<PAGE>

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                             ---------------------

                                  FORM 10-K/A

                                AMENDMENT NO. 1

<Table>
<C>              <S>
      [X]        ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



                 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2002



                                                       OR



      [ ]        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



                 FOR THE TRANSITION PERIOD FROM __________ TO __________
</Table>

                       COMMISSION FILE NUMBER: 333-63240

                             ---------------------

                        MIRANT AMERICAS GENERATION, LLC
             (Exact name of registrant as specified in its charter)

<Table>
<S>                                            <C>
                   DELAWARE                                      51-0390520
       (State or other jurisdiction of                         (IRS Employer
        incorporation or organization)                     Identification Number)

    1155 PERIMETER CENTER WEST, SUITE 100,                         30338
               ATLANTA, GEORGIA                                  (Zip code)
   (Address of principal executive offices)

                (678) 579-5000                                 WWW.MIRANT.COM
       (Registrant's telephone number,                           (Web Page)
             including area code)
</Table>

          Securities registered pursuant to Section 12(b) of the Act:
                                      NONE

          Securities registered pursuant to Section 12(g) of the Act:
                                      NONE

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  [ ] Yes  [X] No

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrants' knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [X] Yes  [ ] No

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  [ ] Yes  [X] No

     All of our outstanding membership interests are held by our parent, Mirant
Americas, Inc., so we have no classes of membership interests held by
non-affiliates.

     We have not incorporated by reference any information into this Form 10-K
from any annual report to securities holders, proxy statement or registration
statement.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>

                               TABLE OF CONTENTS

<Table>
<Caption>
                                                                        PAGE
                                                                        ----
<S>      <C>                                                            <C>
                                    PART I
Introductory Note....................................................     1
Definitions..........................................................     2
Item 1   Business....................................................     3
Item 2   Properties..................................................    14
Item 3   Legal Proceedings...........................................    15
Item 4   Submission of Matters to a Vote of Security Holders.........    29

                                   PART II
Item 5   Market for Registrant's Common Equity and Related
         Stockholder Matters.........................................    29
Item 6   Selected Financial Data.....................................    30
Item 7   Management's Discussion and Analysis of Financial Condition
         and Results of Operations...................................    30
Item 7A  Quantitative and Qualitative Disclosures about Market
         Risk........................................................    56
Item 8   Financial Statements and Supplementary Data.................    59
Item 9   Changes in and Disagreements with Accountants on Accounting
         and Financial Disclosure....................................    59

                                   PART III
Item 10  Directors and Executive Officers of the Registrant..........    59
Item 11  Executive Compensation......................................    61
Item 12  Security Ownership of Certain Beneficial Owners and
         Management..................................................    62
Item 13  Certain Relationships and Related Transactions..............    62
Item 14  Controls and Procedures.....................................    62
Item 15  Exhibits, Financial Statement schedules and Reports on Form
         8-K.........................................................    62
</Table>
<PAGE>

                               INTRODUCTORY NOTE

     This Annual Report on Form 10-K/A is being filed as Amendment No. 1 to the
Annual Report on Form 10-K of Mirant Americas Generation, LLC for the year ended
December 31, 2002, to correct accounting and presentation errors as discussed in
Note 3C to the Consolidated Financial Statements. The Consolidated Financial
Statements as of, and for the years ended, December 31, 2002, 2001 and 2000,
included in this amended Annual Report have been restated to give effect to the
following adjustments:

     - an increase of $1 million in net cash provided by operating activities
       and in net cash used in financing activities in 2002;

     - a decrease of $146 million in net cash provided by operating activities,
       a decrease in net cash used in investing activities of $147 million and a
       decrease in net cash provided by financing activities of $1 million in
       2001;

     - an increase of $178 million in net cash provided by operating activities
       and in net cash used in investing activities in 2000;

     - an increase in net income of $1 million for the year ended December 31,
       2002 and a decrease in net income of $5 million for the year ended
       December 31, 2001;

     - a decrease in total assets of $2 million, an increase in total
       liabilities of $7 million and a decrease in member's equity of $9 million
       as of December 31, 2002; and

     - a decrease in total assets of $3 million, an increase in total
       liabilities of $3 million and a decrease in member's equity of $6 million
       as of December 31, 2001.

     The nature of the corrections and adjustments that the Company has made to
its Consolidated Financial Statements for the years ended December 31, 2002,
2001 and 2000 are set forth in Note 3C of the Notes to the Consolidated
Financial Statements contained elsewhere in this report.

     Please note that disclosures of events subsequent to the original filing of
our Form 10-K for December 31, 2002 on April 30, 2003, are provided for the
benefit of the users of this amended Form 10-K and are not a required element of
this amendment.

                                        1
<PAGE>

                                  DEFINITIONS

<Table>
<Caption>
TERM                                                               MEANING
----                                                               -------
<S>                                            <C>
Mirant......................................   Mirant Corporation and its subsidiaries
Mirant Americas.............................   Mirant Americas, Inc.
Mirant Americas Development.................   Mirant Americas Development, Inc.
Mirant Americas Energy Marketing............   Mirant Americas Energy Marketing, L.P.
Mirant Americas Generation, the Company, we    Mirant Americas Generation, LLC and its
  or us.....................................   subsidiaries
MAGL........................................   Mirant Americas Generation, LLC (excluding
                                               subsidiaries)
Mirant California...........................   Mirant California, LLC
Mirant Chalk Point..........................   Mirant Chalk Point, LLC
Mirant Delta................................   Mirant Delta, LLC
Mirant Mid-Atlantic.........................   Mirant Mid-Atlantic, LLC and its subsidiaries
Mirant New York.............................   Mirant New York, Inc. and Mirant New York
                                               Investments, Inc., collectively
Mirant Peaker...............................   Mirant Peaker, LLC
Mirant Potomac River........................   Mirant Potomac River, LLC
Mirant Potrero..............................   Mirant Potrero, LLC
Mirant Services.............................   Mirant Services, LLC
Mirant Texas................................   Mirant Texas Investments, Inc. and Mirant Texas
                                               Management, Inc., collectively
Mirant Wisconsin............................   Mirant Wisconsin Investments, Inc.
Neenah......................................   Mirant Americas Generation's Neenah generating
                                               facility
</Table>

                                        2
<PAGE>

                                     PART I

ITEM 1.  BUSINESS

CHAPTER 11 PROCEEDINGS

     On July 14, 2003 ("Petition Date"), Mirant Corporation and substantially
all of its wholly-owned subsidiaries in the United States (collectively, the
"Mirant Debtors"), including Mirant Americas Generation, LLC (the "Company" or
"Mirant Americas Generation") and all of its subsidiaries, filed voluntary
petitions for relief under Chapter 11 of the Bankruptcy Code in the U.S.
Bankruptcy Court for the Northern District of Texas, Fort Worth Division
("Bankruptcy Court"). The Chapter 11 cases are being jointly administered for
procedural purposes only under case caption In re Mirant Corporation et al.,
Case No. 03-46590 (DML). Additionally, certain of Mirant's Canadian subsidiaries
have filed an application for creditor protection under the Companies Creditors'
Arrangement Act in Canada, which, like Chapter 11, allows for reorganization
under the protection of the court system. Mirant Canada Energy Marketing, Ltd.,
Mirant Canada Marketing Investments, Inc., and Mirant Canada Energy Trading
Partnership are included in the application. Mirant's operations in the
Philippines and the Caribbean were not included in the Chapter 11 filings.

     The Mirant Debtors are continuing to operate their businesses as
debtors-in-possession under the jurisdiction of the Bankruptcy Court and in
accordance with the applicable provisions of the Bankruptcy Code, the Federal
Rules of Bankruptcy Procedure, applicable court orders, as well as other
applicable laws and rules. In general, a debtor-in-possession is authorized
under the Bankruptcy Code to continue to operate as an ongoing business, but may
not engage in transactions outside the ordinary course of business without the
prior approval of the Bankruptcy Court.

     Subject to certain exceptions in the Bankruptcy Code, the Chapter 11
filings automatically stayed the initiation or continuation of most actions
against the Mirant Debtors, including most actions to collect pre-petition
indebtedness or to exercise control over the property of the bankruptcy estates.
As a result, absent an order of the Bankruptcy Court, creditors are precluded
from collecting pre-petition debts and substantially all pre-petition
liabilities are subject to compromise under the plan of reorganization.

     Under the Bankruptcy Code, the Company and Mirant also have the right to
assume, assume and assign, or reject certain executory contracts and unexpired
leases, subject to the approval of the Bankruptcy Court and certain other
conditions. Generally, the assumption of an executory contract or unexpired
lease requires a debtor to cure certain existing defaults under the contract,
including the payment of accrued but unpaid pre-petition liabilities. Rejection
of an executory contract or unexpired lease is typically treated as a breach of
the contract or lease, as of the moment immediately preceding the Chapter 11
filing. Subject to certain exceptions, this rejection relieves the debtor of
performing its future obligations under that contract but entitles the other
party to the contract to assert a pre-petition general unsecured claim for
damages. Parties to executory contracts or unexpired leases rejected by the
debtor may file proofs of claim against the estate for damages. Due to the
uncertain nature of many of the potential claims for damages, Mirant is unable
to project the magnitude of these claims at this time.

     On the Petition Date, the Bankruptcy Court granted Mirant permission to
implement a Counterparty Assurance Program. The Counterparty Assurance Program
approved by the Bankruptcy Court supports Mirant's ability to continue its asset
optimization and risk management operations without interruption. The program is
designed to minimize the number of counterparties that will exercise their early
termination rights under existing trading contracts as a result of the Chapter
11 filings and provide counterparties with sufficient security and certainty to
continue to transact with Mirant Americas Energy Marketing prospectively. The
Bankruptcy Court order authorizes immediate relief to honor any and all
obligations under existing and future trading contracts (i.e., safe harbor
contracts).

     Historically, Mirant Americas Energy Marketing, one of Mirant's U.S.
subsidiaries that has filed a voluntary petition for reorganization under
Chapter 11, has engaged in asset optimization and risk management activities
from which the Company has derived substantial value, as well as proprietary

                                        3
<PAGE>

trading activities for its own account. The Company currently contemplates the
continued generation of revenue from the risk management services for the
procurement of fuel and sale of energy provided by Mirant Americas Energy
Marketing as well as the recognition of value from existing trading positions
previously entered into on the Company's behalf.

     Mirant Americas Energy Marketing conducts a substantial portion of its
business through the use of derivative contracts that may fall within the
"safe-harbor" protections set forth in Sections 556 and 560 as well as other
sections of the Bankruptcy Code. The safe harbor provisions permit non-debtor
parties to, among other things, exercise certain contractual termination rights
and remedies notwithstanding the commencement of a Chapter 11 case. Although
case law surrounding the scope of the Bankruptcy Code's safe harbor provisions
remains unsettled, if a contract qualifies for safe harbor protection, a
non-debtor party may be permitted to terminate or liquidate the contract upon a
commencement of a bankruptcy proceeding. In addition, in certain circumstances,
commencement of a bankruptcy proceeding may cause automatic termination or
liquidation of the contract in accordance with the contractual terms.

     Pursuant to the general terms of Mirant Americas Energy Marketing's
derivative trading contracts, upon early termination, settlement payments are
determined by the non-defaulting counterparty generally based on either the
mark-to-market valuations or the actual replacement cost of the positions. Given
the inherent uncertainties in mark-to-market valuation, the Company may not be
able to realize the net current value of any existing derivative trading
contracts that are terminated early as a result of the Chapter 11 filings or
other event of default due to a potential increase in mark-to-market liabilities
and a potential decrease in mark-to-market assets upon settlement. A number of
counterparties have exercised early termination rights which will result in a
loss of value to Mirant. The ultimate impact of these early terminations is not
known at this time. In addition, although the terms of most of Mirant Americas
Energy Marketing's derivative contracts do not relieve the non-defaulting party
of the obligation to pay settlement amounts owing, some of Mirant Americas
Energy Marketing's counterparties owing settlement payments may refuse to make
such payments absent litigation, further reducing the value of Mirant Americas
Energy Marketing's existing trading positions.

     In connection with the Chapter 11 filings, the Mirant Debtors, including
the Company, have secured a commitment, subject to approval of the Bankruptcy
Court and documentation, for $500 million in debtor-in-possession financing.
This commitment expires on September 5, 2003. The Company is currently working
with the lender to finalize the facility, however, there can be no assurance
that Mirant will be able to close this facility by the expiration date. As of
August 15, 2003, Mirant had approximately $1.29 billion in total cash,
approximately $351 million of which was legally restricted and $125 million of
which was held for operating, working capital or other purposes at various
subsidiaries.

     At this time, it is not possible to accurately predict the effect of the
Chapter 11 reorganization process on our business or the business of Mirant or
the timing of our or Mirant's potential emergence from Chapter 11. In addition,
since the plan of reorganization has not been prepared, our future results and
the future results of Mirant may differ significantly from historical results.
The terms of any reorganization plan ultimately confirmed, can affect the value
of our various pre-petition liabilities, common stock and/or other securities.
No assurance can be given as to what values, if any, will be ascribed in the
bankruptcy proceedings to the interests of each of these constituencies. A plan
of reorganization could result in holders of the liabilities and/or securities
of the Company and Mirant receiving no value for their interests. Because of
such possibilities, the value of these liabilities and/or securities is highly
speculative. If no plan of reorganization is approved, it is possible that our
assets and/or the assets of Mirant may be liquidated.

     The accompanying Consolidated Financial Statements of the Company have been
prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. The
Company's Consolidated Financial Statements do not reflect adjustments that
might be required if the Company is unable to continue as a going concern.

                                        4
<PAGE>

DESCRIPTION OF BUSINESS

     We are an indirect wholly owned subsidiary of Mirant Corporation. We were
incorporated in Delaware on May 12, 1999 and effective November 1, 2001, we
changed our form of organization from a corporation to a limited liability
company. We own or lease approximately 12,000 MW of electric generation capacity
in the United States. As of December 31, 2002, we operated 92 generating units
at 22 plants serving customers located near major metropolitan load centers in
Maryland, Virginia, California, New York, Massachusetts and Texas, giving us
access to a wide variety of wholesale customers. Our portfolio of generating
facilities is diversified by geographic regions, fuel types, power markets and
dispatch types.

     We are a national independent power provider that produces and sells
electricity. We use derivative financial instruments, such as forwards, futures,
options and swaps, to manage our exposure to fluctuations in electric energy and
fuel commodity prices. These transactions are executed on behalf of the Company
by Mirant Americas Energy Marketing, L.P. ("Mirant Americas Energy Marketing"),
an affiliate company. In addition, Mirant Americas Energy Marketing arranges for
the supply of substantially all of the fuel used by our generating units and
procures emissions credits that are utilized in connection with our operations.

     Please refer to our Management's Discussion and Analysis of Financial
Condition and Results of Operations contained elsewhere in this report.

OTHER RECENT DEVELOPMENTS

     Effective January 1, 2002, Mirant Americas, Inc. ("Mirant Americas"), our
parent, transferred its ownership interest in Mirant New England, LLC (a wholly
owned subsidiary of Mirant Americas) to Mirant Americas Generation. The transfer
was accounted for as cash and non-cash capital contributions of approximately $7
million and $287 million, respectively, in 2002.

     At January 1, 2002, Mirant New England, LLC's significant assets were $7
million of cash, a $255 million note receivable from Mirant Americas, interest
receivable from Mirant Americas of $37 million, goodwill of $14 million,
derivative financial instrument assets of $16 million and other current assets
of $27 million. The note receivable is payable on demand and bears interest at
6%, payable monthly. Mirant New England, LLC's liabilities consisted primarily
of accounts payable of $44 million, deferred tax liabilities of $11 million and
other current liabilities of $10 million.

     Mirant New England, LLC's revenue is primarily derived from a power sales
contract pursuant to which Mirant New England, LLC sells electricity at fixed
prices to two unaffiliated utilities in order for these utilities to meet their
supply requirements. This sales contract expires in February 2005. The
electricity sold by Mirant New England, LLC under this contract was purchased
from Mirant Americas Energy Marketing at current market prices. During 2002,
this sales contract was transferred to Mirant Canal, LLC, one of our existing
subsidiaries, which sells electricity generated by its facilities directly to
the two utilities. In addition, Mirant New England, LLC sells energy and
capacity, which it purchases from Mirant Americas Energy Marketing, into the New
England energy market at current market prices.

     In 2002, as a result of changing market conditions and constrained access
to capital, Mirant adopted a plan to restructure its operations, including those
of the Company, by selling certain generating facilities, canceling or
suspending planned power plant developments, closing business development
offices and severing employees. As a result, we have suspended our Contra Costa
plant expansion in California. We initially delayed our Bowline plant expansion
in New York and subsequently suspended construction in April 2003. In addition,
in June 2002, we sold our State Line generating facility in Indiana and, in
January 2003, we sold our Neenah generating facility in Wisconsin.

     In December 2002, the Company commenced operation of its expansion project
(173 MW) at its Kendall facility located in Cambridge, Massachusetts.

                                        5
<PAGE>

     Effective May 1, 2003, our subsidiary, Mirant Mid-Atlantic, LLC ("Mirant
Mid-Atlantic"), terminated its fixed rate energy and capacity sales agreement
(the "ECSA") with Mirant Americas Energy Marketing and entered into a new Power
and Fuel Agreement to sell energy and capacity at market prices.

COMPETITION

     As a national independent power provider in the electric energy supply
business, we face intense competition in all phases of our business. We
encounter competition from companies of all sizes, having varying levels of
experience, financial and human resources and differing strategies. In the
generation of electricity, we compete in the development and operation of
generating facilities. Our competitors in this business include utilities,
industrial companies and independent power producers (including affiliates of
utilities). We compete with national and regional full service energy providers,
merchants and producers in an effort to aggregate competitively priced supplies
from a variety of sources and locations and to utilize efficient transmission or
transportation.

     During the transition of the energy industry to competitive markets, it is
difficult for us to assess our position versus the position of existing power
providers and new entrants. Our competitors may employ widely differing
strategies with respect to their fuel supply and power sales with regard to
pricing, terms and conditions. Further difficulties in making competitive
assessments of our competitors arise from the fact that many states are
considering or implementing different types of regulatory initiatives that are
aimed, in some instances, at increasing and, in other instances, decreasing
competition in the power industry. In some states, increased competition that
has resulted from some of these initiatives has already contributed to a
reduction in electricity prices and put pressure on electric utilities to lower
their costs, including the cost of purchased electricity. Additionally, our
business is rapidly becoming more competitive due to technological advances in
power generation, the increased role of full service providers and increased
efficiency of energy markets.

     In general, we believe that our experience in efficiently operating power
plants in competitive markets combined with Mirant Americas Energy Marketing's
expertise in assessing and managing market and credit risk, will allow us to
remain competitive during volatile or otherwise adverse market circumstances.

REGULATION

     The United States electric industry is subject to comprehensive regulation
at the federal and state levels. Under the Federal Power Act, the Federal Energy
Regulatory Commission ("FERC") has the exclusive jurisdiction over sales of
electricity at wholesale and the transmission of electricity in interstate
commerce. Except for our subsidiary that owns generation and sells electricity
wholly within the Electric Reliability Council of Texas ("ERCOT"), our
subsidiaries that own generating facilities or sell electricity at wholesale in
the United States are public utilities subject to the FERC's jurisdiction under
the Federal Power Act and must file rates with the FERC applicable to their
wholesale sales. For each of those subsidiaries, the FERC has accepted for
filing tariffs for the sale of energy and capacity at wholesale at market-based
rates. Some of our subsidiaries have also received authority from the FERC to
sell ancillary services at market-based rates. Certain of our facilities,
however, are subject to Reliability Must Run Agreements that under some
circumstances dictate the price at which electricity is sold from such
facilities. Our subsidiaries that are public utilities under the Federal Power
Act are also subject to regulation by the FERC relating to accounting and
reporting requirements, as well as oversight of mergers and acquisitions,
securities issuances and dispositions of facilities.

     In granting authority to our subsidiaries to sell electricity at wholesale
at market-based rates, the FERC has reserved the right to revoke or limit that
market-based rate authority if the FERC subsequently determines that one of our
subsidiaries receiving such authority possesses excessive market power. If the
FERC were to revoke the market-based rate authority of our subsidiaries, those
subsidiaries would have to file, and obtain the FERC's approval of, cost-based
rate schedules for all or some of their sales of electricity at wholesale.

                                        6
<PAGE>

     State or local authorities have historically overseen and regulated the
distribution and sale of retail electricity to the ultimate end user. They have
also had regulatory authority with respect to siting, permitting, and the
construction of generating and transmission facilities. Where individual states
have allowed for retail access, state and local authorities will normally
establish the bidding rules for default service to customers who choose to
remain with their regulated utility suppliers. As a result, our existing
generation may be subject to a variety of state and local regulations regarding
maintenance and expansion of our facilities and financing capital additions
depending upon whether the law of the state in which such generation is located
provides for state public service commission regulation of such activities by
entities that produce electricity for sale at wholesale. Outside of ERCOT, the
terms and conditions of our wholesale power sales are subject exclusively to
FERC regulation under the Federal Power Act and to tariff requirements of such
entities as regional transmission groups and independent system operators as
authorized by the FERC under the Federal Power Act.

     We are not subject to the Public Utility Holding Company Act of 1935, as
amended ("PUHCA") unless we acquire the securities of a public utility company
or public utility assets that are not exempt as an exempt wholesale generator,
foreign utility company or qualifying facility. Currently, all of our
subsidiaries owning generation in the United States are exempt wholesale
generators under the PUHCA and all of our subsidiaries owning generation outside
the United States are either foreign utility companies or exempt wholesale
generators.

     In emergency conditions, such as those that occurred in California in 2000
and 2001, our public utility operations may be subject to extraordinary and
costly emergency service requirements. For example, the United States Department
of Energy exercised its emergency authority between 2000 and 2001 to require
interconnections and sales of available power into the California market. Future
orders of this nature may be issued with respect to any market in the event the
Department of Energy deems emergency conditions to exist and could have a
materially negative impact on our operations.

     Beginning in 1996 and continuing over the last several years, the FERC has
issued transmission initiatives that require electric transmission services to
be offered on an open-access basis unbundled from commodity sales. In December
1999, FERC issued Order No. 2000, which provided for the development of Regional
Transmission Organizations ("RTO") to control the transmission facilities within
a certain region. Compliance by transmission-owning utilities has been
inconsistent and the order has been met with significant political resistance on
the part of state public utility commissions and state governments in certain
regions of the country. For example, recently, the Virginia legislature passed a
law that bars American Electric Power ("AEP") or any other Virginia transmission
owner from joining any regional grid until after June 2004.

     In addition, in July 2002, FERC initiated its Standard Market Design
("SMD") and Interconnection rule-making proceedings. FERC's intention under the
SMD proceedings is to eliminate discrimination in transmission service, to
standardize electricity market design nationally, and to strongly incent the
creation of RTOs. While the SMD is viewed as a positive step in the evolution of
the wholesale electric market, there is significant opposition to SMD. On April
28, 2003, FERC issued a white paper on a Wholesale Power Market Platform in
which FERC deferred certain regulatory oversight from its original SMD proposal
to regional state committees and state public utility commissions. Among the
oversight responsibilities ceded were the responsibilities of regional siting
for transmission, resource adequacy, and participant funding of transmission. We
can not predict at this time whether the SMD will be adopted as originally
proposed, or as amended in the Wholesale Power Market Platform, or what changes
will be implemented prior to adoption. We also can not predict the timetable for
implementation of the ultimate rulings, however, current legislation under
consideration by the U.S. Congress would delay implementation of any final
rulings by FERC until the 2006-7 timeframe.

     While RTO participation by transmission-owning public utilities has been
and is expected to continue to be voluntary, the majority of such public
utilities have either joined or indicated that they will join the proposed RTO
for their region. Currently there are approximately nine proposed RTOs covering
the majority of the United States. In addition, large portions of the nation's
transmission system are currently

                                        7
<PAGE>

operated by an independent entity. In each of the following markets in which we
own and operate generation facilities, the RTOs and Independent System Operators
("ISOs") in our areas of operation establish valid pricing and provide markets
and thus liquidity. Large open markets with clear established rules are
beneficial to mitigating and hedging against risk.

     Mid-Atlantic -- Our Mid-Atlantic assets sell power into the
Pennsylvania-New Jersey-Maryland Interconnection, or PJM, market. PJM was
certified by the FERC as an ISO in 1997, and as an RTO in December 2002. It is
the nation's first fully functioning RTO. PJM's stated objectives are to ensure
reliability of the bulk power transmission system and to facilitate an open,
competitive wholesale electricity market. To achieve these objectives, PJM
manages the PJM Open Access Transmission Tariff (the first power pool open
access tariff approved by FERC), which provides comparable pricing and access to
the transmission system. PJM operates the PJM Interchange Energy Market, which
is the region's spot market (power exchange) for wholesale electricity. PJM also
provides ancillary services for its transmission customers and performs
transmission planning for the region. To account for transmission congestion and
losses, energy prices in PJM are determined through a locational-based marginal
pricing ("LMP") model and dispatch is on a security constrained least cost
basis. PJM has been expanding its geographical boundaries to the south and west
and has entered into negotiations with the Mid-West Independent Transmission
System Operator ("MISO") to establish a common and seamless market. This
expansion was viewed favorably by the Company as it would extend the scope and
footprint of the PJM market, which would increase the market size and liquidity
of PJM. We cannot predict when PJM will be able to complete the expansion and
improve the market in its region, or when or precisely how such expansion will
impact our earnings. PJM protocols allow energy demand to respond to price
changes under locational marginal pricing. Currently, PJM has set a $1,000/MWh
cap on prices for energy and a mitigation process in designated transmission
constrained areas that provide for revenues that allow for recovery of
incremental cost plus 10%. PJM's working groups and market monitor are reviewing
other energy price mitigation measures. We cannot predict what other
modifications to protocols PJM may develop or precisely how such protocols could
impact our future earnings.

     In the Mid-Atlantic region, our Chalk Point power plant located in Prince
George's County, Maryland, and our Morgantown Power Plant located in Charles
County, Maryland, rely on an underground oil pipeline for delivery of number six
fuel oil supply. Recently, the Maryland Public Service Commission staff
considered, but did not act on, policies that could substantially restrict the
operations of the pipeline. We cannot predict if such regulatory actions will be
reconsidered in the future. However, since all the cycling units at Chalk Point
and the base load units at Morgantown are dual fuel capable, such a potential
regulatory action would not fully halt operations, although it could potentially
increase the cost of fuel oil delivery to operate the units.

     Northeast -- Our New York plants participate in a market controlled by the
New York Independent System Operator ("NYISO"). The NYISO was formed to replace
the New York Power Pool ("NYPP") structure in order to comply with FERC Orders
888 and 889. Under the FERC-approved structure for the New York markets, the
NYISO coordinates the generation and transmission system and the interfaces with
neighboring market control areas. The NYISO also provides statewide transmission
service in New York under a single tariff. To account for transmission
congestion and losses, energy prices are determined through a LMP model similar
to the existing structure in the PJM market and the new structure in New
England. NYISO also administers a spot market for energy and markets for
installed capacity, operating reserves and regulation. The Management Committee
of the NYISO has recently endorsed a new methodology for capacity payments to
generators which is known as the Demand Curve. This methodology would provide an
assured floor for existing capacity, and appropriate price signals to encourage
new construction when market conditions so dictate. The Demand Curve was
approved by FERC on May 20, 2003 and was implemented by the NYISO at the end of
May for the June capacity auction. In New York, the FERC approved an Automated
Mitigation Procedure ("AMP"), administered by the NYISO, which caps energy bid
prices in circumstances where the bidder is perceived to have market power based
on cost characteristics. When energy bids fail the AMP test (the specific rules
that are used to define market power) they are replaced by reference bids (cost
based energy prices without any allowance for

                                        8
<PAGE>

scarcity value) on a locational basis and this new set of bids is used to
determine the day-ahead prices and schedules. In an order issued in May 2002,
the FERC modified and extended the AMP proposal indefinitely, until the NYISO
implements the FERC's standard market design rules. We cannot provide assurance
if or when the FERC will approve the Demand Curve proposal, or that the NYISO
could not implement or revert to a more restrictive AMP such as the original AMP
that was imposed prior to May 2002. In the event that a more restrictive AMP is
imposed, our earnings could be adversely affected.

     Also in the Northeast, the Company's New England plants participate in a
market controlled by the Independent System Operator of New England ("ISO-NE").
In the ISO-NE markets, NEPOOL is the voluntary association of electric utilities
and other market participants in Massachusetts, Connecticut, Maine, New
Hampshire, Rhode Island, and Vermont that has existed for more than 25 years.
NEPOOL is the body that makes the rules that govern the ISO-NE's operation of
transmission systems and administration and settlement of the wholesale electric
energy and capacity for most of the New England region. In New England, price
mitigation is imposed in Designated Congestion Areas ("DCA") that have
transmission constrained areas. New England utilizes a "Combustion Turbine
Proxy" approach to simulate a new entrant price for mitigation in the DCA. The
ISO-NE Board initiated a new regional revision of standard market design on
March 1, 2003. The move replaced a single New England-wide wholesale market with
eight regional markets, three in Massachusetts and five others covering each New
England state. The new system is intended to let market prices determine where
new power plants and transmission lines are most needed. The new design is being
opposed by the attorney generals of both Massachusetts and Connecticut who are
concerned about the removal of subsidies paid by rural New Englanders and the
subsequent increase in prices in the metropolitan Boston area and in Fairfield
County, Connecticut. As with all Northeast markets, the ISO-NE has committees of
market participants collaboratively working to improve market rules. We cannot
predict which rules may be changed or what the impact on our earnings could be
if market rules were modified and approved by both the ISO-NE board and FERC.

     Texas -- The Company's Texas plant participates in a market controlled by
the ERCOT, which manages a major portion of the state's electric power grid.
ERCOT oversees the transactions associated with the newly restructured electric
market and protects the overall reliability of the grid. ERCOT represents a bulk
electric system located totally within the state of Texas. ERCOT is the only RTO
that covers both the wholesale and retail market operations. ERCOT is regulated
by the Public Utility Commission of Texas ("PUCT"). Market monitoring is done
within ERCOT by the PUCT. Mitigation measures include a $1000 price cap on bids
for sale of energy and RMR type contracts for congested areas. To improve
congestion on the local grid, the PUCT of Texas has recently established a
Rulemaking Proceeding on Wholesale Market Design Issues that will focus on
adding a nodal congestion management mechanism similar to PJM and a day-ahead
market. The company believes this change to be a positive one for the wholesale
market in ERCOT. The proceeding is expected to be completed and revised market
design in place by 2005. As with other evolving market structures we cannot
provide assurance when the enhancements will be completed and implemented nor
what the impact on our earnings will be in the ERCOT market.

     West -- California accounts for roughly 40% of the energy consumption in
the Western Interconnection. Approximately 75% of California's demand is served
from facilities, including our facilities, under the administration of the
California Independent System Operator ("CAISO"). The CAISO performs control
area functions, schedules transmission assets for usage, arranges for necessary
ancillary services on a day-ahead basis, and administers a real-time balancing
energy market.

     The majority of our assets in California are subject to
Reliability-Must-Run ("RMR") agreements with the CAISO. These agreements require
certain of our subsidiaries, under certain conditions, to run their generation
assets at the request of the CAISO in order to support the reliability of the
California electric transmission system. Under the RMR agreements, we recover
either a portion ("Condition 1") or all ("Condition 2") of the annual fixed
revenue requirement (the "Annual Requirement") of the generation assets through
fixed charges to the CAISO. If our California generation assets subject to RMR
Agreements are under Condition 1, then we depend on revenues from sales of the
output of the units at market prices to recover the remainder. The Annual
Requirement is subject to the FERC's review and

                                        9
<PAGE>

approvals. See Item 3 and Note 12 to the financial statements for discussion
concerning the Company's RMR litigation regarding the Annual Requirement.

     Under the FERC-approved CAISO comprehensive market design, also known as
MD02, the CAISO imposes a $250 per mwh cap on prices for energy and ancillary
services, implements an AMP similar to that in place in the NYISO, and requires
owners of non-hydroelectric generation in California such as us to offer power
in the CAISO's spot markets to the extent the output is not scheduled for
delivery in the hour. For the remainder of our units located outside of
California, but within the Western Interconnection, there is no single entity
responsible for a centralized bid-based clearing market. The primary markets in
the West today are bilateral and adhere to the reliability standards of the
Western Electricity Coordinating Council ("WECC"). The WECC is the regional
reliability organization responsible for development and enforcement of rules to
ensure the security of the bulk power electric systems in the western United
States. The purpose of these rules is to ensure system stability and
reliability. The WECC region is divided into four sub-regions: California, NWPA
(Northwest Power Area), DSW (Desert Southwest), and RMPA (Rocky Mountain Power
Area). Although the Company is an active participant in all the developing
western markets, we cannot predict when the final revisions and modifications
will be complete, or when market designs will gain the necessary regional and
national approvals. We therefore cannot predict if the outcomes will have a
positive or negative impact on future earnings from our Western assets.

  FEDERAL AND STATE LEGISLATION

     Congress is currently considering legislation to modify federal laws
affecting the electric industry. Certain provisions in the bills under
consideration could effect FERC jurisdiction over interstate transmission.
Additional provisions in the bills under consideration propose to repeal or
modify both the Public Utilities Regulatory Policies Act ("PURPA") and the
PUHCA. As with other bills before the Congress, we cannot predict the outcome or
the impact on our business.

     In addition, various states have either enacted or are considering
legislation designed to deregulate the production and sale of electricity in
order to provide for the further development of a competitive wholesale and/or
retail marketplace. Although the legislation and regulatory initiatives vary,
common themes include the availability of market pricing, retail customer
choice, recovery of stranded costs and separation of generation assets from
transmission, distribution and other assets. The impetus for enacting state
driven legislation to deregulate the sale of electricity within individual
states has slowed significantly over the last few years. Proposed reforms to
state-mandated deregulatory measures have also included the repeal of measures
implementing retail competition, although the state of California is the only
jurisdiction in which such a proposal is active. Reforms of this type would have
a negative impact on the competitive wholesale electricity market and could
adversely impact our operations.

ENVIRONMENTAL REGULATION

     Our projects, facilities, and operations are subject to extensive federal,
state, and local laws and regulations relating to environmental protection and
human health, including air quality, water quality, waste management, and
natural resources protection. Our compliance with these environmental laws and
regulations necessitates significant capital and operating expenditures,
including costs associated with monitoring, pollution control equipment and
mitigation of other environmental impacts, emission fees, reporting, and
permitting at our various operating facilities. Our expenditures, while not
prohibitive in the past, are anticipated to increase in the future along with
the increase in stricter standards, greater regulation, and more extensive
permitting requirements. We cannot provide assurance that future compliance with
these environmental requirements will not have a material adverse effect on our
operations or financial condition.

     Our most significant environmental requirements in the United States arise
under the federal Clean Air Act and similar state laws. Under the Clean Air Act,
we are required to comply with a broad range of requirements and restrictions
concerning air emissions, operating practices and pollution control equipment.
Several of our facilities are located in or near metropolitan areas, such as New
York City, Boston, and San

                                        10
<PAGE>

Francisco, which are classified by the Environmental Protection Agency ("EPA")
as not achieving federal ambient air quality standards. This regulatory
classification of these areas subjects our operations to more stringent air
regulation requirements.

     In the future, we anticipate increased regulation of our facilities under
the Clean Air Act and applicable state laws and regulations concerning air
quality. The EPA and several states in which we operate are in the process of
enacting more stringent air quality regulatory requirements.

     For example, the EPA recently promulgated new regulations (known as the
"Section 126 Rule" and "NOx SIP Call") which establish emission caps for
nitrogen oxide ("NOx") emissions from electric generating units in most of the
eastern states that will be implemented beginning May 2004. Under either rule, a
plant receives an allocation of NOx emission allowances, and if a plant exceeds
its allocated allowances, the plant must purchase additional, unused allowances
from other regulated plants or reduce emissions, which could require the
installation of emission controls. Our plants in Maryland, New York and
Massachusetts are already subject to similar state and regional NOx emission cap
programs, which will become a part of the EPA NOx cap program. Some of our
plants in these states are required to purchase additional NOx allowances to
cover their emissions and maintain compliance. The cost of these allowances is
expected to increase in future years and may result in some of our plants
reducing NOx emissions through additional controls, the cost of which could be
significant but would be offset in part by the avoided cost of purchasing NOx
allowances to operate the plant.

     The EPA is also developing regulations to govern mercury emissions from
power plants, which are scheduled to be finalized in 2004 and go into effect in
2007. These mercury regulations are likely to require significant emission
reductions from coal fired power plants in particular. Also, during the course
of this decade, the EPA will be implementing new, more stringent ozone and
particulate matter ambient air quality standards and will address regional haze
visibility issues, which will result in new regulations that will likely require
more emission reductions from power plants, along with other emission sources
such as vehicles. These future regulations will increase compliance costs for
our operations and will likely require emission reductions from some of our
power plants, which could necessitate significant expenditures on emission
controls or have other impacts on our operations. However, these rulemakings are
at a preliminary stage, and we cannot opine at this time on specific impacts or
whether the regulations will have a material adverse effect on our financial
condition, cash flows and results of operations.

     Various states where we do business also have other air quality laws and
regulations with increasingly stringent limitations and requirements that will
become applicable in future years to our plants and operations. We expect to
incur additional compliance costs as a result of these additional state
requirements, which could include significant expenditures on emission controls
or have other impacts on our operations.

     For example, the Commonwealth of Massachusetts has finalized regulations to
further reduce nitrogen oxide and sulfur dioxide emissions from certain power
plants and to regulate carbon dioxide emissions for the first time. These
regulations, which become effective in the 2004-2008 timeframe, will apply to
our oil-fired Canal plant in the state and will increase our operating costs and
could necessitate the installation of additional emission control technology.

     Also, the San Francisco Bay Area where we own power plants has increasingly
more stringent NOx emission standards, which will become applicable to our
plants in the coming years, culminating in 2005. We will continue to apply our
NOx implementation plan for these plants, which includes the installation of
emission controls as well as the gradual curtailment and phasing out of some of
our higher NOx emitting units.

     Also, the State of New York has approved air regulations on March 26, 2003
to significantly reduce NOx and sulfur dioxide ("SO(2)") emissions from power
plants through a year round state emissions cap and allowance trading program,
which becomes effective between 2004 and 2008. This regulation will necessitate
that Mirant New York acts on one, or a combination, of the following options:
install emission controls at some of our units to reduce emissions, purchase
additional state NOx and SO(2) allowances

                                        11
<PAGE>

under the regulatory program or reduce the number of hours that our units
operate. We expect to incur additional compliance costs as a result of these
additional state requirements, which could include significant expenditures on
emission controls or have other impacts on our operations.

     These are illustrative but not a complete discussion of the additional
federal and state air quality laws and regulations, which we expect to become
applicable to our plants and operations in the coming years. We expect to
continue to evaluate these requirements and develop compliance plans that ensure
we appropriately manage the costs and impacts and provide for prudent capital
expenditures.

     In 1999, the United States Department of Justice ("DOJ") commenced
litigation against seven electric utilities for alleged violations of the EPA's
new source review regulations promulgated under the Clean Air Act ("NSR"), and
the EPA also issued an administrative order to the Tennessee Valley Authority
alleging similar violations at seven of its coal-fired power plants. Since then,
the EPA has added additional power generators to the litigation and has also
issued administrative notices of violation alleging similar violations at other
coal-fired power plants. These enforcement actions concern maintenance, repair
and replacement work at power plants that the EPA alleges violated permitting
and other requirements under the NSR law, which, among other things, could
require the installation of emission controls at a significant cost. The power
generation industry disagrees with the EPA's positions in the lawsuits. Trials
in some of the cases are scheduled to occur in 2003. To date, no lawsuits or
administrative actions alleging similar violations have been brought by the EPA
against us, our subsidiaries or any of our power plants, but the EPA has
requested information concerning certain of our Mid-Atlantic business unit
plants covering a time period that predates our ownership. Also, the State of
New York has issued a notice of violation to the previous owner of our Lovett
facility alleging similar violations from operations that predate our ownership.
For more information about these matters, see Item 3, "Legal Proceedings." We
cannot provide assurance that lawsuits or other administrative actions against
our power plants under NSR will not be filed or taken in the future. If an
action is filed against us or our power plants and we are judged to not be in
compliance, this could require substantial expenditures to bring our power
plants into compliance and could have a material adverse effect on our financial
condition, results of operations or cash flows.

     There are several other environmental laws in the United States, in
addition to air quality laws, which also affect our operations. For example, we
are required under the Clean Water Act to comply with effluent and intake
requirements, technological controls and operating practices. Our wastewater
discharges are permitted under the Clean Water Act, and our permits under the
Clean Water Act are subject to review every five years. As with air quality
regulations, federal and state water regulations are expected to increase and
impose additional and more stringent requirements or limitations in the future.
For example, the EPA has issued a new rule that imposes more stringent standards
on the cooling water intakes for new plants and has proposed a similar
regulation for intakes on existing plants. We expect to incur additional
compliance costs if this proposed water regulation is adopted; however, based on
the currently proposed regulation, we do not expect these costs to be material.

     Our facilities are also subject to several waste management laws and
regulations in the United States. The Resource Conservation and Recycling Act
sets forth very comprehensive requirements for the handling of solid and
hazardous wastes. The generation of electricity produces non-hazardous and
hazardous materials, and we incur substantial costs to store and dispose of
waste materials from our facilities. The EPA may develop new regulations that
impose additional requirements on facilities that store or dispose of fossil
fuel combustion materials, including types of coal ash. If so, we may be
required to change our current waste management practices at some of our
facilities and incur additional costs for increased waste management
requirements.

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, known as the Superfund, establishes a framework for dealing with
the cleanup of contaminated sites. Many states have enacted state superfund
statutes. We do not expect any corrective actions to require significant
expenditures.

                                        12
<PAGE>

     Over the past several years, federal, state, and foreign governments and
international organizations have debated the issue of global climate change and
policies of whether to regulate greenhouse gases ("GHG"), one of which is carbon
dioxide emitted from the combustion of fossil fuels by sources such as vehicles
and power plants. Recently, the European Union and certain other developed
countries ratified the Kyoto Protocol, an international treaty regulating GHGs,
which makes the implementation of the treaty in certain countries more likely.
The current United States Administration is opposed to the treaty, and the
United States has not ratified and is not expected to ratify the treaty.
Therefore, the United States would not be bound by the treaty if it goes into
effect in the future in countries that have ratified it. As previously
mentioned, the Commonwealth of Massachusetts has promulgated for the first time
a regulation governing CO(2) emissions from certain power plants. We cannot
provide assurances that the United States or other states in which we own or
operate power plants will not enact a law or regulation governing GHG emissions
from power plants in the future, and in such event the impact on our business
would be uncertain but could be material.

     We believe we are in compliance in all material respects with applicable
environmental laws. While we believe our operations and facilities comply with
applicable environmental laws and regulations, we cannot provide assurances that
additional costs will not be incurred as a result of new interpretations or
applications of existing laws and regulations.

EMPLOYEES

     As of December 31, 2002, we employed, directly or through contracts with
Mirant Services, LLC ("Mirant Services"), a direct subsidiary of Mirant,
approximately 1,400 people, of whom approximately 1,100 were employed at our
power plants. Approximately 73% of the employees at our power plants were
represented by the following unions:

     - Utility Worker's Union of America, A.F.L.-C.I.O., Local #369 in
       Cambridge, Massachusetts. The collective bargaining agreements terminated
       on March 1, 2003. In February 2003, the Company extended this agreement
       to March 1, 2004.

     - Utility Worker's Union of America, A.F.L.-C.I.O., Local #480 in Sandwich,
       Massachusetts. The current collective bargaining agreements terminate on
       May 31, 2006.

     - Local Union 503, International Brotherhood of Electrical Workers
       ("I.B.E.W.") in New York. The current collective bargaining agreements
       terminated on May 31, 2003.

     - Local Union 1900, I.B.E.W. in Washington D.C., Maryland and Virginia. The
       current agreement expired on May 31, 2003.

     - Local Union 1245, I.B.E.W. in California. The collective bargaining
       agreement terminates on October 31, 2004.

     In June 2003, Mirant and International Brotherhood of Electrical Workers
Union 503 in New York entered into a new labor agreement that is effective from
June 1, 2003 until June 1, 2008.

     Effective August 10, 2003, we unilaterally implemented the terms and
conditions of a final labor agreement proposed to power plant employees
represented by Local Union 1900, I.B.E.W. at our Mirant Mid-Atlantic plants in
Washington D.C., Maryland, and Virginia. There is a risk that there will be a
strike or some other form of adverse collective action by the union. If a strike
does occur, there is a risk that such action could disrupt the ability of these
plants to produce energy. To mitigate and reduce the risk of disruption as
described above, we have engaged in contingency planning for continuation of our
generation activities during an adverse collective action by the union.

                                        13
<PAGE>

ITEM 2.  PROPERTIES

<Table>
<Caption>
                                                                                            UNDER DEVELOPMENT(2)
                                                      MIRANT AMERICAS                       ---------------------
                                                      GENERATION'S %                                   EXPECTED
                                                        LEASEHOLD/                                      DATE OF
POWER GENERATION                                         OWNERSHIP      TOTAL    OPERATED    TOTAL    COMMERCIAL
BUSINESS                 LOCATION      PRIMARY FUEL      INTEREST       MW(1)     MW(1)       MW       OPERATION
----------------       -------------   ------------   ---------------   ------   --------   -------   -----------
<S>                    <C>             <C>            <C>               <C>      <C>        <C>       <C>
OWNED FACILITIES:
Pittsburg Units
  1-7(3).............     California            Gas         100%        1,906      1,906
Contra Costa, Units
  6-7................     California            Gas         100           674        674       580       2006
Potrero, Units 3-6...     California        Gas/Oil         100           362        362
Bowline, Units 1-2...       New York        Gas/Oil         100         1,139      1,139       750       2008
Lovett, Units 3-5....       New York   Coal/Gas/Oil         100           411        411
Mongaup, Units 1-4...       New York          Hydro         100             4          4
Swinging Bridge,
  Units 1-2..........       New York          Hydro         100            12         12
Rio, Units 1-2.......       New York          Hydro         100             9          9
Grahamsville.........       New York          Hydro         100            18         18
Shoemaker............       New York   Gas/Jet Fuel         100            33         33
Hillburn.............       New York   Gas/Jet Fuel         100            33         33
Canal, Units 1-2.....  Massachusetts        Oil/Gas         100         1,109      1,109
Kendall, Units 1-3...  Massachusetts        Oil/Gas         100            65         65
Kendall, Jets 1-2....  Massachusetts       Jet Fuel         100            38         38
Kendall, GT..........  Massachusetts            Gas         100           173        173
Martha's Vineyard....  Massachusetts         Diesel         100            12         12
Wyman, Unit 4(4).....          Maine            Oil          --             9         --
Morgantown CT, Units
  1-6................       Maryland            Oil         100           248        248
Dickerson CT, Units
  1-3................       Maryland        Oil/Gas         100           307        307
Chalk Point, Units
  1-4................       Maryland   Coal/Oil/Gas         100         1,907      1,907
Bosque Units, Units
  1-4................          Texas    Natural Gas         100           538        538
Neenah, Units
  1-2(6).............      Wisconsin            Gas         100           307        307
LEASED FACILITIES:
Morgantown, Units
  1-2................       Maryland       Coal/Oil         100         1,244      1,244
Dickerson, Units
  1-3................       Maryland           Coal         100           546        546
FACILITIES OWNED AND
  LEASED BY
  AFFILIATES SUBJECT
  TO CAPITAL
  CONTRIBUTION
  AGREEMENTS:
Chalk Point CT, Units
  1-7(5).............       Maryland        Gas/Oil          --           522        522
Potomac River, Units
  1-5(5).............       Virginia       Coal/Oil          --           482        482
OPERATED FACILITIES:
Benning/Buzzard
  Point..............    District of            Oil          --            --        806
                            Columbia
                                                                        ------    ------     -----
    TOTAL............                                                   12,108    12,905     1,330
                                                                        ======    ======     =====
</Table>

---------------

(1) MW amounts reflect net dependable capacity.

(2) These development projects have been suspended.

                                        14
<PAGE>

(3) In a letter dated April 24, 2003, Mirant informed the CAISO of its intent to
    permanently retire Units 1, 2, 3 and 4 (595 MW) from service as of October
    1, 2003.

(4) Total MW reflects a 1.4-percent interest, or 9 MW, in the 614 MW Wyman
    plant.

(5) Assets owned or leased by affiliates (a total of 1,004 MWs) that are subject
    to capital contribution agreements between Mirant and Mirant Mid-Atlantic.

(6) The Mirant Wisconsin facility was sold in January 2003.

     The Company also owns an oil pipeline, which is approximately 51.5 miles
long and serves the Chalk Point and Morgantown generating facility.

ITEM 3.  LEGAL PROCEEDINGS

     With respect to each of the following matters, the Company cannot currently
determine the outcome of the proceedings or the amounts of any potential losses
from such proceedings.

     As discussed above under Item 1. "Chapter 11 Proceedings," on the Petition
Date, the Mirant Debtors, including Mirant Americas Generation, filed voluntary
petitions for relief under Chapter 11 of the Bankruptcy Code. As a
debtor-in-possession, the Company is authorized under Chapter 11 to continue to
operate as an ongoing business, but may not engage in transactions outside the
ordinary course of business without the prior approval of the Bankruptcy Court.
As of the Petition Date, most pending litigation (including some of the actions
described below) is stayed, and absent further order of the Bankruptcy Court, no
party, subject to certain exceptions, may take any action, again subject to
certain exceptions, to recover on pre-petition claims against the Company. One
exception to this stay of litigation is actions or proceedings by a governmental
agency to enforce its police or regulatory power. The claims asserted in
litigation and proceedings to which the stay applies may be fully and finally
resolved in connection with the administration of the bankruptcy proceedings
and, to the extent not resolved, will need to be addressed in the context of any
plan or plans of reorganization. At this time, it is not possible to predict the
outcome of the Chapter 11 filings or their effect on the Company's business or
litigation.

     Provision for California Contingencies:  Mirant Americas Generation is
subject to a variety of lawsuits and regulatory proceedings related to its
activities in California and the western power markets and the high prices for
wholesale electricity and natural gas experienced in the western markets during
2000 and 2001. As described below in FERC Show Cause Proceeding Relating to
Trading Practices, FERC Investigation Relating to Bidding, Western Power Markets
Price Mitigation and Refund Proceedings, DWR Power Purchases, California
Attorney General Litigation, California Rate Payer Litigation, Oregon Rate Payer
Litigation, Washington Rate Payer Litigation, and Western Rate Payer Litigation
various regulatory proceedings and lawsuits have been filed or initiated by the
FERC, the California attorney general and various states' rate payers with the
FERC and in state and federal courts. In addition, civil and criminal
investigations have been initiated by the DOJ, the General Accounting Office,
the FERC and various states' attorneys general, as described below in Western
Power Markets Investigations, relating to Mirant Americas Generation's
operations in California and the western power markets. The Company made a
provision of approximately $239 million for various exposure items related to
the Company's operations in California and the western power markets during 2000
and 2001.

     Western Power Markets Investigations:  Several governmental entities have
launched investigations into the western power markets, including activities by
several Mirant Americas Generation entities. Those governmental entities include
the FERC, the DOJ, the California Public Utilities Commission ("CPUC"), the
California Senate, the California State Auditor, California's Electricity
Oversight Board ("EOB"), the General Accounting Office of the United States
Congress, the San Joaquin District Attorney and the Attorney General's offices
of the States of Washington, Oregon and California. These investigations, some
of which are civil and some criminal, have resulted in the issuance of civil
investigative demands, subpoenas, document requests, requests for admission, and
interrogatories directed to several Mirant Americas Generation entities. In
addition, the CPUC has had personnel onsite on a periodic basis at Mirant
Americas Generation's California generating facilities since December 2000. Each
of these civil

                                        15
<PAGE>

investigative demands, subpoenas, document requests, requests for admission, and
interrogatories, as well as the plant visits, could impose significant
compliance costs on the Company and its subsidiaries.

     Additionally, on February 13, 2002, the FERC directed its staff to
undertake a fact-finding investigation into whether any entity manipulated
short-term prices in electric energy or natural gas markets in the West or
otherwise exercised undue influence over wholesale prices in the West, for the
period January 1, 2000 forward. Information from this investigation could be
used in any existing or future complaints before the FERC relevant to the
matters being investigated, including the proceedings described below in FERC
Show Cause Proceeding Relating to Trading Practices, FERC Investigation Relating
to Bidding, and Western Power Markets Price Mitigation and Refund Proceedings.
On August 13, 2002, the FERC Staff issued an initial report describing its
investigation of the effect on spot electric prices in the West of trading
strategies employed by Enron Corporation and its affiliates ("Enron") and other
entities but stating it could not quantify the exact economic impact. The report
recommended that the natural gas indices used for purposes of calculating
potential refunds in the California refund case described below in Western Power
Markets Price Mitigation and Refund Proceedings be replaced with indices at a
different location plus a transportation component.

     In September 2002, the CPUC issued a report that purported to show that on
days in the Fall of 2000 through the Spring of 2001 during which the California
Independent System Operator ("CAISO") had to declare a system emergency
requiring interruption of interruptible load or imposition of rolling blackouts,
Mirant Americas Generation and four other out of state owners of generation
assets in California had generating capacity that either was not operated or was
out of service due to an outage and that could have avoided the problem if
operated. The report identified two specific days on which the Company allegedly
had capacity available that was not used or that was on outage and that if
operated could have avoided the system emergency. Mirant Americas Generation has
responded to the report pointing out a number of material inaccuracies and
errors that it believes cause the CPUC's conclusions to be wrong with respect to
Mirant Americas Generation. In January 2003, the CPUC staff issued a
supplemental report in which it again concluded that Mirant Americas Generation
and the other four generators did not provide energy when it was available
during the period reviewed.

     In November 2002, Mirant received a subpoena from the DOJ, acting through
the United States Attorney's office for the Northern District of California,
requesting information about its activities and those of its subsidiaries,
including Mirant Americas Generation, for the period since January 1, 1998. The
subpoena requests information related to the California energy markets and other
topics, including the reporting of inaccurate information to the trade press
that publish natural gas or electricity spot price data. The subpoena was issued
as part of a grand jury investigation. Mirant Americas Generation intends to
cooperate fully with the United States Attorney's office in this investigation.

     On March 26, 2003, the FERC Staff issued its final report regarding its
investigation into whether and, if so, the extent to which California and
Western energy markets were manipulated during 2000 and 2001. Although the staff
reaffirmed the FERC's conclusion set forth in its December 15, 2000 order that
significant supply shortfalls and a fatally flawed market design were the root
causes of the problems that occurred in the California wholesale electricity
market in 2000 and 2001, it also found that significant market manipulation had
occurred in both the gas and electricity markets. In addition to its finding
that significant manipulation had occurred in the wholesale gas markets, the
staff found that the gas price indices published by various trade publications
were unreliable due to widespread falsification of the transactional information
reported to such trade press. Based on those findings, the staff recommended
again that the FERC not use gas prices from published price indices in
calculating the market mitigated prices to be used in calculating refund amounts
in the California refund proceedings. Mirant Americas Generation cannot at this
time predict what effect, if any, such misreporting of information to the trade
press will have upon transactions to which a Mirant Americas Generation entity
is a party that utilize such published spot price data as part of the price
terms.

     The staff further concluded that trading strategies of the type portrayed
in the Enron memos released by the FERC in May 2002 violated provisions of the
CAISO and California Power Exchange Corporation

                                        16
<PAGE>

("PX") tariffs that prohibited gaming. It identified Mirant Americas Energy
Marketing as being one of a number of entities that had engaged in one or more
of those practices. The FERC Staff also found that bidding generation resources
to the PX and CAISO at prices unrelated to costs constituted economic
withholding and violated the antigaming provisions of the CAISO and PX tariffs.
Mirant Americas Energy Marketing was one of the entities identified as engaging
in that bidding practice.

     In its final report, the staff also concluded that the artificially high
short-term prices that had resulted from the various instances of market
manipulation identified in its report had affected forward power prices
reflected in longer term contracts negotiated during the period from January 1,
2001 through June 21, 2001, particularly such contracts having a term of one to
two years. Finally, the staff recommended that the FERC remand the proceeding
addressing whether unjust and unreasonable charges had occurred in spot market
bilateral sales in the Pacific Northwest from December 25, 2000 through June 20,
2001 to the administrative law judge ("ALJ") for further proceedings in light of
the findings of market manipulation made by the staff in its final report.

     On March 26, 2003, the FERC Staff also issued a separate report addressing
the allegations of physical withholding by Mirant Americas Generation and four
other out of state owners of generation assets in California made by the CPUC in
its report issued in September 2002. The staff concluded that the CPUC's
contention that thirty-eight service interruptions could have been avoided had
those five generators produced all of their available power was not supported by
the evidence. The FERC Staff found that the CPUC's calculation of available
power was incomplete and greatly overstated the amount of available power that
was not generated. The FERC is continuing to investigate whether withholding by
owners of generation in California, including Mirant Americas Generation, had
occurred during 2000 and 2001.

     FERC Show Cause Proceeding Relating to Trading Practices:  On June 25,
2003, the FERC issued a show cause order (the "Trading Practices Order") to more
than fifty parties, including Mirant Americas Generation entities and Mirant
Americas Energy Marketing, that the FERC Staff report issued on March 26, 2003
indicated may have engaged in one or more trading strategies of the type
employed by Enron and portrayed in the Enron memos released by the FERC in May
2002. The Trading Practices Order identifies certain specific trading practices
that the FERC indicates could constitute gaming or anomalous market behavior in
violation of the CAISO and PX tariffs. The order requires the CAISO to identify
those transactions engaged in by the parties that are the subject of the order
between January 1, 2000 and June 20, 2001 that potentially fall within the
specified practices. Those parties, including the Mirant Americas Generation
entities and Mirant Americas Energy Marketing, will then have to demonstrate why
those transactions were not violations of the PX and CAISO tariffs. The FERC
also stated that the parties could try to settle these issues with the FERC
Trial Staff. If the FERC finds that the Mirant Americas Generation entities or
Mirant Americas Energy Marketing engaged in transactions that violated the PX or
CAISO tariffs between January 1, 2000 through June 20, 2001 or the issue is
resolved pursuant to settlement, the FERC could require the disgorgement of
profits made on those transactions and could impose other non-monetary
penalties. Under the contractual arrangements pursuant to which Mirant Americas
Energy Marketing bought and resold electricity produced by the Company's
California generation assets, the Company could have to reimburse Mirant
Americas Energy Marketing for the amount of any disgorgement of profits required
or other remedy imposed by the FERC upon Mirant Americas Energy Marketing.

     FERC Investigation Relating to Bidding:  The FERC on June 25, 2003 issued
an order (the "Bidding Order") initiating an investigation by its staff into
bidding practices in the PX and CAISO markets between May 1, 2000 and October 1,
2000 of more than fifty parties, including Mirant Americas Generation entities
and Mirant Americas Energy Marketing. These entities were previously identified
in the report issued by the FERC Staff on March 26, 2003 as having bid
generation resources to the PX and CAISO at prices unrelated to costs. The
Bidding Order requires those entities, including the Mirant Americas Generation
entities and Mirant Americas Energy Marketing, to demonstrate why bids in the PX
and CAISO markets from May 1, 2000 through October 1, 2000 that were in excess
of $250 per megawatt hour did not constitute a violation of the CAISO and PX
tariffs. If the FERC finds that the Mirant

                                        17
<PAGE>

Americas Generation entities or Mirant Americas Energy Marketing engaged in
bidding practices that violated the PX or CAISO tariffs between May 1, 2000
through October 1, 2000, the FERC could require the disgorgement of profits made
as a result of those bids and could impose other non-monetary penalties. Under
its contractual arrangements with Mirant Americas Energy Marketing, the Company
could have to reimburse Mirant Americas Energy Marketing for the amount of any
disgorgement of profits required or other remedy imposed by the FERC upon Mirant
Americas Energy Marketing with respect to Mirant Americas Energy Marketing's
resale of electricity produced by the Company's California generation assets.
While the Company believes its bidding practices were legitimate and that it did
not violate the appropriate tariffs, the standards by which the FERC will
ultimately judge the Company's bidding practices are unclear. Depending on the
standards applied by the FERC and if Mirant Americas Generation entities or
Mirant Americas Energy Marketing are found by the FERC to have violated the PX
or CAISO tariffs, the amount of any disgorgement of profits required or other
remedy imposed by the FERC could have a material adverse effect on the Company's
consolidated financial position, results of operations or cash flows.

     Defaults by Southern California Edison ("SCE") and Pacific Gas and
Electric, and the Bankruptcies of Pacific Gas and Electric and the California
Power Exchange Corporation ("PX"):  On January 16, 2001, SCE suspended
indefinitely certain payment obligations to the PX and to the CAISO. Pacific Gas
and Electric similarly suspended payments. The failure of SCE and Pacific Gas
and Electric to make these payments prevented the PX and CAISO from making
payments to the parties from which they had purchased the electricity resold to
SCE and Pacific Gas and Electric. As of December 31, 2002, the total amount owed
to Mirant Americas Generation as a result of these defaults was $301 million.

     On March 9, 2001, as a result of the nonpayments of SCE and Pacific Gas and
Electric, the PX ceased operation and filed for bankruptcy protection. The PX's
ability to repay its debt is directly dependent on the extent to which it
receives payment from Pacific Gas and Electric and SCE and on the outcome of its
litigation with the California State government.

     On April 6, 2001, Pacific Gas and Electric filed a voluntary petition under
Chapter 11 of the Bankruptcy Code. It is not known at this time what effect the
bankruptcy filing will have on the ultimate recovery of amounts owed to Mirant
Americas Generation. Pacific Gas and Electric and the CPUC have each filed
proposed plans of reorganization for Pacific Gas and Electric, and each of these
competing proposed plans contemplates payment of one hundred percent of all
approved claims. Mirant Americas Generation does not expect any payment to be
made to it for electricity sold into the PX or CAISO markets and repurchased by
Pacific Gas and Electric until the FERC issues a final ruling in the California
refund proceeding described below in Western Power Markets Price Mitigation and
Refund Proceedings.

     On March 1, 2002, SCE paid approximately $870 million to the PX in
satisfaction of all claims of or through the PX and the CAISO through
approximately January 18, 2001. In October 2002, the bankruptcy court approved a
liquidating plan for the PX. That liquidating plan is now pending before the
FERC for approval. Pursuant to the liquidating plan, the PX will not make any
payment to the parties from which it purchased electricity until after the FERC
issues a final ruling in the California refund proceeding. Mirant Americas
Generation cannot now determine the timing of such payment or the extent to
which such payment would satisfy the amounts it is owed as a result of the PX's
prior payment defaults.

     Western Power Markets Price Mitigation and Refund Proceedings:  On July 25,
2001, the FERC issued an order setting out a methodology to be used to determine
the mitigated market clearing prices for sales made to the CAISO or the PX from
October 2, 2000 through June 20, 2001. The order required hearings before an ALJ
to determine the amount of any refunds resulting from the use of such mitigated
market prices as well as amounts owed to sellers by the CAISO and the PX that
had not been paid. Parties have appealed the FERC's July 25, 2001 order to the
United States Court of Appeals for the Ninth Circuit, seeking review of various
issues, including changing the potential refund date to include periods prior to
October 2, 2000 and expanding the sales of electricity subject to potential
refund to include sales made to the California Department of Water Resources
("DWR"). Any such expansion of

                                        18
<PAGE>

the refund period or the types of sales of electricity potentially subject to
refund could significantly increase Mirant Americas Generation's refund exposure
as a result of this proceeding.

     On December 12, 2002, the ALJ issued an initial decision providing for a
method to implement the FERC's mitigated market clearing price methodology set
forth in its July 25, 2001 order and a preliminary determination of what refunds
would be owed under that methodology. In addition, the ALJ determined the
preliminary amounts currently owed to each supplier in the proceeding. Based on
that determination, the initial amounts owed to Mirant Americas Generation
totaled approximately $235 million and Mirant Americas Generation owed refunds
totaling approximately $137 million for a net amount owed to Mirant Americas
Generation of approximately $98 million. The ALJ stressed that the monetary
amounts were not final since they did not reflect the final mitigated market
clearing prices, interest that would be applied under the FERC's regulations,
offsets for emission costs or the effect of certain findings made by the ALJ in
the initial decision. An errata issued by the ALJ to his initial decision
indicated that the amounts identified by the initial decision as being owed to
sellers by the PX failed to reflect an adjustment for January 2001 that the ALJ
concluded elsewhere in his initial decision should be applied. If that
adjustment is applied, the amount owed Mirant Americas Generation by the PX, and
the net amount owed Mirant Americas Generation would increase by approximately
$30 million.

     On March 3, 2003, the California Attorney General, the EOB, the CPUC,
Pacific Gas and Electric, and SCE (the "California Parties") filed submittals
with the FERC in the California refund proceeding alleging that owners of
generating facilities in California and energy marketers, including Mirant
Americas Generation entities, had engaged in extensive manipulation of the
California wholesale electricity market during 2000 and 2001. With respect to
the Mirant Americas Generation entities, the California Parties asserted that
the Mirant Americas Generation entities had engaged in a variety of practices
alleged to be improper, including withholding power either by not operating
generating facilities when they could be operated or by offering the power from
such facilities at prices in excess of the Mirant Americas Generation entities'
marginal cost and engaging in various Enron-type trading strategies. The
California Parties argued that the alleged market manipulation by the generators
and marketers warranted the FERC applying its mitigated market prices to require
refunds beyond just transactions done through the CAISO and PX in the period
from October 2, 2000 through June 20, 2001. They asserted that the FERC should
expand the transactions subject to the refund proceeding to include short-term
and long-term bilateral transactions entered into by the DWR that were not
conducted through the CAISO and PX and should begin the refund period as of
January 1, 2000 rather than October 2, 2000. Expansion of the scope of the
transactions subject to refund in the manner sought by the California Parties
could materially affect the amount of any refunds that Mirant Americas
Generation might be determined to owe and any such additional refunds could
negatively impact the Company's consolidated financial position, results of
operations or cash flows. On March 20, 2003, Mirant Americas Generation filed
reply comments denying that it had engaged in any conduct that violated the
Federal Power Act or any tariff provision applicable to its transactions in
California. Mirant Americas Generation stated that the purported evidence
presented by the California Parties did not support the allegations that Mirant
Americas Generation had engaged in market manipulation, had violated the Federal
Power Act or had not complied with any applicable tariff or order of the FERC.

     On March 26, 2003, the FERC largely adopted the findings of the ALJ made in
his December 12, 2002 order with the exception that the FERC concluded the price
of gas used in calculating the mitigated market prices used to determine refunds
should not be based on published price indices. Instead, the FERC ruled that the
price of gas should be based upon the price at the producing area plus
transportation costs. This adjustment by the FERC to the refund methodology is
expected to increase the refunds owed by Mirant Americas Generation and
therefore to reduce the net amount that would remain owed to Mirant Americas
Generation after taking into account any refunds. Mirant Americas Generation
estimates that, based solely on the staff's formula, the amount of the reduction
would be approximately $88 million, which would reduce the net amount owed to
Mirant Americas Generation to approximately $40 million. The FERC will allow any
generator that can demonstrate it actually paid a higher price for gas to
recover the differential between that higher price and the proxy price for gas
adopted by the FERC. Mirant

                                        19
<PAGE>

Americas Generation's actual cost of gas used to make spot sales of electricity
was higher than the amounts calculated under the staff's formula, which
differential, if accepted by the FERC, would decrease significantly the $88
million and increase the resulting net amount owed to Mirant Americas
Generation, although the amount of such potential decrease and the resulting net
amount owed to Mirant Americas Generation cannot at this time be determined. In
its March 26, 2003 order, the FERC also ruled that any future findings of market
manipulation resulting from its ongoing review of conduct in the California
market in 2000 and 2001 discussed above in Western Power Markets Investigations,
FERC Show Cause Proceeding Relating to Trading Practices, and FERC Investigation
Relating to Bidding would not result in a resetting of the refund effective date
or the mitigated market prices developed for the refund period. Instead, the
remedy for any such market manipulation that is found to have occurred will be
disgorgement of profits and other appropriate remedies and such remedies could
apply to conduct both prior to and during the refund period. Various parties,
including the California Parties, have filed motions with the FERC seeking
rehearing of the FERC's March 26, 2003 order. The amount owed to Mirant Americas
Generation from sales made to either the CAISO or the PX, the amount of any
refund that Mirant Americas Generation might be determined to owe and whether
Mirant Americas Generation may have any refund obligation with respect to sales
made to the DWR may be affected materially by the ultimate resolution of the
issues described above related to which gas indices should be used in
calculating the mitigated market clearing prices, allegations of market
manipulation, whether the refund period should include periods prior to October
2, 2000, and whether the sales of electricity potentially subject to refund
should include sales made to the DWR.

     In the July 25, 2001 order, the FERC also ordered that a preliminary
evidentiary proceeding be held to develop a factual record on whether there have
been unjust and unreasonable charges for spot market bilateral sales in the
Pacific Northwest from December 25, 2000 through June 20, 2001. In the
proceeding, the California parties (consisting of the California Attorney
General, the CPUC and the EOB) filed to recover certain refunds from parties,
including one of Mirant's subsidiaries, for bilateral sales of electricity to
the DWR at the California/Oregon border, claiming that such sales took place in
the Pacific Northwest. The refunds sought from Mirant and its subsidiaries
totaled approximately $90 million. A FERC ALJ concluded a preliminary
evidentiary hearing related to possible refunds for power sales in the Pacific
Northwest. In a preliminary ruling issued September 24, 2001, the ALJ indicated
that she would order no refunds because the complainants had failed to prove any
exercise of market power or that any prices were unjust or unreasonable. On May
13, 2002 and May 24, 2002, the City of Tacoma, Washington and the City of
Seattle, Washington, respectively, filed to reopen the evidentiary record in
this proceeding as a result of the contents of three internal Enron Power
Marketing, Inc. memoranda that had been obtained and publicly released by the
FERC as part of its continuing investigation. On December 19, 2002, the FERC
granted in part the motion to reopen the record, allowing parties the
opportunity to conduct additional discovery through February 28, 2003 (which
date was later extended to March 3, 2003) on claims of purported market
manipulation and to submit directly to the FERC any additional evidence and
proposed findings of fact that they wish the FERC to consider in evaluating the
ALJ's initial decision. On March 3, 2003, the two cities and other parties did
make a further submittal to the FERC asserting that market manipulation by
various parties in the California energy markets and violations of FERC approved
tariffs caused prices for electricity sold at wholesale to be unreasonably high
and warranted refunds. As set out above in Western Power Markets Investigations,
the FERC Staff in its March 26, 2003 report recommended that the FERC remand
this proceeding to the ALJ for further proceedings in light of the findings of
market manipulation made by the staff in its final report. In an order issued
June 25, 2003, the FERC ruled that no refunds were required and terminated the
proceeding. Certain parties to the proceeding have filed a request for rehearing
by the FERC.

     DWR Power Purchases:  On January 17, 2001, the Governor of California
issued an emergency proclamation giving the DWR authority to enter into
arrangements to purchase power in order to mitigate the effects of electrical
shortages in the state. The DWR began purchasing power under that authority the
next day. On February 1, 2001, the Governor of California signed Assembly Bill
No. 1X authorizing the DWR to purchase power in the wholesale markets to supply
retail consumers in California on a long-term basis. The Bill became effective
immediately upon its execution by the Governor. On May 22, 2001,

                                        20
<PAGE>

Mirant Americas Energy Marketing entered into a 19-month agreement, on behalf of
Mirant Americas Generation, with the DWR to provide the State of California with
approximately 500 MW of electricity during peak hours through December 31, 2002.

     On February 25, 2002, the CPUC and the EOB filed separate complaints at the
FERC against certain sellers of energy under long-term agreements with the DWR,
including the contract entered into by Mirant Americas Energy Marketing with the
DWR dated May 22, 2001, alleging that the terms of these contracts are unjust
and unreasonable and that the contracts should be abrogated or the prices under
the contracts should be reduced. In particular, the EOB claims that the
contracts should be voidable at the option of the State of California. The
complaints allege that the DWR was forced to enter into these long-term
contracts due to dysfunctions in the California market and the alleged market
power of the sellers. Following a two-week hearing before an ALJ, on December
17, 2002, the FERC issued an order directing that the contracts of certain
parties, including Mirant Americas Energy Marketing, be sent directly to the
FERC with a certified copy of the record, and the FERC will address the
complaint with respect to those contracts directly without first obtaining an
initial decision from the ALJ. Mirant Americas Generation bears the risk of any
abrogation of or revision to the terms of the May 22, 2001 contract between
Mirant Americas Energy Marketing and the DWR. On June 26, 2003, the FERC issued
an order dismissing the complaints filed by the CPUC and the EOB against Mirant
Americas Energy Marketing alleging that the terms of the May 22, 2001 contract
were unjust and unreasonable. The CPUC and the EOB have filed a motion seeking
reconsideration by the FERC of this decision and have stated that, if
reconsideration is denied, they will appeal the FERC's decision to the United
States Court of Appeals.

     Two lawsuits, the McClintock suit and the Millar suit, have also been filed
that seek relief from contracts between the DWR and certain marketers of
electricity, including the May 22, 2001 contract between the DWR and Mirant
Americas Energy Marketing. The plaintiffs allege that the terms of the contracts
are unjust and unreasonable and that the DWR was forced to enter into these
long-term contracts due to dysfunctions in the California market and alleged
market power of the sellers. Plaintiffs seek, among other things, a declaration
that the contracts are void and unenforceable, enjoinment of the enforcement and
performance of those contracts and restitution for funds allegedly obtained
wrongfully under the contracts. The captions of each of the cases follow:

<Table>
<Caption>
CAPTION                              DATE FILED         COURT OF ORIGINAL FILING
-------                             ------------   ----------------------------------
<S>                                 <C>            <C>
McClintock, et al v. Vikram         May 1, 2002    Superior Court of
  Budraja, et al..................                 California -- Los Angeles County
Millar, et al. v Allegheny Energy   May 13, 2002   Superior Court of
  Supply Company, LLC, et al......                 California -- San Francisco County
</Table>

     The Millar suit was removed by the defendants to federal district court and
consolidated for purposes of pretrial proceedings with the rate payer suits
described below in California Rate Payer Litigation pending in the United States
District Court for the Southern District of California. On July 9, 2003, the
United Sates District Court for the Southern District of California entered an
order remanding the Millar suit to the California state court. The McClintock
suit has been stayed pending a resolution of a separate action challenging the
long term contracts that were entered into by the DWR, which suit does not
include Mirant Americas Generation or any of its subsidiaries as parties.

     California Attorney General Litigation:  On March 11, 2002, the California
Attorney General filed a civil suit against Mirant and several of its wholly
owned subsidiaries, including Mirant Americas Generation entities. The lawsuit
alleges that between 1998 and 2001 the companies effectively double-sold their
capacity by selling both ancillary services and energy from the same generating
units, such that if called upon, the companies would have been unable to perform
their contingent obligations under the ancillary services contracts. The
California Attorney General claims that this alleged behavior violated both the
tariff of the CAISO and the California Unfair Competition Act. The suit seeks
both restitution and penalties in unspecified amounts. Mirant removed this suit
from the state court in which it was originally filed to the United States
District Court for the Northern District of California. The district court
denied the California Attorney General's motion seeking to have the case
remanded to the state

                                        21
<PAGE>

court, and the California Attorney General has appealed that ruling to the
United States Court of Appeals for the Ninth Circuit. This suit has been
consolidated for joint administration with the California Attorney General suits
filed on April 9, 2002, and April 15, 2002. The district court on March 25, 2003
granted Mirant's motion seeking dismissal of this suit. The court ruled that the
California Attorney General's claims under California's Unfair Competition Act
are barred by the doctrine of preemption and the filed rate doctrine, finding
that the remedies sought would interfere with the FERC's exclusive authority to
set wholesale electric rates under the Federal Power Act. The California
Attorney General has appealed that dismissal to the United States Court of
Appeals for the Ninth Circuit.

     On March 20, 2002, the California Attorney General filed a complaint with
the FERC against certain power marketers and their affiliates, including Mirant
and several of its wholly owned subsidiaries, including Mirant Americas
Generation entities, alleging that market-based sales of energy made by such
generators were in violation of the Federal Power Act in part because such
transactions were not appropriately filed with the FERC. The complaint requests,
among other things, refunds for any prior short-term sales of energy that are
found to not be just and reasonable along with interest on any such refunded
amounts. The FERC has dismissed the California Attorney General's complaint and
denied the California Attorney General's request for rehearing. The California
Attorney General has appealed that dismissal to the United States Court of
Appeals for the Ninth Circuit.

     On April 9, 2002, the California Attorney General filed a second civil suit
against Mirant and several of its wholly owned subsidiaries, including Mirant
Americas Generation entities. The lawsuit alleges that the companies violated
the California Unfair Competition Act by failing to properly file their rates,
prices, and charges with the FERC as required by the Federal Power Act, and by
charging unjust and unreasonable prices in violation of the Federal Power Act.
The complaint seeks unspecified penalties, costs and attorney fees. Mirant
removed this suit from the state court in which it was originally filed to the
United States District Court for the Northern District of California. The
district court denied the California Attorney General's motion seeking to have
the case remanded to the state court, and the California Attorney General has
appealed that ruling to the United States Court of Appeals for the Ninth
Circuit. This suit has been consolidated for joint administration with the
California Attorney General suits filed on March 11, 2002 and April 15, 2002.
The district court on March 25, 2003 granted Mirant's motion seeking dismissal
of this suit. The court ruled that the California Attorney General's claims
under California's Unfair Competition Act are barred by the doctrine of
preemption and the filed rate doctrine, finding that the remedies sought would
interfere with the FERC's exclusive authority to set wholesale electric rates
under the Federal Power Act. The California Attorney General has appealed that
dismissal to the United States Court of Appeals for the Ninth Circuit.

     On April 15, 2002, the California Attorney General filed a third civil
lawsuit against Mirant and several of its wholly owned subsidiaries, including
Mirant Americas Generation entities, in the United States District Court for the
Northern District of California. The lawsuit alleges that the acquisition and
possession of the Potrero and Delta power plants owned by subsidiaries of Mirant
Americas Generation has substantially lessened, and will continue to
substantially lessen, competition in violation of the Clayton Act and the
California Unfair Competition Act. The lawsuit seeks equitable remedies in the
form of divestiture of the plants and injunctive relief, as well as monetary
damages in unspecified amounts to include disgorgement of profits, restitution,
treble damages, statutory civil penalties and attorney fees. This suit has been
consolidated for joint administration with the California Attorney General suits
filed on March 11, 2002 and April 9, 2002. On March 25, 2003, the court
dismissed the California Attorney General's state law claims and his claim for
damages under the Clayton Act as barred by the filed rate doctrine but allowed
the California Attorney General to proceed on his claim under the Clayton Act
seeking relief in the form of an order requiring Mirant to divest its California
plants.

     California Rate Payer Litigation:  A total of sixteen lawsuits are pending
that assert claims under California law based on allegations that certain owners
of electric generation facilities in California and energy marketers, including
Mirant Americas Generation entities, engaged in various unlawful and anti-
competitive acts that served to manipulate wholesale power markets and inflate
wholesale electricity prices in California.

                                        22
<PAGE>

     Six of those suits were filed between November 27, 2000 and May 2, 2001 in
various California Superior Courts. Three of these suits seek class action
status, while two of the suits are brought on behalf of all citizens of
California. One lawsuit alleges that, as a result of the defendants' conduct,
customers paid approximately $4 billion more for electricity than they otherwise
would have and seeks an award of treble damages as well as other injunctive and
equitable relief. One lawsuit also names certain of Mirant's officers
individually as defendants and alleges that the state had to spend more than $6
billion purchasing electricity and that if an injunction is not issued, the
state will be required to spend more than $150 million per day purchasing
electricity. The other suits likewise seek treble damages and equitable relief.
One such suit names Mirant Corporation itself as a defendant. A listing of these
six cases is as follows:

<Table>
<Caption>
CAPTION                                  DATE FILED             COURT OF ORIGINAL FILING
-------                                  ----------             ------------------------
<S>                                   <C>                 <C>
People of the State of California v
  Dynegy, et al.....................  January 18, 2001    Superior Court of California -- San
                                                          Francisco County
Gordon v. Reliant Energy, Inc., et
  al................................  November 27, 2000   Superior Court of California -- San
                                                          Diego County
Hendricks v. Dynegy Power Marketing,
  Inc., et al.......................  November 29, 2000   Superior Court of California -- San
                                                          Diego County
Sweetwater Authority, et al. v.
  Dynegy, Inc., et al...............  January 16, 2001    Superior Court of California -- San
                                                          Diego County
Pier 23 Restaurant v. PG&E Energy
  Trading, et al....................  January 24, 2001    Superior Court of California -- San
                                                          Francisco County
Bustamante, et al. v. Dynegy, Inc.,
  et al. ...........................  May 2, 2001         Superior Court of California -- Los
                                                          Angeles County
</Table>

     These six suits (the "Six Coordinated Suits") were coordinated for purposes
of pretrial proceedings before the Superior Court for San Diego County. In the
Spring of 2002, two of the defendants filed crossclaims against other market
participants who were not parties to the actions. Some of those crossclaim
defendants then removed the Six Coordinated Suits to the United States District
Court for the Southern District of California. The plaintiffs filed a motion
seeking to have the actions remanded to the California state court, and the
defendants filed motions seeking to have the claims dismissed. On December 13,
2002, the United States District Court for the Southern District of California
granted the plaintiffs' motion seeking to have the six cases remanded to the
California state court. The defendants that filed the crossclaims have appealed
that decision remanding the Six Coordinated Suits to the California state courts
to the United States Court of Appeals for the Ninth Circuit, and the Ninth
Circuit has stayed the district court's remand decision until the Ninth Circuit
can act on that appeal.

     Eight additional rate payer lawsuits were filed between April 23, 2002 and
October 18, 2002 alleging that certain owners of electric generation facilities
in California, as well as certain energy marketers, including Mirant Americas
Generation entities, engaged in various unlawful and fraudulent business acts
that served to manipulate wholesale markets and inflate wholesale electricity
prices in California. The suits are related to events in the California
wholesale electricity market occurring over the last three years. Each of the
complaints alleges violation of California's Unfair Competition Act. One
complaint also alleges violation of California's antitrust statute. Each of the
plaintiffs seeks class action status for their respective case. These suits
contain allegations of misconduct by the defendants, including the Mirant
entities, that are similar to the allegations made in the previously filed rate
payer suits, in the suits filed by the California Attorney General on March 11,
2002, and April 15, 2002, and in the suits filed challenging long-term
agreements with the DWR. The actions seek, among other things, restitution,
compensatory and

                                        23
<PAGE>

general damages, and to enjoin the defendants from engaging in illegal conduct.
The captions of each of these eight cases follow:

<Table>
<Caption>
CAPTION                                   DATE FILED            COURT OF ORIGINAL FILING
-------                                   ----------            ------------------------
<S>                                    <C>                <C>
T&E Pastorino Nursery, et al. v Duke
  Energy Trading and Marketing, LLC,
  et al..............................  April 23, 2002     Superior Court of California -- San
                                                          Mateo County
RDJ Farms, Inc., et al. v Allegheny
  Energy Supply Company, LLC, et
  al.................................  May 10, 2002       Superior Court of California -- San
                                                          Joaquin County
Century Theatres, Inc., et al. v
  Allegheny Energy Supply Company,
  LLC, et al.........................  May 14, 2002       Superior Court of California -- San
                                                          Francisco County
El Super Burrito, Inc., et al. v
  Allegheny Energy Supply Company,
  LLC, et al.........................  May 15, 2002       Superior Court of California -- San
                                                          Mateo County
Leo's Day and Night Pharmacy, et al.
  v. Duke Energy Trading and
  Marketing, LLC, et al..............  May 21, 2002       Superior Court of
                                                          California -- Alameda County
J&M Karsant Family Limited
  Partnership, et al. v. Duke Energy
  Trading and Marketing, LLC, et
  al.................................  May 21, 2002       Superior Court of
                                                          California -- Alameda County
Bronco Don Holdings, LLP, et al. v.
  Duke Energy Trading and Marketing,
LLC, et al...........................  May 24, 2002       Superior Court of California -- San
                                                          Francisco County
Kurtz v. Duke Energy Trading et al...  October 18, 2002   Superior Court of California -- Los
                                                          Angeles County
</Table>

     These suits were initially filed in California state courts by the
plaintiffs and removed to United States district courts. These eight cases were
consolidated for purposes of pretrial proceedings with the Six Coordinated Suits
described above. The plaintiffs filed motions in all of these cases other than
the Kurtz suit seeking to have the cases remanded to the California state courts
in which they were originally filed. On May 19, 2003, the United States District
Court for the Southern District of California denied those motions. The Mirant
Americas Generation entities and the other defendants have filed motions to
dismiss in these cases.

     On July 15, 2002, an additional rate payer lawsuit, Public Utility District
No. 1 of Snohomish Co. v. Dynegy Power Marketing, et al., was filed in the
United States District Court for the Central District of California against
various owners of electric generation facilities in California, including Mirant
Americas Generation entities, by Public Utility District No. 1 of Snohomish
County, which is a municipal corporation in the state of Washington that
provides electric and water utility service. The plaintiff public utility
district alleges that defendants violated California's antitrust statute by
conspiring to raise wholesale power prices, injuring plaintiff through higher
power purchase costs. The plaintiff also alleges that defendants acted both
unfairly and unlawfully in violation of California's Unfair Competition Act
through various unlawful and anticompetitive acts, including the purportedly
wrongful acquisition of plants, engagement in "Enron-style" trading, and
withholding power from the market. The plaintiff seeks restitution, disgorgement
of profits, injunctive relief, treble damages, and attorney's fees. The
Snohomish suit was consolidated for purposes of pretrial proceedings with the
other rate payer suits pending before the United States District Court for the
Southern District of California. On January 6, 2003, the district court granted
a motion to dismiss filed by the defendants. The district court concluded that
the effect of the

                                        24
<PAGE>

plaintiffs' claims was to challenge rates for the sale of power at wholesale
that were subject to the exclusive regulation of the FERC under the Federal
Power Act, and that those claims were therefore barred by the filed rate
doctrine and federal preemption. The plaintiff has appealed the dismissal of the
Snohomish suit to the United States Court of Appeals for the Ninth Circuit.

     On November 20, 2002, a class action suit, Bustamante v. The McGraw-Hill
Companies, Inc., et al., was filed in the Superior Court for the County of Los
Angeles against certain publishers of index prices for natural gas, gas
distribution or marketing companies, owners of electric generation facilities in
California and energy marketers, including the Company and various of its
subsidiaries. The plaintiff in the Bustamante suit alleges that the defendants
violated California Penal Code sections 182 and 395 and California's Unfair
Competition Act by reporting false information about natural gas transactions to
the defendants that published index prices for natural gas causing the prices
paid by Californians for natural gas and for electricity to be artificially
inflated. The suit seeks, among other things, disgorgement of profits,
restitution and compensatory and punitive damages. On July 8, 2003, the Superior
Court for the County of Los Angeles dismissed this suit, finding that the
plaintiffs had failed to allege facts sufficient to warrant relief. The court
did grant the plaintiffs leave to file an amended complaint. On August 13, 2003,
the plaintiff filed an amended complaint asserting claims under California's
Unfair Competition Act and state antitrust statute against gas distribution or
marketing companies, owners of electric generation facilities in California and
energy marketers, including various of the Company's subsidiaries. The amended
complaint alleges that the defendants engaged in a scheme to report false gas
prices and volumes to companies that published index prices for natural gas in
order to manipulate the price indices to benefit themselves. This conduct, the
plaintiff asserts, violated California Penal Code section 395 and caused the
prices paid by Californians for natural gas to be artificially inflated. The
suit is brought as a representative action on behalf of all similarly situated
persons, the general public and all taxpayers. The suit seeks, among other
things, disgorgement of profits, restitution, treble damages and injunctive
relief.

     Oregon Rate Payer Litigation:  On December 16, 2002, a class action suit,
Lodewick v. Dynegy, et al., was filed in the Circuit Court for the County of
Multnomah, Oregon, against various owners of electric generation facilities in
California and marketers of electricity and natural gas, including Mirant
Americas Generation entities, on behalf of all persons who purchased electricity
or natural gas in Oregon from January 2000. The plaintiff alleged that
defendants engaged in unlawful, unfair, and deceptive practices, including
withholding energy from the market, misrepresenting the amount of energy they
supplied, exercising improper control over the energy market and manipulating
the price of energy. The defendants' unlawful manipulation of the wholesale
energy market, the plaintiff alleged, resulted in supply shortages and
skyrocketing energy prices in the western United States, including Oregon, which
in turn caused drastic rate increases for Oregon consumers. The plaintiff
asserted claims under Oregon's Unfair Trade Practices Act, as well as claims for
negligence and fraud by concealment. The plaintiff sought injunctive relief,
attorney's fees, and an accounting of the wholesale energy transactions entered
into by the defendants from 1998. The defendants removed the Lodewick suit to
the United States District Court for the District of Oregon. On May 5, 2003, the
United States District Court for the District of Oregon granted a motion filed
by the plaintiff seeking to dismiss the Lodewick suit without prejudice.

     Washington Rate Payer Litigation:  On December 16, 2002, a class action
suit, Symonds v. Dynegy, et al., was filed in the United States District Court
for the Western District of Washington against various owners of electric
generation facilities in California and marketers of electricity and natural
gas, including Mirant Americas Generation entities, on behalf of all persons who
purchased electricity or natural gas in the state of Washington from January
2000. The plaintiff alleged that defendants engaged in unlawful, unfair, and
deceptive practices, including withholding energy from the market,
misrepresenting the amount of energy they supplied, exercising improper control
over the energy market and manipulating the price of energy. The defendants'
unlawful manipulation of the wholesale energy market, the plaintiff alleged,
resulted in supply shortages and skyrocketing energy prices in the western
United States, including the state of Washington, which in turn caused drastic
rate increases for Washington consumers. The plaintiff asserted claims under
Washington's Consumer Protection Act, as well as claims for negligence and fraud
by concealment. The plaintiff sought treble damages, injunctive relief,
attorney's fees, and an accounting of

                                        25
<PAGE>

the wholesale energy transactions entered into by the defendants since 1998. On
June 2, 2003, the United States District Court for the Western District of
Washington granted a motion filed by the plaintiff seeking to dismiss without
prejudice the Symonds suit.

     Western Rate Payer Litigation:  On April 28, 2003, a purported class action
suit, Egger et al. v. Dynegy, Inc. et al., was filed in the Superior Court for
the County of San Diego, California, against various owners of electric
generation facilities in California and marketers of electricity and natural
gas, including Mirant Americas Generation entities, on behalf of all persons who
purchased electricity in Oregon, Washington, Utah, Nevada, Idaho, New Mexico,
Arizona and Montana from January 1, 1999. The plaintiffs allege that the
defendants engaged in unlawful, unfair, and deceptive practices in the
California and western wholesale electricity markets, including withholding
energy from the market to create artificial shortages, creating artificial
congestion over transmission lines, selling electricity bought in California to
out of state affiliates to create artificial shortages and then selling the
electricity back into the state at higher prices. The plaintiffs contend that
the defendants conspired among themselves and with subsidiaries of Enron
Corporation to withhold electricity from the PX and CAISO markets and to
manipulate the price of electricity sold at wholesale in the California and
western markets. The defendants' unlawful manipulation of the wholesale energy
market, the plaintiffs allege, resulted in supply shortages and skyrocketing
energy prices in the western United States, which in turn caused drastic rate
increases for retail consumers. The plaintiffs assert claims under California's
antitrust statute and its Unfair Competition Act. The plaintiffs contend that
the defendants' alleged wrongful conduct has caused damages in excess of one
billion dollars and seek treble damages, injunctive relief, restitution, and an
accounting of the wholesale energy transactions entered into by the defendants
from 1998. The defendants have removed the suit to the United States District
Court for the Southern District of California.

     RMR Agreements:  Mirant Americas Generation's subsidiaries acquired
generation assets from Pacific Gas and Electric in April 1999, subject to RMR
agreements. These agreements allow the CAISO, under certain conditions, to
require certain of Mirant Americas Generation's subsidiaries to run the acquired
generation assets in order to support the reliability of the California electric
transmission system. Under the RMR agreements, Mirant Americas Generation
recovers a portion of the annual fixed revenue requirement (the "Annual
Requirement") of the generation assets through fixed charges to the CAISO, and
Mirant Americas Generation depends on revenues from sales of the output of the
units at market prices to recover the remainder. The portion of the Annual
Requirement that can be recovered through fixed charges to the CAISO is subject
to the FERC's review and approval both as to the percentage and the amount of
the Annual Requirement to which the percentage is applied.

     Mirant Americas Generation assumed the RMR agreements from Pacific Gas and
Electric prior to the outcome of a FERC proceeding initiated in October 1997
(the "Fixed Portion Proceeding"). The Fixed Portion Proceeding will determine
the percentage to be paid to Mirant Americas Generation by the CAISO under the
RMR agreements of a $159 million Annual Requirement that was in effect through
December 31, 2001, as well as any future Annual Requirement in effect through
the final disposition of the Fixed Portion Proceeding. This $159 million Annual
Requirement was negotiated as part of a prior settlement of a FERC rate
proceeding. In the Fixed Portion Proceeding, Mirant Americas Generation
contended that the amount paid by the CAISO should reflect an allocation based
on the CAISO's right to call on the units (as defined by the RMR agreements) and
the CAISO's actual calls, which would have resulted in the CAISO paying
approximately $120 million annually, or 75% of the settled Annual Requirement in
effect through December 31, 2001. Mirant Americas Generation currently collects
50% of the Annual Requirement from the CAISO, which charges are subject to
refund once the FERC determines the percentage of the Annual Requirement that
should be recovered by Mirant Americas Generation from the CAISO. The decision
in the Fixed Portion Proceeding will affect the amount the CAISO will pay to
Mirant Americas Generation for the period from June 1, 1999 through the final
disposition of the Fixed Portion Proceeding, including any appeals. On June 7,
2000, the ALJ in the Fixed Portion Proceeding issued an initial decision
providing for the CAISO to pay approximately three and one-half percent of the
Annual Requirement to Mirant Americas Generation. On July 7, 2000, Mirant

                                        26
<PAGE>

Americas Generation sought review by the FERC of the ALJ's decision and the
matter is pending at the FERC.

     In the Fall of 2001, Mirant Americas Generation filed with the FERC to
increase the Annual Requirement for the generating assets subject to the RMR
agreements from the $159 million amount that had been in effect to $199 million.
That increase took effect January 1, 2002, subject to refund of any amount that
the FERC determined in a proceeding (the "Annual Requirement Proceeding")
separate from the Fixed Portion Proceeding to be in excess of just and
reasonable rates. The CAISO and Pacific Gas and Electric, which buys from the
CAISO the electricity sold to the CAISO by Mirant Americas Generation under the
RMR agreements, contested the increase in the Annual Requirement at the FERC. On
February 5, 2003, FERC approved a settlement agreement regarding the increase in
the Annual Requirement filed by the parties in November 2002 that would set the
Annual Requirement through 2004. The settlement agreement resulted in refunds
being made by Mirant Americas Generation of a portion of the Annual Requirement
collected by Mirant Americas Generation for 2002. The amount of such refunds was
consistent with the amounts Mirant Americas Generation previously reserved. The
percentage that ultimately results from the Fixed Portion Proceeding, discussed
above, will be applied to the Annual Requirement for 2002 established under the
settlement agreement.

     Mirant Americas Generation exercised its right under the RMR agreements to
recover 100% of the Annual Requirement specific to the Potrero plant through
fixed charges to the CAISO beginning January 1, 2002. The settlement agreement
approved by the FERC on February 5, 2003 also set the Annual Requirement of the
Potrero plant for 2002 through 2004. By exercising this right under the RMR
agreement, Mirant Americas Generation has limited its potential refund liability
resulting from the Fixed Portion Proceeding related to the Potrero plant to the
period June 1, 1999 through December 31, 2001.

     On October 1, 2002, the CAISO notified Mirant Americas Generation that it
was electing to receive service under the RMR agreements during 2003 from Contra
Costa Units 4-7, Pittsburg Units 5-7, and Potrero Units 3-6. On November 26,
2002, Mirant Americas Generation exercised its right under the RMR agreements to
recover 100% of the Annual Requirement specific to all of its plants and units
subject to RMR agreements, except for the Pittsburg Unit 5, through fixed
charges to the CAISO, beginning January 1, 2003. The result of this election is
that any refund amounts that might be owed by Mirant Americas Generation upon
resolution of the Fixed Portion Proceeding would be limited to the period June
1, 1999 through December 31, 2002 for the units subject to the RMR agreements
other than Pittsburg Unit 5 and the Potrero plant, as discussed above.

     If Mirant Americas Generation is unsuccessful in its appeal of the ALJ's
decision in the Fixed Portion Proceeding, it will be required to refund certain
amounts of the Annual Requirement paid by the CAISO for the period from June 1,
1999. For the Potrero plant the period for which such refunds would be owed
would run through December 31, 2001, for Mirant Americas Generation's other
California plants except Pittsburg Unit 5 the refund period would run through
December 31, 2002, and for Pittsburg Unit 5 the refund period would run through
the final disposition of the appeal. Mirant Americas Generation estimates that
the amount of such refunds, together with the refunds potentially resulting from
resolution of the Annual Requirement Proceeding described above, as of December
31, 2002, would have been approximately $364 million, including interest that
may be payable in the event of a refund. If resolution of the Fixed Portion
Proceeding results in refunds of that magnitude and the Company were unable to
arrange to make the refunds over a multi-year period, it would have a material
impact on the Company's liquidity; however management expects that it would have
no effect on net income as provisions were taken in prior periods.

     Environmental Information Requests:  Along with several other electric
generators which own facilities in New York, in October 1999, Mirant New York
received an information request from the State of New York concerning the air
permitting and air emission control implications under the EPA's new source
review regulations promulgated under the Clean Air Act ("NSR") of various
repairs and maintenance activities at its Lovett facility. Mirant New York
responded fully to this request and provided all of the information requested by
the State. The State of New York issued notices of violation to some

                                        27
<PAGE>

of the utilities being investigated. The State issued a notice of violation to
the previous owner of the Lovett facility, Orange and Rockland Utilities,
alleging violations associated with the operation of the Lovett facility prior
to the acquisition of the plant by Mirant New York.

     On June 11, 2003, Mirant New York and the State of New York entered into,
and filed for approval with the United States District Court for the Southern
District of New York, a consent decree that releases Mirant New York from all
potential liability for matters addressed in the notice of violation previously
issued by the state to Orange and Rockland Utilities and for any other potential
violation of NSR or related New York air laws prior to and through the date of
entry of the consent decree by the court. The consent decree is subject to
review and final approval by the court. Under the decree, Mirant New York
commits to install on Lovett's two coal-fired units by 2007 to 2008 emission
control technology consisting of selective catalytic reduction technology to
reduce nitrogen oxide emissions, alkaline in-duct injection technology to reduce
sulfur dioxide emissions, and a baghouse. The cost of the emission controls
prescribed by the consent decree could approach $100 million over the
approximately five-year period covered by the consent decree. Such costs would
generally be capitalized and amortized as a component of property, plant and
equipment. The consent decree allows Mirant New York to shut down a unit rather
than install the prescribed emission controls on the unit. For one of the units,
Mirant New York also has the option to convert the unit to operate exclusively
as a gas-fired boiler and limit the hours of operation rather than install the
prescribed emission controls. Mirant New York also agreed, beginning 2009, to
retire annually 1,954 tons of sulfur dioxide emission allowances allocated to
the Lovett facility under the Clean Air Act Acid Rain Program, which allowances
will no longer be needed by Mirant New York for compliance as a result of the
sulfur dioxide emission reductions caused by the other actions required by the
consent decree. Mirant New York did not admit to any liability, and the consent
decree does not impose any penalty on Mirant New York for alleged past
violations. The Company intends to seek bankruptcy court approval of the terms
of the consent decree prior to its becoming effective.

     In January 2001, the EPA issued a request for information to Mirant
Mid-Atlantic concerning the air permitting and air emission control implications
under the NSR of past repair and maintenance activities at its Chalk Point,
Dickerson and Morgantown plants in Maryland. The requested information concerns
the period of operations that predates Mirant Mid-Atlantic's ownership of the
plants. Mirant Mid-Atlantic has responded fully to this request. If a violation
is determined to have occurred at any of the plants, Mirant Mid-Atlantic may be
responsible for the cost of purchasing and installing emission control
equipment, the cost of which may be material. Under the sales agreement with
Potomac Electric Power Company ("PEPCO") for those plants, PEPCO is responsible
for fines and penalties arising from any violation associated with historical
operations prior to Mirant Mid-Atlantic's acquisition of the plants. If a
violation is determined to have occurred after Mirant Mid-Atlantic acquired the
plants or, if occurring prior to the acquisition, is determined to constitute a
continuing violation, Mirant Mid-Atlantic would be subject to fines and
penalties by the state or federal government for the period subsequent to its
acquisition of the plants, the cost of which may be material.

     The Company cannot provide assurance that lawsuits or other administrative
actions against its power plants will not be filed or taken in the future. If an
action is filed against the Company or its power plants and it is determined to
not be in compliance, such a determination could require substantial
expenditures to bring the Company's power plants into compliance, which could
have a material adverse effect on the Company's financial condition, results of
operations or cash flows.

     Mirant Americas Generation Bondholder Suit:  On June 10, 2003, certain
holders of senior Mirant Americas Generation notes maturing after 2006 filed a
complaint in the Court of Chancery of the State of Delaware, California Public
Employees' Retirement System, et al. v. Mirant Corporation, et. al., that named
as defendants Mirant, Mirant Americas, Inc., Mirant Americas Generation, certain
past and present Mirant directors, and certain past and present Mirant Americas
Generation managers. Among other claims, the plaintiffs assert that the
restructuring plan pursued by the Company prior to its filing a petition for
reorganization under Chapter 11 of the Bankruptcy Code was in breach of
fiduciary duties allegedly owed to them by Mirant, Mirant Americas and Mirant
Americas Generation managers. In

                                        28
<PAGE>

addition, plaintiffs challenge certain dividends and distributions allegedly
made by Mirant Americas Generation. Plaintiffs seek damages in excess of one
billion dollars.

     Mirant Americas Generation Securities Class Action:  On June 25, 2003, the
Company received notice that on June 11, 2003, a purported class action lawsuit
alleging violations of Sections 11 and 15 of the Securities Act of 1933 was
filed in the Superior Court of Fulton County, Georgia entitled Wisniak v. Mirant
Americas Generation, LLC, et al. The lawsuit names as defendants Mirant Americas
Generation and certain current and former officers and managers of Mirant
Americas Generation. The plaintiff seeks to represent a putative class of all
persons who purchased debt securities of Mirant Americas Generation pursuant to
or traceable to an exchange offer completed by Mirant Americas Generation in May
2002 in which $750 million of bonds registered under the Securities Act were
exchanged for $750 million of previously issued senior notes of Mirant Americas
Generation. The plaintiff alleges, among other things, that Mirant Americas
Generation's recent restatement of prior financial statements rendered the
registration statement filed for the May 2002 exchange offer materially false.
The complaint seeks damages, interest and attorneys' fees. The defendants have
removed the suit to the United States District Court for the Northern District
of Georgia.

     New York Property Tax:  In April 2003, the New York Supreme Court,
Appellate Division, reversed a judgment that Mirant New York had obtained in
January 2002 against the Town of Haverstraw, New York and the Haverstraw Stony
Point School District with regard to the Town's and School District's failure to
perform under a previously agreed to property tax agreement. The court ruled
that the settlement agreement was unenforceable. Mirant New York has filed a
petition seeking to appeal this decision to the New York Court of Appeals, its
highest court. The effect of the New York Supreme Court's decision is to restore
proceedings brought by Orange & Rockland Utilities and subsequently Mirant New
York challenging the assessed value of Mirant New York's Bowline generating
facility and the resulting local assessments paid for tax years 1995 through
2002. If those proceedings result in a reduction of the assessed value of the
Bowline facility, Mirant New York would be entitled to a refund with interest of
any excess taxes paid for those tax years, including the years for which
proceedings were initiated by Orange & Rockland prior to Mirant New York's
acquisition of the Bowline facility in 1999.

     Texas Commercial Energy Suit:  On July 7, 2003, Texas Commercial Energy
announced that it had filed a lawsuit in the United States District Court for
the Southern District of Texas against various parties that own generation or
sell electricity at wholesale in the Electric Reliability Council of Texas
("ERCOT"), including a Mirant Americas Generation subsidiary. The suit, which is
entitled Texas Commercial Energy v. TXU Energy, Inc. et al., alleges that the
defendants acting individually and in concert with each other engaged in
anti-competitive activities in the ERCOT market in order to fraudulently inflate
the price at which they could sell electricity at wholesale and to drive the
plaintiff out of the Texas retail market. The wrongful conduct alleged includes
such activities as economic withholding of generation, physical withholding of
generation and manipulative bidding. The complaint asserts claims for, among
other things, violation of federal and Texas antitrust laws, fraud, price
fixing, and negligent misrepresentation. The plaintiff alleges it suffered
damages in excess of $500 million and seeks treble damages and attorneys' fees.
On August 6, 2003, the plaintiff filed an amended complaint that continued to
allege wrongful conduct by Mirant Corporation and certain of its subsidiaries
but did not name them as defendants in the action.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Mirant Americas Generation is an indirect wholly owned subsidiary of
Mirant. Mirant Americas Generation's membership interests are not publicly
traded. In 2002, 2001 and 2000, we paid $797 million,

                                        29
<PAGE>

$221 million and $181 million, respectively, in dividends. See "Liquidity and
Capital Resources" in Item 7 and Note 5 to our financial statements for a
description of restrictions on our ability to pay dividends. We have no equity
compensation plans under which we issue our membership interests.

ITEM 6.  SELECTED FINANCIAL DATA

     The information set forth below should be read together with Management's
Discussion and Analysis of Financial Condition and Results of Operations and our
historical Consolidated Financial Statements and the notes thereto. The selected
financial data has been derived from our Consolidated Financial Statements. Our
Consolidated Financial Statements for the years ended December 31, 2002, 2001
and 2000 have been restated. See Note 3 of the Notes to our Consolidated
Financial Statements. The historical financial information may not be indicative
of our future performance and does not reflect what the financial position and
results of operations would have been had we operated as a separate, stand-alone
entity during the periods presented.

     The financial information for periods prior to the Company's incorporation
represents the assets and liabilities and revenues and expenses of former
subsidiaries of Mirant which were merged with and into the Company in a common
control organization.

                            SELECTED FINANCIAL DATA

<Table>
<Caption>
                                                                  YEARS ENDED DECEMBER 31,
                                                          -----------------------------------------
                                                          RESTATED   RESTATED   RESTATED   RESTATED
                                                            2002       2001       2000       1999
                                                          --------   --------   --------   --------
                                                                        (IN MILLIONS)
<S>                                                       <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA:
Operating revenues......................................   $2,553     $5,293     $2,153    $   674
Income from continuing operations.......................       64        402        142         29
Income from discontinued operations.....................       14         12         11         19
Net income..............................................       78        414        153         48
BALANCE SHEET DATA (AT END OF PERIOD):
Total assets............................................    6,996      7,065      6,262      2,523
Total debt..............................................    2,794      2,900      2,395      1,290
Member's equity.........................................    3,125      3,019      2,913      1,037
</Table>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     The following discussion of financial condition and results of operations
should be read in conjunction with the Company's consolidated financial
statements and the notes thereto, which are included elsewhere in this report.
The accompanying consolidated financial statements of the Company have been
prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. The
Company's consolidated financial statements do not reflect adjustments that
might be required if the Company is unable to continue as a going concern. See
Note 1 to the Company's consolidated financial statements included elsewhere in
this report.

CHAPTER 11 PROCEEDINGS

     On July 14, 2003, Mirant Corporation and substantially all of its
wholly-owned subsidiaries in the United States, including Mirant Americas
Generation, filed voluntary petitions for relief under Chapter 11 of the
Bankruptcy Code. For further information regarding these petitions, see Item I.
Business -- Chapter 11 Proceedings.

     Under Chapter 11, we are continuing to operate our business without
interruption during the restructuring process as a debtor-in-possession under
the jurisdiction of the Bankruptcy Court and in accordance with the applicable
provisions of the Bankruptcy Code, the Federal Rules of Bankruptcy

                                        30
<PAGE>

Procedure, applicable court orders, as well as other applicable laws and rules.
In general, a debtor-in-possession is authorized under Chapter 11 to continue to
operate as an ongoing business, but may not engage in transactions outside the
ordinary course of business without the prior approval of the Bankruptcy Court.

     At this time, it is not possible to accurately predict the effect of the
Chapter 11 reorganization process on our business or the business of Mirant or
the timing of their potential emergence from Chapter 11. In addition, since the
plan of reorganization has not been prepared, our future results and the future
results of Mirant may differ significantly from historical results.

DESCRIPTION OF BUSINESS

     We are a national independent power provider and an indirect wholly owned
subsidiary of Mirant Corporation. We were incorporated in Delaware on May 12,
1999 and effective November 1, 2001, we changed our form of organization from a
corporation to a limited liability company. We own or lease approximately 12,000
MW of electricity generation capacity in the United States and, as of December
31, 2002, operate 92 generating units at 22 plants located near major
metropolitan load centers in Maryland, Virginia, California, New York,
Massachusetts and Texas, giving us access to a wide variety of wholesale
customers.

     We produce and sell electricity in the United States under fixed price
contracts and on the spot market to utilities and energy merchants. We use
derivative financial instruments, such as forwards, futures, options and swaps
to manage our exposure to fluctuations in electric energy and fuel commodity
prices. These transactions are executed on behalf of the Company by Mirant
Americas Energy Marketing. Our portfolio of generating facilities is diversified
by geographic regions, fuel types, power markets and dispatch types. In
addition, Mirant Americas Energy Marketing arranges for the supply of
substantially all of the fuel used by our generating units and procures
emissions credits which are utilized in connection with our operations.

     We and our subsidiaries have entered into a number of service agreements
with subsidiaries of Mirant for the sale of our electric power, procurement of
fuel, labor and administrative services essential to operating our business.
These agreements are primarily with Mirant, Mirant Americas Energy Marketing and
Mirant Services. See below under "ECSA with Mirant Americas Energy Marketing,"
"Power Sale, Fuel Supply and Services Agreement" and Note 5 to our consolidated
financial statements for a further description of these agreements.

RESTATEMENT OF FINANCIAL STATEMENTS

     This report contains restated Consolidated Financial Statements of the
Company for the years 2002, 2001 and 2000 to correct certain accounting and
presentation errors that the Company identified in its previously issued
financial statements.

     In April 2003, the Company restated its Consolidated Financial Statements
as of, and for the years ended, December 31, 2001 and 2000 to give effect to the
adjustments set forth in Note 3B of the Notes to the Consolidated Financial
Statements. These adjustments gave effect to the following:

     - an increase in opening retained earnings as of January 1, 2000, of $7
       million, which has been reflected as a prior period adjustment;

     - a decrease in net income of $5 million in 2000; and

     - an increase in net income of $72 million in 2001.

     In addition, the Company reclassified the presentation of the operations of
the State Line and Neenah generating facilities as discontinued operations
pursuant to Statement of Financial Accounting Standards ("SFAS") No. 144
"Accounting for the Impairment or Disposal of Long-Lived Assets."

                                        31
<PAGE>

     In August 2003, the Company further restated its Consolidated Financial
Statements as of, and for the years ended, December 31, 2002, 2001 and 2000 to
give effect to the adjustments set forth in Note 3C of the Notes to the
Consolidated Financial Statements. These adjustments gave effect to the
following:

     - an increase of $1 million in net cash provided by operating activities
       and in net cash used in financing activities in 2002;

     - a decrease of $146 million in net cash provided by operating activities,
       a decrease in net cash used in investing activities of $147 million and a
       decrease in net cash provided by financing activities of $1 million in
       2001;

     - an increase of $178 million in net cash provided by operating activities
       and in net cash used in investing activities in 2000;

     - an increase in net income of $1 million for the year ended December 31,
       2002 and a decrease in net income of $5 million for the year ended
       December 31, 2001;

     - a decrease in total assets of $2 million, an increase in total
       liabilities of $7 million and a decrease in member's equity of $9 million
       as of December 31, 2002; and

     - a decrease in total assets of $3 million, an increase in total
       liabilities of $3 million and a decrease in member's equity of $6 million
       as of December 31, 2001.

     The Company has revised this Annual Report to give effect to the
adjustments described above and in Note 3C of the Notes to the Consolidated
Financial Statements, and to update certain disclosures contained in the Annual
Report to the time of filing.

INTERIM FINANCIAL INFORMATION

     Concurrently with the filing of this amended Annual Report, the Company has
filed amended quarterly reports for the periods ended March 31, 2002, June 30,
2002, and September 30, 2002. The amended quarterly reports give effect to the
restatements described in this amended Annual Report.

RESTRUCTURING CHARGES

     In 2002, as a result of changing market conditions and constrained access
to capital, Mirant adopted a plan to restructure its worldwide operations,
including those of the Company, by selling certain generating facilities,
canceling or suspending planned power plant developments, closing business
development offices and severing employees. We recorded $19 million of
restructuring charges primarily related to severance costs and costs for
suspending planned power plant developments during the year ended December 31,
2002. Management cannot determine at this time the extent to which additional
restructuring as a result of the Chapter 11 filings by Mirant will impact the
Company.

REVENUES

     Our operating revenues and expenses are derived from the operations of our
controlled subsidiaries, which are consolidated for accounting purposes. Most of
our revenues are derived from sales of capacity and energy from our generating
facilities to our affiliate, Mirant Americas Energy Marketing. Mirant Americas
Energy Marketing in turn sells the energy under fixed price agreements or
markets the energy in the spot and forward markets or other competitive power
markets. The market for wholesale electric energy in the United States is
largely deregulated. Our other revenues, which are not under fixed price
agreements, and results of our operations will depend, in part, upon prevailing
market prices for energy and capacity in these competitive markets.

     We retain the ultimate credit risk from the sales to third parties that
Mirant Americas Energy Marketing engages in on our behalf, except for sales
under Mirant Mid-Atlantic's Energy and Capacity Sales Agreement ("ECSA") under
which our credit risk is with Mirant Americas Energy Marketing.

                                        32
<PAGE>

     During 2002, our most significant fixed price agreements were Mirant
Mid-Atlantic's ECSA with Mirant Americas Energy Marketing (see Note 5 of "Notes
to Consolidated Financial Statements") and our agreement with the DWR entered
into on our behalf by Mirant Americas Energy Marketing, which represented
approximately 31% and 17%, respectively, of our operating revenues during 2002.

  ECSA WITH MIRANT AMERICAS ENERGY MARKETING

     At the inception date of the ECSA, the pricing under the ECSA was favorable
to Mirant Mid-Atlantic and its affiliates when compared to estimated market
rates in the PJM for power to be delivered over the initial term of the
agreement. The estimated market rates were based on quoted market prices in the
PJM, as adjusted upwards by approximately 12% for what the Company believed, at
the time, to be temporary anomalies in the quoted market prices based on
projected demand growth and other factors expected to affect demand and supply
in the PJM market through 2002. The market had experienced unusual fluctuations
in market prices because of low prices for natural gas, which is generally the
fuel used to set prices in the PJM. The Company did not believe that natural gas
prices would remain depressed through the end of 2002.

     At inception of the ECSA, the aggregate amount attributable to the
favorable pricing variance was approximately $167 million. The amount related
specifically to Mirant Mid-Atlantic's owned or leased facilities of $120 million
was accounted for as both an addition to member's interest and an offsetting
capital contribution receivable pursuant to the ECSA in its financial
statements. When Mirant Mid-Atlantic entered into the agreement, it assumed that
in 2002 Mirant Americas Energy Marketing would elect to take the contracted
minimum 75% of the capacity and output of the Mirant Mid-Atlantic's facilities
provided for in the ECSA. In January 2002, Mirant Americas Energy Marketing
exercised its option to increase the committed capacity to 100% of the total
output of the Company's facilities. As a result, Mirant Mid-Atlantic recorded an
additional equity contribution of $53 million in the first quarter of 2002
attributable to the favorable pricing terms of this additional 25% of the
capacity and output. This adjustment is also reflected in our financial
statements as both an addition to member's interest and an offsetting capital
contribution receivable pursuant to the ECSA.

     The contractual amounts payable under the ECSA in excess of the amount of
revenue recognized due to the favorable pricing terms of the ECSA were $139
million in 2002 and $33 million for the period from August 1, 2001 to December
31, 2001. These amounts are generally received in the month following the month
the related revenue is recognized, and are recorded as a reduction of the
capital contribution receivable pursuant to the ECSA when received. During the
year ended December 31, 2002 and for the period from August 1, 2001 to December
31, 2001, Mirant Mid-Atlantic received $129 million and $29 million,
respectively, under the ECSA that was applied as a reduction to the capital
contribution receivable pursuant to the ECSA. The capital contribution
receivable pursuant to the ECSA was $136 million at December 31, 2002, of which
$15 million represents amounts received subsequent to December 31, 2002 related
to the revenue recognized prior to that date and $121 million represents the
favorable pricing variance over 2003.

     The revenues recognized under the ECSA were not adjusted for subsequent
changes in market prices after the options are exercised. As a result, amounts
recognized as revenue under the ECSA did not necessarily reflect market prices
at the time the energy was delivered. Amounts recognized as revenue for capacity
and energy delivered under the ECSA exceeded the amounts based on current market
prices by approximately $179 million and $79 million for the year ended December
31, 2002 and for the period from August 1, 2001 to December 31, 2001,
respectively.

     In November 2002, Mirant Americas Energy Marketing exercised its option
under the ECSA to purchase 100% of Mirant Mid-Atlantic's capacity and energy in
2003 at contracted rates in the ECSA. The pricing under the ECSA was favorable
to Mirant Mid-Atlantic when compared to estimated market rates in the PJM for
power to be delivered in 2003. As result, Mirant Mid-Atlantic recorded $121
million as an addition to member's interest and an offsetting capital
contribution receivable pursuant to the ECSA in the fourth quarter of 2002
attributable to the favorable pricing terms for 2003.

                                        33
<PAGE>

     Effective May 1, 2003, Mirant Mid-Atlantic agreed to terminate the ECSA and
sell all of its capacity and energy under a power sale, fuel supply and service
agreement (the "Power and Fuel Agreement") to Mirant Americas Energy Marketing
at market prices. Under this agreement Mirant Americas Energy Marketing resells
Mirant Mid-Atlantic's energy products in the PJM spot and forward markets and to
other third parties. Mirant Mid-Atlantic is paid the amount received by Mirant
Americas Energy Marketing for such capacity and energy. As was true with the
ECSA, under the Power and Fuel Agreement, Mirant Mid-Atlantic has credit
exposure to Mirant Americas Energy Marketing for essentially all of its
revenues. Mirant Mid-Atlantic will pay Mirant Americas Energy Marketing a fee of
$7 million per year for this service, the same amount as had previously been
payable under the services and risk management agreement, which was terminated
at the same date as the ECSA.

     Over the term of the ECSA, PJM market prices have tended to be lower than
the prices received from Mirant Americas Energy Marketing under the ECSA.
However, as a result of higher spot prices in the PJM in the first quarter of
2003, had Mirant Mid-Atlantic received market prices for its energy, Mirant
Mid-Atlantic would have received approximately $71 million more in cash flows
than it received under the ECSA. For the remainder of 2003 as a whole, the
forward price curves at March 31, 2003 indicate that cash flows received under
the Power and Fuel Agreement are expected to exceed those under the ECSA.
Following the termination of the ECSA effective May 1, 2003, Mirant Mid-Atlantic
will reverse the remaining capital contribution receivable pursuant to the ECSA
that is attributable to periods after April 30, 2003.

POWER SALE, FUEL SUPPLY AND SERVICES AGREEMENT

     Effective May 1, 2003, Mirant Mid-Atlantic entered into the Power and Fuel
Agreement with Mirant Americas Energy Marketing. Mirant Mid-Atlantic's
subsidiary, Mirant Chalk Point, and its affiliates Mirant Peaker and Mirant
Potomac River also entered into power and fuel agreements on substantially
similar terms. Mirant Mid-Atlantic's Power and Fuel Agreement replaces its
master power sales agreement, including the ECSA, and its services and risk
management agreements with Mirant Americas Energy Marketing.

     The Power and Fuel Agreement provides that Mirant Americas Energy Marketing
purchases all of the energy and capacity of Mirant Mid-Atlantic's facilities and
pays Mirant Mid-Atlantic the amount received by Mirant Americas Energy Marketing
for the resale of such products, services or capacity. Mirant Americas Energy
Marketing is responsible for scheduling the output of Mirant Mid-Atlantic's
generating facilities.

     Mirant Americas Energy Marketing provides all fuel supply requirements,
including fuel oil, gas and coal, for Mirant Mid-Atlantic's generating
facilities, except for fuel supplied by third parties for the Morgantown
facility. Mirant Mid-Atlantic pays Mirant Americas Energy Marketing the market
price for natural gas, including transportation, used at any of its facilities.
Mirant Mid-Atlantic pays Mirant Americas Energy Marketing a price based on an
index price plus a transportation charge for fuel oil used at the Chalk Point
facility. For all other fuel oil, Mirant Mid-Atlantic pays Mirant Americas
Energy's actual cost. Mirant Mid-Atlantic reimburses Mirant Americas Energy
Marketing for coal, including transportation, at Mirant Americas Energy
Marketing's cost.

     Upon Mirant Mid-Atlantic's request, Mirant Americas Energy Marketing
procures all emissions credits necessary for the operation of Mirant
Mid-Atlantic's generating facilities and sells excess credits. Mirant Americas
Energy Marketing charges its actual cost of acquiring the credits and remits the
proceeds of any emission credit sales to Mirant Mid-Atlantic.

     Upon Mirant Mid-Atlantic's request, Mirant Americas Energy Marketing
procures or advises Mirant Mid-Atlantic to procure business interruption
insurance and forced outage insurance. The cost of insurance is charged to
Mirant Mid-Atlantic.

     Mirant Americas Energy Marketing enters into third party bilateral
contracts, forward sales, and financial products (including futures, swaps and
option contracts) for Mirant Mid-Atlantic. The costs,

                                        34
<PAGE>

including third party broker costs, transaction fees, and gains and losses
related to the bilateral contracts, forward sales and financial products are
charged to or paid to Mirant Mid-Atlantic.

     Mirant Mid-Atlantic pays Mirant Americas Energy Marketing a monthly service
fee. Mirant Americas Energy Marketing is not entitled to any bonus payments
under the Power and Fuel Agreement. The Power and Fuel Agreement expires
December 31, 2003.

 DWR AGREEMENT

     On May 22, 2001, Mirant Americas Energy Marketing entered into a 19-month
agreement with the DWR to provide the State of California with approximately 500
MW of electricity during peak hours through December 31, 2002. The prices
realized under our power sales agreement with the DWR were based on the market
prices at the time we entered into the agreement. These prices were
approximately $150 per MWh. In 2003, the Company converted some of the units
(approximately 1,700 out of 2,000 MW) that were contracted under the California
DWR agreement to RMR condition 2 units, which provide revenue based on a fixed
rate of return and the units' operating costs. Under the RMR condition 2
contract, we will receive less revenue from our California properties in 2003.

  SEASONALITY

     Our revenues are generally affected by seasonal changes in weather
conditions. Peak demand for electricity typically occurs during the summer
months, caused by the increased use of air-conditioning. Cooler than normal
temperatures during months that are normally warm may lead to reduced use of
air-conditioners, which would reduce the short-term demand for energy and result
in a reduction in wholesale prices. Although the fixed price Mirant Mid-Atlantic
received under the ECSA reduced the impact of seasonality on the price we
received for our energy from August 1, 2001 to April 30, 2003, our revenues
subsequent to April 30, 2003 are expected to be generally affected by seasonal
changes now that Mirant Mid-Atlantic revenues are based on market prices.

EXPENSES

     Our costs are primarily derived from the ongoing operations and maintenance
of our generating facilities and capital expenditures needed to ensure their
continued reliable, safe and environmentally compliant operation. A significant
portion of our operating expenses result from transactions with related parties,
primarily Mirant Americas Energy Marketing, Mirant Americas, Inc. (Mirant
Americas), Mirant Services and Mirant.

     Cost of fuel, electricity and other products for our generating facilities
is our largest expense representing over 70% of our operating expenses. Most of
our fuel cost results from transactions with an affiliate. Most of our operating
subsidiaries have entered into fuel supply agreements with Mirant Americas
Energy Marketing for the majority of our fuel needs, the cost of which is
charged to our subsidiaries based upon actual costs incurred by them. Mirant
Americas Energy Marketing also provides fuel and procures emissions credits
necessary for the operation of our generating facilities through services and
risk management agreements. We also have agreements with third parties for our
fuel needs.

     We have other related party agreements for labor and general and
administrative services. These services are essential to the operations of our
business. Management believes these costs are reasonable and substantially
similar to costs we would incur on a stand-alone basis.

     Our other operating expenses relate primarily to operating leases,
maintenance costs, depreciation and amortization of our long-lived assets and
certain general and administrative expenses, such as bad debt expense and audit
and legal fees.

SPARK SPREADS

     Lower power prices and higher natural gas prices resulted in reduced spark
spreads and resulted in lower gross margins in 2002 compared to unusually high
spark spreads in 2001 and 2000.

                                        35
<PAGE>

RESULTS OF OPERATIONS

     Our net income decreased by $336 million in 2002 compared to 2001. Key
factors affecting our 2002 results are as follows:

     - Overall industry conditions in 2002 were dramatically different than what
       we experienced in 2001 and 2000. Power prices declined significantly in
       2002 compared to 2001, due to milder weather and additional capacity.

     - In 2002, the prices realized under our power sales agreement with the
       DWR, which expired in December 2002, were above current market prices.
       For 2003, the Company has converted some of the generating units
       (approximately 1,700 out of 2,000 MW) that were contracted under the DWR
       agreement to RMR condition 2 units, which will provide lower revenues
       than in 2002 based on fixed payments for the units' capacity.

     - In 2001, net income includes a $73 million provision related to
       receivables due from both the PX, which filed for bankruptcy protection
       in 2001, and CAISO.

     - In 2002, we recorded a $20 million goodwill impairment charge after
       failing the Step I review in the Company's annual goodwill assessment.
       This change is noncash and reflects management's best estimate of the
       impairment as if a fully completed Step II review was performed. A Step
       II review will be finalized in the second quarter, but we do not expect
       our estimate to change materially. See Critical Accounting Policies
       section for further details.

     Our operating revenues and expenses from affiliates and non-affiliates
aggregated by classification are as follows (in millions):

2002 -- RESTATED

<Table>
<Caption>
                                                              AFFILIATES   NON-AFFILIATES   TOTAL
                                                              ----------   --------------   ------
<S>                                                           <C>          <C>              <C>
Operating revenues..........................................    $2,320         $ 233        $2,553
Operating expenses:
  Cost of fuel, electricity and other products..............     1,504            88         1,592
  Depreciation and amortization.............................        --           110           110
  Generation facilities rent................................        --            96            96
  Maintenance...............................................        39            66           105
  Selling, general and administrative.......................        70            45           115
  Impairment loss...........................................        --            20            20
  Other operating...........................................        81           161           242
                                                                                            ------
Operating income............................................                                   273
Other income (expense), net.................................        41          (194)         (153)
Provision for income taxes..................................        --            56            56
                                                                                            ------
Income from continuing operations...........................                                $   64
                                                                                            ======
</Table>

                                        36
<PAGE>

2001 -- RESTATED

<Table>
<Caption>
                                                              AFFILIATES   NON-AFFILIATES   TOTAL
                                                              ----------   --------------   ------
<S>                                                           <C>          <C>              <C>
Operating revenues..........................................    $5,156         $ 137        $5,293
Operating expenses:
  Cost of fuel, electricity and other products..............     3,433            21         3,454
  Depreciation and amortization.............................        --           164           164
  Generation facilities rent................................        --            96            96
  Maintenance...............................................        44            87           131
  Selling, general and administrative.......................       432           211           643
  Other operating...........................................        69           132           201
                                                                                            ------
Operating income............................................                                   604
Other income (expense), net.................................        24          (225)         (201)
Provision for income taxes..................................        --             1             1
                                                                                            ------
Income from continuing operations...........................                                $  402
                                                                                            ======
</Table>

2000 -- RESTATED

<Table>
<Caption>
                                                              AFFILIATES   NON-AFFILIATES   TOTAL
                                                              ----------   --------------   ------
<S>                                                           <C>          <C>              <C>
Operating revenues..........................................    $1,987         $ 166        $2,153
Operating expenses:
  Cost of fuel, electricity and other products..............     1,293            18         1,311
  Depreciation and amortization.............................        --            71            71
  Generation facilities rent................................        --             3             3
  Maintenance...............................................        26            49            75
  Selling, general and administrative.......................       156           110           266
  Other operating...........................................        44            70           114
                                                                                            ------
Operating income............................................                                   313
Other income (expense), net.................................         2           (79)          (77)
Provision for income taxes..................................        --            94            94
                                                                                            ------
Income from continuing operations...........................                                $  142
                                                                                            ======
</Table>

  2002 VERSUS 2001

     Operating Revenues.  Our operating revenues for the year ended December 31,
2002 were $2.6 billion, a decrease of $2.7 billion, or 52%, from 2001. The
following factors were primarily responsible for the decrease in operating
revenues.

     - Our revenues decreased primarily due to decreased market prices for power
       and reduced power sales volumes (both generation and purchased power)
       particularly in the California market during 2002. California accounted
       for 31% of our operating revenues in 2002 compared to 62% in 2001, a
       decline of $2.5 billion. Market prices in California declined by nearly
       60% from an average price of approximately $148/MWh to an average price
       of approximately $61/MWh. Power sales volumes declined by approximately
       41% due to decreased demand for power in California. Our power sales
       agreement with the California DWR expired in December 2002. In 2003, the
       Company converted some of the units (approximately 1,700 out of 2,000 MW)
       that were contracted under the California DWR agreement to RMR condition
       2 units, which provide revenue based on a fixed rate of return and the
       units' operating costs which will be at a lower price than the previous
       DWR contract.

                                        37
<PAGE>

     - Revenues from our Mid-Atlantic operations were $815 million, or 20% lower
       in 2002 primarily due to decreased market prices for energy in the
       region. As market prices declined in 2001, Mirant Mid-Atlantic terminated
       the use of certain short-term fixed price contracts with Mirant Americas
       Energy Marketing and began selling energy to Mirant Americas Energy
       Marketing through a long-term contract, the ECSA (see Note 5 of "Notes to
       Consolidated Financial Statements"), in August 2001. The fixed prices for
       energy that Mirant Mid-Atlantic received under the ECSA during 2001 and
       2002 remained fairly constant over each contract period while market
       prices for energy declined.

     - These decreases were partially offset by operating revenues related to
       Mirant New England, LLC, which was contributed to us by our parent in
       January 2002 and by higher revenues earned from operating the Benning and
       Buzzard Point facilities resulting from an increase in fuel usage at
       those facilities. In addition, in 2001, the Company recorded a $106
       million provision related to receivables due from the PX, the CAISO and
       Pacific Gas and Electric.

     Operating Expenses.  Our operating expenses for the year ended December 31,
2002 were $2.3 billion, a decrease of $2.4 billion, or 51%, from 2001. The
following factors were primarily responsible for the decrease in operating
expenses.

     - Cost of fuel, electricity and other products for the year ended December
       31, 2002 was $1.6 billion, compared to $3.5 billion in 2001. This
       decrease of $1.9 billion, or 54%, was primarily attributable to decreased
       power sales volumes and lower prices for natural gas, particularly in
       California, during 2002 and was consistent with our decrease in operating
       revenues. As noted above, power sales volumes in this region declined by
       approximately 41%. Prices for natural gas, the primary fuel used for
       margin-setting the market price for electricity in this region, declined
       by 52%. In addition, a reduction in the proportion of generation from
       less efficient cycling units reduced fuel costs per megawatt hour in the
       year ended December 31, 2002, as compared to 2001. The decrease in cost
       of fuel, electricity and other products was partially offset by the
       purchased power costs of Mirant New England, LLC, which was contributed
       to us in January 2002, and by the cost of the additional fuel usage in
       Mirant Mid-Atlantic facilities arising from higher generation volumes in
       the year ended December 31, 2002, as compared to 2001.

     - Depreciation and amortization expenses for the year ended December 31,
       2002 were $110 million, compared to $164 million in 2001. The decrease of
       $54 million was primarily a result of the elimination of goodwill
       amortization from the implementation of Statement of Financial Accounting
       Standards No. 142, "Goodwill and Other Intangible Assets." In 2001,
       goodwill and trading rights amortization was $42 million.

     - Maintenance expenses for the year ended December 31, 2002 were $105
       million, compared to $131 million in 2001. The decrease of $26 million
       was primarily due to higher maintenance requirements in 2001 from our
       plants in the western United States as a result of the increased demand
       on those plants during the period.

     - Selling, general and administrative expenses for the year ended December
       31, 2002 were $115 million, compared to $643 million in 2001. This
       decrease of $528 million was primarily due to a change in the services
       and risk management agreement with Mirant Americas Energy Marketing (see
       Note 5 of "Notes to Consolidated Financial Statements") in which the
       Company was previously charged a bonus based on the percentage by which
       revenues exceeded costs under the agreement. In 2001, this bonus expense
       was approximately $378 million. In 2001, the Company recorded bad debt
       expense of $73 million and $56 million related to the California
       receivables described above and the Enron bankruptcy and incurred legal
       expenses of approximately $30 million associated with the legal
       proceedings in California (see Item 3, "Legal Proceedings").

     Provision for Income Taxes.  The provision for income taxes for the year
ended December 31, 2002 was $56 million compared to $1 million in 2001. The
income tax provision is higher primarily due to the reversal of approximately
$152 million in deferred tax liabilities in 2001 as a result of our change in
form

                                        38
<PAGE>

of organization from a corporation to a limited liability company, partially
offset by a lower tax provision from lower pretax income in our taxable
subsidiaries in 2002 compared to 2001.

  2001 VERSUS 2000

     Operating Revenues.  Our operating revenues for the year ended December 31,
2001 were $5.3 billion, an increase of $3.1 billion, or 146%, from 2000. This
increase resulted primarily from the combination of unusually high prices for
power in the first quarter of 2001 and increased market demand for power in the
western United States. The increase in revenues was also attributable to the
contributions from the plants we acquired in Maryland from PEPCO in December
2000, which contributed $1.0 billion in revenues, and from the first and second
phases of our Texas plant which were completed in June 2000 and June 2001,
respectively. In addition, the 2000 amounts reflect provisions taken related to
revenues recognized in 1999 from our California operations under RMR contracts.

     Operating Expenses.  Our operating expenses for the year ended December 31,
2001 were $4.7 billion, an increase of $2.9 billion, or 155%, from 2000. The
following factors were primarily responsible for the increase in operating
expenses.

     - Cost of fuel, electricity and other products for the year ended December
       31, 2001 was $3.5 billion, compared to $1.3 billion in 2000. This
       increase of $2.1 billion, or 163%, primarily resulted from the
       combination of higher prices for natural gas in the first quarter of 2001
       and increased market demand for natural gas and power in the western
       United States. The increase was also attributable to additional fuel and
       purchased power costs from the plants we acquired in Maryland from PEPCO
       in December 2000 and from the first and second phases of our Texas plant
       which were completed in June 2000 and 2001, respectively.

     - Depreciation and amortization expenses for the year ended December 31,
       2001 were $164 million, compared to $71 million in 2000. The increase of
       $93 million was primarily due to goodwill and other intangible asset
       amortization of $77 million recorded during 2001 related to the assets we
       acquired from PEPCO and at our Texas plant.

     - Generation facilities lease expenses for the year ended December 31, 2001
       were $96 million, compared to $3 million in 2000. This increase is due to
       the lease of two generating facilities in connection with our acquisition
       from PEPCO on December 19, 2000.

     - Maintenance expenses for the year ended December 31, 2001 were $131
       million, compared to $75 million in 2000. The increase of $56 million was
       primarily due to higher maintenance requirements in 2001 from our plants
       in the western United States as a result of the increased demand on those
       plants during the period.

     - Selling, general and administrative expenses for the year ended December
       31, 2001 were $643 million, compared to $266 million in 2000. This
       increase of $377 million was primarily due to costs incurred under the
       administrative services arrangements with Mirant Americas Energy
       Marketing totaling $378 million, a $246 million increase from the same
       period in 2000. The increase was also attributable to provisions of $73
       million taken in relation to uncertainties in the California power market
       and provisions of $56 million taken related to amounts due from Enron as
       a result of its bankruptcy in December 2001.

     Other Expense, Net.  Other expense, net for the year ended December 31,
2001, was $201 million, an increase of $124 million from 2000. This increase was
primarily due to an increase in interest expense related to borrowings to
finance acquisitions but was partially offset by interest income on notes
receivable from affiliates.

     Provision for Income Taxes.  Income tax expense for the year ended December
31, 2001 was $1 million as compared to income tax expense of $94 million in
2000. The income tax provision for 2001 is lower primarily because of the
reversal of deferred tax liabilities totaling approximately $152 million, as a
result of our change in form of organization from a corporation to a limited
liability company.

                                        39
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

     The matters described in "Liquidity and Capital Resources," to the extent
that they relate to future events or expectations, may be significantly affected
by the Chapter 11 filings. The Chapter 11 filings will involve, or may result
in, various restrictions on our activities, limitations on financing, the need
to obtain Bankruptcy Court approval for various matters, and uncertainty as to
relationships with vendors, suppliers, customers and others with whom we, Mirant
Americas Generation or Mirant may conduct or seek to conduct business.

     During the pendency of the Chapter 11 proceeding, Mirant and the debtor
subsidiaries, including the Company and Mirant Mid-Atlantic, will participate in
an inter-company cash management program pursuant to which cash balances at
Mirant and its participating subsidiaries will be transferred to central
concentration accounts and, if necessary, lent to Mirant and its participating
subsidiaries to fund working capital and other needs. Such inter-company
transfers will be recorded as inter-company loans.

  CASH FLOWS

     In connection with the Chapter 11 filings, Mirant and its debtor
subsidiaries, including the Company, have secured a commitment, subject to
approval of the Bankruptcy Court and final documentation, for $500 million in
debtor-in-possession financing. This commitment expires on September 5, 2003.
The Company is currently working with the lender to finalize the facility,
however, there can be no assurance that Mirant will be able to close this
facility by the expiration date. As of August 15, 2003, Mirant and its
subsidiaries had approximately $1.29 billion in total cash, approximately $351
million of which was legally restricted and $125 million of which was held for
operating, working capital or other purposes at various subsidiaries. Mirant
anticipates that the debtor-in-possession financing, together with its available
cash, will be sufficient to fund the operations of Mirant and its subsidiaries
during the restructuring process.

     Historically, we have obtained cash from operations, borrowings under
credit facilities, borrowings from issuances of senior debt and borrowings,
capital contributions from Mirant and capital contributions pursuant to the
ECSA. Because our operations are conducted primarily by our subsidiaries, our
cash flows are dependent upon cash dividends, distributions and other transfers
from our subsidiaries, including Mirant Mid-Atlantic. The ability of Mirant
Mid-Atlantic to make distributions is subject to meeting a fixed charge coverage
ratio under the terms of its lease transaction. The cash flows received by
Mirant Mid-Atlantic from Mirant Americas Energy Marketing as a capital
contribution pursuant to the ECSA have been recorded in the accompanying
consolidated statements of cash flows as a financing activity. Effective May 1,
2003, Mirant Mid-Atlantic terminated the ECSA with Mirant Americas Energy
Marketing and entered into a Power and Fuel Agreement to sell energy and
capacity at market prices.

     Our cash flows related to revenues recognized from our affiliates and
non-affiliates, and the related capital contribution received pursuant to the
ECSA generally were received in the month following recognition in the income
statement. Our cash payments related to services rendered by our affiliates and
non-affiliates generally are paid in the month following the month the services
are recorded as an expense.

     Net cash provided by operating activities totaled $523 million in 2002, as
compared to $285 million in 2001. This increase of $238 million was due
primarily to an increase in accrued income taxes of $185 million, a change of
$164 million in derivative financial instruments, a decrease in prepaid rent of
$79 million and net decreases in operating assets and increases in operating
liabilities, excluding accrued income taxes and prepaid rent, of $241 million.
These increases were partially offset by a decrease in net income of $336
million and a decrease of $66 million in depreciation and amortization.

     Net cash provided by investing activities totaled $97 million in 2002, as
compared to $513 million used in investing activities in 2001. This change was
primarily due to net proceeds from the sale of our State Line generating
facility of $183 million in 2002 and net proceeds received in 2002 totaling $260
million on notes receivables from affiliates compared to net issuances of notes
receivable from affiliates of $194 million in 2001. This was partially offset by
net repayments of advances to affiliates which

                                        40
<PAGE>

totaled $178 million in 2001 compared to none in 2002. In addition, there was a
reduction in capital expenditures of $126 million from $479 million in 2001 to
$353 million in 2002.

     Net cash used in financing activities totaled $380 million in 2002, as
compared to $175 million provided by financing activities in 2001. This change
was primarily due to an increase in dividends paid from $221 million in 2001 to
$797 million in 2002. In addition, net notes payable to affiliates repaid in
2002 amounted to $125 million compared to proceeds received of $323 million from
net notes payable to affiliates in 2001. These were partially offset by net
proceeds from debt of $227 million in 2002 compared to $6 million in 2001,
capital contributions of $179 million in 2002 compared to $38 million in 2001
and capital contributions received pursuant to the ECSA of $129 million in 2002
compared to $29 million in 2001.

  NOTES RECEIVABLE FROM AND NOTES PAYABLE TO AFFILIATES

     In December 2000, Mirant Potomac River, LLC ("Mirant Potomac River") and
Mirant Peaker, LLC ("Mirant Peaker"), both wholly owned subsidiaries of Mirant,
borrowed approximately $223 million from Mirant Mid-Atlantic to finance their
acquisition of generation facilities from PEPCO (see Note 5 of "Notes to
Consolidated Financial Statements"). The notes receivable are unsecured and are
due on December 30, 2028 with 10% per annum interest payable semiannually, in
arrears, on June 30 and December 30. Any amount not paid when due bears interest
thereafter at 12% per annum. Up to $8 million per year may be prepaid at the
election of the borrower. Interest earned by Mirant Mid-Atlantic from Mirant
Potomac River and Mirant Peaker was $23 million for each of the years ended
December 31, 2002 and 2001 and $1 million for the period from July 12, 2000
(inception) through December 31, 2000.

     During 2002, the various operating subsidiaries of Mirant Americas
Generation participated in separate cash management agreements with Mirant (see
Note 5 of "Notes to Consolidated Financial Statements"), whereby any excess cash
was transferred to Mirant pursuant to a note agreement which was payable upon
demand. In addition, the subsidiaries borrowed funds from Mirant under the
agreements. During the fourth quarter of 2002, these cash management agreements
were terminated and all outstanding advances were repaid.

  CONTRIBUTION OF MIRANT NEW ENGLAND, LLC TO MIRANT AMERICAS GENERATION

     Effective January 1, 2002, Mirant Americas transferred its ownership
interest in Mirant New England, LLC (a wholly owned subsidiary of Mirant
Americas) and its assets and liabilities to Mirant Americas Generation (see Note
5 of "Notes to Consolidated Financial Statements"). The transfer was accounted
for as cash and non-cash capital contributions of approximately $7 million and
$287 million, respectively to Mirant Americas Generation in the first quarter of
2002. At January 1, 2002, Mirant New England, LLC's most significant asset was a
$255 million note receivable from Mirant Americas, Inc. The note receivable is
payable on demand and bears interest at 6%, which is payable monthly.

  MIRANT MID-ATLANTIC CAPITAL CONTRIBUTION AGREEMENT WITH MIRANT

     Under a capital contribution agreement, Mirant Potomac River and Mirant
Peaker are required to make distributions to Mirant at least once per quarter,
if funds are available. Distributions are equal to cash available after taking
into account projected cash requirements, including mandatory debt service,
prepayments permitted under the Mirant Potomac River and the Mirant Peaker
notes, and maintenance reserves, as reasonably determined by Mirant. Mirant is
required to contribute or cause these amounts to be contributed to Mirant
Mid-Atlantic. For the years ended December 31, 2002 and 2001, total capital
contributions received by Mirant Mid-Atlantic under this agreement totaled $39
million and $25 million, respectively. During the pendency of the Chapter 11
proceedings, we do not anticipate that Mirant Potomac River or Mirant Peaker
will distribute dividends.

                                        41
<PAGE>

  DEBT

     The Company is in default on approximately $2.8 billion of currently
outstanding debt. Subject to certain exceptions in the Bankruptcy Code, the
Chapter 11 filings automatically stayed the continuation of most actions against
the Mirant Debtors, including most actions to collect pre-petition indebtedness
or to exercise control over the property of the bankruptcy estate. As a result,
absent an order of the Bankruptcy Court, creditors are precluded from collecting
pre-petition debts, and substantially all pre-petition liabilities are subject
to compromise under a plan of reorganization.

     As of December 31, 2002 and 2001, the Company had noncurrent notes payable
outstanding of $2.8 billion and $2.6 billion, respectively, including senior
notes and bank credit facilities (also refer to Note 10 of "Notes to
Consolidated Financial Statements"). In July 2002, the Company fully drew the
commitments under its two revolving credit facilities. The net proceeds from
additional borrowings of approximately $227 million were used to repay $131
million of notes payable to affiliates and for working capital and capital
expenditures.

     In addition to other covenants and terms, each of our credit facilities
includes minimum debt service coverage, a maximum leverage covenant and a
minimum debt service coverage test for dividends and distributions. As of
December 31, 2002, there were no events of default under such credit facilities.

 DEBT OBLIGATIONS, OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

     As of December 31, 2002, the Company has future debt repayments, lease
obligations, purchase commitments and other agreements as follows (in millions):

<Table>
<Caption>
                                                          CONTRACTUAL CASH OBLIGATIONS BY YEAR
                                                 ------------------------------------------------------
                                                 TOTAL    2003   2004   2005   2006   2007   THEREAFTER
                                                 ------   ----   ----   ----   ----   ----   ----------
<S>                                              <C>      <C>    <C>    <C>    <C>    <C>    <C>
Long-term debt.................................  $2,800   $ 50   $250   $ --   $500   $ --     $2,000
Operating lease obligations(1).................   2,777    155    126    120    109    114      2,153
Long-term service agreements(2)................     318     11     10     18     22     22        235
Construction related purchase commitments (Note
  12)..........................................     209     49      1    135     21      2          1
Fuel purchase and transportation
  commitments(3)...............................     610    113    119    120    126    128          4
                                                 ------   ----   ----   ----   ----   ----     ------
Total..........................................  $6,714   $378   $506   $393   $778   $266     $4,393
                                                 ======   ====   ====   ====   ====   ====     ======
</Table>

---------------

(1) Substantially all of these leases relate to Mirant Mid-Atlantic's Morgantown
    and Dickerson facilities (see Note 12 of "Notes to Consolidated Financial
    Statements"). Upon an event of default by Mirant Mid-Atlantic, the lessors
    are entitled to a termination value payment as defined in the agreements,
    which, in general, decreases over time. At December 31, 2002, the
    termination value was approximately $1.5 billion. Upon expiration of the
    original lease term, the termination value will be $300 million.

(2) Amount represents the total estimated commitments for long-term service
    agreements (see Note 12 of "Notes to Consolidated Financial Statements")
    associated with completed turbines.

(3) The majority of these commitments relate to the minimum fuel purchase
    commitments at the Morgantown facility, which became effective in July 2002.

 SUBSIDIARY GUARANTEES

     As the Company or its subsidiaries have entered into construction
contracts, some of the contracts have required a guarantee by Mirant Americas
Generation to fulfill the obligation under the contract to pay the amount
outstanding in the event that the subsidiary is unable to pay. As of December
31, 2002, these guarantees amounted to $4 million and expire upon completion of
the subsidiaries' obligations under the contracts in 2003.

                                        42
<PAGE>

 PARENT GUARANTEES

     Mirant New England, LLC is required to sell electricity at fixed prices to
Cambridge Electric Light Company ("Cambridge") and Commonwealth Electric Company
("Commonwealth") in order for them to meet their supply requirements to certain
retail customers. In April 2002, Mirant issued a guarantee in the amount of $188
million for any obligations Mirant New England, LLC may incur under its
Wholesale Transition Service Agreement with Cambridge and Commonwealth. Both the
guarantee and the agreement expire in February 2005.

     Mirant has provided letters of credit on behalf of Mirant Americas
Generation subsidiaries. Mirant has provided letters of credit for Mirant
Americas Generation's debt related obligations, power sales obligations or other
contractual agreements totaling $103 million, $11 million, and $4 million,
respectively, as of December 31, 2002. None of these letters of credit were
drawn on at December 31, 2002. In the event of a draw on such letters of credit,
Mirant would be obligated to repay the amounts. The letter of credit relating to
the power sales obligations was terminated in January 2003 in conjunction with
the sale of the Neenah generating facility. The remaining letters of credit
expire in 2003. Unless the credit facilities are amended, Mirant will be unable
to renew these letters of credit when they expire.

 MIRANT MID-ATLANTIC MORGANTOWN AND DICKERSON LEASES

     In connection with Mirant Mid-Atlantic's acquisition of PEPCO's generating
assets, several owner lessors each own undivided interests in the Dickerson and
Morgantown baseload generating assets. We, through Mirant Mid-Atlantic, have
entered into long-term leases for each of these undivided interests. The leases
were part of the leveraged lease transactions that raised approximately $1.5
billion, which was used by the owner lessors to acquire the undivided interests
in the lease facilities and to pay the lease transaction expenses.

     The subsidiaries of the institutional investors who hold the membership
interests in the owner lessors are called owner participants. Equity funding by
the owner participants plus transaction expenses paid by the owner participants
totaled $299 million. The issuance and sale of pass through certificates raised
the remaining $1.224 billion.

     Pass through certificates in the aggregate principal amount of $1.224
billion were issued on December 18, 2000. The pass through certificates are not
our, or Mirant Mid-Atlantic's, direct obligations. Each pass through certificate
represents a fractional undivided interest in one of three pass through trusts
formed pursuant to three separate pass through trust agreements between State
Street Bank and Trust Company of Connecticut, National Association, as pass
through trustee, and Mirant Mid-Atlantic.

     The property of the pass through trusts consists of lessor notes. The
lessor notes were issued in connection with eleven separate leveraged lease
transactions with respect to each lessor's undivided interest in either (i) the
Dickerson electric generating baseload units 1, 2 and 3 and related assets or
(ii) the Morgantown electric generating baseload units 1 and 2 and related
assets. The lessor notes issued by an owner lessor are secured by that owner
lessor's undivided interest in the lease facilities and its rights under the
related lease and other financing documents.

     The lessor notes issued by each owner lessor were issued in three series.
Each pass through trust purchased one series of the lessor notes issued by each
owner lessor so that all of the lessor notes held in each pass through trust
have an interest rate corresponding to the interest rate of the pass through
certificates, and a final maturity on or before the final expected distribution
date applicable to the certificates issued by that pass through trust. Principal
and interest paid on the lessor notes held in each pass through trust is
distributed by each pass through trust to its certificate holders on June 30 and
December 30 of each year.

     Although neither the certificates nor the lessor notes are obligations of,
or guaranteed by, us or Mirant Mid-Atlantic, the amount unconditionally payable
by Mirant Mid-Atlantic under the leases of the leased facilities will be at
least sufficient to pay in full when due all payments of principal, premium, if
any, and interest on the lessor notes. The lease obligations of Mirant
Mid-Atlantic are not obligations of, or

                                        43
<PAGE>

guaranteed by, us or our indirect parent, Mirant, or any of its other
affiliates. However, Mirant is currently providing a letter of credit to support
our obligation to maintain the rent payment reserve required in connection with
this lease transaction.

     The lease payment obligations of Mirant Mid-Atlantic are senior unsecured
obligations and rank equally in right of payment with all of its other existing
and future senior unsecured obligations. Under the terms of the lease, Mirant
Mid-Atlantic is responsible for the payment of rent to the indenture trustee,
which in turn makes payments of principal and interest to the pass through trust
and any remaining balance to the owner lessors for the benefit of the owner
participants.

     Mirant Mid-Atlantic is in default under the leveraged lease transaction.
Subject to certain exceptions in the Bankruptcy Code, the Chapter 11 filings
automatically stayed the continuation of most actions against Mirant and its
subsidiaries, including Mirant Mid-Atlantic, including most actions to collect
pre-petition indebtedness or to exercise control over the property of the
bankruptcy estate. As a result, absent an order of the Bankruptcy Court,
creditors are precluded from collecting pre-petition debts, and substantially
all pre-petition liabilities are subject to compromise under a plan of
reorganization. Although Mirant Mid-Atlantic has historically accounted for
these leases as operating leases, due to the Chapter 11 filings, the appropriate
characterization of Mirant Mid-Atlantic's obligations thereunder is subject to a
determination of the Bankruptcy Court. The Company cannot currently determine
the effect of a recharacterization of these obligations by the Bankruptcy Court.

 MIRANT MID-ATLANTIC'S RESTRICTIONS ON ADDITIONAL INDEBTEDNESS AND PAYMENT OF
 DIVIDENDS

     During the pendency of the Chapter 11 proceedings, it is not anticipated
that any of the debtor subsidiaries of Mirant, including Mirant Mid-Atlantic,
will declare or pay dividends.

     Pass through certificates related to the leveraged lease transactions
discussed above were issued in December 2000 in connection with the acquisition
by the owner lessors of the Morgantown and Dickerson generating facilities.
Mirant Mid-Atlantic has entered into long-term leases for these facilities. The
pass through certificates are not our, or Mirant Mid-Atlantic's, direct
obligations. However, because the operating lease payments made by Mirant
Mid-Atlantic for the Morgantown and Dickerson generating facilities support the
ultimate lessor notes for the facilities, the pass through certificates restrict
Mirant Mid-Atlantic's ability to incur further indebtedness in certain
circumstances. If the form or purpose of indebtedness is not specifically
permitted by the lease agreement, additional indebtedness cannot be incurred
unless each of Moody's and S&P confirms the then current rating for the pass
through certificates; provided, however, that if the certificates are rated by
either agency as below investment grade, the additional indebtedness may not be
incurred unless Mirant Mid-Atlantic meets certain coverage ratios. As of August
15, 2003, all ratings of the pass through certificates by S&P, Moody's and
Fitch, Inc. ("Fitch") were non-investment grade.

     The pass through certificates also restrict Mirant Mid-Atlantic's ability
to make certain payments. Among the limitations is a prohibition on dividend
payments, unless certain coverage ratios are met. Specifically, in order to make
a dividend distribution Mirant Mid-Atlantic's fixed charge coverage ratio must
exceed 1.7 to 1.0 for the most recently ended four fiscal quarter period as well
as for each of the next two periods of four fiscal quarters (a total of eight
quarters).

 CONVERSION TO A LIMITED LIABILITY COMPANY

     Effective November 1, 2001, we changed our form of organization from a
corporation to a limited liability company. The effect of this change of
organization is that taxes will no longer be paid directly by us, but rather,
will accrue directly to our sole owner, Mirant Americas. Furthermore, we also
changed the form of organization of one of our wholly owned subsidiaries from a
corporation to a limited liability company. Our consolidated financial
statements will continue to reflect the accounting and reporting for income
taxes for our subsidiaries that continue to retain their corporate organization
structure. As a result of these changes in organization structure, we recognized
income in the fourth quarter of 2001 totaling

                                        44
<PAGE>

approximately $152 million related to the reversal of deferred income taxes,
which have previously been recognized, for which we are no longer directly
obligated.

 NOX ALLOWANCES

     Our Mid-Atlantic, New York, and New England generating facilities are
subject to the northeast ozone transport region NOx allowance cap and trade
regulatory program. As part of that regulatory program, the various state
regulations allocate NOx emission allowances to covered facilities, and if the
allocated allowances are not sufficient to cover actual NOx emissions,
facilities must purchase NOx allowances from other facilities. We presently
purchase additional NOx allowances in addition to our allocation to cover our
emissions. Due to the NOx SIP Call Rule promulgated by the EPA, we expect that
the number of allowances allocated to our plants will decrease in 2003 and that
the market price may increase significantly in 2003 and in subsequent years for
the NOx allowances we will need to purchase. We believe that the potential
decrease in the number of allowances allocated to our plants or increase in the
price we pay for allowances will not have a material effect on our operations;
however, there can be no assurance that the additional cost we may incur will be
recoverable from the revenues we realize.

  UNION NEGOTIATIONS

     In June 2003, Mirant and International Brotherhood of Electrical Workers
Union 503 in New York entered into a new labor agreement that is effective from
June 1, 2003 until June 1, 2008.

     Effective August 10, 2003, we unilaterally implemented the terms and
conditions of a final labor agreement proposed to power plant employees
represented by Local Union 1900, I.B.E.W. at our Mirant Mid-Atlantic plants in
Washington D.C., Maryland, and Virginia. There is a risk that there will be a
strike or some other form of adverse collective action by the union. If a strike
does occur, there is a risk that such action could disrupt the ability of these
plants to produce energy. To mitigate and reduce the risk of disruption as
described above, we have engaged in contingency planning for continuation of our
generation activities during an adverse collective action by the union.

  RESTRICTION OF NATURAL GAS SUPPLY

     On July 29, 2003 Dominion Transmission Inc. shut off gas to the lateral
line owned by Washington Gas which serves the Chalk Point facility. Dominion
Transmission plans to increase the operating pressure on the main natural gas
pipeline to a level greater than can be received by the lateral line owned by
Washington Gas. The Chalk Point facility, at least temporarily, cannot be fueled
by natural gas. The generating units affected are cycling units with a capacity
of 1,224 MW, owned by Mirant Chalk Point, and peaking units with a capacity of
522 MW, owned or leased by Mirant Peaker. Mirant Chalk Point is a subsidiary of
Mirant Mid-Atlantic and Mirant Peaker is an affiliate subject to a capital
contribution agreement. All of these units, however, are capable of operating on
fuel oil, although their operations can be subject to certain environmental
restrictions for some units. The potential impact of operating on fuel oil
rather than natural gas is difficult to determine as it is dependent upon a
number of factors, including energy prices and the price of natural gas relative
to the price of fuel oil, but it could be material. In the event that the impact
is significant, it may be possible to implement a technical solution to restore
the gas supply at Chalk Point.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     As discussed above in Item I. Business -- Chapter 11 Proceedings, on July
14, 2003, Mirant Corporation and substantially all of its wholly-owned
subsidiaries in the United States filed voluntary petitions for relief under
Chapter 11 of the Bankruptcy Code. The Company believes that the Chapter 11
filings may adversely impact the assumptions used by management in assessing the
estimates and judgments used in these Critical Accounting Policies and
Estimates.

     The accounting policies described below are considered critical in
obtaining an understanding of Mirant Americas Generation's Consolidated
Financial Statements included elsewhere in this amended

                                        45
<PAGE>

Annual Report because their application requires significant estimates and
judgments by management in preparing these consolidated financial statements.
Management's estimates and judgments are inherently uncertain and may differ
significantly from actual results achieved. Management believes that the
following critical accounting policies and the underlying estimates and
judgments involve a higher degree of complexity than others. In addition, the
estimates and assumptions used in applying those critical accounting policies to
our consolidated financial statements and other estimates about future operating
results affect the calculation of financial ratios and measures used to
determine the Company's compliance with significant debt covenants. Significant
changes in assumptions could result in a violation of our debt covenants. A more
complete discussion regarding debt compliance is discussed in "Financial
Condition -- Liquidity and Capital Resources."

  ACCOUNTING FOR DERIVATIVE INSTRUMENTS

     Derivative financial instruments used for economic hedging and commodity
price risk management purposes that do not meet the hedge accounting criteria
under SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended ("SFAS No. 133"), are recorded at fair value as an
adjustment to revenue or cost of fuel, electricity and other products. The
commodity related derivatives we use are primarily valued through quoted market
prices and quantitative models. To the extent that quantitative models are used
to value the derivative instruments, we are required to estimate future prices,
price correlation, interest rates and market volatility. In addition, these
estimates reflect the potential impact of liquidating our position in an orderly
manner over a reasonable period of time under present market conditions. The
amounts we report as revenue or cost of fuel, electricity and other products
change as these estimates are revised to reflect actual results, changes in
market conditions or other factors, many of which are beyond our control. As of
December 31, 2002, the fair value of our net derivative financial instrument
assets, which are marked to market, was approximately $12 million.

  LONG-LIVED ASSETS

     We evaluate our long-lived assets (property, plant and equipment) and
definite-lived intangibles for impairment whenever indicators of impairment
exist or when we commit to sell the asset. The accounting standards require that
if the sum of the undiscounted expected future cash flows from a long-lived
asset or definite-lived intangible is less than the carrying value of that
asset, an asset impairment charge must be recognized. The amount of the
impairment charge is calculated as the excess of the asset's carrying value over
its fair value, which generally represents the discounted future cash flows from
that asset or in the case of assets we expect to sell, at fair value less cost
to sell. During 2002, our decisions to store, sell and abandon certain
investments and turbines, and to suspend construction at certain generation
facilities represent impairment indicators that required us to assess these
asset groups for impairment. To determine impairment for suspended projects, the
Company's best estimate of discounted expected cash flows which include
developing the project as originally planned are compared to the discounted
expected cash flows from delaying construction, incurring suspension costs and
later continuing development. No impairment charges resulted from the testing.

     We believe that the accounting estimates related to the impairment testing
are critical accounting estimates because they are highly susceptible to change
from period to period because determining the forecasted future cash flows
related to the assets requires management to make assumptions about future
revenues, competition, operating costs and forward commodity prices over the
life of the assets, and the impact that recognizing a larger impairment could
have on our compliance with certain debt covenant financial ratios. Our
assumptions about future sales, costs and forward prices require significant
judgment because such factors have fluctuated in the past and will continue to
do so in the future.

     In deriving our estimates of forecasted future cash flows, we use our
financial forecasts, which are developed based on forward price curves in the
near-term liquid period, up to 36 months, and long run marginal cost assumptions
for future periods in the plan. The financial forecast assumes asset sales
representing approximately 822 MWs of net dependable generating capacity and
deferred generation development of 1,330 MWs related to the Contra Costa and
Bowline expansions.

                                        46
<PAGE>

  GOODWILL AND INTANGIBLE ASSETS

     In accordance with SFAS No. 142, we evaluate our goodwill and
indefinite-lived intangible assets for impairment at least annually and
periodically if indicators of impairment are present. SFAS No. 142 requires that
if the fair value of a reporting unit is less than its carrying value including
goodwill (Step I), an impairment charge for goodwill must be recognized. The
impairment charge is calculated as the difference between the implied fair value
of the reporting unit goodwill and its carrying value (Step II).

     Upon adopting SFAS No. 142, Mirant Americas Generation defined its
reporting unit, as required by the Statement, for purposes of testing goodwill
for impairment. Mirant Americas Generation defined its reporting unit as the
Company as a whole. The reporting unit has specific management that is held
responsible for decision-making for a set of components representing the
reporting unit. This reporting unit reflects the way the Company manages its
business.

     Upon adoption of SFAS No. 142 on January 1, 2002, we reviewed our goodwill
for impairment at that date. We computed the fair value as the sum of the
discounted future cash flows applicable to our reportable segment's assets.
Based on that analysis, we determined that the fair value of our reportable
segment exceeded its carrying value including goodwill and accordingly concluded
that no impairment charge was required.

     In connection with our annual impairment assessment performed as of October
31, 2002, we tested our reporting unit for impairment and recorded an impairment
charge of $20 million in the fourth quarter of 2002. At December 31, 2002, $1.6
billion of goodwill remains on our balance sheet. We believe that the accounting
estimates related to determining the fair value of goodwill and any resulting
impairment are critical accounting estimates because they are highly susceptible
to change from period to period because determining the forecasted future cash
flows related to the assets requires management to make assumptions about future
revenues, operating costs and forward commodity prices over the life of the
assets and because of the impact that recognizing a larger impairment could have
on our compliance with certain debt covenant financial ratios. Our assumptions
about future sales, costs and forward prices require significant judgment
because such factors have fluctuated in the past and will continue to do so in
the future. Due to the subjective nature of our goodwill impairment analysis we
have provided certain critical assumptions used in our analysis as follows:

     - Forward prices of electricity and natural gas -- We used the forward
       market curves that are used by Mirant for mark-to-market accounting and
       that are regularly checked by Mirant's Risk Control group against broker
       quotes and exchange closing prices. Typically, the liquidity of these
       forward markets decreases significantly as maturity increases. Liquid
       market data is generally available in the first 36-48 months for natural
       gas prices and 24-36 months for power prices. Since our forecast is a
       10-year estimate, for periods outside the liquid market we construct the
       forward prices using data available from third parties and our market
       knowledge. As such, our estimated future cash flows which contribute to
       the determination of the fair value of our reporting unit are highly
       sensitive to these price forecasts.

     - Terminal value -- We assume a terminal value based on the ability to
       continue plant operations and additional growth from plant expansion or
       new construction after 2010. Mirant Americas Generation employed a 4%
       terminal growth rate assumption in the discounted cash flow analysis.
       This rate was determined considering inflationary growth, historical and
       projected GDP growth, electricity demand and generation capacity growth.
       The sensitivity of the fair value of our projected future cash flows is
       such that a 100 basis point change in the terminal value growth rate
       would adjust the fair value of our projected future cash flows by
       approximately $870 million.

     - Asset sales -- Our financial plan assumes asset sales representing
       approximately 800 MWs of net dependable generating capacity.

     - Weighted average cost of capital -- The weighted average cost of capital
       rate significantly impacts the fair value of our projected future cash
       flows. We used a weighted average cost of capital of 9% in determining
       the present value of our projected future cash flows. The rate was
       determined based

                                        47
<PAGE>

       on a study of discount rates in the current market used to value similar
       cash flow streams, specific capital fundamentals related to Mirant and
       comparable industry group data. The sensitivity of the fair value of our
       projected future cash flows is such that a 100 basis point change in the
       rate would adjust the fair value of our projected future cash flows by
       approximately $1.3 billion.

     The above assumptions were critical to our arriving at fair values of the
physical assets and other intangible assets of the Company. We favored the
income approach in valuing our assets over a market approach, except in the case
of assets expected to be sold, because we believe the income approach provides
the best indicator of value that we expect to derive for our stakeholders over
time. We favored the market approach for expected asset sales. The combined
subjectivity and sensitivity of our assumptions and estimates used in our
goodwill impairment analysis could result in a reasonable person concluding
differently on those critical assumptions and estimates resulting in a different
impairment charge being derived.

  LITIGATION

     We are currently involved in certain legal proceedings. These legal
proceedings are discussed in Item 3, Legal Proceedings and Notes 12 and 14 of
"Notes to Consolidated Financial Statements" contained elsewhere in this report.
We estimate the range of liability through discussions with applicable legal
counsel and analysis of case law and legal precedents. We record our best
estimate of a loss when the loss is considered probable, or the low end of our
range if no estimate is better than another estimate within a range of
estimates. As additional information becomes available, we reassess the
potential liability related to our pending litigation and revise our estimates.
Revisions in our estimates of the potential liability could materially impact
our results of operations, and the ultimate resolution may be materially
different from the estimates that we make.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     The information presented in this Form 10-K includes forward-looking
statements in addition to historical information. These statements involve known
and unknown risks and relate to future events, our future financial performance
or our projected business results. In some cases, you can identify forward-
looking statements by terminology such as "may," "will," "should," "expects,"
"plans," "anticipates," "believes," "estimates," "predicts," "targets,"
"potential" or "continue" or the negative of these terms or other comparable
terminology.

     Forward-looking statements are only predictions. Actual events or results
may differ materially from any forward-looking statement as a result of various
factors, which include:

GENERAL FACTORS

     - legislative and regulatory initiatives regarding deregulation, regulation
       or restructuring of the electric utility industry; changes in state,
       federal and other regulations (including rate and other regulations);
       changes in, or application of, environmental and other laws and
       regulations to which we and our subsidiaries and affiliates are subject;

     - the failure of our assets to perform as expected;

     - our pursuit of potential business strategies, including the disposition
       of assets, termination of construction of certain projects or internal
       restructuring;

     - changes in market conditions, including developments in energy and
       commodity supply, demand, volume and pricing or the extent and timing of
       the entry of additional competition in the markets of our subsidiaries
       and affiliates;

     - weather and other natural phenomena;

     - war, terrorist activities or the occurrence of a catastrophic loss;

                                        48
<PAGE>

     - deterioration in the financial condition of our counterparties and the
       resulting failure to pay amounts owed to us or perform obligations or
       services due to us; and

     - the disposition of the pending litigation described in this Form 10-K/A;

BANKRUPTCY-RELATED FACTORS

     - the actions and decisions of creditors of the Company and Mirant and of
       other third parties with interests in the voluntary petitions for
       reorganization filed on July 14, 2003 by Mirant Corporation and
       substantially all of its wholly-owned U.S. subsidiaries (including Mirant
       Americas Generation) under Chapter 11 of the Bankruptcy Code;

     - the ability of the Company and Mirant to reach agreements with lenders,
       creditors and other stakeholders regarding a comprehensive restructuring
       and to continue as a going concern;

     - the effects of the Chapter 11 filings on our liquidity and results of
       operations;

     - the instructions, orders and decisions of the bankruptcy court and other
       effects of legal and administrative proceedings, settlements,
       investigations and claims;

     - the ability of the Company and Mirant to operate pursuant to the
       committed debtor-in-possession financing;

     - the ability of the Company and Mirant to obtain and maintain normal terms
       with vendors and service providers and to maintain contracts that are
       critical to our or Mirant's operations; and

     - the direct or indirect effects on our business of a lowering of our
       credit rating or that of Mirant or Mirant Americas Energy Marketing (or
       actions taken by us or our affiliates in response to changing credit
       ratings criteria), including, increased collateral requirements to
       execute our business plan, demands for increased collateral by our
       current counterparties, curtailment of certain business operations in
       order to reduce the amount of required collateral, refusal by our current
       or potential counterparties or customers to enter into transactions with
       us and our inability to obtain credit or capital in amounts needed or on
       terms favorable to us.

     The ultimate results of the forward looking statements and the terms of any
reorganization plan ultimately confirmed, can affect the value of our various
pre-petition liabilities, common stock and/or other securities. No assurance can
be given as to what values, if any, will be ascribed in the bankruptcy
proceedings to each of these constituencies. A plan of reorganization could
result in holders of the liabilities and/or securities of the Company and Mirant
receiving no value for their interests. Because of such possibilities, the value
of these liabilities and/or securities is highly speculative. Accordingly, we
urge that caution be exercised with respect to existing and future investments
in any of these liabilities and/or securities.

     Although we believe that the expectations reflected in the forward-looking
statements are reasonable, we cannot guarantee future results, events, levels of
activity, performance or achievements. We expressly disclaim a duty to update
any of the forward-looking statements.

FACTORS THAT COULD AFFECT FUTURE PERFORMANCE

     In addition to the discussion of certain risks in the Management's Analysis
of Results of Operations and Financial Condition and the notes to Mirant
Americas Generation's consolidated financial statements, other factors that
could affect the Company's future performance (business, financial condition or
results of operations) are set forth below.

                                        49
<PAGE>

RISKS RELATED TO CHAPTER 11 PROCEEDINGS

 MIRANT FACES SIGNIFICANT UNCERTAINTY REGARDING ITS FUTURE AND PROSPECTS.

     On July 14, 2003, Mirant Corporation and substantially all of its
wholly-owned subsidiaries in the United States, including Mirant Americas
Generation, filed voluntary petitions for relief under Chapter 11 of the
Bankruptcy Code in the U.S. Bankruptcy Court for the Northern District of Texas,
Fort Worth Division. In order to emerge from the Chapter 11 proceedings, the
Company will need to confirm a plan of reorganization that meets the
requirements of the Bankruptcy Code as determined by the Bankruptcy Court.

     At this time, no plan of reorganization has been formulated or submitted to
the Bankruptcy Court and the Company cannot accurately predict the form that
such a plan of reorganization will take or the effect of the Chapter 11
reorganization process on its business or the business of Mirant. Such plan
might involve a reorganization and continuation of Mirant's business or a
liquidation. Furthermore, the plan could provide for the substantive
consolidation of the Company with some or all of the Mirant Debtors. The plan of
reorganization could result in holders of the Company's securities and other
constituents of the Company receiving no value for their interests. Since a plan
of reorganization has not been formulated, the Company's future results and the
future results of Mirant may differ significantly from historical results. In
addition, there is no assurance that any plan of reorganization submitted to the
Bankruptcy Court will be confirmed and there is no assurance that Mirant will
emerge from Chapter 11 proceedings.

     If no plan of reorganization is confirmed, the Mirant Debtors could be
forced to liquidate under Chapter 7 of the Bankruptcy Code, in which case a
trustee would be elected or appointed to liquidate the Mirant Debtor's assets
for distribution to creditors in accordance with the priorities established by
the Bankruptcy Code. It is impossible to predict precisely how the proceeds of
the liquidation would be distributed to the respective holders of the Company's
securities and other liabilities.

     As a result of these developments, the Company faces significant
uncertainty regarding its future and prospects. The Company considers the value
of its securities and liabilities to be highly speculative and urges
securityholders to exercise caution with respect to existing and future
investments in any of its securities or liabilities.

 PAYMENT OF PRINCIPLE OR INTEREST ON THE COMPANY'S SECURITIES IS SUBJECT TO
 EMERGENCE FROM CHAPTER 11 PROCEEDINGS AND WILL LIKELY BE SUBJECT TO NEGOTIATION
 AND/OR COMPROMISE.

     As a result of the Chapter 11 proceedings, the Company is currently
precluded from making any payments on its securities, including without
limitation, principal, interest or dividends. The entitlement of holders of the
Company's securities is subject to compromise in connection with the resolution
of the Chapter 11 proceedings. There can be no assurance that the Company will
emerge from Chapter 11 proceedings and, even if the Company does emerge from
Chapter 11 proceedings, that any payments will be made with respect to the
Company's securities.

 LONG AND PROTRACTED CHAPTER 11 PROCEEDINGS COULD ADVERSELY AFFECT OUR BUSINESS.

     The Company's business could suffer from increased costs, erosion of
customer confidence, and further liquidity difficulties if it remains a debtor
in possession during a lengthy Chapter 11 process while trying to negotiate a
plan of reorganization. Protracted proceedings could disrupt the Company's
business and could divert the attention of management from operation of our
business. In addition, the uncertainty surrounding a prolonged restructuring
could have other adverse effects. For example, it could adversely affect:

     - the Company's ability to raise additional capital,

     - the Company's ability to capitalize on business opportunities and react
       to competitive pressures,

     - the Company's ability to attract and retain key employees,

                                        50
<PAGE>

     - the Company's liquidity,

     - the Company's relationships with its key suppliers,

     - the Company's ability to enter into long-term contracts with its
       customers,

     - how the Company is viewed by regulators, investors, lenders or credit
       rating agencies,

     - the amount of collateral required in the transaction of the Company's
       business, and

     - the Company's enterprise value.

     These factors, as well as other direct or indirect effects of the
bankruptcy proceedings, may adversely affect the Company's business and ability
to consummate any plan of reorganization.

  THE COMPANY'S ACTIVITIES ARE RESTRICTED BY THE PROVISIONS OF THE BANKRUPTCY
  CODE.

     During the Chapter 11 proceedings, the Company is continuing to operate its
businesses as a debtor-in-possession under the jurisdiction of the Bankruptcy
Court and in accordance with the applicable provisions of the Bankruptcy Code,
the Federal Rules of Bankruptcy Procedure, applicable court orders, as well as
other applicable laws and rules. As a debtor-in-possession, the Company is
authorized to continue to operate as an ongoing business, but may not engage in
transactions outside the ordinary course of business without the prior approval
of the Bankruptcy Court. As a result, the Company's ability to take advantage of
market opportunities that would be advantageous to its business may be limited.

  MIRANT CONTROLS THE COMPANY AND ITS INTERESTS MAY COME INTO CONFLICT WITH THE
  INTERESTS OF THE COMPANY'S DEBT HOLDERS.

     The Company is an indirect wholly-owned subsidiary of Mirant Corporation
and, as such, is controlled by Mirant Corporation. In connection with the
Chapter 11 proceedings, there may be conflicts of interest between Mirant as the
Company's indirect equity holder, on the one hand, and the Company's debt
holders as creditors, on the other. In addition, there may be conflicts between
the creditors committee appointed in connection with the Chapter 11 proceedings
for Mirant Corporation and the Company's creditors committee. It is currently
not possible to predict how such conflict may affect the ultimate outcome of our
reorganization pursuant to the Chapter 11 filings.

  THE COMPANY'S SECURITIES HAVE LIMITED LIQUIDITY AND THE BANKRUPTCY COURT HAS
  IMPOSED ADDITIONAL LIMITATIONS ON TRADING.

     The Company's securities are not registered on any exchange or traded on an
over-the-counter market and therefore have limited liquidity. In addition, on
July 25, 2003, the Bankruptcy Court approved an interim procedure imposing,
among other things, a requirement of ten days advance notice to Mirant
Corporation of the intent to buy or sell claims against the Company (which
includes debt securities of the Company) if a person owns (or, because of the
transaction, would own) an aggregate amount of claims in excess of $250 million.
In addition, the Company does not intend to continue filing periodic reports
with the Securities and Exchange Commission (although, the Company's indirect
parent, Mirant Corporation, currently expects to continue do so). The Company's
decision to cease filing periodic reports may result in more limited information
about the Company being available to securityholders. As a result of these
factors, securityholders may not be able to sell their securities at all or the
price may be adversely impacted due to a lack of liquidity.

RISKS RELATED TO THE COMPANY'S OPERATIONS AND BUSINESS

  OUR REVENUES AND RESULTS OF OPERATIONS WILL DEPEND IN PART ON MARKET AND
  COMPETITIVE FORCES THAT ARE BEYOND OUR CONTROL.

     We sell capacity, energy and ancillary services from our generating
facilities into competitive power markets or on a short-term fixed price basis
through power sales agreements with Mirant Americas Energy

                                        51
<PAGE>

Marketing. The market for wholesale electric energy and energy services is
largely deregulated. We are not guaranteed any rate of return on our capital
investments through mandated rates. Our revenues, which are not related to fixed
price agreements, and results of operations are likely to depend, in large part,
upon prevailing market prices for energy, capacity and ancillary services. These
market prices may fluctuate substantially over relatively short periods of time.
Among the factors that will influence these prices, all of which are beyond our
control, are:

     - prevailing market prices for fuel oil, coal and natural gas;

     - the extent of additional supplies of electric energy and energy services
       from our current competitors or new market entrants, including the
       development of new generating facilities that may be able to produce
       electricity less expensively than our generating facilities;

     - the extended operation of nuclear generating plants beyond their
       presently expected dates of decommissioning;

     - prevailing regulations by the FERC that affect our markets and
       regulations governing the independent system operators that oversee these
       markets, including any price limitations and other mechanisms to address
       some of the volatility or illiquidity in these markets;

     - weather conditions; and

     - changes in the rate of growth in electricity usage as a result of such
       factors as regional economic conditions and implementation of
       conservation programs.

     All of these factors could have an adverse impact on our revenues and
results of operations.

  CHANGES IN COMMODITY PRICES MAY INCREASE THE COST OF PRODUCING POWER AND
  DECREASE THE AMOUNT WE RECEIVE FROM SELLING POWER, RESULTING IN FINANCIAL
  PERFORMANCE WHICH MAY FAIL TO MEET OUR EXPECTATIONS.

     Our generation business is subject to changes in power prices and fuel
costs that may impact our financial results and financial position by increasing
the cost of producing power and decreasing the amount we receive from the sale
of power.

  WE ARE RESPONSIBLE FOR PRICE RISK MANAGEMENT ACTIVITIES CONDUCTED BY MIRANT
  AMERICAS ENERGY MARKETING FOR OUR FACILITIES.

     Mirant Americas Energy Marketing engages in price risk management
activities related to our sales of electricity and purchases of fuel and we
receive the income and incur the losses from these activities. Mirant Americas
Energy Marketing may use forward contracts and derivative financial instruments,
such as futures contracts and options, to manage market risks and exposure to
fluctuating electricity, coal and natural gas prices, and we bear the gains and
losses from these activities. We cannot assure you that these strategies will be
successful in managing our pricing risks, or that they will not result in net
losses to us as a result of future volatility in electricity and fuel markets.
Commodity price variability results from many factors, including:

     - weather;

     - illiquid markets;

     - transmission or transportation inefficiencies;

     - availability of competitively priced alternative energy sources;

     - demand for energy commodities;

     - natural gas, crude oil and coal production;

     - natural disasters, wars, embargoes and other catastrophic events; and

     - federal, state and foreign energy and environmental regulation and
       legislation.

                                        52
<PAGE>

     Furthermore, the risk management procedures we have in place may not always
be followed or may not always operate as planned. As a result of these and other
factors, we cannot predict with precision the impact that these risk management
decisions may have on our businesses, operating results or financial position.

  TERRORIST ATTACKS, FUTURE WAR OR RISK OF WAR MAY ADVERSELY IMPACT OUR RESULTS
  OF OPERATIONS, OUR ABILITY TO RAISE CAPITAL OR OUR FUTURE GROWTH.

     Uncertainty surrounding terrorist acts, retaliatory military strikes or a
sustained military campaign may impact our operations in unpredictable ways,
including changes in insurance markets, disruptions of fuel supplies and
markets, particularly oil, and the possibility that infrastructure facilities,
including electric generation, transmission and distribution facilities, could
be direct targets of, or indirect casualties of, an act of terror. War or risk
of war may also have an adverse effect on the economy. The terrorist attacks on
September 11, 2001 and the changes in the insurance markets attributable to the
terrorist attacks have made it difficult for us to obtain certain types of
insurance coverage. As a result, we have chosen to self-insure some of our
plants and facilities for acts of terrorism. A lower level of economic activity
could also result in a decline in energy consumption, which could adversely
affect our revenues or restrict our future growth. Instability in the financial
markets as a result of terrorism or war could also affect our ability to raise
capital.

  OPERATION OF OUR GENERATING FACILITIES INVOLVES RISKS, SOME OF WHICH MAY
  ADVERSELY AFFECT OUR FINANCIAL PERFORMANCE.

     The operation of our generating facilities involves various operating
risks, including

     - the output and efficiency levels at which those generating facilities
       perform;

     - interruptions in fuel supply;

     - disruptions in the delivery of electricity;

     - breakdown or failure of equipment (whether due to age or otherwise) or
       processes;

     - violation of our permit requirements;

     - shortages of equipment or spare parts;

     - labor disputes;

     - operator error;

     - curtailment of operations due to transmission constraints;

     - restrictions on emissions; and

     - catastrophic events such as fires, explosions, floods, earthquakes or
       other similar occurrences affecting power generating facilities.

     In addition, although most of our facilities had a significant operating
history at the time we acquired them, we have a limited history of owning and
operating these acquired facilities and operational issues may arise as a result
of our lack of familiarity with issues specific to a particular facility or
component thereof or change in operating characteristics resulting from
regulation. A decrease or elimination of revenues generated by our facilities or
an increase in the costs of operating our facilities could have a significant
adverse effect on our financial results.

  MIRANT MAY BE UNABLE TO RETAIN PERSONNEL CAPABLE OF SUCCESSFULLY RUNNING OUR
  BUSINESS GIVEN THE UNCERTAIN BUSINESS CLIMATE FOR OUR SECTOR AND OUR COMPANY.

     There is a risk that personnel who are integral to the success of our
business will leave Mirant or the Company, disrupting our ability to
successfully achieve our short-and long-term goals.

                                        53
<PAGE>

     To reduce this risk, Mirant has in place retention agreements with certain
key employees and is currently considering additional retention measures. These
measures are designed to provide incentives to these key employees to remain
with Mirant and the Company throughout this critical period. There can be no
assurance that these measures will be effective.

  OUR ACCESS TO CAPITAL IS LIMITED, LIMITING OUR ABILITY TO FUND CAPITAL
  EXPENDITURES AND OTHER REQUIREMENTS.

     We will need to make substantial expenditures in the future to, among other
things, maintain the performance of our generating facilities and comply with
environmental laws and regulations. Our direct and indirect parent companies are
not obligated to provide, and may decide not to provide, any funds to us in the
future. Our only other sources of fund will be internally generated cash flow
from our operations and proceeds from the issuance of securities or the
incurrence of additional indebtedness in the future. We may not be successful in
obtaining sufficient additional capital in the future to enable us to fund all
our future capital expenditures and other requirements.

 IF MIRANT AMERICAS ENERGY MARKETING DOES NOT RENEW AGREEMENTS TO PURCHASE OR
 MARKET OUR POWER AND PROVIDE US SERVICES THAT ARE REQUIRED FOR OUR OPERATIONS,
 OR IF MIRANT SERVICES DOES NOT RENEW ITS AGREEMENT TO PROVIDE US PERSONNEL AND
 ADMINISTRATIVE SERVICES, WE MAY NOT BE ABLE TO REPLACE THOSE SERVICES ON AS
 FAVORABLE TERMS.

     Mirant Americas Energy Marketing's contracts with our subsidiaries to
purchase capacity and energy from our generating facilities and to provide fuel,
fuel transportation, price risk management and energy marketing are scheduled to
expire at the end of 2003. Mirant Americas Energy Marketing is not obligated to
renew these contracts. Additionally, our contract with Mirant Services to
provide personnel and administrative services expires at the end of 2003, but
renews automatically unless terminated by either party. Mirant Services is not
obligated to renew its contracts with us. Services of the type provided under
the contracts with Mirant Americas Energy Marketing and Mirant Services are
required for our operations. If these contracts are terminated, we may not be
able to replace them on terms that are as favorable to us.

 MIRANT MAY CEASE TO BE OUR ULTIMATE PARENT.

     There are no legal or contractual requirements that Mirant continue to own
a direct or indirect controlling interest in us or any of its subsidiaries that
provide services to us, such as Mirant Americas Energy Marketing, Mirant
Americas Development or Mirant Americas Services. If Mirant ceases to own a
controlling interest in us or any of such other subsidiaries, the business
arrangements between Mirant or its affiliates and us may change in a manner
adversely affecting our results of operations or financial condition.

 OUR OPERATIONS AND ACTIVITIES ARE SUBJECT TO EXTENSIVE ENVIRONMENTAL REGULATION
 AND PERMITTING REQUIREMENTS AND COULD BE ADVERSELY AFFECTED BY OUR FUTURE
 INABILITY TO COMPLY WITH ENVIRONMENTAL LAWS AND REQUIREMENTS OR CHANGES IN
 ENVIRONMENTAL LAWS AND REQUIREMENTS.

     Our business is subject to extensive environmental regulation by federal,
state and local authorities, which requires continuous compliance with
conditions established by our operating permits. To comply with these legal
requirements, we must spend significant sums on environmental monitoring,
pollution control equipment and emission fees. We may also be exposed to
compliance risks from new projects, as well as from plants we have acquired.
Although we have budgeted for significant expenditures to comply with these
requirements, we may incur significant additional costs if actual expenditures
are greater than budgeted amounts. If we fail to comply with these requirements,
we could be subject to civil or criminal liability and the imposition of liens
or fines. With the trend toward stricter standards, greater regulation, more
extensive permitting requirements and an increase in the number and types of
assets operated by us subject to environmental regulation, we expect our
environmental expenditures to be substantial in the future. Our business,
operations and financial condition could be adversely affected by this trend.

                                        54
<PAGE>

     We may not be able to obtain from time to time all required environmental
regulatory approvals. If there is a delay in obtaining any required
environmental regulatory approvals or if we fail to obtain and comply with any
required environmental regulatory approvals, the operation of our generating
facilities or the sale of electricity to third parties could be prevented or
become subject to additional costs. We are generally responsible for all on-site
environmental liabilities. Unless our contracts with customers expressly permit
us to pass through increased costs attributable to new statutes, rules and
regulations, we may not be able to recover capital costs of complying with new
environmental regulations, which may adversely affect our profitability.

 OUR BUSINESS IS SUBJECT TO COMPLEX GOVERNMENT REGULATIONS AND CHANGES IN THESE
 REGULATIONS OR IN THEIR IMPLEMENTATION MAY AFFECT THE COSTS OF OPERATING OUR
 FACILITIES OR OUR ABILITY TO OPERATE OUR FACILITIES, WHICH MAY NEGATIVELY
 IMPACT OUR RESULTS OF OPERATIONS.

     Currently, our facilities are exempt wholesale generators that sell
electricity exclusively into the wholesale market. Generally, our exempt
wholesale generators are subject to regulation by the FERC regarding rate
matters and state public utility commissions regarding non-rate matters. The
majority of our generation from exempt wholesale generators is sold at market
prices under market rate authority exercised by the FERC, although the FERC has
the authority to impose "cost of service" rate regulation or other market power
mitigation measures if it determines that market pricing is not in the public
interest. A loss of our market-based rate authority would prohibit electricity
sales at market rates and would require all sales to be cost-based. A loss of
our market-based rate authority could severely impair our execution of our
business plan and could have a materially negative impact on our business.

     To conduct our business, we must obtain licenses, permits and approvals for
our plants. We cannot provide assurance that we will be able to obtain and
comply with all necessary licenses, permits and approvals for our plants. If we
cannot comply with all applicable regulations, our business, results of
operations and financial condition could be adversely affected.

     The United States Congress is considering legislation that would repeal the
Public Utilities Regulatory Policies Act of 1978, as amended ("PURPA") entirely,
or at least eliminate the future obligation of utilities to purchase power from
qualifying facilities, and also repeal the Public Utilities Holding Company Act
of 1935, as amended ("PUHCA"). In the event of a PUHCA repeal, competition from
independent power generators and from utilities with generation, transmission
and distribution would likely increase.

     Repeal of PURPA or PUHCA may or may not be part of comprehensive
legislation to restructure the electric utility industry, allow retail
competition and deregulate most electric rates. We cannot predict the effect of
this type of legislation, although we anticipate that any legislation would
result in increased competition. If we were unable to compete in an increasingly
competitive environment, our business and results of operation may suffer.

     We cannot predict whether the federal government or state legislatures will
adopt legislation relating to the deregulation of the energy industry. We cannot
provide assurance that the introduction of new laws or other future regulatory
developments will not have a material adverse effect on our business, results of
operations or financial condition.

 WE ARE CURRENTLY INVOLVED IN SIGNIFICANT LITIGATION THAT, IF DECIDED ADVERSELY
 TO US, COULD MATERIALLY ADVERSELY AFFECT OUR FINANCIAL CONDITION, CASH FLOWS
 AND RESULTS OF OPERATIONS.

     We are currently involved in a number of lawsuits concerning our activities
in the western power markets. These include a number of lawsuits by the
California Attorney General and ratepayers alleging, among other things, that
certain owners of electric generation facilities in California, and energy
marketing companies, engaged in various unlawful and fraudulent business acts
that served to manipulate wholesale markets and allegedly inflated wholesale
electricity prices in California. In addition, we are involved in various other
litigation matters, all of which are described in more detail in this Form 10-K.
We intend to vigorously defend against those claims which we are unable to
settle, but the results of this litigation cannot be determined. While most
pending litigation is stayed during the pendency of the bankruptcy, if

                                        55
<PAGE>

we ultimately were to receive adverse outcomes in this litigation, we could be
required to pay significant amounts and this could have a material adverse
effect on our financial condition, cash flows and results of operations.

 CHANGES IN TECHNOLOGY MAY SIGNIFICANTLY IMPACT OUR BUSINESS BY MAKING OUR POWER
 PLANTS LESS COMPETITIVE.

     A basic premise of our business is that generating power at central plants
achieves economies of scale and produces electricity at a low price. There are
other technologies that can produce electricity, most notably fuel cells,
microturbines, windmills and photovoltaic (solar) cells. It is possible that
advances in technology will reduce the cost of alternate methods of electricity
production to levels that are equal to or below that of most central station
electric production. If this happens, the value of our power plants may be
significantly impaired.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are exposed to market risks associated with commodity prices and
interest rates.

COMMODITY PRICE RISK

     In connection with our power generating business, we enter into a variety
of short and long-term agreements through Mirant Americas Energy Marketing to
acquire the fuel for generating electricity, as well as to sell the electricity
produced. A portion of our fuel is also purchased in the spot market and a
portion of the electricity we produce is sold in the spot market. As a result,
our financial performance varies depending on changes in prices of these
commodities.

     The financial performance of our power generating business is influenced by
the difference between the cost of converting source fuel, such as natural gas
or coal, into electricity, and the revenue we receive from the sale of that
electricity. The difference between the cost of a specific fuel used to generate
one megawatt hour of electricity and the market value of the electricity
generated is commonly referred to as a "spark spread." The operating margins
that we realize are equal to the difference between the spark spread and the
cost of operating the plants that produce the electricity sold.

     Spark spreads are dependent on a variety of factors that influence the cost
of fuel and the sales price of the electricity generated over the longer term,
including additional plant capacity in the regions in which we operate, plant
outages, weather and general economic conditions. As a result of these
influences, the cost of fuel and electricity prices do not always move in the
same direction, which results in spark spreads widening or narrowing. We attempt
to maximize the spark spreads we realize and mitigate our exposure to price
volatility for fuel purchases and electricity sales in the spot market by
securing fuel under short and long-term fixed price contracts, selling
electricity under short and long-term fixed price contracts or utilizing
derivative instruments to hedge the cost of fuel or the sales price of the
electricity we produce.

     Prior to the end of April 2003, all of Mirant Mid-Atlantic's energy and
capacity was sold at fixed prices under the ECSA. Under the new Power and Fuel
Agreement with Mirant Americas Energy Marketing, effective May 1, 2003, Mirant
Mid-Atlantic sells all of the energy it produces to Mirant Americas Energy
Marketing based on market prices. A significant portion of our anticipated fuel
requirements are covered by long-term, fixed price contracts.

     From time to time, we enter into derivative financial instruments to manage
the market risks associated with the fuel utilized or the electricity produced
by our power plants that are not covered by long-term, fixed price contracts. We
enter into a variety of contractual agreements, such as forward purchase and
sale agreements, and futures, swaps, and option contracts. Futures and certain
option contracts are traded on a national exchange and swaps and forward
contracts are traded in over-the-counter financial markets. These contractual
agreements have varying terms and durations, or tenors, which range from a few
days to a number of years, depending on the instrument.

                                        56
<PAGE>

     All derivative financial instruments are recorded in our balance sheet at
fair value. Unless designated as cash flow hedges in accordance with SFAS No.
133, changes in the fair value of these derivative instruments are reflected in
earnings currently, as unrealized gains or losses on derivative instruments. For
derivative financial instruments that qualify and are designated as cash flow
hedges, the effective portion of changes in the fair value of the derivative is
recorded in OCI until the related hedged item impacts earnings. Settlements of
amounts receivable or payable under all derivative instruments utilized to
manage the price risk of electricity sold or the fuel purchased are recorded as
an adjustment of revenue or the cost of fuel purchased, as applicable.

     In connection with the restatement of the Company's financial statements,
it was determined that all of the derivative financial instruments previously
designated as cash flow hedges under SFAS No. 133 do not qualify for hedge
accounting treatment. Accordingly, all realized and unrealized gains and losses
associated with all derivative transactions we entered into during the periods
presented are recognized in earnings in the period incurred.

VALUE AT RISK

     We use a systematic approach to managing risks associated with our
derivative financial instruments. For those transactions that are not designated
for cash flow hedge accounting under SFAS No. 133, we use a Value-at-Risk (VaR)
model to summarize in dollar terms the market price risk we have and the
potential loss in value of our portfolio due to adverse market movement over a
defined time horizon within a specified confidence interval. For those
transactions that are designated for cash flow hedge accounting, we manage the
market risks associated with these derivative financial instruments in
conjunction with the underlying asset positions they are designed to hedge.

     All of our positions, except those that are designated for cash flow hedge
accounting, combined with the similar positions of all of the other subsidiaries
of Mirant, are managed based on VaR limits that have been established by the
Board of Directors of Mirant. VaR is a statistical measure that is dependent
upon a number of assumptions and approximations. The Company uses recent
historical price volatility to predict how the value of the portfolio will move
in the future. Given its reliance on historical data, VaR is effective in
estimating risk exposures in markets in which there are not sudden fundamental
changes or shifts in market conditions. If future pricing patterns are not
similar to historical patterns VaR could overstate or understate actual market
risks. As a result, even though the portfolio is within the established VaR
limit, actual gains or losses can exceed the reported VaR by a significant
amount.

     We assume a 95% confidence interval and holding periods that vary by
commodity to calculate our VaR exposure. By using a 95% confidence interval, we
are accepting a 5% probability that the actual market risk in the portfolio is
greater than what is indicated by the VaR calculation. The holding period
assumption relates to our estimate of how long it would take to liquidate our
commodity positions (i.e., how long our positions are subjected to market price
risk before mitigating the position). To determine our holding period by
commodity we analyze the relative liquidity of different commodity positions
across different time horizons and locations by assuming different holding
periods. For very liquid commodity positions, such as natural gas for delivery
within one year, we use a five-day holding period, whereas for a less liquid
commodity position, such as physical coal, we employ a sixty business day
holding period. As a result, the VaR that we measure, monitor and report on a
daily basis is larger than what would be obtained using a one-day holding period
for all positions, commodities and commitments.

     Another important assumption in VaR is the effect of multiple commodities
on risk. Our VaR calculation benefits from diversity; a variety of commodity
positions that individually present large potential risk, when combined, present
less risk. Our VaR calculation also takes into account very complex correlations
between commodities, regions and time to determine the portfolio VaR.

     The VaR calculation methodology we use is a variance covariance statistical
modeling technique. Although VaR is a common technique utilized in the industry
to measure and manage market risk, there is no uniform industry method of
estimating VaR, and therefore different assumptions or estimates could produce
significantly different VaR estimates for the same portfolio.

                                        57
<PAGE>

     The VaR, using our assumed holding periods and a 95% confidence interval,
was $4 million and $9 million as of December 31, 2002 and December 31, 2001,
respectively. Assuming one-day holding periods for all positions and commitments
in our portfolio based on a 95% confidence interval, our portfolio VaR was $1
million at December 31, 2002, compared to $3 million at December 31, 2001.
During the year ended December 31, 2002, the actual daily loss on a fair value
basis exceeded the corresponding one-day VaR calculation eight times, which
falls within our 95% confidence interval. During the second quarter of 2002,
Mirant Americas Energy Marketing implemented a new trading system to administer
its natural gas transactions. As a result, the natural gas component of Mirant
Americas Energy Marketing's total VaR calculation was held constant for a period
of approximately 45 days. Mirant Americas Energy Marketing believes this was a
reasonable estimate of our average VaR calculations for 2002 and we would not
have had additional instances of exceeding our VaR limits if the natural gas
portion of the total VaR calculation would not have been held constant.

     The VaR data presented does not include the derivative financial
instruments that were initially designated as cash flow hedges under SFAS No.
133. We have subsequently determined that these transactions did not qualify for
hedge accounting treatment. It is not practical to recalculate the VaR data
presented above to include the effect of these derivative financial instruments.

     The following is a summary of the units, equivalent megawatt-hours average
duration and estimated fair values, by commodity, of the derivative financial
instruments that were previously designated as cash flow hedges.

<Table>
<Caption>
                         NOMINAL UNITS      EQUIVALENT MEGAWATT-HOURS   AVERAGE DURATION   ESTIMATED FAIR
                          LONG (SHORT)            LONG (SHORT)              (YEARS)            VALUE
                       ------------------   -------------------------   ----------------   --------------
                                                                                           (IN MILLIONS)
<S>                    <C>                  <C>                         <C>                <C>
Electricity..........    (12) million MWH         (12) million                 1.0              $(41)
Natural gas..........    35 million mmbtu            4 million                 1.4                16
Crude oil............   5 million barrels            2 million                 1.4                 9
Residual fuel........   8 million barrels            5 million                 0.8                25
</Table>

     The following table represents the estimated cash flows of these derivative
financial instruments (based on market prices at December 31, 2002) by tenor (in
millions):

<Table>
<Caption>
                                                      2003   2004   2005   2006   2007   THEREAFTER   TOTAL
                                                      ----   ----   ----   ----   ----   ----------   -----
<S>                                                   <C>    <C>    <C>    <C>    <C>    <C>          <C>
ENERGY COMMODITY INSTRUMENTS:
Electricity.........................................  $(26)  $(9)   $(3)   $(2)   $(1)      $ --      $(41)
Natural gas.........................................     9     4      2      1     --         --        16
Crude oil...........................................     5     2      1      1     --         --         9
Residual fuel.......................................    22     3     --     --     --         --        25
                                                      ----   ---    ---    ---    ---       ----      ----
TOTAL...............................................  $ 10   $--    $--    $--    $(1)      $ --      $  9
                                                      ====   ===    ===    ===    ===       ====      ====
</Table>

INTEREST RATE RISK

     The Company's policy is to manage interest expense using a combination of
fixed- and variable-rate debt. From time to time, we also enter into interest
rate swaps in which we agree to exchange, at specified intervals, the difference
between fixed- and variable-interest amounts calculated by reference to agreed-
upon notional principal amounts. These interest rate swaps are designated to
hedge the variable interest rate risk in certain underlying debt obligations.
For swaps that qualify as cash flow hedges, changes in the fair value of the
swaps are deferred in OCI and are reclassified from OCI as an adjustment to
interest expense over the term of the swaps. Gains and losses resulting from the
termination of qualifying hedges prior to their stated maturities are recognized
as interest expense ratably over the remaining term of the hedged debt
instruments.

     To assess our exposure to changes in interest rates, we determine the
amount of our variable rate debt that is not hedged by an interest rate swap
then adjust this number for the amount of cash and short-term

                                        58
<PAGE>

investments having an offsetting exposure. If we sustained a 100 basis point
change in interest rates for all variable rate debt and cash, the change would
affect net income by less than $1 million per year, based on floating rate
balances outstanding at December 31, 2002.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The information required hereunder is included in this report as set forth
in the "Index to Financial Statements" on page F-1.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

     Not applicable.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The following table sets forth information with respect to our managers who
are not also executive officers as of January 1, 2003.

<Table>
<Caption>
NAME                          AGE                           POSITION
----                          ---                           --------
<S>                           <C>   <C>
S. Marce Fuller.............  42    Manager
                                    Ms. Fuller is President, Chief Executive Officer and a
                                    Director of Mirant. She served as President and Chief
                                    Executive Officer of Mirant Americas Energy Marketing
                                    from September 1997 to July 1999 and Executive Vice
                                    President of Mirant from October 1998 to July 1999. From
                                    May 1996 to September 1997, Ms. Fuller was Senior Vice
                                    President in charge of North American operations and
                                    business development. From February 1994 to May 1996,
                                    she was the Vice President for domestic business
                                    development. She joined Southern Company in 1985 and
                                    joined Mirant in 1992. Ms. Fuller is also a director of
                                    Curtiss-Wright Corporation and a director of EarthLink,
                                    Inc.

Harvey A. Wagner............  61    Manager
                                    Elected Executive Vice President and Chief Financial
                                    Officer of Mirant effective January 1, 2003. Prior to
                                    joining Mirant, he was Executive Vice President of
                                    Finance, Secretary, Treasurer and Chief Financial
                                    Officer at Optio Software, Inc. from February 2002 to
                                    December 2002. He acted as interim Chief Financial
                                    Officer for Targus Group International, Inc. from
                                    September 2001 to January 2002. From May 2001 to August
                                    2001, he performed independent consulting services for
                                    various corporations. He was Chief Financial Officer,
                                    General Manager and Chief Operating Officer for PaySys
                                    International, Inc. from December 1999 to April 2001. He
                                    served as Executive Vice President of Finance and
                                    Administration, and Chief Financial Officer for Premiere
                                    Technologies, Inc. from April 1998 to September 1999. He
                                    served as Senior Vice President of Finance, Chief
                                    Financial Officer, and Treasurer of Scientific-Atlanta,
                                    Inc. from June 1994 to April 1998. From 1978 to 1994, he
                                    held the position of Vice President and Chief Financial
                                    Officer for Computervision Corporation, Datapoint
                                    Corporation and American Microsystems, Inc.
</Table>

                                        59
<PAGE>

     The following table sets forth information with respect to our executive
officers as of January 1, 2003.

<Table>
<Caption>
NAME                          AGE                           POSITION
----                          ---                           --------
<S>                           <C>   <C>
Richard J. Pershing.........  56    President, Chief Executive Officer and Manager
                                    Mr. Pershing has also been Chief Executive Officer of
                                    Mirant's Americas group since August 1999 and one of
                                    Mirant's Executive Vice Presidents since October 1998.
                                    He is responsible for Mirant's North American
                                    operations. From November 1997 to October 1998, he was
                                    one of Mirant's Senior Vice Presidents. Prior to joining
                                    Mirant in 1992, Mr. Pershing held various executive and
                                    management positions at Georgia Power Company.
J. William Holden III.......  41    Senior Vice President, Chief Financial Officer and
                                    Treasurer
                                    Mr. Holden has also been a Senior Vice President of
                                    Mirant since February 2002. Previously, he was Chief
                                    Financial Officer for Mirant's Europe group from 2001 to
                                    February 2002; Vice President and Treasurer of Mirant
                                    from 1999 to 2001; Vice President, Operations and
                                    Business Development for Mirant's South American region
                                    from 1996 to 1999; and Vice President, Business
                                    Development for Mirant's Asia group from 1994 to 1995.
                                    He held various positions at Southern Company from 1985
                                    to 1994 including Director of Corporate Finance.
John W. Ragan...............  43    Senior Vice President
                                    Mr. Ragan has been a Senior Vice President of Mirant
                                    since October 2002. Mr. Ragan served as a Vice President
                                    of Mirant from 1997 to 2002. He was Vice President
                                    responsible for strategic planning and forecasting,
                                    worldwide budgeting and market evaluation in 2002; Vice
                                    President and Chief Commercial Officer from 1999 to
                                    2002; Vice President responsible for asset management
                                    from 1998 to 1999; and Vice President responsible for
                                    corporate development from 1997 to 1998. Prior to these
                                    positions, he served as Director of Risk Management.
                                    Prior to joining Mirant, Mr. Ragan was President of
                                    Equitable Storage Company and held various positions for
                                    Jefferies & Company, Inc. and Texaco, Inc.
Anne M. Cleary..............  42    Vice President
                                    Mrs. Cleary is President of Mirant California. She has
                                    been responsible for overseeing our power generation
                                    assets in California and Mirant's other generation
                                    assets in the western United States since September
                                    2000. Mrs. Cleary has served as a Vice President of
                                    Mirant Americas since 1999, responsible for external and
                                    regulatory affairs from June to August 2000 and North
                                    American business development from 1999 to May 2000.
                                    Prior to this, Mrs. Cleary held various roles with
                                    Mirant and Southern Company Services including Director
                                    of Market Analysis and Project Manager in System
                                    Planning.
John E. Dorsett Jr..........  40    Vice President
                                    Mr. Dorsett is responsible for overseeing our power
                                    generation assets in the mid-continent region of the
                                    United States and President of Mirant's subsidiaries in
                                    this region. Previously, Mr. Dorsett was Vice President,
                                    Southeast Business Unit for Mirant's Americas group from
                                    February 2001 to March 2002; Interim Director, New York
                                    Business Unit from August 2000 to February 2001; and
                                    Project Director, Business Development for Mirant North
                                    America from March 1997 to August 2000. He
</Table>

                                        60
<PAGE>

<Table>
<Caption>
NAME                          AGE                           POSITION
----                          ---                           --------
<S>                           <C>   <C>
                                    held various positions in marketing, fossil generation
                                    and construction at Alabama Power Company from 1981 to
                                    1997.
Lisa D. Johnson.............  36    Vice President
                                    Ms. Johnson is President of Mirant Mid-Atlantic, LLC.
                                    She is responsible for overseeing Mirant Mid-Atlantic's
                                    power generation assets. Previously, Ms. Johnson was
                                    Vice President, Midwest Business Unit for Mirant
                                    Americas from 2001 to 2002; Vice President of External
                                    Affairs for Mirant from 2000 to 2001; Assistant to the
                                    Chairman and Chief Executive Officer and to the
                                    President and Chief Operating Officer of Southern
                                    Company from 1999 to 2000; Director of Market Strategy
                                    from 1998 to 1999 and Director of West Marketing from
                                    1997 to 1998 for Mirant Americas Energy Marketing; and
                                    Business Development Manager for Mirant North America
                                    from 1995 to 1997. Prior to joining Mirant, Ms. Johnson
                                    held positions in management, engineering and finance
                                    with E.I. DuPont de Nemours and O'Brien Energy Systems.
Mark S. Lynch...............  49    Vice President
                                    Mr. Lynch is President of Mirant New England, Inc. and
                                    Mirant New York, Inc. He is responsible for overseeing
                                    our power generation assets in the northeastern United
                                    States. Mr. Lynch has served as Vice President of Mirant
                                    Americas since December 2000. Prior to that, Mr. Lynch
                                    served as Chairman of Dwr Cymru, a Welsh water utility
                                    located in the United Kingdom. Mr. Lynch served as Vice
                                    President, Power Generation and Delivery at Mississippi
                                    Power Company from 1999 to 2000. From 1996 to 1999, Mr.
                                    Lynch served as President and Chief Executive Officer
                                    for Empresa Electrica del Norte Grande, S.A.
                                    ("EDELNOR"). Mr. Lynch served on the EDELNOR Board of
                                    Directors, and was Vice President, Construction and
                                    Project Development for Mirant from 1995 to 1996.
Dan Streek..................  41    Vice President and Principal Accounting Officer
                                    Mr. Streek is Controller of Mirant effective March 2003.
                                    Prior to joining Mirant, he was Chief Financial Officer
                                    of Aquila, Inc. from August 2001 to February 2003. In
                                    November 2000, Mr. Streek was appointed Chief Financial
                                    Officer of Aquila Merchant Services, Inc. From January
                                    2000 through November 2000, Mr. Streek was Senior Vice
                                    President, Finance of Aquila Merchant Services, Inc.
                                    From July 1998 until January 2000, Mr. Streek was Vice
                                    President and Assistant Controller of Aquila. From
                                    September 1994 until July 1998, Mr. Streek served in
                                    other management positions for Aquila. Prior to joining
                                    Aquila, Mr. Streek was an Audit Manager of Arthur
                                    Andersen LLP from 1984 through 1992.
</Table>

     The executive officers of Mirant Americas Generation, LLC were elected to
serve until their successors are elected and have qualified or until their
removal, resignation, death or disqualification.

ITEM 11.  EXECUTIVE COMPENSATION

     All members of our board of managers are officers of Mirant or its
subsidiaries, and they do not receive any additional compensation for their
services as managers. Mirant Services, a direct subsidiary of Mirant, directly
pays the salaries of our officers listed in Item 10. A portion of those salaries
are effectively

                                        61
<PAGE>

reimbursed to Mirant by us through an administrative services agreement with
Mirant Services. Consequently, we have no compensation committee and no direct
employment agreements.

     All members of our management are eligible to participate in employee
benefit plans and arrangements sponsored by Mirant for its similarly situated
employees. This includes its pension plan, savings plan, long-term incentive
compensation plan, annual incentive compensation plan, health and welfare plans
and other plans that may be established in the future.

     All of our equity is held by our direct parent, Mirant Americas. Therefore,
our equity is not publicly traded and there is no basis to compare the price
performance of our equity to the price performance of an index or peer group.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     None

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Our relationships with affiliates and related transactions are described in
Note 5 to our consolidated financial statements and in "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Power Sale,
Fuel Supply and Services Agreement."

ITEM 14.  CONTROLS AND PROCEDURES

     During 2002, the Company's independent auditors identified significant
internal control deficiencies at Mirant which collectively constitute a material
internal control weakness, the most significant of which relate to its North
American commodity trading and risk management operations.

     In addition to the above noted internal control deficiencies at Mirant, the
Company and its auditors have identified certain other internal control
deficiencies at both the Company and Mirant which, if left uncorrected, could
result in a material internal control weakness. Such control deficiencies relate
generally to account reconciliation procedures, certain aspects of the financial
accounting and reporting process, and controls over certain complex areas of
accounting for derivatives and income taxation.

     The Company and Mirant have addressed these internal control deficiencies
through a combination of corrective actions and additional manual control
procedures and believe that the remedial action taken has mitigated the noted
internal control deficiencies.

     Within the 90-day period immediately preceding the filing of this report,
an evaluation was carried out under the supervision and with the participation
of the Company's management, including its Chief Executive Officer and its Chief
Financial Officer, of the effectiveness of the design and operation of its
disclosure controls and procedures (as defined by Rules 13a-14(c) and 15d-14(c)
under the Exchange Act). Based upon that evaluation, the Chief Executive Officer
and the Chief Financial Officer concluded that there were no significant
deficiencies or material weaknesses, other than those noted above, in the
Company's disclosure controls and procedures and that the design and operation
of these disclosure controls and procedures were effective, as supplemented by
the remedial action taken to mitigate identified deficiencies.

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a) (1) and (2) Statements and Financial Statement schedules. See "Index to
Financial Statements" set forth on page F-1.

                                        62
<PAGE>

     (a) (3) Exhibit Index

<Table>
<Caption>
EXHIBIT
NUMBER         EXHIBIT NAME
-------        ------------
<C>       <S>  <C>
 1.1*     --   Purchase Agreement, dated as of October 2, 2001, among
               Mirant Americas Generation Inc. (the "Company") and Salomon
               Smith Barney Inc., Banc of America Securities LLC, Blaylock
               & Partners, L.P., Scotia Capital (USA) Inc., TD Securities
               (USA) Inc. and Tokyo-Mitsubishi International plc as
               "Initial Purchasers" (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4/A
               Amendment No. 1, Registration No. 333-85124 as Exhibit 1.1)
 3.1*     --   Certificate of Formation for Mirant Americas Generation,
               LLC, filed with the Delaware Secretary of State on November
               1, 2001(designated in Mirant Americas Generation, LLC Form
               10-Q for the Quarter Ended September 30, 2001 as Exhibit
               3.1)
 3.2*     --   Limited Liability Company Agreement for Mirant Americas
               Generation, LLC dated October 31, 2001 (designated in Mirant
               Americas Generation, LLC Form 10-Q for the Quarter Ended
               September 30, 2001 as Exhibit 3.2)
 4.1*     --   Indenture between the Company and Bankers Trust Company, as
               Trustee, relating to the Notes (designated in Mirant
               Americas Generation, Inc. Registration Statement on Form
               S-4, Registration No. 333-63240 as Exhibit 4.1)
 4.2*     --   First Supplemental Indenture (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4,
               Registration No. 333-63240 as Exhibit 4.2)
 4.3*     --   Second Supplemental Indenture (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4,
               Registration No. 333-63240 as Exhibit 4.3)
 4.4*     --   Third Supplemental Indenture (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4,
               Registration No. 333-63240 as Exhibit 4.4)
 4.5*     --   Form of Notes (included in Exhibits 4.2, 4.3, and 4.4)
               (designated in Mirant Americas Generation, Inc. Registration
               Statement on Form S-4, Registration No. 333-63240 as Exhibit
               4.5)
 4.6*     --   Registration Rights Agreement, dated as of October 9, 2001,
               among the Company and the Initial Purchasers (designated in
               Mirant Americas Generation, Inc. Registration Statement on
               Form S-4/A Amendment No. 1, Registration No. 333-85124 as
               Exhibit 4.8)
 4.7*     --   Fourth Supplemental Indenture (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4/A
               Amendment No. 1, Registration No. 333-85124 as Exhibit 4.5)
 4.8*     --   Fifth Supplemental Indenture (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4/A
               Amendment No. 1, Registration No. 333-85124 as Exhibit 4.6)
10.1*     --   Form of Administrative Services Agreement (designated in
               Mirant Americas Generation, Inc. Registration Statement on
               Form S-4, Registration No. 333-63240 as Exhibit 10.1)
10.2*     --   Services and Risk Management Agreement among Mirant Americas
               Energy Marketing, L.P., Mirant Canal, LLC and Mirant Kendall
               LLC (designated in Mirant Americas Generation, Inc.
               Registration Statement on Form S-4, Registration No.
               333-63240 as Exhibit 10.6)
10.3*     --   Services and Risk Management Agreement among Mirant Americas
               Energy Marketing, L.P., Mirant Bowline, LLC, Mirant Lovett
               LLC and Mirant Ny-Gen, LLC (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4,
               Registration No. 333-63240 as Exhibit 10.7)
10.4*     --   Services and Risk Management Agreement among Mirant Americas
               Energy Marketing, L.P., Mirant Delta, LLC and Mirant
               Potrero, LLC (designated in Mirant Americas Generation, Inc.
               Registration Statement on Form S-4, Registration No.
               333-63240 as Exhibit 10.8)
10.5*     --   First Amendment to Service and Risk Management Agreement
               among Mirant Americas Energy Marketing, L.P., Mirant Delta,
               LLC and Mirant Potrero, LLC (designated in Mirant Americas
               Generation, Inc. Registration Statement on Form S-4,
               Registration No. 333-63240 as Exhibit 10.9)
10.6*     --   Form of Southern Energy Employee Stock Purchase Plan
               (designated in Mirant Corporation's Registration Statement
               on Form S-1, Registration No. 333-35390 as Exhibit 10.9)
</Table>

                                        63
<PAGE>

<Table>
<Caption>
EXHIBIT
NUMBER         EXHIBIT NAME
-------        ------------
<C>       <S>  <C>
10.7*     --   Form of Southern Energy Omnibus Incentive Compensation Plan
               (designated in Mirant Corporation's Registration Statement
               on Form S-1, Registration No. 333-35390 as Exhibit 10.11)
10.8*     --   Credit Facility B Credit Agreement Dated August 31, 1999
               (designated as Exhibit 10.12 on Form 8-K filed February 12,
               2003)
10.9*     --   Credit Facility C Credit Agreement Dated August 31, 1999
               (designated as Exhibit 10.13 on Form 8-K filed February 12,
               2003)
10.10+    --   Power Sale, Fuel Supply and Services Agreement dated as of
               May 1, 2003 between Mirant Mid-Atlantic, LLC and Mirant
               Americas Energy Services, LP (designated in Mirant
               Mid-Atlantic, LLC Form 10-K for the year ended December 31,
               2002 as Exhibit 10.23)
10.11+    --   Power Sale, Fuel Supply and Services Agreement dated as of
               May 1, 2003 between Mirant Chalk Point, LLC and Mirant
               Americas Energy Services, LP (designated in Mirant Mid-
               Atlantic, LLC Form 10-K for the year ended December 31, 2002
               as Exhibit 10.24)
10.12+    --   Power Sale, Fuel Supply and Services Agreement dated as of
               May 1, 2003 between Mirant Peaker, LLC and Mirant Americas
               Energy Services, LP (designated in Mirant Mid-Atlantic, LLC
               Form 10-K for the year ended December 31, 2002 as Exhibit
               10.25)
10.13+    --   Power Sale, Fuel Supply and Services Agreement dated as of
               May 1, 2003 between Mirant Potomac River, LLC and Mirant
               Americas Energy Services, LP (designated in Mirant Mid-
               Atlantic, LLC Form 10-K for the year ended December 31, 2002
               as Exhibit 10.26)
12.1*     --   Statement regarding ratio of earnings to fixed charges
               (designated in Mirant Americas Generation, Inc. Registration
               Statement on Form S-4/A Amendment No. 1, Registration No.
               333-85124 as Exhibit 12.1)
16.1*     --   Arthur Andersen LLP letter to the Securities and Exchange
               Commission dated May 15, 2002 (designated as Exhibit 16 on
               Form 8-K filed May 16, 2002)
21.1+     --   Subsidiaries of Mirant Americas Generation, LLC
31.1      --   Certification of Chief Executive Officer Pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and
               (b) of Section 1350, Chapter 63 of Title 18, United States
               Code)
31.2      --   Certification of Chief Financial Officer Pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and
               (b) of Section 1350, Chapter 63 of Title 18, United States
               Code)
32.1      --   Certification of Chief Executive Officer Pursuant to Section
               906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and
               (b) of Section 1350, Chapter 63 of Title 18, United States
               Code)
32.2      --   Certification of Chief Financial Officer Pursuant to Section
               906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and
               (b) of Section 1350, Chapter 63 of Title 18, United States
               Code)
</Table>

---------------

* Asterisk indicates exhibits incorporated by reference.

+ Filed with original Annual Report on Form 10-K for the year ended December 31,
  2003, as filed on April 30, 2003.

(B) REPORTS ON FORM 8-K

     During the quarter ended December 31, 2002, the Company did not file a
Current Report on Form 8-K.

                                        64
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

<Table>
<Caption>
                                                               PAGE
                                                               ----
<S>                                                            <C>
Independent Auditors' Report................................   F-2
Consolidated Statements of Income for the Years Ended
  December 31, 2002, 2001 and 2000..........................   F-3
Consolidated Balance Sheets as of December 31, 2002 and
  2001......................................................   F-4
Consolidated Statements of Member's Equity for the Years
  Ended December 31, 2002, 2001 and 2000....................   F-5
Consolidated Statements of Cash Flows for the Years Ended
  December 31, 2002, 2001 and 2000..........................   F-6
Notes to Consolidated Financial Statements..................   F-7
</Table>

                                       F-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Board of Managers and Member
Mirant Americas Generation, LLC:

     We have audited the consolidated balance sheets of Mirant Americas
Generation, LLC (a wholly owned indirect subsidiary of Mirant Corporation) and
subsidiaries (the "Company") as of December 31, 2002 and 2001, and the related
consolidated statements of income, member's equity, and cash flows for each of
the years in the three-year period ended December 31, 2002. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Mirant
Americas Generation, LLC and subsidiaries as of December 31, 2002 and 2001, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 2002, in conformity with accounting
principles generally accepted in the United States of America.

     The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. As more fully
described in Note 1 to the accompanying consolidated financial statements, the
Company's ultimate parent, Mirant Corporation, has a loss from continuing
operations of $2.4 billion for the year ended December 31, 2002 and has sold
significant assets during 2002 in order to generate additional liquidity.
Furthermore, Mirant Corporation has $1.8 billion in scheduled debt maturities
during 2003, and does not project that it will have sufficient liquidity to
repay its debt maturities as they come due. Therefore, Mirant Corporation
anticipates that it will be required to refinance significant debt obligations
during 2003 in order to maintain continuing operations. These conditions at
Mirant Corporation could have a material impact on any or all of its
subsidiaries, and thus raise substantial doubt about the Company's ability to
continue as a going concern. The financial statements do not include any
adjustments that might result from the outcome of this uncertainty.

     As discussed in Note 2 to the accompanying consolidated financial
statements, the Company changed its method of accounting for goodwill and other
intangible assets and for the impairment of long-lived assets and discontinued
operations in 2002 and changed its method of accounting for derivative
instruments and hedging activities in 2001.

     As discussed in Note 3B to the accompanying consolidated financial
statements, the Company has restated the consolidated balance sheet as of
December 31, 2001, and the related consolidated statements of income, member's
equity, and cash flows for each of the years in the two-year period then ended,
which consolidated financial statements were previously audited by other
independent auditors who have ceased operations.

     As discussed in Note 3C to the accompanying consolidated financial
statements, the Company has restated the consolidated balance sheet as of
December 31, 2002 and the related consolidated statements of income, member's
equity, and cash flows for each of the years in the three-year period then
ended.

/s/ KPMG LLP

Atlanta, Georgia
April 29, 2003, except as to Note 3C
which is as of August 27, 2003

                                       F-2
<PAGE>

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

                       CONSOLIDATED STATEMENTS OF INCOME
              FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
                                 (IN MILLIONS)

<Table>
<Caption>
                                                                 2002         2001         2000
                                                              ----------   ----------   ----------
                                                              (RESTATED)   (RESTATED)   (RESTATED)
<S>                                                           <C>          <C>          <C>
OPERATING REVENUES:
Affiliate...................................................    $2,320       $5,156       $1,987
Non-affiliates..............................................       233          137          166
                                                                ------       ------       ------
     Total operating revenues...............................     2,553        5,293        2,153
                                                                ------       ------       ------
OPERATING EXPENSES:
Cost of fuel, electricity and other
  products -- affiliates....................................     1,504        3,433        1,293
Cost of fuel, electricity and other
  products -- non-affiliates................................        88           21           18
Depreciation and amortization...............................       110          164           71
Generation facilities rent..................................        96           96            3
Maintenance -- affiliates...................................        39           44           26
Maintenance -- non-affiliates...............................        66           87           49
Selling, general and administrative -- affiliates...........        70          432          156
Selling, general and administrative -- non-affiliates.......        45          211          110
Impairment loss.............................................        20           --           --
Other -- affiliates, including restructuring charges of $8
  in 2002...................................................        81           69           44
Other -- non-affiliates, including restructuring charges of
  $11 in 2002...............................................       161          132           70
                                                                ------       ------       ------
     Total operating expenses...............................     2,280        4,689        1,840
                                                                ------       ------       ------
OPERATING INCOME............................................       273          604          313
                                                                ------       ------       ------
OTHER INCOME (EXPENSE), NET:
Interest income -- affiliates...............................        51           35            2
Interest income -- non-affiliates...........................         1           17            4
Interest expense -- affiliates..............................       (10)         (11)          --
Interest expense -- non-affiliates..........................      (210)        (239)         (90)
Other, net..................................................        15           (3)           7
                                                                ------       ------       ------
     Total other expense, net...............................      (153)        (201)         (77)
                                                                ------       ------       ------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES.......       120          403          236
PROVISION FOR INCOME TAXES..................................        56            1           94
                                                                ------       ------       ------
INCOME FROM CONTINUING OPERATIONS...........................        64          402          142
                                                                ------       ------       ------
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX PROVISION OF
  $10, $8 AND $7 FOR 2002, 2001 AND 2000 RESPECTIVELY.......        14           12           11
                                                                ------       ------       ------
NET INCOME..................................................    $   78       $  414       $  153
                                                                ======       ======       ======
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-3
<PAGE>

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2002 AND 2001
                                 (IN MILLIONS)

<Table>
<Caption>
                                                                 2002         2001
                                                              ----------   ----------
                                                              (RESTATED)   (RESTATED)
<S>                                                           <C>          <C>
                                       ASSETS
CURRENT ASSETS:
Cash and cash equivalents...................................    $  255       $   15
Receivables:
  Customer accounts.........................................        12            8
  Affiliates, less allowance for uncollectibles of $123 for
    2002 and 2001...........................................       197          223
Notes receivable from affiliates............................       255          253
Derivative financial instruments............................        98          348
Prepaid rent and other prepayments..........................       163          161
Deferred tax assets.........................................       158          119
Assets held for sale........................................       112          301
Other.......................................................       178          332
                                                                ------       ------
         Total current assets...............................     1,428        1,760
                                                                ------       ------
PROPERTY, PLANT AND EQUIPMENT, NET..........................     3,088        2,758
                                                                ------       ------
OTHER NONCURRENT ASSETS:
Goodwill, net...............................................     1,625        1,482
Other intangible assets, net................................       458          697
Notes receivable from affiliates............................       223          223
Derivative financial instruments............................        20           71
Prepaid rent................................................       109           35
Other, less allowance for uncollectibles of $54 and $49 for
  2002 and 2001, respectively...............................        45           39
                                                                ------       ------
         Total other noncurrent assets......................     2,480        2,547
                                                                ------       ------
         TOTAL ASSETS.......................................    $6,996       $7,065
                                                                ======       ======
                           LIABILITIES AND MEMBER'S EQUITY
CURRENT LIABILITIES:
Accounts payable and accrued liabilities....................    $  148       $  126
Payable to affiliates.......................................        82          112
Current portion of long-term debt...........................        50           --
Notes payable to affiliates.................................        --          333
Derivative financial instruments............................        77          314
Revenues subject to refund..................................       364          242
Liabilities related to assets held for sale.................        10           33
Accrued income taxes........................................       158            6
Accrued interest............................................        40           44
                                                                ------       ------
         Total current liabilities..........................       929        1,210
                                                                ------       ------
NONCURRENT LIABILITIES:
Notes payable and long-term debt............................     2,744        2,567
Derivative financial instruments............................        29           26
Other noncurrent liabilities................................       169          243
                                                                ------       ------
         Total noncurrent liabilities.......................     2,942        2,836
                                                                ------       ------
COMMITMENTS AND CONTINGENCIES
MEMBER'S EQUITY:
Member's interest...........................................     3,855        3,008
Capital contribution receivable from affiliate pursuant to
  ECSA......................................................      (136)         (91)
(Accumulated deficit) Retained earnings.....................      (542)         177
Accumulated other comprehensive loss........................       (52)         (75)
                                                                ------       ------
         Total member's equity..............................     3,125        3,019
                                                                ------       ------
TOTAL LIABILITIES AND MEMBER'S EQUITY.......................    $6,996       $7,065
                                                                ======       ======
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-4
<PAGE>

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

                   CONSOLIDATED STATEMENTS OF MEMBER'S EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
                                 (IN MILLIONS)

<Table>
<Caption>
                                                   CAPITAL         RETAINED      ACCUMULATED
                                                 CONTRIBUTION      EARNINGS         OTHER
                                     MEMBER'S     RECEIVABLE     (ACCUMULATED   COMPREHENSIVE   COMPREHENSIVE
                                     INTEREST   FROM AFFILIATE     DEFICIT)         LOSS           INCOME
                                     --------   --------------   ------------   -------------   -------------
<S>                                  <C>        <C>              <C>            <C>             <C>
Balance December 31, 1999 (as
  previously reported).............  $ 1,025        $  --           $   5           $  --
  Prior period adjustments.........       --           --               7              --
                                     -------        -----           -----           -----
Balance, December 31, 1999, as
  restated.........................    1,025           --              12              --
  Net income, as restated..........       --           --             153              --           $153
                                                                                                    ----
  Comprehensive income, as
     restated......................                                                                 $153
                                                                                                    ====
  Dividends........................       --           --            (181)             --
  Adjustment for liabilities
     assumed by affiliates in PEPCO
     acquisition, as restated......      109           --              --              --
  Capital contributions -- cash....      255           --              --              --
  Capital
     contributions -- noncash......    1,540           --              --              --
                                     -------        -----           -----           -----
Balance, December 31, 2000, as
  restated.........................    2,929           --             (16)             --
  Net income, as restated..........       --           --             414              --           $414
  Other comprehensive loss.........       --           --              --             (75)           (75)
                                                                                                    ----
  Comprehensive income, as
     restated......................                                                                 $339
                                                                                                    ====
  Dividends........................       --           --            (221)             --
  Adjustment for liabilities
     assumed by affiliates in PEPCO
     acquisition, as restated......      (31)          --              --              --
  Reversal of deferred taxes on
     ECSA upon conversion to an
     LLC...........................      (38)          --              --              --
  Capital contributions -- cash, as
     restated......................       38           --              --              --
  Capital contributions receivable
     pursuant to ECSA..............      120         (120)             --              --
  Capital contributions received
     pursuant to ECSA..............       --           29              --              --
  Tax liability related to ECSA....      (10)          --              --              --
                                     -------        -----           -----           -----
Balance, December 31, 2001, as
  restated.........................    3,008          (91)            177             (75)
  Net income, as restated..........       --           --              78              --           $ 78
  Other comprehensive income.......       --           --              --              23             23
                                                                                                    ----
  Comprehensive income, as
     restated......................                                                                 $101
                                                                                                    ====
  Dividends........................       --           --            (797)             --
  Capital contributions -- cash, as
     restated......................      186           --              --              --
  Capital contributions -- noncash,
     as restated...................      524           --              --              --
  Capital contributions receivable
     pursuant to ECSA..............      174         (174)             --              --
  Capital contributions received
     pursuant to ECSA..............       --          129              --              --
  Push down of tax effects of the
     implementation of SFAS No.
     142...........................      (37)          --              --              --
                                     -------        -----           -----           -----
BALANCE, DECEMBER 31, 2002, AS
  RESTATED.........................  $ 3,855        $(136)          $(542)          $ (52)
                                     =======        =====           =====           =====
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-5
<PAGE>

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
                                 (IN MILLIONS)

<Table>
<Caption>
                                                                 2002          2001            2000
                                                              ----------    ----------      ----------
                                                              (RESTATED)    (RESTATED)      (RESTATED)
<S>                                                           <C>           <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income..................................................     $ 78        $   414         $   153
                                                                 ----        -------         -------
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................      117            183              76
  Amortization of loss on interest rate swap................        9             50              --
  Unrealized losses (gains) on derivative financial
    instruments.............................................       85            (79)             --
  Deferred income taxes.....................................      (81)          (109)            (22)
  Impairment loss...........................................       20             --              --
  Restructuring charges, net of amounts paid................        2             --              --
  Other, net................................................      (21)            17               8
  Changes in certain assets and liabilities:
    Accounts receivable, affiliates.........................       12            (55)           (385)
    Accounts receivable, non-affiliates.....................      (28)           219              (6)
    Prepaid rent............................................        3            (76)             --
    Other current assets....................................      168           (195)            154
    Other noncurrent assets.................................      (74)           (32)             --
    Accounts payable and accrued liabilities................       96            157            (108)
    Payables to affiliates..................................       (2)          (221)            371
    Accrued income taxes....................................      145            (40)             50
    Other current liabilities...............................       (3)            39             143
    Other noncurrent liabilities............................       (3)            13               4
                                                                 ----        -------         -------
  Total adjustments.........................................      445           (129)            285
                                                                 ----        -------         -------
  Net cash provided by operating activities.................      523            285             438
                                                                 ----        -------         -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures........................................     (353)          (479)           (241)
Advances to affiliates......................................       (8)          (139)           (197)
Repayments of advances to affiliates........................        8            317              19
Issuance of notes receivables from affiliates...............     (701)          (843)           (271)
Repayments on notes receivable from affiliates..............      961            649              --
Proceeds received from the sale of State Line, net..........      183             --              --
Cash paid for acquisition of PEPCO..........................       --            (31)           (917)
Insurance proceeds received.................................        7             13              27
                                                                 ----        -------         -------
  Net cash provided by (used in) investing activities.......       97           (513)         (1,580)
                                                                 ----        -------         -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of debt..............................      427          2,628           1,105
Repayment of debt...........................................     (200)        (2,622)             --
Advances from affiliates....................................       60            190             412
Repayments of advances from affiliates......................      (60)          (190)           (412)
Proceeds from issuance of notes payable to affiliate........      220            467              --
Repayment of notes payable to affiliate.....................     (345)          (144)             --
Capital contributions.......................................      179             38             255
Payment of dividends........................................     (797)          (221)           (181)
Capital contributions received from affiliate pursuant to
  ECSA......................................................      129             29              --
Cash received from contribution of Mirant New England,
  LLC.......................................................        7             --              --
                                                                 ----        -------         -------
  Net cash (used in) provided by financing activities.......     (380)           175           1,179
                                                                 ----        -------         -------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS........      240            (53)             37
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD..............       15             68              31
                                                                 ----        -------         -------
CASH AND CASH EQUIVALENTS, END OF PERIOD....................     $255        $    15         $    68
                                                                 ====        =======         =======
SUPPLEMENTAL CASH FLOW DISCLOSURES:
Cash paid for interest, net of amounts capitalized..........     $220        $   131         $    89
                                                                 ====        =======         =======
(Refunds received) Cash paid for income taxes...............     $(40)       $   199         $    60
                                                                 ====        =======         =======
NONCASH FINANCING ACTIVITIES:
Contribution of notes payable to Mirant Americas to
  equity....................................................     $217        $    --         $    --
                                                                 ====        =======         =======
Capital contribution of Mirant New England, LLC.............     $287        $    --         $    --
                                                                 ====        =======         =======
Capital contribution from forgiveness of tax liability from
  Mirant Americas...........................................     $ 20        $    --         $    --
                                                                 ====        =======         =======
Capital contributions receivable from affiliate pursuant to
  ECSA......................................................     $174        $   120         $    --
                                                                 ====        =======         =======
Deferred tax liability related to ECSA......................     $ --        $   (10)        $    --
                                                                 ====        =======         =======
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-6
<PAGE>

                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 2002, 2001 AND 2000

1.  BACKGROUND AND DESCRIPTION OF BUSINESS

  OVERVIEW

     Mirant Americas Generation, LLC (formerly Mirant Americas Generation, Inc.
and Southern Energy North America Generating, Inc.) including its subsidiaries
(collectively, the "Company" or "Mirant Americas Generation") is a national
independent power provider and an indirect wholly owned subsidiary of Mirant
Corporation ("Mirant"). Prior to April 2, 2001, Mirant was a subsidiary of
Southern Company ("Southern"). The Company produces and sells electricity in the
United States under fixed price contracts and on the spot market to utilities
and energy merchants. The Company uses derivative financial instruments, such as
forwards, futures, options and swaps to manage its exposure to fluctuations in
electric energy and fuel prices. Mirant Americas Generation is a Delaware
limited liability company and owns or leases approximately 12,000 megawatts
("MW") of electric generation capacity in the United States. The Company
operates 92 generating units at 22 plants serving customers located near major
metropolitan load centers in Maryland, Virginia, California, New York,
Massachusetts and Texas.

     The Company sells substantially all of the output from its generating
facilities in the forward and spot markets through its energy marketing
affiliate, Mirant Americas Energy Marketing L.P. ("Mirant Americas Energy
Marketing"), and the remainder under long-term contracts with Mirant Americas
Energy Marketing and third parties. In addition, Mirant Americas Energy
Marketing arranges for the supply of substantially all of the fuel used by the
Company's generating units and procures emissions credits which are utilized in
connection with the business.

     The Company has entered into a number of service agreements with other
subsidiaries of Mirant for sales of its electric power, procurement of fuel,
labor and administrative services essential to operating its business. These
related parties are primarily Mirant, Mirant Americas Energy Marketing and
Mirant Services, LLC ("Mirant Services"). The arrangements with these companies
are discussed in Note 5.

 CONVERSION TO A LIMITED LIABILITY COMPANY

     Effective November 1, 2001, the Company changed its form of organization
from a corporation to a limited liability company, and changed its name to
Mirant Americas Generation, LLC.

 MIRANT RESTRUCTURING PLAN

     The financial statements have been prepared on a going concern basis, which
contemplates the realization of assets and the satisfaction of liabilities in
the normal course of business. The Company's ultimate parent, Mirant, has a loss
from continuing operations of $2.4 billion for the year ended December 31, 2002
and has sold significant assets during 2002 in order to generate additional
liquidity. Furthermore, Mirant has $1.8 billion in scheduled debt maturities
during 2003, and does not project that it will have sufficient liquidity to
repay such debt maturities as they come due. Therefore, Mirant anticipates that
it will be required to restructure significant debt obligations during 2003 in
order to maintain continuing operations. These conditions raise substantial
doubt that Mirant will be able to continue as a going concern.

     Mirant is working on a restructuring plan pursuant to which it will ask
certain of its and the Company's creditors to defer repayments of principal.
There can be no assurance that Mirant will be able to restructure such
indebtedness or that its liquidity and capital resources will be sufficient to
maintain its normal operations. If Mirant is not successful in its restructuring
efforts, it would likely be required to seek bankruptcy court or other
protection from its creditors. Mirant's actions could have an impact on any or
all of its subsidiaries and thus raise substantial doubt about the Company's
ability to continue as a going
                                       F-7
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

concern. These financial statements do not include any adjustments relating to
the recoverability and classification of asset carrying amounts or the amount
and classification of liabilities that might result should the Company be unable
to continue as a going concern.

2.  ACCOUNTING AND REPORTING POLICIES

 BASIS OF PRESENTATION

     The consolidated financial statements of the Company are presented in
conformity with accounting principles generally accepted in the United States.
The financial statements include the accounts of Mirant Americas Generation and
its wholly owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. Certain prior year amounts
have been reclassified to conform to the current year financial statement
presentation.

 USE OF ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of revenues and expenses
during the reporting periods. Actual results could differ from those estimates.
Significant estimates used in the preparation of these financial statements
include estimates of the fair value the Company used in assessing its recorded
goodwill for impairment, estimates of future cash flows to be generated from the
Company's long-lived assets used in assessing those assets for impairment,
estimates of the fair value of derivative financial instruments, and estimates
used in determining the allowance for uncollectibles and the amount of revenue
subject to refund.

 CASH AND CASH EQUIVALENTS

     Mirant Americas Generation considers all short-term investments with an
original maturity of three months or less to be cash equivalents. Prior to
December 19, 2002, the Company participated in Mirant's cash management program
whereby any excess funds were transferred to Mirant in exchange for a note,
which was due on demand. Amounts advanced to Mirant at December 31, 2001 under
this program are classified as notes receivable from affiliates.

 FUEL STOCK AND MATERIALS AND SUPPLIES

     Fuel stock consists primarily of fuel oil and coal. Mirant Americas
Generation's fuel stock and materials and supplies are recorded at the lower of
cost or market. Cost is computed on an average cost basis. Fuel stock is removed
from the inventory account as it is used in production. Materials and supplies
are removed from the account when they are used for repairs, maintenance or
capital projects.

 DERIVATIVE FINANCIAL INSTRUMENTS

     The Company accounts for derivative financial instruments at fair value as
required by SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended ("SFAS No. 133").

     The fair values of forward contracts, swap agreements, options, and caps
and floors in a net receivable position, as well as options held, are reported
as derivative financial instruments assets in the accompanying consolidated
balance sheets. Similarly, derivative financial instruments and contractual
commitments in a net payable position, as well as options written, are reported
as derivative financial

                                       F-8
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

instrument liabilities in the accompanying consolidated balance sheets.
Derivative financial instrument assets and liabilities are reported net by
counterparty, provided a master netting agreement exists.

     For derivative financial instruments that qualify and are designated as
hedges of future cash flows, changes in the fair value of the derivatives are
recorded in OCI until the related hedged items affect earnings. Any ineffective
portion of the change in the fair value of contracts designated as cash flow
hedges is reported in earnings currently. The Company may also enter into
derivative instruments that qualify as fair value hedges. For derivatives that
qualify and are designated as fair value hedges, changes in the fair value of
the derivative and changes in the fair value of the related asset or liability
are recorded in earnings currently. Certain of the financial instruments that
the Company enters into to manage market risks, either are not designated as
hedges or do not qualify for hedge accounting because the expected changes in
their fair value do not adequately correlate to changes in the fair value or the
cash flow of the exposure being hedged. Changes in the fair value of these
derivative instruments are reflected in earnings currently, as unrealized gains
or losses on derivative financial instruments. Unrealized gains or losses as
well as settlements of amounts receivable or payable under all derivative
financial instruments utilized to manage the price risk of energy sold or fuel
purchased are recorded as an adjustment of revenue or the cost of fuel
purchased, as applicable.

 PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are recorded at cost, or at fair value if
acquired in a purchase business combination, which includes materials, labor,
the associated payroll-related and overhead costs, emission allowances and the
interest cost of financing construction. The cost of routine maintenance and
repairs, such as inspections and corrosion removal, and the replacement of minor
items of property are charged to expense as incurred. Certain expenditures
incurred during a major maintenance outage of a generating plant are
capitalized, including the replacement of major component parts and labor and
overhead incurred to install the parts. Depreciation of the recorded cost of
depreciable property, plant and equipment is provided by using primarily
composite rates. Upon the retirement or sale of property, plant and equipment,
the cost of such assets and the related accumulated depreciation are removed
from the balance sheet. No gain or loss is recognized for ordinary retirements
in the normal course of business since the composite depreciation rates used by
Mirant Americas Generation take into account the effect of interim retirements.

  CAPITALIZATION OF INTEREST COST

     Mirant Americas Generation capitalizes interest on projects during the
advanced stages of development and during the construction period, in accordance
with SFAS No. 34. The Company determines which debt instruments represent a
reasonable measure of the cost of financing construction assets in terms of
interest cost incurred that otherwise could have been avoided. These debt
instruments and associated interest cost are included in the calculation of the
weighted average interest rate used for determining the capitalization rate.
Upon commencement of commercial operations of the plant or project, capitalized
interest, as a component of the total cost of the plant, is amortized over the
estimated useful life of the plant. For the years ended December 31, 2002, 2001
and 2000, the Company incurred the following interest costs on debt to
non-affiliates (in millions):

<Table>
<Caption>
                                                              2002   2001   2000
                                                              ----   ----   ----
<S>                                                           <C>    <C>    <C>
Total interest costs........................................  $238   $262   $100
Interest capitalized and included in construction work in
  progress..................................................   (28)   (23)   (10)
                                                              ----   ----   ----
INTEREST EXPENSE............................................  $210   $239   $ 90
                                                              ====   ====   ====
</Table>

                                       F-9
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     As part of Mirant's restructuring plan announced in March of 2002, the
Company suspended construction on several projects and no longer capitalizes
interest on these projects.

  IMPAIRMENT OF LONG-LIVED ASSETS

     Mirant Americas Generation evaluates long-lived assets, such as property,
plant, and equipment, and purchased intangible assets subject to amortization,
for impairment whenever events or changes in circumstances indicate that the
carrying amount of the asset may not be recoverable in accordance with SFAS No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS No.
144"). Recoverability of assets to be held and used is measured by a comparison
of the carrying amount of an asset to estimated undiscounted future cash flows
expected to be generated by the asset. If the carrying amount of an asset
exceeds its estimated future cash flows, an impairment charge is recognized for
the amount by which the carrying amount of the asset exceeds the fair value of
the asset. Assets to be disposed of are separately presented in the accompanying
consolidated balance sheets and are reported at the lower of the carrying amount
or fair value less costs to sell, and are not depreciated. The assets and
liabilities of a disposal group classified as held for sale are presented
separately in the appropriate asset and liability sections of the balance sheet.

     Prior to the adoption of SFAS No. 144, the Company accounted for the
impairment of long-lived assets in accordance with SFAS No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of."

  GOODWILL AND INTANGIBLE ASSETS

     Goodwill represents the excess of the cost over the fair value of the net
assets of businesses acquired. The Company adopted the provisions of SFAS No.
142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"), as of January 1,
2002. Goodwill and intangible assets acquired in a purchase business combination
and determined to have an indefinite useful life are not amortized, but instead
tested for impairment at least annually in accordance with the provisions of
SFAS No. 142. SFAS No. 142 also requires that intangible assets with estimable
useful lives be amortized over their respective useful lives to their estimated
residual values, and reviewed for impairment in accordance with SFAS No. 144.

     SFAS No. 142 requires that a goodwill impairment evaluation be performed
upon adoption of the standard, annually, and between annual tests upon the
occurrence of certain events. Upon adoption of SFAS No. 142, the Company was
required to identify its reporting units and determine the carrying value of
each reporting unit by assigning the assets and liabilities, including existing
goodwill and intangible assets, to those reporting units as of January 1, 2002.
The Company determined that its operations constituted a single reporting unit.
In performing the impairment evaluation, the Company estimates the fair value of
the reporting unit and compares it to the carrying amount of that reporting
unit. To the extent the carrying amount of the reporting unit exceeds the fair
value of that reporting unit, the Company is required to perform the second step
of the impairment test. In this step, the Company compares the implied fair
value of the reporting unit goodwill with the carrying amount of the reporting
unit goodwill. The implied fair value of goodwill is determined by allocating
the fair value of the reporting unit to all of the assets (recognized and
unrecognized) and liabilities of the reporting unit in a manner similar to a
purchase price allocation, in accordance with SFAS No. 141, "Business
Combinations" ("SFAS No. 141"). The residual fair value after this allocation is
the implied fair value of the reporting unit goodwill. Upon the adoption of SFAS
No. 142, the fair value of the Company's reporting unit exceeded the carrying
amount of the reporting unit in the transition test and no impairment charge was
recognized.

     Prior to the adoption of SFAS No. 142, goodwill was amortized on a
straight-line basis over the expected periods to be benefited, generally 30-40
years, and assessed for recoverability by determining
                                       F-10
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

whether the goodwill balance could be recovered based on undiscounted future
operating cash flows. The amount of goodwill impairment, if any, was measured
based on discounted future operating cash flows.

     Mirant Americas Generation recognizes specifically identifiable intangible
assets when specific rights or contracts are acquired. Intangible assets are
amortized on a straight-line basis over the lesser of their contractual or
estimated useful lives, ranging from 23 to 40 years. The cost of certain rights
acquired, such as operating permits, are included in property, plant and
equipment in the accompanying consolidated balance sheets as they are considered
an integral part of the tangible assets.

  FAIR VALUE OF FINANCIAL INSTRUMENTS

     SFAS No. 107, "Disclosures About Fair Value of Financial Instruments,"
requires the disclosure of the fair value of all financial instruments that are
not otherwise recorded at fair value in the financial statements. At December
31, 2002 and 2001, financial instruments recorded at contractual amounts that
approximate market or fair value include cash and cash equivalents, accounts and
current notes receivable, accounts payable and short term debt. The market
values of such items are not materially sensitive to shifts in market interest
rates because of the short term to maturity of these instruments and/or their
variable interest rates. The fair value of Mirant Americas Generation's senior
long-term debt was estimated based on market quotes. As of December 31, 2002,
the Company's senior long-term debt, net of discount, had a carrying value of
$2,494 million and an estimated fair value of approximately $1,151 million. The
fair value of the Company's credit facilities was estimated based on market
rates for similar types of borrowing arrangements. As of December 31, 2002, the
credit facilities had a carrying or notional value of $300 million and an
estimated fair value of approximately $156 million.

     Because of the intercompany nature of the long-term notes receivable from
affiliates of $223 million, it is not practical to determine their fair value.

  REVENUE RECOGNITION

     Revenues derived from power generation are recognized when the service is
provided based on the contractual terms of agreements with customers.

  RENT EXPENSE

     Rent expense related to the Company's operating leases is recognized on a
straight-line basis over the terms of the leases. Rent expense for generation
facilities is included in generation facilities rent expenses in the
accompanying consolidated statements of income. Payments made under the terms of
the lease agreement in excess of the amount of lease expense recognized are
recorded as prepaid rent in the accompanying consolidated balance sheets.
Prepaid rent attributable to periods beyond one year is included in other
non-current assets in the accompanying consolidated balance sheets.

  INCOME TAXES

     Effective November 1, 2001, Mirant Americas Generation, LLC converted to a
limited liability company, and thereafter is treated as a branch for income tax
purposes. As such, Mirant Americas, Inc. ("Mirant Americas"), the Company's
immediate parent, is subject to federal and state taxes attributable to the
income and expenses of the Company, and the Company is not subject to federal
and state income taxation. For those subsidiaries of the Company that are
subject to federal and state income taxes, the Company uses the asset and
liability method to account for income taxes. Deferred tax assets and
liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases and operating loss and tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted
tax rates

                                       F-11
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

  NEW ACCOUNTING STANDARDS

     In August 2001, the FASB issued SFAS No. 143, "Accounting for Asset
Retirement Obligations" ("SFAS No. 143"). SFAS No. 143 addresses financial
accounting and reporting obligations associated with the retirement of tangible
long-lived assets and the associated asset retirement costs. SFAS No. 143 is
effective for the Company's 2003 fiscal year. Mirant Americas Generation will
adopt this statement effective January 1, 2003. The impact of the adoption of
SFAS No. 143 is not expected to have a material effect on the Company's
financial position, results of operations or cash flows.

     In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities" ("SFAS No. 146"). SFAS No. 146
requires companies to recognize certain costs associated with exit or disposal
activities when they are incurred rather than at the date of a commitment to an
exit or disposal plan. Examples of costs covered by the standard include lease
termination costs and certain employee severance costs that are associated with
a restructuring, discontinued operation, plant closing, or other exit or
disposal activities. The provisions of SFAS No. 146 are effective for exit or
disposal activities that are initiated after December 31, 2002.

     In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others" ("FIN No. 45"). This interpretation
requires certain disclosures to be made by a guarantor in its interim and annual
financial statements about its obligations under certain guarantees that it has
issued. It also requires a guarantor to recognize a liability for the fair value
of the obligation undertaken in issuing certain guarantees. The initial
recognition and initial measurement provisions of this interpretation are
applicable on a prospective basis to guarantees issued or modified after
December 31, 2002. The disclosure requirements in this interpretation are
effective for financial statements of interim or annual periods after December
15, 2002. The disclosures required by FIN No. 45 are included in Note 12.

     In January 2003, the FASB issued Interpretation No. 46, Consolidation of
Variable Interest Entities, an interpretation of ARB No. 51 ("FIN No. 46"). FIN
No. 46 addresses the consolidation by business enterprises of variable interest
entities, as defined in the interpretation. FIN No. 46 expands existing
accounting guidance regarding when a company should include in its financial
statements the assets, liabilities and activities of another entity. The
consolidation requirements of FIN No. 46 apply immediately to variable interest
entities created after January 31, 2003. The consolidation requirements apply to
variable interest entity created before February 1, 2003 in the first fiscal
year or interim period beginning after June 15, 2003. Certain of the disclosure
requirements apply in all financial statements issued after January 31, 2003.
The application of this Interpretation is not expected to have a material effect
on the Company's financial position, results of operations or cash flows.

3.  RESTATEMENTS AND RECLASSIFICATIONS

     The consolidated financial statements of the Company as of December 31,
2002 and 2001, and for the years ended December 31, 2002, 2001 and 2000 have
been restated to correct certain accounting errors made in preparing those
financial statements as well as other reclassifications and adjustments. In
addition, the Company has reclassified certain amounts in the 2002, 2001 and
2000 consolidated financial statements to reflect the adoption of new accounting
standards.

                                       F-12
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

3A.  DISCONTINUED OPERATIONS

     The financial statements for prior years have been reclassified to report
the revenues and expenses of the components of the Company that were disposed of
as discontinued operations pursuant to SFAS No. 144. Income from discontinued
operations for 2002, 2001 and 2000 includes the following components of the
Company that have been disposed of: the State Line generating facility in
Indiana and the Neenah generating facility in Wisconsin.

     State Line.  In June 2002, the Company completed the sale of its State Line
generating facility for approximately $180 million plus an adjustment for
working capital. The asset was sold at approximately book value.

     Neenah.  In July 2002, the Company entered into an agreement to sell the
Company's Neenah, Wisconsin generating facility for approximately $109 million.
This sale closed in January 2003. The asset was sold at approximately book
value.

     A summary of operating results for these discontinued operations for the
years ended December 31, 2002, 2001 and 2000 follows (in millions):

<Table>
<Caption>
                                                                    DECEMBER 31,
                                                              ------------------------
                                                                 2002      2001   2000
                                                                 ----      ----   ----
                                                              (RESTATED)
<S>                                                           <C>          <C>    <C>
Operating revenues..........................................     $ 39      $ 70   $ 66
Operating expenses, including other (expense) income, net...      (15)      (50)   (48)
                                                                 ----      ----   ----
Income before income taxes..................................       24        20     18
Income taxes................................................       10         8      7
                                                                 ----      ----   ----
NET INCOME..................................................     $ 14      $ 12   $ 11
                                                                 ====      ====   ====
</Table>

     The table below presents the components of the balance sheet accounts,
classified as current assets and liabilities held for sale as of December 31,
2002 and 2001 (in millions):

<Table>
<Caption>
                                                                 2002      2001
                                                                 ----      ----
                                                              (RESTATED)
<S>                                                           <C>          <C>
CURRENT ASSETS:
Cash........................................................     $  7      $ --
Accounts and notes receivable...............................        1         9
Fuel stock..................................................       --         3
Prepayments.................................................        3         3
Materials and supplies......................................        1        --
Property, plant and equipment...............................      100       277
Intangibles.................................................       --         9
                                                                 ----      ----
TOTAL CURRENT ASSETS HELD FOR SALE..........................     $112      $301
                                                                 ====      ====
CURRENT LIABILITIES:
Taxes and other payables....................................     $  7      $ 15
Deferred taxes..............................................        3        18
                                                                 ----      ----
TOTAL CURRENT LIABILITIES RELATING TO ASSETS HELD FOR
  SALE......................................................     $ 10      $ 33
                                                                 ====      ====
</Table>

                                       F-13
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

3B.  RESTATEMENT AND RECLASSIFICATIONS OF CONSOLIDATED FINANCIAL
STATEMENTS -- PREVIOUSLY REPORTED

  RECLASSIFICATIONS

  2001

     The Company has changed its classification, on the accompanying
consolidated statements of income, of realized and unrealized gains and losses
related to derivative financial instruments. Under the new classification, gains
and losses, both realized and unrealized, for electricity related derivative
financial instruments are included in operating revenues. Gains and losses, both
realized and unrealized, for fuel related derivative financial instruments are
included in cost of fuel, electricity and other products. Prior year amounts
have been reclassified to conform to the current year presentation. These
reclassifications reduced revenues and cost of fuel, electricity and other
products by corresponding amounts but did not impact the Company's gross margin
or net income. The Company has also recorded reclassifications to balances of
affiliate receivables, current portion of prepaid rent, goodwill and other
intangible assets, net, other assets and payables to affiliates in the December
31, 2001 balance sheet.

     In addition, the consolidated statement of cash flows for 2001 has been
reclassified. Amounts received under the ECSA attributable to the capital
contribution totaling $29 million have been reclassified on the accompanying
consolidated statements of cash flows as a financing activity, rather than an
operating activity. Proceeds from the sale of materials and supplies in the
amount of $12 million in 2001 have been reclassified as an operating activity
rather than an investing activity.

     Operating revenues increased by $68 million due to the reclassifications of
net gains on derivative financial instruments discussed above totaling $65
million, interest expense of $15 million offset by $12 million of fuel costs.

     Costs of fuel, electricity, and other products increased by $54 million due
to the reclassifications of gains and losses on derivative financial instruments
discussed above totaling $65 million, labor costs of $6 million offset by a $12
million reclassification of fuel costs and a $5 million reclassification due to
a coal sale.

     Due to the reclassification of various labor costs, maintenance expense
increased $42 million, selling, general and administrative expenses decreased
$20 million, and other expenses decreased by $28 million.

     Other (expense) income, net changed by $20 million primarily due to the $15
million reclassification of interest expense and $5 million due to a sale of
coal.

  2000

     Operating revenues decreased by $50 million due to reclassifications of
gains and losses on derivative financial instruments, discussed above, offset by
$8 million reclassification of interest expense.

     Cost of fuel, electricity and other products decreased $50 million due to
derivative gains and losses, offset by a $12 million reclassification of fuel
expense.

     Due to the reclassification of various labor costs, maintenance expense
increased $14 million, selling, general, and administrative expense decreased $8
million, and other expense decreased $6 million. In addition, other expense
decreased $12 million due to the fuel reclassification.

     Other (expense) income, net changed by $8 million due to the interest
reclassification discussed above.

                                       F-14
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In addition, the consolidated statement of cash flows for 2000 has been
reclassified for proceeds from the sale of materials and supplies in the amount
of $18 million reclassified as an operating activity rather than an investing
activity.

  RESTATEMENTS OF CONSOLIDATED FINANCIAL STATEMENTS

     In addition to the changes to the Company's previously issued financial
statements required by the adoption of SFAS No. 144 and certain other
reclassifications, management has identified certain errors which necessitated a
restatement of the Company's 2001 and 2000 consolidated financial statements.

     Retained earnings at December 31, 1999 has been restated to reflect a $7
million prior period adjustment. This prior period adjustment increased opening
retained earnings due to a $9 million after tax adjustment to record revenues in
the proper period, offset by a $2 million debt expense adjustment.

     The following tables and discussion highlight the effects of the
restatement adjustments and reclassifications on the previously reported
consolidated statements of income for 2001 and 2000 (in millions).

<Table>
<Caption>
                                                     FOR THE YEAR ENDED DECEMBER 31, 2001
                                -------------------------------------------------------------------------------
                                                         INCREASE (DECREASE) DUE TO:
                                                ----------------------------------------------   AS PREVIOUSLY
                                AS PREVIOUSLY   DISCONTINUED                       RESTATEMENT    REPORTED ON
                                  REPORTED       OPERATIONS    RECLASSIFICATIONS   ADJUSTMENTS   APRIL 30, 2003
                                -------------   ------------   -----------------   -----------   --------------
<S>                             <C>             <C>            <C>                 <C>           <C>
Operating Revenues:...........     $5,098           $(70)            $ 68             $ 166          $5,262
Operating Expenses:
Cost of fuel, electricity and
  other products..............      3,380             (1)              54               (10)          3,423
Depreciation and
  amortization................        173            (12)              --                 3             164
Generation facilities rent....         96             --               --                --              96
Maintenance...................         96             (7)              42                --             131
Selling, general and
  administrative..............        656            (10)             (20)               11             637
Other.........................        244            (14)             (28)               (1)            201
                                   ------           ----             ----             -----          ------
     Total operating
       expenses...............      4,645            (44)              48                 3           4,652
                                   ------           ----             ----             -----          ------
Operating Income..............        453            (26)              20               163             610
                                   ------           ----             ----             -----          ------
     Other (expense) income,
       net....................       (139)             6              (20)              (48)           (201)
                                   ------           ----             ----             -----          ------
Income From Continuing
  Operations Before Income
  Taxes.......................        314            (20)              --               115             409
Provision for (Benefit from)
  Income Taxes................        (33)            (8)              --                43               2
                                   ------           ----             ----             -----          ------
Income From Continuing
  Operations..................        347            (12)              --                72             407
Income from Discontinued
  Operations, net of tax......         --             12               --                --              12
                                   ------           ----             ----             -----          ------
Net Income....................     $  347           $ --             $ --             $  72          $  419
                                   ======           ====             ====             =====          ======
</Table>

                                       F-15
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Operating revenues for 2001 were adjusted by $166 million primarily as a
result of the following restatement adjustments:

     - a $159 million increase to reflect the fair value of certain commodity
       financial instruments previously accounted for as cash flow hedges under
       SFAS No. 133, and

     - a $6 million increase to reflect previously unrecorded revenues.

     Cost of fuel, electricity and other products decreased by $10 million
primarily to reflect increased fuel burn expense of $8 million that results from
the adjustment to fuel inventory value at Mirant Mid-Atlantic at the date of the
PEPCO acquisition, and $2 million to reflect the fair value of certain commodity
financial instruments previously accounted for as cash flow hedges under SFAS
No. 133.

     Depreciation and amortization expense increased by $3 million as a result
of the changes in the amount of goodwill recorded in the acquisition of PEPCO.
This increase in the goodwill balance is primarily due to an adjustment to the
valuation of certain purchase power agreement obligations assumed by Mirant
Americas Energy Marketing.

     Other (expense) income, changed by $48 million primarily as a result of
losses of $42 million on interest rate hedges previously accounted for as cash
flow hedges under SFAS No. 133.

     Provision for income taxes increased by $43 million due to tax effects of
the restatement adjustments.

<Table>
<Caption>
                                                       FOR THE YEAR ENDED DECEMBER 31, 2000
                                  -------------------------------------------------------------------------------
                                                           INCREASE (DECREASE) DUE TO:
                                                  ----------------------------------------------   AS PREVIOUSLY
                                  AS PREVIOUSLY   DISCONTINUED                       RESTATEMENT    REPORTED ON
                                    REPORTED       OPERATIONS    RECLASSIFICATIONS   ADJUSTMENTS   APRIL 30, 2003
                                  -------------   ------------   -----------------   -----------   --------------
<S>                               <C>             <C>            <C>                 <C>           <C>
Operating Revenues..............     $2,283           $(66)            $(42)            $(22)          $2,153
Operating Expenses:
Cost of fuel, electricity and
  other products................      1,358             (1)             (38)              (8)           1,311
Depreciation and amortization...         82             (9)              --               (2)              71
Generation facilities rent......          3             --               --               --                3
Maintenance.....................         68             (8)              14                1               75
Selling, general and
  administrative................        285             (8)              (8)              (3)             266
Other...........................        139            (12)             (18)              --              109
                                     ------           ----             ----             ----           ------
  Total operating expenses......      1,935            (38)             (50)             (12)           1,835
                                     ------           ----             ----             ----           ------
Operating Income................        348            (28)               8              (10)             318
                                     ------           ----             ----             ----           ------
Other (expense) income, net.....        (84)            10               (8)              --              (82)
                                     ------           ----             ----             ----           ------
Income from continuing
  operations before income
  taxes.........................        264            (18)              --              (10)             236
Provision for (Benefit from)
  Income Taxes..................        106             (7)              --               (5)              94
                                     ------           ----             ----             ----           ------
Income from Continuing
  Operations....................        158            (11)              --               (5)             142
Income from Discontinued
  Operations, net of tax........         --             11               --               --               11
                                     ------           ----             ----             ----           ------
Net Income......................     $  158           $ --             $ --             $ (5)          $  153
                                     ======           ====             ====             ====           ======
</Table>

                                       F-16
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Operating revenues for 2000 decreased by $22 million primarily as a result
of recording revenues in the proper period.

     Cost of fuel, electricity and other products, excluding depreciation, for
2001 decreased by $8 million primarily due to adjustments to various accruals.

     Provision for income taxes decreased by $5 million due to tax effects of
the restatement adjustments.

     The following table and discussion summarizes the effects of the
reclassifications and restatement adjustments on the consolidated balance sheet
as of December 31, 2001 (in millions).

<Table>
<Caption>
                                                               AT DECEMBER 31, 2001
                                  -------------------------------------------------------------------------------
                                                           INCREASE (DECREASE) DUE TO:
                                                  ----------------------------------------------   AS PREVIOUSLY
                                  AS PREVIOUSLY   DISCONTINUED                       RESTATEMENT    REPORTED ON
                                    REPORTED       OPERATIONS    RECLASSIFICATIONS   ADJUSTMENTS   APRIL 30, 2003
                                  -------------   ------------   -----------------   -----------   --------------
<S>                               <C>             <C>            <C>                 <C>           <C>
             ASSETS
Current Assets:
Cash and cash equivalents.......     $   15          $  --             $ --             $  --          $   15
Receivables:
  Customer accounts.............         14             (6)              --                --               8
  Affiliates, less allowance for
     uncollectibles of $123.....        282             --              (55)               (4)            223
Notes receivable from
  affiliates....................        253             --               --                --             253
Assets from risk management
  activities....................        125             --               --              (125)             --
Derivative financial
  instruments...................        296             --               --                52             348
Prepaid rent and other
  prepayments...................        200             --              (35)               (4)            161
Deferred income taxes...........        102             --               --                17             119
Assets held for sale............         --            301               --                --             301
Other...........................        216             (9)              --               125             332
                                     ------          -----             ----             -----          ------
  Total current assets..........      1,503            286              (90)               61           1,760
                                     ------          -----             ----             -----          ------
Property, plant and equipment,
  net...........................      3,034           (277)              --                 1           2,758
                                     ------          -----             ----             -----          ------
Other Noncurrent Assets:
Goodwill, net...................      1,377             --               44                58           1,479
Other intangible assets, net....        742             (9)             (44)                8             697
Notes receivable from
  affiliates....................        223             --               --                --             223
Assets from risk management
  activities....................          8             --               --                (8)             --
Derivative financial
  instruments...................         99             --               --               (28)             71
Prepaid rent....................         --             --               35                --              35
Other, less allowances for
  uncollectibles of $43.........         51             --               --                (6)             45
                                     ------          -----             ----             -----          ------
  Total noncurrent assets.......      2,500             (9)              35                24           2,550
                                     ------          -----             ----             -----          ------
  Total assets..................     $7,037          $  --             $(55)            $  86          $7,068
                                     ======          =====             ====             =====          ======
</Table>

                                       F-17
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                             AT DECEMBER 31, 2001
                                -------------------------------------------------------------------------------
                                                         INCREASE (DECREASE) DUE TO:
                                                ----------------------------------------------   AS PREVIOUSLY
                                AS PREVIOUSLY   DISCONTINUED                       RESTATEMENT    REPORTED ON
                                  REPORTED       OPERATIONS    RECLASSIFICATIONS   ADJUSTMENTS   APRIL 30, 2003
                                -------------   ------------   -----------------   -----------   --------------
<S>                             <C>             <C>            <C>                 <C>           <C>
LIABILITIES AND MEMBER'S EQUITY
Current Liabilities:
Accounts payable and accrued
  liabilities.................     $  124          $  (5)            $ --             $   7          $  126
Payable to affiliates.........        167             --              (55)               --             112
Notes payable to affiliates...        333             --               --                --             333
Liabilities from risk
  management activities.......        141             --               --              (141)             --
Derivative financial
  instruments.................        252             --               --                62             314
Revenues subject to refund....        243             --               --                (1)            242
Liabilities related to assets
  held for sale...............         --             31               --                 2              33
Accrued income taxes..........          5             (8)              --                 8               5
Accrued interest..............         45             --               --                (1)             44
Other.........................          8             --               --                (8)             --
                                   ------          -----             ----             -----          ------
  Total current liabilities...      1,318             18              (55)              (72)          1,209
                                   ------          -----             ----             -----          ------
Noncurrent Liabilities:
Notes payable and long-term
  debt........................      2,567             --               --                --           2,567
Liabilities from risk
  management activities.......          9             --               --                (9)             --
Derivative financial
  instruments.................         54             --               --               (28)             26
Deferred income taxes.........        157            (18)              --                95             234
Other noncurrent
  liabilities.................          7             --               --                --               7
                                   ------          -----             ----             -----          ------
  Total noncurrent
     liabilities..............      2,794            (18)              --                58           2,834
                                   ------          -----             ----             -----          ------
Member's Equity:
Member's interest.............      2,969             --               --                40           3,009
Capital contribution
  receivable from affiliate
  pursuant to ECSA............        (91)            --               --                --             (91)
Retained earnings.............        108             --               --                74             182
Accumulated other
  comprehensive loss..........        (61)            --               --               (14)            (75)
                                   ------          -----             ----             -----          ------
  Total member's equity.......      2,925             --               --               100           3,025
                                   ------          -----             ----             -----          ------
  Total liabilities and
     member's equity..........     $7,037          $  --             $(55)            $  86          $7,068
                                   ======          =====             ====             =====          ======
</Table>

                                       F-18
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  RECLASSIFICATIONS

     Affiliate accounts receivable and accounts payable were previously reported
gross. The restated balances reflect these on a net basis.

     Prepaid rent, both current and noncurrent, was reclassified to reflect
their respective proper amounts.

     Trading rights included in other intangible assets, net were reclassified
to goodwill upon the adoption of SFAS No. 142.

  RESTATEMENTS

     Goodwill increased $58 million, net of amortization, due to adjustments to
the value of certain obligations acquired in the PEPCO acquisition of $70
million, offset by the deferred tax assets of $12 million associated with out of
market contracts assumed in the New York and New England acquisitions.

     The previously reported balance sheet has been restated to reflect current
and non-current derivative hedging assets and liabilities related to the fair
value of certain commodity instruments previously accounted for as cash flow
hedges under SFAS No. 133.

     The various deferred tax accounts have been restated to reflect the tax
effect of the various adjusting entries described above.

     The following table summarizes the effects of the reclassifications and
restatement adjustments on the statement of cash flows for the year ended
December 31, 2001 (in millions):

<Table>
<Caption>
                                                                    FOR THE YEAR ENDED
                                                                    DECEMBER 31, 2001
                                                              ------------------------------
                                                                              AS PREVIOUSLY
                                                              AS PREVIOUSLY    REPORTED ON
                                                                REPORTED      APRIL 30, 2003
                                                              -------------   --------------
<S>                                                           <C>             <C>
Cash Flows From Operating Activities:
Net income..................................................     $   347         $   419
                                                                 -------         -------
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................         173             185
  Amortization of loss on interest rate swap................          --              50
  Unrealized gains and losses on derivative financial
     instruments............................................          17             (79)
  Deferred income taxes.....................................        (167)           (110)
  Capital contributions received from affiliate pursuant to
     ECSA...................................................          29              --
  Other, net................................................           2              62
</Table>

                                       F-19
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                    FOR THE YEAR ENDED
                                                                    DECEMBER 31, 2001
                                                              ------------------------------
                                                                              AS PREVIOUSLY
                                                              AS PREVIOUSLY    REPORTED ON
                                                                REPORTED      APRIL 30, 2003
                                                              -------------   --------------
<S>                                                           <C>             <C>
  Changes in certain assets and liabilities:
     Accounts receivable, affiliates........................         323             123
     Accounts receivable, non-affiliates....................          --             213
     Prepaid rent...........................................          --             (76)
     Other current assets...................................         (44)            (92)
     Other noncurrent assets................................          --            (180)
     Accounts payable and accrued liabilities...............        (123)            126
     Payables to affiliates, net............................          --            (221)
     Accrued income taxes...................................          --             (41)
     Other current liabilities..............................        (119)             39
     Other noncurrent liabilities...........................          --              13
                                                                 -------         -------
  Total adjustments.........................................          91              12
                                                                 -------         -------
  Net cash provided by operating activities.................         438             431
                                                                 -------         -------
Cash Flows From Investing Activities:
Capital expenditures........................................        (466)           (479)
Proceeds received from the sale of materials and supplies...          12              --
Notes receivable from affiliates, net.......................        (205)             --
Issuance of notes receivables from affiliates...............          --            (723)
Repayments on notes receivable from affiliates..............          --             529
Proceeds received from the sale of State Line, net..........          --              --
Cash paid for acquisition of PEPCO..........................          --              --
Insurance proceeds received.................................          13              13
                                                                 -------         -------
  Net cash used in investing activities.....................        (646)           (660)
                                                                 -------         -------
Cash Flows From Financing Activities:
Proceeds from issuance of debt..............................       2,678           2,628
Repayment of debt...........................................      (2,679)         (2,622)
Proceeds from issuance of notes payable to affiliate........         498             467
Repayment of notes payable to affiliate.....................        (175)           (144)
Capital contributions.......................................          39              39
Payment of dividends........................................        (221)           (221)
Capital contribution received from affiliate pursuant to
  ECSA......................................................          --              29
                                                                 -------         -------
  Net cash provided by financing activities.................         140             176
                                                                 -------         -------
Net (Decrease) in Cash and Cash Equivalents.................         (68)            (53)
Cash and Cash Equivalents, beginning of period..............          83              68
                                                                 -------         -------
Cash and Cash Equivalents, end of period....................     $    15         $    15
                                                                 =======         =======
</Table>

                                       F-20
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table summarizes the effects of the reclassification and
restatement adjustments on the statement of cash flows for the year ended
December 31, 2000 (in millions):

<Table>
<Caption>
                                                                    FOR THE YEAR ENDED
                                                                    DECEMBER 31, 2000
                                                              ------------------------------
                                                                              AS PREVIOUSLY
                                                              AS PREVIOUSLY    REPORTED ON
                                                                REPORTED      APRIL 30, 2003
                                                              -------------   --------------
<S>                                                           <C>             <C>
Cash Flows From Operating Activities:
Net income..................................................     $   158         $   153
                                                                 -------         -------
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................          82              76
  Amortization of loss on interest rate swap................          --              --
  Unrealized gains and losses on derivative financial
     instruments............................................          --              --
  Deferred income taxes.....................................         (23)            (22)
  Capital contributions received from affiliate pursuant to
     ECSA...................................................          --              --
  Other, net................................................          --               8
  Changes in certain assets and liabilities:
     Accounts receivable, affiliates........................        (457)           (563)
     Accounts receivable, non-affiliates....................          --              (6)
     Prepaid rent...........................................          --              --
     Other current assets...................................          14             154
     Other noncurrent assets................................          --              --
     Accounts payable and accrued liabilities...............         462            (108)
     Payables to affiliates, net............................          --             371
     Accrued income taxes...................................          --              50
     Other current liabilities..............................           5             143
     Other noncurrent liabilities...........................          --               4
                                                                 -------         -------
  Total adjustments.........................................          83             107
                                                                 -------         -------
  Net cash provided by operating activities.................         241             260
                                                                 -------         -------
Cash Flows From Investing Activities:
Capital expenditures........................................        (225)           (241)
Proceeds received from the sale of materials and supplies...          18              --
Notes receivable from affiliates, net.......................        (271)             --
Issuance of notes receivables from affiliates...............          --            (271)
Repayments on notes receivable from affiliates..............          --              --
Proceeds received from the sale of State Line, net..........          --              --
Cash paid for acquisition of PEPCO..........................        (917)           (917)
Insurance proceeds received.................................          27              27
                                                                 -------         -------
  Net cash used in investing activities.....................      (1,368)         (1,402)
                                                                 -------         -------
</Table>

                                       F-21
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                    FOR THE YEAR ENDED
                                                                    DECEMBER 31, 2000
                                                              ------------------------------
                                                                              AS PREVIOUSLY
                                                              AS PREVIOUSLY    REPORTED ON
                                                                REPORTED      APRIL 30, 2003
                                                              -------------   --------------
<S>                                                           <C>             <C>
Cash Flows From Financing Activities:
Proceeds from issuance of debt..............................       1,105           1,105
Repayment of debt...........................................          --              --
Proceeds from issuance of notes payable to affiliate........          --              --
Repayment of notes payable to affiliate.....................          --              --
Capital contributions.......................................         255             255
Payment of dividends........................................        (181)           (181)
Capital contribution received from affiliate pursuant to
  ECSA......................................................          --              --
                                                                 -------         -------
  Net cash provided by financing activities.................       1,179           1,179
                                                                 -------         -------
Net Increase in Cash and Cash Equivalents...................          52              37
Cash and Cash Equivalents, beginning of period..............          31              31
                                                                 -------         -------
Cash and Cash Equivalents, end of period....................     $    83         $    68
                                                                 =======         =======
</Table>

3C.  RESTATEMENTS OF CONSOLIDATED FINANCIAL STATEMENTS

     In August 2003, the Company identified additional errors in its 2002, 2001,
and 2000 consolidated financial statements as filed in its 2002 Annual Report on
Form 10-K.

     The following tables and discussion highlight the effects of the
restatement adjustments to correct these errors in the previously reported
consolidated statements of income for 2002, 2001 and 2000 (in millions).

<Table>
<Caption>
                                                           FOR THE YEAR ENDED DECEMBER 31, 2002
                                                  -------------------------------------------------------
                                                  AS PREVIOUSLY    INCREASE (DECREASE) DUE TO
                                                   REPORTED ON             RESTATEMENT              AS
                                                  APRIL 30, 2003           ADJUSTMENTS           RESTATED
                                                  --------------   ---------------------------   --------
<S>                                               <C>              <C>                           <C>
Operating Revenues:.............................      $2,553                   $--                $2,553
Operating Expenses:
Cost of fuel, electricity and other products....       1,592                    --                 1,592
Depreciation and amortization...................         110                    --                   110
Generation facilities rent......................          96                    --                    96
Maintenance.....................................         105                    --                   105
Selling, general and administrative.............         115                    --                   115
Impairment loss.................................          20                    --                    20
Other...........................................         237                     5                   242
                                                      ------                   ---                ------
     Total operating expenses...................       2,275                     5                 2,280
                                                      ------                   ---                ------
Operating Income................................         278                    (5)                  273
                                                      ------                   ---                ------
     Other (expense) income, net................        (158)                    5                  (153)
                                                      ------                   ---                ------
Income From Continuing Operations Before Income
  Taxes.........................................         120                    --                   120
</Table>

                                       F-22
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                           FOR THE YEAR ENDED DECEMBER 31, 2002
                                                  -------------------------------------------------------
                                                  AS PREVIOUSLY    INCREASE (DECREASE) DUE TO
                                                   REPORTED ON             RESTATEMENT              AS
                                                  APRIL 30, 2003           ADJUSTMENTS           RESTATED
                                                  --------------   ---------------------------   --------
<S>                                               <C>              <C>                           <C>
Provision for Income Taxes......................          55                     1                    56
                                                      ------                   ---                ------
Income From Continuing Operations...............          65                    (1)                   64
Income from Discontinued Operations, net of
  tax...........................................          12                     2                    14
                                                      ------                   ---                ------
Net Income......................................      $   77                   $ 1                $   78
                                                      ======                   ===                ======
</Table>

     Other operating expense was increased by $5 million as a result of the
reclassification of gains on property and equipment sales to other (expense)
income, net.

     Income from Discontinued Operations, net of tax increased by $2 million due
to an adjustment to reduce operating expenses at the Neenah generating facility
for expenses that are properly recorded in another period.

<Table>
<Caption>
                                                            FOR THE YEAR ENDED DECEMBER 31, 2001
                                                   ------------------------------------------------------
                                                   AS PREVIOUSLY    INCREASE (DECREASE) DUE TO
                                                    REPORTED ON            RESTATEMENT              AS
                                                   APRIL 30, 2003          ADJUSTMENTS           RESTATED
                                                   --------------   --------------------------   --------
<S>                                                <C>              <C>                          <C>
Operating Revenues:..............................      $5,262                 $  31               $5,293
Operating Expenses:
Cost of fuel, electricity and other products.....       3,423                    31                3,454
Depreciation and amortization....................         164                    --                  164
Generation facilities rent.......................          96                    --                   96
Maintenance......................................         131                    --                  131
Selling, general and administrative..............         637                     6                  643
Other............................................         201                    --                  201
                                                       ------                 -----               ------
     Total operating expenses....................       4,652                    37                4,689
                                                       ------                 -----               ------
Operating Income.................................         610                    (6)                 604
                                                       ------                 -----               ------
     Other expense, net..........................        (201)                   --                 (201)
                                                       ------                 -----               ------
Income From Continuing Operations Before Income
  Taxes..........................................         409                    (6)                 403
Provision for (Benefit from) Income Taxes........           2                    (1)                   1
                                                       ------                 -----               ------
Income From Continuing Operations................         407                    (5)                 402
Income from Discontinued Operations, net of
  tax............................................          12                    --                   12
                                                       ------                 -----               ------
Net Income.......................................      $  419                 $  (5)              $  414
                                                       ======                 =====               ======
</Table>

     Operating revenues and operating expenses were each increased by $31
million to properly classify fuel-related hedging losses previously reported as
a component of revenue as fuel expense.

     Selling, general and administrative expense was increased by $6 million as
a result of an adjustment to the long-term provision for uncollectible accounts
at Mirant New England, Inc., which was previously reported at Mirant New
England, LLC, a non-consolidated affiliate of the Company at December 31, 2001.

                                       F-23
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Provision for income taxes decreased by $1 million due to the tax effects
of the restatement adjustments.

<Table>
<Caption>
                                                            FOR THE YEAR ENDED DECEMBER 31, 2000
                                                   ------------------------------------------------------
                                                   AS PREVIOUSLY    INCREASE (DECREASE) DUE TO
                                                    REPORTED ON            RESTATEMENT              AS
                                                   APRIL 30, 2003          ADJUSTMENTS           RESTATED
                                                   --------------   --------------------------   --------
<S>                                                <C>              <C>                          <C>
Operating Revenues...............................      $2,153                  $ --               $2,153
Operating Expenses:
Cost of fuel, electricity and other products.....       1,311                    --                1,311
Depreciation and amortization....................          71                    --                   71
Generation facilities rent.......................           3                    --                    3
Maintenance......................................          75                    --                   75
Selling, general and administrative..............         266                    --                  266
Other............................................         109                     5                  114
                                                       ------                  ----               ------
  Total operating expenses.......................       1,835                     5                1,840
                                                       ------                  ----               ------
Operating Income.................................         318                    (5)                 313
                                                       ------                  ----               ------
Other (expense) income, net......................         (82)                    5                  (77)
                                                       ------                  ----               ------
Income from Continuing Operations Before Income
  Taxes..........................................         236                    --                  236
Provision for (Benefit from) Income Taxes........          94                    --                   94
                                                       ------                  ----               ------
Income from Continuing Operations................         142                    --                  142
Income from Discontinued Operations, net of
  tax............................................          11                    --                   11
                                                       ------                  ----               ------
Net Income.......................................      $  153                  $ --               $  153
                                                       ======                  ====               ======
</Table>

     Other operating expense was increased by $5 million as a result of the
reclassification of gains on property and equipment sales to other (expense)
income, net.

                                       F-24
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table and discussion summarizes the effects of the
reclassifications and restatement adjustments on the consolidated balance sheet
as of December 31, 2002 (in millions).

<Table>
<Caption>
                                                                      AT DECEMBER 31, 2002
                                                             ---------------------------------------
                                                                               INCREASE
                                                                              (DECREASE)
                                                             AS PREVIOUSLY      DUE TO
                                                              REPORTED ON     RESTATEMENT      AS
                                                             APRIL 30, 2003   ADJUSTMENTS   RESTATED
                                                             --------------   -----------   --------
<S>                                                          <C>              <C>           <C>
                          ASSETS
Current Assets:
Cash and cash equivalents..................................      $  255          $  --       $  255
Receivables:
  Customer accounts........................................          12             --           12
  Affiliates, less allowance for uncollectibles of $123....         197             --          197
Notes receivable from affiliates...........................         255             --          255
Derivative financial instruments...........................          98             --           98
Prepaid rent and other prepayments.........................         163             --          163
Deferred income taxes......................................         158             --          158
Assets held for sale.......................................         109              3          112
Other......................................................         178             --          178
                                                                 ------          -----       ------
  Total current assets.....................................       1,425              3        1,428
                                                                 ------          -----       ------
Property, plant and equipment, net.........................       3,088             --        3,088
                                                                 ------          -----       ------
Other Noncurrent Assets:
Goodwill, net..............................................       1,623              2        1,625
Other intangible assets, net...............................         458             --          458
Notes receivable from affiliates...........................         223             --          223
Derivative financial instruments...........................          20             --           20
Prepaid rent...............................................         109             --          109
Other, less allowances for uncollectibles of $54...........          52             (7)          45
                                                                 ------          -----       ------
  Total noncurrent assets..................................       2,485             (5)       2,480
                                                                 ------          -----       ------
  Total assets.............................................      $6,998          $  (2)      $6,996
                                                                 ======          =====       ======
</Table>

                                       F-25
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                      AT DECEMBER 31, 2002
                                                             ---------------------------------------
                                                                               INCREASE
                                                                              (DECREASE)
                                                             AS PREVIOUSLY      DUE TO
                                                              REPORTED ON     RESTATEMENT      AS
                                                             APRIL 30, 2003   ADJUSTMENTS   RESTATED
                                                             --------------   -----------   --------
<S>                                                          <C>              <C>           <C>
LIABILITIES AND MEMBER'S EQUITY
Current Liabilities:
Accounts payable and accrued liabilities...................      $  148           $--        $  148
Payable to affiliates......................................          82            --            82
Current portion of long-term debt..........................          50            --            50
Derivative financial instruments...........................          77            --            77
Revenues subject to refund.................................         364            --           364
Liabilities related to assets held for sale................           9             1            10
Accrued income taxes.......................................         155             3           158
Accrued interest...........................................          40            --            40
                                                                 ------           ---        ------
  Total current liabilities................................         925             4           929
                                                                 ------           ---        ------
Noncurrent Liabilities:
Notes payable and long-term debt...........................       2,744            --         2,744
Derivative financial instruments...........................          29            --            29
Other noncurrent liabilities...............................         166             3           169
                                                                 ------           ---        ------
  Total noncurrent liabilities.............................       2,939             3         2,942
                                                                 ------           ---        ------
Member's Equity:
Member's interest..........................................       3,860            (5)        3,855
Capital contribution receivable from affiliate pursuant to
  ECSA.....................................................        (136)           --          (136)
Accumulated Deficit........................................        (538)           (4)         (542)
Accumulated other comprehensive loss.......................         (52)           --           (52)
                                                                 ------           ---        ------
  Total member's equity....................................       3,134            (9)        3,125
                                                                 ------           ---        ------
  Total liabilities and member's equity....................      $6,998           $(2)       $6,996
                                                                 ======           ===        ======
</Table>

     Other noncurrent assets were decreased by $7 million to reflect an
adjustment to long-term accounts receivable previously recorded at Mirant New
England, LLC prior to its being contributed to the Company.

     Assets held for sale were increased by $3 million to properly state the
cash balance of the Neenah generating facility discontinued operations.
Liabilities related to assets held for sale were increased by $1 million to
adjust the deferred tax liability of the Neenah generating facility discontinued
operations as a result of this adjustment in the cash balance.

                                       F-26
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table and discussion summarizes the effects of the
reclassifications and restatement adjustments on the consolidated balance sheet
as of December 31, 2001 (in millions).

<Table>
<Caption>
                                                                      AT DECEMBER 31, 2001
                                                             ---------------------------------------
                                                                               INCREASE
                                                                              (DECREASE)
                                                             AS PREVIOUSLY      DUE TO
                                                              REPORTED ON     RESTATEMENT      AS
                                                             APRIL 30, 2003   ADJUSTMENTS   RESTATED
                                                             --------------   -----------   --------
<S>                                                          <C>              <C>           <C>
                          ASSETS
Current Assets:
Cash and cash equivalents..................................      $   15           $--        $   15
Receivables:
  Customer accounts........................................           8            --             8
  Affiliates, less allowance for uncollectibles of $123....         223            --           223
Notes receivable from affiliates...........................         253            --           253
Derivative financial instruments...........................         348            --           348
Prepaid rent and other prepayments.........................         161            --           161
Deferred income taxes......................................         119            --           119
Assets held for sale.......................................         301            --           301
Other......................................................         332            --           332
                                                                 ------           ---        ------
  Total current assets.....................................       1,760            --         1,760
                                                                 ------           ---        ------
Property, plant and equipment, net.........................       2,758            --         2,758
                                                                 ------           ---        ------
Other Noncurrent Assets:
Goodwill, net..............................................       1,479             3         1,482
Other intangible assets, net...............................         697            --           697
Notes receivable from affiliates...........................         223            --           223
Derivative financial instruments...........................          71            --            71
Prepaid rent...............................................          35            --            35
Other, less allowances for uncollectibles of $49...........          45            (6)           39
                                                                 ------           ---        ------
  Total noncurrent assets..................................       2,550            (3)        2,547
                                                                 ------           ---        ------
  Total assets.............................................      $7,068           $(3)       $7,065
                                                                 ======           ===        ======
</Table>

                                       F-27
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                      AT DECEMBER 31, 2001
                                                             ---------------------------------------
                                                                               INCREASE
                                                                              (DECREASE)
                                                             AS PREVIOUSLY      DUE TO
                                                              REPORTED ON     RESTATEMENT      AS
                                                             APRIL 30, 2003   ADJUSTMENTS   RESTATED
                                                             --------------   -----------   --------
<S>                                                          <C>              <C>           <C>
LIABILITIES AND MEMBER'S EQUITY
Current Liabilities:
Accounts payable and accrued liabilities...................      $  126           $--        $  126
Payable to affiliates......................................         112            --           112
Notes payable to affiliates................................         333            --           333
Derivative financial instruments...........................         314            --           314
Revenues subject to refund.................................         242            --           242
Liabilities related to assets held for sale................          33            --            33
Accrued income taxes.......................................           5             1             6
Accrued interest...........................................          44            --            44
                                                                 ------           ---        ------
  Total current liabilities................................       1,209             1         1,210
                                                                 ------           ---        ------
Noncurrent Liabilities:
Notes payable and long-term debt...........................       2,567            --         2,567
Derivative financial instruments...........................          26            --            26
Other noncurrent liabilities...............................         241             2           243
                                                                 ------           ---        ------
  Total noncurrent liabilities.............................       2,834             2         2,836
                                                                 ------           ---        ------
Member's Equity:
Member's interest..........................................       3,009            (1)        3,008
Capital contribution receivable from affiliate pursuant to
  ECSA.....................................................         (91)           --           (91)
Retained earnings..........................................         182            (5)          177
Accumulated other comprehensive loss.......................         (75)           --           (75)
                                                                 ------           ---        ------
  Total member's equity....................................       3,025            (6)        3,019
                                                                 ------           ---        ------
  Total liabilities and member's equity....................      $7,068           $(3)       $7,065
                                                                 ======           ===        ======
</Table>

RESTATEMENTS

     Goodwill increased by $3 million as a result of an increase in the deferred
tax liability recorded upon the PEPCO acquisition.

     Other noncurrent assets decreased by $6 million as a result of an increase
in the long-term provision for uncollectible accounts at Mirant New England,
Inc., which was previously reported at Mirant New England, LLC, a
non-consolidated affiliate of the Company at December 31, 2001.

     The various deferred tax accounts have been restated to reflect the tax
effect of the adjusting entry described above.

                                       F-28
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table and discussion summarizes the effects of the
reclassifications and restatement adjustments on the statement of cash flows for
the year ended December 31, 2002 (in millions):

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2002
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
Cash Flows From Operating Activities:
Net income..................................................      $  77         $  78
                                                                  -----         -----
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................        117           117
  Amortization of loss on interest rate swap................          9             9
  Unrealized losses on derivative financial instruments.....         85            85
  Deferred income taxes.....................................        (82)          (81)
  Impairment loss...........................................         --            20
  Restructuring charges, net of amounts paid................          2             2
  Other, net................................................         (1)          (21)
  Changes in certain assets and liabilities:
     Accounts receivable, affiliates........................         12            12
     Accounts receivable, non-affiliates....................        (28)          (28)
     Prepaid rent...........................................          3             3
     Other current assets...................................        113           168
     Other noncurrent assets................................        (16)          (74)
     Accounts payable and accrued liabilities...............         96            96
     Payables to affiliates.................................         (2)           (2)
     Accrued income taxes...................................        143           145
     Other current liabilities..............................         (3)           (3)
     Other noncurrent liabilities...........................         (3)           (3)
                                                                  -----         -----
  Total adjustments.........................................        445           445
                                                                  -----         -----
  Net cash provided by operating activities.................        522           523
                                                                  -----         -----
Cash Flows From Investing Activities:
Capital expenditures........................................       (353)         (353)
Advances to affiliates......................................         --            (8)
Repayments of advances to affiliates........................         --             8
Issuance of notes receivables from affiliates...............       (701)         (701)
Repayments on notes receivable from affiliates..............        961           961
Proceeds received from the sale of State Line, net..........        183           183
Insurance proceeds received.................................          7             7
                                                                  -----         -----
  Net cash provided by investing activities.................         97            97
                                                                  -----         -----
</Table>

                                       F-29
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2002
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
Cash Flows From Financing Activities:
Proceeds from issuance of debt..............................      $ 427         $ 427
Repayment of debt...........................................       (200)         (200)
Advances from affiliates....................................         --            60
Repayments of advances from affiliates......................         --           (60)
Proceeds from issuance of notes payable to affiliate........        220           220
Repayment of notes payable to affiliate.....................       (350)         (345)
Capital contributions.......................................        185           179
Payment of dividends........................................       (797)         (797)
Capital contribution received from affiliate pursuant to
  ECSA......................................................        129           129
Cash received from contribution of Mirant New England,
  LLC.......................................................          7             7
                                                                  -----         -----
  Net cash used in financing activities.....................       (379)         (380)
                                                                  -----         -----
Net Increase in Cash and Cash Equivalents...................        240           240
Cash and Cash Equivalents, beginning of period..............         15            15
                                                                  -----         -----
Cash and Cash Equivalents, end of period....................      $ 255         $ 255
                                                                  =====         =====
</Table>

     The 2002 statement of cash flows has been restated primarily to disclose
gross amounts of affiliate advances and repayments, as well as to reflect the
effects of certain reclassifications within cash flows from operating
activities.

     The following table and discussion summarizes the effects of the
reclassifications and restatement adjustments on the statement of cash flows for
the year ended December 31, 2001 (in millions):

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2001
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
Cash Flows From Operating Activities:
Net income..................................................     $   419       $   414
                                                                 -------       -------
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................         185           183
  Amortization of loss on interest rate swap................          50            50
  Unrealized gains and losses on derivative financial
    instruments.............................................         (79)          (79)
  Deferred income taxes.....................................        (110)         (109)
  Other, net................................................          62            17
  Changes in certain assets and liabilities:
    Accounts receivable, affiliates.........................         123           (55)
    Accounts receivable, non-affiliates.....................         213           219
    Prepaid rent............................................         (76)          (76)
</Table>

                                       F-30
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2001
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
    Other current assets....................................         (92)         (195)
    Other noncurrent assets.................................        (180)          (32)
    Accounts payable and accrued liabilities................         126           157
    Payables to affiliates..................................        (221)         (221)
    Accrued income taxes....................................         (41)          (40)
    Other current liabilities...............................          39            39
    Other noncurrent liabilities............................          13            13
                                                                 -------       -------
  Total adjustments.........................................          12          (129)
                                                                 -------       -------
  Net cash provided by operating activities.................         431           285
                                                                 -------       -------
Cash Flows From Investing Activities:
Capital expenditures........................................        (479)         (479)
Advances to affiliates......................................          --          (139)
Repayments of advances to affiliates........................          --           317
Issuance of notes receivables from affiliates...............        (723)         (843)
Repayments on notes receivable from affiliates..............         529           649
Cash paid for acquisition of PEPCO..........................          --           (31)
Insurance proceeds received.................................          13            13
                                                                 -------       -------
  Net cash used in investing activities.....................        (660)         (513)
                                                                 -------       -------
Cash Flows From Financing Activities:
Proceeds from issuance of debt..............................       2,628         2,628
Repayment of debt...........................................      (2,622)       (2,622)
Advances from affiliates....................................          --           190
Repayments of advances from affiliates......................          --          (190)
Proceeds from issuance of notes payable to affiliate........         467           467
Repayment of notes payable to affiliate.....................        (144)         (144)
Capital contributions.......................................          39            38
Payment of dividends........................................        (221)         (221)
Capital contribution received from affiliate pursuant to
  ECSA......................................................          29            29
                                                                 -------       -------
  Net cash provided by financing activities.................         176           175
                                                                 -------       -------
Net (Decrease) in Cash and Cash Equivalents.................         (53)          (53)
Cash and Cash Equivalents, beginning of period..............          68            68
                                                                 -------       -------
Cash and Cash Equivalents, end of period....................     $    15       $    15
                                                                 =======       =======
</Table>

     In 2001, certain advances and repayments by the Company and its
subsidiaries to Mirant Corporation and its affiliates were previously reported
as receivable and payable from affiliate activity within operating cash flows,
although not of a "trade" nature. In the restated statement of cash flows, this
activity has been reclassified from operating activities to investing and
financing activities. In addition, certain cash payments related to the
acquisition of PEPCO were previously reported as changes in accounts payable and
accrued

                                       F-31
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

liabilities within net cash provided by operating activities. In the restated
statement of cash flows, this activity has been reclassified as a component of
net cash used in investing activities.

     In addition, the 2001 statement of cash flows has been restated to disclose
gross amounts of affiliate advances and repayments.

     As a result of these reclassifications, net cash provided by operating
activities decreased by $146 million, net cash used in investing activities
decreased by $147 million and net cash provided by financing activities
decreased by $1 million.

     The following table and discussion summarizes the effects of the
reclassification and restatement adjustments on the statement of cash flows for
the year ended December 31, 2000 (in millions):

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2000
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
Cash Flows From Operating Activities:
Net income..................................................     $   153       $   153
                                                                 -------       -------
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................          76            76
  Deferred income taxes.....................................         (22)          (22)
  Other, net................................................           8             8
  Changes in certain assets and liabilities:
    Accounts receivable, affiliates.........................        (563)         (385)
    Accounts receivable, non-affiliates.....................          (6)           (6)
    Other current assets....................................         154           154
    Accounts payable and accrued liabilities................        (108)         (108)
    Payables to affiliates..................................         371           371
    Accrued income taxes....................................          50            50
    Other current liabilities...............................         143           143
    Other noncurrent liabilities............................           4             4
                                                                 -------       -------
  Total adjustments.........................................         107           285
                                                                 -------       -------
  Net cash provided by operating activities.................         260           438
                                                                 -------       -------
Cash Flows From Investing Activities:
Capital expenditures........................................        (241)         (241)
Advances to affiliates......................................          --          (197)
Repayments of advances to affiliates........................          --            19
Issuance of notes receivables from affiliates...............        (271)         (271)
Cash paid for acquisition of PEPCO..........................        (917)         (917)
Insurance proceeds received.................................          27            27
                                                                 -------       -------
  Net cash used in investing activities.....................      (1,402)       (1,580)
                                                                 -------       -------
Cash Flows From Financing Activities:
Proceeds from issuance of debt..............................       1,105         1,105
Advances from affiliates....................................          --           412
Repayments of advances from affiliates......................          --          (412)
</Table>

                                       F-32
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                 FOR THE YEAR ENDED
                                                                  DECEMBER 31, 2000
                                                              -------------------------
                                                              AS PREVIOUSLY
                                                               REPORTED ON        AS
                                                              APRIL 30, 2003   RESTATED
                                                              --------------   --------
<S>                                                           <C>              <C>
Capital contributions.......................................         255           255
Payment of dividends........................................        (181)         (181)
                                                                 -------       -------
  Net cash provided by financing activities.................       1,179         1,179
                                                                 -------       -------
Net Increase in Cash and Cash Equivalents...................          37            37
Cash and Cash Equivalents, beginning of period..............          31            31
                                                                 -------       -------
Cash and Cash Equivalents, end of period....................     $    68       $    68
                                                                 =======       =======
</Table>

     In 2000, net advances of $178 million were made by the Company and its
subsidiaries to Mirant Corporation and its affiliates related to funding a
defeasance account required by the lessors in the Company's acquisition of the
PEPCO assets. These advances were previously reported as changes in receivables
from affiliates within operating cash flows, rather than as investing
activities. In the restated statement of cash flows, the advances (and repayment
of $19 million) has been reclassified from operating activities to investing and
financing activities.

     In addition, the 2000 statement of cash flows has been restated to disclose
gross amounts of affiliate advances and repayments.

     As a result of these reclassifications, net cash provided by operating
activities and net cash used in investing activities were increased by $178
million.

4.  ACQUISITION OF PEPCO ASSETS

     On December 19, 2000, Mirant Mid-Atlantic and its affiliates, together with
third-party lessors in a leveraged lease transaction, purchased PEPCO's
generating facilities in Maryland and Virginia, consisting of four electric
generating stations, Morgantown, Chalk Point, Dickerson and Potomac River, with
a combined generating capacity of 5,256 MW. Mirant Mid-Atlantic and its
affiliates paid an aggregate of $1.255 billion in cash and transaction expenses
for the generating facilities and related assets, except for the baseload
facilities at Morgantown and Dickerson, which were purchased by the third-party
lessors for $1.5 billion in cash. Mirant Mid-Atlantic simultaneously entered
into agreements with the lessors to lease the Morgantown (1,244 MW) and
Dickerson (546 MW) baseload facilities for terms of 33.75 years and 28.5 years,
respectively (see Note 12). These leases have been accounted for as operating
leases.

     Mirant Potomac River and Mirant Peaker, other subsidiaries of Mirant,
purchased the 482 MW Potomac River facility and the 438 MW Chalk Point peaking
facility for $370 million. Mirant Mid-Atlantic advanced Mirant Potomac River and
Mirant Peaker an aggregate of $223 million to finance their acquisition of these
facilities, and entered into a contribution agreement with Mirant in connection
with the advances (see Note 5). The remaining $147 million was funded by Mirant
and treated as a capital contribution to Mirant Potomac River and Mirant Peaker.
Mirant Peaker also assumed the obligations related to a lease for the 84 MW
combustion turbine owned by SMECO at the Chalk Point facility. This lease has
been accounted for as a capital lease by Mirant Peaker.

     Mirant Mid-Atlantic acquired the baseload and cycling units at the Chalk
Point facility (1,907 MW), the peaking units at the Morgantown facility (248
MW), and the peaking units at the Dickerson facility (307 MW). In addition to
these generating facilities, Mirant Mid-Atlantic acquired three coal ash storage
facilities, a 51.5 mile oil pipeline serving the Chalk Point and Morgantown
facilities, an engineering and maintenance service facility, and other related
assets.

                                       F-33
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     As part of the acquisition, Mirant Americas Energy Marketing, L.P. ("Mirant
Americas Energy Marketing") entered into two transition power agreements
("TPAs") to provide power to PEPCO, and assumed PEPCO's obligations under
existing power purchase agreements ("PPAs") with third parties, representing
obligations with an estimated fair value of approximately $1.7 billion and $0.7
billion, respectively, at the date of the acquisition.

     As part of the acquisition, Mirant Services also assumed obligations for
pension benefits, other post employment benefits and vacation accruals
associated with the 950 former PEPCO personnel that became employees of Mirant
Services, aggregating $107 million at the date of the acquisition.

     The acquisition was accounted for under the purchase method of accounting.
The acquisition was recorded by Mirant Mid-Atlantic and its affiliates as
follows (in millions):

<Table>
<Caption>
                                                               MIRANT AMERICAS                OTHER
                                MIRANT      MIRANT    MIRANT       ENERGY         MIRANT      MIRANT
                             MID-ATLANTIC   POTOMAC   PEAKER      MARKETING      SERVICES   AFFILIATES     TOTAL
                             ------------   -------   ------   ---------------   --------   ----------   ----------
                              (RESTATED)                                                                 (RESTATED)
<S>                          <C>            <C>       <C>      <C>               <C>        <C>          <C>
Current assets.............     $   49       $  4      $ --        $    --        $  --        $ --        $   53
Property, plant and
  equipment................      1,015        266       148             --           --          --         1,429
Goodwill...................      1,279         --        --             --           --          --         1,279
Other intangible assets....        285         --        --             --           --          --           285
Other liabilities..........        (20)        --       (48)            --         (107)         --          (175)
Deferred tax assets
  resulting from the
  acquisition..............         --         --        --             --           --         822           822
Obligations under
  TPAs/PPAs................         --         --        --         (2,438)          --          --        (2,438)
                                ------       ----      ----        -------        -----        ----        ------
Net assets acquired........     $2,608       $270      $100        $(2,438)       $(107)       $822        $1,255
                                ======       ====      ====        =======        =====        ====        ======
</Table>

     The impact of the liabilities assumed by Mirant Americas Energy Marketing,
the liabilities assumed by Mirant Services, and the deferred tax assets
resulting from the acquisition which were recorded at other Mirant affiliates,
have been recorded as adjustments to Member's Equity. The goodwill recorded in
the acquisition has been allocated entirely to Mirant Mid-Atlantic since it owns
or leases substantially all of the facilities, and because it benefits from the
Capital Contribution Agreement with Mirant regarding Mirant Peaker and Mirant
Potomac River (see Note 5).

5.  RELATED PARTY ARRANGEMENTS AND TRANSACTIONS

  MIRANT MID-ATLANTIC POWER SALES AGREEMENT WITH MIRANT AMERICAS ENERGY
MARKETING

     From August 1, 2001 to December 31, 2002, Mirant Mid-Atlantic supplied the
capacity and energy of its facilities to Mirant Americas Energy Marketing under
the terms of the Energy and Capacity Sales Agreement ("ECSA"). For the period
from August 1, 2001 to December 31, 2001, Mirant Americas Energy Marketing
contracted to purchase 100% of the output of Mirant Mid-Atlantic's facilities.
For 2002 and 2003, Mirant Americas Energy Marketing exercised its option to
purchase 100% of the output of Mirant Mid-Atlantic's facilities. For the period
from January 1, 2004 to June 30, 2004 extendable to through December 31, 2004,
Mirant Americas Energy Marketing had the option to purchase up to 100% (in
increments of 25%) of the output of the Company's facilities, with no minimum
commitment. Mirant Americas Energy Marketing is a party to transition power
agreements with PEPCO under which PEPCO has an option to purchase energy with
respect to PEPCO's load requirements at fixed rates.

     In November 2002, Mirant Americas Energy Marketing exercised its option to
purchase 100% of the output of Mirant Mid-Atlantic's facilities. Mirant
Mid-Atlantic subsequently agreed to cancel the ECSA

                                       F-34
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

effective May 1, 2003 and sell all of its capacity and energy to Mirant Americas
Energy Marketing under a new power sales, fuel supply and services agreement
(the "Power and Fuel Agreement") at market prices.

     Prior to entering into the ECSA effective August 1, 2001, Mirant
Mid-Atlantic sold its power to Mirant Americas Energy Marketing pursuant to a
master sales agreement. Under this agreement, the price Mirant Mid-Atlantic
received was based on the market price for energy in the PJM Interconnection
Market ("PJM") market at the time the energy was delivered. Mirant Mid-Atlantic
also sold power to Mirant Americas Energy Marketing under short-term fixed price
contracts. The short-term fixed price contracts were terminated in connection
with the ECSA.

     Mirant Mid-Atlantic's affiliated companies, Mirant Potomac River and Mirant
Peaker, LLC ("Mirant Peaker"), also entered into power purchase agreements with
Mirant Americas Energy Marketing in August 2001 on the same terms and effective
over the same period as the agreement outlined above. Mirant Potomac River and
Mirant Peaker also subsequently terminated these agreements effective May 1,
2003. These affiliates have also entered into new power sales, fuel supply and
services agreements on the same terms and for the same period as the Mirant
Mid-Atlantic Power and Fuel Agreement with Mirant Americas Energy Marketing.
Through the capital contribution agreement between Mirant Mid-Atlantic and
Mirant, excess cash available from the operations of these affiliated companies
is paid as a dividend to Mirant, which in turn makes a capital contribution to
Mirant Mid-Atlantic for the same amount.

     At the inception date of the ECSA, the pricing under the ECSA was favorable
to Mirant Mid-Atlantic and its affiliates when compared to estimated market
rates in the PJM for power to be delivered over the initial term of the
agreement. The estimated market rates were based on quoted market prices in the
PJM, as adjusted upwards by approximately 12% for what the Company believed, at
the time, to be temporary anomalies in the quoted market prices based on
projected demand growth and other factors expected to affect demand and supply
in the PJM market through 2002. The market had experienced unusual fluctuations
in market prices because of low prices for natural gas which is generally the
fuel used to set prices in the PJM. The Company did not believe that natural gas
prices would remain depressed through the end of 2002.

     At inception of the ECSA, the aggregate value to Mirant Mid-Atlantic and
its affiliates attributable to the favorable pricing variance was approximately
$167 million. The amount related specifically to Mirant Mid-Atlantic's owned or
leased facilities of $120 million was accounted for as both an addition to
member's interest and an offsetting capital contribution receivable pursuant to
the ECSA in its financial statements. At inception, Mirant Mid-Atlantic had
assumed that in 2002 Mirant Americas Energy Marketing would elect to take the
contracted minimum 75% of the capacity and output of Mirant Mid-Atlantic's
facilities and that in 2003 and 2004 Mirant Americas Energy Marketing would not
elect to purchase output from the Company's facilities, since the contract
provided for no minimum commitment for these years.

     In January 2002, Mirant Americas Energy Marketing exercised its option to
increase its committed capacity to 100% of the total output of Mirant
Mid-Atlantic's facilities for 2002. Therefore, the Company recorded an
additional equity contribution of $53 million in the first quarter of 2002 to
reflect the favorable pricing terms related to the additional 25% of capacity
and energy that Mirant Americas Energy Marketing committed to take in 2002. This
adjustment amount was based on estimated market rates in the PJM. This
adjustment is also reflected as both an addition to member's interest and an
offsetting capital contribution receivable pursuant to the ECSA.

     In November 2002, Mirant Americas Energy Marketing exercised its option to
purchase 100% of the output of Mirant Mid-Atlantic's facilities for 2003.
Accordingly, an adjustment of $121 million to

                                       F-35
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

member's equity and an offsetting capital contribution receivable pursuant to
the ECSA was recorded in the fourth quarter of 2002 to reflect the favorable
pricing terms of this agreement. This adjustment amount was also based on
estimated market rates in the PJM as adjusted upwards by approximately 9% for
management's consideration of the value available to a purchaser of Mirant
Mid-Atlantic's capacity and energy, incremental to the quoted spot market
prices. This incremental value is comprised mainly of the option available to
Mirant Americas Energy Marketing to extend its commitment to 2004, the
capabilities associated with load management and with power and fuel trading and
the value of fixed transmission rights.

     The contractual amounts payable under the ECSA in excess of the amount of
revenue recognized due to the favorable pricing terms of the ECSA were $139
million and $33 million for the year ended December 31, 2002 and for the period
from August 1, 2001 to December 31, 2001, respectively. These amounts are
generally received in the month following the month the related revenue is
recognized and are recorded as a reduction in the capital contribution
receivable pursuant to the ECSA when received. During the year ended December
31, 2002 and for the period from August 1, 2001 to December 31, 2001, Mirant
Mid-Atlantic received $129 million and $29 million, respectively, under the ECSA
that was applied as a reduction to the capital contribution receivable pursuant
to the ECSA. The capital contribution receivable pursuant to the ECSA was $136
million at December 31, 2002, of which $15 million represents amounts received
subsequent to December 31, 2002 related to the revenue recognized prior to that
date and $121 million relates to the favorable pricing variance for 2003.

     The favorable pricing variance accounted for as a capital contribution
receivable was not adjusted for subsequent changes in energy prices. As a
result, amounts recognized as revenue under the ECSA did not necessarily reflect
market prices at the time the energy was delivered. Amounts recognized as
revenue for capacity and energy delivered under the ECSA exceeded the amounts
based on current market prices by approximately $179 million and $79 million for
the year ended December 31, 2002 and for the period from August 1, 2001 to
December 31, 2001, respectively.

     Effective May 1, 2003, Mirant Mid-Atlantic agreed to terminate the ECSA and
sell all of its capacity and energy under the Power and Fuel Agreement to Mirant
Americas Energy Marketing at market prices. Under this agreement, Mirant
Americas Energy Marketing resells Mirant Mid-Atlantic's energy products in the
PJM spot and forward markets and to other third parties. Mirant Mid-Atlantic is
paid the amount received by Mirant Americas Energy Marketing for such capacity
and energy.

  MIRANT TEXAS TOLLING ARRANGEMENTS WITH MIRANT AMERICAS ENERGY MARKETING

     Mirant Texas Investments, Inc. and Mirant Texas Management, Inc.
(collectively "Mirant Texas"), wholly owned subsidiaries, and Mirant Americas
Energy Marketing entered into two tolling agreements, under which Mirant
Americas Energy Marketing pays Mirant Texas annual capacity based payments on
the guaranteed capacity of Mirant Texas' generating units in Texas. Mirant
Americas Energy Marketing also pays Mirant Texas a fee for each megawatt-hour
("MWh") of energy generated. One agreement expires on December 31, 2003 and the
other expires on May 31, 2005, but each may be extended by mutual agreement. For
the years ended December 31, 2002, 2001 and 2000, revenues under the two tolling
agreements were approximately $37 million, $28 million and $10 million,
respectively.

  SERVICES AND ADMINISTRATION ARRANGEMENTS

     The Company and its subsidiaries utilize the services of Mirant, Mirant
Services and Mirant Americas Energy Marketing. The significant arrangements with
these affiliated companies are described below. Management believes that the
amounts allocated or charged to the Company are reasonable and are substantially
similar to costs it would have incurred on a stand-alone basis. The following
table
                                       F-36
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

summarizes the amounts incurred under the arrangements that are recorded in the
accompanying consolidated statements of income as selling, general and
administrative expenses -- affiliates (in millions):

<Table>
<Caption>
                                                              2002    2001    2000
                                                              -----   -----   -----
                                                                   (RESTATED)
<S>                                                           <C>     <C>     <C>
Management, personnel and services agreement................  $  19   $  26   $  11
Services agreements.........................................     21     405     145
Administration arrangement..................................     22      --      --
Other.......................................................      8       1      --
                                                              -----   -----   -----
TOTAL.......................................................  $  70   $ 432   $ 156
                                                              =====   =====   =====
</Table>

  Management, Personnel and Services Agreement with Mirant Services

     Mirant Services provides the Company with various management, personnel and
other services. The Company reimburses Mirant Services for amounts equal to
Mirant Services' direct costs of providing such services.

     The total costs incurred under the Management, Personnel and Services
Agreement with Mirant Services have been included in the accompanying
consolidated statements of income for the years ended December 31, 2002, 2001
and 2000 as follows (in millions):

<Table>
<Caption>
                                                                 2002      2001   2000
                                                              ----------   ----   ----
                                                              (RESTATED)
<S>                                                           <C>          <C>    <C>
Cost of fuel, electricity and other products................     $  5      $  5   $ --
Maintenance expense.........................................       39        44     26
Selling, general and administrative expense.................       19        26     11
Other operating expense.....................................       81        69     44
                                                                 ----      ----   ----
TOTAL.......................................................     $144      $144   $ 81
                                                                 ====      ====   ====
</Table>

  Services Agreements with Mirant Americas Energy Marketing

     The Company, through its subsidiaries, is a party to separate services
agreements with Mirant Americas Energy Marketing. Mirant Americas Energy
Marketing is responsible for marketing and scheduling the majority of the
capacity from the Company's Mid-Atlantic, New York, California and New England
facilities. Mirant Americas Energy Marketing has no minimum purchase
requirements under these agreements, except for a commitment with Mirant
Mid-Atlantic under its ECSA which has been terminated effective May 1, 2003.

     Effective April 1, 2002, Mirant Americas Generation's operating
subsidiaries, except Mirant Mid-Atlantic, entered into new power sales, fuel
supply and services agreements with Mirant Americas Energy Marketing covering
the period through December 31, 2002. The terms of these new agreements are
similar to the terms under the agreements in effect during 2001 and the first
quarter of 2002 except that the new agreements do not contain a bonus provision.
The previous agreements provided that Mirant Americas Energy Marketing was to be
paid a bonus based on the percentage by which revenues exceeded costs under the
agreement. There was no bonus expense during the year ended December 31, 2002
and approximately $378 million and $140 million during the years ended December
31, 2001 and 2000, respectively. These amounts are included in selling, general
and administrative expenses -- affiliates in the accompanying consolidated
statements of income. Under the new agreements, the various operating
subsidiaries of Mirant Americas Generation, except for Mirant Mid-Atlantic, paid
Mirant Americas

                                       F-37
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Energy Marketing a fixed administrative fee of approximately $10 million for the
period from April 1, 2002 through December 31, 2002. These new agreements
expired December 31, 2002.

     During the years ended December 31, 2002, 2001 and 2000, the Company
incurred approximately $21 million, $27 million and $5 million, respectively, in
costs under the power sales, fuel supply and services agreements it has with
Mirant Americas Energy Marketing. These costs are included in selling, general
and administrative expenses -- affiliates in the accompanying consolidated
statements of income.

     Effective July 1, 2002, the Company and Mirant Americas Energy Marketing
amended the services and risk management agreement with Mirant Americas Energy
Marketing with regard to the provision of the residual fuel oil requirements at
the Company's Bowline, Lovett, Canal, Chalk Point and certain other facilities.
The revised agreement is an all-requirements contract with pricing based on the
daily Platts New York Harbor mean index for residual fuel oil plus a delivery
charge. Pursuant to the revised agreement, Mirant Americas Energy Marketing also
manages the fuel oil storage associated with these facilities. In connection
with this agreement, the Company sold fuel oil inventory at its book value of
approximately $15 million to Mirant Americas Energy Marketing.

  Administration Arrangements with Mirant Services

     Beginning in May 2002, Mirant Services implemented a fixed administration
charge to various subsidiaries of Mirant, including Mirant Americas Generation
and Mirant Mid-Atlantic, which serves to reimburse Mirant Services for various
indirect administrative services performed on the subsidiaries' behalf,
including information technology services, regulatory support, consulting, legal
and accounting and financial services. The fixed charge was approximately $2.7
million per month over the initial term of the agreement. Through the eight
months ended December 31, 2002, the Company and its subsidiaries incurred
approximately $22 million in costs under this arrangement, which are included in
selling, general and administrative expenses -- affiliates in the accompanying
consolidated statements of income. The agreement was automatically extended
through December 31, 2003 and the fixed charge was increased to $2.8 million per
month. Prior to May 2002, similar administrative services were charged by Mirant
Services to the Company based on incremental costs directly attributable to the
Company as part of the management, personnel and services agreement described
above.

  RESTRUCTURING CHARGES

     In 2002, Mirant adopted a restructuring plan in response to constrained
access to capital markets that resulted from Moody's December 2001 downgrade of
Mirant's credit rating, the Enron bankruptcy, and other changes in market
conditions. This plan was designed to restructure operations by exiting certain
business operations, canceling and suspending planned power plant developments,
closing business development offices and severing employees. During the year
ended December 31, 2002, the Company recorded restructuring charges of $8
million and $11 million for severance costs and costs related to suspending
planned power plant developments, respectively, which are included in other
operating expenses -- affiliates and non affiliates in the accompanying
consolidated statements of income. The severance costs and other employee
termination-related charges associated with the restructuring at the Company's
locations were paid by Mirant Services and billed to the Company.

  NOTES PAYABLE TO AND NOTES RECEIVABLE FROM AFFILIATES

     Mirant Peaker and Mirant Potomac River borrowed funds in December 2000 from
Mirant Mid-Atlantic in order to finance their respective acquisitions of
generation facilities. At December 31, 2002 and

                                       F-38
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

2001, unsecured noncurrent notes receivable from these two affiliates consisted
of the following (in millions):

<Table>
<Caption>
BORROWER                                             PRINCIPAL   INTEREST RATE    MATURITY
--------                                             ---------   -------------   ----------
<S>                                                  <C>         <C>             <C>
Mirant Potomac River...............................    $152           10%        12/30/2028
Mirant Peaker......................................    $ 71           10%        12/30/2028
</Table>

     Principal is due on maturity with interest due semiannually, in arrears, on
June 30 and December 30. Any amount not paid when due bears interest thereafter
at 12% per annum. Mirant Potomac River and Mirant Peaker may prepay up to $5
million and $3 million per year, respectively. Interest earned by Mirant
Mid-Atlantic from Mirant Potomac River and Mirant Peaker was $23 million for
each of the years ended December 31, 2002 and 2001 and $1 million for the year
ended December 31, 2000.

     Under a capital contribution agreement with Mirant (see below), the owner
lessors, the holders of the lessor notes, and the indenture trustee of Mirant
Mid-Atlantic's lease arrangements (Note 12) have the ability to enforce the
payment terms of the notes receivable.

     During 2001, the various operating subsidiaries of Mirant Americas
Generation entered into separate cash management agreements with Mirant, whereby
any excess cash was transferred to Mirant pursuant to a note agreement which was
payable upon demand with interest payable monthly. These advances, which at
December 31, 2001 totaled approximately $253 million, are reflected in current
notes receivable from affiliates in the accompanying consolidated balance sheet.
Similarly, Mirant advanced funds to various subsidiaries for working capital
purposes. Such advances, which totaled approximately $49 million at December 31,
2001, are included in current notes payable to affiliates in the accompanying
consolidated balance sheet at December 31, 2001. Interest on these advances was
payable monthly. During the fourth quarter of 2002, these cash management
agreements were terminated and all outstanding advances were repaid.

     Included in current notes payable to affiliates at December 31, 2001 is
approximately $284 million in advances from Mirant Americas primarily related to
various construction projects. These advances were due on demand, accrued
interest at 8.7% with interest due monthly, and were unsecured.

     During 2002, Mirant Americas made capital contributions to the Company of
$357 million consisting of cash and notes payable by certain operating
subsidiaries of the Company to Mirant Americas, and in turn, the Company made
subsequent capital contributions to the respective intermediate and ultimate
operating subsidiaries that were obligated with respect to such notes payable.

  CONTRIBUTION OF MIRANT NEW ENGLAND, LLC TO MIRANT AMERICAS GENERATION

     Effective January 1, 2002, Mirant Americas transferred its ownership
interest in Mirant New England, LLC (a wholly owned subsidiary of Mirant
Americas) to Mirant Americas Generation. The transfer was accounted for as cash
and non-cash capital contributions of approximately $7 million and $287 million,
respectively, to Mirant Americas Generation in the first quarter of 2002. The
assets and liabilities of Mirant New England, LLC were transferred at their
historical cost.

     At January 1, 2002, Mirant New England, LLC's significant assets were $7
million of cash, a $255 million note receivable from Mirant Americas, Inc.,
interest receivable from Mirant Americas, Inc. of $37 million, derivative
financial instrument assets of $16 million, goodwill of $14 million and other
current assets of $27 million. The note receivable is payable on demand and
bears interest at 6%, which is payable monthly. Mirant New England, LLC's
liabilities consisted primarily of accounts payable of $44 million, deferred tax
liabilities of $11 million and other current liabilities of $10 million.

                                       F-39
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Mirant New England, LLC's revenue is primarily derived from a power sales
contract pursuant to which Mirant New England, LLC sells electricity at fixed
prices to two unaffiliated utilities in order for these utilities to meet their
supply requirements. This sales contract expires in February 2005. The
electricity sold by Mirant New England, LLC under this contract was purchased
from Mirant Americas Energy Marketing at current market prices. During 2002,
this sales contract was transferred to Mirant Canal, LLC, one of the Company's
existing subsidiaries, which sells electricity generated by its facilities
directly to the two utilities. In addition, Mirant New England, LLC sells energy
and capacity, which it purchases from Mirant Americas Energy Marketing, into the
New England energy market at current market prices.

  MIRANT MID-ATLANTIC CAPITAL CONTRIBUTION AGREEMENT WITH MIRANT

     The purchases of the Potomac River generating facility and the Chalk Point
combustion turbines by Mirant Potomac River and Mirant Peaker, respectively,
were funded by a capital contribution from Mirant and loans from Mirant
Mid-Atlantic. Under a capital contribution agreement, Mirant Potomac River and
Mirant Peaker make distributions to Mirant at least once per quarter, if funds
are available. Distributions are equal to all cash available after taking into
account projected cash requirements, including mandatory debt service,
prepayments permitted under the Mirant Potomac River and the Mirant Peaker
notes, and maintenance reserves, as reasonably determined by Mirant. Mirant will
contribute or cause these amounts to be contributed to Mirant Mid-Atlantic. For
the years ended December 31, 2002 and 2001, total capital contributions received
by Mirant Mid-Atlantic under this agreement totaled $39 million and $25 million,
respectively.

     If, as a result of its inability to restructure a substantial portion of
its indebtedness or otherwise, Mirant seeks bankruptcy court or other protection
from its creditors, then Mirant's ability to make such contributions or cause
such contributions to be made could be adversely affected.

  MIRANT GUARANTEES

     Mirant New England, LLC is required to sell electricity at fixed prices to
Cambridge and Commonwealth in order for them to meet their supply requirements
to certain retail customers. In April 2002, Mirant issued a guarantee in the
amount of $188 million for any obligations Mirant New England, LLC may incur
under its Wholesale Transition Service Agreement with Cambridge Electric Light
Company and Commonwealth Electric Company. Both the guarantee and the agreement
expire in February 2005.

     Through December 31, 2002, Mirant guaranteed up to $50 million of accrued
interest in the event that the Company is unable to pay accrued interest on its
two credit facilities (see Note 10).

     Mirant has entered into letters of credit on behalf of subsidiaries of
Mirant Americas Generation relating to the Company's debt obligations, power
sales agreements or other contractual agreements totaling $103 million, $11
million, and $4 million, respectively, as of December 31, 2002. None of these
letters of credit were drawn on at December 31, 2002. In the event of a draw on
such letters of credit, Mirant Corporation would be obligated to repay the
amounts drawn. In January 2003, the letter of credit related to the power sales
agreements was terminated in conjunction with the sale of the Neenah generating
facility. The remaining letters of credit expire in 2003. Upon expiration, these
letters of credit provided on behalf of the Company's subsidiaries may be
renewed by Mirant and the respective counterparty or replaced with another form
of credit support to the counterparty, such as cash, a guarantee, or a surety
bond.

                                       F-40
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

6.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consisted of the following at December 31,
2002 and 2001 (in millions):

<Table>
<Caption>
                                                               2002     2001
                                                              ------   ------
<S>                                                           <C>      <C>
Production..................................................  $2,642   $2,331
Land........................................................     119      119
Oil Pipeline................................................      25       25
Other.......................................................       3       --
Less: accumulated depreciation..............................    (261)    (171)
                                                              ------   ------
Total.......................................................   2,528    2,304
Construction work in progress...............................     159      454
Suspended construction projects.............................     401       --
                                                              ------   ------
PROPERTY, PLANT AND EQUIPMENT, NET..........................  $3,088   $2,758
                                                              ======   ======
</Table>

     Depreciation of the recorded cost of depreciable property, plant and
equipment is provided on a straight-line basis over the estimated useful lives
of the assets ranging from 5 to 42 years. The Company received emission
allowances in the acquisition of the PEPCO assets for both sulfur dioxide
("SO(2)") and nitrogen oxide ("NOx") emissions and the right to future
allowances. These allowances are related to owned facilities, included under
production assets above and depreciated over the average life of the related
assets, ranging from 8 to 40 years.

     The Company suspended construction on two generating facilities in 2002.
The costs related to these projects were reclassified from "Construction work in
progress" to "Suspended construction projects." Management plans to resume full
construction on these facilities during 2005 and 2006. As a result of the
suspension, the Company reviewed the suspended construction projects for
impairment in accordance with SFAS No. 144, and determined that no impairment
was necessary.

7.  GOODWILL AND OTHER INTANGIBLE ASSETS

  GOODWILL

     Following is a summary of the changes in goodwill for the years ended
December 31, 2002 and 2001, (in millions):

<Table>
<S>                                                            <C>
2001
Goodwill, beginning of year, as restated....................   $1,648
Purchase accounting adjustments, as restated................     (124)
Amortization expense........................................      (42)
                                                               ------
Goodwill, end of year, as restated..........................   $1,482
                                                               ======
2002
Goodwill, beginning of year, as restated....................   $1,482
Goodwill acquired, as restated..............................       14
Adoption of SFAS No. 141....................................      149
Impairment loss.............................................      (20)
                                                               ------
Goodwill, end of year, as restated..........................   $1,625
                                                               ======
</Table>

                                       F-41
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In connection with the adoption of SFAS No. 141 effective January 1, 2002,
Mirant Americas Generation reclassified to goodwill a portion of its intangible
assets relating to trading rights acquired in business combinations. The
reclassification increased goodwill by $149 million, net of accumulated
amortization of $13 million and decreased intangible assets by a corresponding
amount. Since Mirant Americas Generation is not a taxable entity in most
jurisdictions, most of the deferred income taxes related to book/tax differences
of the assets and liabilities of Mirant Americas Generation are recorded by
Mirant Americas. A deferred tax liability was not recognized by Mirant Americas
as part of the purchase accounting for the non-deductible goodwill attributed to
the Company. A deferred tax liability was recognized for the book/tax basis
difference related to the trading rights attributed to the Company. The
reclassification of trading rights to goodwill in connection with the adoption
of SFAS No. 142 resulted in the reversal of the deferred tax liability
previously recorded by Mirant Americas attributable to the trading rights. The
reduction in the deferred tax liability at Mirant Americas resulted in a
corresponding reduction in the amount of goodwill attributed to the Company.

     Upon the adoption of SFAS No. 142, the Company discontinued amortization of
goodwill effective January 1, 2002. Net income for 2001 and 2000 has been
adjusted to exclude amortization related to goodwill and trading rights
recognized in business combinations (in millions, except per share data).

<Table>
<Caption>
                                                                  2001        2000
                                                              -------------   ----
<S>                                                           <C>             <C>
Net income, as restated.....................................      $414        $153
Amortization of goodwill and trading rights.................        42           9
                                                                  ----        ----
NET INCOME, AS ADJUSTED.....................................      $456        $162
                                                                  ====        ====
</Table>

     During the first quarter of 2002, Mirant Americas Generation recorded $14
million of goodwill, net of $3 million of accumulated amortization when Mirant
Americas transferred its ownership interest in Mirant New England, LLC to Mirant
Americas Generation.

     In the fourth quarter of 2002, the Company performed the first step of its
annual goodwill impairment evaluation as required by SFAS No. 142. The Company
determined that the carrying value of that reporting unit exceeded its fair
value. As a result, the Company is in the process of completing the second step
of the impairment test which will compare the implied fair value of the
reporting unit goodwill, determined in a manner similar to a purchase price
allocation, with the carrying amount of that goodwill. The Company recognized an
impairment charge estimate in the fourth quarter of 2002 of $20 million, as the
goodwill impairment loss is probable. The second step of the impairment test
will be completed and any adjustment to the impairment loss estimate reported in
the second quarter of 2003. The impairment was primarily attributable to the
loss of future cash flows associated with generation development that has been
deferred and certain assets planned to be sold during the year.

                                       F-42
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INTANGIBLE ASSETS

     Following is a summary of intangible assets as of December 31, 2002 and
2001 (in millions):

<Table>
<Caption>
                                                                                 DECEMBER 31, 2001
                              WEIGHTED           DECEMBER 31, 2002                  (RESTATED)
                              AVERAGE      -----------------------------   -----------------------------
                            AMORTIZATION   GROSS CARRYING   ACCUMULATED    GROSS CARRYING   ACCUMULATED
                               LIVES           AMOUNT       AMORTIZATION       AMOUNT       AMORTIZATION
                            ------------   --------------   ------------   --------------   ------------
<S>                         <C>            <C>              <C>            <C>              <C>
Trading rights............    30 years          $207            $(29)           $406            $(40)
Development rights........    33 years           160             (16)            199              (9)
Emissions allowances......    32 years           131              (8)            131              (4)
Other intangibles.........    30 years            14              (1)             18              (4)
                                                ----            ----            ----            ----
TOTAL OTHER INTANGIBLE
  ASSETS..................                      $512            $(54)           $754            $(57)
                                                ====            ====            ====            ====
</Table>

     All of Mirant Americas Generation's intangible assets are subject to
amortization and are being amortized on a straight-line basis over their
estimated useful lives, ranging from 23 to 40 years. Amortization expense for
the years ended December 31, 2002, 2001 and 2000 was approximately $17 million,
$25 million and $18 million, respectively. Assuming no future acquisitions,
dispositions or impairments of intangible assets, amortization expense is
estimated to be $17 million for each of the following five years.

     Trading rights represent intangible assets recognized in connection with
asset purchases that represent the Company's ability to generate additional cash
flows by incorporating Mirant's trading activities with the acquired generating
facilities.

     Development rights represent the right to expand capacity at certain
acquired generation facilities. The existing infrastructure, including storage
facilities, transmission interconnections, and fuel delivery systems, and
contractual rights acquired by the Company provide the opportunity to expand or
repower certain generation facilities. This ability to expand or repower is
expected to be at significant cost savings compared to greenfield construction.

     Mirant Mid-Atlantic acquired emission allowances for both SO(2) and NOx
emissions, as well as the right to future allowances related to certain leased
generating facilities in connection with the acquisition of the PEPCO assets.

     During 2002, the Company transferred $36 million, net of accumulated
amortization of $4 million, in development rights to construction work in
process.

8.  DERIVATIVE FINANCIAL INSTRUMENTS

     Mirant Americas Generation uses derivative financial instruments to manage
cash flow and operating income exposures arising from changes in commodity
market prices, principally for energy sales and fuel requirements, and in the
past has used derivative instruments to manage these exposures arising from
variable interest rates. Mirant Americas Generation's objective for holding
derivative financial instruments is to provide a degree of stability to the
Company's cash flows during periods of significant volatility in commodity
prices. All price risk management activities are performed for the Company by
Mirant Americas Energy Marketing under an affiliate agreement (Note 5).

                                       F-43
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INTEREST RATE HEDGING

     Mirant Americas Generation's policy is to manage interest expense using a
combination of fixed- and variable-rate debt. From time to time Mirant Americas
Generation also enters into interest rate swaps in which it agrees to exchange,
at specified intervals, the difference between fixed and variable interest
amounts calculated by reference to agreed-upon notional amounts. These interest
rate swaps are designated to hedge the variable interest rate risk in the
underlying debt obligations. For swaps that qualify as cash flow hedges, the
changes in the fair value of the swaps are deferred in other comprehensive
income ("OCI"), and reclassified from OCI as an adjustment to interest expense
over the term of the swaps. Gains and losses resulting from the termination of
qualifying hedges prior to their stated maturities are recognized ratably over
the remaining term of the hedged instruments. At December 31, 2002, the Company
was not a party to any interest rate swaps. During 2002, the Company
reclassified $6 million in interest rate hedging losses from OCI to earnings.
Mirant Americas Generation estimates that $7 million of interest rate hedging
losses included in OCI as of December 31, 2002 will be reclassified from OCI
into earnings within the next twelve months as certain forecasted interest
payments are made.

  PRICE RISK MANAGEMENT ACTIVITIES

     Through Mirant Americas Energy Marketing, Mirant Americas Generation enters
into commodity forward physical transactions as well as derivative financial
instruments to manage market risk and exposure to market prices for electricity
and natural gas, oil and other fuels utilized by its generation assets. The
physical transactions include forward contracts for physical sales and purchases
of electricity and natural gas. The derivative financial instruments primarily
include forwards, futures, options and swaps, and may include instruments whose
underlying commodity is highly correlated to the electricity produced or to the
fuels utilized by the Company's generation facilities, although the underlying
fuel commodity itself is not a component fuel used to produce electricity.

     Power sales agreements, such as the ECSA, and other contracts that are used
to mitigate exposure to commodity prices but which either do not meet the
definition of a derivative or are excluded under certain exceptions under SFAS
No. 133 are not included in derivative financial instruments in the accompanying
consolidated balance sheets.

     As discussed in Note 3, the Company subsequently determined that certain
derivative financial instruments previously accounted for as cash flow hedges
under SFAS No. 133 do not qualify for cash flow hedge accounting. Accordingly,
all realized and unrealized gains and losses associated with these derivative
transactions have been recognized in earnings in 2001 (in the period incurred).

     At December 31, 2002, our derivative financial instruments have terms
extending through 2010. The net notional amount, or net long/short position, of
our derivative financial instruments at December 31, 2002 was approximately (4)
million equivalent megawatt-hours. The following table presents a summary of the
units, equivalent megawatt-hours and duration by commodity of our derivative
financial instruments.

<Table>
<Caption>
                              NOMINAL UNITS      EQUIVALENT MEGAWATT-HOURS   AVERAGE DURATION
                               LONG (SHORT)            LONG (SHORT)              (YEARS)
                            ------------------   -------------------------   ----------------
<S>                         <C>                  <C>                         <C>
Electricity...............  (14) million mwh           (14) million                 1.1
Natural gas...............   23  million mmbtu           2  million                 1.4
Crude oil.................    6  million barrels         3  million                 1.4
Residual fuel.............    8  million barrels         5  million                 0.8
</Table>

                                       F-44
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

9.  OTHER COMPREHENSIVE LOSS

     Other comprehensive loss includes unrealized gains and losses on certain
derivatives that qualify as cash flow hedges. Changes in accumulated other
comprehensive loss, net of tax are as follows (in millions):

<Table>
<S>                                                           <C>
BALANCE, DECEMBER 31, 2000 AS RESTATED......................  $  --
Other comprehensive loss for the period:
  Transitional adjustment from adoption of SFAS No. 133, net
     of tax effect of $226..................................   (342)
  Change in fair value of derivative instruments, net of tax
     effect of $20..........................................    (34)
  Reclassification to earnings, net of tax effect of
     $(203).................................................    301
                                                              -----
Other comprehensive loss....................................    (75)
                                                              -----
BALANCE, DECEMBER 31, 2001 AS RESTATED......................  $ (75)
                                                              -----
Other comprehensive income for the period:
  Reclassification to earnings, net of tax effect of
     $(15)..................................................     23
                                                              -----
Other comprehensive income..................................     23
                                                              -----
BALANCE, DECEMBER 31, 2002 AS RESTATED......................  $ (52)
                                                              =====
</Table>

     The $52 million in accumulated other comprehensive loss at December 31,
2002 is associated with deferred interest rate swap hedging losses.

     Mirant Americas Generation estimates that $7 million of interest rate
hedging losses included in other comprehensive loss as of December 31, 2002 will
be reclassified to earnings within the next twelve months as certain forecasted
interest payments are made.

10.  DEBT

     At December 31, 2002 and 2001, Mirant Americas Generation's debt was as
follows (in millions):

<Table>
<Caption>
                                                                              SECURED/
                                                             2002     2001    UNSECURED
                                                            ------   ------   ---------
<S>                                                         <C>      <C>      <C>
SENIOR NOTES:
7.625% notes, due 2006....................................  $  500   $  500   Unsecured
7.20% notes, due 2008.....................................     300      300   Unsecured
8.30% notes, due 2011.....................................     850      850   Unsecured
8.50% notes, due 2021.....................................     450      450   Unsecured
9.125% notes, due 2031....................................     400      400   Unsecured

BANK ARRANGEMENTS:
$250 million revolving credit facility expiring October        250       73   Unsecured
  2004....................................................
$50 million revolving credit facility expiring October          50       --   Unsecured
  2004....................................................
Unamortized debt discount.................................      (6)      (6)
                                                            ------   ------
Total long-term debt......................................   2,794    2,567
Less: current portion of long-term debt...................      50       --
                                                            ------   ------
Total long-term debt, excluding current portion...........  $2,744   $2,567
                                                            ======   ======
</Table>

                                       F-45
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     At December 31, 2002, the annual scheduled maturities of debt during the
next five years and thereafter were as follows (in millions):

<Table>
<S>                                                            <C>
2003........................................................   $   50
2004........................................................      250
2005........................................................       --
2006........................................................      500
2007........................................................       --
Thereafter..................................................    2,000
                                                               ------
TOTAL.......................................................   $2,800
                                                               ======
</Table>

 CREDIT FACILITIES

     As of December 31, 2002, Mirant Americas Generation had two credit
facilities, each entered into in August 1999, a $250 million 5-year revolving
credit agreement ("Credit Facility B") for capital expenditures and general
corporate purposes and a $50 million 5-year revolving credit facility ("Credit
Facility C") for working capital needs. The commitments under Credit Facility B
and Credit Facility C remain available through October 2004. As of December 31,
2002, the outstanding borrowings under Credit Facility B and C were $250 million
and $50 million, respectively, both at an interest rate of 2.92%. Under each of
the credit facilities, Mirant Americas Generation pays interest and
facility/commitment fees (0.25% at December 31, 2002) in an amount determined by
reference to its then existing credit rating.

     Through December 31, 2002, Mirant guaranteed the payment of accrued
interest under the credit facilities up to $50 million, if the Company was
unable to pay. As of December 31, 2002, the Company had approximately $0.2
million of accrued interest payable on its credit facilities.

     Each of the Company's credit facilities include minimum debt service
coverage, a maximum leverage covenant and minimum debt service coverage tests
for restricted payments and incurrence of additional indebtedness. Under its
credit facilities, the Company is required to maintain a minimum of 1.75:1.0
ratio of Cash Available for Corporate Debt Service to Corporate Interest, based
on the last twelve months of available financial statements. In addition, the
Company is required to maintain a maximum of 0.60:1.0 ratio of Recourse Debt to
Recourse Capital, or 0.65:1.0 if rated investment grade. The Company may not
incur recourse debt unless (x) its ratio of Cash Available for Corporate Debt
Service to Corporate Interest is at least 2.75:1.00 (if not rated investment
grade) or 2.25:1.00 (if rated investment grade), and (y) if on the date such
incurrence (A) Moody's and S&P reaffirm an investment grade rating, or (B) if
not rated investment grade, the projected ratio of Cash Available for Corporate
Debt Service to Corporate Interest shall be at least 2.75:1.00 over the life of
the credit facilities. Further, the Company may not (i) declare or make dividend
payments or other distribution of assets, properties, cash, rights, obligations
or securities; (ii) make payments with respect to affiliate subordinated debt;
(iii) purchase, redeem or otherwise acquire shares of any class of capital
stock, unless its ratio of Cash Available for Corporate Debt Service to
Corporate Interest was at least 2.25:1.00 (if not rated investment grade) or
2.00:1.00 (if rated investment grade).

     The Company's credit facilities limit the ability of its designated
subsidiaries -- essentially the subsidiaries that hold its California, New
England and New York assets -- to incur indebtedness. Under the credit
facilities, the maximum debt at the designated subsidiaries is limited to $200
million (if investment grade) or $100 million (if non-investment grade). In
addition, the Company's credit facilities provide that, within 18 months of its
receipt of the proceeds of any sale of any asset, other than "Exempt

                                       F-46
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Asset Sale Proceeds", the Company (a) shall invest such proceeds in assets in a
similar or related line of line of business, and/or (b) shall apply such
proceeds to the repayment of debt under the credit facilities. "Exempt Asset
Sale Proceeds" mean (x) proceeds from the sale of assets in the ordinary course,
to conform to regulation or of short-term marketable securities, (y) proceeds of
any sale of an asset of Mirant Americas Generation at the time the credit
facilities were entered into ("Existing Asset"), except proceeds from the sale
of Existing Assets having a net book value equal to the amount by which (a)(I)
the aggregate net book value of all Existing Assets sold after June 30, 1999,
plus the principal amount of debt of the designated generating subsidiaries
outstanding at the time of such sale, minus (II) the amounts reinvested or paid
pursuant to the provision described above after June 30, 1999, exceeds (b) 25%
of the consolidated assets of Mirant Americas Generation at June 30, 1999; and
(z) proceeds of any sale of an asset of Mirant Americas Generation, except
proceeds from the sale of assets having a net book value equal to the amount by
which (a)(I) the aggregate net book value of assets sold after June 30, 1999,
plus the principal amount of debt of the designated generating subsidiaries
outstanding at the time of such sale, minus (II) the amounts reinvested or paid
pursuant to the provision described above after June 30, 1999, exceeds (b) 25%
of the consolidated assets of Mirant Americas Generation at the date of its most
recent balance sheet.

     In addition to these covenants and terms, the Credit Facility C has a
clean-up provision, which requires that at least once in each twelve month
period that there shall not be any advances outstanding for a period of 10
consecutive days. As a result, amounts outstanding under this facility are
deemed current obligations.

     Each of the Company's credit facilities includes certain events of default
typical of such credit facilities, including (a) cross acceleration provision
pursuant to which a default under such facility would be triggered if the
Company failed to pay any principal, premium or interest in excess of $50
million on any outstanding debt obligation, and (b) a change of control default
triggered if the Company ceases to be controlled by Mirant.

  SENIOR NOTES

     The Company has five series of Senior Notes: $500 million 7.625% Senior
Notes due 2006; $300 million 7.2% Senior Notes due 2008; $850 million 8.3%
Senior Notes due 2011; $450 million 8.5% Senior Notes due 2021; and $400 million
9.125% Senior Notes due 2031 (collectively the "Senior Notes"). The Senior Notes
are unsecured. It is an event of default under the Senior Notes if the Company
fails to pay any principal, premium or interest in excess of $50 million on any
outstanding debt obligation when it becomes due and payable. The Senior Notes
include restrictions on incurrence of additional indebtedness by the Company and
limitations on the Company's ability to sell assets. The Company may not incur
additional senior debt unless (a) the projected Senior Debt Service Coverage
Ratio for the next 24 months is at least 2.5:1.0, or (b) each rating agency
confirms the then existing rating on the Senior Notes after giving effect to
such incurrence. In addition, under the Senior Notes asset sales by the Company
are limited to 10% of the consolidated net assets of the Company during the most
recent 12 month period, except for asset sales where the proceeds are reinvested
within 18 months in related businesses, used to repay debt, or retained by the
Company or its subsidiaries. In addition, under the Senior Notes, the Company is
restricted in its ability to grant liens or encumbrance on or over its non-cash
assets to secure the payment of indebtedness, subject to certain exceptions.
There are no restrictions under the Senior Notes on the ability of subsidiaries
of the Company to incur secured or unsecured indebtedness.

                                       F-47
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

11.  INCOME TAXES

     The income tax provision (benefit) from continuing operations for the years
ended December 31, 2002, 2001, 2000 consisted of the following (in millions):

<Table>
<Caption>
                                                              2002   2001   2000
                                                              ----   ----   ----
                                                              (RESTATED)
<S>                                                           <C>    <C>    <C>
Current:
  Federal...................................................  $135   $101   $115
  State.....................................................     2     11      1
Deferred:
  Federal...................................................   (79)   (95)   (40)
  State.....................................................    (2)   (16)    18
                                                              ----   ----   ----
PROVISION FOR INCOME TAXES..................................  $ 56   $  1   $ 94
                                                              ====   ====   ====
</Table>

     The following table presents the principal reasons for the difference
between the effective tax (benefit) rate on continuing operations and the U.S.
federal statutory income tax (benefit) rate:

<Table>
<Caption>
                                                                  YEARS ENDED
                                                                 DECEMBER 31,
                                                              -------------------
                                                              2002   2001    2000
                                                              ----   -----   ----
                                                               (RESTATED)
<S>                                                           <C>    <C>     <C>
Statutory federal income tax rate...........................  35.0%   35.0%  35.0%
State and local income tax rate, net of federal income tax
  effect....................................................   1.4     4.3    4.4
Reversal of deferred tax liabilities upon conversion to
  LLC.......................................................    --   (42.5)    --
Tax effect of income of LLCs not subject to federal and
  state tax.................................................   9.9    (3.0)    --
Amortization of nondeductible goodwill......................    --     3.3     --
Other differences, net......................................   0.4     3.1    0.4
                                                              ----   -----   ----
EFFECTIVE INCOME TAX RATE...................................  46.7%    0.2%  39.8%
                                                              ====   =====   ====
</Table>

     The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities are as follows (in millions):

<Table>
<Caption>
                                                              2002       2001
                                                              -----   ----------
                                                                  (RESTATED)
<S>                                                           <C>     <C>
DEFERRED TAX ASSETS:
Revenues subject to refund..................................  $ 149     $  99
Other.......................................................     15        20
                                                              -----     -----
     Total..................................................    164       119
                                                              -----     -----
DEFERRED TAX LIABILITIES:
Property and intangible assets..............................   (115)      (87)
Derivative financial instruments............................    (51)     (112)
Other.......................................................     --       (37)
                                                              -----     -----
     Total..................................................   (166)     (236)
                                                              -----     -----
NET DEFERRED TAX ASSETS (LIABILITIES).......................  $  (2)    $(117)
                                                              =====     =====
</Table>

                                       F-48
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     During 2001, the Company changed its form of organization from a
corporation to a single member limited liability company. As a result of this
change, the Company recognized a tax benefit of approximately $152 million
related to the reversal of deferred tax liabilities which had previously been
recognized or established through comprehensive income. This benefit is
reflected in the provision for income taxes on the accompanying consolidated
statement of income for the year ended December 31, 2001. The Company is treated
as though it is a branch or division of its parent, Mirant Americas, Inc., for
income tax purposes and not as a separate taxpayer. Certain of the Company's
subsidiaries are separate taxpaying entities. For these entities, taxes have
been provided in the financial statements.

     The Company had been included in Mirant's consolidated federal income tax
return with Southern for the period from January 1, 2001 through April 2, 2001.
Under Mirant's income tax sharing agreement with Southern, the Company's current
and deferred taxes were computed on a stand-alone basis, and tax payments and
refunds were allocated to the Company based on this computation. Under this tax
sharing arrangement, in 2002 the Company reimbursed Mirant for its U.S. federal
stand-alone taxable income in the amount of $37 million for the period ended
April 2, 2001.

  PRO-FORMA INCOME TAX DISCLOSURES

     As indicated above, the Company is not subject to a provision for income
taxes except for those subsidiaries of the Company that are separate taxpayers.
Mirant Americas Inc. is directly responsible for income taxes related to the
Company's operations. The following reflects a pro-forma disclosure of the
income tax provision (benefit) which would occur if the Company were to be
allocated its separate income taxes. This disclosure is presented solely for
2002 and 2001 for which the Company is considered a branch of Mirant Americas.

     Pro forma income tax (benefit) expense attributable to income from
continuing operations would consist of (in millions):

<Table>
<Caption>
                                                               YEARS ENDED
                                                              DECEMBER 31,
                                                              -------------
                                                              2002    2001
                                                              -----   -----
                                                               (RESTATED)
<S>                                                           <C>     <C>
Current:
  Federal...................................................  $ 74    $101
  State.....................................................    10      11
Deferred:
  Federal...................................................   (30)     26
  State.....................................................    (5)     14
                                                              ----    ----
TOTAL INCOME TAX PROVISION..................................  $ 49    $152
                                                              ====    ====
</Table>

                                       F-49
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The following table presents the pro-forma reconciliation of the federal
statutory income tax rate to the effective income tax rate for continuing
operations for the years ended December 31, 2002, and 2001:

<Table>
<Caption>
                                                               YEARS ENDED
                                                              DECEMBER 31,
                                                              -------------
                                                              2002    2001
                                                              -----   -----
                                                               (RESTATED)
<S>                                                           <C>     <C>
Statutory federal income tax rate...........................  35.0%   35.0%
State and local income tax rate, net of federal income tax
  benefit...................................................   4.6     4.3
Amortization of nondeductible goodwill......................    --     3.3
Other differences, net......................................   1.2    (4.9)
                                                              ----    ----
EFFECTIVE INCOME TAX RATE...................................  40.8%   37.7%
                                                              ====    ====
</Table>

     The pro forma tax effects of temporary differences that give rise to
deferred tax assets and liabilities are as follows (in millions):

<Table>
<Caption>
                                                              AT DECEMBER 31,
                                                               2002     2001
                                                              ------   ------
                                                                (RESTATED)
<S>                                                           <C>      <C>
DEFERRED TAX ASSETS:
Revenues subject to refund..................................  $ 149    $  99
Net operating losses........................................    175       --
Other.......................................................     15       20
                                                              -----    -----
     Total..................................................    339      119
                                                              -----    -----
DEFERRED TAX LIABILITIES:
Property and intangibles assets.............................  $(326)   $(148)
Derivative financial instruments............................   (115)    (198)
Other.......................................................    (92)     (35)
                                                              -----    -----
     Total..................................................   (533)    (381)
                                                              -----    -----
NET DEFERRED TAX LIABILITIES................................  $(194)   $(262)
                                                              =====    =====
</Table>

12.  COMMITMENTS AND CONTINGENCIES

  LITIGATION AND OTHER CONTINGENCIES

     The Company is involved in a number of significant legal proceedings. In
certain cases, plaintiffs seek to recover large and sometimes unspecified
damages, and some matters may be unresolved for several years. The Company
cannot currently determine the outcome of the proceedings described below or the
ultimate amount of potential losses. Pursuant to SFAS No. 5, management provides
for estimated losses to the extent information becomes available indicating that
losses are probable and that the amounts are reasonably estimable. Additional
losses could have a material adverse effect on the Company's consolidated
financial position, results of operations or cash flows.

  California and Western Power Markets

     The Company is subject to litigation related to its activities in
California and the western power markets and the high prices for wholesale
electricity experienced in the western markets during 2000 and 2001. Various
lawsuits and complaints have been filed by the California attorney general, the
California

                                       F-50
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Public Utility Commission ("CPUC"), the California Electricity Oversight Board
("EOB") and various states' rate payers in state and federal courts and with the
Federal Energy Regulatory Commission (the "FERC"). Most of the plaintiffs in the
rate payer suits seek to represent a state-wide class of retail rate payers. In
addition, civil and criminal investigations have been initiated by the
Department of Justice, the General Accounting Office, the FERC and various
states' attorneys general. These matters involve claims that the Company engaged
in unlawful business practices and generally seek unspecified amounts of
restitution and penalties, although the damages alleged to have been incurred in
some of the suits are in the billions of dollars. One of the suits brought by
the California Attorney General seeks an order requiring the Company to divest
its California plants.

     In addition, the Company is subject to the proceedings described below in
California Receivables, Potential FERC Show Cause Proceedings Arising Out of Its
Investigation of Western Power Markets, and DWR Power Purchases, relating to its
operations in California and the western power markets. The Company provided
approximately $239 million for various exposure items related to the Company's
operations in California and the western power markets during 2000 and 2001.
Resolution of these matters is subject to resolution of the ongoing litigation
for the matters pending in courts and for those matters pending at the FERC to
the issuance of final decisions by the FERC.

     California Receivables:  In 2001, Southern California Edison ("SCE") and
Pacific Gas and Electric suspended payments to the California Power Exchange
Corporation ("PX") and the California Independent System Operator ("CAISO") for
certain power purchases, including purchases from Mirant. Both the PX and
Pacific Gas and Electric filed for bankruptcy protection in 2001. As of December
31, 2002, the Company has outstanding receivables for power sales made in
California totaling $301 million. The Company does not expect any payments to be
received for these sales until the FERC issues final rulings regarding the
related matters discussed in the next paragraph.

     In July 2001, the FERC issued an order requiring hearings to determine the
amount of any refunds and amounts owed for sales made to the CAISO or the PX
from October 2, 2000 through June 20, 2001. Various parties have appealed these
FERC orders to the United States Court of Appeals for the Ninth Circuit seeking
review of a number of issues, including changing the potential refund date to
include periods prior to October 2, 2000 and expanding the sales of electricity
subject to potential refund to include sales made to the DWR. On December 12,
2002, an administrative law judge ("ALJ") determined the preliminary amounts
currently owed to each supplier in the proceeding. Based on that determination,
Mirant Americas Generation is owed approximately $98 million, which is net of
refunds owed by Mirant Americas Generation. The ALJ decision indicated that
these amounts do not reflect the final mitigated market clearing prices,
interest that would be applied under the FERC's regulations, offsets for
emission costs or the effect of certain findings made by the ALJ in the initial
decision. A December 2002 errata issued by the ALJ to his initial decision
indicated that the amounts identified by the initial decision as being owed to
sellers by the PX failed to reflect an adjustment for January 2001 that the ALJ
concluded elsewhere in his initial decision should be applied. If that
adjustment is applied, the amount owed to Mirant Americas Generation, and the
net amount owed to Mirant Americas Generation after taking into account the
proposed refunds, would increase by approximately $30 million.

     On March 3, 2003, the California Attorney General, the EOB, the CPUC,
Pacific Gas and Electric, and SCE (the "California Parties") filed submittals
with the FERC in the California refund proceeding alleging that owners of
generating facilities in California and energy marketers, including Mirant
Americas Generation entities, had engaged in extensive manipulation of the
California wholesale electricity market during 2000 and 2001. The California
Parties argued that the FERC should expand the transactions subject to the
refund proceeding to include short-term and long-term bilateral transactions
entered into by the DWR that were not conducted through the CAISO and PX and
should begin the refund period as of

                                       F-51
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

January 1, 2000 rather than October 2, 2000. Expansion of the scope of the
transactions subject to refund in the manner sought by the California Parties
could materially affect the amount of any refunds that Mirant Americas
Generation might be determined to owe, and any such additional refunds could
negatively impact the Company's consolidated financial position, results of
operations or cash flows. On March 20, 2003, the Company filed reply comments
denying that it had engaged in any conduct that violated the Federal Power Act
or any tariff provision applicable to its transactions in California. The
Company stated that the purported evidence presented by the California Parties
did not support the allegations that it had engaged in market manipulation, had
violated the Federal Power Act or had not complied with any applicable tariff or
order of the FERC.

     On March 26, 2003, the FERC largely adopted the findings of the ALJ made in
his December 12, 2002 order with the exception that the FERC concluded the price
of gas used in calculating the mitigated market prices used to determine refunds
should not be based on published price indices. Instead, the FERC ruled that the
price of gas should be based upon the price at the producing area plus
transportation costs. This adjustment by the FERC to the refund methodology is
expected to increase the refunds owed by Mirant Americas Generation and
therefore to reduce the net amount that would remain owed to Mirant Americas
Generation after taking into account any refunds. Mirant Americas Generation
estimates that, based solely on the staff's formula, the amount of the reduction
would be approximately $88 million, which would reduce the net amount owed to
Mirant Americas Generation to approximately $40 million. The FERC will allow any
generator that can demonstrate it actually paid a higher price for gas to
recover the differential between that higher price and the proxy price for gas
adopted by the FERC. Mirant Americas Generation's actual cost of gas used to
make spot sales of electricity was higher than the amounts calculated under the
staff's formula, which differential, if accepted by the FERC, would decrease
significantly the $88 million and increase the resulting net amount owed to
Mirant Americas Generation, although the amount of such potential decrease and
the resulting net amount owed to Mirant Americas Generation cannot at this time
be determined. In its March 26, 2003 order, the FERC also ruled that any future
findings of market manipulation resulting from its ongoing review of conduct in
the California market in 2000 and 2001 discussed below in Potential FERC Show
Cause Proceedings Arising Out of Its Investigation of Western Power Markets
would not result in a resetting of the refund effective date or the mitigated
market prices developed for the refund period. Instead, the remedy for any such
market manipulation that is found to have occurred will be disgorgement of
profits and other appropriate remedies and such remedies could apply to conduct
both prior to and during the refund period. Various parties, including the
California Parties, have filed motions with the FERC seeking rehearing of the
FERC's March 26, 2003 order. The amount owed to Mirant Americas Generation from
sales made to either the CAISO or the PX, the amount of any refund that Mirant
Americas Generation might be determined to owe, and whether Mirant Americas
Generation may have any refund obligation with respect to sales made to the DWR
may be affected materially by the ultimate resolution of the issues described
above related to which gas indices should be used in calculating the mitigated
market clearing prices, allegations of market manipulation, whether the refund
period should include periods prior to October 2, 2000, and whether the sales of
electricity potentially subject to refund should include sales made to the DWR.

     Potential FERC Show Cause Proceedings Arising Out of Its Investigation of
Western Power Markets: On March 26, 2003, the FERC stated at its meeting that it
would consider issuing show cause orders to those entities that a FERC Staff
report issued on March 26, 2003 indicated may have engaged in one or more of the
trading strategies of the type portrayed in the Enron memos released by the FERC
in May 2002, which would include Mirant Americas Energy Marketing. The show
cause order, if issued, could require Mirant Americas Energy Marketing to
demonstrate why it should not have to disgorge any profits obtained from such
practices in the California market from January 1, 2000 through June 20, 2001.
The FERC further stated that it would consider issuing additional show cause
orders to those entities, including

                                       F-52
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Mirant Americas Energy Marketing, that the staff report identified as having bid
generation resources to the PX and CAISO at prices unrelated to costs. That show
cause order, if issued, could require Mirant Americas Energy Marketing to
demonstrate why its bidding behavior in the PX and CAISO markets from May 1,
2000 through October 1, 2000 did not constitute a violation of the CAISO and PX
tariffs and why it should not be required to disgorge any profits resulting from
such bidding practices. Under the contractual arrangements pursuant to which
Mirant Americas Energy Marketing bought and resold electricity produced by the
Company's California Generation assets, if Mirant Americas Energy Marketing is
found by the FERC to have engaged in any market manipulation or to have
otherwise violated the PX or CAISO tariffs in transactions in which it was
reselling electricity purchased from the Company's subsidiaries, the amount of
any disgorgement of profits required or other remedy imposed by the FERC upon
Mirant Americas Energy Marketing could negatively impact the Company's
consolidated financial position, results of operations or cash flows.

     DWR Power Purchases:  On May 22, 2001, Mirant Americas Energy Marketing
entered into a 19-month agreement with the DWR to provide the State of
California with approximately 500 MW of electricity during peak hours through
December 31, 2002. On February 25, 2002, the CPUC and the EOB filed separate
complaints at the FERC against Mirant Americas Energy Marketing and other
sellers of energy under long-term agreements with the DWR, alleging that the
terms of these contracts are unjust and unreasonable and that the contracts
should be abrogated or the prices under the contracts should be reduced. The
complaints allege that the prices the DWR was forced to pay pursuant to these
long-term contracts were unreasonable due to dysfunctions in the California
market and the alleged market power of the sellers. On December 17, 2002, the
FERC issued an order indicating that it will rule upon the complaint with
respect to the contracts of certain parties, including Mirant Americas Energy
Marketing, without first obtaining an initial decision from an ALJ. Mirant
Americas Generation bears the risk of any abrogation of or revision to the terms
of the May 22, 2001 contract between Mirant Americas Energy Marketing and the
DWR. If the FERC were to determine that the rate charged by Mirant Americas
Energy Marketing in its May 22, 2001 contract with the DWR was unreasonable and
therefore required refunds to be made, such refunds could be material to the
Company's consolidated financial position, results of operations and cash flows.

     "Reliability-Must-Run" Agreements:  Certain of the Company's generating
facilities acquired from Pacific Gas and Electric are operated subject to
"reliability-must-run" ("RMR") agreements. These agreements allow the CAISO to
require the Company, under certain conditions, to operate these facilities to
support the California electric transmission system. Mirant Americas Generation
assumed these agreements from Pacific Gas and Electric subject to the outcome of
a 1997 FERC proceeding to determine the amount of the charges to be paid by the
CAISO under the agreements with respect to those plants out of which Mirant
Americas Generation could also receive additional revenues from market sales.
For those plants that are subject to the RMR agreements and from which Mirant
Americas Generation has exercised its right to also make market sales, Mirant
Americas Generation has been collecting from the CAISO since April 1999 an
amount equal to fifty percent of the annual fixed revenue requirement of those
plants. The amounts the Company collects from the CAISO are subject to refund
pending final review and approval by the FERC. In June 2000, an ALJ issued a
decision finding that the amount the Company should be allowed to charge the
CAISO for such plants was approximately three and one-half percent of the annual
fixed revenue requirement. In July 2000, Mirant Americas Generation sought
review by the FERC of the ALJ decision, and a decision is pending at the FERC.

     The Company recognizes revenue related to these agreements based on the
rates ruled to be reasonable by the ALJ. If the Company is unsuccessful in its
appeal of the ALJ's decision, it will be required to refund amounts collected in
excess of those rates for the period from June 1, 1999. For the Potrero plant
the period for which such refunds would be owed would run through December 31,
2001, for
                                       F-53
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Mirant's other California plants except Pittsburg Unit 5 the refund period would
run through December 31, 2002, and for Pittsburg Unit 5 the refund period would
run through the final disposition of the appeal. Amounts collected in excess of
those rates, which totaled $328 million and $219 million, respectively, as of
December 31, 2002 and 2001, are deferred and included in revenues subject to
refund in the accompanying consolidated balance sheets. In addition, the Company
records accrued interest on such amounts, which amounted to $36 million and $24
million, respectively, as of December 31, 2002 and 2001, and includes such
amounts in revenues subject to refund in the accompanying consolidated balance
sheets. If resolution of the proceeding results in refunds of that magnitude and
the Company were unable to arrange to make the refunds over a multi-year period,
it would have a material impact on the Company's liquidity; however it would
have no effect on net income for the periods under review as adequate reserves
have been recorded.

     In the Fall of 2001, the Company filed with the FERC to increase the amount
of the annual fixed revenue requirement for the generating assets subject to the
RMR agreements. On February 5, 2003, FERC approved a settlement agreement
setting the annual fixed revenue requirement for the plants subject to the RMR
agreements through 2004. The settlement agreement resulted in refunds being made
by the Company of a portion of the amounts collected by the Company for 2002.
The amount of such refunds approximated the amounts the Company previously
provided for.

  Enron Bankruptcy Proceedings

     Since December 2, 2001, Enron and a number of its subsidiaries have filed
for bankruptcy. As of December 31, 2002, the total amount owed to Mirant
Americas Generation by Enron was approximately $55 million. Formal claims have
been filed in the Enron bankruptcy proceedings for the amounts owed Mirant
Americas Generation. Based on a reserve for potential bad debts recorded in
2001, the Company does not expect the outcome of the bankruptcy proceeding to
have a material adverse effect on the Company's consolidated financial position,
results of operations or cash flows.

  Environmental Liabilities

     In 2000, the State of New York issued a notice of violation concerning air
permitting and air emission control implications under the Environmental
Protection Agency's ("EPA") new source review regulations promulgated under the
Clean Air Act ("NSR") to the previous owner of Mirant New York's Lovett facility
related to operation of that plant prior to its acquisition by Mirant New York.
The notice does not specify corrective actions that the state may require.
Mirant New York is currently engaged in discussions with the state to try to
resolve this matter. In January 2001, the EPA requested information from Mirant
Mid-Atlantic concerning the air permitting and air emission control implications
under NSR of repair and maintenance activities at its Chalk Point, Dickerson,
and Morgantown plants in Maryland related to operation of those plants prior to
their acquisition by Mirant Mid-Atlantic.

     If violations are determined to have occurred at these plants, the previous
owners would be responsible for fines and penalties arising from such violations
occurring prior to their acquisition by the Company. If a violation is
determined to have occurred after the Company acquired the plants or, if
occurring prior to the acquisition, is determined to constitute a continuing
violation, the Company would be subject to fines and penalties by the state or
federal government for the period subsequent to its acquisition of the plants,
the cost of which could be material. In the event violations are determined to
have occurred, the Company may be responsible for the costs of acquiring and
installing emission control equipment, the costs of which may be material. Such
costs would generally be capitalized and amortized as a component of property,
plant and equipment.

                                       F-54
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Asbestos Cases

     As a part of the PEPCO purchase, Mirant Americas Generation agreed to
indemnify PEPCO for certain liabilities arising in lawsuits related to the
acquired assets filed after December 19, 2000, even if they relate to incidents
occurring prior to that date, with certain qualifications. Since the
acquisition, PEPCO has notified Mirant Americas Generation of approximately 50
asbestos cases, distributed among three Maryland jurisdictions (Prince George's
County, Baltimore City and Baltimore County), as to which it claims a right of
indemnity. Based on information and relevant circumstances known at this time,
Mirant Americas Generation does not believe these suits will have a material
adverse effect on its financial position, results of operations or cash flows.

  New York Property Tax

     In April 2003, the New York Supreme Court, Appellate Division, reversed a
judgment that Mirant New York had obtained in January 2002 against the Town of
Haverstraw, New York and the Haverstraw Stony Point School District with regard
to the Town's and School District's failure to perform under a previously agreed
to property tax agreement. The court ruled that the settlement agreement was
unenforceable. Mirant New York has not yet decided if it will seek to appeal
this decision to the New York Court of Appeals, its highest court. The effect of
the New York Supreme Court's decision is to restore proceedings brought by
Orange & Rockland Utilities and subsequently Mirant New York challenging the
assessed value of Mirant New York's Bowline generating facility and the
resulting local assessments paid for tax years 1995 through 2002. If those
proceedings result in a reduction of the assessed value of the Bowline facility,
Mirant New York would be entitled to a refund with interest of any excess taxes
paid for those tax years, including the years for which proceedings were
initiated by Orange & Rockland prior to Mirant New York's acquisition of the
Bowline facility in 1999. The Company believes it will ultimately prevail in
this matter; however, due to the uncertainty related to the ultimate outcome of
this matter, the Company has not recorded the potential benefit in the
accompanying consolidated financial statements.

  Other Legal Matters

     The Company is involved in various other claims and legal actions arising
in the ordinary course of business. In the opinion of management, the ultimate
disposition of these matters will not have a material adverse effect on the
Company's financial position, results of operations or cash flows.

COMMITMENTS

  Fuel Supply Agreements

     In April 2002, Mirant Mid-Atlantic entered into a long-term fuel purchase
agreement. The fuel supplier will convert coal feedstock received at the
Company's Morgantown facility into a synthetic fuel. Under the terms of the
agreement, Mirant Mid-Atlantic is required to purchase a minimum of 2.4 million
tons of fuel per annum through December 2007. Minimum purchase commitments
became effective upon the commencement of the synthetic fuel plant operation at
the Morgantown facility in July 2002. The purchase price of the fuel varies with
the delivered cost of the coal feedstock. Expenses associated with this
agreement totaled approximately $51 million for year ended December 31, 2002.
Based on current coal prices, as of December 31, 2002, total estimated minimum
commitments under this agreement were $509 million. In July 2002, Mirant
Mid-Atlantic sold its coal inventory at the Morgantown facility to the synthetic
fuel supplier for approximately $10 million, which approximated book value.

                                       F-55
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company has also entered into a fuel supply agreement with an
independent third party to provide a minimum of 90% of the coal burned at one of
the New York facilities through 2007. The Company has entered into a related
transportation agreement for that coal through March of 2004.

     Substantially all of the Company's fuel requirements are fulfilled through
these two agreements and its arrangements with Mirant Americas Energy Marketing
for fuel supply (Note 5).

     Mirant Americas Generation has total minimum commitments under fuel
purchase and transportation agreements of $610 million at December 31, 2002.

     This supplier concentration could adversely affect the Company's financial
position or results of operations should these parties default under the
provisions of the agreements.

  Construction Related Commitments

     The Company has entered into various turbine and other construction related
commitments related to brownfield developments at its various generation
facility sites. At December 31, 2002, these construction related commitments
totaled approximately $209 million. At this time, the Company intends to
complete these construction related activities. Generally, these commitments may
be terminated at minimal cost to the Company. At December 31, 2002, the minimum
cost to exit these activities is approximately $38 million.

  Long-Term Service Agreements

     The Company has entered into long-term service agreements for the
maintenance and repair by third parties of many of its combustion-turbine
generating plants. Generally, if the associated turbine is cancelled prior to
delivery, then these agreements may be terminated at little or no cost. As of
December 31, 2002, the total estimated commitments for long-term service
agreements associated with turbines already completed and shipped were
approximately $318 million. These commitments are payable over the course of
each agreement's terms. The terms are projected to range from ten to twenty
years. Some of these agreements have terms that allow for potential cancellation
of the contract at mid-term. If the Company were to cancel these contracts at
mid-term, the estimated commitments for the remaining long-term service
agreements would be reduced to approximately $298 million. These projected
commitments reflect original contract pricing and are subject to an annual
inflationary adjustment.

     As a result of the turbine cancellations as part of Mirant's restructuring,
the long-term service agreements associated with the canceled turbines have been
or will be canceled. However, as stated above, canceling the long-term service
agreements will result in little or no termination costs to the Company. Mirant
Americas Generation does not intend to cancel long-term service agreements
associated with turbines that have already shipped.

  Operating Leases

     In conjunction with the purchase of the PEPCO assets, the Company, through
Mirant Mid-Atlantic, leased the Morgantown and the Dickerson baseload units and
associated property. The terms of each lease vary between 33.75 and 28.5 years
respectively. Mirant Mid-Atlantic is accounting for these leases as operating
leases. Rent expenses associated with the Dickerson and Morgantown operating
leases totaled approximately $96 million for each of the years ended December
31, 2002 and 2001 and are recorded as generation facilities rent expense in the
accompanying consolidated statements of income. Because of the variability in
the scheduled payment amounts over the lease term, Mirant Mid-Atlantic records
rental expense for those leases on a straight line basis. As of December 31,
2002 and 2001, the Company has paid approximately $205 million and $131 million,
respectively, of actual operating lease payments in
                                       F-56
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

accordance with the lease agreements in excess of rental expense and has
reported these amounts as prepaid rent in the accompanying consolidated balance
sheets.

     As of December 31, 2002, the total notional minimum lease payments for the
remaining term of the leases was approximately $2.7 billion. The lease
agreements contain covenants that restrict Mirant Mid-Atlantic's ability to,
among other things, make dividend distributions, incur indebtedness, or sublease
the facilities.

     Mirant Mid-Atlantic is not permitted to make any dividend distributions
unless, at the time of such distribution, each of the following conditions is
satisfied:

     - Mirant Mid-Atlantic's fixed charge coverage ratio for the most recently
       ended four full fiscal quarters equals at least:

          (1) 1.7 to 1.0; or

          (2) 1.6 to 1.0, 1.45 to 1.0, 1.3 to 1.0 or 1.2 to 1.0 if, as of the
     last day of the most recently completed fiscal quarter, Mirant Mid-Atlantic
     and its designated subsidiaries have entered into power sales agreements
     (meeting certain criteria, including investment grade ratings criteria)
     covering, in the aggregate, at least 25%, 50%, 75% or 100%, respectively of
     the projected total consolidated operating revenue for the consecutive
     period of eight full fiscal quarters following that date; and

     - the projected fixed charge coverage ratio (determined on a pro forma
       basis after giving effect to any such dividend) for each of the two
       following periods of four fiscal quarters commencing with the fiscal
       quarter in which the restricted payment is proposed to be made equals at
       least:

          (1) 1.7 to 1.0; or

          (2) 1.6 to 1.0, 1.45 to 1.0, 1.3 to 1.0 or 1.2 to 1.0, if, as of the
     last day of the most recently completed fiscal quarter, Mirant Mid-Atlantic
     and its designated subsidiaries have entered into power sales agreements
     (meeting certain criteria, including investment grade ratings criteria)
     covering, in the aggregate, at least 25%, 50%, 75% or 100%, respectively,
     of the projected total consolidated operating revenue for the consecutive
     period of eight full fiscal quarters following that date; and

     - no significant lease default or event of default has occurred and is
       continuing.

     In accordance with the terms of the lease, Mirant Mid-Atlantic calculates
the projected fixed charge coverage ratio based on projections prepared in good
faith based upon assumptions consistent in all material respects with the
relevant contracts and agreements, historical operations, and Mirant Mid-
Atlantic's good faith projections of future revenues and projections of
operating and maintenance expenses in light of then existing or reasonably
expected regulatory and market environments in the markets in which the leased
facilities or other assets owned by it will be operated.

     These leases are part of a leveraged lease transaction. Three series of
certificates were issued and sold pursuant to a Rule 144A offering by Mirant
Mid-Atlantic. These certificates are interests in pass through trusts that hold
the lessor notes issued by the owner lessors. Mirant Mid-Atlantic pays rent to
an indenture trustee, who in turn makes payments of principal and interest to
the pass through trusts and any remaining balance to the owner lessors for the
benefit of the owner participants. According to the registration rights
agreement dated December 18, 2000, Mirant Mid-Atlantic must maintain its status
as a reporting company under the Exchange Act.

     Mirant Mid-Atlantic has an option to renew the lease for a period that
would cover up to 75% of the economic useful life of the facility, as measured
near the end of the lease term. However, the extended term of the lease will
always be less than 75% of the revised economic useful life of the facility.

                                       F-57
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Upon an event of default by Mirant Mid-Atlantic, the lessors are entitled
to a termination value payment as defined in the agreements, which, in general,
decreases over time. At December 31, 2002, the termination value was
approximately $1.5 billion. Upon expiration of the original lease term, the
termination value will be $300 million.

     The Company has additional commitments under operating leases with various
terms and expiration dates. Expenses associated with these additional operating
leases totaled approximately $4 million for year ended December 31, 2002, $3
million for the year ended December 31, 2001 and $2 million for the year ended
December 31, 2000. The aggregate minimum lease payments for the remaining life
of these leases as of December 31, 2002 was approximately $37 million.

     Mirant Americas Generation has the following annual amounts committed for
long-term service agreements, fuel purchase and transportation commitments,
construction related commitments and operating lease commitments (in millions):

<Table>
<Caption>
                                      LONG-TERM       FUEL AND      CONSTRUCTION    OPERATING
                                       SERVICE     TRANSPORTATION     RELATED         LEASE
                                      AGREEMENTS    COMMITMENTS     COMMITMENTS    COMMITMENTS
                                      ----------   --------------   ------------   -----------
<S>                                   <C>          <C>              <C>            <C>
FISCAL YEAR ENDED:
2003................................     $ 11           $113            $ 49         $  155
2004................................       10            119               1            126
2005................................       18            120             135            120
2006................................       22            126              21            109
2007................................       22            128               2            114
Thereafter..........................      235              4               1          2,153
                                         ----           ----            ----         ------
TOTAL MINIMUM PAYMENTS..............     $318           $610            $209         $2,777
                                         ====           ====            ====         ======
</Table>

     To mitigate and reduce the risk of disruption as described above, the
Company has engaged in contingency planning for continuation of the Company's
generation and/or distribution activities to the extent possible during an
adverse collective action by one or more of the Company's unions. The Company
would plan to continue whatever operations possible during a strike or other
workforce disruption, including the potential use of strike replacements and
contract labor as necessary and appropriate. While such risks of disruption
cannot be quantified, the Company believes that the risk is significant. As
such, the Company is planning and preparing for this possibility in a detailed
manner.

                                       F-58
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

13.  VALUATION AND QUALIFYING ACCOUNTS

<Table>
<Caption>
                                                            ADDITIONS
                                                  -----------------------------
                           BALANCE AT BEGINNING   CHARGED TO   CHARGED TO OTHER                BALANCE AT END
DESCRIPTION                     OF PERIOD           INCOME         ACCOUNTS       DEDUCTIONS     OF PERIOD
-----------                --------------------   ----------   ----------------   ----------   --------------
<S>                        <C>                    <C>          <C>                <C>          <C>
PROVISION FOR
  UNCOLLECTIBLE ACCOUNTS
  (CURRENT)
2002.....................          $123              $--             $--             $--            $123
2001.....................            50               73              --              --             123
2000.....................            --               50              --              --              50

PROVISION FOR
  UNCOLLECTIBLE ACCOUNTS
  (LONG-TERM)
2002, as restated........          $ 49              $ 5             $--             $--            $ 54
2001, as restated........            --               49              --              --              49
2000.....................            --               --              --              --              --
</Table>

14.  EVENTS SUBSEQUENT TO DATE OF ACCOUNTANTS' REPORT (UNAUDITED)

  PROCEEDINGS UNDER CHAPTER 11 OF THE BANKRUPTCY CODE

     On July 14, 2003, Mirant Corporation and substantially all of its
wholly-owned subsidiaries in the United States, including Mirant Americas
Generation, filed voluntary petitions for relief under Chapter 11 of the
Bankruptcy Code in the U.S. Bankruptcy Court for the Northern District of Texas,
Fort Worth Division. The Chapter 11 cases are being jointly administered for
procedural purposes only under case caption In re Mirant Corporation et al.,
Case No. 03-46590 (DML). Additionally, certain of Mirant's Canadian subsidiaries
have filed an application for creditor protection under the Companies Creditors'
Arrangement Act in Canada, which, like Chapter 11, allows for reorganization
under the protection of the court system. Mirant Canada Energy Marketing, Ltd.,
Mirant Canada Marketing Investments, Inc., and Mirant Canada Energy Trading
Partnership are included in the application. Mirant's operations in the
Philippines and the Caribbean were not included in the Chapter 11 filings.

     The Mirant Debtors are continuing to operate their businesses as
debtors-in-possession under the jurisdiction of the Bankruptcy Court and in
accordance with the applicable provisions of the Bankruptcy Code, the Federal
Rules of Bankruptcy Procedure, applicable court orders, as well as other
applicable laws and rules. In general, a debtor-in-possession is authorized
under the Bankruptcy Code to continue to operate as an ongoing business, but may
not engage in transactions outside the ordinary course of business without the
prior approval of the Bankruptcy Court.

     Subject to certain exceptions in the Bankruptcy Code, the Chapter 11
filings automatically stayed the initiation or continuation of most actions
against the Mirant Debtors, including most actions to collect pre-petition
indebtedness or to exercise control over the property of the bankruptcy estates.
As a result, absent an order of the Bankruptcy Court, creditors are precluded
from collecting pre-petition debts and substantially all pre-petition
liabilities are subject to compromise under the plan of reorganization.

     Under the Bankruptcy Code, the Company and Mirant also have the right to
assume, assume and assign, or reject certain executory contracts and unexpired
leases, subject to the approval of the Bankruptcy Court and certain other
conditions. Generally, the assumption of an executory contract or unexpired
lease requires a debtor to cure certain existing defaults under the contract,
including the payment of accrued but unpaid pre-petition liabilities. Rejection
of an executory contract or unexpired lease is typically treated as a breach of
the contract or lease, as of the moment immediately preceding the

                                       F-59
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Chapter 11 filing. Subject to certain exceptions, this rejection relieves the
debtor of performing its future obligations under that contract but entitles the
other party to the contract to assert a pre-petition general unsecured claim for
damages. Parties to executory contracts or unexpired leases rejected by the
debtor may file proofs of claim against the estate for damages. Due to the
uncertain nature of many of the potential claims for damages, Mirant is unable
to project the magnitude of these claims at this time.

     On the Petition Date, the Bankruptcy Court granted Mirant permission to
implement a Counterparty Assurance Program. The Counterparty Assurance Program
approved by the Bankruptcy Court supports Mirant's ability to continue its asset
optimization and risk management operations without interruption. The program is
designed to minimize the number of counterparties that will exercise their early
termination rights under existing trading contracts as a result of the Chapter
11 filings and provide counterparties with sufficient security and certainty to
continue to transact with Mirant Americas Energy Marketing prospectively. The
Bankruptcy Court order authorizes immediate relief to honor any and all
obligations under existing and future trading contracts (i.e., safe harbor
contracts).

     Historically, Mirant Americas Energy Marketing, one of Mirant's U.S.
subsidiaries that has filed a voluntary petition for reorganization under
Chapter 11, has engaged in asset optimization and risk management activities
from which the Company has derived substantial value, as well as proprietary
trading activities for its own account. The Company currently contemplates the
continued generation of revenue from the risk management services for the
procurement of fuel and sale of energy provided by Mirant Americas Energy
Marketing as well as the recognition of value from existing trading positions
previously entered into on the Company's behalf.

     Mirant Americas Energy Marketing conducts a substantial portion of its
business through the use of derivative contracts that may fall within the
"safe-harbor" protections set forth in Sections 556 and 560 as well as other
sections of the Bankruptcy Code. The safe harbor provisions permit non-debtor
parties to, among other things, exercise certain contractual termination rights
and remedies notwithstanding the commencement of a Chapter 11 case. Although
case law surrounding the scope of the Bankruptcy Code's safe harbor provisions
remains unsettled, if a contract qualifies for safe harbor protection, a
non-debtor party may be permitted to terminate or liquidate the contract upon a
commencement of a bankruptcy proceeding. In addition, in certain circumstances,
commencement of a bankruptcy proceeding may cause automatic termination or
liquidation of the contract in accordance with the contractual terms.

     Pursuant to the general terms of Mirant Americas Energy Marketing's
derivative trading contracts, upon early termination, settlement payments are
determined by the non-defaulting counterparty generally based on either the
mark-to-market valuations or the actual replacement cost of the positions. Given
the inherent uncertainties in mark-to-market valuation, the Company may not be
able to realize the net current value of any existing derivative trading
contracts that are terminated early as a result of the Chapter 11 filings or
other event of default due to a potential increase in mark-to-market liabilities
and a potential decrease in mark-to-market assets upon settlement. A number of
counterparties have exercised early termination rights which will result in a
loss of value to Mirant. The ultimate impact of these early terminations is not
known at this time. In addition, although the terms of most of Mirant Americas
Energy Marketing's derivative contracts do not relieve the non-defaulting party
of the obligation to pay settlement amounts owing, some of Mirant Americas
Energy Marketing's counterparties owing settlement payments may refuse to make
such payments absent litigation, further reducing the value of Mirant Americas
Energy Marketing's existing trading positions.

     In connection with the Chapter 11 filings, the Mirant Debtors, including
the Company, have secured a commitment, subject to approval of the Bankruptcy
Court and documentation, for $500 million in debtor-in-possession financing.
This commitment expires on September 5, 2003. The Company is currently working
with the lender to finalize the facility, however, there can be no assurance
that Mirant will be able
                                       F-60
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

to close this facility by the expiration date. As of August 15, 2003, Mirant had
approximately $1.29 billion in total cash, approximately $351 million of which
was legally restricted and $125 million of which was held for operating, working
capital or other purposes at various subsidiaries.

     At this time, it is not possible to accurately predict the effect of the
Chapter 11 reorganization process on the Company's business or the business of
Mirant or the timing of the Company's or Mirant's potential emergence from
Chapter 11. In addition, since the plan of reorganization has not been prepared,
the Company's future results and the future results of Mirant may differ
significantly from historical results. The terms of any reorganization plan
ultimately confirmed, can affect the value of the Company's various pre-petition
liabilities, common stock and/or other securities. No assurance can be given as
to what values, if any, will be ascribed in the bankruptcy proceedings to the
interest of each of these constituencies. A plan of reorganization could result
in holders of the liabilities and/or securities of the Company and Mirant
receiving no value for their interests. Because of such possibilities, the value
of these liabilities and/or securities is highly speculative. If no plan of
reorganization is approved, it is possible that the Company's assets and/or the
assets of Mirant may be liquidated.

  ACCOUNTING AND REPORTING POLICIES

  Accounting for Reorganization

     The Company has not made any adjustments or reclassifications that may be
required in future consolidated financial statements related to the American
Institute of Certified Public Accountants' Statement of Position 90-7 (SOP
90-7), "Financial Reporting by Entities in Reorganization Under the Bankruptcy
Code." Under SOP 90-7, the Company will report separately pre-petition
liabilities that are subject to compromise, pre-petition liabilities that are
not subject to compromise, and post-petition liabilities. In addition, the
Chapter 11 filings represent a triggering event that will require an evaluation
of long-lived assets, goodwill, intangibles and other assets that may be
impaired in a post-petition operating environment. Asset and liability carrying
amounts do not purport to represent realizable or settlement values as
contemplated by the Bankruptcy Code.

  RELATED PARTY ARRANGEMENTS AND TRANSACTIONS

  Cash Management Program

     During the pendency of the Chapter 11 proceeding, Mirant and the debtor
subsidiaries, including the Company and Mirant Mid-Atlantic, will participate in
an inter-company cash management program pursuant to which cash balances at
Mirant and its participating subsidiaries will be transferred to central
concentration accounts and, if necessary, lent to Mirant and its participating
subsidiaries to fund working capital and other needs. Such inter-company
transfers will be recorded as inter-company loans. The Company also notes that,
during the pendency of the Chapter 11 proceedings, it is not anticipated that
any of the debtor subsidiaries of Mirant will declare or pay dividends or
distributions.

  Mirant Guarantees

     Unless the credit facilities are amended, Mirant will be unable to renew
these letters of credit when they expire.

                                       F-61
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  DERIVATIVE FINANCIAL INSTRUMENTS

  Interest Rate Hedging

     The Company expects that as a result of the Chapter 11 filings, interest
payments will cease and the remaining interest rate hedging losses included in
OCI will be reclassified from OCI into earnings in the third quarter of 2003.

  DEBT

     The Company is in default on approximately $2.8 billion of currently
outstanding debt. Subject to certain exceptions in the Bankruptcy Code, the
Chapter 11 filings automatically stayed the continuation of most actions against
the Mirant Debtors, including most actions to collect pre-petition indebtedness
or to exercise control over the property of the bankruptcy estate. As a result,
absent an order of the Bankruptcy Court, creditors are precluded from collecting
pre-petition debts, and substantially all pre-petition liabilities are subject
to compromise under a plan of reorganization.

  LITIGATION AND OTHER CONTINGENCIES

     As discussed above in this Note 14 -- Proceedings under Chapter 11 of the
Bankruptcy Code, on the Petition Date, the Mirant Debtors, including Mirant
Americas Generation, LLC, filed voluntary petitions for relief under Chapter 11
of the Bankruptcy Code. As a debtor-in-possession, the Company is authorized
under Chapter 11 to continue to operate as an ongoing business, but may not
engage in transactions outside the ordinary course of business without the prior
approval of the Bankruptcy Court. As of the Petition Date, most pending
litigation (including some of the actions described below) is stayed, and absent
further order of the Bankruptcy Court, no party, subject to certain exceptions,
may take any action, again subject to certain exceptions, to recover on
pre-petition claims against the Company. One exception to this stay of
litigation is actions or proceedings by a governmental agency to enforce its
police or regulatory power. The claims asserted in litigation and proceedings to
which the stay applies may be fully and finally resolved in connection with the
administration of the bankruptcy proceedings and, to the extent not resolved,
will need to be addressed in the context of any plan or plans of reorganization.
At this time, it is not possible to predict the outcome of the Chapter 11
filings or their effect on the Company's business or litigation.

  California and Western Power Markets

     On April 28, 2003, a purported class action suit, Egger et al. v. Dynegy,
Inc. et al., was filed in the Superior Court for the County of San Diego,
California, against various owners of electric generation facilities in
California and marketers of electricity and natural gas, including Mirant
Americas Generation entities, on behalf of all persons who purchased electricity
in Oregon, Washington, Utah, Nevada, Idaho, New Mexico, Arizona and Montana from
January 1, 1999. The plaintiffs allege that the defendants engaged in unlawful,
unfair, and deceptive practices in the California and western wholesale
electricity markets, including withholding energy from the market to create
artificial shortages, creating artificial congestion over transmission lines,
selling electricity bought in California to out of state affiliates to create
artificial shortages and then selling the electricity back into the state at
higher prices. The plaintiffs contend that the defendants conspired among
themselves and with subsidiaries of Enron Corporation to withhold electricity
from the California Power Exchange Corporation ("PX") and the California
Independent System Operator ("CAISO") markets and to manipulate the price of
electricity sold at wholesale in the California and western markets. The
defendants' unlawful manipulation of the wholesale energy market, the plaintiffs
allege, resulted in supply shortages and skyrocketing energy prices in the
western United States, which in turn caused drastic rate increases for retail
consumers. The plaintiffs

                                       F-62
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

assert claims under California's antitrust statute and its Unfair Competition
Act. The plaintiffs contend that the defendants' alleged wrongful conduct has
caused damages in excess of one billion dollars and seek treble damages,
injunctive relief, restitution, and an accounting of the wholesale energy
transactions entered into by the defendants from 1998. The defendants have
removed the suit to the United States District Court for the Southern District
of California.

     On May 5, 2003, the United States District Court for the District of Oregon
granted a motion filed by the plaintiff seeking to dismiss the Lodewick suit
without prejudice. On June 2, 2003, the United States District Court for the
Western District of Washington granted a motion filed by the plaintiff seeking
to dismiss without prejudice the Symonds suit.

     On May 19, 2003, the United States District Court for the Southern District
of California denied motions filed by the plaintiffs seeking to have the
Pastorino, RDJ Farms, Century Theatres, El Super Burrito, Leo's Day and Night
Pharmacy, J&M Karsant, and Bronco Don Holdings suits filed between April 23,
2002 and May 24, 2002 remanded to the California state courts in which they were
originally filed and from which they had been removed by the defendants. The
Mirant Americas Generation entities and the other defendants have filed motions
to dismiss in those cases.

     On July 8, 2003, the Superior Court for the County of Los Angeles dismissed
the Bustamante v. The McGraw-Hill Companies, Inc., et al. suit that had been
filed November 20, 2002, finding that the plaintiffs had failed to allege facts
sufficient to warrant relief. The court did grant the plaintiffs leave to file
an amended complaint. On August 13, 2003, the plaintiff filed an amended
complaint asserting claims under California's Unfair Competition Act and state
antitrust statute against gas distribution or marketing companies, owners of
electric generation facilities in California and energy marketers, including
various of the Company's subsidiaries. The amended complaint alleges that the
defendants engaged in a scheme to report false gas prices and volumes to
companies that published index prices for natural gas in order to manipulate the
price indices to benefit themselves. This conduct, the plaintiff asserts,
violated California Penal Code section 395 and caused the prices paid by
Californians for natural gas to be artificially inflated. The suit is brought as
a representative action on behalf of all similarly situated persons, the general
public and all taxpayers. The suit seeks, among other things, disgorgement of
profits, restitution, treble damages and injunctive relief.

     On July 9, 2003, the United States District Court for the Southern District
of California entered an order remanding the Millar suit to the California state
court.

     FERC Show Cause Proceeding Relating to Trading Practices:  On June 25,
2003, the FERC issued a show cause order (the "Trading Practices Order") to more
than fifty parties, including Mirant Americas Generation entities and Mirant
Americas Energy Marketing, that a FERC Staff report issued on March 26, 2003
indicated may have engaged in one or more trading strategies of the type
employed by Enron Corporation and its affiliates ("Enron") and portrayed in the
Enron memos released by the FERC in May 2002. The Trading Practices Order
identifies certain specific trading practices that the FERC indicates could
constitute gaming or anomalous market behavior in violation of the CAISO and PX
tariffs. The order requires the CAISO to identify those transactions engaged in
by the parties that are the subject of the order between January 1, 2000 and
June 20, 2001 that potentially fall within the specified practices. Those
parties, including the Mirant Americas Generation entities and Mirant Americas
Energy Marketing, will then have to demonstrate why those transactions were not
violations of the PX and CAISO tariffs. The FERC also stated that the parties
could try to settle these issues with the FERC Trial Staff. If the FERC finds
that the Mirant Americas Generation entities or Mirant Americas Energy Marketing
engaged in transactions that violated the PX or CAISO tariffs between January 1,
2000 through June 20, 2001 or the issue is resolved pursuant to settlement, the
FERC could require the disgorgement of profits made on those transactions and
could impose other non-monetary penalties. Under the contractual arrangements
                                       F-63
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

pursuant to which Mirant Americas Energy Marketing bought and resold electricity
produced by the Company's California generation assets, the Company could have
to reimburse Mirant Americas Energy Marketing for the amount of any disgorgement
of profits required or other remedy imposed by the FERC upon Mirant Americas
Energy Marketing.

     FERC Investigation Relating to Bidding:  The FERC on June 25, 2003 issued
an order (the "Bidding Order") initiating an investigation by its staff into
bidding practices in the PX and CAISO markets between May 1, 2000 and October 1,
2000 of more than fifty parties, including Mirant Americas Generation entities
and Mirant Americas Energy Marketing. These entities were previously identified
in the report issued by the FERC Staff on March 26, 2003 as having bid
generation resources to the PX and CAISO at prices unrelated to costs. The
Bidding Order requires those entities, including the Mirant Americas Generation
entities and Mirant Americas Energy Marketing, to demonstrate why bids in the PX
and CAISO markets from May 1, 2000 through October 1, 2000 that were in excess
of $250 per megawatt hour did not constitute a violation of the CAISO and PX
tariffs. If the FERC finds that the Mirant Americas Generation entities or
Mirant Americas Energy Marketing engaged in bidding practices that violated the
PX or CAISO tariffs between May 1, 2000 through October 1, 2000, the FERC could
require the disgorgement of profits made as a result of those bids and could
impose other non-monetary penalties. Under its contractual arrangements with
Mirant Americas Energy Marketing, the Company could be required to reimburse
Mirant Americas Energy Marketing for the amount of any disgorgement of profits
required or other remedy imposed by the FERC upon Mirant Americas Energy
Marketing with respect to Mirant Americas Energy Marketing's resale of
electricity produced by the Company's California generation assets. While the
Company believes its bidding practices were legitimate and that it did not
violate the appropriate tariffs, the standards by which the FERC will ultimately
judge the Company's bidding practices are unclear. Depending on the standards
applied by the FERC and if Mirant Americas Generation entities or Mirant
Americas Energy Marketing are found by the FERC to have violated the PX or CAISO
tariffs, the amount of any disgorgement of profits required or other remedy
imposed by the FERC could have a material adverse effect on the Company's
consolidated financial position, results of operations or cash flows.

     DWR Power Purchases:  On June 26, 2003, the FERC issued an order dismissing
the complaints filed by the CPUC and the EOB against Mirant Americas Energy
Marketing alleging that the terms of the 19-month agreement Mirant Americas
Energy Marketing entered into with the DWR in May 2001 to provide the State of
California with approximately 500 MW of electricity during peak hours through
December 31, 2002 were unjust and unreasonable. Mirant Americas Generation bears
the risk of any abrogation of or revision to the terms of the May 2001 contract
between Mirant Americas Energy Marketing and the DWR. The CPUC and the EOB filed
a motion seeking reconsideration by the FERC of this decision and have stated
that, if reconsideration is denied, they will appeal the FERC's decision to the
United States Court of Appeals.

  Mirant Americas Generation Bondholder Suit

     On June 10, 2003, certain holders of senior Mirant Americas Generation
notes maturing after 2006 filed a complaint in the Court of Chancery of the
State of Delaware, California Public Employees' Retirement System, et al. v.
Mirant Corporation, et al., that named as defendants Mirant, Mirant Americas,
Inc., Mirant Americas Generation, certain past and present Mirant directors, and
certain past and present Mirant Americas Generation managers. Among other
claims, the plaintiffs assert that the restructuring plan pursued by the Company
prior to its filing a petition for reorganization under Chapter 11 of the
Bankruptcy Code was in breach of fiduciary duties allegedly owed to them by
Mirant, Mirant Americas and Mirant Americas Generation managers. In addition,
plaintiffs challenge certain dividends

                                       F-64
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

and distributions allegedly made by Mirant Americas Generation. Plaintiffs seek
damages in excess of one billion dollars.

  Mirant Americas Generation Securities Class Action

     On June 25, 2003, the Company received notice that on June 11, 2003, a
purported class action lawsuit alleging violations of Sections 11 and 15 of the
Securities Act of 1933 was filed in the Superior Court of Fulton County, Georgia
entitled Wisniak v. Mirant Americas Generation, LLC, et al. The lawsuit names as
defendants Mirant Americas Generation and certain current and former officers
and managers of Mirant Americas Generation. The plaintiff seeks to represent a
putative class of all persons who purchased debt securities of Mirant Americas
Generation pursuant to or traceable to an exchange offer completed by Mirant
Americas Generation in May 2002 in which $750 million of bonds registered under
the Securities Act were exchanged for $750 million of previously issued senior
notes of Mirant Americas Generation. The plaintiff alleges, among other things,
that Mirant Americas Generation's recent restatement of prior financial
statements rendered the registration statement filed for the May 2002 exchange
offer materially false. The complaint seeks damages, interest and attorneys'
fees. The defendants have removed the suit to the United States District Court
for the Northern District of Georgia.

  Environmental Liabilities

     In 2000, the State of New York issued a notice of violation to the previous
owner of Mirant New York's Lovett facility concerning the air permitting and air
emission control implications under the Environmental Protection Agency's new
source review regulations promulgated under the Clean Air Act ("NSR") of the
operation of that plant prior to its acquisition by Mirant New York. On June 11,
2003, Mirant New York and the State of New York entered into, and filed for
approval with the United States District Court for the Southern District of New
York, a consent decree that releases Mirant New York from all potential
liability for matters addressed in the notice of violation previously issued by
the state to Orange and Rockland Utilities and for any other potential violation
of NSR or related New York air laws prior to and through the date of entry of
the consent decree by the court. The consent decree is subject to review and
final approval by the court. Under the decree, Mirant New York commits to
install on Lovett's two coal-fired units by 2007 to 2008 emission control
technology consisting of selective catalytic reduction technology to reduce
nitrogen oxide emissions, alkaline in-duct injection technology to reduce sulfur
dioxide emissions, and a baghouse. The cost of the emission controls prescribed
by the consent decree could approach $100 million over the approximately
five-year period covered by the consent decree. Such costs would generally be
capitalized and amortized as a component of property, plant and equipment. The
consent decree allows Mirant New York to shut down a unit rather than install
the prescribed emission controls on the unit. For one of the units, Mirant New
York also has the option to convert the unit to operate exclusively as a
gas-fired boiler and limit the hours of operation rather than install the
prescribed emission controls. Mirant New York also agreed, beginning 2009, to
retire annually 1,954 tons of sulfur dioxide emission allowances allocated to
the Lovett facility under the Clean Air Act Acid Rain Program, which allowances
will no longer be needed by Mirant New York for compliance as a result of the
sulfur dioxide emission reductions caused by the other actions required by the
consent decree. Mirant New York did not admit to any liability, and the consent
decree does not impose any penalty on Mirant New York for alleged past
violations. The Company intends to seek bankruptcy court approval of the terms
of the consent decree prior to its becoming effective.

  New York Property Tax

     Mirant New York has filed a petition seeking to appeal to the New York
Court of Appeals, New York's highest court, the decision issued in April 2003 by
the New York Supreme Court, Appellate
                                       F-65
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Division, reversing a judgment that Mirant New York had obtained in January 2002
against the Town of Haverstraw, New York and the Haverstraw Stony Point School
District with regard to the Town's and School District's failure to perform
under a previously agreed to property tax agreement.

  Dick Corporation Litigation Regarding Kendall Upgrade

     On January 7, 2003, Dick Corporation ("Dick") filed a suit against the
Company's subsidiary Mirant Kendall, L.L.C. in the Superior Court for Middlesex
County, Massachusetts, entitled Dick Corporation v. Southern Energy Kendall, LLC
aka Mirant Kendall, LLC (the "Dick Suit"). Mirant Kendall had contracted with
Dick for Dick to engineer, procure and construct an upgrade of an existing power
plant facility owned by Mirant Kendall in Cambridge, Massachusetts, to a
combined-cycle power plant. In its complaint, Dick asserts claims of breach of
contract, quantum meruit, unjust enrichment, and unfair business practices. Dick
is seeking damages in excess of $33 million, plus interest and attorneys' fees,
and is seeking to have these damages trebled under Massachusetts' unfair
business practices statute. The Company considers the likelihood of Dick
recovering the amount of damages it seeks to be remote. On January 13, 2003,
Mirant Kendall filed a breach of contract and declaratory judgment action
against Dick in the United States District Court for the District of
Massachusetts entitled Mirant Kendall, LLC v. Dick Corporation (the "Mirant
Suit"). Mirant Kendall is seeking to recover an unspecified amount of damages,
plus interest and attorneys' fees, and is seeking a declaration by the court of
its rights under the contract with Dick. Mirant Kendall removed the Dick Suit to
the federal district court, and on March 24, 2003 the district court issued an
order consolidating the Dick Suit with the Mirant Suit.

     On December 11, 2002, a related suit (the "St. Paul Suit") was filed by St.
Paul Mercury Insurance Company ("St. Paul") against Dick, Mirant Kendall, and
CNA Insurance Companies in the Superior Court for Middlesex County,
Massachusetts. St. Paul is the assignee and subrogee of the rights and remedies
of Harding and Smith Corporation, a subcontractor to Dick on the Kendall
project. St. Paul has included Mirant Kendall in the lawsuit for the purpose of
enforcing its mechanics' lien filed on the Kendall project in the approximate
amount of $10 million. Under its contract with Dick, Mirant Kendall is entitled
to be indemnified by Dick for the claim asserted by St. Paul against Mirant
Kendall. In the St. Paul Suit, Dick on February 24, 2003, filed a cross-claim
against Mirant Kendall asserting claims similar to those it made in the Dick
Suit. On June 19, 2003, the Middlesex Superior Court stayed those claims against
Mirant Kendall pending final resolution of the Dick Suit and the Mirant Suit by
the federal district court.

  Texas Commercial Energy Suit

     On July 7, 2003, Texas Commercial Energy announced that it had filed a
lawsuit in the United States District Court for the Southern District of Texas
against various parties that own generation or sell electricity at wholesale in
the Electric Reliability Council of Texas ("ERCOT"), including a Mirant Americas
Generation subsidiary. The suit, which is entitled Texas Commercial Energy v.
TXU Energy, Inc. et al., alleges that the defendants acting individually and in
concert with each other engaged in anti-competitive activities in the ERCOT
market in order to fraudulently inflate the price at which they could sell
electricity at wholesale and to drive the plaintiff out of the Texas retail
market. The wrongful conduct alleged includes such activities as economic
withholding of generation, physical withholding of generation and manipulative
bidding. The complaint asserts claims for, among other things, violation of
federal and Texas antitrust laws, fraud, price fixing, and negligent
misrepresentation. The plaintiff alleges it suffered damages in excess of $500
million and seeks treble damages and attorneys' fees. On August 6, 2003, the
plaintiff filed an amended complaint that continued to allege wrongful conduct
by Mirant Corporation and certain of its subsidiaries but did not name them as
defendants in the action.

                                       F-66
<PAGE>
                MIRANT AMERICAS GENERATION, LLC AND SUBSIDIARIES
            (WHOLLY-OWNED INDIRECT SUBSIDIARY OF MIRANT CORPORATION)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

COMMITMENTS

  Operating Leases

     Subject to certain exceptions in the Bankruptcy Code, the Chapter 11
filings automatically stayed the continuation of most actions against the
Company and its subsidiaries, including Mirant Mid-Atlantic, including most
actions to collect pre-petition indebtedness or to exercise control over the
property of the bankruptcy estate. As a result, absent an order of the
Bankruptcy Court, creditors are precluded from collecting pre-petition debts,
and substantially all pre-petition liabilities are subject to compromise under a
plan of reorganization. Therefore, the amounts outstanding under the lease as
termination value or otherwise may not reflect actual cash outlays in the future
period.

     Although Mirant Mid-Atlantic has historically accounted for these leases as
operating leases, due to the Chapter 11 filings, the appropriate
characterization of Mirant Mid-Atlantic's obligations thereunder is subject to a
determination by the Bankruptcy Court. The Company cannot currently determine
the effect of a recharacterization of these obligations by the Bankruptcy Court.

                                       F-67
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, on this 27th day of
August, 2003.

                                          MIRANT AMERICAS GENERATION, LLC

                                          By:        /s/ DAN STREEK
                                            ------------------------------------
                                                         Dan Streek
                                               Vice President and Controller
                                               (Principal Accounting Officer)
<PAGE>

    SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
       SECTION 15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED
                  SECURITIES PURSUANT TO SECTION 12 OF THE ACT

     No annual report or proxy materials have been sent to securities holders
and no such report or proxy material is to be furnished to securities holders
subsequent to the filing of the annual report on this Form 10-K/A.