<PAGE>

================================================================================

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

                                  FORM 10-K/A
                                AMENDMENT NO. 1
       [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
                         COMMISSION FILE NUMBER 1-12527

                             BAYCORP HOLDINGS, LTD.
             (Exact name of registrant as specified in its charter)

           DELAWARE                                            02-0488443
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                            Identification No.)

ONE NEW HAMPSHIRE AVENUE, SUITE 125
    PORTSMOUTH, NEW HAMPSHIRE                                     03801
(Address of principal executive offices)                        (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (603) 766-4990

           51 DOW HIGHWAY, SUITE 7
                ELIOT, MAINE                                         03903
(Former address of principal executive offices)                (Former Zip Code)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
                          COMMON STOCK, $.01 PAR VALUE
                                (Title of Class)

                             AMERICAN STOCK EXCHANGE
                   (Name of each exchange on which registered)

        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 to Item 405 of
Regulations S-K is not contained herein, and will not be contained, to the best
of registrant's 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]

    As of March 24, 2003, the approximate aggregate market value of the voting
stock held by non-affiliates of the registrant was $5,407,151 based on the last
reported sale price of the registrant's Common Stock on the American Stock
Exchange as of the close of business on March 24, 2003. There were 646,874
shares of Common Stock outstanding as of March 24, 2003.


================================================================================




<PAGE>
EXPLANATORY NOTE

     BayCorp Holdings, Ltd. (the "Company") is filing this Amendment No. 1
on Form 10-K/A to amend its Annual Report on Form 10-K for the year ended
December 31, 2002 that was filed with the Securities and Exchange Commission
on March 31, 2003, to insert Footnote 9 (Unaudited Quarterly Financial
Information) to the Financial Statements included under Items 8 and 15 of the
Annual Report. This report speaks as of the original filing date and, except
as indicated, has not been updated to reflect events occurring subsequent to
the original filing date.


                                       1
<PAGE>


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

    Financial statements and supplementary data is presented in Part IV, Item 15
of this report.

                                       2
<PAGE>


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

     (a)  Documents filed as a part of this Form 10-K/A:

     1.   Financial Statements. The Consolidated Financial Statements listed in
          the Index to Consolidated Financial Statements and Financial Statement
          Schedules are filed as part of this Annual Report on Form 10-K/A.

     2.   Exhibits. The Exhibits listed in the Exhibit Index immediately
          preceding such Exhibits are filed as part of this Annual Report on
          Form 10-K/A.

     (b)  Reports on Form 8-K:

          The following report on Form 8-K was filed during the three month
          period ended December 31, 2002:

          The Company filed a Current Report on Form 8-K on November 15, 2002
          reporting that on November 1, 2002, Great Bay and Little Bay Power,
          wholly-owned subsidiaries of BayCorp, and other selling owners
          consummated the sale of their interests, which amount to approximately
          88% of the ownership, in the Seabrook Nuclear Power Plant to FPL
          Energy Seabrook, LLC, a subsidiary of FPL Group, Inc. An unaudited pro
          forma balance sheet as of December 31, 2001 and pro forma income
          statements as of December 31, 2002 and September 31, 2002 were
          presented in the Form 8-K to give effect to the sale of the Company's
          Seabrook investment reflecting the disposition of operating assets and
          their replacement with cash.



                                       3
<PAGE>





                          INDEX TO FINANCIAL STATEMENTS

                             BAYCORP HOLDINGS, LTD.

<TABLE>
<CAPTION>
                                                             PAGE
                                                             ----
<S>                                                          <C>
Reports of Independent Public Accountants..............       F-1

Consolidated Balance Sheets as of December 31, 2002 and
  2001.................................................       F-2

Consolidated Statements of Operations and Comprehensive
Income (Loss) -- Years Ended December 31, 2002,
  December 31, 2001 and December 31, 2000..............       F-3

Consolidated Statements of Changes in Stockholders' Equity
  -- Years Ended December 31, 2002, December 31, 2001 and
  December 31, 2000..................................         F-4

Consolidated Statements of Cash Flows
  -- Years Ended December 31, 2002, December 31, 2001 and
  December 31, 2000...............................            F-5


Notes to Consolidated Financial Statements.............       F-6
</TABLE>


<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
BayCorp Holdings, Ltd.

    We have audited the accompanying consolidated balance sheets of BayCorp
Holdings, Ltd. (a Delaware corporation) and its wholly-owned subsidiaries, as of
December 31, 2002 and 2001, and the related consolidated statements of
operations and comprehensive income (loss), changes in stockholders' equity and
cash flows for each of the three years in the period ended December 31, 2002.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

    We conducted our audits in accordance with auditing standards generally
accepted in the United States. 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 BayCorp
Holdings, Ltd. and its wholly-owned subsidiaries as of December 31, 2002 and
2001, and the results of their operations and cash flows for the three years in
the period ended December 31, 2002, in conformity with accounting principles
generally accepted in the United States.

                                                 VITALE, CATURANO & COMPANY P.C.

Boston, Massachusetts
February 10, 2003
(Except for the matters discussed
in Note 8
as to which the date is March 24, 2003)





                                      F-1
<PAGE>



                             BAYCORP HOLDINGS, LTD.

                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                    DECEMBER 31,   DECEMBER 31,
                                                                        2002           2001
                                                                   -------------  -------------
                                      ASSETS:
<S>                                                                <C>           <C>
Current Assets:
  Cash & Cash Equivalents ......................................     $ 134,164     $  15,278
  Restricted Cash -- Escrow ....................................         2,500         1,903
  Accounts Receivable, net .....................................           316         6,291
  Materials & Supplies, net ....................................            --         4,708
  Prepayments & Other Assets ...................................         3,427         1,372
                                                                     ---------     ---------
          Total Current Assets .................................       140,407        29,552
Property, Plant, & Equipment and Fuel:
  Utility Plant Assets .........................................            --       123,923
  Non-utility Plant Assets .....................................            --            --
                                                                     ---------     ---------
          Total Property, Plant & Equipment ....................            --       123,923
  Less: Accumulated Depreciation ...............................            --       (22,944)
                                                                     ---------     ---------
       Net Property, Plant & Equipment .........................            --       100,979
  Nuclear Fuel .................................................            --        23,365
  Less: Accumulated Amortization ...............................            --       (12,096)
                                                                     ---------     ---------
  Net Nuclear Fuel .............................................            --        11,269
       Net Property, Plant & Equipment and Fuel ................            --       112,248
Other Assets:
  Decommissioning Trust Fund ...................................            --        32,048
  Energy Trading Contracts - at market .........................         2,184            --
  Deferred Debits & Other ......................................            --           123
                                                                     ---------     ---------
       Total Other Assets ......................................         2,184        32,171
          Total Assets .........................................     $ 142,591     $ 173,971
                                                                     =========     =========

                       LIABILITIES AND STOCKHOLDERS' EQUITY:
Current Liabilities:
  Accounts Payable .............................................     $     414     $   1,607
  Miscellaneous Current Liabilities ............................         6,141         5,534
                                                                     ---------     ---------
     Total Current Liabilities .................................         6,554         7,141
Operating Reserves:
  Decommissioning Liability ....................................            --        85,523
  Miscellaneous Other ..........................................            --           386
                                                                     ---------     ---------
     Total Operating Reserves ..................................            --        85,909
Other Liabilities & Deferred Credits ...........................            --         7,500
Deferred Gain on Long Term Power Contract ......................         2,061            --
Commitments & Contingencies
Stockholders' Equity:
  Common stock, $0.01 par value Authorized -- 20,000,000
     shares; issued and outstanding -- 8,455,269 at December
     31, 2002 and 8,586,316 at December 31, 2001 ...............            84            86
  Less: Treasury Stock --0 and  185,052 shares respectively, at
  cost .........................................................            --        (1,396)
  Additional Paid-in Capital ...................................       100,893       100,383
  Accumulated Other Comprehensive Income .......................            --           223
  Retained Earnings (Accumulated Deficit) ......................        32,998       (25,875)
                                                                     ---------     ---------
       Total Stockholders' Equity ..............................       133,975        73,421
          Total Liabilities and Stockholders' Equity ...........     $ 142,591     $ 173,971
                                                                     =========     =========
</TABLE>

  (The accompanying notes are an integral part of these consolidated financial
  statements.)



                                      F-2
<PAGE>



                             BAYCORP HOLDINGS, LTD.

     CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                            YEARS ENDED DECEMBER 31,
                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                        2002              2001            2000
                                                     -----------      -----------      -----------
<S>                                                <C>              <C>              <C>
Operating Revenues .............................     $    48,788      $    79,480      $    56,347
Operating Expenses:
  Production ...................................          21,089           24,438           25,016
  Transmission .................................             845              997            1,073
  Purchased Power ..............................           4,706           27,008           13,270
  Unrealized (Gain) Loss on Firm Energy Trading
     Contracts .................................            (115)         (12,879)          12,232
  Administrative & General .....................          11,616            9,870            6,923
  Depreciation & Amortization ..................           3,134            3,730            4,159
  Decommissioning Cost Accretion................           4,105            3,261            3,633
  Decommissioning Trust Fund Income.............          (1,133)          (1,599)          (1,726)
  Taxes Other than Income ......................           3,080            3,516            3,938
                                                     -----------      -----------      -----------
     Total Operating Expenses ..................          47,327           58,342           68,518
Operating Income (Loss) ........................           1,461           21,138          (12,171)
Other Income:
  Interest and Dividend Income .................            (883)            (520)          (1,162)
  Equity Loss in HoustonStreet Investment ......              --              450           11,077

  Gain on Sale of Seabrook Asset ...............         (59,774)              --               --
  Other Deductions (Income) ....................              45              179             (753)
                                                     -----------      -----------      -----------
     Total Other Deductions (Income) ...........         (60,612)             109            9,162
Income (Loss) Before Income Taxes and Accounting
  Change .......................................          62,073           21,029          (21,333)
Provision for Income Taxes .....................          (3,200)            (225)            (612)
                                                     -----------      -----------      -----------
Net Income (Loss) ..............................          58,873           20,804          (21,945)
Other Comprehensive Income (Expense), net of tax               0              (95)             321
                                                     -----------      -----------      -----------
Comprehensive Income (Loss) ....................     $    58,873      $    20,709      $   (21,624)
                                                     ===========      ===========      ===========
Weighted Average Shares Outstanding -- Basic ...       8,387,767        8,341,637        8,293,475
Weighted Average Shares Outstanding -- Diluted .       8,671,328        8,556,994        8,293,475
Basic Net Income (Loss) per Share ..............     $      7.02      $      2.49      $     (2.65)
Diluted Net Income (Loss) per Share ............     $      6.79      $      2.43      $     (2.65)

</TABLE>

 (The accompanying notes are an integral part of these consolidated financial
 statements.)



                                      F-3
<PAGE>



                             BAYCORP HOLDINGS, LTD.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>


                                      COMMON
                                 STOCK, $0.01 PAR
                                       VALUE                    LESS:
                              -----------------------          TREASURY                     ACCUMULATED    RETAINED
                               ISSUED AND  ISSUED AND           STOCK          ADDITIONAL     OTHER        EARNINGS        TOTAL
                              OUTSTANDING OUTSTANDING     ------------------     PAID-IN   COMPREHENSIVE  (ACCUMULATED STOCKHOLDERS'
                                SHARES      AMOUNT        SHARES      AMOUNT     CAPITAL     INCOME        DEFICIT)       EQUITY
                              ----------- -----------     ------      ------     -------     ------        --------       ------

<S>                          <C>         <C>             <C>       <C>          <C>          <C>          <C>          <C>
Balance at December 31,
  1999 ...................   8,417,000   $       84      185,052   $   (1,396)  $   92,295   $       (3)  $  (24,734)  $   66,246
  Stock Options Exercised      102,316            2           --           --          472           --           --          474
  Other Incentive Stock
    Option Transactions ..          --           --           --           --          110           --           --          110
  Net Change in Unrealized
    Holding Gain .........          --           --           --           --           --          321           --          321
  Unrealized Gain on Sale
    of Stock By Subsidiary
    (Note 7) .............          --           --           --           --        6,725           --           --        6,725
  Financial Results,
    January 1 to
    December 31, 2000 ....          --           --           --           --           --           --      (21,945)     (21,945)
                            ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
Balance at December 31,
  2000 ...................   8,519,316   $       86      185,052   $   (1,396)  $   99,602   $      318   $  (46,679)  $   51,931
  Stock Options Exercised       67,000           --           --           --          423           --           --          423
  Other Incentive Stock
    Option Transactions ..          --           --           --           --          358           --           --          358
  Net Change in Unrealized
    Holding Gain .........          --           --           --           --           --          (95)          --          (95)
  Financial Results,
    January 1 to
    December 31, 2001 ....          --           --           --           --           --           --       20,804       20,804
                            ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
Balance at December 31,
  2001 ...................   8,586,316   $       86      185,052   $   (1,396)  $  100,383   $      223   $  (25,875)  $   73,422
  Stock Options Exercised      180,934            2           --           --        1,142           --           --        1,144
  Treasury Stock .........    (311,981)          (4)    (185,052)       1,396       (2,844)          --           --       (1,452)
  Other Incentive Stock
    Option Transactions ..          --           --           --           --        2,212           --           --        2,212
  Net Change in Unrealized
    Holding Gain .........          --           --           --           --           --         (223)          --         (223)
  Financial Results,
    January 1 to
    December 31 2002 .....          --           --           --           --           --           --       58,873       58,873
                            ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
Balance at December 31,
  2002 ...................   8,455,269   $       84           --   $       --   $  100,893   $        0   $   32,998   $  133,975
                            ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>

 (The accompanying notes are an integral part of these consolidated financial
 statements.)


                                      F-4
<PAGE>



                             BAYCORP HOLDINGS, LTD.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            YEARS ENDED DECEMBER 31,
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                         2002       2001        2000
                                                      ---------  ---------    ------
<S>                                                <C>         <C>         <C>
Net cash flows from operating activities:
  Net Income (Loss) ..............................  $   58,873   $ 20,804    $(21,945)
  Adjustments to reconcile net income (loss) to
     net cash provided by operating activities:
     Equity loss in HoustonStreet investment .....          --        450      11,077
     Depreciation and Amortization ...............       3,134      3,272       4,159
     Amortization of nuclear fuel ................       3,450      4,140       4,791
     Unrealized (gain) loss on firm energy trading
       contracts .................................        (115)   (12,879)     12,232
     Stock compensation expense ..................       2,468        358         110
     Gain on Sale of Seabrook Asset ..............     (59,774)        --          --
     Decommissioning cost accretion ..............       4,105      3,261       3,633
     Decommissioning trust fund income ...........      (1,133)    (1,284)     (1,604)
     (Increase) decrease in accounts receivable ..       5,975    (3,160)      5,550
     (Increase) decrease in materials & supplies .          73         52        (373)
     (Increase) decrease in prepayments and other
       assets ....................................      (2,055)      (258)      1,900
     Increase (decrease) in accounts payable and
       accrued expenses ..........................      (1,195)    (6,580)      7,202
     Increase (decrease) in misc. and other
       liabilities ...............................       1,338      4,441        (917)
                                                    ----------   --------    --------
  Net cash provided by operating activities ......      15,144     12,617      25,815
Net cash flows from investing activities:
  Capital additions ..............................      (1,417)    (1,789)     (2,108)
  Nuclear fuel additions .........................        (753)    (5,017)     (6,803)
  Payments to decommissioning fund ...............      (1,161)    (2,617)     (1,763)
  (Increase) decrease in restricted cash..........        (597)       113         487
  Investment in HoustonStreet ....................           0       (450)     (7,570)
  Seabrook Sale-Net Cash Proceeds.................     108,276         --          --
  Purchases of short-term investments.............     (16,625)         0      (4,025)
  Sales of short-term investments ................      16,329      2,927       1,384
                                                    ----------   --------    --------
  Net cash provided by (used in) investing
      activities ... ..............................    104,052     (6,833)    (20,398)
Net cash flows from financing activities:
  Stock option exercise ..........................       1,142        423         474
  Require capital stock...........................      (1,452)        --          --
                                                    ----------   --------    --------
  Net cash (used in) provided by financing
      activities..................................        (310)       423         474
Net increase in cash and cash equivalents ........     118,886      6,207       5,891
Cash and cash equivalents, beginning of period ...      15,278      9,071       3,180
                                                    ----------   --------    --------
Cash and cash equivalents, end of period .........  $  134,164   $ 15,278    $  9,071
                                                    ==========   ========    ========
Supplemental disclosure of cash flow information
Cash paid for income taxes........................  $1,550,669   $ 26,928    $ 16,056
                                                    ==========   ========    ========
</TABLE>

 (The accompanying notes are an integral part of these consolidated financial
 statements).




                                      F-5
<PAGE>





                             BAYCORP HOLDINGS, LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2002

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  THE COMPANY

    BayCorp Holdings, Ltd. ("BayCorp" or the "Company") is a holding company
incorporated in Delaware in 1996. Until November 1, 2002, BayCorp had two
principal operating subsidiaries that generated and traded wholesale
electricity, Great Bay Power Corporation ("Great Bay") and Little Bay Power
Corporation ("Little Bay"). Their principal asset was a combined 15% joint
ownership interest in the Seabrook Nuclear Power Project in Seabrook, New
Hampshire (the "Seabrook Project" or "Seabrook"), until November 1, 2002, when
BayCorp sold Great Bay's and Little Bay's interest in Seabrook (see "Sale of
Seabrook Ownership" below.) That ownership interest entitled Great Bay and
Little Bay to approximately 174 megawatts ("MWs") of the Seabrook Project's
power output. Great Bay and Little Bay were exempt wholesale generators ("EWGs")
under the Public Utility Holding Company Act of 1935 ("PUHCA"). Unlike regulated
public utilities, Great Bay and Little Bay had no franchise area or captive
customers. The companies sold their power in the competitive wholesale power
markets. Great Bay and Little Bay were each wholly-owned by BayCorp. In December
2002, BayCorp formally dissolved Great Bay and Little Bay.

    Great Bay was incorporated in New Hampshire in 1986 and was formerly known
as EUA Power Corporation. Little Bay was incorporated in New Hampshire in 1998.
Great Bay sold its power, including its 12.1% share and Little Bay's 2.9% share
of the electricity output of the Seabrook Project, in the wholesale electricity
market, primarily in the Northeast United States. Little Bay sold its power
solely to Great Bay under an intercompany agreement. Neither BayCorp nor Great
Bay or Little Bay had operational responsibilities for the Seabrook Project.
Great Bay sold all but approximately 10 MWs of its share of the Seabrook Project
capacity in the wholesale short-term market. In addition to selling its power
generated by Seabrook, Great Bay purchased power on the open market for resale
to third parties.

    Little Bay purchased a 2.9% interest in the Seabrook Project in November
1999 from Montaup Electric Company ("Montaup"), a subsidiary of Eastern
Utilities Associates ("EUA"), for a purchase price of $3.2 million, plus
approximately $1.7 million for certain prepaid items, primarily nuclear fuel and
capital expenditures. In addition, Montaup prefunded the decommissioning
liability associated with Little Bay's 2.9% share of Seabrook by transferring
approximately $12.4 million into Little Bay's decommissioning account, an
irrevocable trust earmarked for Little Bay's share of Seabrook Project
decommissioning expenses.

    Traditionally, Great Bay sold most of its share of the Seabrook Project
electricity output under unit contingent contracts. Under unit contingent
contracts, Great Bay was obligated to provide the buyer with power only when the
Seabrook Project was operating. In late 1998, Great Bay began to sell some of
its electricity as firm power, which entitled the buyer to electricity whether
or not the Seabrook Project was operating. Buyers paid a premium for firm power
over unit contingent power because they could rely on uninterrupted electricity.
In order to supply firm power during unscheduled outages at the Seabrook
Project, Great Bay purchased power from the spot market and sold that power to
its firm power customers. Spot market sales are subject to price fluctuations
based on the relative supply and demand of electricity. As a result of spot
market power price fluctuations, Great Bay may have had to purchase power at
prices exceeding prices paid by Great Bay's firm power customers during outages.
Although Great Bay bore the primary risk of these price fluctuations, Great Bay
maintained insurance in 2001 and 2000 to protect Great Bay during periods of
extreme price volatility, subject to certain deductibles and coverage limits.
Great Bay had not entered into any firm power contracts for 2002 given the
expected sale of the Seabrook Project in 2002. In December 2001, Great Bay
negotiated a buyout of the remaining insurance policy it held due to the absence
of any firm sales during 2002. Without firm contracts, the insurance was not
needed as protection against replacement power costs.

    The Seabrook Project is a nuclear-fueled, steam electricity, generating
plant located in Seabrook, New Hampshire, which was originally planned to have
two Westinghouse pressurized water reactors, Seabrook Unit 1 and Seabrook Unit 2
(each with a rated capacity of 1,150 megawatts), utilizing ocean water for
condenser cooling purposes. Seabrook Unit 1 entered commercial service on August
19, 1990. Seabrook Unit 2 has been canceled. Great Bay became a wholesale
generating company when Seabrook Unit 1 commenced commercial operation on August
19, 1990. In 1993, the Company became an EWG under the Energy Policy Act of
1992.

    The Seabrook Project was owned by Great Bay, Little Bay and nine other
utility companies, consisting of North Atlantic Energy Corporation, Connecticut
Light and Power, The United Illuminating Company, Canal Electric Company,
Massachusetts Municipal Wholesale Electric Company, New England Power Company,
New Hampshire Electric Cooperative, Inc., Taunton Municipal



                                      F-6
<PAGE>
Lighting Plant and Hudson Light & Power Department (together with Great Bay and
Little Bay, the "Participants"). Great Bay, Little Bay and the other
Participants were parties to the Agreement for Joint Ownership, Construction and
Operation of New Hampshire Nuclear Units (the "JOA"), which established the
respective ownership interests of the Participants in the Seabrook Project and
defined their responsibilities with respect to the ongoing operation,
maintenance and decommissioning of the Seabrook Project. In general, all ongoing
costs of the Seabrook Project were divided proportionately among the
Participants in accordance with their ownership interests in the Seabrook
Project. Each Participant was only liable for its share of the Seabrook
Project's costs and not liable for any other Participant's share as ownership
interests in the Seabrook Project are several and not joint. Great Bay's and
Little Bay's combined joint ownership interest of 15% was the third largest
interest among the Participants, exceeded only by the approximately 40% interest
held by affiliates of Northeast Utilities ("NU") and the 17.5% interest held by
The United Illuminating Company.

    In October 2002, BayCorp created two new subsidiaries, Great Bay Power
Marketing, Inc. ("GBPM") and BayCorp Ventures, LLC. GBPM was created to hold the
purchased power contract that Great Bay has with Unitil Power Corporation
("Unitil") and arrange for the power supply to satisfy the contract. See
"Pre-November 2002 and Current Business--Purchased Power Agreements". Effective
January 1, 2003, GBPM assumed the Unitil contract and holds the Company's letter
of credit established to secure GBPM's obligations under the Unitil contract.
BayCorp Ventures, LLC was created to serve as a vehicle through which the
Company can make investments following the Seabrook sale and the expiration of
the Company's tender offer.

    BayCorp also owns approximately 46.4% of HoustonStreet Exchange, Inc.
("HoustonStreet"). HoustonStreet was incorporated in Delaware in 1999.
HoustonStreet is an equity investment of BayCorp. HoustonStreet developed and
operates HoustonStreet.com, an Internet-based independent crude oil and refined
products trading exchange in the United States.

    As of December 31, 1999, the Company owned 100% of HoustonStreet.
HoustonStreet raised additional equity in 2000 from outside investors and as a
result, as of December 4, 2000, the Company's ownership fell below 50%, to
45.9%. Subsequently, the Company deconsolidated HoustonStreet as of December 4,
2000 and started accounting for this investment on the equity method.

    On March 21, 2001, HoustonStreet raised approximately $2.9 million in
additional funding, including $450,000 from BayCorp, by selling senior secured
notes, warrants to purchase HoustonStreet preferred stock and warrants to
purchase HoustonStreet common stock. Collectively, these securities are referred
to as the "HoustonStreet Series C Units." In April 2001, BayCorp authorized
HoustonStreet to convert BayCorp's $7,000,000 loan made in 2000, along with
approximately $1,000,000 in accrued interest and penalties on the note and past
due management fees, into $8,000,000 of Series C Units. The loan, accrued
interest and receivables from HoustonStreet had been written down to zero as of
December 31, 2000 and as such, the conversion of these amounts had no accounting
impact on BayCorp.

    In 2001, HoustonStreet made the decision to downsize its organization and to
focus its efforts on its crude oil and refined products trading platforms.
HoustonStreet shut down its electricity-trading platform in the second half of
2001. As of March 15, 2003, HoustonStreet had six employees.

B. SALE OF SEABROOK OWNERSHIP

    In October 2000, the Company announced that it reached an agreement with
Northeast Utilities ("NU") under which the Company's generating subsidiaries,
Great Bay and Little Bay, would include their aggregate 15% ownership share of
the Seabrook Project in the auction of NU's subsidiaries' shares of the Seabrook
Project. Under the terms of the agreement, BayCorp would receive the sales price
established by the auction process. In the event that the sale yielded proceeds
for BayCorp of more than $87.2 million, BayCorp and NU would share the excess
proceeds. Should BayCorp's sales proceeds be less than $87.2 million, NU was to
make up the difference below that amount on a dollar for dollar basis up to a
maximum of $17.4 million. Under the agreement, BayCorp was to be paid separately
for nuclear fuel and inventory. The agreement also limited any top-off amount
required to be funded by BayCorp for decommissioning as part of the sale process
at the amount required by the Nuclear Regulatory Commission ("NRC") regulations.

    In September 2001, the State of New Hampshire Public Utilities Commission
(the "Commission" or "NHPUC") in coordination with the State of Connecticut
Department of Public Utility Control (the "Department" or "CDPUC") (and together
with the NHPUC, the "Commissions") retained JPMorgan to act as its exclusive
asset sale manager, financial advisor and auction advisor. The sale was
conducted in accordance with New Hampshire Revised Statutes (Annotated) ("RSA")
Chapter 369-B and Chapter 29:15, N.H. Laws 2001 (the "NH Acts"), the "Agreement
to Settle PSNH Restructuring," executed on September 22, 2000, as approved in
NHPUC Docket No. DE 99-099 (the "Settlement Agreement"), and Connecticut General
Statutes Section 16-244g (the "CT Act") on behalf of North Atlantic Energy
Corporation, The Connecticut Light and Power Company and United Illuminating. In
addition to the ownership


                                      F-7
<PAGE>

interests in Seabrook of North Atlantic Energy Corporation, Connecticut Light
and Power and United Illuminating, the Commissions authorized JPMorgan to
include other minority co-owner interests in the auction process (the
"Auction"), and, as indicated below, five additional co-owners, including Great
Bay and Little Bay, (the "Sellers") agreed to participate in the auction sale
process. Great Bay and Little Bay were the only Sellers that were not public
utilities and the only Sellers that had a price support and sharing agreement
with another of the Sellers.

    The principal objectives of the Seabrook sale were to ensure that the
requirements set forth in the NH Acts, the Settlement Agreement and the CT Act
have been satisfied. These requirements include: (i) that the Commission
administer a public auction conducted in New Hampshire maximizing the net
proceeds realized from the sale in order to mitigate stranded costs and benefit
all New Hampshire customers with stranded costs recovery obligations associated
with the Seabrook assets (the "Assets"); (ii) that the sale price for Seabrook
equals or exceeds the minimum bid prices separately established by the NHPUC and
the CDPUC; (iii) that the sale be conducted in accordance with certain
divestiture plans (the "Divestiture Plans") filed with the Commissions and in a
manner consistent with the public good; (iv) that the buyer is qualified to own
and operate the Assets, preserve existing labor agreements and provide certain
employee protections; and (v) that the sale results in a net benefit to
ratepayers and customers.

    As a result of the Auction, FPL Energy Seabrook, LLC, a subsidiary of FPL
Group, Inc., ("FPL Energy Seabrook") agreed to purchase 88.2% of the 1,161 MW
Unit 1 and 88.2% of the partially constructed Unit 2, for $836.6 million subject
to certain adjustments, with payment deliverable fully in cash at closing. The
purchase price included the projected fuel and non-fuel inventories at closing
and Unit 2 components. The Sellers were responsible for making their then
required decommissioning fund top off payments on or before the date of sale
closing and to transfer their respective decommissioning trust funds to FPL
Energy Seabrook. FPL Energy Seabrook assumed all decommissioning liability for
the acquired portion of Seabrook including the requirement that it provide an
appropriate future funding assurance subject to the approval of the NDFC. FPL
Energy Seabrook provided a parent company guaranty that it will fully fund its
ownership share of the projected cost of decommissioning in a manner consistent
with New Hampshire statutory requirements. FPL Energy Seabrook will also comply
with all employee protections required by New Hampshire law and the Settlement
Agreement. On November 1, 2002, the Company closed the sale of its interests in
Seabrook and received net cash consideration of approximately $108.3 million for
its interests in the Seabrook Project (the "Seabrook Closing"). The Company has
funded certain escrows for potential closing adjustments of $3.6 million. These
amounts are included in prepayments and miscellaneous current liabilities at
December 31, 2002.

    The following unaudited pro forma income statement assumes the disposition
of the Seabrook investment occurred on December 31, 2001. The unaudited pro
forma financial information is presented for comparative purposes only and is
not intended to be indicative of actual results of continuing operations that
would have been achieved had the sale been consummated as of December 31, 2001,
nor do they purport to indicate results which may be attained in the future.

<TABLE>
<CAPTION>




                                                          Year Ended December 31, 2002
                                                     --------------------------------------
                                                                    Seabrook
                                                                  Investment(1)
                                                      BayCorp       Proforma
                                                     Historical   Adjustments     Pro-Forma
                                                     ----------   ------------    ---------
                                                            (dollars in thousands)
<S>                                                <C>          <C>              <C>
OPERATING REVENUES
  Sales                                               $48,788     ($42,815)         $5,973
OPERATING EXPENSES
  Production                                           21,089      (21,089)              0
  Transmission                                            845         (845)              0
  Unrealized Gain on Energy Contracts                    (115)           0            (115)
  Purchased Power                                       4,706            0           4,706
  Admin & General                                      11,616       (3,662)          7,954
  Decommissioning Cost Accretion                        4,105       (4,105)              0
  Decommissioning Trust Fund Income                    (1,133)       1,133               0
  Depreciation and Amortization                         3,134       (3,134)              0
  Taxes other than Income                               3,080       (2,987)             93
                                                     --------    ---------        --------
     Total Operating Expenses                          47,327      (34,689)         12,638
OPERATING INCOME (LOSS)                                 1,461        8,126          (6,665)
OTHER (INC) DEC
  Interest and Investment Income                         (883)           0            (883)
  Gain on Sale of Seabrook Asset                      (59,774)      59,774               0
  Other Expense                                            45          (45)              0
                                                     --------    ---------        --------
</TABLE>


                                      F-8

<PAGE>
<TABLE>
<CAPTION>
                                                         Year Ended December 31, 2002
                                                   ----------------------------------------
                                                    BayCorp      Seabrook
                                                   Historical   Investment(1)    Pro-Forma
                                                   ----------   -------------   -----------
                                                             (dollars in thousands)
<S>                                                <C>          <C>             <C>
     Total Other Deductions                           (60,612)      59,729            (883)
INCOME (LOSS) BEFORE TAXES                             62,073      (67,855)         (5,782)
     Income Tax Expense                                (3,200)       3,200               0
                                                     --------    ---------       ---------
NET INCOME (LOSS)                                     $58,873     ($64,655)        ($5,782)
Weighted Average Shares Outstanding - Basic         8,387,767                    8,387,767
Weighted Average Shares Outstanding - Diluted       8,671,328                    8,387,767
Basic Net Income (Loss) per share                       $7.02                       ($0.69)
Diluted Net Income (Loss) per share                     $6.79                       ($0.69)
</TABLE>

--------
(1) Pro forma income statement amounts represent short term sales and sales
    under the Unitil contract along with related purchased power. The Admin &
    General expenses represent the costs incurred by BayCorp to manage its
    investment in Seabrook. Pro forma results do not consider the cost
    reductions which would be required if the Company no longer held its
    Seabrook investment. Pro forma results also do not include assumed earnings
    on the proceeds from the sale of Seabrook.

C.  REGULATION

    Great Bay and Little Bay were and GBPM is subject to the regulatory
authority of the Federal Energy Regulatory Commission ("FERC"), the NRC, the
NHPUC and other federal and state agencies as to rates, operations and other
matters. Great Bay's and Little Bay's cost of service, however, is not
regulated. As such, Great Bay's, Little Bay's and GBPM's accounting policies
were and are not subject to the provisions of Statement of Financial Accounting
Standards ("SFAS") No. 71, "Accounting for the Effects of Certain Types of
Regulation."

D.  USE OF ESTIMATES

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

E.  UTILITY PLANT

    The costs of additions to utility plant and non-utility plant are recorded
at original cost.

F.  DEPRECIATION

    Utility plant was depreciated on the straight-line method at rates designed
to fully depreciate all depreciable properties over the lesser of estimated
useful lives or the Seabrook Project's remaining NRC license life, which expires
in 2026.

    Capital projects constituting retirement units were charged to electric
plant. Minor repairs were charged to maintenance expense. When properties were
retired, the original costs, plus costs of removal, less salvage, were charged
to the accumulated provision for depreciation.

G.  AMORTIZATION OF NUCLEAR FUEL

    The cost of nuclear fuel was amortized to expense based on the rate of
burn-up of the individual assemblies comprising the total core. Great Bay and
Little Bay also provided for the cost of disposing of spent nuclear fuel at
rates specified by the United States Department of Energy ("DOE") under a
contract for disposal between Great Bay and Little Bay, through their managing
agent North Atlantic Energy Service Corporation ("NAESCO"), and the DOE.

H.  AMORTIZATION OF MATERIALS AND SUPPLIES

    Great Bay and Little Bay amortized to expense an amount designed to fully
amortize the cost of the material and supplies inventory that is expected to be
on hand at the expiration of the Plant's NRC operating license.



                                      F-9
<PAGE>

I.  DECOMMISSIONING

    Based on the Financial Accounting Standards Board's ("FASB") tentative
conclusions, reflected on the February 7, 1996, Exposure Draft titled
"Accounting for Certain Liabilities Related to Closure and Removal of Long-Lived
Assets" Great Bay and Little Bay have historically recognized as a liability
their proportionate share of the present value of the estimated cost of Seabrook
Project decommissioning. For Great Bay, the initial recognition of this
liability was capitalized as part of the Fair Value of the Utility Plant at
November 23, 1994. For Little Bay, the amount was provided for in the purchase
price allocation.

    New Hampshire enacted a law in 1981 requiring the creation of a
state-managed fund to finance decommissioning of any nuclear units in the state.
The Seabrook Project's decommissioning estimate and funding schedule is subject
to review each year by the New Hampshire Nuclear Decommissioning Financing
Committee ("NDFC"). This estimate is based on a number of assumptions. Changes
in assumptions for such things as labor and material costs, technology,
inflation and timing of decommissioning could cause these estimates to change,
possibly materially, in the near term. During November 2001, the NDFC issued an
order which established a decommissioning funding schedule in anticipation of
the sale of a majority of the ownership interests in Seabrook. The NDFC set an
accelerated funding schedule for the years 2002 through 2006. For the years 2007
and beyond, the funding schedule assumed contributions will be made until 2026.
The order also established the requirement for a lump sum "top-off" payment at
the transfer of Seabrook to a new owner, which would result in a total
decommissioning fund balance that meets the funding requirements of the NDFC.
The Sellers paid their shares of the top-off amount which for Great Bay and
Little Bay in the aggregate was $5,668,443.

    The Staff of the Securities and Exchange Commission ("SEC") has questioned
certain of the current accounting practices of the electric utility industry
regarding the recognition, measurement and classification of decommissioning
costs for nuclear generating stations and joint owners in the financial
statements of these entities. In response to these questions, the FASB agreed to
review the accounting for nuclear decommissioning costs. On February 17, 2000
the FASB issued a "Revision of Exposure Draft issued February 7, 1996, Proposed
Statement of Financial Accounting Standards: Accounting for Obligations
Associated with the Retirement of Long-Lived Assets." On June 30, 2000, the
respective proposed statement was issued by the FASB. In August 2001, the FASB
approved the issuance of Statement of Financial Accounting Standards (SFAS) No.
143, "Accounting for Retirement Obligations." SFAS No. 143 provides accounting
requirements for the recognition and measurement of liabilities associated with
the retirement of long-lived assets and requires entities to record the fair
value of a liability for an asset retirement obligation in the period in which
it is incurred. Great Bay's and Little Bay's accounting for decommissioning was
based on the FASB's original tentative conclusions. The new statement requires
that an obligation associated with the retirement of a tangible long-lived asset
be recognized as a liability when incurred, and that the amount of the liability
resulting from (a) the passage of time and (b) revisions to either the timing or
amount of estimated cash flows should also be recognized. The new statement also
requires that, upon initial recognition of a liability for an asset retirement
obligation, an entity capitalize that cost by recognizing an increase in the
carrying amount of the related long-lived asset.

    The new statement requires the initial measurement of the liability to be
based on fair value, where the fair value is the amount that an entity would be
required to pay in an active market to settle the asset retirement obligation in
a current transaction in circumstances other than a forced liquidation or
settlement. Because in most circumstances, a market for settling asset
retirement obligations does not exist, the FASB described an expected present
value technique for estimating fair value. If the new statement was adopted,
Great Bay's and Little Bay's decommissioning liability and annual provision for
decommissioning accretion could change relative to 2001. The new statement is
effective for fiscal years beginning after June 15, 2002, with earlier adoption
encouraged. Due to the sale of Seabrook assets and the dissolution of Great Bay
and Little Bay this new statement will have no impact on the consolidated
financial statements.

    Great Bay and Little Bay, based on the initial exposure draft, recognized a
liability based on the present value of the estimated future cash outflows
required to satisfy their obligations using a risk free rate. As of December 31,
2001, the estimated undiscounted cash outflows for Great Bay and Little Bay, for
decommissioning, based on the November 2001 NDFC study, with decommissioning
expenditures starting in 2024 and being completed in 2046, was $418.3 million,
which discounted at an average rate of 5.25%, over the funding period, to
December 31, 2001, represented a liability of $85.5 million reflected in the
accompanying balance sheet. In accordance with the original exposure draft, the
company's wholly-owned subsidiaries recorded any adjustments to the
decommissioning liability due to changes in estimates in the utility plant
account. As of December 31, 2002, the decommissioning liability was $0 as a
result of the sale of Seabrook and the buyer's assumption of all decommissioning
liability on November 1, 2002.

    Great Bay and Little Bay accreted their share of the Seabrook Project's
decommissioning liability. The accretion is a non-cash charge and recognizes
their liability related to the closure and decommissioning of their nuclear
plant in current year dollars over the licensing period of the plant. The
non-cash accretion charge recorded in the accompanied consolidated statements of
income was $4,105,000, $3,261,000 and $3,633,000 for the years ended December
31, 2002, 2001 and 2000.



                                      F-10
<PAGE>

    Funds collected by Seabrook for decommissioning are deposited in an external
irrevocable trust pending their ultimate use. The earnings on the external
trusts also accumulate in the fund balance. The trust funds are restricted for
use in paying the decommissioning of Unit 1. The investments in the trust are
available for sale. Great Bay and Little Bay had therefore reported their
investment in trust fund assets at market value and any unrealized gains and
losses are reflected in equity. There was an unrealized holding gain of $222,700
as of December 31, 2001 that was realized in 2002.

J.  OPERATING REVENUES

    Revenues are recorded on an accrual basis based on billing rates provided
for in contracts and approved by FERC. During the year ended December 31, 2002,
two customers accounted for 46% and 37% of total operating revenues. For the
year ended December 31, 2001, three customers accounted for 32%, 16% and 15% of
total operating revenues. For the year ended December 31, 2000, four customers
accounted for 17%, 15%, 14% and 13% of total operating revenues.

K.  TAXES ON INCOME

    The Company accounts for taxes on income under the liability method required
by SFAS No. 109, "Accounting for Income Taxes."

L.  CASH EQUIVALENTS AND SHORT TERM INVESTMENTS

    For purposes of the Statements of Cash Flows, the Company considers all
highly liquid short-term investments with an original maturity of three months
or less to be cash equivalents. The carrying amounts approximate fair value
because of the short-term maturity of the investments.

    All other short-term investments with a maturity of greater than three
months are classified as available-for-sale and reflected as a current asset at
market value. Changes in the market value of such securities are reflected in
equity. There were no short-term investments, and accordingly no unrealized
gains or losses on short term investments, as of December 31, 2002 and as of
December 31, 2001. The cost of short-term investments that were sold was based
on specific identification in determining realized gains and losses recorded in
the accompanying statement of operations. The net realized gain is recorded as a
component of interest and dividend income. The net realized loss on the sale of
available-for-sale investments of $296,200 in 2002 resulted from gross realized
gains of $50,000 and gross realized losses of $346,200. The net realized gain on
the sale of available-for-sale investments of $12,400 in 2001 resulted from
gross realized gains of $19,400 and gross realized losses of $7,000. The net
realized loss on the sale of available-for-sale investments of $38,600 in 2000
resulted from gross realized gains of $12,500 and gross realized losses of
$51,100

M.  SEABROOK UNIT 2

    Since the Seabrook Project was originally designed to consist of two
generating units, Great Bay and Little Bay also owned a combined 15% joint
ownership interest in Seabrook Unit 2. Great Bay and Little Bay assigned no
value to Seabrook Unit 2 because on November 6, 1986, the joint owners of the
Seabrook Project voted to dispose of Unit 2. Thereafter, Great Bay wrote off its
investment in Unit 2. Little Bay had no investment in Unit 2. Certain assets of
Seabrook Unit 2 have been sold from time to time to third parties. However,
there have been no material sales of Unit 2 assets since July 1996.

    Because Seabrook Unit 2 was never completed or operated, costs associated
with its disposition are not included in the amounts collected for the
decommissioning of Unit 1 and the common facilities. Great Bay and Little Bay
paid their share of monthly expenses required to preserve and protect the value
of the Seabrook Unit 2 components. Any sales of Unit 2 property or inventory
were reflected in other income as gains on the sale or transfer of assets.
Transfers of Unit 2 items to Unit 1 were done at the historical basis of Unit 2
property or components. Seabrook Unit 2 was sold as part of the sale of the
Seabrook Project in 2002. The Participants in Seabrook Unit 1 and Unit 2 agreed
to contribute their pro-rata share of $2 million to an escrow account for the
development and performance of a plan to mitigate the visual impact of Unit 2.
Great Bay and Little Bay made their pro-rata contribution to this escrow account
at the time of the Seabrook Closing.

N.  SEABROOK OUTAGE COSTS

    The Company's operating results and the comparability of these results on an
interim and annual basis were directly impacted by



                                      F-11
<PAGE>

the operations of the Seabrook Project, including the cyclical refueling outages
(generally 18 months apart) as well as unscheduled outages. During outage
periods at the Seabrook Project, Great Bay and Little Bay had no electricity for
resale from the Seabrook Project and consequently no related revenues. Therefore
the impact of outages on the Company's and Great Bay's and Little Bay's results
of operations and financial position were materially adverse.

    Great Bay and Little Bay accrued for the incremental costs of the Seabrook
Project's scheduled outages over the periods between those outages. However,
Great Bay and Little Bay continued to expense the normal Seabrook operating and
maintenance expenses as incurred. Therefore, the Company incurred losses during
scheduled outage periods as a result of the combination of the lack of revenue
and the recognition of normal recurring operation and maintenance costs as well
as the continuing depreciation of the utility plant. At the Seabrook Project, a
scheduled refueling outage began on May 4, 2002. Seabrook resumed full operating
capacity on June 6, 2002. The 2002 outage cost approximately $32 million. The
Company's share was approximately $4.8 million.

O.  SEGMENT INFORMATION

    The Company has adopted SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information." SFAS No. 131 establishes standards for the
reporting of information about operating segments in annual and interim
financial statements and requires restatement of prior year information.
Operating segments are defined as components of an enterprise for which separate
financial information is available that is evaluated regularly by the chief
operating decision maker(s) in deciding how to allocate resources and in
assessing performance. SFAS No. 131 also requires disclosures about products and
services, geographic areas and major customers. In 2002, the Company operated
only in the electric generating segment in the Northeast United States.

P.  EARNINGS PER SHARE

    Basic earnings (loss) per share is computed by dividing net earnings by the
weighted number of common shares outstanding for all periods presented. Diluted
earnings (loss) per share reflects the dilutive effect of shares under option
plans. Potentially dilutive shares outstanding during 2000 were excluded from
dilutive earnings (loss) per share because their effect would be antidilutive.

    Based on an average market price of common stock of $14.74 per share for the
year ended December 31, 2002, $9.11 per share for the year ended December 31,
2001 and $11.35 per share for the year ended December 31, 2000, the following
table reconciles the weighted average common shares outstanding to the shares
used in the computation of the basic and diluted earnings per share outstanding.

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,   DECEMBER 31,  DECEMBER 31,
                                                                           2002           2001          2000
                                                                       -------------  ------------- -------------
<S>                                                                  <C>             <C>            <C>
            Weighted average number of common shares outstanding
              and used in basic EPS calculation..............            8,387,767      8,341,637     8,293,475
            Weighted average number of common shares outstanding
              and used in diluted EPS calculation............            8,671,328      8,556,994     8,293,475
            Shares under option plans, excluded in computation
            of diluted EPS due to antidilutive effects.......                   --             --       276,296

</TABLE>

Q.  ACCUMULATED OTHER COMPREHENSIVE INCOME

    Effective January 1, 1998, the Company adopted SFAS No. 130, "Reporting
Comprehensive Income" which requires the Company to report the changes in
shareholders' equity from all sources during the period other than those
resulting from investments by shareholders (i.e., issuance or repurchase of
common shares and dividends.) Although adoption of this standard has not
resulted in any change to the historic basis of determination of earnings or
shareholders' equity, the other comprehensive income components recorded under
generally accepted accounting principles and previously included under the
category "retained earnings" are displayed as "accumulated other comprehensive
income" within the balance sheet. The composition of other comprehensive income
is as follows:

<TABLE>
<CAPTION>
                                                        UNREALIZED    ACCUMULATED OTHER
                                                      GAINS (LOSSES)    COMPREHENSIVE
                                                       ON SECURITIES       INCOME
                                                      --------------  -----------------
<S>                                                   <C>             <C>
            Twelve Months Ending December 31, 1999
              Beginning Balance...................      $   (3,000)         $  (3,000)
              2000 Change.........................         321,032            321,032
                                                        ----------          ---------
            December 31, 2000.....................         318,032            318,032
              2001 Change.........................         (95,340)           (95,340)
                                                        ----------          ---------
            December 31, 2001.....................      $  222,692          $ 222,692

</TABLE>

                                      F-12
<PAGE>

<TABLE>
<CAPTION>
                                            UNREALIZED    ACCUMULATED OTHER
                                          GAINS (LOSSES)    COMPREHENSIVE
                                           ON SECURITIES       INCOME
                                           -------------       ------
<S>                                       <C>               <C>
  2002 Change.........................        (222,692)        (222,692)
                                            ----------        ---------
December 31, 2002.....................      $        0        $       0
                                            ==========        =========

</TABLE>

R.  RECLASSIFICATIONS

    Certain reclassifications have been made in prior years' financial
statements to conform to classifications and presentation used in the current
year.

S.  PRINCIPLES OF CONSOLIDATION

    The Consolidated Financial Statements include the accounts of the Company
and all its majority-owned and controlled subsidiaries. The Company had a 15%
joint ownership interest in Seabrook, a 1,150 megawatt nuclear generating unit.
The Company recorded in its financial statements its proportional share of
Seabrook's assets, liabilities and expenses. The Company applies the equity
method of accounting for investments between 20% and 50%. All significant
intercompany transactions have been eliminated. All sales of subsidiary stock
are accounted for as capital transactions. At December 31, 1999, BayCorp owned
100% of HoustonStreet. As of December 31, 2000 and as of December 31, 2001, the
Company owned 45.9% of HoustonStreet. As of December 31, 2002, the Company owned
46.4% of HoustonStreet. Of the 54.6% of HoustonStreet that is not owned by the
Company, approximately 3.1% is owned by Elliott Associates L.P. and
approximately 1.9% is owned by Omega Advisors Inc., both of whom were 5% or more
shareholders of the Company. The remaining 48.6% is owned by unrelated parties.
As a result of the above decrease in ownership, during 2000, the Company
deconsolidated HoustonStreet. At December 31, 2000, December 31, 2001 and at
December 31, 2002, the Company accounts for this investment on the equity
method. The Company has an agreement with HoustonStreet under which it is
providing certain accounting and administrative services to HoustonStreet for
the periods April 1999 to December 2001 and for the calendar year 2002. Income
related to such services was $60,000 for the year ended December 31, 2002,
$165,000 for the year ended December 31, 2001 and $641,400 for the year ended
December 31, 2000.

T.  LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF.

    SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of," required that long-lived assets held and
used by an entity be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable. In performing the review of the recoverability, the entity would
estimate the future cash flows expected to result from the use of the asset and
its eventual disposition. If the sum of the expected future cash flows
(undiscounted and without interest charges) is less than the carrying amount of
the asset, an impairment loss is recognized. Otherwise, an impairment loss is
not recognized. This statement required that long-lived assets and certain
identifiable intangibles to be disposed of be reported at the lower of carrying
amount or fair value less cost to sell. In October 2001, the FASB issued SFAS
No. 144, "Accounting for the Impairment or Disposal of Long-lived Assets," which
replaces SFAS No. 121. This new statement addresses financial accounting and
reporting for the impairment or disposal of long-lived assets. Although SFAS No.
144 supersedes SFAS No. 121, it retains the fundamental provisions of SFAS No.
121 regarding recognition/measurement of impairment of long-lived assets to be
held and used and measurement of long-lived assets to be disposed of by sale.
Under SFAS No. 144, asset write-downs from discontinuing a business segment will
be treated the same as other assets held for sale. The new statement also
broadens the financial statement presentation of discontinued operations to
include the disposal of an asset group (rather than a segment of a business
segment). SFAS No. 144 was effective beginning January 1, 2002. The adoption by
the Company did not have a significant impact on its financial position or
results of operations.


U. FAIR VALUE OF FINANCIAL INSTRUMENTS.

    The estimated fair value of the Company's financial instruments as of
December 31, 2002 and 2001 are as follows:

<TABLE>
<CAPTION>
                                              2002                                  2001
                                 -------------------------------      ---------------------------------
                                 Carrying Amount      Fair Value      Carrying Amount        Fair Value
                                 ---------------      ----------      ---------------        ----------
<S>                               <C>               <C>               <C>               <C>
Cash & Cash Equivalents ..          $134,164          $134,164          $ 15,278          $ 15,278
Restricted Cash - Escrow .             2,500             2,500             1,903             1,903
Accounts Receivable ......               316               316             6,291             6,291
Decommissioning Trust Fund                --                --            32,048            32,048
Energy Trading Contracts .             2,184             2,184                --                --
</TABLE>



                                      F-13
<PAGE>

The carrying amounts approximate fair value because of the short maturity of
these instruments.

L. DETAIL OF MISCELLANEOUS CURRENT LIABILITIES

    Miscellaneous current liabilities consisted of the following as of December
31, 2002 and 2001:

<TABLE>
<CAPTION>
                                                    2002            2001
                                                   ------          ------
<S>                                                <C>             <C>
Unrealized Loss on Firm Forward Contracts          $    8          $    0
Accrued Seabrook Costs ..................           3,594             900
Accrued Outage Costs ....................               0           3,336
Accrued Taxes ...........................           2,341             617
Accrued Other ...........................             198             681
                                                   ------          ------
                                                   $6,141          $5,534
                                                   ======          ======
</TABLE>

2.  TAXES ON INCOME

    The following is a summary of the provision (benefit) for income taxes for
the years ended December 31, 2002, 2001 and 2000:

<TABLE>
<CAPTION>
                DECEMBER 31,     DECEMBER 31,     DECEMBER 31,
                    2002             2001            2000
              ---------------  ---------------  -----------------
                           (DOLLARS IN THOUSANDS)
<S>              <C>              <C>             <C>
Federal
  Current.         $   --           $  --           $    50
  Deferred             --              --                --
                   ------           -----           -------
                   $   --           $  --           $    50
                   ======           =====           =======
State
  Current.         $3,200           $ 225           $   562
  Deferred             --              --                --
                   ------           -----           -------
                   $3,200           $ 225           $   612
                   ======           =====           =======

</TABLE>

    Accumulated deferred income taxes consisted of the following at December 31,
2001 and 2000:

<TABLE>
<CAPTION>
                                             2002         2001
                                           --------     --------
                                          (DOLLARS IN THOUSANDS)
<S>                                        <C>          <C>
Assets
  Net operating loss carryforwards....     $ 52,100     $ 71,212
  Decommissioning expense.............            -       33,354
  Unfunded pension expense............            -        2,765
  Accrued outage expense..............            -        1,301
  Inventory...........................            -          511
  Other, net..........................          471          392
Liabilities
  Utility plant.......................            -      (36,041)
                                           --------     --------
Accumulated deferred income tax asset.       52,571       73,494
Valuation allowance...................      (52,571)     (73,494)
                                           --------     --------
Accumulated deferred income tax asset,
net...................................      $     --     $     --
</TABLE>                                    ========     ========

    The federal income tax provision set forth above represents 0% of pre-tax
loss in the years ended December 31, 2002, 2001 and 2000. The following table
reconciles the statutory federal income tax rate to those percentages:



                                      F-14
<PAGE>
<TABLE>
<CAPTION>
                                                    DECEMBER 31,  DECEMBER 31,   DECEMBER 31,
                                                        2002          2001           2000
                                                   ------------- -------------  ---------
                                                            (DOLLARS IN THOUSANDS)
<S>                                                 <C>           <C>            <C>
Income (Loss) before taxes.....................       $62,073       $ 21,029       $(21,333)
Federal statutory rate.........................            34%            34%           34%
Federal income tax liability (benefit) at
statutory Levels...............................        21,105          7,150        (7,253)
Decrease (increase) from statutory levels State
tax net
  of federal tax benefit.......................         3,200            225           562
  Valuation allowance..........................       (24,305)        (7,328)        7,242
  Alternative minimum tax......................            --             --            50
  Other........................................            --            (47)          (24)
                                                      -------       ---------      -------
Total Provision................................       $    --       $     --       $    50
                                                      =======       ========       =======
</TABLE>

    Valuation allowances have been provided against any deferred tax assets, net
due to the limitations on the use of carryforwards, discussed below, and the
uncertainty associated with future taxable income. The valuation allowance of
$56,086,000 as of December 31, 1994, if subsequently recognized, will be
allocated directly to paid in capital.

    For federal income tax purposes, as of December 31, 2002, the Company had
net operating loss carry forwards ("NOLs") of approximately $153 million, which
are scheduled to expire between 2004 and 2019. Because the Company has
experienced one or more ownership changes, within the meaning of Section 382 of
the Internal Revenue Code of 1986, as amended, an annual limitation is imposed
on the ability of the Company to use $97 million of these carryforwards. The
Company estimated that the annual limitation on the use of $97 million of the
Company's NOLs is approximately $5.5 million per year. Any unused portion of the
$5.5 million annual limitation applicable to the Company's restricted NOLs is
available for use in future years until such NOLs are scheduled to expire.
Changes in ownership occurring in 2003 could result in further limitation,
including a complete limitation on its ability to utilize its NOLs. Whether the
Company incurs an ownership change under Section 382 is not within the Company's
control and there can be no assurance that such a change and resulting loss of
the Company's ability to utilize its NOLs will not occur.

3.  ENERGY MARKETING

    The Company utilized unit contingent and firm forward sales contracts to
maximize the value of its 174 MW power supply from the Seabrook Project. It
currently utilizes firm forward and spot purchases to maximize the value of the
Unitil contract. The net unrealized gain on trading activities for the year
ended December 31, 2002 was $115,300 and is included in the accompanying
consolidated statement of operations for 2002. The Company had not entered into
any forward firm energy trading contracts as of December 31, 2001. As a result,
as of December 31, 2001, the Company had no unrealized loss or gain on the
mark-to-market of forward firm energy trading contracts recorded in accrued
expenses. The net change in unrealized gain on trading activities for the year
ended December 31, 2001 was $12,879,000 and is included in the accompanying
consolidated statement of operations for 2001. As of December 31, 2000, the
Company had a net unrealized loss of approximately $12,879,000 recorded in
accrued expenses. The net change in unrealized loss on trading activities for
the year ended December 31, 2000 was $12,232,000 and is included in the
accompanying consolidated statement of operations for 2000.

4.  PURCHASED POWER AGREEMENTS

    Great Bay was party to a purchased power contract, dated as of April 1,
1993 (the "Unitil Purchased Power Agreement"), with Unitil Power Corporation
("Unitil") that provided for Great Bay to sell to Unitil 0.8696% of the energy
and capacity of Seabrook, approximately 10 MW. The Unitil Purchased Power
Agreement commenced on May 1, 1993 and was to run through October 31, 2010. The
price for power was subject to increase in accordance with a formula that
provided for adjustments at less than the actual rate of inflation. Unitil had
an option to extend the Unitil Purchased Power Agreement for an additional 12
years until 2022.



                                      F-15
<PAGE>

    To secure the obligation of Great Bay under the Unitil Purchased Power
Agreement to pay damages in the event of a default by Great Bay, the Unitil
Purchased Power Agreement granted Unitil a "Third Mortgage" on Great Bay's
interest in the Seabrook Project. The Third Mortgage was subject and subordinate
to (i) senior mortgages and security agreements securing Great Bay's
indebtedness to lenders in an aggregate amount not to exceed $80,000,000 and
(ii) other mortgages that may be granted by Great Bay to other purchasers of
power from Great Bay to secure a Balance Account or similar obligation.

    In anticipation of the Seabrook Sale, the Unitil Purchased Power Agreement
was amended as of November 1, 2002. The amendment primarily modifies the
existing power supply contract to reduce the amount of power delivered to 9.06
megawatts, reduce the price that Unitil pays for power to $50.34 per megawatt
hour, and provide that Great Bay will supply the power regardless of whether
Seabrook is providing the power. The amendment also provides alternative
security for Unitil's benefit, to replace and discharge the Third Mortgage that
secured Great Bay's performance of the contract. In connection with the amended
contract, the Company was required to deposit $2.5 million into a restricted
account for the benefit of Unitil should the Company default. The amount is
reflected as restricted cash in the accompanying balance sheet. The amendment
received FERC approval. Great Bay has assigned the Unitil Purchased Power
Agreement to GBPM.

    This contract meets the definition of an energy trading contract under EITF
98-10 and 00-17. In accordance with the FASB's Emerging Issues Task Force
interpretation 02-03 the inception gain (initial value of $2.1 million) on the
contract has been deferred and will be recognized over the life of the contract.
As of December 31, 2002 the fair value of the contract was $2.2 million. The
deferred gain on the contract is $2.1 million. Both of these amounts are
reflected in the Company's balance sheet.

    Great Bay and Little Bay were parties to a power sales agreement dated as of
November 19, 2001 under which Little Bay sold at cost, and Great Bay purchased,
all of the output of the portion of Seabrook owned by Little Bay. This agreement
was a unit power sale agreement. Accordingly, when all or part of Little Bay's
interest in Seabrook was not producing electricity, the obligation of Little Bay
to sell (and of Great Bay to purchase) was proportionately eliminated. The
agreement was terminated as of November 1, 2002.

    In February 2001, Great Bay executed a Purchase Power Agreement with Select
Energy ("Select") whereby Great Bay sold 50 MWs of energy associated with the
Seabrook Project to Select in exchange for 25 MWs of energy associated with
Millstone Unit 2 and 25 MWs of energy associated with Millstone Unit 3.
Millstone is a nuclear power plant located in Connecticut. The term of this
agreement was April 1, 2001 through December 31, 2001. Delivery of power from
either company was contingent on each of the units operating at a certain
capacity.

    As part of the agreement, Select made a prepayment of $3.7 million to Great
Bay in February 2001 and a second prepayment of $3.3 million in March 2001.
Great Bay compensated Select for the prepayments by (i) paying 12% annual
interest for the period from February 6, 2001 through March 31, 2001 and (ii)
giving Select a price differential for the power being exchanged until such time
as the Select prepayment had been repaid. In order to collateralize the
transaction, Great Bay and Little Bay each provided Select with a mortgage lien
and security interest in their respective interests in the Seabrook Project.
Great Bay repaid Select in 2001 and the mortgage liens and security interests
were released as of July 2001 and there was no price differential in exchanging
power throughout the remaining term of the agreement.

5.  STOCK OPTION PLAN

    On April 24, 1995, the Board of Directors of the Company established the
1995 Stock Option Plan (the "1996 Plan"), which received shareholder approval at
the Company's annual meeting on April 16, 1996. On May 2, 2001 the Board of
Directors of the Company established the 2001 Non-Statutory Stock Option Plan
(the "2001 Plan"), which received shareholder approval at the Company's annual
meeting on April 24, 2002. The purpose of these plans is to secure for the
Company and its shareholders the benefits arising from capital stock ownership
by employees, officers and directors of, and consultants or advisors to, the
Company who are expected to contribute to the Company's future growth and
success. Options granted pursuant to the 1996 Plan may be either incentive stock
options meeting the requirements of Section 422 of the Internal Revenue Code or
nonstatutory options, which are not intended to meet the requirements of Section
422. Options granted pursuant to the 2001 plan will be non-statutory options
that are not intended to meet the requirements of Section 422 of the Internal
Revenue Code. The 1996 Plan and the 2001 Plan are administered by the Board of
Directors of the Company and may be modified or amended by the Board in any
respect, subject to shareholder approval in certain instances in the case of the
1996 Plan.

    The Company accounts for the plans under Accounting Principles Board Opinion
No. 25, and as such no compensation cost is recognized on options that are
granted at fair market value and that have not been modified.



                                      F-16
<PAGE>

    On December 3, 1998, the Board of Directors of the Company voted to reprice
all of the outstanding options of the Company, at that date, as the then
outstanding options were "out of the money." The Board of Directors determined
that the then outstanding options no longer had the desired motivational effect
or compensatory benefit for the employees. The repricing of the options was
based on the current market value of the stock as of December 18, 1998.
Simultaneously with the repricing, 139,583 existing options were forfeited.
During 2000, the Board of Directors of the Company accelerated the vesting
period of the options held by certain employees of the Company.

    In October 2001, the Company issued 240,000 non qualified options pursuant
to the 2001 Non Statutory Stock Option Plan. These options have an exercise
price of $9.05 and vested only upon the completion of the sale of the Seabrook
Project. In accordance with APB 25 and FIN 44 compensation expense has been
recorded with respect to these options.

    In March 2002, the Company issued loans of $756,029 to its President, Frank
Getman, and a director, John Tillinghast, in order for them to exercise 150,384
options for common stock. These loans had limited recourse and were repaid in
November 2002. The options that were exercised were part of the above repricing.

    FASB Interpretation No. 44, Accounting for Certain Transactions involving
Stock Compensation ("FIN 44"), effective July 1, 2000 and applied prospectively,
(except for direct or indirect option repricings and the definition of an
employee in which case the effective date is December 15, 1998), addresses
compensation issues regarding the definition of an employee, modifications to
plan awards, changes in grantee status, business combinations and share
repurchase features. For transactions subject to the December 15, 1998 effective
date, no compensation expense is recognized for the period between December 15,
1998 and July 1, 2000. FIN 44 requires variable accounting when direct or
indirect reductions of the exercise price occur. In accordance with APB 25 and
FIN 44, the Company recorded compensation expense related to the repriced and
contingent options and the accelerated options of $2,467,700, $358,000 and
$110,000 for 2002, 2001 and 2000, respectively.

    In April 2002, the Company issued 80,000 options to management under the
2001 plan. The options have an exercise price of $12.22.

    Had compensation cost for these Plans been determined consistent with SFAS
No. 123, Accounting for Stock Based Compensation, the Company's net income and
earnings per share would have been reduced to the following pro forma amounts.

<TABLE>
<CAPTION>
                                                2002       2001      2000
                                              --------  ---------  ------
<S>                                           <C>       <C>        <C>
Net Income (Loss): As Reported............    $58,873   $  20,804  $(21,945)
     Pro Forma............................     58,220      18,517   (23,056)
Earnings (Loss) Per Share (Basic): As
Reported..................................    $  7.02   $    2.49  $  (2.65)
     Pro Forma............................       6.94        2.22     (2.78)
Earnings (Loss)Per Share (Diluted): As
Reported..................................    $  6.79   $    2.43  $  (2.65)
     Pro Forma............................       6.71        2.16     (2.78)
</TABLE>

A summary of the Company's stock option plan at December 31, 2002, 2001 and
2000, and changes during the years then ended, is presented in the table and
narrative below:




                                      F-17
<PAGE>


<TABLE>
<CAPTION>
                                           2002                 2001                2000
                                     ------------------  ------------------  --------------------
                                               WEIGHTED            WEIGHTED              WEIGHTED
                                                AVERAGE             AVERAGE               AVERAGE
                                               EXERCISE            EXERCISE              EXERCISE
                                     SHARES      PRICE   SHARES      PRICE    SHARES       PRICE
                                     ------      -----   ------      -----    ------       -----
<S>                               <C>          <C>      <C>        <C>      <C>          <C>
Outstanding at beginning
   of  year................        1,046,701    $ 7.39    711,001    $ 6.14    700,917     $ 5.36
Granted....................           80,000    $12.22    410,500    $ 9.30    132,400     $ 9.40
Exercised..................         (180,934)   $ 4.91    (67,000)   $ 6.31   (102,316)    $ 5.01
Forfeited..................               --                   --              (20,000)    $ 4.75
Expired....................               --               (7,800)                  --
Outstanding at end of year.          945,767    $ 8.33  1,046,701    $ 7.39    711,001     $ 6.14
Exercisable at end of year.          902,434    $ 8.20    682,034    $ 7.24    571,668     $ 5.86
Weighted average fair value of
  options granted..........                     $12.22               $ 7.06                $ 6.85
</TABLE>

    The following table summarizes information concerning outstanding and
exercisable options at December 31, 2002, 2001 and 2000:

<TABLE>
<CAPTION>
                                              WEIGHTED
                                              EXERCISE
                                              REMAINING    WEIGHTED               WEIGHTED
                              NUMBER         CONTRACTUAL   AVERAGE      NUMBER    AVERAGE
                           OF SHARES             LIFE      EXERCISE   OF SHARES   EXERCISE
RANGE OF EXERCISE PRICES  OUTSTANDING          IN YEARS      PRICE   EXERCISABLE    PRICE
------------------------  -----------        -----------   --------  -----------  --------
<S>                      <C>                 <C>         <C>        <C>          <C>
2002
$2.88 - $4.32                  40,000               3.3      $2.88      40,000      $ 2.88
------------------------- ------------ ----------------- ---------- -----------   ---------
$4.33 - $6.50                 120,167               2.8      $4.74     120,167      $ 4.74
------------------------- ------------ ----------------- ---------- -----------   ---------
$6.51 - $9.74                 545,100               4.8      $8.25     535,100      $ 8.32
------------------------- ------------ ----------------- ---------- -----------   ---------
$9.75 - $12.69                240,500               5.1      $4.62     207,167      $11.13
------------------------- ------------ ----------------- ---------- -----------   ---------
Total                         945,767               4.4      $6.65     902,434      $ 8.25
------------------------- ------------ ----------------- ---------- -----------   ---------
2001
------------------------- ------------ ----------------- ---------- -----------   ---------
$2.88 - $4.32                  40,000               4.3      $2.88      40,000       $2.88
------------------------- ------------ ----------------- ---------- -----------   ---------
$4.33 - $6.50                 300,601               1.8      $4.84     300,601       $4.84
------------------------- ------------ ----------------- ---------- -----------   ---------
$6.51 - $9.74                 545,600               5.8      $8.25     230,933       $7.69
------------------------- ------------ ----------------- ---------- -----------   ---------
$9.75 - $12.69                160,500               6.3     $10.40     110,500      $10.47
------------------------- ------------ ----------------- ---------- -----------   ---------
Total                       1,046,701               4.7      $7.39     682,034       $6.60
------------------------- ------------ ----------------- ---------- -----------   ---------
2000
------------------------- ------------ ----------------- ---------- -----------   ---------
$2.88 - $4.32                  40,000               5.3      $2.88      40,000       $2.88
------------------------- ------------ ----------------- ---------- -----------   ---------
$4.33 - $6.50                 316,601               2.7      $4.82     316,601       $4.82
------------------------- ------------ ----------------- ---------- -----------   ---------
$6.51 - $9.74                 337,600               5.1      $7.55     198,267       $7.72
------------------------- ------------ ----------------- ---------- -----------   ---------
$9.75 - $12.69                 16,800               3.9     $12.69      16,800      $12.69
------------------------- ------------ ----------------- ---------- -----------   ---------
Total                         711,001               4.0      $6.19     571,668       $5.86
------------------------- ------------ ----------------- ---------- -----------   ---------
</TABLE>

     The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option pricing model with the following assumptions used for
grants in 2002, 2001 and 2000 respectively: weighted average risk-free interest
rates of 4.9, 4.9 and 6.4 percent, expected dividend yields of 0 % and expected
lives of seven years and expected volatility of 47%, 67% and 71%, respectively.



                                      F-18
<PAGE>

6.  COMMITMENTS AND CONTINGENCIES

    BayCorp and its wholly owned subsidiaries currently lease office space under
noncancelable operating leases. Rental expense under operating lease agreements
for the years ended December 31, 2002, 2001 and 2000 was $81,144, $101,325 and
$78,747, respectively.

    Future minimum commitments for operating leases as of December 31, 2002 are
as follows:

<TABLE>
<CAPTION>

    YEAR ENDING      OPERATING LEASES
------------------   ----------------
<S>                <C>
December 31, 2003.       $ 61,800

</TABLE>

7.  INVESTMENTS IN UNCONSOLIDATED AFFILIATES

    HoustonStreet developed and operates HoustonStreet.com. During 1999,
HoustonStreet developed and operated a platform for the trading of electricity
over the Internet. As of December 31, 1999, the Company owned 100% of
HoustonStreet.

    During 2000, the Company loaned $7,000,000 to HoustonStreet at an annual
interest rate of 10%. As of December 31, 2000, the Company also had
approximately $570,000 in receivables due from HoustonStreet.

    HoustonStreet raised additional capital in 2000 to fund its development and
operations. In February 2000, HoustonStreet raised $11,0000,000 in cash by
issuing 4,814,815 shares of common stock at $0.415 per share and 2,400,001
shares of Series A preferred stock at $3.75 per share. The Company's ownership
in HoustonStreet at the end of February 2000 was 58.1%. In March 2000,
HoustonStreet raised $5,600,005 in cash by issuing 266,667 shares of its common
stock at $3.75 per share and 1,226,668 shares of Series A preferred stock at
$3.75 per share. The Company's ownership in HoustonStreet at the end of March
2000 was 53.5%. In April 2000, HoustonStreet raised $13,500,000 by issuing
133,334 shares of Series A preferred stock at $3.75 per share and 1,083,334
shares of Series B preferred stock at $12.00 per share. The Company's ownership
in HoustonStreet at the end of April 2000 was 50.2%. In May 2000, HoustonStreet
received approximately $4,998 from the exercise of an employee stock option. The
Company's ownership in HoustonStreet at the end of May 2000 was 50.0%. On
December 4, 2000, HoustonStreet signed an agreement with Enron Net Works LLC to
have electricity and natural gas prices that are posted on EnronOnline
automatically posted on HoustonStreet. HoustonStreet issued Enron 1,781,043
shares of common stock in exchange for this agreement. As a result, as of
December 4, 2000, the Company's ownership in HoustonStreet was 45.9%. The
Company reflected its proportionate share of subsidiary equity resulting from
the additional equity raised by HoustonStreet as a capital transaction in
accordance with SEC Staff Accounting Bulletin Topic 5:H. These sell down gains
resulted in an unrealized gain for 2000 of approximately $6.7 million recorded
as additional paid in capital in the accompanying statement of changes in
shareholders' equity.



                                      F-19
<PAGE>

    As a result of its capital raising activities in 2000, on December 4, 2000
HoustonStreet sold an amount of its own stock such that BayCorp no longer had
majority ownership in or control over HoustonStreet. In 2000, the Company
recorded its portion of the operating losses for the period during which the
Company owned more than 50% of HoustonStreet. The loss for this period was
$22,258,967. As of December 4, 2000, the Company deconsolidated HoustonStreet
and started accounting for this investment on the equity method effective for
the full year ended December 31, 2000. The Company's equity method investment
upon deconsolidation was negative (HoustonStreet's losses exceeded the Company's
investment in HoustonStreet) and the Company wrote its investment to zero. At
the point of deconsolidation, the Company's investment balance was approximately
negative $11.2 million. As BayCorp had no obligation to fund HoustonStreet, a
gain was recognized when HoustonStreet was deconsolidated. As a result of all of
the above, an equity loss in investment of $11,077,000 was reflected in the
Company's 2000 financial statements.

<TABLE>
<CAPTION>
                                                                        Balance Sheet
                                                                       Reconciliation
                                                                       --------------
<S>                                                                 <C>
Carrying Value at December 31, 1999..............................      $(3,216,957)
Company's Sell Down Gains........................................        6,725,185
Company's Equity in HoustonStreet Loss as of December 4, 2000....      (22,258,967)
Loan to HoustonStreet............................................        7,000,000
Receivable due from HoustonStreet................................          569,766
                                                                       -----------
Carrying Value at December 4, 2000...............................      (11,180,973)
Gain on Deconsolidation at December 4, 2000......................       11,180,973
                                                                       -----------
Carrying Value at December 31, 2000..............................      $         0
                                                                       ===========

</TABLE>

<TABLE>
<CAPTION>
                                                                        Income Statement
                                                                         Reconciliation
                                                                        ----------------
<S>                                                                   <C>
Company's Equity in HoustonStreet Loss as of December 4, 2000....        $(22,258,967)
Gain on Deconsolidation at December 4, 2000......................          11,180,973
                                                                         ------------
Company's Equity in HoustonStreet Loss as of December 31, 2000...        $(11,077,994)
                                                                         ============
</TABLE>

    In June 2001, HoustonStreet issued 426,667 shares of its common stock to
settle amounts owed to a creditor of HoustonStreet. The Company's ownership in
HoustonStreet at the end of June 2001 was 45%. In December 2001, HoustonStreet
cancelled 850,521 shares of common stock previously issued to Enron in 2000.
Enron terminated the agreement between HoustonStreet and Enron based on
allegations that HoustonStreet had defaulted under the agreement. The agreement
provided for the cancellation of certain shares upon this termination by Enron.
HoustonStreet believes that Enron wrongfully terminated its agreement with
HoustonStreet and is pursuing its rights and remedies under the contract. Also
in December 2001, HoustonStreet repurchased 281,650 shares of Series A preferred
stock from certain investors for $3.00. The Company's ownership in HoustonStreet
at the end of December 2001 was 47.5%. The Company's ownership in HoustonStreet
at the end of December 2002 was 46.4%.

    Under the equity method in 2001, the Company did not recognize HoustonStreet
operating losses as the Company was no longer a majority owner and did not have
voting control of HoustonStreet. In March 2001, the Company loaned an additional
$450,000 in cash to HoustonStreet as part of a senior secured debt financing.
The secured creditors, including BayCorp, have a first priority secured interest
in all of HoustonStreet's assets. The Company recorded this loan as an equity
loss in HoustonStreet in 2001 because it was uncertain if and when this amount
would be recovered given the termination of the agreement with Enron that
followed in June 2001. The table below reflects the pro rata portion of
operating losses attributable to BayCorp's interest in HoustonStreet for 2002,
2001 and 2000.

<TABLE>
<CAPTION>
HoustonStreet                                   2002               2001                2000
                                            -----------        -------------       -----------
<S>                                       <C>              <C>                 <C>
Total assets...........................     $   585,238       $  1,256,362        $ 11,958,624
Total liabilities......................      12,558,312         14,784,077          15,395,770
Net sales..............................       1,689,906            523,393           1,899,498
Net income (loss)......................       1,383,376        (40,046,837)        (14,936,899)
Company's equity in net loss...........         641,886        (22,258,967)         (6,856,037)

</TABLE>

    As of December 31, 2001, HoustonStreet had ceased operation of its
electricity trading platform and focused exclusively on its crude oil and
refined products trading platform. The Company had no investments or receivables
from HoustonStreet recognized on the accompanying balance sheet.

8.  SUBSEQUENT EVENTS



                                      F-20
<PAGE>
    Issuer Tender Offer.

    On January 31, 2003, BayCorp commenced an issuer tender offer to purchase up
to 8,500,000 shares of its Common Stock at a price of $14.85 per share (the
"Tender Offer" or "Offer"). The Company disclosed in the Offer to Purchase
mailed to shareholders that the Board may decide to reduce the number of shares
purchased in the Offer to preserve the Company's ability to use its
approximately $90 million in net operating loss ("NOL") carryforwards. The Offer
was scheduled to expire on March 3, 2003.

    On March 4, 2003, in view of the response to the Offer and the significant
proration that would have been necessary to preserve the Company's approximately
$97 million in NOL carryforwards, the Board determined and announced that it
would not exercise its discretion to prorate the shares tendered in the Offer to
preserve the Company's ability to use the NOL carryforwards without limitation.
The Company also announced that its Board of Directors will consider proposing
the dissolution and liquidation of the Company for approval at a meeting of
shareholders called for that purpose. The Company extended the expiration date
of the Tender Offer to March 18, 2003 to provide shareholders additional time to
tender shares that had not been tendered or to withdraw shares that had been
tendered. At the extended expiration date of March 18, 2003, 9,207,508 shares
had been properly tendered and not withdrawn (including options tendered for
repurchase and cancellation) and the Company exercised its discretion to
purchase up to an additional 2% of outstanding shares, purchasing a total of
8,673,887 shares (and options) at a purchase price of $14.85, representing
approximately 94.3% of the shares (and options) tendered, excluding odd lots,
which were purchased without proration. Payment for all such shares and options
was completed by March 24, 2003. As a result, as of March 24, 2003 the Company
had 683,316 fully diluted shares and cash and cash equivalents of approximately
$11,800,000.

9.   UNAUDITED SELECTED QUARTERLY FINANCIAL INFORMATION

     The following quarterly financial information is unaudited and includes all
adjustments consisting of normal recurring accruals which are, in the opinion of
management, necessary for a fair statement of results of operations for such
periods (dollars are in thousands, except per share data):

<Table>
<Caption>
-----------------------------------------------------------------------------------
                                               QUARTER ENDED
-------------------------------------------------------------------------------------
                                                                           12-Months
2002                             March      June    September   December     Ended
-------------------------------------------------------------------------------------
<S>                            <C>      <C>       <C>         <C>        <C>
Operating Revenues              $15,368   $10,126    $15,559     $ 7,735    $48,788
-------------------------------------------------------------------------------------
Operating Income (Loss)           3,672    (1,999)     4,656      (4,868)     1,461
-------------------------------------------------------------------------------------
Gain on Sale of Seabrook             --        --         --      59,774     59,774
-------------------------------------------------------------------------------------
Net Income (Loss)                 3,644    (1,723)     4,831      52,121     58,873
-------------------------------------------------------------------------------------
Earnings (Loss) Per Share of
  common stock - basic          $  0.43   $ (0.20)   $  0.58     $  6.21    $  7.02
-------------------------------------------------------------------------------------
Earnings (Loss) Per Share of
  common stock - diluted        $  0.43   $ (0.20)   $  0.55     $  5.94    $  6.79
-------------------------------------------------------------------------------------
2001
-------------------------------------------------------------------------------------
Operating Revenues               19,267   $19,470    $22,359     $18,384    $79,480
-------------------------------------------------------------------------------------
Operating Income (Loss)           1,915    13,385      7,852      (2,014)    21,138
-------------------------------------------------------------------------------------
Net Income (Loss)                 1,573    13,543      7,871      (2,183)    20,804
-------------------------------------------------------------------------------------
Earnings (Loss) Per Share of
  common stock - basic          $  0.19   $  1.63    $  0.94     $ (0.26)   $  2.49
-------------------------------------------------------------------------------------
Earnings (Loss) Per Share of
  common stock - diluted        $  0.19   $  1.57    $  0.92     $ (0.26)   $  2.43
-------------------------------------------------------------------------------------
</Table>

     On November 1, 2002, the Company closed the sale of its interests in
Seabrook and received cash consideration of approximately $108.3 million for
its interests in the Seabrook Project. The Company realized a gain on the sale
of its Seabrook assets of approximately $59,774,000, or $7.12 and $6.81 per
basic and diluted share, respectively.


                                      F-21
<PAGE>





THE FOLLOWING REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS IS A COPY OF THE
PREVIOUSLY ISSUED ARTHUR ANDERSEN LLP REPORT ON HOUSTONSTREET EXCHANGE, INC.
ARTHUR ANDERSEN LLP HAS NOT REISSUED THIS REPORT.

HOUSTONSTREET EXCHANGE, INC.

Consolidated Financial Statements
as of December 31, 2000 and 1999
Together with Auditors' Report


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
HoustonStreet Exchange, Inc.:

    We have audited the accompanying consolidated balance sheets of
HoustonStreet Exchange, Inc. (a Delaware corporation) and subsidiaries as of
December 31, 2000 and 1999 and the related consolidated statements of
operations, shareholders' deficit and cash flows for the year ended December 31,
2000 and for the period from inception (April 27, 1999) to December 31, 1999.
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. 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
HoustonStreet Exchange, Inc. as of December 31, 2000 and 1999 and the results of
its operations and its cash flows for the year ended December 31, 2000 and for
the period from inception to December 31, 1999 in conformity with accounting
principles generally accepted in the United States.

    The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the Company has suffered recurring losses from operations,
since inception, has a net capital deficiency and expects to incur additional
losses that, along with current conditions in the capital markets, raise
substantial doubt about the Company's ability to continue as a going concern.
Management's plans in regard to these matters are also described in Note 1 and
Note 12. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.




                                                             ARTHUR ANDERSEN LLP


Boston, Massachusetts
March 30, 2001



                                      F-22
<PAGE>









HOUSTONSTREET EXCHANGE, INC.
CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2000 AND 1999



<TABLE>
<CAPTION>
ASSETS
                                                                                            2000                  1999
                                                                                       ------------           ------------
<S>                                                                                    <C>                    <C>
Current Assets:
   Cash and cash equivalents                                                           $  4,499,466           $    133,471
   Restricted cash                                                                          223,145                     --
   Accounts receivable                                                                      183,877                  9,424
   Other current assets                                                                     303,150                 29,397
                                                                                       ------------           ------------
         Total current assets                                                             5,209,638                172,292

Property and Equipment (Note 3)                                                           7,794,747              3,098,530
Accumulated Depreciation                                                                 (2,752,595)              (286,407)
                                                                                       ------------           ------------
         Total property and equipment, net                                                5,042,152              2,812,123

Intangible Assets, net of amortization (Note 2)                                           1,706,834                     --

         Total assets                                                                  $ 11,958,624           $  2,984,415
                                                                                       ============           ============
LIABILITIES AND SHAREHOLDERS' DEFICIT

Current Liabilities:
   Accounts payable                                                                    $  6,246,730           $  1,962,948
   Accounts payable to parent                                                               569,766                     --
   Accrued expenses                                                                       1,579,269                111,383
   Notes payable to parent (Note 5)                                                       7,000,000              4,127,041
                                                                                       ------------           ------------
         Total current liabilities                                                       15,395,765              6,201,372

Commitments and Contingencies (Note 8)

Series A preferred stock; $0.01 par value - (Note 6)
    Authorized--3,760,003 shares
    Outstanding--3,760,003 shares                                                        14,100,011                     --
Series B preferred stock; $0.01 par value - (Note 6)
    Authorized 2,333,334 shares
    Outstanding--1,083,334 shares                                                        13,000,008                     --

Preferred Stock of Subsidiary (Note 6)                                                    7,333,334                     --

Shareholders' Deficit: (Note 6)
   Common stock; $0.01 par value-
     Authorized--50,000,000 shares
     Issued and outstanding--16,922,525 and 10,000,000 shares at December 31,
       2000 and 1999, respectively                                                          169,225                 100,000
   Additional paid-in capital                                                             5,404,075                  80,000
   Accumulated deficit                                                                  (43,443,794)             (3,396,957)
                                                                                       ------------            ------------
         Total shareholders' deficit                                                    (37,870,494)             (3,216,957)

         Total liabilities and shareholders' deficit                                   $ 11,958,624            $  2,984,415
                                                                                       ============            ============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-23
<PAGE>


HOUSTONSTREET EXCHANGE, INC.
CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2000 AND FOR THE PERIOD
FROM INCEPTION TO DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                          2000                  1999
                                                     ------------           ------------

<S>                                               <C>                    <C>
Operating Revenues (Note 1)                          $    523,393           $     59,186
Operating Expenses: (Note 1)
   Selling and marketing                                6,886,306                972,203
   Product development                                 11,796,000                893,126
   General and administrative                          14,742,000              1,208,312
   Depreciation and amortization                        2,540,396                286,407
   Impairment write-down of assets                      4,714,559                      0
                                                     ------------           ------------
         Total operating expenses                      40,679,261              3,360,048
         Operating loss                               (40,155,868)            (3,300,862)
Other Income and Expense
   Interest Expense                                      (195,627)               (97,482)
   Interest Income                                        337,816                  1,387
   Other Expenses                                         (33,158)                    --
                                                     ------------           ------------
         Total Other Income (Expenses)                    109,031                (96,095)
         Net loss                                    $(40,046,837)          $ (3,396,957)
                                                     ============           ============
Basic and Diluted Net Loss per Common Share          $      (2.71)          $      (0.34)
                                                     ============           ============
Weighted Average Shares Outstanding                    14,781,705             10,000,000
                                                     ============           ============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-24
<PAGE>

HOUSTONSTREET EXCHANGE, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDER'S
DEFICIT FOR THE YEAR ENDED DECEMBER
31, 2000 AND FOR THE PERIOD
FROM INCEPTION THRU
DECEMBER 31, 1999

<TABLE>
<CAPTION>

                                                      Common Stock                     ADDITIONAL                         TOTAL
                                                        SHARES                          PAID-IN        ACCUMULATED    SHAREHOLDERS'
                                                        ISSUED         AMOUNT           CAPITAL         DEFICIT          DEFICIT
                                                      ----------    ------------     ------------    ------------     ------------
<S>                                                     <C>                  <C>                    <C>                   <C>
Balance, Inception ............................              --     $         --     $         --    $         --     $         --
   Issuance of common stock, $0.01 par value ..      10,000,000          100,000           80,000              --          180,000
   Preferred stock, $0.01 par value ...........              --               --               --              --               --
   Net loss ...................................                                                        (3,396,957)      (3,396,957)
                                                   ------------     ------------     ------------    ------------     ------------
Balance, December 31, 1999 ....................      10,000,000     $    100,000     $     80,000    $ (3,396,957)    $ (3,216,957)
   Issuance of common stock, $0.01 par value ..       5,081,482           50,815        2,949,187              --        3,000,002
   Issuance of common stock in exchange for an
     intangible asset, $0.01 par value (Note 2)       1,781,043           17,810        1,763,233              --        1,781,043
   Exercise of stock options ..................          60,000              600            4,398              --            4,998
   Issuance of warrants in exchange for
     services (Note 6) ........................              --               --          607,257              --          607,257
   Net loss ...................................              --               --               --     (40,046,837)     (40,046,837)
                                                   ------------     ------------     ------------    ------------     ------------
Balance, December 31, 2000 ....................      16,922,525     $    169,225     $  5,404,075    $(43,443,794)    $(37,870,494)
                                                   ============     ============     ============    ============     ============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-25
<PAGE>


HOUSTONSTREET EXCHANGE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2000 AND FOR THE PERIOD
FROM INCEPTION THRU DECEMBER 31, 1999


<TABLE>
<CAPTION>
                                                                                            2000                   1999
                                                                                        ------------           ------------
<S>                                                                                     <C>                    <C>
Operating Activities:
   Net loss ..................................................................          $(40,046,837)          $ (3,396,957)
   Adjustments to reconcile net loss to net cash used in operating activities--
     Depreciation and amortization ...........................................             2,540,396                286,407
     Impairment writedown of assets ..........................................             4,714,559                      0
   Changes in operating assets and liabilities--
     Accounts receivable .....................................................              (174,453)                (9,424)
     Other current assets ....................................................              (273,753)               (29,397)
     Accounts payable ........................................................             4,283,782              1,962,948
     Accounts payable to parent ..............................................               569,766                     --
     Accrued expenses ........................................................             1,467,886                111,383
                                                                                        ------------           ------------
         Net cash used in operating activities ...............................           (26,918,654)            (1,075,040)
Investing Activities:
  Purchases of property and equipment ........................................            (8,803,518)            (3,098,530)
  Change in restricted cash ..................................................              (223,145)                    --
                                                                                        ------------           ------------
                                                                                          (9,026,663)            (3,098,530)
Financing Activities:
  Proceeds from issuance of common stock .....................................             3,000,002                180,000
  Proceeds from exercise of stock options ....................................                 4,998                     --
  Proceeds from issuance of Series A preferred stock .........................            14,100,011                     --
  Proceeds from issuance of Series B preferred stock .........................            13,000,008                     --
  Proceeds from preferred stock of subsidiary ................................             7,333,334                     --
  Notes payable to parent ....................................................             2,872,959              4,127,041
                                                                                        ------------           ------------
         Net cash provided by financing activities ...........................            40,311,312              4,307,041
         Net increase in cash and cash equivalents ...........................             4,365,995                133,471
Cash and Cash Equivalents, beginning of period ...............................               133,471                     --
                                                                                        ------------           ------------
Cash and Cash Equivalents, end of year .......................................          $  4,499,466           $    133,471
                                                                                        ============           ============
Supplemental Disclosure of Cash Flow Information:
  Cash paid during the period for interest ...................................          $         --           $     96,095
                                                                                        ============           ============
  Cash paid during the period for taxes ......................................          $         --           $         --
                                                                                        ============           ============
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-26
<PAGE>



                          HOUSTONSTREET EXCHANGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 2000

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS

    HoustonStreet Exchange, Inc. (HoustonStreet or the Company) developed and
operates HoustonStreet.com, an Internet-based trading platform and information
portal for wholesale energy-related commodities. HoustonStreet offers online
trading exchanges for electricity, crude oil and refined products in the United
States and exchanges for electricity in Europe. The Company was incorporated in
Delaware on April 27, 1999 (inception). HoustonStreet initially launched its
Internet-based wholesale electricity trading exchange in the Northeast in July
1999 and nationwide in September 1999. In May 2000, HoustonStreet launched
exchanges for crude oil, refined products and a new electricity platform
dedicated to standard products trading. In September 2000, HoustonStreet
launched an exchange for electricity in Europe with trading floors for the
United Kingdom, Germany, Belgium, Switzerland, Austria and the Netherlands.

    During fiscal year 2000, the Company established a new subsidiary,
HoustonStreet B.V. (United Kingdom), for the purpose of providing related
services primarily to European companies (HoustonStreet Exchange Europe).

    The Company is subject to certain risks common to rapidly growing
technology-based companies. Principal risks to the Company include the need to
obtain adequate financing to fund future expansion and operations, dependence on
key employees and suppliers, competition and market acceptance, the need to
manage growth and expansion and the need for successful marketing, development
and protection of its products and services to achieve profitable future
operations.

    The Company has incurred losses of $43,443,794 from inception through
December 31, 2000 and expects to incur additional losses. These losses have been
funded through borrowings from BayCorp Holdings (an affiliated company) and the
sale of common and preferred stock of the Company and its subsidiary. The future
viability of the Company is dependent on its ability to obtain necessary
additional financing and to generate cash from operations. The Company intends
to continue to obtain additional equity and debt financing in order to further
develop its products and markets and to meet working capital requirements.
Nonetheless, there can be no assurance that the Company will be able to raise
additional capital.

PRINCIPLES OF CONSOLIDATION

    The accompanying consolidated financial statements include the accounts of
the Company and its majority owned subsidiary, HoustonStreet B.V. All
significant intercompany balances and transactions have been eliminated.

    Statement of Financial Accounting Standards (SFAS) No. 52, Foreign Currency
Translation, establishes standards of financial accounting and reporting for
foreign currency transactions in financial statements of a reporting enterprise
and for translating foreign currency financial statements that are incorporated
in the financial statements of an enterprise by consolidation.

    Transaction gains or losses realized upon settlement of a foreign currency
transaction are included in the income statement. The Company determined that
the functional and the reporting currency of its subsidiary is the U.S. dollar.
The effects of translation of their financial statements are immaterial to the
consolidated statements as a whole.

USE OF ESTIMATES

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets, liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.



                                      F-27
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

CASH AND CASH EQUIVALENTS

    Cash equivalents are carried at cost plus accrued interest, which
approximates fair value. The Company considers all highly liquid investments
with an original maturity date of three months or less to be cash equivalents.

RESTRICTED CASH

    Restricted cash at December 31, 2000 represents cash that is required to be
held in escrow in accordance with a lease agreement for the Company's office
space in Portsmouth, New Hampshire.

REVENUE RECOGNITION

    Operating revenue consists of commissions for megawatt hours and thousands
of barrels (BBLS) traded on HoustonStreet.com and is recognized once the terms
of the trade have been accepted by both parties to the trade.

SELLING AND MARKETING EXPENSES

    Selling and marketing expenses include advertising and promotional
expenditures, payroll and expenses related for personnel engaged in marketing,
customer service and related activities.

PRODUCT DEVELOPMENT EXPENSES

    Product development expenses include payroll and related expenses for Web
site development and information technology personnel and Web content and design
expenses.

STOCK-BASED COMPENSATION

    SFAS No. 123, Accounting for Stock-Based Compensation, requires that stock
awards granted subsequent to January 1, 1995 be recognized as compensation
expense based on their fair value at the date of grant. Alternatively, a company
may use Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock
Issued to Employees, and disclose pro forma income amounts that would have
resulted from recognizing employee awards at their fair value. The Company has
elected to account for employee stock-based compensation expense under APB
Opinion No. 25 and make the required pro forma disclosures for compensation (see
Note 7).

INCOME TAXES

    The Company records income taxes in accordance with SFAS No. 109, Accounting
for Income Taxes. Under SFAS No. 109, the liability method is used in accounting
for income taxes. Under this method, deferred tax assets and liabilities are
determined based on differences between the financial reporting and tax basis of
assets and liabilities and are measured using enacted tax rates. A valuation
allowance is established against deferred tax assets unless the Company believes
it is more likely than not that the benefit will be realized.

LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

    SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of, requires that long-lived assets and certain
identifiable intangibles to be held and used by an entity be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The Company reviewed its
computer and software assets at December 31, 2000 and determined that there was
an impairment of $4,714,559 related to such assets. The related charge is
included in operating expenses in the accompanying consolidated statement of
operations for the year ended December 31, 2000.

FAIR VALUE OF FINANCIAL INSTRUMENTS

    The Company's financial instruments consist mainly of cash and cash
equivalents, accounts receivable, accounts payable and notes payable. The
carrying amount of the Company's cash and cash equivalents, accounts receivable
and accounts payable approximates


                                      F-28
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

fair value due to the short-term nature of these instruments. At December 31,
2000, the notes payable to parent bears interest at 10% and the carrying amount
approximates fair value. The notes payable at December 31, 1999 bear interest at
a variable market rate and the carrying amount approximates fair value.

NET LOSS PER SHARE

    Basic net loss per share is computed by dividing net loss by the weighted
number of common shares outstanding for all periods presented. Diluted net loss
per share reflects the dilutive effect of shares under option plans, warrants
and convertible preferred stock. Potentially dilutive shares, if any,
outstanding during the period have been excluded from diluted net loss per share
because their effect would be anti-dilutive.

    The following table reconciles the weighted average common shares
outstanding to the shares used in the computation of the basic and diluted
earnings per share outstanding:

<TABLE>
<CAPTION>
                                               PERIOD ENDED DECEMBER 31,
                                               -------------------------
                                                2000              1999
                                               ------            -------

<S>                                          <C>              <C>
Weighted average number of common shares
outstanding and used in basic and
diluted EPS calculation                      14,781,705       10,000,000

Shares under option plans,
warrants and convertible preferred stock,
excluded in computation of diluted
EPS due to antidilutive effects               4,971,186          215,804

</TABLE>

RECENT ACCOUNTING PRONOUNCEMENTS

    In March 1998, the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position (SOP) 98-1, Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use, requiring computer
software costs associated with internal-use software to be expensed as incurred
until certain capitalization criteria are met. The Company adopted SOP 98-1 for
the period ending December 31, 1999.

    In April 1998, the AICPA issued SOP 98-5, Reporting on Costs of Start-up
Activities, requiring all costs associated with preopening, preoperating and
organization activities to be expensed as incurred. The Company has charged all
such costs to operations for the periods ending December 31, 2000 and 1999.

     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities. In June
1999, the FASB issued SFAS No. 137, Accounting for Derivative Instruments and
Hedging Activities--Deferral of the Effective Date of SFAS No. 133, and in June
2000, issued SFAS No. 138, Accounting for Certain Derivative Instruments and
Certain Activities, an amendment to SFAS No. 133. This Statement, SFAS No. 133
as amended, establishes accounting and reporting standards requiring that every
derivative instrument (including certain derivative instruments embedded in
other contracts) be recorded in the balance sheet as either an asset or
liability measured at its fair value. SFAS No. 133 requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. Special accounting for qualifying hedges
allows a derivative's gains and losses to offset related results on the hedged
item in the income statement and requires that a company must formally document,
designate and assess the effectiveness of transactions that receive hedge
accounting.

    SFAS No. 133, as amended, is effective for fiscal years beginning after June
15, 2000. The Company completed its review and implementation of SFAS No. 133,
effective January 1, 2001. The Company did not identify any contracts that
qualify as derivatives under SFAS No. 133.



                                      F-29
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

2.  TRANSACTION WITH ENRONONLINE

    On December 4, 2000, the Company issued 1,781,043 shares of common stock to
Enron Net Works LLC, an affiliate of Enron North America Corp (Enron). Enron
owns and operates EnronOnline, an electronic energy trading platform. The common
stock was issued along with the right for Enron to receive (earn) an additional
763,305 shares of the Company's common stock based upon volumes transacted over
a linked trading platform and warrants to acquire an additional 2,544,347 shares
of the common stock of the Company, at par, within 60 days after the first
anniversary date on which the two sites are electronically connected (Technology
Interface Date). In addition, Enron has the right, at any time prior to the
Company's initial public offering, to purchase common stock offered by the
Company, at the then offering price, in order to avoid dilution of Enron's
ownership in the Company. In exchange, the Company received the right to
establish a link from HoustonStreet's online trading floor to the online trading
floor of Enron. The link allows all offers that are posted by Enron on its
online trading floor to be posted on the HoustonStreet online trading floor as
well. HoustonStreet registered traders will then have access to offers that are
posted by Enron without having to leave the HoustonStreet Web site. The right is
for a two-year period. Enron may extend the initial term for an additional
period of one year upon properly notifying the Company.

    The fair value of the common stock issued on December 4, 2000 has been
recorded by the Company in the accompanying consolidated statement of
shareholders' deficit with a corresponding intangible asset of $1,781,043. The
Company is amortizing the asset over the initial two-year period beginning in
December 2000. The balance presented in the accompanying balance sheet is net of
December 2000 amortization of $74,209. This asset will be periodically reviewed
for impairment based on current circumstances and an assessment of future cash
flows.

    The right to receive (earn) additional shares will be accounted for as the
trading volume thresholds are met, as defined in the agreement. The warrants, if
exercised, will be accounted for when the final value is fixed on the first
anniversary of the Technology Interface Date.

3.  PROPERTY AND EQUIPMENT

    Property and equipment are stated at cost less accumulated depreciation.
Expenditures that significantly improve or extend the life of an asset are
capitalized. Computer equipment and software consists of computer hardware,
external software application development costs and costs for upgrades and
enhancements to the system that result in additional functionality. Maintenance
and repairs are charged to expense when incurred. Depreciation of computer
equipment, software, office equipment and furniture is calculated on the
straight-line basis over an estimated useful life of three years.

    Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                           --------------------------------
                                                2000              1999
                                           --------------   ---------------
<S>                                      <C>              <C>
Computer equipment and software            $     7,460,822  $     2,965,942
Office equipment and furniture                     333,925          132,588
                                           ---------------  ---------------
                                                 7,794,747        3,098,530
Less--Accumulated depreciation and
   amortization                                 (2,752,595)        (286,407)
                                           ---------------  ---------------
                                           $     5,042,152  $     2,812,123
                                           ===============  ===============

</TABLE>

    Depreciation and amortization expense was $7,254,955 (including a $4,714,559
impairment charge in 2000, see Note 1) and $286,407 for the periods ended
December 31, 2000 and 1999, respectively.



                                      F-30
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

4.  ACCRUED EXPENSES

    Accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                           --------------------------------
                                                2000              1999
                                           --------------   ---------------
<S>                                      <C>              <C>
Accrued professional services              $       989,351  $       102,241
Taxes other than income taxes                       17,000            9,142
Accrued employee payroll and vacation
   costs                                           265,454                -
Other accruals                                     307,464                -
                                           ---------------  ---------------
                                           $     1,579,269  $       111,383
                                           ===============  ===============

</TABLE>

5.  NOTES PAYABLE

    On September 21, 2000, the Company entered into a Promissory Note and
Revolving Credit Agreement with BayCorp in the amount of $7,000,000 at a 10%
annual interest rate, due December 31, 2000. As of December 31, 2000, $7,000,000
was outstanding under this agreement. As this amount has not been repaid as
anticipated, the Company is in default under this agreement as of December 31,
2000. See footnote 12 for further discussion.

    On May 25, 1999, the Company entered into a Promissory Note and Revolving
Credit Agreement with BayCorp in the amount of $1,000,000 and at an annual
interest rate equal to the prime rate (7.5% at December 31, 1999) minus 100
basis points. As of December 31, 1999, $1,000,000 was outstanding under this
agreement. The agreement terminated and the outstanding balance was paid in full
in fiscal year 2000.

    On October 7, 1999, the Company entered into a Promissory Note and Revolving
Credit Agreement with BayCorp in the amount of $4,000,000, also at an annual
interest rate equal to the prime rate minus 100 basis points. As of December 31,
1999, $3,127,041 was outstanding under this agreement. The agreement terminated
and the outstanding balance was paid in full in fiscal year 2000.

6.  STOCK TRANSACTIONS AND SHAREHOLDER'S DEFICIT

AUTHORIZED CAPITAL

    At December 31, 2000, the authorized capital stock of the Company consists
of 50,000,000 shares of common stock, $0.01 par value per share, of which
16,922,525 shares were issued and outstanding; 3,760,003 Series A convertible
preferred shares, authorized, issued and outstanding, $0.01 par value per share,
and 2,333,334 Series B convertible preferred shares, $0.01 par value per share,
authorized, 1,083,334 issued and outstanding.

PREFERRED STOCK

    Preferred stock may be issued from time to time in one or more series by the
Board of Directors. Any shares of preferred stock that may be redeemed,
repurchased or acquired by the Company may be reissued, except as otherwise
provided by law. Different series of preferred stock shall not be construed to
constitute different classes of shares for the purposes of voting by classes
unless expressly provided.

    The Company has authorized for issuance 6,093,337 shares of preferred stock
as of December 31, 2000, of which 3,760,003 shares are designated as Series A
convertible preferred stock (Series A stock) and 2,333,334 shares are designated
as Series B convertible preferred stock (Series B stock).



                                      F-31
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

SERIES A AND B CONVERTIBLE PREFERRED STOCK

The rights, preferences and privileges of the Series A and B stock are as
follows:

       DIVIDENDS

       The holders of Series A and B stock will be entitled to receive cash
       dividends, when and if declared by the Company's Board of Directors. No
       cash dividends may be declared or paid on any other class or series of
       HoustonStreet stock unless the dividends have been declared and paid on
       the Series A and B stock. The Company does not foresee declaring or
       paying any dividends in the future.

       OPTIONAL CONVERSION

       Each share of Series A or B stock may be converted at any time, at the
       option of the holder into one share of common stock. This conversion rate
       is subject, with certain exceptions, to weighted average antidilutive
       adjustment in the event of subsequent issuances of capital stock for less
       than $3.75 per share for the Series A stock and $12.00 per share for the
       Series B stock. The Company may issue shares of common stock in
       connection with a merger or acquisition or to employees, directors and
       consultants at any price without triggering an antidilutive adjustment.
       This conversion rate is also subject to proportionate adjustment for
       stock splits, stock dividends, combinations and similar
       recapitalizations.

       MANDATORY CONVERSION

       Series A and B stock not converted sooner will be automatically converted
       into common stock upon the closing of the Company's initial underwritten
       qualified public offering of common stock pursuant to an effective
       registration statement under the Securities Act of 1933. A qualified
       initial underwritten public offering will be deemed to occur when the
       Company sells common stock pursuant to an effective registration
       statement under the Securities Act, resulting in gross proceeds to the
       Company of at least $25.0 million, at a price to the public of at least
       $9.50 per share (as adjusted for stock splits, stock dividends,
       recapitalizations and similar events). Under automatic conversion, no
       adjustments will be made for accrued and unpaid dividends and no accrued
       and unpaid dividends will be paid on the Series A or B stock.

       VOTING

       Each share of Series A and B stock is entitled to a number of votes equal
       to the number of shares of common stock into which each such share is
       then convertible (initially one). Except as otherwise required by law or
       the Company's Certificate of Incorporation, holders of Series A and B
       stock vote together with the holders of common stock and all other shares
       of capital stock as a single class. Holders of Series A and B stock do
       not have cumulative voting rights. The terms of the Series A and B stock
       may not be amended so as to affect adversely the Series A and B stock
       without the approval of the holders of 75% of the then outstanding shares
       of Series A and B stock.

       REDEMPTION

       Each holder of at least 5% of the then outstanding shares of Series A or
       B stock may request that the Company redeem the holder's outstanding
       shares of Series A or B stock in three equal annual installments on each
       of the fourth, fifth and sixth anniversaries of their initial issuance.
       The redemption price is $3.75 per share of Series A stock and $12.00 per
       share of Series B stock (subject to appropriate adjustment in the event
       of stock dividends, stock splits, combinations or other similar
       recapitalizations). This stock's redemption amount is currently equal to
       its carrying value. In addition, each holder of at least 5% of the then
       outstanding shares of Series A or B stock may request that the Company
       redeem the holder's outstanding shares of Series A or B stock at any time
       at a price per share equal to the par value of the Series A or B stock
       ($0.01).

       REGISTRATION RIGHTS

       The holders of shares of Series A and B stock have certain demand
       registration rights that enable them to require the Company to register
       their shares at any time after the earlier of (i) the third anniversary
       date of their initial issuance or (ii) 180 days after


                                      F-32
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

       the closing of the Company's first underwritten public offering. In
       addition, holders of Series A and B stock have piggyback registration
       rights with respect to offerings by the Company, subject to customary
       underwriter cutbacks and other restrictions.

       LIQUIDATION PREFERENCE

       In the event of the voluntary or involuntary liquidation, dissolution or
       winding-up of the Company, the holders of Series A stock then outstanding
       are entitled to be paid out of the assets of the Company available for
       distribution to its stockholders, on a pari passu basis with the holders
       of Series B stock then outstanding, after and subject to the payment in
       full of all amounts required to be distributed to the holders of capital
       stock (if any) ranking on liquidation prior and in preference to the
       Series A stock, an amount equal to $3.75 per share and $12.00 per share
       for the Series A and B stock, respectively, plus any declared but unpaid
       on such shares. After the payment of all liquidation preferences, the
       Company's remaining assets available for distribution among stockholders
       would be shared by the Company's stockholders holding stock that ranks
       junior to the Series A and Series B stock, including common stockholders.
       A consolidation or merger of the Company with or into one or more
       corporations, or a sale of all or substantially all of the Company's
       assets, will be deemed to be a liquidation of the Company. However, each
       holder of Series A or B stock may elect otherwise as to that holder's
       shares of Series A or B stock.

PREFERRED STOCK OF SUBSIDIARY

    At December 31, 2000, the authorized capital stock of HoustonStreet B.V. (HS
B.V.) consists of 20,000,000 ordinary shares authorized, 10,000,000 of which is
issued, outstanding and owned by the Company, 9,999,997 preference A shares
authorized, 1,629,627 issued and outstanding and 1 preference B share, 1
preference C share and 1 preference D share, authorized, issued and outstanding.
Each share has a nominal value of one Euro cent (EUR 0,01).

    During 2000, a total of 1,629,630 preference shares were sold, resulting in
proceeds of $7,333,334 to HS B.V.

    Preference shares can be converted into ordinary shares as the request of
the holder thereof made by way of a conversion notice, on a one-to-one basis, or
automatically upon the occurrence of a mandatory conversion event. In the event
of an issue of shares each existing shareholder has a preemption right in
respect of the shares to be issued in proportion to the aggregate nominal amount
of his shares.

    No holder of preference shares may transfer stock shares without first
giving notice to HS B.V., and the other preference shareholders and providing
them with the opportunity to purchase on a pro rata basis such shares on the
same terms and conditions as the prospective purchaser of such shares.

    In the event of dividend being approved and declared by a resolution of the
general meeting based upon a proposal by the Board, the holders of preference
shares then outstanding are entitled to be paid out an amount equal to $4.50 per
share, and after that, the dividend remaining for distribution shall be paid to
all holders of ordinary shares equally per share, up to a limit of $4.50 per
share, after which the dividend then remaining for distribution shall be
distributed to all shareholders equally on a per share basis.

    In the event of the voluntary or involuntary liquidation, dissolution or
winding-up of HS B.V., the holders of preference shares then outstanding are
entitled to be paid out of the assets of HS B.V. available for distribution to
its shareholders, an amount equal to $4.50 per share, and after that, an amount
equal to any declared but unpaid dividend to which the holders of preference
shares are entitled. The HS B.V.'s remaining assets available for distribution
among shareholders shall be paid to all holders of ordinary shares equally per
share, up to a limit of $4.50 per share, after which the assets remaining for
distribution shall be paid to all holders of ordinary shares which have paid
$6.00 for those ordinary shares, up to a limit of $1.50 per share, after which
the assets remaining for distribution shall be distributed to all shareholders
equally on a per share basis.

    HS B.V. has authorized and approved an Incentive Warrants Plan and a
Performance Warrants Plan. Under the Incentive Warrants Plan, preferred
shareholders may earn up to 125,000 shares each, based on being involved as a
party in certain trading volumes transacted through HS B.V. within a set period
of time. These warrants have an exercise price of $6.00 per share. No such
warrants were issued as of December 31, 2000.

    Under the Performance Warrants Plan, preferred shareholders earn warrants
based on meeting certain requirements within a set period of time. Such warrants
have an exercise price of $4.50 per share. No such warrants were issued as of
December 31, 2000.



                                      F-33
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

COMMON STOCK

    Except as otherwise required by law or provided in the Company's Certificate
of Incorporation, each share of common stock is entitled to one vote on all
matters to be voted on by stockholders. Holders of common stock do not have
cumulative voting rights. Holders of common stock are entitled to receive such
dividends (if any) as may be declared by the Board of Directors out of funds
legally available therefor. In the event of the voluntary or involuntary
liquidation or dissolution of the Company and after payment of all creditors and
liquidation preferences, including the liquidation preference of any preferred
stock, the holders of common stock are entitled to share the remaining net
assets of the Company.

WARRANTS

    In December 2000, the Company issued 60,000 warrants to a consulting company
with an exercise price equal to $0.01 per share, in exchange for consulting
services provided by such company. The company accounted for the issuance of
such warrants in accordance with SFAS No. 123, Accounting for Stock-Based
Compensation, which establishes the measurement principles for transactions in
which equity instruments are issued in exchange for the receipt of goods or
services. Such transactions are measured at the fair value of the consideration
received or the fair value of the equity instruments issued according to
whichever is more reliably measurable. The Company accounted for such warrants
based on the fair value of the services received. The Company recorded the
expense in the consolidated statements of operations and the corresponding
credit in additional paid-in capital.

7.  COMMON STOCK OPTIONS

    In June 1999, the Company's Board of Directors (the Board) approved the
Company's 1999 Stock Incentive Plan (the 1999 Plan), which provides for the
grant of incentive and nonqualified stock options for the purchase of up to an
aggregate of 2,000,000 shares of the Company's common stock by management,
employees, consultants, advisors and directors of the Company. On September 7,
2000, the number of shares authorized to be issued pursuant to the 1999 Plan was
increased from 2,000,000 to 3,000,000. As of December 31, 2000, options to
purchase an aggregate of 2,138,708 shares of common stock at a weighted average
option exercise price of $4.16 per share were outstanding under the 1999 Plan.

    The 1999 Plan provides for the grant of incentive stock options intended to
qualify under Section 422 of the Internal Revenue Code and nonstatutory stock
options. All of the Company's employees, officers, directors, consultants and
advisors (and any individuals who have accepted an offer for employment) are
eligible to be granted options, restricted stock awards or other stock-based
awards under the 1999 Plan. Under present law, however, incentive stock options
may only be granted to employees.

    Optionees receive the right to purchase a specified number of shares of
common stock at a specified option price subject to other terms and conditions,
as specified, in connection with the option grant. The Board establishes the
exercise price at the time each option is granted. Optionees may pay the
exercise price of their options by cash, check or in connection with a cashless
exercise through a broker, by surrender to the Company of shares of common
stock, by delivery to the Company of a promissory note or by any combination of
the permitted forms of payment.

    The Company's Board administers the 1999 Plan. The Board has the authority
to adopt, amend and repeal the administrative rules, guidelines and practices
relating to the plan and to interpret its provisions. The Board may delegate
authority under the 1999 Plan to one or more executive officers or committees of
the Board. Subject to any applicable limitations contained in the 1999 Plan, the
Board or any committee to which the Board delegates authority, as the case may
be, selects the recipients of awards and determines (i) the number of shares of
common stock covered by options and the dates upon which the options become
exercisable; (ii) the exercise price of options and (iii) the duration of the
options.

    No award may be granted under the 1999 Plan after June 2009, but the vesting
and effectiveness of awards previously granted may extend beyond that date. The
Company's Board of Directors may at any time amend, suspend or terminate the
1999 Plan.

    The Company has elected to account for its stock-based compensation plans
under APB Opinion No. 25. However, for pro forma disclosure purposes, the
Company has computed the compensation expense in 2000 and 1999 for all options
granted using the Black-Scholes option pricing model prescribed by SFAS No. 123.
The fair value of the options granted in 2000 and 1999 is estimated on the date
of grant using the following assumptions: a dividend yield of 0%, and expected
volatility of 0% and an expected life of seven years for each option grant, as
well as a risk-free interest rate of 6.22% for 2000 and 6.12% for 1999.



                                      F-34
<PAGE>


HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

    If the Company had accounted for the Plan in accordance with SFAS No. 123,
the Company's net loss and net loss per share would have been reduced to the
following pro forma amounts:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                           --------------------------------
                                                2000              1999
                                           --------------   ---------------
<S>                                      <C>              <C>
Net loss, as reported..................    $   (40,046,837) $    (3,396,957)
Net loss, pro forma....................        (40,684,799)      (3,452,996)
Basic and diluted net loss per common
   share, as reported..................             (2.71)           (0.34)
Basic and diluted net loss per common
   share, pro forma....................             (2.75)           (0.35)

</TABLE>


    At December 31, 2000 and 1999, 801,292 and 1,160,000 shares of common stock
were available for future grant under the 1999 Plan.

    The following table summarizes information about options outstanding and
exercisable at December 31, 2000 and 1999:

<TABLE>
<CAPTION>
                                                                                Weighted
                                                               Range of          Average
                                               Shares      Exercise Prices    Exercise Price
                                           --------------  ---------------    --------------
<S>                                      <C>             <C>               <C>
Outstanding, inception...............                   -   $            -    $            -
   Granted...........................             840,000        0.08-1.25              0.87
   Exercised.........................                   -                -                 -
   Canceled..........................                   -                -                 -
                                           --------------   --------------    --------------
Outstanding, December 31, 1999.......             840,000        0.08-1.25              0.87
   Granted...........................           1,410,800        2.75-8.00              5.95
   Exercised.........................             (60,000             0.08              0.08
   Canceled..........................             (52,092)       2.75-8.00              4.39
                                           --------------   --------------    --------------
Outstanding, December 31, 2000.......           2,138,708   $    0.08-8.00    $         4.16
                                           ==============   ==============    ==============
Exercisable, December 31, 2000.......             615,032   $    0.08-8.00    $         2.73
                                           ==============   ==============    ==============
Exercisable, December 31, 1999.......                   -                -                 -
                                           ==============   ==============    ==============

</TABLE>

<TABLE>
<CAPTION>
                                         Number of                          Number of
                     Fair Value at        Options      Remaining Life        Options
Exercise Price       Date of Grant      Outstanding        in Years        Exercisable
--------------       -------------      -----------        --------        -----------
<S>                 <C>                     <C>            <C>                 <C>
$      0.08         $       0.04              210,000         6                   67,849
       1.25                 0.57              570,000         6                  269,904
       2.75                 1.03              449,977         7                  150,789
       3.75                 1.40               80,000         7                   21,484
       8.00                 2.78              828,731         7                  105,006
                                      ---------------                    ---------------
                                            2,138,708                            615,032
                                      ===============                    ===============

</TABLE>


                                      F-35
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued


HOUSTONSTREET B.V. 2000 STOCK OPTION PLAN

    The Company, as the sole shareholder of HoustonStreet B.V. (HS B.V.),
approved and adopted the HS B.V. 2000 Stock Option Plan on October 23, 2000. The
HS B.V. plan authorized the issuance of up to 2,000,000 ordinary shares of the
capital of HS B.V. or the granting of rights to subscribe for such shares, with
a nominal value of EUR 0.01. As of December 31, 2000, 1,156,444 shares had been
granted under this plan with strike prices ranging from $1.25 to $4.00 vesting
in the average over three years and having a term of eight years.

8.  COMMITMENTS AND CONTINGENCIES

    The Company currently leases office and fixed assets under noncancelable
operating leases. Rental expense under operating lease agreements for the year
ended December 31, 2000 and for the period from inception to December 31, 1999
was $128,046 and $26,395, respectively.

    Future minimum commitments under these lease agreements as of December 31,
2000 are as follows:

<TABLE>
<CAPTION>
                                    OPERATING
Year Ending December 31,             LEASES
------------------------         ---------------
<S>                            <C>
   2001.................         $       495,100
   2002.................                 566,924
   2003.................                 562,424
   2004.................                 562,424
   2005.................                 406,684
   Thereafter...........                  94,324
                                 ---------------
        Total...........         $     2,687,880
                                 ===============
</TABLE>

9.  INCOME TAXES

    Due to losses incurred since Inception, there is no income tax benefit in
the periods presented. As of December 31, 2000, the Company had approximately
$32 million of federal net operating loss carryforwards, which begin to expire
in the year 2014. A full valuation allowance was established for the net
deferred tax asset, as realization of the tax benefit is not assured. In
addition, the Company's utilization of its net operating loss carryforwards may
be limited pursuant to the Tax Reform Act of 1986, due to cumulative changes in
ownership in excess of 50% that have or may occur.

    Accumulated deferred income taxes consisted of the following at December 31,
2000 and 1999:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                           --------------------------------
                                                2000              1999
                                           ---------------  ---------------
<S>                                        <C>              <C>
 Deferred tax assets-
   Property and equipment...............   $     3,643,167  $             -
   Accruals.............................           103,527                -
   Net operating loss carryforwards.....        12,291,358        1,405,313
                                           ---------------  ---------------
         Total deferred assets..........        16,038,052        1,405,313
   Depreciation.........................                 -          (82,418)
   Valuation allowance..................       (16,038,052)      (1,322,895)
                                           ---------------  ---------------
         Net deferred taxes.............   $             -  $             -
                                           ===============  ===============

         </TABLE>




                                      F-36
<PAGE>
HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

    The total income tax provision set forth above represents 0% in the periods
ended December 31, 2000 and 1999. The following table reconciles the statutory
federal income tax rate to the 0% provision:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                           --------------------------------
                                                2000              1999
                                           ---------------  ---------------
<S>                                       <C>              <C>
Loss before taxes......................    $   (40,046,837) $    (3,396,957)
Federal statutory rate.................                34%              34%
Federal income tax benefit at statutory
   levels..............................    $   (13,615,925) $    (1,154,965)
(Decrease) increase from statutory
   levels-State tax, net of federal
   tax benefit.........................         (1,099,232)        (155,411)
  Valuation allowance..................         14,715,157        1,322,895
  Other................................                  -          (12,519)
                                           ---------------  ---------------
Effective federal income tax expense...    $             -  $             -
                                           ===============  ===============

</TABLE>

10. RELATED PARTY TRANSACTIONS

    On April 27, 1999, the Company entered into a Management and Administrative
Services Agreement with BayCorp. Under this agreement as of December 31, 2000,
approximately seven administrative employees of BayCorp provide to the Company
certain administrative services, including human resources, accounting and
finance management services. The Agreement automatically renews on a yearly
basis, subject to termination by either party upon 30 days' notice. Beginning in
May 1999, the Company paid $53,451 per month to BayCorp for these services. This
amount was renegotiated in May 2000 for the period May through December 2000,
and is subject to negotiation annually thereafter. The management fee for 2001
has been negotiated at $26,000 per month. During the periods ended December 31,
2000 and 1999, the Company recorded interest charges to BayCorp of $175,000 and
$96,095, respectively, in relation to the outstanding notes payable to parent
(see Note 5). As of December 31, 2000 and 1999, the Company owed BayCorp
Holdings $7,000,000 and $4,127,041 for notes payable, $195,600 and $97,000 in
accrued interest on the notes and $394,200 and $0 for management services,
respectively.

    For the periods ending December 31, 2000 and 1999, $14,294, or 3%, and
$30,184, or 51%, of total revenue were derived from trades involving Great Bay
Power Corporation, a wholly owned subsidiary of BayCorp.

    For the period ending December 31, 2000, approximately 31% of revenue was
from a customer who is also a preferred stock shareholder of the Company.

11. SEGMENT INFORMATION

    The Company has adopted SFAS No. 131, Disclosures about Segments of an
Enterprise and Related Information. SFAS No. 131 requires financial and
supplementary information to be disclosed on an annual and interim basis of each
reportable segment of an enterprise. SFAS No. 131 also establishes standards for
related disclosures about product and services, geographic areas and major
customers. Operating segments are identified as components of an enterprise
about which separate discrete financial information is available for evaluation
by the chief decision maker, or decision making group, in making decisions how
to allocate resources and assess performance. The Company's chief decision maker
is the chief executive officer.



                                      F-37
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued


    The Company evaluates its operations in two segments: HoustonStreet Exchange
U.S.A. and HoustonStreet Exchange Europe.

<TABLE>
<CAPTION>
                                               Period Ended December 31,
                                           --------------------------------
                                                2000              1999
                                           ---------------  ---------------
<S>                                        <C>              <C>
Net Sales:
   HoustonStreet Exchange Inc. .........   $       430,525  $        59,186
   HoustonStreet Exchange Europe .......            92,868                -
                                           ---------------  ---------------
                                           $       523,393  $        59,186
                                           ===============  ===============
Operating Loss:
   HoustonStreet Exchange Inc. .........   $   (33,750,330) $    (3,300,862)
   HoustonStreet Exchange Europe .......        (6,155,538)               -
                                           ---------------  ---------------
                                           $   (39,905,868) $    (3,300,862)
                                           ===============  ===============
Total Assets:
   HoustonStreet Exchange Inc. .........   $     8,982,493  $     2,984,415
   HoustonStreet Exchange Europe .......         2,976,131                -
                                           ---------------  ---------------
                                           $    11,958,624  $     2,984,415
                                           ===============  ===============

</TABLE>

12. SUBSEQUENT EVENTS

    On March 31, 2001, HoustonStreet closed on $3.9 million in additional
funding. Of this amount, $2.9 million was funded on March 30, 2001, including
$450,000 from BayCorp. A subsequent closing will be held at which time the
remaining $1.0 million will be funded. This subsequent closing will occur on the
third business day following the first period of any 30 consecutive calendar
days after beginning operations during which the Company has maintained 90%
platform availability with respect to its natural gas platform and Enron Online
link (except where such platform availability cannot be maintained by the
Company because of the acts or omissions, outside the control of the Company, of
third-party service providers, Web hosting providers, software providers and
other third parties). In addition, the Company's Board of Directors authorized
the Company to raise an additional $1.5 million on the same terms, provided that
such additional financing is closed by April 13, 2001.

    This financing involves the sale by HoustonStreet of senior secured notes,
warrants to purchase Series C preferred stock at $0.15 per share and warrants to
purchase the Company's common stock at $2.50 per share. Collectively, these
securities are referred to as the "HoustonStreet Series C Units."

    In addition, as part of the initial closing, BayCorp agreed to tender its
$7.0 million note, together with approximately $1.0 million in accrued interest
and penalties on the note and past due management fees as of March 2001 for
approximately $8.0 million of HoustonStreet Series C Units.

                                      F-38
<PAGE>



HOUSTONSTREET EXCHANGE, INC.

CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2002 AND DECEMBER 31, 2001 - UNAUDITED

ASSETS

<TABLE>
<CAPTION>
                                                                  2002                   2001
                                                              ------------           ------------
<S>                                                         <C>                    <C>
Current Assets:
   Cash and cash equivalents .......................          $    482,321           $    405,785
   Accounts receivable .............................                86,104                 53,459
   Other current assets ............................                16,813                  4,162
                                                              ------------           ------------
         Total current assets ......................               585,238                463,406
Property and Equipment .............................             2,403,013              2,403,013
Accumulated Depreciation ...........................            (2,403,013)            (1,610,057)
                                                              ------------           ------------
         Total property and equipment, net .........                     0                792,956
         Total assets ..............................          $    585,238           $  1,256,362
                                                              ============           ============
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current Liabilities:
   Accounts payable ................................          $     20,780           $    181,780
   Note Payable - Series C (Note 5) ................            12,381,532             11,952,296
   Accrued expenses ................................               156,000              2,650,001
                                                              ------------           ------------
         Total current liabilities .................            12,558,312             14,784,077
Commitments and Contingencies (Note 8)
Series A Preferred Stock; $0.01 par value - (Note 6)
  Authorized--3,760,003 shares
  Outstanding--3,478,353 shares ....................            14,100,000             14,100,000
Series B Preferred Stock; $0.01 par value - (Note 6)
  Authorized 2,333,334 shares
  Outstanding--1,083,334 shares ....................            13,000,006             13,000,006
Series C - Preferred Warrants  (Note 5) ............             4,780,929              4,780,929
Preferred Stock of Subsidiary (Note 6) .............                    --              7,333,334
Shareholders' Deficit: (Note 6)
   Common stock; $0.01 par value-
     Authorized--270,950,000 shares
     Issued and outstanding-- 16,973,393 and
     16,473,393, respectively ......................               178,639                173,639
   Additional paid-in capital ......................            12,793,403              5,465,069
   Accumulated deficit .............................           (56,826,051)           (58,380,693)
                                                              ------------           ------------
         Total shareholders' deficit ...............           (43,854,009)           (52,741,985)
         Total liabilities and shareholders' deficit          $    585,238           $  1,256,362
                                                              ============           ============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-39
<PAGE>

HOUSTONSTREET EXCHANGE, INC.

CONSOLIDATED STATEMENTS OF INCOME
AS OF DECEMBER 31, 2002 AND DECEMBER 31, 2001 - UNAUDITED

<TABLE>
<CAPTION>
                                                         2002                    2001
                                                     ------------           ------------
<S>                                               <C>                    <C>
Operating Revenues ..............................    $  1,689,906           $  1,899,498
Operating Expenses:
   Selling and marketing ........................         546,939              1,353,182
   Product development ..........................         392,157              2,327,212
   General and administrative ...................          60,000              2,306,717
   Depreciation and amortization ................         792,955              2,924,705
   Impairment writedown of assets ...............              --              3,010,333
                                                     ------------           ------------
         Total operating expenses ...............       1,792,051             11,922,149
         Operating loss .........................        (102,145)           (10,022,651)
Other Income and Expense
  Interest Expense ..............................      (1,020,676)            (5,974,779)
  Other Income ..................................         295,463               (134,094)
                                                     ------------           ------------
         Total Other Expense ....................        (725,213)            (6,108,873)
Net loss before Extraordinary Gain ..............        (827,358)           (16,131,524)
Extraordinary Gain: Debt Restructuring ..........       2,382,000              1,194,625
                                                     ------------           ------------
Net Income/(Loss) ...............................    $  1,554,642           $(14,936,899)
                                                     ============           ============
Basic and Diluted Net Income/(Loss)per Common
  Share..........................................    $        .09           $      (0.87)
                                                     ============           ============
Weighted Average Shares Outstanding .......            16,723,393             17,076,249
                                                     ============           ============
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-40
<PAGE>

HOUSTONSTREET EXCHANGE, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDER'S DEFICIT
FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001 - UNAUDITED


<TABLE>
<CAPTION>

                                                              COMMON STOCK
                                                        -------------------------    ADDITIONAL                      TOTAL
                                                          SHARES                      PAID-IN      ACCUMULATED   SHAREHOLDERS'
                                                          ISSUED        AMOUNT        CAPITAL        DEFICIT        DEFICIT
                                                        ----------   ------------   ------------   ------------  -------------
<S>                                                     <C>          <C>           <C>            <C>            <C>
Balance, December 31, 2000 .........................    16,922,525   $    169,225  $  5,404,075   $(43,443,794)  $(37,870,494)
  Issuance of common stock in exchange for an
  intangible asset, $0.01 par value - reversal due to
  contract default .................................      (890,521)            --            --             --             --
Exercise of stock options ..........................        14,722            147         1,079             --          1,226
Issuance of common stock in exchange for services,
$0.01 par value ....................................       426,667          4,267        59,915             --         64,182
Net loss ...........................................            --             --            --    (14,936,899)   (14,936,899)
                                                      ------------   ------------  ------------   ------------   ------------
Balance, December 31, 2001 .........................    16,473,393   $    173,639  $  5,465,069   $(58,380,693)  $(52,741,985)
                                                      ============   ============  ============   ============   ============
Issuance of Common Stock ...........................       500,000          5,000        (5,000)            --             --
Dissolution of Subsidiary
  Preferred Stock ..................................            --             --     7,333,334             --      7,333,334
Net income (loss) ..................................            --             --            --      1,554,642      1,554,642
                                                      ------------   ------------  ------------   ------------   ------------
Balance, December 31, 2002 .........................    16,973,393   $    178,639  $ 12,793,403   $(56,826,051)  $(43,854,009)
                                                      ============   ============  ============   ============   ============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.




                                      F-41
<PAGE>





HOUSTONSTREET EXCHANGE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2002 AND DECEMBER 31, 2001 - UNAUDITED


<TABLE>
<CAPTION>
                                                                                           2002              2001
                                                                                      ---------------  ---------------
<S>                                                                                   <C>              <C>
Operating Activities:
   Net Income (Loss)................................................................  $     1,554,642  $   (14,936,899)
   Adjustments to reconcile net loss to net cash used in operating activities--
     Depreciation and amortization .................................................          792,955        7,726,623
     Impairment write down of assets ...............................................               --        3,010,333
   Changes in operating assets and liabilities--
     Accounts receivable ...........................................................           76,649        1,048,167
     Other current assets ..........................................................          (28,801)         106,416
     Accounts payable ..............................................................         (799,865)      (7,265,428)
     Accrued expenses ..............................................................       (1,519,044)       1,773,578
                                                                                       --------------   --------------
         Net cash provided by (used in) operating activities .......................           76,536       (8,537,210)
Investing Activities:
  Change in Restricted Cash ........................................................               --          223,146
Financing Activities:
  Proceeds from issuance of common stock ...........................................               --           64,180
  Proceeds from exercise of stock options ..........................................               --            1,226
  Proceeds from the issuance of Notes ..............................................               --        4,154,977
                                                                                      ---------------  ---------------
         Net cash provided by financing activities .................................               --        4,220,383
         Net increase (decrease) in cash and cash equivalents ......................           76,536       (4,093,681)
Cash and Cash Equivalents, beginning of period .....................................          405,785        4,499,466
                                                                                      ---------------  ---------------
Cash and Cash Equivalents, end of year .............................................  $       482,321  $       405,785
                                                                                      ===============  ===============
Supplemental Disclosure of Cash Flow Information:
  Cash paid during the period for interest .........................................  $             -  $             -
                                                                                      ===============  ===============
  Cash paid during the period for taxes ............................................  $             -  $             -
                                                                                      ===============  ===============
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.



                                      F-42
<PAGE>


                               HOUSTONSTREET, INC.
                    NOTES TO FINANCIAL STATEMENTS - UNAUDITED
                           DECEMBER 31, 2002 and 2001



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS

    HoustonStreet, Inc. ("HoustonStreet" or the "Company") was incorporated in
Delaware on April 27, 1999. HoustonStreet developed and operates
HoustonStreet.com, an Internet-based, independent crude oil and refined products
trading exchange in the United States. In 2001, HoustonStreet significantly
downsized its organization and shut down its electricity trading platforms in
the United States and in Europe, shifting it business focus to its crude oil and
refined products trading platforms.

    HoustonStreet operates in a very competitive market. Its main competitors
are numerous OTC telephone brokers and several online exchanges such as
IntercontinentalExchange and Tradespark. HoustonStreet believes, however, that
it is currently the only remaining online exchange for the OTC physical crude
oil and refined products markets. Other online exchanges focus primarily on
natural gas, power, and financial crude oil markets such as swaps and options.
HoustonStreet has exited the natural gas and power markets and currently
focuses exclusively on the physical crude oil markets.

    HoustonStreet's crude oil platform includes several trading floors,
organized by grade and location. The platform allows for a user-customized view
where the user can specify which markets should appear together on a floor,
regardless of grade, location or type. HoustonStreet's refined products
platform includes several trading floors, organized by commodity, pipeline and
geographic location. Bids and offers are segmented by trading period (month and
cycle) and by grade. Commodities traded include numerous grades of gasoline
and distillates, specifically jet fuel, number 2 heating oil, low sulfur
diesel, regular gas, regular reformulated gas, premium gas and premium
reformulated gas. In 2002, HoustonStreet had trading volumes of over
117 million barrels with a notional value of over $3 billion and revenues of
$935,380. As of March 24, 2003, HoustonStreet had six employees.

    HoustonStreet's revenues depend on continued and expanded use of
Internet-based wholesale energy trading platforms. Electronic trading of
wholesale energy is new and evolving, and thus may not achieve widespread market
acceptance or emerge as a sustainable business. In addition, HoustonStreet will
need to enhance trading liquidity in order to increase and sustain revenues. As
a technology dependent business, HoustonStreet's business could suffer due to
computer or communications systems interruptions or failures, technological
change or adverse competitive developments. Further, as electronic commerce
evolves, federal, state and foreign agencies could adopt regulations covering
issues such as user privacy, content and taxation of products and services. If
enacted, government regulations could materially adversely affect
HoustonStreet's business.

    The Company has incurred losses of approximately $57 million from
inception through December 31, 2002. These losses have been funded through
borrowings from BayCorp Holdings, Ltd. ("BayCorp") (an affiliated company) and
the sale of common and preferred stock and series C units of the Company and its
subsidiary.

PRINCIPLES OF CONSOLIDATION

    The accompanying consolidated financial statements include the accounts of
the Company and its majority owned subsidiaries, HoustonStreet B.V. and
HoustonStreet N.V. The Company determined that the functional and the reporting
currency of its European subsidiaries is the U.S. dollar. The effects of
translation on its financial statements are immaterial to the consolidated
statements as a whole. All significant intercompany balances and transactions
have been eliminated. HoustonStreet B.V. and HoustonStreet N.V. completed
voluntary dissolutions in May 2002.

USE OF ESTIMATES

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets, liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS

    Cash equivalents are carried at cost plus accrued interest, which
approximates fair value. The Company considers all highly liquid



                                      F-43
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

investments with an original maturity date of three months or less to be cash
equivalents.

REVENUE RECOGNITION

    Operating revenue consists of commissions for megawatt hours and thousands
of barrels (BBLS) traded on HoustonStreet.com and is recognized once the terms
of the trade have been accepted by both parties.

SELLING AND MARKETING EXPENSES

    Selling and marketing expenses include advertising and promotional
expenditures, payroll and expenses related for personnel engaged in marketing,
customer service and related activities.

PRODUCT DEVELOPMENT EXPENSES

    Product development expenses include payroll and related expenses for Web
site development and information technology personnel and Web content and design
expenses.

EXTRAORDINARY GAIN

Extraordinary gain reflects debt restructuring in 2002 and 2001. Due to its
significantly reduced operations and limited cash, HoustonStreet negotiated with
its vendors and settled certain accounts payables for less than the recorded
amounts due. In accordance with SFAS 15, the gain has been accounted for as an
extraordinary gain.

INCOME TAXES

    The Company records income taxes in accordance with SFAS No. 109, Accounting
for Income Taxes. Under SFAS No. 109, the liability method is used in accounting
for income taxes. Under this method, deferred tax assets and liabilities are
determined based on differences between the financial reporting and tax basis of
assets and liabilities and are measured using enacted tax rates. A valuation
allowance is established against deferred tax assets unless the Company believes
it is more likely than not that the benefit will be realized.

LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

    SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of, requires that long-lived assets and certain
identifiable intangibles to be held and used by an entity be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The Company reviewed its
software assets, including the Enron Link intangible asset, at December 31, 2001
and determined that there was an impairment of approximately $3.0 million
related to such assets. The related charge is included in operating expenses in
the accompanying consolidated statement of operations for the year ended
December 31, 2001. There were no further impairment charges in 2002.

FAIR VALUE OF FINANCIAL INSTRUMENTS

    The Company's financial instruments consist mainly of cash and cash
equivalents, accounts receivable, accounts payable and notes payable. The
carrying amount of the Company's cash and cash equivalents, accounts receivable
and accounts payable approximates fair value due to the short-term nature of
these instruments. During 2001, the Series C notes payable bore interest at
prime plus 3% and the carrying amount approximated fair value. During 2002, the
Series C notes payable bore interest at prime plus 5%; the carrying
amount


                                      F-44
<PAGE>


HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

approximated fair value.

2.  TRANSACTION WITH ENRON

    On December 4, 2000, HoustonStreet entered into an agreement with Enron,
whereby North American electricity and natural gas prices posted on EnronOnline
would have been automatically posted on HoustonStreet. HoustonStreet believes it
satisfied its obligations under its agreement with Enron, but Enron elected to
terminate the agreement in May 2001. HoustonStreet invoked the arbitration
clause for settling disputes in its contract with Enron, but that claim has been
stayed by Enron's Chapter 11. Any recovery is highly uncertain. As a result of
the action taken by Enron, HoustonStreet wrote off its Intangible Investment -
Enron in 2001 and took a charge to earnings in 2001 of $965,000. See Note 1
"Long-Lived Assets and Long-Lived Assets to be Disposed Of."

3.  PROPERTY

    Property consisted of computer equipment and software of approximately
$2,403,000 as of December 31, 2002 and 2001. Depreciation and amortization
expense was $792,955 for the year ended December 31, 2002 and $2,924,700 for
the year ended December 31, 2001.

    In 2001, HoustonStreet recognized impairment to the value of its Property,
reduced the value of certain capitalized software development costs and recorded
an impairment charge of approximately $3.0 million. See Note 1 "Long-Lived
Assets and Long-Lived Assets to be Disposed Of."

4.  ACCRUED EXPENSES

     Accrued expenses consisted of miscellaneous accrued professional fees of
$56,000 and $150,000 as of December 31, 2002 and 2001, respectively.

5.  NOTES PAYABLE

    Series C Promissory Notes ("Notes") were issued on March 30, 2001 for cash.
These Notes bear interest on the outstanding principal from the date issued
until the Note is paid in full at three percent above the rate of interest
publicly announced from time to time by FleetBoston in Boston, Massachusetts as
its prime rate. Each Note was due and payable on December 31, 2001, subsequently
amended to January 15, 2004 and the interest rate amended to prime plus five
percent. Accrued interest is payable, at the sole option of the holder, in cash
or in warrants to purchase shares of Series C convertible preferred stock, only
at the time payment of the principal is made or due. These Notes have a first
priority security interest among the holders of the Notes in all the assets of
HoustonStreet.

    The Notes were issued in units with warrants to purchase 4,019,841 common
shares having an exercise price of $2.50 per share and 80,396,767 Series C
preferred shares having an exercise price $0.15 per share. Both Series C and
Common Stock warrants can be



                                      F-45
<PAGE>
HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued


exercised for cash or by surrender of the Senior Secured Notes that were sold in
units with the warrants. Common Stock warrants may also be exercised by cashless
exercise. The warrants are transferable. The exercise prices of and number of
shares for which the warrants are exercisable are adjusted in the event of stock
dividends or splits. Series C warrants are also subject to adjustment in the
event of diluting issues of common stock (or securities convertible to common
stock) at prices lower than the then existing warrant exercise price to such
lower issuance price. The warrants have no rights to receive dividends or voting
rights. The Common Stock warrants expire March 30, 2006 and Series C Preferred
Stock warrants expire 7 days following payment of the Series C Note. In
accordance with APB 14, we have allocated the proceeds from the Series C Notes
to the notes and warrants based upon their relative fair values, resulting in an
allocation of $6,378,586 to Series C Notes and $4,780,929 to Series C Warrants.
The fair value of the warrants was estimated using the Black Scholes valuation
model with the following assumptions used: expected lives of 3 years, expected
annualized volatility of 60%, annual rate of quarterly dividends of 0 and
discount rate - bond equivalent yield of 4%.

    In addition to normal debt covenant requirements, in connection with the
issuance of the Series C Units, HoustonStreet covenanted to:

|X| use commercially reasonable efforts to maintain key man life insurance in
    the amount of $5,000,000 on its President and CEO, Frank W. Getman Jr.; and
    to

|X| cooperate and use its best efforts to facilitate the imposition of the first
    priority lien on all the assets of HoustonStreet as contemplated by the
    Senior Secured Note and Warrant Agreement and the ancillary agreements.

    The Series C debt has no financial covenants. HoustonStreet is in compliance
with these covenants. Using commercially reasonable efforts, HoustonStreet was
able to secure and currently carries $3,500,000 of insurance on Mr. Getman.

    The assets that secure the Series C Units include all of HoustonStreet's
real and personal property, including, without limitation, all of the following:

|X| accounts now owned or hereafter acquired by the Company, including accounts
    receivable, contract rights, notes, drafts and other obligations or
    indebtedness owed to HoustonStreet;

|X| books and records of HoustonStreet;

|X| equipment owned by HoustonStreet;

|X| general intangibles;

|X| proceeds and all other profits, products, rents or receipts arising from the
    collection;

|X| trademarks and trademark licenses.

    The Company received cash of $2,928,154 and the Company converted existing
debt in the amount of $8,231,360 into notes upon issuance of the Series C Notes.
Commitments for the initial closing were approximately $2,928,200 and as of
April 13, 2001, HoustonStreet had received these committed funds. Commitments
for the second closing were approximately $1,107,500 and payment was tied to the
successful implementation of a posting agreement between HoustonStreet and
Enron. In 2000, HoustonStreet signed an agreement with Enron to provide a link
with EnronOnline ("EOL") enabling electricity and natural gas prices listed on
EOL to be simultaneously posted on HoustonStreet. Although HoustonStreet
successfully completed the link, Enron provided HoustonStreet with a notice of
termination of the agreement after the link was completed but prior to the link
going live. Accordingly, the second closing has not occurred and is not expected
to occur.

     On September 21, 2000, the company entered into a Promissory Note and
Revolving Credit Agreement with BayCorp in the amount of $7,000,000 at a 10%
annual interest rate, due December 31, 2000. In April 2001, BayCorp converted
the $7,000,000 loan made in 2000, along with approximately $1,000,000 in accrued
interest and penalties on the note and past due management fees, into
approximately $8,000,000 of HoustonStreet Series C Units.

6.  STOCK TRANSACTIONS AND SHAREHOLDERS' DEFICIT

AUTHORIZED CAPITAL

    At December 31, 2002 and December 31, 2001, the authorized capital stock of
the Company consisted of 270,950,000 shares of common stock and 156,134,188
shares of preferred stock, $0.01 par value per share, of which 21,535,800 shares
were issued and outstanding.

PREFERRED STOCK



                                      F-46
<PAGE>


HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

    Preferred stock may be issued from time to time in one or more series by the
Board of Directors. Any shares of preferred stock that may be redeemed,
repurchased or acquired by the Company may be reissued, except as otherwise
provided by law. Different series of preferred stock shall not be construed to
constitute different shares for the purpose of voting by classes unless
expressly provided. The Company has authorized for issuance 156,134,188 shares
of preferred stock as of December 31, 2002, of which there were 3,478,353 Series
A convertible preferred shares, authorized, issued and outstanding, $0.01 par
value per share, and 1,083,334 Series B convertible preferred shares, $0.01 par
value per share, authorized, issued and outstanding. There are no shares of
Series C preferred stock issued and outstanding.

SERIES A AND B CONVERTIBLE PREFERRED STOCK

    The rights, preferences and privileges of the Series A and B stock include
the following:

       DIVIDENDS

       The holders of Series A and B stock will be entitled to receive cash
       dividends, when and if declared by the Company's Board of Directors. No
       cash dividends may be declared or paid on any other class or series of
       HoustonStreet stock unless the dividends have been declared and paid on
       the Series A and B stock. The Company does not foresee declaring or
       paying any dividends in the future.

       OPTIONAL CONVERSION

       Each share of Series A or B stock may be converted at any time, at the
       option of the holder into one share of common stock. This conversion rate
       is subject, with certain exceptions, to weighted average antidilutive
       adjustment in the event of subsequent issuances of capital stock for less
       than $3.75 per share for the Series A stock and $12.00 per share for the
       Series B stock. The Company may issue shares of common stock in
       connection with a merger or acquisition or to employees, directors and
       consultants at any price without triggering an antidilutive adjustment.
       This conversion rate is also subject to proportionate adjustment for
       stock splits, stock dividends, combinations and similar
       recapitalizations.

       MANDATORY CONVERSION

       Series A and B stock not converted sooner will be automatically converted
       into common stock upon the closing of the Company's initial underwritten
       qualified public offering of common stock pursuant to an effective
       registration statement under the Securities Act of 1933. A qualified
       initial underwritten public offering will be deemed to occur when the
       Company sells common stock pursuant to an effective registration
       statement under the Securities Act, resulting in gross proceeds to the
       Company of at least $25.0 million, at a price to the public of at least
       $9.50 per share (as adjusted for stock splits, stock dividends,
       recapitalizations and similar events). Under automatic conversion, no
       adjustments will be made for accrued and unpaid dividends and no accrued
       and unpaid dividends will be paid on the Series A or B stock.

       VOTING

       Each share of Series A and B stock is entitled to a number of votes equal
       to the number of shares of common stock into which each such share is
       then convertible (initially one). Except as otherwise required by law or
       the Company's Certificate of Incorporation, holders of Series A and B
       stock vote together with the holders of common stock and all other shares
       of capital stock as a single class. Holders of Series A and B stock do
       not have cumulative voting rights. The terms of the Series A and B stock
       may not be amended so as to affect adversely the Series A and B stock
       without the approval of the holders of 75% of the then outstanding shares
       of Series A and B stock.

       REDEMPTION

       Each holder of at least 5% of the then outstanding shares of Series A or
       B stock may request that the Company redeem the holder's outstanding
       shares of Series A or B stock in three equal annual installments on each
       of the fourth, fifth and sixth anniversaries of their initial issuance.
       The redemption price is $3.75 per share of Series A stock and $12.00 per
       share of Series B stock (subject to appropriate adjustment in the event
       of stock dividends, stock splits, combinations or other similar
       recapitalizations). This stock's redemption amount is currently equal to
       its carrying value. In addition, each holder of at least


                                      F-47
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued


       5% of the then outstanding shares of Series A or B stock may request
       that the Company redeem the holder's outstanding shares of Series A or B
       stock at any time at a price per share equal to the par value of the
       Series A or B stock ($0.01).

       REGISTRATION RIGHTS

       The holders of shares of Series A and B stock have certain demand
       registration rights that enable them to require the Company to register
       their shares at any time after the earlier of (i) the third anniversary
       date of their initial issuance or (ii) 180 days after the closing of the
       Company's first underwritten public offering. In addition, holders of
       Series A and B stock have piggyback registration rights with respect to
       offerings by the Company, subject to customary underwriter cutbacks and
       other restrictions.

       LIQUIDATION PREFERENCE

       In the event of the voluntary or involuntary liquidation, dissolution or
       winding-up of the Company, the holders of Series A stock then outstanding
       are entitled to be paid out of the assets of the Company available for
       distribution to its stockholders, on a pari passu basis with the holders
       of Series B stock then outstanding, after and subject to the payment in
       full of all amounts required to be distributed to the holders of capital
       stock (if any) ranking on liquidation prior and in preference to the
       Series A stock, an amount equal to $3.75 per share and $12.00 per share
       for the Series A and B stock, respectively, plus any declared but unpaid
       on such shares. After the payment of all liquidation preferences, the
       Company's remaining assets available for distribution among stockholders
       would be shared by the Company's stockholders holding stock that ranks
       junior to the Series A and Series B stock, including common stockholders.
       A consolidation or merger of the Company with or into one or more
       corporations, or a sale of all or substantially all of the Company's
       assets, will be deemed to be a liquidation of the Company. However, each
       holder of Series A or B stock may elect otherwise as to that holder's
       shares of Series A or B stock.

SERIES C CONVERTIBLE PREFERRED STOCK

    There are no shares of Series C preferred stock issued and outstanding. The
rights, preferences and privileges of the Series C stock include the following:

       DIVIDENDS

       The holders of Series C Preferred Stock will be entitled to receive cash
       dividends, before any cash dividends shall be declared and paid upon or
       set aside for the Common Stock in any fiscal year and on a pari passu
       basis with the Series A and B Preferred Stock, when and if declared by
       the Company's Board of Directors.

       OPTIONAL CONVERSION

       Each share of Series C stock may be converted, at the option of the
       holder at any time into one share of common stock. This conversion rate
       is subject, with certain exceptions, to a weighted average antidilutive
       adjustment in the event of subsequent issuances of capital stock for less
       than the applicable Series C conversion price in effect immediately prior
       to the issuance or deemed issuance of such additional shares.

       MANDATORY CONVERSION

       Series C stock not converted sooner will be automatically converted into
       common stock upon the earlier of (i) the closing of the Company's initial
       underwritten public offering of common stock with gross proceeds of at
       least $25.0 million, at a price to the public of at least $9.50 per share
       or (ii) at such time as less than 25% of the Series C shares initially
       issued are outstanding.

       VOTING

       Each share of Series C stock is entitled to a number of votes equal to
       the number of shares of common stock into which each share is
       convertible. Except as otherwise required by law or the Company's
       Certificate of Incorporation, holders of Series C stock vote together
       with the holders of common stock and all other shares of capital stock as
       a single class. The terms of the Series C stock may not be amended so as
       to affect adversely the Series C stock without the approval of not less
       than a majority of the shares of Series C Preferred Stock.



                                      F-48
<PAGE>


HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

       REDEMPTION

       Each holder of at least 2% of the Series C stock may request that the
       Company redeem in three annual installments equal to 33%, 50% and 100%
       (cumulatively) on each of March 31, 2004, 2005 and 2006. The redemption
       price is $0.15 per share of Series C stock (subject to appropriate
       adjustment in the event of stock dividends, stock splits, combinations or
       other similar recapitalizations). In addition, each holder of at least 2%
       of the Series C stock may request that the Company redeem the holder's
       shares of Series C stock from time to time at a price per share equal to
       the par value of the Series C stock ($0.01).

       REGISTRATION RIGHTS

       The holders of shares of Series C stock have certain demand registration
       rights that enable them to require the Company to register their shares
       at any time after the earlier of (i) the third anniversary date of their
       initial issuance or (ii) 180 days after the closing of the Company's
       first underwritten public offering. In addition, holders of Series A and
       B stock have piggyback registration rights with respect to offerings by
       the Company, subject to customary underwriter cutbacks and other
       restrictions.

       LIQUIDATION PREFERENCE

       In the event of the voluntary or involuntary liquidation, dissolution or
       winding-up of the Company, the holders of shares of Series C Preferred
       stock shall be entitled to be paid out of the assets of the Company
       available for distribution to its stockholders, on a pari passu basis
       with the holders of Series A and Series B Preferred Stock, before any
       payment shall be made to the holders of Common Stock or any other class
       or series of stock of the Company ranking on liquidation junior to the
       Series C Preferred Stock. A consolidation or merger of the Company with
       or into one or more corporations, or a sale of all or substantially all
       of the Company's assets, will be deemed to be a liquidation of the
       Company. However, each holder of Series C stock may elect otherwise as to
       that holder's shares of Series C stock.

PREFERRED STOCK OF SUBSIDIARY

    At December 31, 2001, the authorized capital stock of HoustonStreet B.V. (HS
B.V.) consisted of 20,000,000 ordinary shares authorized, 10,000,000 of which
was issued, outstanding and owned by the Company, 9,999,997 preference A shares
authorized, 1,629,627 issued and outstanding and 1 preference B share, 1
preference C share and 1 preference D share, authorized, issued and outstanding.
Each share had a nominal value of one Euro cent (EUR 0,01).

    Preference shares could have been converted into ordinary shares at the
request of the holder thereof made by way of a conversion notice, on a
one-to-one basis, or automatically upon the occurrence of a mandatory conversion
event. In the event of an issue of shares each existing shareholder had a
preemption right in respect of the shares to be issued in proportion to the
aggregate nominal amount of his shares.

    In the event of dividend being approved and declared by a resolution of the
general meeting based upon a proposal by the Board, the holders of preference
shares then outstanding were entitled to be paid out an amount equal to $4.50
per share, and after that, the dividend remaining for distribution was to be
paid to all holders of ordinary shares equally per share, up to a limit of $4.50
per share, after which the dividend then remaining for distribution was to be
distributed to all shareholders equally on a per share basis.

    In the event of the voluntary or involuntary liquidation, dissolution or
winding-up of HS B.V., the holders of preference shares then outstanding were
entitled to be paid out of the assets of HS B.V. available for distribution to
its shareholders, an amount equal to $4.50 per share, and after that, an amount
equal to any declared but unpaid dividend to which the holders of preference
shares were entitled. HS B.V.'s remaining assets available for distribution
among shareholders were to be paid to all holders of ordinary shares equally per
share, up to a limit of $4.50 per share, after which the assets remaining for
distribution were to be paid to all holders of



                                      F-49
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

ordinary shares, which had paid $6.00 for those ordinary shares, up to a limit
of $1.50 per share, after which the assets remaining for distribution were to be
distributed to all shareholders equally on a per share basis.

    In May 2002 HoustonStreet B.V. and HoustonStreet N.V. commenced and
completed voluntary liquidations. The holders of the preferred shares then
outstanding were not paid anything as there were no amounts available for
distribution to its shareholders.

COMMON STOCK

    Except as otherwise required by law or provided in the Company's Certificate
of Incorporation, each share of common stock is entitled to one vote on all
matters to be voted on by stockholders. Holders of common stock do not have
cumulative voting rights. Holders of common stock are entitled to receive such
dividends (if any) as may be declared by the Board of Directors out of funds
legally available therefore. In the event of the voluntary or involuntary
liquidation or dissolution of the Company and after payment of all creditors and
liquidation preferences, including the liquidation preference of any preferred
stock, the holders of common stock are entitled to share the remaining net
assets of the Company. There were 16,473,393 shares of common stock issued and
outstanding as of December 31, 2002.

7.  COMMON STOCK OPTIONS

    In June 1999, the Company's Board of Directors (the Board) approved the
Company's 1999 Stock Incentive Plan (the 1999 Plan), which provides for the
grant of incentive and nonqualified stock options for the purchase of up to an
aggregate of 2,000,000 shares of the Company's common stock by management,
employees, consultants, advisors and directors of the Company. In 2000, the
number of shares authorized to be issued pursuant to the 1999 Plan was increased
from 2,000,000 to 4,000,000. On March 21, 2001, the number of shares authorized
to be issued pursuant to the 1999 Plan was increased to 40,000,000. As of
December 31, 2001, options to purchase an aggregate of 12,154,083 shares of
common stock at a weighted average option exercise price of $0.39 per share were
outstanding under the 1999 Plan.

    The 1999 Plan provides for the grant of incentive stock options intended to
qualify under Section 422 of the Internal Revenue Code and nonstatutory stock
options. All of the Company's employees, officers, directors, consultants and
advisors (and any individuals who have accepted an offer for employment) are
eligible to be granted options, restricted stock awards or other stock-based
awards under the 1999 Plan. Under present law, however, incentive stock options
may only be granted to employees.

    Optionees receive the right to purchase a specified number of shares of
common stock at a specified option price subject to other terms and conditions,
as specified, in connection with the option grant. The Board establishes the
exercise price at the time each option is granted. Optionees may pay the
exercise price of their options by cash, check or in connection with a cashless
exercise through a broker, by surrender to the Company of shares of common
stock, by delivery to the Company of a promissory note or by any combination of
the permitted forms of payment.

    The Company's Board administers the 1999 Plan. The Board has the authority
to adopt, amend and repeal the administrative rules, guidelines and practices
relating to the plan and to interpret its provisions. The Board may delegate
authority under the 1999 Plan to one or more executive officers or committees of
the Board. Subject to any applicable limitations contained in the 1999 Plan, the
Board or any committee to which the Board delegates authority, as the case may
be, selects the recipients of awards and determines (i) the number of shares of
common stock covered by options and the dates upon which the options become
exercisable; (ii) the exercise price of options and (iii) the duration of the
options.

    No award may be granted under the 1999 Plan after June 2009, but the vesting
and effectiveness of awards previously granted may extend beyond that date. The
Company's Board of Directors may at any time amend, suspend or terminate the
1999 Plan.

    The Company has elected to account for its stock-based compensation plans
under APB Opinion No. 25. However, for pro forma disclosure purposes, the
Company has computed the compensation expense in 2000 and 1999 for all options
granted using the Black-Scholes option pricing model prescribed by SFAS No. 123.
The fair value of the options granted in 2000 and 1999 is estimated on the date
of grant using the following assumptions: a dividend yield of 0%, and expected
volatility of 0% and an expected life of seven years for each option grant, as
well as a risk-free interest rate of 6.22% for 2000 and 6.12% for 1999.



                                      F-50
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued

8.  COMMITMENTS AND CONTINGENCIES

    The Company was not a party to any operating leases as of December 31, 2001
or as of December 31, 2002. The Company leased office space until August 1, 2001
at which time the operating lease was cancelled. Rental expense under the
operating lease for the year ended December 31, 2001 was $152,065.

9.   INCOME TAXES

    Due to losses incurred since inception, there is no income tax benefit in
the periods presented. As of December 31, 2002, the Company had approximately
$40 million of federal net operating loss carryforwards, which begin to expire
in the year 2014. A full valuation allowance was established for the net
deferred tax asset, as realization of the tax benefit is not assured. In
addition, the Company's utilization of its net operating loss carryforwards may
be limited pursuant to the Tax Reform Act of 1986, due to cumulative changes in
ownership in excess of 50% that have or may occur.

    The following table reconciles the statutory federal income tax rate to the
0% provision:

<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                               -------------------------------
                                                    2002              2001
                                               ------------       ------------
<S>                                            <C>               <C>
Income (Loss) before taxes ..................   $  1,554,642      $(14,936,899)
Federal statutory rate                                    34%               34%
Federal income tax benefit at statutory
   levels ...................................   $    528,578      $ (5,078,500)
(Decrease) increase from statutory levels-
   State tax, net of federal tax benefit ....         41,975          (410,000)
  Valuation allowance .......................        570,553         4,668,500
  Other .....................................              -                 -
                                                ------------      ------------
Effective federal income tax expense ........   $          -      $          -
                                                ============      === ========

</TABLE>

10. RELATED PARTY TRANSACTIONS

    On April 27, 1999, the Company entered into a Management and Administrative
Services Agreement with BayCorp. Under this agreement as of December 31, 2002,
approximately seven administrative employees of BayCorp provide to the Company
certain administrative services, including human resources, accounting and
finance management services. The Agreement automatically renews on a yearly
basis, subject to termination by either party upon 30 days' notice. Beginning in
May 1999, the Company paid $53,451 per month to BayCorp for these services. This
amount was renegotiated in May 2000 for the period May through December 2000,
and is subject to negotiation annually thereafter. The management fee for 2001
was $165,000 and for 2002 was $60,000.

    For the period ending December 31, 2002, approximately 45% of revenues were
from two customers who are also preferred stock shareholders of the Company.

    For the period ending December 31, 2001, approximately 21% of revenue was
from a customer who is also a preferred stock shareholder of the Company.

11.    SEGMENT INFORMATION

    Operating segments are identified as components of an enterprise about which
separate discrete financial information is available for evaluation by the chief
decision maker, or decision making group, in making decisions how to allocate
resources and assess performance. The Company's chief decision maker is the
chief executive officer. The Company evaluated its operations in two segments in
2002: HoustonStreet U.S.A and HoustonStreet Europe. HoustonStreet Europe was
dissolved in May 2002.



                                      F-51
<PAGE>

HOUSTONSTREET, INC.
NOTES TO FINANCIAL STATEMENTS ---- Continued


<TABLE>
<CAPTION>
                               2002          2001
                             ---------    -----------
<S>                        <C>           <C>
Net Sales
--------------------------  ----------    -----------
HoustonStreet Inc.            $935,380     $1,627,606
--------------------------  ----------    -----------
HoustonStreet Europe           754,526        271,892
--------------------------  ----------    -----------
Net Income (Loss):
--------------------------  ----------    -----------
HoustonStreet Inc.          $1,041,267   ($12,996,212)
--------------------------  ----------    -----------
HoustonStreet Europe           513,375     (1,940,687)
--------------------------  ----------    -----------
Total Assets:
--------------------------  ----------    -----------
HoustonStreet Inc             $585,238     $1,435,566
--------------------------  ----------    -----------
HoustonStreet Europe                 0        109,412

</TABLE>


                                      F-52
<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.

                                                          BAYCORP HOLDINGS, LTD.

June 9, 2003                                        By: /s / Frank W. Getman Jr.
                                                        ------------------------
                                                            Frank W. Getman Jr.
                                                                President

    Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
SIGNATURE                                       TITLE                             DATE
---------                                       -----                             ----
<S>                                    <C>                                     <C>
/s/ Frank W. Getman Jr.               President, Director and                  June 9, 2003
----------------------------------    Chief Executive Officer (principal
Frank W. Getman Jr.                   executive officer, principal
                                      financial officer and principal
                                      accounting officer)

/s/ Alexander Ellis III               Director                                 June 9, 2003
----------------------------------
Alexander Ellis III

/s/ Stanley I. Garnett II             Director                                 June 9, 2003
----------------------------------
Stanley I. Garnett II

/s/ James S. Gordon                   Director                                 June 9, 2003
----------------------------------
James S. Gordon

/s/ Michael R. Latina                 Director                                 June 9, 2003
----------------------------------
Michael R. Latina

/s/Lawrence M. Robbins                Director                                 June 9, 2003
----------------------------------
Lawrence M. Robbins

/s/ John A. Tillinghast               Director                                 June 9, 2003
----------------------------------
John A. Tillinghast
</TABLE>


<PAGE>



CERTIFICATIONS

I, Frank W. Getman Jr., President and Chief Executive Officer of BayCorp
Holdings, Ltd., certify that:

1. I have reviewed this annual report on Form 10-K/A of BayCorp Holdings, Ltd.;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with
respect to the period covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report.

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

   a)designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared.

   b)evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this annual
report (the "Evaluation Date"); and

   c)presented in this annual report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and at the audit
committee of registrant's board of directors (or person performing the
equivalent functions):

   a)all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weakness in internal controls; and

   b)any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weakness.


Date: June 9, 2003             By: /s/ Frank W. Getman Jr.
                                   --------------------------
                                   Frank W. Getman Jr.
                                   President and Chief Executive Officer
                                   (principal executive officer)


Date: June 9, 2003             By: /s/ Frank W. Getman Jr.
                                   --------------------------
                                   Frank W. Getman Jr.
                                   President and Chief Executive Officer
                                   (principal financial officer)




I, Patrycia T. Barnard, Vice-President and Treasurer of BayCorp Holdings, Ltd.
certify that:

1. I have reviewed this annual report on Form 10-K/A of BayCorp Holdings, Ltd;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state material fact necessary to make
the statements made, in a light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
annual report;


3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report.

4.  The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

   a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;

   b)  evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this annual
report (the"Evaluation Date"); and

   c) presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board of directors (or person's performing the equivalent
functions):

    a)all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weakness in internal controls; and

    b)any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weakness.


Date: June 9, 2003                 By: /s/ Patrycia T. Barnard
                                       ------------------------
                                       Patrycia T. Barnard
                                       Vice-President Finance and Treasurer
                                       (chief accounting officer)
<PAGE>
EXHIBIT INDEX

EXHIBIT
NUMBER      DESCRIPTION OF EXHIBIT
-------     ----------------------

  2.1       Purchase and Sale Agreement for the Seabrook Nuclear Power Station
            by and among North Atlantic Energy Corporation, The United
            Illuminating Company, Great Bay Power Corporation, New England Power
            Company, The Connecticut Light and Power Company, Canal Electric
            Company, Little Bay Power Corporation and New Hampshire Electric
            Cooperative, Inc. as Sellers and North Atlantic Energy Service
            Corporation and FPL Energy Seabrook, LLC as Buyer dated April 13,
            2002, filed as Exhibit 10.1 to the Company's Quarterly Report on
            Form 10-Q (SEC File No. 001-12527) on May 15, 2002 and incorporated
            herein by reference.

  3.1       Certificate of Incorporation of BayCorp Holdings, Ltd., filed as
            Exhibit 3.1 to the Registration Statement on Form S-4 of BayCorp
            Holdings, Ltd. (Registration Statement 333-3362) filed on April 11,
            1996 and incorporated herein by reference.

  3.2       By-laws of BayCorp Holdings, Ltd., filed as Exhibit 3.2 to the
            Registration Statement on Form S-4 of BayCorp Holdings, Ltd.
            (Registration Statement 333-3362) filed on April 11, 1996 and
            incorporated herein by reference.

 10.1       Purchased Power Agreement between Unitil Power Corp. and Great Bay
            Power Corporation, dated April 26, 1993, filed as an exhibit to the
            Registration Statement on Form S-1 of Great Bay Power Corporation
            (Registration No. 33-88232) declared effective on April 17, 1995 and
            incorporated herein by reference.

 10.2       Power Purchase Option Agreement between Unitil Power Corp. and Great
            Bay Power Corporation, dated December 22, 1993, filed as an exhibit
            to the Registration Statement on Form S-1 of Great Bay Power
            Corporation (Registration No. 33-88232) declared effective on April
            17, 1995 and incorporated herein by reference.

 10.3       Agreement to Amend between Unitil Power Corp. and Great Bay Power
            Corporation, dated as of July 23, 2002, filed as an exhibit to the
            Company's Annual Report on Form 10-K (SEC File No. 1-12527) filed on
            March 31, 2003 and incorporated herein by reference.

 10.4       Amended and Restated Purchase Power Agreement between Unitil Power
            Corp. and Great Bay Power Corporation, dated as of November 1, 2002,
            filed as an exhibit to the Company's Annual Report on Form 10-K (SEC
            File No. 1-12527) filed on March 31, 2003 and incorporated herein by
            reference.

 10.5       Registration Rights Agreement between Great Bay Power Corporation
            and the Selling Stockholders, dated April 7, 1994, filed as an
            exhibit to the Registration Statement on Form S-1 of Great Bay Power
            Corporation (Registration No. 33-88232) declared effective on April
            17, 1995 and incorporated herein by reference.

 10.6       Amendment to Registration Rights Agreement between Great Bay Power
            Corporation and the Selling Stockholders, dated November 23, 1994,
            filed as an exhibit to the Registration Statement on Form S-1 of
            Great Bay Power Corporation (Registration No. 33-88232) declared
            effective on April 17, 1995 and incorporated herein by reference.

 10.7       Stock and Subscription Agreement among Great Bay Power Corporation
            and the Selling Stockholders, dated April 7, 1994, filed as an
            exhibit to the Registration Statement on Form S-1 of Great Bay Power
            Corporation (Registration No. 33-88232) declared effective on April
            17, 1995 and incorporated herein by reference.

<PAGE>
EXHIBIT
NUMBER      DESCRIPTION OF EXHIBIT
-------     ----------------------

 10.8       Acknowledgement and Amendment to Stock and Subscription Agreement,
            dated November 23, 1994, filed as an exhibit to the Registration
            Statement on Form S-1 of Great Bay Power Corporation (Registration
            No. 33-88232) declared effective on April 17, 1995 and incorporated
            herein by reference.

 10.9       Settlement Agreement by and among Great Bay Power Corporation, the
            Official Bondholders' Committee and the Selling Stockholders, dated
            September 9, 1994, filed as an exhibit to the Registration Statement
            on Form S-1 of Great Bay Power Corporation (Registration No.
            33-88232) declared effective on April 17, 1995 and incorporated
            herein by reference.

 10.10      Letter Agreement, dated December 20, 1994, between Great Bay Power
            Corporation and the Selling Stockholders amending Registration
            Rights Agreement, as previously amended on November 23, 1994, filed
            as an exhibit to the Registration Statement on Form S-1 of Great Bay
            Power Corporation (Registration No. 33-88232) declared effective on
            April 17, 1995 and incorporated herein by reference.

 10.11      Letter Agreement, dated March 29, 1995, between Great Bay Power
            Corporation and the Selling Stockholders amending Registration
            Rights Agreement, as previously amended on November 23, 1994 and
            December 20, 1994, filed as an exhibit to the Registration Statement
            on Form S-1 of Great Bay Power Corporation (Registration No.
            33-88232) declared effective on April 17, 1995 and incorporated
            herein by reference.

 10.12      1996 Stock Option Plan of BayCorp Holdings, Ltd., as amended, filed
            as Annex III to the Prospectus on Form 424B3 of BayCorp Holdings,
            Ltd. (Registration Statement 333-3362) filed on June 12, 1996 and
            incorporated herein by reference.*

 10.13      2001 Non-Statutory Stock Option Plan of BayCorp Holdings, Ltd.,
            filed as Exhibit 99 to the Registration Statement on Form S-8 of
            BayCorp Holdings, Ltd. (Registration Statement 333-71976) filed on
            October 22, 2001 and incorporated herein by reference.*

 10.14      Employment Agreement between Frank W. Getman Jr. and BayCorp
            Holdings, Ltd., dated May 25, 2000, filed as Exhibit 10.19 to the
            Company's Annual Report on Form 10-K (File No. 1-12527) for the year
            ended December 31, 2000 and incorporated herein by reference.*

 10.15      Employment Agreement between Frank W. Getman Jr. and HoustonStreet
            Exchange, Inc., dated September 1, 2000, filed as Exhibit 10.20 to
            the Company's Annual Report on Form 10-K (File No. 1-12527) for the
            year ended December 31, 2000 and incorporated herein by reference.*

 10.16      Incentive Stock Option Agreement, dated as of August 1, 1995, by and
            between Frank W. Getman Jr. and Great Bay Power Corporation, filed
            as an exhibit to the Quarterly Report on Form 10-Q of Great Bay
            Power Corporation for the quarter ended March 31, 1995 (File No.
            0-25748) on May 9, 1995 and incorporated herein by reference.*

 10.17      Incentive Stock Option Agreement, dated as of September 17, 1996, by
            and between Frank W. Getman Jr. and Great Bay Power Corporation,
            filed as Exhibit 10.23 to the Company's Annual Report on Form 10-K
            (File No. 1-12527) for the year ended December 31, 1996 and
            incorporated herein by reference.*

 10.18      Incentive Stock Option Agreement, dated July 30, 1999, by and
            between Frank W. Getman Jr. and BayCorp Holdings, Ltd., filed as
            Exhibit 10.35 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 1999 and incorporated
            herein by reference.*
<PAGE>
EXHIBIT
NUMBER      DESCRIPTION OF EXHIBIT
-------     ----------------------

 10.19      Non-Statutory Stock Option Agreement, dated May 2, 2001, by and
            between Frank W. Getman Jr. and BayCorp Holdings, Ltd., filed as
            Exhibit 10.25 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.20      Stock Option Agreement, dated May 25, 2000, by and between Anthony
            M. Callendrello and BayCorp Holdings, Ltd., filed as Exhibit 10.26
            to the Company's Annual Report on Form 10-K (File No. 1-12527) for
            the year ended December 31, 2001 and incorporated herein by
            reference.*

 10.21      Non-Statutory Stock Option Agreement and related Incentive Stock
            Option Agreement, each dated May 2, 2001, by and between Anthony M.
            Callendrello and BayCorp Holdings, Ltd., filed as Exhibit 10.27 to
            the Company's Annual Report on Form 10-K (File No. 1-12527) for the
            year ended December 31, 2001 and incorporated herein by reference.*

 10.22      Non-Statutory Stock Option Agreement, dated October 22, 2001 by and
            between Frank W. Getman Jr. and BayCorp Holdings, Ltd., filed as
            Exhibit 10.28 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.23      Non-Statutory Stock Option Agreement, dated October 22, 2001, by and
            between Anthony M. Callendrello and BayCorp Holdings, Ltd., filed as
            Exhibit 10.29 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.24      Non-Statutory Stock Option Agreement, dated October 22, 2001, by and
            between Patrycia T. Barnard and BayCorp Holdings, Ltd., filed as
            Exhibit 10.30 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.25      Retention and Incentive Agreement, dated November 21, 2001, by and
            between Patrycia T. Barnard and BayCorp Holdings, Ltd., filed as
            Exhibit 10.31 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.26      Retention and Incentive Agreement, dated November 30, 2001, by and
            between Anthony M. Callendrello and BayCorp Holdings, Ltd., filed as
            an exhibit to the Company's Annual Report on Form 10-K (SEC File No.
            1-12527) filed on March 31, 2003 and incorporated herein by
            reference.+*

 10.27      Retention and Incentive Agreement, dated December 3, 2001, by and
            between Frank W. Getman Jr. and BayCorp Holdings, Ltd., filed as an
            exhibit to the Company's Annual Report on Form 10-K (SEC File No.
            1-12527) filed on March 31, 2003 and incorporated herein by
            reference.+*

 10.28      Promissory Note, dated March 7, 2002, by John A. Tillinghast in
            favor of BayCorp Holdings, Ltd., filed as Exhibit 10.34 to the
            Company's Annual Report on Form 10-K (File No. 1-12527) for the year
            ended December 31, 2001 and incorporated herein by reference.*

 10.29      Stock Pledge Agreement, dated March 7, 2002, by and between John A.
            Tillinghast and BayCorp Holdings, Ltd., filed as Exhibit 10.35 to
            the Company's Annual Report on Form 10-K (File No. 1-12527) for the
            year ended December 31, 2001 and incorporated herein by reference.*

 10.30      1999 Stock Incentive Plan of HoustonStreet Exchange, Inc., filed as
            Exhibit 10.24 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 1999 and incorporated
            herein by reference.*

 10.31      Amended and Restated Incentive Stock Option Agreement, dated as of
            July 30, 1999, by and between Frank W. Getman Jr. and HoustonStreet
            Exchange, Inc. (first of two identically titled and dated
            agreements), filed as Exhibit 10.25 to the Company's Annual Report
            on Form 10-K (File No. 1-12527) for the year ended December 31, 1999
            and incorporated herein by reference.*
<PAGE>
EXHIBIT
NUMBER      DESCRIPTION OF EXHIBIT
-------     ----------------------

 10.32      Amended and Restated Incentive Stock Option Agreement, dated as of
            July 30, 1999, by and between Frank W. Getman Jr. and HoustonStreet
            Exchange, Inc. (second of two identically titled and dated
            agreements), filed as Exhibit 10.26 to the Company's Annual Report
            on Form 10-K (File No. 1-12527) for the year ended December 31, 1999
            and incorporated herein by reference.*

 10.33      Consulting Agreement by and between BayCorp Holdings, Ltd. and
            Michael Latina dated April 24, 2002, filed as an exhibit to the
            Company's Annual Report on Form 10-K (SEC File No. 1-12527) filed on
            March 31, 2003 and incorporated herein by reference.*

 10.34      Series A Convertible Preferred Stock Purchase Agreement, dated as of
            February 2, 2000, as amended, by and among HoustonStreet Exchange,
            Inc. and the Purchasers (as defined therein), filed as Exhibit 10.30
            to the Company's Annual Report on Form 10-K (File No. 1-12527) for
            the year ended December 31, 1999 and incorporated herein by
            reference.

 10.35      Form of Omnibus Signature Page dated as of March 6, 2000 relating to
            the preceding exhibit, filed as Exhibit 10.34 to the Company's
            Annual Report on Form 10-K (File No. 1-12527) for the year ended
            December 31, 1999 and incorporated herein by reference.

 10.36      Fourth Amended and Restated Stockholders' Voting Agreement, dated as
            of March 30, 2001, by and among BayCorp Holdings, Ltd.,
            HoustonStreet Exchange, Inc. and the Purchasers (as defined
            therein), filed as Exhibit 10.44 to the Company's Annual Report on
            Form 10-K (File No. 1-12527) for the year ended December 31, 2001
            and incorporated herein by reference.

 10.37      Amended and Restated Investor Rights Agreement dated as of March 30,
            2001, by and among BayCorp Holdings, Ltd., HoustonStreet Exchange,
            Inc. and the other parties named therein, filed as Exhibit 10.45 to
            the Company's Annual Report on Form 10-K (File No. 1-12527) for the
            year ended December 31, 2001 and incorporated herein by reference.

 10.38      Third Amended and Restated Rights of First Refusal and Co-Sale
            Agreement dated as of March 30, 2001, by and among BayCorp Holdings,
            Ltd., HoustonStreet Exchange, Inc. and the other parties named
            therein, filed as Exhibit 10.46 to the Company's Annual Report on
            Form 10-K (File No. 1-12527) for the year ended December 31, 2001
            and incorporated herein by reference.

 10.39      Senior Secured Note and Warrant Purchase Agreement, dated as of
            March 30, 2001, by and among BayCorp Holdings, Ltd., HoustonStreet
            Exchange, Inc. and the Purchasers (as defined therein), filed as
            Exhibit 10.47 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.

 10.40      Series C Preferred Stock Warrant Agreement, dated as of March 30,
            2001, by and among BayCorp Holdings, Ltd., HoustonStreet Exchange,
            Inc. and the Holders (as defined therein), filed as Exhibit 10.48 to
            the Company's Annual Report on Form 10-K (File No. 1-12527) for the
            year ended December 31, 2001 and incorporated herein by reference.

 10.41      Common Stock Warrant Agreement, dated as of March 30, 2001, by and
            among BayCorp Holdings, Ltd., HoustonStreet Exchange, Inc. and the
            Holders (as defined therein), filed as Exhibit 10.49 to the
            Company's Annual Report on Form 10-K (File No. 1-12527) for the year
            ended December 31, 2001 and incorporated herein by reference.

 10.42      Senior Secured Promissory Note, dated March 30, 2001, by
            HoustonStreet Exchange, Inc. in favor of BayCorp Holdings, Ltd.,
            filed as Exhibit 10.50 to the Company's Annual Report on Form 10-K
            (File No. 1-12527) for the year ended December 31, 2001 and
            incorporated herein by reference.

 10.43      Series C Warrant No. W-C001, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to BayCorp Holdings, Ltd., filed as
            Exhibit 10.51 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.

<PAGE>
EXHIBIT
NUMBER      DESCRIPTION OF EXHIBIT
-------     ----------------------

 10.44      Series C Warrant No. W-C006, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to James S. Gordon, filed as Exhibit
            10.52 to the Company's Annual Report on Form 10-K (File No. 1-12527)
            for the year ended December 31, 2001 and incorporated herein by
            reference.*

 10.45      Series C Warrant No. W-C010, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to Omega Advisors, Inc., filed as
            Exhibit 10.53 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.46      Common Stock Warrant No. W-001, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to BayCorp Holdings, Ltd., filed as
            Exhibit 10.54 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.

 10.47      Common Stock Warrant No. W-006, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to James S. Gordon, filed as Exhibit
            10.55 to the Company's Annual Report on Form 10-K (File No. 1-12527)
            for the year ended December 31, 2001 and incorporated herein by
            reference.*

 10.48      Common Stock Warrant No. W-010, dated March 30, 2001, issued by
            HoustonStreet Exchange, Inc. to Omega Advisors, Inc., filed as
            Exhibit 10.56 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.49      Senior Secured Promissory Note, dated March 30, 2001, by
            HoustonStreet Exchange, Inc. in favor of James S. Gordon, filed as
            Exhibit 10.57 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.*

 10.50      Senior Secured Promissory Note, dated March 30, 2001, by
            HoustonStreet Exchange, Inc. in favor of Omega Advisors, Inc., filed
            as Exhibit 10.58 to the Company's Annual Report on Form 10-K (File
            No. 1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.

 16.1       Letter dated January 16, 2003 of Deloitte & Touche LLP, filed as
            Exhibit 16.1 to the Company's Current Report on Form 8-K (File No.
            1-12527) on January 16, 2003 and incorporated herein by reference.

 16.2       Letter dated January 16, 2003 of Vitale, Caturano & Company, filed
            as Exhibit 16.2 to the Company's Current Report on Form 8-K (File
            No. 1-12527) on January 16, 2003 and incorporated herein by
            reference.

 21         List of Subsidiaries of BayCorp Holdings, Ltd., filed as an exhibit
            to the Company's Annual Report on Form 10-K (SEC File No. 001-12527)
            filed on March 31, 2003 and incorporated herein by reference.

 23.1       Consent of Arthur Andersen LLP, filed as an exhibit to the Company's
            Annual Report on Form 10-K (File No. 1-12527) for the year ended
            December 31, 2001 and incorporated herein by reference.

 23.2       Consent of Vitale, Caturano & Company, filed as an exhibit to the
            Company's Annual Report on Form 10-K (SEC File No. 001-12527) filed
            on March 31, 2003 and incorporated herein by reference.

 23.3       Consent of Vitale, Caturano & Company.

 99.1       Letter to the Commission from BayCorp Holdings, Ltd. dated March 19,
            2002 relating to representations of Arthur Andersen LLP, filed as
            Exhibit 99.1 to the Company's Annual Report on Form 10-K (File No.
            1-12527) for the year ended December 31, 2001 and incorporated
            herein by reference.

 99.2       Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
            2002, filed as an exhibit to the Company's Annual Report on Form
            10-K (SEC File No. 001-12527) filed on March 31, 2003 and
            incorporated herein by reference.

 99.3       Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
            2002, filed as an exhibit to the Company's Annual Report on Form
            10-K (SEC File No. 001-12527) filed on March 31, 2003 and
            incorporated herein by reference.


 99.4       Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
            2002

 99.5       Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
            2002

+ Confidential materials omitted and filed separately with the Commission.

* Management contract or compensation plan or arrangement required to be filed
as an exhibit pursuant to Item 15(c) of Form 10-K.