<PAGE>
                                                                    EXHIBIT 99.2


DUNKIRK POWER LLC
FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 and 2000


<PAGE>



DUNKIRK POWER LLC
INDEX TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                           PAGE(S)

<S>                                                                                                        <C>
Report of Independent Accountants                                                                             1

Financial Statements:

   Balance Sheets at December 31, 2002 and 2001                                                               2

   Statements of Operations for the years ended December 31, 2002, 2001 and 2000                              3

   Statements of Cash Flows for the years ended December 31, 2002, 2001 and 2000                              4

   Statements of Member's Equity for the years ended December 31, 2002, 2001 and 2000                         5

Notes to Financial Statements                                                                               6-14
</TABLE>



<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Management Committee of
Dunkirk Power LLC:

In our opinion, the accompanying balance sheets and the related statements of
operations, of member's equity and of cash flows present fairly, in all material
respects, the financial position of Dunkirk Power LLC at December 31, 2002 and
2001, and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 2002 in conformity with accounting
principles generally accepted in the United States of America. 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 of these statements in accordance with
auditing standards generally accepted in the United States of America, which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 and Note 5 to
the financial statements, the Company and its parent NRG Northeast Generating
LLC, as well as NRG Energy, Inc., are experiencing credit and liquidity
constraints and have various credit arrangements that are in default. As a
direct consequence, during 2002 NRG Energy, Inc. entered into discussions with
its creditors to develop a comprehensive restructuring plan. In connection with
these restructuring efforts, it is likely that NRG Energy, Inc. and certain of
its subsidiaries will file for Chapter 11 bankruptcy protection. These
conditions 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. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

As discussed in Note 2 to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," on January 1, 2002.


PricewaterhouseCoopers LLP

Minneapolis, Minnesota
March 28, 2003

<PAGE>



DUNKIRK POWER LLC
BALANCE SHEETS
AT DECEMBER 31, 2002 AND 2001
(Thousands of dollars)
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                 ASSETS                                                    2002             2001

Current assets:
<S>                                                                                <C>              <C>
    Cash and cash equivalents                                                      $            2   $            2
    Accounts receivable                                                                    17,033            8,706
    Accounts receivable, affiliates                                                        26,091                -
    Inventory                                                                              14,552           15,825
    Prepaid expenses                                                                        6,937            6,990
                                                                                   ---------------  ---------------

      Total current assets                                                                 64,615           31,523

Property, plant and equipment, net of accumulated depreciation of
      $23,384 and $16,696                                                                 177,572          180,856
Deferred financing costs, net of accumulated amortization of
      $174 and $113                                                                         1,354            1,415
                                                                                   ---------------  ---------------
      Total assets                                                                 $      243,541   $      213,794
                                                                                   ===============  ===============

                         LIABILITIES AND MEMBER'S EQUITY

Liabilities:
    Current liabilities:
      Accounts payable                                                              $           3   $            -
      Current portion of long-term debt (intercompany note payable)                        88,297           16,132
      Accrued interest                                                                        391              315
      Accrued fuel and purchased power expense                                              3,833            3,878
      Other current liabilities                                                               485            1,639
                                                                                   ---------------  ---------------

      Total current liabilities                                                            93,009           21,964

    Long-term debt (intercompany note payable)                                                  -           75,702
    Other long-term liabilities                                                               208                -
                                                                                   ---------------  ---------------

      Total liabilities                                                                    93,217           97,666
Commitments and contingencies
Member's equity                                                                           150,324          116,128
                                                                                   ---------------  ---------------

      Total liabilities and member's equity                                        $      243,541   $      213,794
                                                                                   ===============  ===============

</TABLE>


       The accompanying notes are an integral part of the financial statements.



                                        2


<PAGE>



DUNKIRK POWER LLC
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(Thousands of dollars)
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                       2002            2001             2000

<S>                                                               <C>              <C>              <C>
Revenues                                                          $      132,449   $     142,841    $     135,370
Operating costs                                                           81,819          74,771           78,823
                                                                  ---------------  --------------   --------------

      Operating margin                                                    50,630          68,070           56,547

Depreciation                                                               6,748           6,606            6,470
General and administrative expenses                                        1,793           1,215            3,239
                                                                  ---------------  --------------   --------------

      Income from operations                                              42,089          60,249           46,838

Other (expense)/income, net                                                  (99)            139               62
Interest expense                                                          (7,794)         (8,859)         (10,433)
                                                                  ---------------  --------------   --------------

Net income                                                        $       34,196   $      51,529    $      36,467
                                                                  ===============  ==============   ==============

</TABLE>




       The accompanying notes are an integral part of the financial statements.



                                       3
<PAGE>



DUNKIRK POWER LLC
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(Thousands of dollars)
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                         2002             2001             2000

Cash flows from operating activities:
<S>                                                               <C>              <C>              <C>
    Net income                                                    $      34,196    $      51,529    $      36,467
    Adjustments to reconcile net income to net cash
        provided by operating activities:
      Depreciation                                                        6,748            6,606            6,470
      Amortization of deferred financing costs                               61               62              655
      Allowance for doubtful accounts                                         -             (940)             940
      Changes in assets and liabilities:
        Accounts receivable                                              (8,327)           6,126           (1,028)
        Accounts receivable, affiliates                                 (26,091)          23,428          (23,428)
        Inventories                                                       1,273           (6,140)          (1,042)
        Prepaid expenses                                                     53           (4,803)            (171)
        Accounts payable                                                      3             (795)            (151)
        Accounts payable - affiliates                                         -                -           (9,826)
        Accrued fuel and purchased power expense                            (45)             155            1,329
        Accrued interest                                                     76              (65)             380
        Other current liabilities                                        (1,154)          (2,746)           2,946
        Other assets and liabilities                                        208                -              (47)
                                                                  --------------   --------------   --------------

      Net cash provided by operating activities                           7,001           72,417           13,494
                                                                  --------------   --------------   --------------

Cash flows from investing activities:
    Capital expenditures                                                 (3,464)          (2,947)          (4,164)
                                                                  --------------   --------------   --------------

      Net cash used in investing activities                              (3,464)          (2,947)          (4,164)
                                                                  --------------   --------------   --------------

Cash flows from financing activities:
    Principal payments on long term debt                                 (8,052)         (13,546)        (131,642)
    Proceeds from borrowings                                              4,515                -          112,904
    Deferred financing costs                                                  -              (30)          (1,498)
    Contributions by/(distributions to) member's                              -          (55,690)          11,217
    Decrease in checks in excess of cash                                      -             (204)            (311)
                                                                  --------------   --------------   --------------

      Net cash used in financing activities                              (3,537)         (69,470)          (9,330)
                                                                  --------------   --------------   --------------

Net increase in cash and cash equivalents                                     -                -                -

Cash and cash equivalents at beginning of period                              2                2                2
                                                                  --------------   --------------   --------------

Cash and cash equivalents at end of period                        $           2    $           2    $           2
                                                                  ==============   ==============   ==============

Supplemental disclosures of cash flow information:
    Interest paid (net of amount capitalized)                     $       7,718    $       8,815    $       8,744
                                                                  ==============   ==============   ==============

</TABLE>


       The accompanying notes are an integral part of the financial statements.


                                        4
<PAGE>



DUNKIRK POWER LLC
STATEMENTS OF MEMBER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(Thousands of dollars)
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                        TOTAL
                                                                                                       Member's
                                                                                                        Equity

<S>                                                                                                 <C>
Balance, December 31, 1999                                                                          $       72,605
                                                                                                    ===============
Net income                                                                                                  36,467
Contributions from member's                                                                                 11,217
                                                                                                    ---------------

Balance, December 31, 2000                                                                          $      120,289
                                                                                                    ===============

Net income                                                                                                  51,529
Member's distributions, net                                                                                (55,690)
                                                                                                    ---------------

Balance, December 31, 2001                                                                          $      116,128
                                                                                                    ===============

Net income                                                                                                  34,196
                                                                                                    ---------------

Balance, December 31, 2002                                                                          $      150,324
                                                                                                    ===============
</TABLE>




       The accompanying notes are an integral part of the financial statements.


                                       5
<PAGE>



DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------


NOTE 1 - ORGANIZATION

    Dunkirk Power LLC (the Company), a wholly-owned subsidiary of NRG Northeast
Generating LLC (Northeast Gen), owns and operates the approximately 600 Megawatt
(MW), four unit, coal-fired base-load electric generating facility located in
Dunkirk, New York.

    Northeast Gen, a wholly-owned indirect subsidiary of NRG Energy, Inc. (NRG
Energy), owns electric power generation plants in the northeastern region of the
United States. Northeast Gen was formed for the purpose of financing, acquiring,
owning, operating and maintaining, through its subsidiaries and affiliates the
electric generating facilities owned by Arthur Kill Power LLC, Astoria Gas
Turbine Power LLC, Connecticut Jet Power LLC, Devon Power LLC, Dunkirk Power
LLC, Huntley Power LLC, Middletown Power LLC, Montville Power LLC, Norwalk Power
LLC, Oswego Harbor Power LLC and Somerset Power LLC.

Recent Developments

    As of December 31, 2002, NRG Energy has failed to make scheduled payments on
interest and/or principal on approximately $4.0 billion of its recourse debt and
is in default under the related debt instruments. These missed payments also
have resulted in cross-defaults of numerous other non-recourse and limited
recourse debt instruments of NRG Energy. In addition to the missed debt
payments, a significant amount of NRG Energy's debt and other obligations
contain terms, which require that they be supported with letters of credit or
cash collateral following a ratings downgrade. As a result of the downgrades
that NRG Energy has experienced in 2002, NRG Energy is in default of its
obligations to post collateral of approximately $1.1 billion, principally to
fund equity guarantees associated with its construction revolver financing
facility, to fund debt service reserves and other guarantees related to NRG
Energy projects and to fund trading operations. In early November 2002, NRG
Energy presented a restructuring plan to its creditors.

    In mid-December 2002, the NRG Energy bank steering committee submitted a
counter-proposal to the restructuring plan. In January 2003, a new restructuring
proposal was presented to the creditors and negotiations are ongoing. On March
26, 2003, Xcel Energy announced that its board of directors had approved a
tentative settlement agreement with holders of most of NRG Energy's long-term
notes and the steering committee representing NRG Energy's bank lenders. The
settlement is subject to certain conditions, including the approval of at least
a majority in dollar amount of the NRG Energy bank lenders and long-term
noteholders and definitive documentation. There can be no assurance that such
approvals will be obtained. The terms of the settlement call for Xcel Energy to
make payments to NRG Energy over the next 13 months totaling up to $752 million
for the benefit of NRG Energy's creditors in consideration for their waiver of
an existing and potential claims against Xcel Energy. Under the settlement, Xcel
Energy will make the following payments: (i)$350 million at or shortly following
the consummation of a restructuring of NRG Energy's debt. It is expected this
payment would be made prior to year-end 2003; (ii)$50 million on January 1,
2004. At Xcel Energy's option, it may fill this requirement with either cash or
Xcel Energy common stock or any combination thereof and (iii)$352 million in
April 2004.

    Absent an agreement on a comprehensive restructuring plan, NRG Energy will
remain in default under its debt and other obligations, because it does not have
sufficient funds to meet such requirements and obligations. As a result, the
lenders will be able, if they so choose, to seek to enforce their remedies at
any time, which would likely lead to a bankruptcy filing by NRG Energy. There
can be no assurance that NRG Energy's creditors ultimately will accept any
consensual restructuring plan, or that, in the interim, NRG Energy's lenders and
bondholders will continue to forbear from exercising any or all of the remedies
available to them, including acceleration of NRG Energy's indebtedness,
commencement of an

                                       6
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------


involuntary proceeding in bankruptcy and, in the case of certain lenders,
realization on the collateral for their indebtedness.

    On March 26, 2003, Xcel Energy announced that its board of directors had
approved a tentative settlement agreement with holders of most of NRG Energy's
long-term notes and the steering committee representing NRG's bank lenders. The
settlement is subject to certain conditions, including the approval of at least
a majority in dollar amount of the NRG Energy bank lenders and long-term
noteholders and definitive documentation. There can be no assurance that such
approvals will be obtained.

    The Company expects to have cash available for operations through 2003. This
forecast does not assume further investment by Xcel Energy, NRG Energy,
Northeast Gen or modification of the Company's current debt obligations. In the
event that Northeast Gen and the Company are unable to obtain adequate financing
on terms acceptable to Northeast Gen and the Company to continue their
operations, Northeast Gen and the Company may have to file bankruptcy. Northeast
Gen and the Company 's inability to obtain timely waivers and avoid defaults on
their credit obligations could lead to additional involuntary bankruptcy
proceedings. In any case, there is substantial doubt as to the Company's ability
to continue as a going concern.

    The accompanying financial statements have been prepared assuming the
Company will continue as a going concern. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

    Additional information regarding Northeast Gen and the Company can be found
in NRG Energy's Form 10-K for the year ended December 31, 2002.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    USE OF ESTIMATES IN FINANCIAL STATEMENTS

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

    In recording transactions and balances resulting from business operations,
the Company uses estimates based on the best information available. Estimates
are used for such items as plant depreciable lives, uncollectible accounts and
actuarially determined benefit costs, among others. In addition, estimates are
used to test long-lived assets for impairment and to determine fair value of
impaired assets. As better information becomes available (or actual amounts are
determinable), the recorded estimates are revised. Consequently, operating
results can be affected by revisions to prior accounting estimates.

    CASH AND CASH EQUIVALENTS

    The Company considers cash and cash equivalents to include cash and
short-term investments with original maturities of three months or less.

    INVENTORY

    Inventory consists primarily of spare parts and coal and is valued at the
lower of weighted average cost or market.


                                       7
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

    PROPERTY, PLANT AND EQUIPMENT

    Property, plant and equipment are stated at cost or the present value of
minimum lease payments for assets under capital leases. Significant additions or
improvements extending asset lives are capitalized, while repairs and
maintenance that do not improve or extend the life of the respective asset are
charged to expense as incurred. Depreciation is computed using the straight-line
method over the following estimated useful lives:

<TABLE>
<S>                                   <C>
Facilities, machinery and equipment   25 to 30 years
Office furnishings an equipment       3 to 10 years
</TABLE>

    The assets and related accumulated depreciation amounts are adjusted for
asset retirements and disposals with the resulting gain or loss included in
operations. NRG Energy expenses all repair and maintenance as incurred,
including planned major maintenance.

    ASSET IMPAIRMENTS

    Long-lived assets that are held and used are reviewed for impairment
whenever events or changes in circumstances indicate carrying values may not be
recoverable. Such reviews were performed in accordance with SFAS No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets," (SFAS No. 144)
in 2002 and SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed of" (SFAS No. 121) in prior years. An
impairment loss is recognized if the total future estimated undiscounted cash
flows expected from an asset is less than its carrying value. An impairment
charge is measured by the difference between an asset's carrying amount and fair
value. Fair values are determined by a variety of valuation methods, including
appraisals, sales prices of similar assets and present value techniques. The
adoption of SFAS 144 had no impact on the Company's financial statements.

    DEFERRED FINANCING COSTS

    Deferred financing costs consist of legal and other costs incurred to obtain
debt financing. These costs are being amortized over the terms of the related
debt.

    REVENUE RECOGNITION

    Revenues from the sale of electricity and steam are recorded based upon the
output delivered and capacity provided at rates specified under contract terms
or prevailing market prices.

    POWER MARKETING ACTIVITIES

    The Company has entered into a contract with its marketing affiliate, NRG
Power Marketing, Inc., for the sale of energy, capacity and ancillary services
produced, which enables the affiliate to engage in forward sales and hedging
transactions to manage the Company's electricity price exposure. Net gains or
losses on hedges by the marketing affiliate, which are physically settled, are
recognized in the same manner as the hedged item. The Company receives the net
transaction price on all contracts that are physically settled by its marketing
affiliate.

    INCOME TAXES

    The Company has been organized as a Limited Liability Company (LLC).
Therefore, federal and state income taxes are assessed at the member level.
Accordingly, no provision has been made for federal or



                                       8
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------


state income taxes in the accompanying financial statements.

    COMPREHENSIVE INCOME

         For all periods, net income is equal to comprehensive income as there
were no additional items impacting comprehensive income for these years.

    CONCENTRATIONS OF CREDIT RISK

     Financial instruments which potentially subject the Company to
concentrations of credit risk consist primarily of cash, accounts receivable and
derivative instruments. Cash accounts are generally held in federally insured
banks. Accounts receivable and derivative instruments are concentrated within
entities engaged in the energy industry. These industry concentrations may
impact the Company's overall exposure to credit risk, either positively or
negatively, in that the customers may be similarly affected by changes in
economic, industry or other conditions. Receivables are generally not
collateralized; however, the Company believes the credit risk posed by industry
concentration is offset by the diversification and creditworthiness of its
customer base.

    FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amount of cash and cash equivalents, receivables, accounts
payables, and accrued liabilities approximate fair value because of the short
maturity of these instruments.

    NEW ACCOUNTING PRONOUNCEMENTS

    In June 2001,the FASB issued SFAS No.143, "Accounting for Asset Retirement
Obligations" (SFAS No.143). This statement addresses financial accounting and
reporting for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. SFAS No.143 requires an entity
to recognize the fair value of a liability for an asset retirement obligation in
the period in which it is incurred. The liability is initially capitalized as
part of the cost of the related tangible long-lived asset and thus depreciated
over the asset's useful life. Accretion of the liabilities due to the passage of
time will be an operating expense. Retirement obligations associated with
long-lived assets included within the scope of SFAS No.143 are those for which a
legal obligation exists under enacted laws, statutes written or oral contracts,
including obligations arising under the doctrine of promissory estoppel. The
Company is required to adopt SFAS No.143 on January 1, 2003. The Company is in
the process of evaluating the impact of adopting SFAS No.143.

    In November 2002,the FASB issued FASB Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others. The initial recognition and initial
measurement provisions of this interpretation are applicable on a prospective
basis to guarantees issued or modified after December 31, 2002, irrespective of
the guarantor's fiscal year-end. The disclosure requirements are effective for
financial statements of interim or annual periods ending after December 15,
2002. The interpretation addresses the disclosures to be made by a guarantor in
its interim and annual financial statements about its obligations under
guarantees. The interpretation also clarifies the requirements related to the
recognition of a liability by a guarantor at the inception of the guarantee for
the obligations the guarantor has undertaken in issuing the guarantee.

    RECLASSIFICATIONS

    Certain prior-year amounts have been reclassified for comparative purposes.
These reclassifications had no effect on net income or total member's equity as
previously reported.



                                      9
<PAGE>


DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------


NOTE 3 - INVENTORY

    Inventory, which is stated at the lower of weighted average cost or market,
at December 31, consists of:
<TABLE>
<CAPTION>

                                                                                   2002            2001
                                                                               -------------   -------------
                                                                                      (In thousands)
<S>                                                                            <C>             <C>
Spare parts                                                                         $ 7,215         $ 7,167
Coal                                                                                  7,337           8,632
Oil                                                                                       -              26
                                                                               -------------   -------------

      Total                                                                        $ 14,552        $ 15,825
                                                                               =============   =============
</TABLE>


NOTE 4 - PROPERTY, PLANT AND EQUIPMENT

    The major classes of property, plant and equipment at December 31, were as
follows:

<TABLE>
<CAPTION>
                                                                                 2002             2001
                                                                             --------------  ---------------
                                                                                     (In thousands)
<S>                                                                          <C>              <C>
Land                                                                              $  1,879         $  1,879
Facilities, machinery and equipment                                                196,388          194,078
Construction in progress                                                             2,568            1,478
Office furnishings and equipment                                                       121              117
Accumulated depreciation                                                           (23,384)         (16,696)
                                                                             --------------  ---------------

Property, plant and equipment, net                                               $ 177,572        $ 180,856
                                                                             ==============  ===============

</TABLE>


NOTE 5 - LONG-TERM DEBT

     On February 22, 2000, Northeast Gen issued $750 million of project level
senior secured bonds, to refinance short-term project borrowings and for certain
other purposes. The bond offering included three tranches: $320 million with an
interest rate of 8.065% due in 2004, $130 million with an interest rate of
8.842% due in 2015 and $300 million with an interest rate of 9.292% due in 2024.
Interest and principal payments are due semi-annually. The Notheast Gen senior
secured bonds are jointly and severally guaranteed by each of Northeast Gen's
subsidiaries including the Company. In addition, the bonds are secured by a
security interest in Northeast Gen's membership or other ownership interests in
the guarantors and its rights under all inter-company notes between Northeast
Gen and the guarantors.

     In December 2000, Northeast Gen exchanged all of its outstanding bonds for
bonds registered under the Securities Act of 1933. As of December 31, 2002 and
2001, there remains $556.5 million and $610 million of outstanding bonds,
respectively.

     On December 15, 2002, Northeast Gen failed to make $24.7 million interest
and $53.5 million principal payments. Northeast Gen had a 15-day grace period to
make payment. On December 27, 2002, Northeast Gen made the $24.7 million
interest payment due on the Northeast Gen bonds but failed to make the $53.5
million principal payment. As a result, the payment default associated with its
failure to make principal payments when they come due is currently in effect.
Northeast Gen also failed to make a debt service reserve account cash deposit
within 30 days of NRG Energy's credit rating downgrade in July 2002. In
addition, Northeast Gen is also in default of its debt covenants because of the
lapse of the 60 day grace period regarding the necessary dismissal of an
involuntary bankruptcy proceeding.

                                       10
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------



    Northeast Gen loaned the proceeds from its $750 million senior secured bonds
to its subsidiaries. The subsidiary loans in the aggregate original principal
amount of $750 million are evidenced by intercompany note agreements with terms
and provisions similar to Northeast Gen's senior secured bonds. The amount
loaned by Northeast Gen to Dunkirk Power LLC under this arrangement was $112.9
million, of which $83.8 million and $91.8 million was outstanding at December
31, 2002 and 2001, respectively. As a result of the defaults on the Northeast
Gen senior secured bonds, the related intercompany note payable to Northeast Gen
has been classified as a current liability at December 31, 2002.

    On June 15, 2002, NRG Energy loaned Northeast Gen and its' subsidiaries $30
million to fund capital expenditures at its subsidiaries. The Company's share of
the loan proceeds was $4.5 million. At December 31, 2002, the Company's
outstanding loan balance was $4.5 million. The debt bears interest at the
3-month London Interbank Offered Rate plus 0.5%. The debt is subordinate to and
subject to the terms and conditions of the senior secured bonds. Accordingly,
the Company has classified this loan as a short-term affiliated note payable.

NOTE 6 - GUARANTEES

    In November 2002, the FASB issued FASB Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others. The initial recognition and initial
measurement provisions of this interpretation are applicable on a prospective
basis to guarantees issued or modified after December 31, 2002, irrespective of
the guarantor's fiscal year-end. The disclosure requirements are effective for
financial statements of interim or annual periods ending after December 15,
2002. The interpretation addresses the disclosures to be made by a guarantor in
its interim and annual financial statements about its obligations under
guarantees. The interpretation also clarifies the requirements related to the
recognition of a liability by a guarantor at the inception of the guarantee for
the obligations the guarantor has undertaken in issuing the guarantee.

    On February 22, 2000, Northeast Gen issued $750 million of project level
senior secured bonds, to refinance short-term project borrowings and for certain
other purposes. The bonds are jointly and severally guaranteed by each of
Northeast Gen's subsidiaries, therefore the amount in the following table
represents the total outstanding bonds for Northeast Gen. The bonds are secured
by a security interest in Northeast Gen's membership or other ownership
interests in the guarantors and its rights under all inter-company notes between
Northeast Gen and the guarantors.

    As of December 31, 2002 and 2001, the Company's obligations pursuant to its
guarantees of the performance, equity and indebtedness obligations were as
follows:

<TABLE>
<CAPTION>

                                                DESCRIPTION                            2002         2001
                         -------------------------------------------------------  ------------- -----------
                                                                                       (IN THOUSANDS)
<S>                                                                               <C>           <C>
                         Guarantees of Northeast Gen debt.......................  $     556,500 $   610,000
                                                                                  ------------- -----------
                           Total guarantees.....................................  $     556,500 $   610,000
                                                                                  ============= ===========
</TABLE>

    As of December 31, 2002, the nature and details of the Company's guarantees
were as follows:
<TABLE>
<CAPTION>

                                        GUARANTEE/
                                          MAXIMUM
                                         EXPOSURE
                  NAME                (IN THOUSANDS)        NATURE OF GUARANTEE         EXPIRATION DATE      TRIGGERING EVENT
    ------------------------------- ----------------- ----------------------------- --------------------- -------------------
<S>                                 <C>               <C>                            <C>                  <C>
    NRG Northeast Generating......  $         556,500 Obligations under credit      None stated           Nonperformance
                                                      agreement
</TABLE>


NOTE 7 - DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITY

    On January 1, 2001, the Company adopted Statement of Financial Accounting
Standards No. 133, Accounting for Derivative Instruments and Hedging Activities
(SFAS No. 133), as amended by SFAS No.



                                       11
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------


137 and SFAS No. 138.  SFAS No. 133 requires the Company to record all
derivatives on the balance sheet at fair value.

    SFAS No. 133 applies to Northeast Gen's energy and energy related
commodities financial instruments, long-term power sales contracts and long-term
gas purchase contracts used to mitigate variability in earnings due to
fluctuations in spot market prices, hedge fuel requirements at generation
facilities and protect investment in fuel inventories. The Company does not
enter into long-term power sales contracts, long-term gas purchase contracts, or
other derivative instruments. These activities are conducted by an affiliate of
Northeast Gen and are not recorded by the Company.

NOTE 8 - RELATED PARTY TRANSACTIONS

         POWER MARKETING AGREEMENT

    On June 25, 1999, the Company entered into a power sales and agency
agreement with NRG Power Marketing Inc. (NRG Power Marketing), a wholly-owned
subsidiary of NRG. The agreement is effective until December 31, 2030. Under the
agreement, NRG Power Marketing will (i) have the exclusive right to manage,
market and sell all power not otherwise sold or committed to or by such
subsidiaries, (ii) procure and provide to such subsidiaries all fuel required to
operate their respective facilities and (iii) market, sell and purchase all
emission credits owned, earned or acquired by such subsidiaries. In addition,
NRG Power Marketing will have the exclusive right and obligation to effect the
direction of the power output from the facilities.

    Under the agreement, NRG Power Marketing pays to the Company gross receipts
generated through sales, less costs incurred by NRG Power Marketing relative to
its providing services (e.g. transmission and delivery costs, fuel cost, taxes,
employee labor, contract services, etc.). The Company incurs no fees related to
these power sales and agency agreements with NRG Power Marketing.

    OPERATING AND MAINTENANCE AGREEMENT

    The Company has no employees and has entered into an operation and
maintenance agreement with a subsidiary of NRG Operating Services, Inc. (NRG
Operating Services), a wholly-owned subsidiary of NRG Energy. The agreement is
effective for five years, with options to extend beyond five years. Under the
agreement, the NRG Operating Services company operator operates and maintains
its respective facility, including (i) coordinating fuel delivery, unloading and
inventory, (ii) managing facility spare parts, (iii) meeting external
performance standards for transmission of electricity, (iv) providing operating
and maintenance consulting and (v) cooperating with and assisting the Company in
performing the Company's obligations under agreements related to its facilities.

    Under the agreement, the operator charges an annual fee, and in addition
will be reimbursed for usual and customary costs related to providing the
services including plant labor and other operating costs. A demobilization
payment will be made if the subsidiary elects not to renew the agreement. There
are also incentive fees and penalties based on performance under the approved
operating budget, the heat rate and safety.

    During 2002, 2001 and 2000, the Company incurred annual operating and
maintenance costs billed from NRG Operating Services Inc. totaling $0.4 million.
In addition, the Company incurred $21.0 million, $21.4 million and $24.2
million, respectively, for usual and customary costs related to providing the
services including plant labor and other operating costs.

    On June 11, 1999, the Company entered into an agreement with NRG for
corporate support and



                                       12
<PAGE>

DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

services. The agreement is perpetual in term, unless terminated in writing.
Under the agreement, NRG will provide services, as requested, in areas such as
human resources, accounting, finance, treasury, tax, office administration,
information technology, engineering, construction management, environmental,
legal and safety. Under the agreement, NRG is paid for personnel time as well
as out-of-pocket costs.

    During 2002, 2001 and 2000, the Company paid NRG approximately $0.2 million,
$0.4 million and $0.4 million, respectively, for corporate support and services.

NOTE 9 - SALES TO SIGNIFICANT CUSTOMERS

    During 2002, one customer, NYISO, accounted for 86.4% of the Company's
revenues. During 2001, two customers accounted for 92.2% of the Company's
revenues, Niagara Mowhawk Power Corporation (NiMo)(48.3%) and NYSIO (43.9%).
During 2000, two customers accounted for 101.9% of the Company's revenues, NiMo
(52.2%) and NYSIO (49.7%).

NOTE 10 - COMMITMENTS AND CONTINGENCIES

    ENVIRONMENTAL

    Northeast Gen estimates that it will incur total environmental capital
expenditures of $53 million during 2003 through 2007 for the facilities in New
York, Connecticut and Massachusetts. These expenditures will be primarily
related to landfill construction, installation of NO(x) controls, installation
of the best technology available for minimizing environmental impacts associated
with impingment and entrainment of fish and larvae, particulate matter control
improvements, spill prevention controls, and undertaking remedial actions.

    CONTRACTUAL COMMITMENTS

    During 1999, NRG acquired the Huntley and Dunkirk generating facilities from
Niagara Mohawk Power Corporation (NiMo). In connection with this acquisition,
NRG entered into a four-year agreement with NiMo that requires NRG to provide to
NiMo pursuant to a predetermined schedule fixed quantities of energy and
capacity at a fixed price.

    LEGAL PROCEEDINGS

    THE STATE OF NEW YORK AND ERIN M. CROTTY, AS COMMISSIONER OF THE NEW YORK
    STATE DEPARTMENT OF ENVIRONMENTAL CONSERVATION V. NIAGARA MOHAWK POWER
    CORPORATION ET AL., UNITED STATES DISTRICT COURT FOR THE WESTERN DISTRICT OF
    NEW YORK, CIVIL ACTION NO. 02-CV-002S

    In January, 2002, NRG Energy and Niagara Mohawk Power Corporation ("NiMo")
were sued by the New York Department of Environmental Conservation in federal
court in New York. The complaint asserts that projects undertaken at NRG
Energy's Huntley and Dunkirk plants by NiMo, the former owner of the facilities,
should have been permitted pursuant to the Clean Air Act and that the failure to
do so violated federal and state laws. In July, 2002, NRG Energy filed a motion
to dismiss. On March 27, 2003 the court dismissed the complaint against NRG
Energy without prejudice. It is possible the State will appeal this dismissal to
the Second Circuit Court of Appeals or could re-file a case against NRG Energy.
If the case ultimately is litigated to a judgment and there is an unfavorable
outcome that could not be addressed through use of compliant fuels and/or a
plant wide applicability limit, NRG Energy has estimated that the total
investment that would be required to install pollution control devices could be
as high as $300 million over a ten to twelve-year period, and NRG Energy maybe
responsible for payment of certain penalties and fines.

    NIAGARA MOHAWK POWER CORPORATION V. NRG ENERGY, INC., HUNTLEY POWER, LLC,
    AND DUNKIRK POWER, LLC, SUPREME COURT, STATE OF NEW YORK, COUNTY OF
    ONONDAGA, CASE NO. 2001-4372

                                       13
<PAGE>


DUNKIRK POWER LLC
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------



    NRG Energy has asserted that NiMo is obligated to indemnify it for any
related compliance costs associated with resolution of the enforcement action.
NiMo has filed suit in state court in New York seeking a declaratory judgment
with respect to its obligations to indemnify NRG Energy under the asset sales
agreement.

   HUNTLEY POWER LLC, DUNKIRK POWER LLC AND OSWEGO HARBOR POWER LLC

    All three of these facilities have been issued Notices of Violation with
respect to opacity exceedances. NRG Energy has been engaged in consent order
negotiations with the New York State Department of Environmental Conservation
relative to opacity issues affecting all three facilities periodically since
1999. One proposed consent order was forwarded by DEC under cover of a letter
dated January 22, 2002, which makes reference to 7,890 violations at the three
facilities and contains a proposed payable penalty for such violations of
$900,000. On February 5, 2003, DEC sent to us a proposed Schedule of Compliance
and asserted that it is to be used in conjunction with newly-drafted consent
orders. NRG Energy has not yet received the consent orders although NRG Energy
has been told by DEC that DEC is now seeking a penalty in excess of that cited
in its January 22, 2002 letter. NRG Energy expects to continue negotiations with
DEC regarding the proposed consent orders, including the Schedule of Compliance
and the penalty amount. NRG Energy cannot predict whether those discussions with
the DEC will result in a settlement and, if they do, what sanctions will be
imposed. In the event that the consent order negotiations are unsuccessful, NRG
Energy does not know what relief DEC will seek through an enforcement action and
what the result of such action will be.

   NIAGARA MOHAWK POWER CORPORATION V. DUNKIRK POWER LLC, ET AL., SUPREME COURT,
ERIE COUNTY, INDEX NO. 1-2000-8681

    On October 2, 2000, plaintiff Niagara Mohawk Power Corporation commenced
this action against NRG Energy to recover damages, plus late fees, less payments
received, through the date of judgment, as well as any additional amounts due
and owing for electric service provided to the Dunkirk Plant after September 18,
2000. Plaintiff Niagara Mohawk claims that NRG Energy has failed to pay retail
tariff amounts for utility services commencing on or about June 11, 1999 and
continuing to September 18, 2000 and thereafter. Plaintiff has alleged breach of
contract, suit on account, violation of statutory duty, and unjust enrichment
claims. On or about October 23, 2000, NRG Energy served an answer denying
liability and asserting affirmative defenses.

    After proceeding through discovery, and prior to trial, the parties and the
court entered into a stipulation and order filed August 9, 2002 consolidating
this action with two other actions against the Company's Huntley and Oswego
subsidiaries, both of which cases assert the same claims and legal theories for
failure to pay retail tariffs for utility services.

    On October 8, 2002, a Stipulation and Order was filed in the Erie County
Clerk's Office staying this action pending submission of some or all of the
disputes in the action to the FERC. NRG Energy cannot make an evaluation of the
likelihood of an unfavorable outcome. The cumulative potential loss could exceed
$35 million.




                                       14