Exhibit 99.2

Edison Mission Energy
Illinois Plants — Funds Flow from Operations
Twelve Months Ended December 31, 2002
(In Millions) (Unaudited)

			Midwest Generation, LLC			Edison Mission Overseas Co.			Edison Mission Midwest Holdings			Consolidation Adjustments (Note 2)			Sale Leaseback Adjustments (Note 1)			Edison Mission Midwest Holdings			Sale Leaseback Adjustments (Note 3)			Illinois Plants
			(SEC Reporting Basis)			(Consolidated)			(Parent)									(Consolidated)
Project Revenues
	Electric revenues		$	1,149.9		$	0.0		$	0.0		$	0.0		$	0.0		$	1,149.9		$	0.0		$	1,149.9
	Income (loss) from price risk management			(1.2	)		—			—			—			—			(1.2	)		—			(1.2	)
		Total operating revenues		1,148.7			—			—			—			—			1,148.7			—			1,148.7
Project Operating Expenses
	Fuel			396.4			—			—			—			—			396.4			—			396.4
	Plant operations			349.3			—			—			—			23.5			372.8			74.8			447.6
	Depreciation and amortization			175.6			0.0			—			—			(25.5	)		150.1			(42.6	)		107.5
	Asset impairment and other charges			70.3			—			—			—			—			70.3			—			70.3
	Settlement of postretirement employee benefit liability			(70.6	)		—			—			—			—			(70.6	)		—			(70.6	)
	Administrative and general			25.4			1.1			0.0			(17.2	)		—			9.3			—			9.3
		Total operating expenses		946.4			1.1			0.0			(17.2	)		(2.0	)		928.3			32.2			960.5
Project Revenues less Operating Expenses				202.3			(1.1	)		(0.0	)		17.2			2.0			220.4			(32.2	)		188.2
Project Other Income (Expense)
	Interest and other income (expense)			(0.5	)		1.2			1.6			—			—			2.3			—			2.3
	Intercompany interest income (expense):
		Edison Mission Energy		118.9			—			—			—			—			118.9			—			118.9
		Edison Mission Overseas		(227.1	)		227.1			—			—			—			—			—			—
	Interest expense			(118.9	)		—			(77.3	)		—			31.1			(165.1	)		87.8			(77.3	)
		Total other income (expense)		(227.6	)		228.3			(75.7	)		—			31.1			(43.9	)		87.8			43.9
Income (Loss) before Income Taxes				(25.3	)		227.2			(75.7	)		17.2			33.1			176.5			55.6			232.1
Income Taxes				(9.5	)		87.6			(29.2	)		6.6			12.9			68.4			21.7			90.1
Net Income (Loss)			$	(15.8	)	$	139.6		$	(46.5	)	$	10.6		$	20.2		$	108.1		$	33.9		$	142.0
Funds Flow from Operations
Income (loss) before Income Taxes			$	(25.3	)	$	227.2		$	(75.7	)	$	17.2		$	33.1		$	176.5		$	55.6		$	232.1
Add (deduct):
	Depreciation and amortization			175.6			—			0.0			—			(25.5	)		150.1			(42.6	)		107.5
	Asset impairment charge			25.4			—			—			—			—			25.4			—			25.4
	Settlement of postretirement employee benefit liability			(70.6	)		—			—			—			—			(70.6	)		—			(70.6	)
Funds Flow from Operations			$	105.1		$	227.2		$	(75.7	)	$	17.2		$	7.6		$	281.4		$	13.0		$	294.4

Note 1	Consolidation adjustment required to report the Collins Leases as operating leases by Edison Mission Midwest Holdings and Subsidiaries in lieu of lease financings recorded by Midwest Generation, LLC.
Note 2	Push down of parent G&A for SEC reporting.
Note 3	Consolidation adjustment required to report the Powerton/Joliet Leases as operating leases by Edison Mission Energy and Subsidiaries in lieu of lease financings recorded by Midwest Generation, LLC.
The above schedule is provided as supporting financial information to the Funds Flow from Operations set forth in Management's Discussion and Analysis of Financial Condition and Results of Operations. Illinois Plants is not a legal entity and accordingly, the above financial information for the Illinois Plants has not been prepared in accordance with generally accepted accounting standards.