITY & LIABILITIES
Equity	$	92,592,152	$	23,398,964	$	43,416,924	$	23,469,023	$	31,834,943	$	14,889,931	$	169,577,104	$	35,470,957			$	2,635,175,812
Long-term Debt		83,876,529		34,730,873		43,263,824		24,547,413		63,390,141		12,525,378		194,473,993		31,803,162				3,162,569,704
Other Liabilities		52,343,093		9,629,375		10,902,578		5,882,450		7,700,224		3,902,231		88,207,262		6,883,383				1,113,088,568
Total Equity and Liabilities	$	228,811,774	$	67,759,212	$	97,583,326	$	53,898,886	$	102,925,308	$	31,317,540	$	452,258,359	$	74,157,502			$	6,910,834,085
2009
ASSETS
Total Utility Plant (2)	$	242,874,190	$	63,125,497	$	94,221,663	$	50,526,336	$	94,184,195	$	24,416,179	$	358,711,436	$	69,088,477			$	6,453,513,861
Depreciation		69,369,319		17,192,781		19,094,796		15,182,703		14,957,913		7,035,519		103,178,140		20,695,134				1,537,011,537
Net Plant		173,504,871		45,932,716		75,126,867		35,343,633		79,226,282		17,380,660		255,533,296		48,393,343				4,916,502,324
Other Assets		56,278,414		15,556,688		20,411,264		15,887,340		13,904,304		10,913,280		173,668,307		24,113,042				1,873,567,597
Total Assets	$	229,783,285	$	61,489,404	$	95,538,131	$	51,230,973	$	93,130,586	$	28,293,940	$	429,201,603	$	72,506,385			$	6,790,069,921
EQUITY & LIABILITIES
Equity	$	90,290,839	$	22,535,539	$	42,356,190	$	20,532,747	$	30,270,260	$	14,222,533	$	162,502,246	$	34,638,059			$	2,466,108,282
Long-term Debt		87,513,680		29,602,356		45,465,743		24,830,180		53,027,802		11,013,115		191,875,705		31,782,460				3,310,345,002
Other Liabilities		51,978,766		9,351,509		7,716,198		5,868,046		9,832,524		3,058,292		74,823,652		6,085,866				1,013,616,617
Total Equity and Liabilities	$	229,783,285	$	61,489,404	$	95,538,131	$	51,230,973	$	93,130,586	$	28,293,940	$	429,201,603	$	72,506,385			$	6,790,069,901

Footnotes:

(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

Exhibit 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR 39 MEMBERS OF OGLETHORPE POWER CORPORATION