##### Table of Contents

##### Index to Financial Statements

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2006



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

For the transition period from  to

Commission file number: 000-29311



---

DYNEGY HOLDINGS INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 94-3248415                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

1000 Louisiana, Suite 5800

Houston, Texas 77002

(Address of principal executive offices)

(713) 507-6400

(Registrants telephone number, including area code)



---

Securities registered pursuant to Section12(b) of the Act:



|                    |  |                                          
|------------------- |  | -----------------------------------------
|Title of each class |  | Name of each exchange on which registered
|None                |  |                                         



|                                                            |  |                     |  | 
|----------------------------------------------------------- |  | ------------------- |  | 
|Securities registered pursuant to Section 12(g) of the Act:
|                                                            |  |                    
|                                                            |  | Title of each class |  | 
|                                                            |  | None                |  | 



---

All outstanding equity securities of Dynegy Holdings Inc. are held by its parent, Dynegy Inc.

Indicate by
check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ̈No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes ̈No  x

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 the filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of 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

Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer ̈Accelerated
filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No   x

DOCUMENTS INCORPORATED BY REFERENCE.  None

REDUCED DISCLOSURE FORMAT.  Dynegy Holdings Inc. meets the conditions set forth in General Instruction (I) (1) (a) and (b) of Form 10-K and is therefore filing this Form 10-K with
the reduced disclosure format.



---



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

FORM 10-K

TABLE OF CONTENTS



|            |  |                                                                                                              |  |   
|----------- |  | ------------------------------------------------------------------------------------------------------------ |  | --
|            |  | Page                                                                                                        
|PART I     
|Definitions |  | 1                                                                                                           
|Item 1.     |  | Business                                                                                                     |  | 1 
|Item 1A.    |  | Risk Factors                                                                                                 |  | 18
|Item 1B.    |  | Unresolved Staff Comments                                                                                    |  | 28
|Item 2.     |  | Properties                                                                                                   |  | 28
|Item 3.     |  | Legal Proceedings                                                                                            |  | 28
|Item 4.     |  | Submission of Matters to a Vote of Security Holders                                                          |  | 28
|           
|PART II    
|Item 5.     |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 29
|Item 6.     |  | Selected Financial Data                                                                                      |  | 29
|Item 7.     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 30
|Item 7A.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 68
|Item 8.     |  | Financial Statements and Supplementary Data                                                                  |  | 70
|Item 9.     |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 70
|Item 9A.    |  | Controls and Procedures                                                                                      |  | 70
|Item 9B.    |  | Other Information                                                                                            |  | 72
|           
|PART III   
|Item 10.    |  | Directors, Executive Officers and Corporate Governance                                                       |  | 73
|Item 11.    |  | Executive Compensation                                                                                       |  | 73
|Item 12.    |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 73
|Item 13.    |  | Certain Relationships and Related Transactions and Director Independence                                     |  | 73
|Item 14.    |  | Principal Accountant Fees and Services                                                                       |  | 73
|           
|PART IV    
|Item 15.    |  | Exhibits, Financial Statement Schedules                                                                      |  | 74
|Signatures  |  | 87                                                                                                          



---

##### Table of Contents

##### Index to Financial Statements

PART I

DEFINITIONS

As used in this Form 10-K, the abbreviations contained herein have the meanings set forth in the
glossary beginning on page F-55. Additionally, the terms Dynegy Holdings, we, us and our refer to Dynegy Holdings Inc. and its subsidiaries, unless the context clearly indicates otherwise. The term
Dynegy refers to our parent company, Dynegy Inc., and its subsidiaries, including us, unless the context clearly indicates otherwise.



|Item 1. | Business
|------- | --------

THE COMPANY

Overview

We are a wholly-owned
subsidiary of Dynegy, which began operations in 1985. Dynegy acquired Illinova Corporation in the first quarter of 2000. As part of the acquisition of Illinova, the former Dynegy Inc., which was renamed Dynegy Holdings Inc., became a wholly-owned
subsidiary of a new holding company, Dynegy Inc. The assets, liabilities and operations of the former Dynegy Inc. before the acquisition became the assets, liabilities and operations of Dynegy Holdings Inc. after the acquisition. Our principal
executive office is located at 1000 Louisiana Street, Suite 5800, Houston, Texas 77002, and our telephone number at that office is (713) 507-6400.

Our current business operations are focused primarily on the power generation sector of the energy industry and our primary business is the production and sale of electric energy, capacity and ancillary services from
our 10,675 MW fleet (19 plants) of owned or leased power generation facilities.

We file annual, quarterly and current reports, and other
information with the SEC. You may read and copy any document we file at the SECs Public Reference Room at 100 F Street N.E., Room 1580, Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information on the SECs
Public Reference Room. Our SEC filings are also available to the public at the SECs web site at www.sec.gov. No information from such web site is incorporated by reference herein. Our SEC filings are also available free of charge on
Dynegys web site at www.dynegy.com, as soon as reasonably practicable after those reports are filed with or furnished to the SEC. The contents of Dynegys website are not intended to be, and should not be considered to be,
incorporated by reference into this Form 10-K.

On September 14, 2006, Dynegy entered into a Plan of Merger, Contribution and Sale
Agreement (the Merger Agreement) with LSP Gen Investors, L.P., LS Power Partners, L.P., LS Power Equity Partners PIE I, L.P., LS Power Associates, L.P., and LS Power Equity Partners, L.P. (collectively, the LS Entities), part
of the LS Power Group, a privately held power plant investor, developer and manager, to combine a portion of the LS Entities operating generation portfolio with Dynegys generation assets, and for Dynegy to acquire a 50 percent ownership
interest in a development company that is currently controlled by the LS Entities. The combined company (New Dynegy) will have nearly 20,000 MW of generating capacity. Upon completion of the Merger Agreement, which is subject to the
affirmative vote of holders of at least two-thirds of Dynegys Class A common stock and the satisfaction of other conditions, the combined company will own 29 operating power plants in 13 states (excludes the 351 MW Calcasieu generation
facility which we have agreed to sell to Entergy Gulf States, Inc. (Entergy)) employing a balanced mix of fuel sources with baseload, intermediate, and peaking dispatch capabilities, greater cash flow-generating opportunity than Dynegy
alone, and significant scale and scope in three key geographic regions. The expanded portfolio will also include a controlling interest in the Plum Point facility, a 665 MW coal-fired plant currently under construction in Arkansas. Additionally, the
development joint venture (referred to herein as the development company) will provide Dynegy with a 50 percent ownership interest in an established growth vehicle. The LS Entities current development activities include nine projects totaling
more than 7,600 MW in various stages of development and approximately 2,300 MW of repowering and/or expansion opportunities.

If the
transaction is consummated, the LS Entities will receive 340 million shares of New Dynegys Class B common stock, $100 million in cash and $275 million aggregate principal amount of notes to be issued by New Dynegy. New Dynegy will also
assume approximately $1.9 billion in net debt (debt less restricted cash and



1



---

##### Table of Contents

##### Index to Financial Statements

investments) from the LS Entities. Please read Note 3Business Combinations and AcquisitionsLS Power for further discussion of the terms of the
Merger Agreement as well as the proxy statement/prospectus of Dynegy Acquisition, Inc. filed with the SEC on February 13, 2007.

General

Our assets are located in the Midwest, New York, Texas, Nevada and the Southeast. Our diverse power generation facilities generate
electricity by burning coal, natural gas or oil. We sell electric energy, capacity and ancillary services by various means: (i) primarily through bilateral negotiated contracts with third parties and into regional central markets and
(ii) with lesser volumes through structured wholesale over-the-counter markets and directly to end-use customers.

We are currently
evaluating our portfolio in anticipation of consummating the Dynegy and LS Power transaction with the goal of focusing on regions and markets where we will have a significant asset position. This evaluation could result in sales of assets that are
not considered strategic fits within our generating fleet. Our current generating facilities are as follows:



|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|-------------------- |  | ----------------------------------- |  | ---------------- |  | ------------- |  | --------------- |  | -----------------
|Facility             |  | Total NetGenerating Capacity(MW)(1) |  | PrimaryFuel Type |  | Dispatch Type |  | Location        |  | NERC Region (ISO)
|Baldwin              |  | 1,800                               |  | Coal             |  | Baseload      |  | Baldwin, IL     |  | SERC (MISO)      
|Havana Units 1-5     |  | 228                                 |  | Oil              |  | Peaking       |  | Havana, IL      |  | SERC (MISO)      
|Unit 6               |  | 441                                 |  | Coal             |  | Baseload      |  | Havana, IL      |  | SERC (MISO)      
|Hennepin             |  | 293                                 |  | Coal             |  | Baseload      |  | Hennepin, IL    |  | SERC (MISO)      
|Oglesby              |  | 63                                  |  | Gas              |  | Peaking       |  | Oglesby, IL     |  | SERC (MISO)      
|Stallings            |  | 89                                  |  | Gas              |  | Peaking       |  | Stallings, IL   |  | SERC (MISO)      
|Tilton               |  | 188                                 |  | Gas              |  | Peaking       |  | Tilton, IL      |  | SERC (MISO)      
|Vermilion Units 1-2  |  | 164                                 |  | Coal/Gas         |  | Baseload      |  | Oakwood, IL     |  | SERC (MISO)      
|Unit 3               |  | 12                                  |  | Oil              |  | Peaking       |  | Oakwood, IL     |  | SERC (MISO)      
|Wood River Units 1-3 |  | 119                                 |  | Gas              |  | Peaking       |  | Alton, IL       |  | SERC (MISO)      
|Units 4-5            |  | 446                                 |  | Coal             |  | Baseload      |  | Alton, IL       |  | SERC (MISO)      
|Rocky Road           |  | 330                                 |  | Gas              |  | Peaking       |  | East Dundee, IL |  | RFC (PJM)        
|Riverside/ Foothills |  | 960                                 |  | Gas              |  | Peaking       |  | Louisa, KY      |  | RFC (PJM)        
|Rolling Hills        |  | 965                                 |  | Gas              |  | Peaking       |  | Wilkesville, OH |  | RFC (PJM)        
|Renaissance          |  | 776                                 |  | Gas              |  | Peaking       |  | Carson City, MI |  | RFC (MISO)       
|Bluegrass (2)        |  | 576                                 |  | Gas              |  | Peaking       |  | Oldham Co., KY  |  | SERC (LG&E)      
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Total Midwest        |  | 7,450                               |  |                  |  |               |  |                 |  |                  
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Roseton (3)          |  | 1,185                               |  | Gas/Oil          |  | Intermediate  |  | Newburgh, NY    |  | NPCC (NYISO)     
|Danskammer Units1-2  |  | 123                                 |  | Gas/Oil          |  | Peaking       |  | Newburgh, NY    |  | NPCC (NYISO)     
|Units 3-4 (3)        |  | 370                                 |  | Coal/Gas/Oil     |  | Baseload      |  | Newburgh, NY    |  | NPCC (NYISO)     
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Total Northeast      |  | 1,678                               |  |                  |  |               |  |                 |  |                  
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Calcasieu (4)        |  | 351                                 |  | Gas              |  | Peaking       |  | Sulphur, LA     |  | SERC             
|Heard County         |  | 539                                 |  | Gas              |  | Peaking       |  | Heard Co., GA   |  | SERC             
|Black Mountain (5)   |  | 43                                  |  | Gas              |  | Baseload      |  | Las Vegas, NV   |  | WECC             
|CoGen Lyondell       |  | 614                                 |  | Gas              |  | Baseload      |  | Houston, TX     |  | ERCOT (ISO)      
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Total South          |  | 1,547                               |  |                  |  |               |  |                 |  |                  
|                     |  |                                     |  |                  |  |               |  |                 |  |                  
|Total Fleet Capacity |  | 10,675                              |  |                  |  |               |  |                 |  |                  
|                     |  |                                     |  |                  |  |               |  |                 |  |                  

---

|(1) | Unit capacity values are based on winter capacity.
|--- | --------------------------------------------------

|(2) | Effective September 1, 2006, Louisville Gas & Electric, and therefore Bluegrass, left the MISO market and resumed operation as a stand-alone control area.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

##### Index to Financial Statements

|(3) | We lease the Roseton facility and units 3 and 4 of the Danskammer facility pursuant to a leveraged lease arrangement that is further described in Item 7. Managements
Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital ResourcesOff-Balance Sheet ArrangementsDNE Leveraged Lease beginning on page 40.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | On January 31, 2007, we entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy. Subject to regulatory approval, the transaction is
expected to close in early 2008. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsCalcasieu on page F-16 for further discussion.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | We own a 50% interest in this facility and the remaining 50% interest is held by Chevron U.S.A., which we refer to as Chevron, our parents largest shareholder. Total output
capacity of this facility is 85 MW.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We also have a CRM business which represents our legacy trading business. After the
termination of the Sterlington tolling agreement on March 7, 2006, the CRM business primarily consists of the Kendall and Sithe tolling agreements as well as our legacy gas, power and emissions trading positions. On September 14, 2006,
Dynegy agreed to acquire the Kendall facility either through Dynegys planned acquisition of assets from the LS Entities or as a separate transaction. The Kendall tolling arrangement will become an intercompany obligation under our GEN-MW
segment upon the closing of the transaction. We report the results of this business as a separate reportable segment.

Business Drivers in
the Power Generation Industry

Profitability of our business is largely a function of the difference between market prices for
electricity and our cost to produce electricity at our various facilities from which we sell some of our energy under longer-term contracts, either directly to our customers or through the over-the-counter wholesale energy markets. We sell the
remaining production into the shorter-term and spot markets (otherwise called day-ahead and real-time markets). We also hedge a portion of the output from our facilities in the financial markets based on our perspective of market fundamentals.

Market Prices for Wholesale Power. Future market prices are driven by expectations of buyers and sellers as to the
fundamental supply/demand balance, similar to many other commodity markets. Short-term power market prices are determined largely by the balance of supply and demand in a region and are heavily influenced by weather. Both short-term and long-term
prices are also heavily impacted by the price of natural gas, which is also impacted by regional weather effects. At times in certain markets, power prices rise and fall in tandem with natural gas prices. In some markets in which we operate, there
is an excess of power generation supply compared to demand. However, due to demand growth out-pacing supply growth, we expect that this excess supply will diminish over time as consumption continues to grow, likely resulting in increased market
prices for power.

Summer and winter weather extremes can cause increased electricity consumption, driving up prices in affected regions.
Conversely, during spring and fall when weather tends to be milder, market prices are usually less extreme.

In regions with centrally
dispatched market structures (such as the Midwest and Northeast regions), all generators receive the same price for energy generated based on the price required to justify production of the last megawatt that is needed to balance supply with demand.
For example, a less-efficient (i.e. more expensive) natural gas-fired unit may be needed in some hours to meet demand. If this units production is required to meet demand, its higher production costs will set the market clearing price that
will be paid to all generators, regardless of the price that any other unit may have offered into the market or its cost of generation. In other regions, prices are determined on a bilateral basis between buyers and sellers.

Production Costs. Another key aspect of profitability is our cost to produce electricity. The main variable component of that cost is fuel.
Our coal-fired generation facilities are our lowest cost facilities. Therefore, most of our coal-fired generation facilities run the majority of any given day throughout the year unless a particular unit is unavailable due to either planned or
unplanned maintenance activity. In todays environment, our natural gas and oil fueled generation facilities are more expensive to operate than our coal-fired facilities. As a result, these plants only run on those days, or parts of days, when
market demand and price are sufficient to economically justify dispatch of these higher cost units.



3



---

##### Table of Contents

##### Index to Financial Statements

We also incur operations and maintenance (O&M) costs at our facilities. We categorize these costs as
either fixed O&M or variable O&M. Fixed O&M is generally the non-fuel cost to maintain and operate a unit. This includes both major maintenance that must occur every few years to ensure reliability of a unit and routine maintenance,
which must be performed more frequently. Variable O&M is the incremental cost that occurs for each dispatch, including fuel needed to start-up a unit and the cost of consumables used during operation.

Emissions Allowances. Operation of our power generation facilities is subject to
regulatory limitations on emissions of both sulfur dioxide (SO2) and nitrogen oxide (NOX). We are granted emissions credit allowances by regulatory bodies on an annual basis. To the extent that our inventory of
emissions allowances, including those that we carry forward from earlier years, are not sufficient to allow us to operate our plants within the emissions guidelines of the various air districts, we will either purchase additional emissions credits
from third parties or reduce operation of that unit. Conversely, if we have more emissions credits on hand than are required to operate our facilities, we may opportunistically sell these credits, subject to certain regulatory limitations and
restrictions contained in our DMG consent decree, or hold them in inventory until they are needed. Based on current projections, we do not expect a net expenditure from the purchase and sale of emissions allowances in the near term. Please read
Regulatory and Environmental MattersEnvironmental, Health and Safety MattersMulti-Pollutant Air Emission Initiatives beginning on page 14 for a discussion of regulatory initiatives that will impact emissions over the longer
term.

Services Provided. We sell electric energy, capacity and ancillary services from our facilities. Energy is the actual
output of electricity that is measured in MWh at the wholesale level and is usually measured in KWh at the retail level. The capacity of a generation facility is its electricity production capability, measured in MW. Each North American Electric
Reliability Council (NERC) region must have sufficient generating capacity to meet expected consumption of electricity (known as load). Each NERC region calculates a reserve requirement, which is additional necessary capacity that a region must have
in order to manage potential unit outages. Electricity consumers will, for reliability or regulatory reasons, contract for capacity from a capacity supplier from one or more of the generating units that the supplier owns. Ancillary services are the
products of a generation facility that support the transmission grid operation, allow generation to follow real-time changes in load, and provide emergency reserves for major changes to the balance of generation and load.

We sell these components of electricity to our customers under short-term or long-term contractual agreements or tariffs. Most of the energy and capacity
transactions that we enter into are based on industry standard contracts. We also sell into central markets operated by Regional Transmission Organizations (RTOs) and Independent System Operators (ISOs). We enter into negotiated contracts for each
product or a combination of products with other customers as well.

Customers. Our customers include RTOs and ISOs,
integrated utilities, municipalities, electric cooperatives, transmission and distribution utilities, industrial customers, power marketers, banks, hedge funds, other power generators and commercial end-users. We sell electric energy, capacity and
ancillary services to some or all of these customers for various lengths of time. Some of our customers, such as municipalities or integrated utilities, purchase our products in order to serve their retail, commercial and industrial customers. Other
customers, such as some power marketers, may buy from us to serve load or may purchase power as a hedge against other power sales that they have made, such that they are effectively a middle man between generators and end-users.

Dispatch Type. Our generation assets include baseload, peaking and intermediate dispatch types. Baseload generation is
low-cost and economically attractive to dispatch around the clock throughout the year. A baseload facility is usually expected to run between 80%-90% of the hours in a given year. Intermediate generation is not as efficient and/or economic as
baseload generation but is intended to dispatch to serve load during higher load times such as during daylight hours and sometimes on weekends. Peaking generation is the least efficient and highest cost generation and is generally dispatched to
serve load during the highest load times such as hot summer and cold winter days. Our intermediate and peaking facilities are fueled by fuel oil or natural gas.

Capital Expenditures. Our capital expenditures are for the continued maintenance of our facilities to ensure their continued reliability and for investment in new equipment for either environmental
compliance or increasing



4



---

##### Table of Contents

##### Index to Financial Statements

profitability. In 2006, we had approximately $146 million in capital expenditures for our entire fleet of generation assets, of which $88 million was for
capital maintenance projects, $2 million was for development projects, primarily for the conversion of our Vermilion facility to Powder River Basin (PRB) coal, and $56 million was for other environmental expenditures.

NERC Regions, RTOs and ISOs. In discussing our business, we often refer to NERC regions. The NERC and its eight regional reliability
councils (as of December 31, 2006) were formed to ensure the reliability and security of the electricity system. The regional reliability councils set standards for reliable operation and maintenance of power generation facilities and
transmission systems. NERC reports seasonally and annually on generation and transmission status in each region.

Separately, RTOs and ISOs
centrally operate markets and transmission across a regional footprint in some of the markets in which we operate. They are responsible for secure dispatch of all generation facilities in that footprint, and are responsible for both maximum
utilization and efficiency of the transmission system within what have been determined to be secure levels. RTOs and ISOs administer electricity markets for physical and financial energy markets in the short term, usually day-ahead and real-time
markets. NERC regions and RTOs/ISOs often have different geographic footprints and while there may be physical overlap, their respective roles and responsibilities do not.

NERC Regions as of December 31, 2006

LOGO

Reliability. We seek to operate and maintain our generation fleet efficiently and safely, with an
eye toward future maintenance and improvements, resulting in increased reliability. This increased reliability impacts our results to the extent that our generation units are available during times that it is economically sound to run. These efforts
are reflected not only in capital improvements, but also in organizational and program changes.

Regulatory & Legislative Considerations

Our business is subject to extensive federal, state and local laws and regulations governing the generation and sale of electricity,
the discharge of materials into the environment and otherwise relating to environmental, health and safety. Following is a summary of key regulatory and environmental considerations impacting our power generation operations. Please read
Regulatory and Environmental Matters beginning on page 13 for further discussion of the environmental and regulatory restrictions applicable to our business.



5



---

##### Table of Contents

##### Index to Financial Statements

Rates. Our wholesale power sales are governed by the Federal Energy Regulatory Commission
(FERC). With the exception of CoGen Lyondell and Black Mountain, which are Qualifying Facilities, all of our facilities currently have the authority to charge market-based rates for wholesale power. Many of our facilities also have cost-based
tariffs for providing reactive power support. We are subject to FERCs regulations governing market behavior and prohibiting market manipulation, the violation of which could result in the revocation or suspension of our market-based rate
authority as well as refunds, disgorgement of profits and monetary penalties.

Market Structure. Our sales of electricity and
related services to particular customers and/or at a particular price are subject to the market structure and related rules in the states or regions where we operate. For instance, in organized markets like Texas, bids and prices are capped, and in
the New York market, there is a price mitigation procedure to correct the adverse impact of errors or other activities outside the bounds of market rules and policies. In the state of Illinois, a resource procurement auction was recently conducted,
resulting in the award of binding contracts between the utilities and wholesale energy providers such as Dynegy.

SO2and NOxEmissions.The Clean Air Act and comparable state laws and regulations require that
specified reductions in SO2and NOxemissions be achieved. More recent regulations, including the Clean Air Interstate Rule (CAIR), require significant emissions reductions over the next several
years. We have expended capital and installed emission control equipment at a number of our facilities to meet current requirements and expect to expend significant additional capital in the future to satisfy prospective requirements.

Mercury Emissions. The Clean Air Mercury Rule (CAMR), issued by the U.S. EPA in March 2005, requires that specified
reductions in mercury emissions be achieved from the air emissions of coal-fired power plants. States are required to adopt the federal CAMR or a state rule meeting its minimum requirements. Both the states of Illinois and New York, where we have
significant coal-fired assets, have recently adopted more stringent rules that will require greater reductions in emissions and thus could entail additional capital expenditures, in each case sooner than would CAMR. Our projected capital
expenditures through 2013 include controls that we believe will achieve the new mercury emission reduction requirements. Additional capital expenditures may be required at our Wood River facility in 2015 depending on the performance of equipment
installed between now and then.

Water Withdrawals. The Clean Water Act and comparable state laws and regulations require
that the location, design, construction and capacity of cooling water intake structures reflect the best technology available (BTA) for minimizing adverse environmental impact. The cooling water intake structures at four of our coal plants and one
of our fuel oil plants in Illinois and New York are subject to this requirement. The scope of the requirement and the compliance methodologies allowed may become more restrictive, resulting in potentially significant increased costs. In addition,
the timing for compliance may be adjusted.

Carbon Emissions. Our Northeast assets may become subject to a state-driven
greenhouse gas emission reduction program known as the Regional Greenhouse Gas Initiative (RGGI). RGGI is a program under development by nine New England and Mid-Atlantic states to reduce carbon dioxide emissions from power plants. The state of New
York has introduced, as a pre-proposal, a rule which would require affected generators to purchase 100 percent of the carbon credits needed to operate their facilities through an auction process. The final program requirements of RGGI
and subsequent impact to our operations are not known at this time. The Northeast states currently intend to finalize carbon dioxide emissions requirements for electric generating facilities during 2007, with implementation to begin in 2009.
Additional regulations are under consideration by various policy-making bodies and, if adopted, could impact our operations and require additional capital expenditures. Please read Note 16Regulatory Issues on page F-39 for further discussion.

SEGMENT DISCUSSION

Our business operations are focused primarily on the wholesale power generation sector of the energy industry. We report the results of our power generation business based on geographical location and how we allocate resources as three
separate segments in our consolidated financial statements: (1) the Midwest segment (GEN-MW), (2) the Northeast segment (GEN-NE) and (3) the South segment (GEN-SO). We also separately report the results of our legacy CRM business. As
described below, our NGL business, which was conducted through DMSLP and its subsidiaries, was sold to Targa Resources, Inc. (Targa) on October 31, 2005. Our consolidated financial results also reflect corporate-level expenses such as general
and administrative and interest.



6



---

##### Table of Contents

##### Index to Financial Statements

Power GenerationMidwest Segment

Our Midwest fleet comprises thirteen facilities located in Illinois (9 facilities), Michigan (1 facility), Ohio (1 facility) and Kentucky (2 facilities),
with a total capacity of 7,450 MW. With the exception of our Bluegrass peaking facility in the LG&E control area, our Midwest fleet as of December 31, 2006 operates entirely within either the Midwest ISO (MISO) or the Pennsylvania-New
Jersey-Maryland Interconnection (PJM). Key details of the Midwest fleet are as follows:



|                     |  |                                     |  |                   |  |               |  |                 |  |                  
|-------------------- |  | ----------------------------------- |  | ----------------- |  | ------------- |  | --------------- |  | -----------------
|Facility             |  | Total NetGenerating Capacity(MW)(1) |  | Primary Fuel Type |  | Dispatch Type |  | Location        |  | NERC Region (ISO)
|Baldwin              |  | 1,800                               |  | Coal              |  | Baseload      |  | Baldwin, IL     |  | SERC (MISO)      
|Havana Units 1-5     |  | 228                                 |  | Oil               |  | Peaking       |  | Havana, IL      |  | SERC (MISO)      
|Unit 6               |  | 441                                 |  | Coal              |  | Baseload      |  | Havana, IL      |  | SERC (MISO)      
|Hennepin             |  | 293                                 |  | Coal              |  | Baseload      |  | Hennepin, IL    |  | SERC (MISO)      
|Oglesby              |  | 63                                  |  | Gas               |  | Peaking       |  | Oglesby, IL     |  | SERC (MISO)      
|Stallings            |  | 89                                  |  | Gas               |  | Peaking       |  | Stallings, IL   |  | SERC (MISO)      
|Tilton               |  | 188                                 |  | Gas               |  | Peaking       |  | Tilton, IL      |  | SERC (MISO)      
|Vermilion Units 1-2  |  | 164                                 |  | Coal/Gas          |  | Baseload      |  | Oakwood, IL     |  | SERC (MISO)      
|Unit 3               |  | 12                                  |  | Oil               |  | Peaking       |  | Oakwood, IL     |  | SERC (MISO)      
|Wood River Units 1-3 |  | 119                                 |  | Gas               |  | Peaking       |  | Alton, IL       |  | SERC (MISO)      
|Units 4-5            |  | 446                                 |  | Coal              |  | Baseload      |  | Alton, IL       |  | SERC (MISO)      
|Rocky Road           |  | 330                                 |  | Gas               |  | Peaking       |  | East Dundee, IL |  | RFC (PJM)        
|Riverside/ Foothills |  | 960                                 |  | Gas               |  | Peaking       |  | Louisa, KY      |  | RFC (PJM)        
|Rolling Hills        |  | 965                                 |  | Gas               |  | Peaking       |  | Wilkesville, OH |  | RFC (PJM)        
|Renaissance          |  | 776                                 |  | Gas               |  | Peaking       |  | Carson City, MI |  | RFC (MISO)       
|Bluegrass (2)        |  | 576                                 |  | Gas               |  | Peaking       |  | Oldham Co., KY  |  | SERC (LG&E)      
|                     |  |                                     |  |                   |  |               |  |                 |  |                  
|Total Midwest        |  | 7,450                               |  |                   |  |               |  |                 |  |                  
|                     |  |                                     |  |                   |  |               |  |                 |  |                  

---

|(1) | Unit capacity values are based on winter capacity.
|--- | --------------------------------------------------

|(2) | Effective September 1, 2006, Louisville Gas & Electric, and therefore Bluegrass, left the MISO market and resumed operations as a stand-alone control area.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------

As of the beginning of 2006, all of our Midwest coal facilities had been converted to the use of PRB coal. PRB coal is a
cleaner-burning coal with lower sulfur content, making it more economic to burn while emitting lower amounts of sulfur dioxide. These conversions and upgrades have enhanced reliability of the units, decreased emissions and lowered maintenance costs.

Midwest Fleet-MISO

At December 31, 2006, we owned nine generating facilities with an aggregate net generating capacity of 4,619 MW located within MISO. The MISO market includes all of Wisconsin and Michigan and portions of Ohio,
Kentucky, Indiana, Illinois, Nebraska, Kansas, Missouri, Iowa, Minnesota, North Dakota, Montana and Manitoba, Canada.

All of our
coal-fired generation in the Midwest is in the MISO market footprint, as is our Renaissance peaking facility. MISO's role is to ensure equal access to the transmission system and to maintain or improve electric system reliability in the Midwest.
MISO was founded in 1996, and was specifically configured to comply with FERC's concept of an independent organization that will ensure the smooth regional flow of electricity in a competitive wholesale marketplace. MISO's primary objective is to
"direct traffic" on the wholesale bulk electric power lines. In this role, MISO ensures that every electric industry participant has access to the lines and that no entity has the ability to deny access to a competitor. MISO also manages the use of
the lines to make sure that they do not become overloaded. MISO operates physical and financial energy markets using a system known as Locational Marginal Pricing (LMP). This system calculates a price for every generator and load point within the
MISO area. This system



7



---

##### Table of Contents

##### Index to Financial Statements

is price-transparent, allowing generators and load serving entities to see real-time price effects of transmission constraints and impacts of
generation and load changes to prices at each point. MISO operates day-ahead and real-time markets into which generators can offer to provide energy. Financial Transmission Rights (FTRs) allow users to manage the cost of transmission congestion (the
inability to physically move power from one location to another) and corresponding price differentials across the market area. MISO currently does not have a formal capacity market or ancillary services market. An independent market monitor is
responsible for ensuring that MISO markets are operating properly and without manipulation. MISO has proposed an energy-only market design to meet resource adequacy (i.e., causing new generation to be built when needed). Market participants are
currently debating this proposal, and the form and timeframe for implementation of a system other than an energy-only market are uncertain.

Contracted Capacity.Through our participation in the recent Illinois resource procurement auction, we entered into energy product supply agreements with subsidiaries of Ameren for the following products:



| |  |  | Up to 1,200 megawatts in each hour around the clock for the time period of January 1, 2007 through May 31, 2008, at the price of $64.77 per megawatt-hour;
and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Up to 200 megawatts in each hour around the clock for the time period of January 1, 2007 through May 31, 2009, at the price of $64.75 per megawatt-hour.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------

Under the terms of these agreements, we expect to deliver electricity together with capacity and specified ancillary,
transmission and load-following services necessary to serve a portion of Ameren's full-requirements residential and small customer load.

In addition to capacity committed under our contract with Ameren, we expect all of our remaining capacity in the MISO area of the region will be sold under other bilateral capacity contracts in 2007.

Illinois Resource Procurement Auction.In September 2006, the first reverse auction was concluded to procure power with delivery beginning
in 2007. The Illinois Commerce Commission (ICC) did not investigate the results of the Fixed Price Auction segment, which covered substantially all of the retail needs for those customers taking fixed-price service from the largest electric
utilities in Illinois (Commonwealth Edison Company and the three Ameren Illinois utilities: AmerenIP, AmerenCIPS and AmerenCILCO). Subsequent auctions would likely cover only a portion of the total retail needs of the utilities because of the use of
staggered contracts for certain customer classes. The ICC did initiate an investigation into the Hourly Auction segment, and we have intervened in that proceeding.

There will continue to be challenges to the auction process. Numerous parties have appealed various aspects of the ICC Orders approving the auctions to the state intermediate appellate courts. Among others, the
Governor and Attorney General (who has been an active party in the regulatory proceedings) have announced their opposition to the auctions and the Attorney General filed with the State Supreme Court for expedited review of the ICCs auction
orders and a stay of the auction pending that review, which was denied. The appellate court cases have been consolidated and are in the briefing stage; we anticipate a ruling sometime in 2007, with the possibility of further review by the Illinois
Supreme Court. In addition, at least one bill has been introduced in the Illinois General Assembly to extend the rate freeze previously in effect through the end of 2006, which may have an impact on Amerens ability to meet its contractual
obligations under the supplier forward contracts (SFCs). There is also the possibility of additional political, legislative, judicial and/or regulatory actions over the next several months that could alter substantially the rights and
obligations under or relating to the SFCs.

Environmental and Regulatory Considerations. In 2005, we settled a lawsuit
filed by the U.S. EPA and the Department of Justice (DOJ) in the U.S. District Court for the Southern District of Illinois that alleged violations of the Clean Air Act and related federal and Illinois regulations concerning certain maintenance,
repair and replacement activities at our Baldwin generating station. A consent decree was finalized in July 2005. The consent decree requires us to (i) pay a $9 million civil penalty; (ii) fund several environmental mitigation projects in
the additional aggregate amount of $15 million; and (iii) install equipment in emission control projects at our Baldwin, Vermilion and Havana plants that we currently anticipate, based upon ongoing engineering estimates, will cost approximately
$675 million through 2012.



8



---

##### Table of Contents

##### Index to Financial Statements

Please read Regulatory and Environmental Matters beginning on page 13 for discussion of
the environmental and regulatory restrictions applicable to our business.

Midwest Fleet-PJM

At December 31, 2006, we owned interests in three generating facilities, Rocky Road, Rolling Hills, and Riverside/Foothills, with an aggregate net
generating capacity of 2,255 MW located within PJM. The majority of power generated by those facilities is sold to wholesale customers in the PJM market.

PJM currently administers markets for wholesale electricity and provides transmission planning for the region, utilizing the LMP system described above. PJM operates day-ahead and real-time markets into which
generators can bid to provide electricity and ancillary services. PJM also administers markets for capacity. An independent market monitor continually monitors PJM markets for manipulation or improper behavior by any entity. In addition, FERC
recently accepted PJMs proposed changes to its capacity markets (Reliability Pricing Model, or RPM), including establishing longer-term markets for capacity to improve market signals for new generation.

We sell substantially all of our capacity each year via the over-the-counter capacity market as well as through capacity auctions held by PJM. The
remainder of capacity and energy is sold primarily into wholesale markets.

Power GenerationNortheast Segment

Our Northeast fleet comprises our leased Roseton and Danskamer generating facilities located in New York. Our Roseton and Danskammer facility sites are
adjacent and share common resources such as fuel handling, a docking terminal, personnel and systems. The combined generating capacity of our Northeast fleet is 1,678 MW.



|                    |  |                                     |  |                   |  |               |  |              |  |                  
|------------------- |  | ----------------------------------- |  | ----------------- |  | ------------- |  | ------------ |  | -----------------
|Facility            |  | Total NetGenerating Capacity(MW)(1) |  | Primary Fuel Type |  | Dispatch Type |  | Location     |  | NERC Region (ISO)
|Roseton (2)         |  | 1,185                               |  | Gas/Oil           |  | Intermediate  |  | Newburgh, NY |  | NPCC (NYISO)     
|Danskammer Units1-2 |  | 123                                 |  | Gas/Oil           |  | Peaking       |  | Newburgh, NY |  | NPCC (NYISO)     
|Units 3-4 (2)       |  | 370                                 |  | Coal/Gas/Oil      |  | Baseload      |  | Newburgh, NY |  | NPCC (NYISO)     
|                    |  |                                     |  |                   |  |               |  |              |  |                  
|Total Northeast     |  | 1,678                               |  |                   |  |               |  |              |  |                  
|                    |  |                                     |  |                   |  |               |  |              |  |                  

---

|(1) | Unit capacity values are based on winter capacity.
|--- | --------------------------------------------------

|(2) | We lease the Roseton facility and units 3 and 4 of the Danskammer facility pursuant to a leveraged lease arrangement that is further described in Item 7. Managements
Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital ResourcesOff-Balance Sheet ArrangementsDNE Leveraged Lease beginning on page 40.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Northeast Fleet-NYISO. All of our Northeast facilities are located in the New York Independent System Operator (NYISO) area. NYISO
administers the state-wide transmission system and spot markets for electricity, calculates electricity prices, and dispatches generation using an LMP model. NYISO also administers markets for capacity and certain ancillary services. An independent
market monitor continually monitors NYISO markets for manipulation or improper behavior by an entity. In 2003, NYISO implemented a Demand Curve mechanism for calculating pricing for installed capacity for three locational zones: New York
City, Long Island, and the rest of the state of New York. Our facilities operate outside of New York City and Long Island. Capacity pricing is calculated as a function of NYISOs annual target reserve margin (18% for 2006-2007), the estimated
cost of new entrant generation, estimated peak demand, and the actual amount of capacity bid into the market. The Demand Curve mechanism provides for incrementally higher capacity pricing at lower reserve margins, such that new
entrant economics become attractive as the reserve margin approaches target levels. The intention of the Demand Curve mechanism is to ensure that existing generation has enough revenue to maintain operations when capacity revenues are coupled
with energy and ancillary service revenues. Additionally, the Demand Curve mechanism is intended to attract new investment in generation in the locations in which it is needed most.



9



---

##### Table of Contents

##### Index to Financial Statements

Due to transmission constraints, prices vary across the state and are generally higher in the eastern
part of New York, where our Roseton and Danskammer facilities are located, and in New York City. Current reserve margins of 24% are somewhat above the NYISOs target reserve margin of 18%. We believe that reserve margins are likely to return to
target levels by 2009 to 2011.

Contracted Capacity. Due to the standard capacity market operated by NYISO and liquid
over-the-counter market for NYISO capacity products, we are able to sell substantially all of our capacity into the market each month. This provides for a steady stream of capacity revenues at market prices from our facilities both in the short-term
and for the foreseeable future.

Environmental and Regulatory Considerations. Please read Regulatory and
Environmental Matters beginning on page 13 for discussion of the environmental and regulatory restrictions applicable to our business.

Power
GenerationSouth Segment

Our South fleet comprises two natural gas-fired peaking facilities and two natural gas-fired cogeneration
facilities totaling 1,547 MW of electric generating capacity. Key details of the South fleet are as follows:



|                   |  |                                     |  |                   |  |               |  |               |  |                  
|------------------ |  | ----------------------------------- |  | ----------------- |  | ------------- |  | ------------- |  | -----------------
|Facility           |  | Total NetGenerating Capacity(MW)(1) |  | Primary Fuel Type |  | Dispatch Type |  | Location      |  | NERC Region (ISO)
|Calcasieu (2)      |  | 351                                 |  | Gas               |  | Peaking       |  | Sulphur, LA   |  | SERC             
|Heard County       |  | 539                                 |  | Gas               |  | Peaking       |  | Heard Co., GA |  | SERC             
|Black Mountain (3) |  | 43                                  |  | Gas               |  | Baseload      |  | Las Vegas, NV |  | WECC             
|CoGen Lyondell     |  | 614                                 |  | Gas               |  | Baseload      |  | Houston, TX   |  | ERCOT (ISO)      
|                   |  |                                     |  |                   |  |               |  |               |  |                  
|Total South        |  | 1,547                               |  |                   |  |               |  |               |  |                  
|                   |  |                                     |  |                   |  |               |  |               |  |                  



|(1) | Unit capacity values are based on winter capacity.
|--- | --------------------------------------------------

|(2) | On January 31, 2007, we entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy. Subject to regulatory approval, the transaction is
expected to close in early 2008. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsCalcasieu on page F-16 for further discussion.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We own a 50% interest in this facility and the remaining 50% interest is held by Chevron. Total generating capacity of this facility is 85 MW.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------

South Fleet-SERC

Our
Calcasieu and Heard County facilities are located in Southeastern Electric Reliability Council (SERC). SERC territory includes all or portions of the states of Illinois, Missouri, Kentucky, Arkansas, Tennessee, West Virginia, Virginia, North
Carolina, South Carolina, Louisiana, Mississippi, Alabama and Georgia.

Our South Fleet SERC assets are located within control areas of
vertically integrated utilities and municipalities. All power sales and purchases are consummated between individual parties and are physically delivered either within or across control areas of the transmission owners. The present market framework
in SERC is not a centralized market, and it is not expected that this region will transition to centralized competitive markets for energy and capacity in the foreseeable future.

The SERC region currently has surplus generation capacity, resulting from past competition among merchant plant developers, significantly exceeding
SERCs estimated target reserve margin of approximately 15% to 17%. The overcapacity is concentrated in the Entergy and Southern sub-regions of SERC (where the Calcasieu and Heard County facilities are located). This overcapacity has
historically depressed energy and capacity values in this region; this influence may continue until demand growth absorbs excess supply.

On January 31, 2007, we entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy. Subject to regulatory approval, the transaction is expected to close in early 2008. Please read Note
4Dispositions, Contract Terminations and Discontinued OperationsCalcasieu on page F-16 for further discussion.



10



---

##### Table of Contents

##### Index to Financial Statements

Contracted Capacity. Given the Southeasts regulated market structure, these two
plants principally sell capacity to the local regulated utilities and energy and ancillary services through bilateral transactions with the utilities and wholesale buyers.

South Fleet-ERCOT

Our CoGen
Lyondell facility is located in Electric Reliability Council of Texas, Inc. (ERCOT), which comprises a majority of the state of Texas.

This market is administered by ERCOT ISO, which oversees competitive wholesale and retail markets. ERCOTs operations are overseen by the Public Utility Commission of Texas (PUCT). ERCOT operates as the single control area within its
region and operates energy markets for market participants. Price mitigation measures in ERCOT include a $1,000 per MWh offer cap. ERCOT is considering wholesale market design changes including LMP (similar to markets in MISO, NYISO and PJM) in
response to a PUCT rule. Implementation details and timing of these market changes have not yet been finalized, but are expected in approximately 2009.

The ERCOT region currently has surplus generation capacity indicated by a NERC estimated 2006 reserve margin of 14%, exceeding ERCOTs target minimum reserve margin of 12.5%. This overcapacity has historically
depressed energy and capacity values in this region. However, previously released reports from ERCOT indicate that reserve margins may fall below the 12.5% level by 2010 to 2013 due to announced generating retirements and mothballed units.

Contracted Capacity. Since its inception, the CoGen Lyondell facility has sold steam and 70 MW of capacity and energy to its
site host, Lyondell Chemical Company, under long-term contracts which expired in December 2006. The steam and energy sales contracts were amended and extended beginning January 1, 2007. We sell up to 80 MW of capacity and energy and
1.5 million pounds per hour of steam for a base contract term from January 2007 through December 2021 and subsequent automatic rollover terms of two years each thereafter through as long as December 2046.

The balance of Cogen Lyondells capacity and energy (approximately 534 MW) are sold through bilateral transactions or through the ERCOT daily
market.

Environmental and Regulatory Considerations. During 2006, the
Cogen Lyondell facility installed NOxemissions reduction controls, at a cost of approximately $15 million, to
satisfy Houston-area ozone rules. When the project is completed in 2007, at a total cost of approximately $23 million including interest on construction, the facility is expected to be in environmental compliance for the foreseeable future.

Please read Regulatory and Environmental Matters beginning on page 13 for further discussion of the environmental and
regulatory restrictions applicable to our business.

South Fleet Equity Investments

Black Mountain. Our Black Mountain plant is a Public Utility Regulatory Policies Act of 1978 (PURPA) QF located near Las Vegas, Nevada, in
the Western Electricity Coordinating Council (WECC). Capacity and energy from this facility are sold to Nevada Power Company under a long-term PURPA QF contract.

Customer Risk Management

After the termination of the Sterlington tolling agreement on March 7, 2006, the CRM business
primarily consists of two remaining power tolling arrangements relating to the Independence and Kendall facilities, as well as our legacy physical natural gas supply contracts, natural gas transportation contracts and natural gas, power and
emissions trading positions. A tolling arrangement is a contract whereby a generation owner sells rights to dispatch the unit at a defined heat rate and for terms and conditions provided for in the agreement while the owner continues to operate the
facility. The buyer under a tolling arrangement generally provides fuel in accordance with dispatch instructions for the unit.



11



---

##### Table of Contents

##### Index to Financial Statements

We mitigated the effect of the Kendall tolling arrangement through November 2008 by entering into a
back-to-back power purchase agreement with a subsidiary of Constellation Energy Commodities Group, Inc. (Constellation), under which we receive payments which offset our obligations to the owner of the facility. Pursuant to
this arrangement, we are obligated to make aggregate payments of approximately $416 million to the owner of the facility in exchange for access to power generated by the facility, resulting in a total obligation of $335 million, net of $81 million
to be received from Constellation over the next 23 months. On September 14, 2006, Dynegy agreed to acquire the Kendall facility either through the planned acquisition of assets from the LS Entities or as a separate transaction. The Kendall
tolling arrangement will become an intercompany obligation under our GEN-MW segment upon the closing of the transaction. As a result, the impact of the toll in the consolidated financial statements would be eliminated in consolidated results.

Under the Sithe tolling arrangement, we are entitled to take up to 645 MW of the power generated by the Independence generating facility
located in New York. Additionally, we are also obligated to make fixed payments related to an electricity swap agreement that allows us the rights to the economics of approximately 375 MW of the plant. The Sithe toll is a Dynegy intercompany
agreement. Pursuant to the agreement, we are obligated to make annual payments of approximately $75 million through 2014.

Legacy
Marketing and Trading. Regarding our legacy natural gas, power and emission businesses, we have substantially reduced the size of our mark-to-market portfolio since October 2002, when we initiated our efforts to exit the CRM business.

Natural GasWe have exited a significant portion of our physical and financial natural gas marketing and trading business and expect
to have substantially exited this business by the end of 2007, with the exception of a minimal number of physical natural gas transactions that expire between 2010 and 2017. Many of our remaining transactions relate to the sale of natural gas to
power plants, municipalities, and other industrial users in various regions across the U.S. along with financial contracts that hedge the price exposure inherent in those contracts. These remaining transactions still require cash payments to
purchase natural gas for our customers; however, those cash requirements are partially offset by the proceeds received from financial contracts hedging the supply. We will continue our efforts to exit the remaining transactions as allowed by market
liquidity, credit requirements, and market opportunities.

PowerWe have substantially exited our remaining CRM power business,
exclusive of the remaining power tolling arrangement in the segment with the exception of a minimum number of positions that will remain until 2010. These transactions primarily relate to past trading activity that was conducted in prior years for
periods that have yet to mature. These transactions are accounted for on a mark-to-market basis and will continue to result in volatility in our statement of operations as prices change during the year. We will continue our efforts to exit the
remaining transactions as allowed by market liquidity, credit requirements, and market opportunities.

EmissionsWe have a forward obligation to deliver SO2emissions allowances
through 2008. Our consolidated financial statements reflect the gain or loss on this obligation resulting from the price fluctuation in SO2emissions allowances. This obligation will be satisfied by our current inventory of physical SO2emissions allowances, and such inventory is valued at the lower of cost or market, in accordance with GAAP. Upon settlement of the forward obligation, we will recognize a gain to the extent that the delivery price is higher than the
book value of our inventory. Upon delivery of the emissions allowances, we expect a positive cash flow as the third party makes payment for the emissions allowances. The inventory of emissions allowances that we use to fulfill this forward
obligation is separate from the inventory and needs of our power generation business.



12



---

##### Table of Contents

##### Index to Financial Statements

Other

Corporate

Other also includes corporate governance roles and functions, which are managed on a consolidated basis,
and specialized support functions such as finance, accounting, risk control, tax, legal, human resources, administration and information technology. Corporate general and administrative expenses, income taxes and interest expenses, except for
interest on borrowings incurred by our operating segments, are also included, as are corporate-related other income and expense items.

Natural Gas Liquids

Our NGL segment consisted of our midstream asset operations, located principally in Texas,
Louisiana and New Mexico, and our North American natural gas liquids marketing business, all of which we sold in October 2005. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDiscontinued
OperationsNatural Gas Liquids beginning on page F-18 for further discussion.

REGULATORY AND ENVIRONMENTAL MATTERS

Our business is subject to extensive federal, state and local laws and regulations governing the generation and sale of electricity.

Federal. Our ability to charge market-based rates for electricity, as opposed to cost-based rates, is governed by the FERC. We have been
granted market-based rate authority for wholesale power sales from our exempt wholesale generator facilities, which include all of our facilities except CoGen Lyondell and Black Mountain. These two facilities are Qualifying Facilities, which have
various exemptions from federal regulation and sell electricity directly to purchasers under power purchase agreements. Our market-based rate authority is predicated on FERC not finding the existence of market power for our facilities with
market-based rates, and our next triennial market power review is currently scheduled for filing with the FERC in mid-2008. The FERC has adopted market behavior rules and regulations designed to prohibit energy market manipulation. A violation of
these regulations could result in the revocation or suspension of our market-based rate authority, as well as refunds, disgorgement of profits and potential monetary penalties. Please read Note 16Regulatory Issues beginning on page F-39 for
further discussion.

State. Our business also is subject to regulation in the states where we operate. Proposed reforms to
these regulations are pending in several states, including Illinois and New York. Please read Segment Discussion beginning on page 6 for further discussion of these state regulations by segment.

Environmental, Health and Safety Matters

Our business is subject to extensive federal, state and local laws and regulations governing discharge of materials into the environment or otherwise relating to environmental, health and safety protection for our
employees and communities. We are committed to operating within these regulations and to conducting our business in a safe and environmentally responsible manner. The regulatory landscape is subject to change and has become more stringent over time.
Failure to acquire or maintain permits or to otherwise comply with applicable rules and regulations may result in fines and penalties. Additionally, the process for acquiring or maintaining permits or otherwise complying with applicable rules and
regulations may require unprofitable or unfavorable operating conditions or significant capital and operating expenditures.

Our aggregate
expenditures (both capital and operating) for compliance with laws and regulations related to the protection of the environment associated with our power generation fleet were approximately $60 million in 2006, compared to approximately $55 million
in 2005 and approximately $25 million in 2004. The 2006 expenditures include approximately $21 million for consent decree projects and $8 million associated with the conversion of our Vermilion and Havana facilities to PRB coal, compared to $27
million in 2005 for the PRB coal conversion projects. We estimate that total environmental expenditures (both capital and operating) in 2007 will be



13



---

##### Table of Contents

##### Index to Financial Statements

approximately $110 million, including approximately $90 million for consent decree projects and approximately $15 million for O&M. These 2007
expenditures do not include approximately $10 million for several environmental mitigation projects that are also part of the DMG consent decree or amounts assumed as a result of the proposed Merger Agreement with the LS Entities. In 2007, the
projected costs are associated primarily with enhanced air pollution controls and handling of combustion byproducts. Changes in environmental regulations or outcomes of litigation, the ongoing appeal of the New York State Pollution Discharge
Elimination System (SPDES) Permit issued to Danskammer in June 2006 and the SPDES Permit renewal proceeding involving Roseton, could result in additional requirements that would necessitate increased future spending and potentially adverse operating
conditions.

Ongoing and Future Environmental Initiatives. Current and proposed legislation and rulemaking contain
requirements for further environmental control that we expect may result in substantial capital investments and operational costs. Sources of these ongoing and potential future requirements include:



| |  |  | Legislative and regulatory proposals to adopt stringent controls on SO2, NOxand mercury emissions
from coal-fired power plants;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | Clean Air Act requirements relating to air emissions, construction and operating permits and compliance certifications;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | Clean Water Act requirements to reduce impacts of water intake structures on aquatic species at certain of our power plants;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | Possible future requirements to reduce CO2emissions to address concerns about global warming; and
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | The state of New Yorks consideration of a New Source Review rule that is more restrictive than the Federal New Source Review program, as it relates to routine
maintenance, repair and replacement activities.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Following is a description of reasonably anticipated environmental
initiatives for which we could incur significant expenditures, depending on the outcome.

Multi-Pollutant Air Emission Initiatives. In recent years, various federal and state legislative and regulatory multi-pollutant initiatives have been introduced. In early 2005, the U.S. EPA finalized several rules that would
collectively require reductions of approximately 70% each in emissions of SO2, NOxand mercury from coal-fired electric generating units by 2015 (2018 for mercury).

CAIR is intended to reduce SO2and NOxemissions across
the eastern United States (29 states and the District of Columbia) and address fine particulate matter and ground-level ozone National Ambient Air Quality Standards. The rule includes both seasonal and annual NOxcontrol programs as well as an annual SO2control program. A majority of our generating facilities will be subject to these programs. The compliance deadline for Phase I for the NOxcontrol program is in 2009; the SO2control program becomes
effective in 2010. The final compliance phase begins in 2015. In April 2006, the U.S. EPA Administrator published a final rule that includes a federal implementation plan (FIP) to reduce transport of fine particulate matter and ozone. States may
choose to develop their own NOxrequirements, within their respective state implementation plans, at least as
stringent as the FIP, else the U.S. EPA will apply the FIP requirements to these states. Participation by states in the CAIR regional trading program is not mandatory.

CAIR establishes a cap-and-trade program projected to reduce NOXand SO2emissions
by 61% and 73%, respectively, by 2018 and requires states to achieve the required reductions by adopting CAIR or state rules. The Illinois EPA has proposed a rule to implement the CAIR requirements that would require greater reductions in
NOXemissions from electric generators by setting aside 30% of the available NOXemission allowances for energy efficiency and conservation projects, making the allowances unavailable to generators.

The U.S. EPA issued CAMR for control of mercury emissions in March 2005 and, in December 2006, promulgated a backstop plan to ensure that power plants
affected by the CAMR reduce their mercury emissions on schedule. CAMR establishes a cap-and-trade program that would reduce emissions of mercury from coal-fired power plants and, according to the U.S. EPA, the rule will reduce utility emissions of
mercury from 48 tons per year



14



---

##### Table of Contents

##### Index to Financial Statements

to 15 tons per year by 2018, a reduction of nearly 70% from 1999 emission levels. The federal rule requires states to promulgate rules at least as stringent
as CAMR. In December 2006 the Illinois Pollution Control Board approved a state rule that would require greater mercury emissions reductions and in a shorter time period than CAMR. The Illinois Rule will require additional capital and O&M
expenditures at each of our Illinois coal-fired plants beginning in 2007. The state of New York has also approved a mercury rule that is more stringent than CAMR, and will likely require additional capital and operating costs.

We initially opposed the Illinois mercury rule because the schedule for implementation was
considered impractical. In settling our opposition to the rule, we agreed to join with the Illinois EPA in advancing a revised regulatory proposal that would significantly reduce mercury emissions but allow sufficient time to meet the emission
limitation while making further reductions in emissions of sulfur dioxide, nitrogen oxides and particulate matter from the companys generation facilities. The rule approved by the Illinois Pollution Control Board in December 2006 included the
revised proposal covering multiple pollutants, including mercury, NOxand SO2.

The Clean Air Visibility Rule (CAVR)
addresses the requirement for states to analyze and include best available retrofit technology (BART) requirements for individual facilities in their state implementation plans to address regional haze, which rules are due by the end of 2008 with
compliance expected five years later. The requirements apply to facilities built between 1962 and 1977 that emit more than 250 tons per year of certain regulated pollutants in specific industrial categories, including utility boilers. The record for
the final rule contains an analysis that demonstrates that for electric generating units subject to CAIR, CAIR will generally result in more visibility improvements than BART would provide. Therefore, it may prove sufficient for states that adopt
CAIR to substitute its requirements for BART controls otherwise required by SIPs under CAVR. In preparing their SIPs, states are required to do so in tandem with the recommendation of their state environmental Regional Planning Organizations, which
may be more stringent than CAIR.

The Clean Air Act. The Clean Air Act
and comparable state laws and regulations relating to air emissions impose responsibilities on owners and operators of sources of air emissions, including requirements to obtain construction and operating permits as well as compliance certifications
and reporting obligations. The Clean Air Act requires that fossil-fueled plants have sufficient SO2and, in some
regions NOXemission allowances, as well as meet certain pollutant emission standards. Our electric generation
facilities, some of which have changed their operations to accommodate new control equipment or changes in fuel mix, are presently in compliance with these requirements. In order to ensure continued compliance with the Clean Air Act and related
rules and regulations, including ozone-related requirements, we have plans to install emission reduction technology and expect to incur a total capital expenditure of up to $7 million in 2007 pursuant to such plans.

Water Issues. Our water withdrawals and wastewater discharges are permitted under the Clean Water Act and analogous state laws. The Clean
Water Act and comparable state water laws and regulations, require that the location, design, construction and capacity of cooling water intake structures reflect BTA for minimizing adverse environmental impact. The cooling water intake structures
at four of our coal and one of our fuel oil-fired facilities in Illinois and New York are subject to this requirement.

The U.S. EPA issued
rules in July 2004 establishing national standards aimed at protecting aquatic life at power generating facilities with existing cooling water intake structures. The rule requires a Comprehensive Demonstration Study (CDS) for each affected facility
to provide information needed to determine necessary facility-specific modifications and cost estimates for implementation. The required studies are either underway or complete at all of the affected facilities, and the rule requires that final
compliance plans be in place by January 2008. Once compliance measures are determined and approved by regulators, a facility may have several years to implement the measures. Due to the wide range of measures potentially applicable to a given
facility, and since the final selection of compliance measures will be at least partially dependent upon the CDS information, we are not able to estimate our total fleet cost for complying with the rule at this time.

On January 25, 2007, the United States Court of Appeals for the Second Circuit remanded to the U.S. EPA a substantive portion of these rules,
including EPAs determination of BTA for existing water intake structures. The Courts remand of the rule to U.S. EPA has created uncertainty concerning the performance standard and the schedule for implementing the requirement. Further
appellate review of the rule may be pursued or U.S. EPA may revise the rule in accordance with the Courts opinion. The scope of requirements and the compliance methodologies allowed may become more restrictive, resulting in potentially
significantly increased costs. In addition, the timing for compliance may be adjusted.



15



---

##### Table of Contents

##### Index to Financial Statements

As with air quality, the requirements applicable to water quality are expected to increase in the future.
A number of efforts are under way within the U.S. EPA to evaluate water quality criteria for parameters associated with the by-products of fossil fuel combustion. These parameters include arsenic, mercury and selenium. Significant changes in these
criteria could impact discharge limits and could require our facilities to install additional water treatment equipment.

We are currently
involved in an administrative proceeding in New York relating to the permit governing the cooling water intake structure at our Roseton facility. If the proceeding is resolved unfavorably to us, we could be required to expend material capital or to
reduce plant operations. We have recently successfully completed similar administrative proceedings concerning our Danskammer facility resulting in a new permit. Challenges to the new Danskammer permit by environmental groups that participated in
the proceeding could result in material capital expenditures or reduced plant operations. For further discussion of these matters, please see Note 15Commitments and ContingenciesDanskammer State Pollutant Discharge Elimination System
Permit beginning on page F-36 and Note 15Commitments and ContingenciesRoseton State Pollutant Discharge Elimination System Permit beginning on page F-36, respectively.

Global Climate Change. The international treaty relating to global warming (commonly known as the Kyoto Protocol) would have required
reductions in emissions of greenhouse gases, primarily carbon dioxide and methane, by industry, including power generating facilities, if ratified by the United States. As an alternative to Kyoto, which became effective (without ratification by the
United States) in February 2005, current United States policy regarding greenhouse gases favors voluntary reductions, increased operating efficiency, and continued research and technology development. Although several bills have been introduced in
Congress that would compel reductions in carbon dioxide emissions, there are presently no federal mandatory greenhouse gas reduction requirements. The likelihood of any federal mandatory carbon dioxide emissions reduction program being adopted in
the near future, and the specific requirements of any such program, is uncertain. However, a number of states where we operate power generation facilities in the Northeast and Midwest have proposed or are in the process of developing regulatory
programs to manage greenhouse gas emissions. Please read Multi-Pollutant Air Emission Initiatives above for further discussion.

Any adoption by the federal or state governments of programs mandating a substantial reduction in greenhouse gas emissions could have far-reaching and significant impacts on the energy industry. Although we cannot predict the potential
impact of such laws or regulations on our future financial condition, results of operations or cash flows, we will continue to monitor and participate in greenhouse gas policy developments in the regions in which we operate and will continue to
assess and respond to the potential impact on our business operations.

Regional Greenhouse Gas Initiative. RGGI is a program under development by nine New England and Mid-Atlantic states to reduce carbon dioxide emissions from power plants through a cap and trade program. The state of New York
has introduced, as a pre-proposal, a rule that would require any fossil fuel fired electric generator larger than 25 MW to hold CO2emission allowances in the amount of its annual CO2emissions. The
state would auction CO2emission allowances annually. The CO2emission allowances available for purchase by generators would be capped at approximately 64 million tons of CO2emissions. Affected generators would be required to purchase 100% of the carbon credits needed to operate their facilities through the auction
process. The final program requirements of RGGI and subsequent impact to our operations are not known at this time, but the Northeast states currently intend to finalize carbon dioxide emissions requirements for electric generating facilities within
the next few months.

Remedial Laws. We are also subject to environmental requirements relating to handling and disposal of
toxic and hazardous materials, including provisions of the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended (CERCLA) and the Resource Conservation and Recovery Act of 1976, as amended (RCRA) and similar state
laws. CERCLA imposes strict liability on persons that contributed to release of a hazardous substance into the environment. These persons include the current or previous owner and operator of a facility and companies that disposed, or
arranged for disposal, of hazardous substances found at a contaminated facility. CERCLA also authorizes the U.S. EPA and, in some cases, private parties to take actions in response to



16



---

##### Table of Contents

##### Index to Financial Statements

threats to public health or the environment and to seek recovery for costs of cleaning up hazardous substances that have been released and for damages to
natural resources from responsible parties. Further, it is not uncommon for neighboring landowners and other affected parties to file claims for personal injury and property damage allegedly caused by hazardous substances released into the
environment. CERCLA or RCRA could impose remedial obligations at a variety of our facilities.

Additionally, the U.S. EPA may develop new
regulations that impose additional requirements on facilities that store or dispose of non-hazardous fossil fuel combustion materials, including coal ash. If so, we and other similarly situated power generators may be required to change current
waste management practices and incur additional capital expenditures to comply with these regulations.

As a result of their age, a number
of our facilities contain quantities of asbestos-containing materials, lead-based paint, and/or other regulated materials. Existing state and federal rules require the proper management and disposal of these materials. We have developed a management
plan that includes proper maintenance of existing non-friable asbestos installations and removal and abatement of asbestos-containing materials where necessary because of maintenance, repairs, replacement or damage to the asbestos itself.

Health and Safety Rules. Our operations are subject to requirements of the Occupational Safety and Health Administration
(OSHA) and other comparable federal, state and provincial statutes. We have processes in place to identify and evaluate risk in order to ensure that non-compliances are detected and corrected in a timely manner. We believe we currently comply and
expect to continue to comply in all material respects with applicable rules and regulations.

COMPETITION

Demand for power may be met by generation capacity based on several competing technologies, such as natural gas-fired, coal-fired or nuclear generation,
as well as power generating facilities fueled by alternative energy sources, including hydro power, synthetic fuels, solar, wind, wood, geothermal, waste heat and solid waste sources. Our power generation businesses in the Midwest, Northeast, and
South compete with other non-utility generators, regulated utilities, unregulated subsidiaries of regulated utilities and other energy service companies. We believe that our ability to compete effectively in these businesses will be driven in large
part by our ability to achieve and maintain a low cost of production, primarily by managing fuel costs, and to provide reliable service to our customers. We believe our primary competitors consist of at least 15 companies in the power generation
business.

OPERATIONAL RISKS AND INSURANCE

We are subject to all risks inherent in the power generation business. These risks include, but are not limited to, equipment breakdowns or malfunctions, explosions, fires, terrorist attacks, product spillage, weather
including hurricanes and tornados, nature including earthquakes and inadequate maintenance of rights-of-way, which could result in damage to or destruction of operating assets and other property, or could result in personal injury, loss of life or
pollution of the environment, as well as curtailment or suspension of operations at the affected facility. We maintain general public liability, property/boiler and machinery, and business interruption insurance in amounts that we consider to be
appropriate for such risks. Such insurance is subject to deductibles and caps that we consider reasonable and not excessive given the current insurance market environment. The costs associated with these insurance coverages have been volatile during
recent periods, and may continue to be so in the future. The occurrence of a significant event not fully insured or indemnified against by a third party, or the failure of a party to meet its indemnification obligations, could materially and
adversely affect our operations and financial condition. While we currently maintain levels and types of insurance that we believe to be prudent under current insurance industry market conditions, our potential inability to secure these levels and
types of insurance in the future could negatively impact our business operations and financial stability, particularly if an uninsured loss were to occur. No assurance can be given that we will be able to maintain these levels of insurance in the
future at rates we consider commercially reasonable.

We also face market, price, credit and other risks relative to our business. Please
read Item 7A. Quantitative and Qualitative Disclosures About Market Risk beginning on page 68 for further discussion of these risks.



17



---

##### Table of Contents

##### Index to Financial Statements

In addition to these operational risks, we also face the risk of damage to our reputation and financial
loss as a result of inadequate or failed internal processes and systems. A systems failure or failure to enter a transaction properly into our records and systems may result in an inability to settle a transaction in a timely manner or cause a
contract breach. Our inability to implement the policies and procedures that we have developed to minimize these risks could increase our potential exposure to damage to our reputation and to financial loss. Please read Item 9A. Controls and
Procedures beginning on page 70 for further discussion of our internal control systems.

SIGNIFICANT CUSTOMERS

For the year ended December 31, 2006, approximately 29%, 24% and 15% of our consolidated revenues were derived from transactions with AmerenIP, MISO
and NYISO, respectively. For the year ended December 31, 2005, approximately 30%, 23% and 10% of our consolidated revenues were derived from transactions with NYISO, AmerenIP and Constellation Energy, respectively. For the year ended
December 31, 2004, approximately 19% and 10% of our consolidated revenues were derived from transactions with NYISO and AEP, respectively. No other customer accounted for more than 10% of our consolidated revenues during 2006, 2005 or 2004.

EMPLOYEES

At
December 31, 2006, we had approximately 348 employees at our administrative offices and approximately 935 employees at our operating facilities. Approximately 640 employees at facilities operated by us are subject to collective bargaining
agreements with various unions that expire in June 2007 (Midwest) and in February 2008 (Northeast) . We believe relations with our employees are satisfactory.



|Item 1A. | Risk Factors
|-------- | ------------

FORWARD-LOOKING
STATEMENTS

This Form 10-K includes statements reflecting assumptions, expectations, projections, intentions or beliefs about future
events that are intended as forward-looking statements. All statements included or incorporated by reference in this annual report, other than statements of historical fact, that address activities, events or developments that we or our
management expect, believe or anticipate will or may occur in the future are forward-looking statements. These statements represent our reasonable judgment on the future based on various factors and using numerous assumptions and are subject to
known and unknown risks, uncertainties and other factors that could cause our actual results and financial position to differ materially from those contemplated by the statements. You can identify these statements by the fact that they do not relate
strictly to historical or current facts. They use words such as anticipate, estimate, project, forecast, plan, may, will, should, expect and
other words of similar meaning. In particular, these include, but are not limited to, statements relating to the following:



| |  |  | expectations and beliefs related to the combination with the LS Entities, including satisfying closing conditions and obtaining shareholder approval;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | anticipated benefits and expected synergies resulting from the combination with the LS Entities and beliefs associated with the integration of operations of both
companies;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | projected operating or financial results, including anticipated cash flows from operations, revenues and profitability;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | expectations regarding capital expenditures, interest expense and other payments;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | beliefs and assumptions about economic conditions and the demand and prices for electricity;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | beliefs about commodity pricing and generation volumes;
| | - |  | -------------------------------------------------------



| |  |  | our focus on safety and our ability to efficiently operate our assets so as to maximize our revenue generating opportunities;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | strategies to capture opportunities presented by rising commodity prices and strategies to manage our exposure to energy price volatility;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | plans to achieve fuel-related, general and administrative, and other targeted cost savings;
| | - |  | -------------------------------------------------------------------------------------------



18



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | beliefs and assumptions relating to liquidity, including the ability to satisfy or refinance debt maturities and other obligations before or as they come due;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | strategies to address our substantial leverage, to access the capital markets, or to obtain additional financing on more favorable financing terms;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | measures to compete effectively with industry participants;
| | - |  | -----------------------------------------------------------



| |  |  | beliefs and assumptions about market competition, fuel supply, power demand, generation capacity and regional recovery of the wholesale power generation market;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | sufficiency of coal and fuel oil inventories and transportation, including strategies to deploy coal supplies;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | beliefs about the outcome of legal, regulatory, administrative and environmental matters;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | expectations regarding environmental matters, including costs of compliance and availability and adequacy of emission credits;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | expectations and estimates regarding the DMG consent decree and the associated costs;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | positioning our power generation business for future growth and pursuing and executing acquisition, disposition or combination opportunities; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | measures to complete the exit from the customer risk management business and the costs associated with this exit.
| | - |  | -----------------------------------------------------------------------------------------------------------------

Any or all of our forward-looking statements may turn out to be wrong. They can be affected by inaccurate assumptions or by known or unknown risks, uncertainties and
other factors, many of which are beyond our control, including those set forth below.

FACTORS THAT MAY AFFECT FUTURE RESULTS

Risks Related to Our Business

The Merger
Agreement with the LS Entities and related transactions, regardless of whether they are ultimately consummated, have presented and will continue to present Dynegy with certain risks and uncertainties, and have imposed and will continue to impose on
Dynegy and us and our business and operations certain restrictions and significant financial and other costs. In addition, if the Merger Agreement and related transactions are ultimately consummated, the expected benefits of the Merger Agreement and
related transactions may not be realized in a timely or efficient manner or at all, and the LS Entities, by virtue of their stock ownership of New Dynegy, will have significant influence over New Dynegys business and operations and may have
interests that differ from, and conflict with, the interests of Dynegys other shareholders.

The consummation of the Merger
Agreement with the LS Entities and related transactions is subject to the approval of Dynegys shareholders. We cannot assure you that Dynegy will receive the approval of its shareholders in a timely manner or at all and, as a result, we cannot
assure you that the Merger Agreement and related transactions will be consummated in a timely manner or at all. Moreover, a substantial delay in obtaining the approval of Dynegys shareholders could have a material adverse effect on our,
Dynegys and/or New Dynegys business, financial condition and results of operations and may cause Dynegy and/or the LS Entities to abandon the Merger Agreement and related transactions. In addition, the Merger Agreement restricts Dynegy,
without the LS Entities consent, from taking certain specified actions until the Merger Agreement is consummated or terminated. These restrictions may prevent Dynegy from pursuing otherwise attractive business opportunities and effecting other
beneficial transactions and changes to its business and operations prior to the consummation or termination of the Merger Agreement.

Dynegy entered into the Merger Agreement with the LS Entities with the expectation that the combination of Dynegys business and operations with the business and operations of the power generation entities to be contributed by the LS
Entities pursuant to the Merger Agreement would result in various benefits, including, among other things, certain synergies, cost savings and operating efficiencies. We cannot assure you that such benefits will be realized in a timely manner, in
full or at all.



19



---

##### Table of Contents

##### Index to Financial Statements

In addition, Dynegy has incurred and expects to continue to incur significant costs in connection with
consummating the Merger Agreement and related transactions. Dynegy also expects to incur, upon the consummation of the Merger Agreement and related transactions, costs in connection with integrating its operations and procedures with the operations
and procedures of the power generation entities to be contributed by the LS Entities. Moreover, we cannot assure you that the anticipated synergies, cost savings and operating efficiencies related to the integration of Dynegys business with
that of the power generation entities to be contributed by the LS Entities will offset these costs over time, in a timely manner, in full or at all.

If the Merger Agreement and related transactions are consummated, Dynegy will face significant challenges in integrating its operations and procedures with the operations and procedures of the power generation
entities to be contributed by the LS Entities. As a result, we cannot assure you that the integration will be completed in a timely or efficient manner. In addition, such integration efforts could also divert our managements focus and
resources from our and Dynegys and, subsequent to the consummation of the Merger Agreement, New Dynegys day-to-day business and operations. Such diversion of our managements focus and resources could have a material and adverse
effect on our and Dynegys and subsequent to the consummation of the Merger Agreement, New Dynegys business, financial condition and results of operations.

Furthermore, subsequent to the consummation of the Merger Agreement and related transactions, the LS Entities will own approximately 40% of the voting power of New Dynegy and will have the right to nominate up to
three members of the 11-member board of directors of New Dynegy. By virtue of such stock ownership and board representation, the LS Entities will have the power to influence New Dynegys affairs as well as the outcome of matters submitted to a
vote of New Dynegys stockholders. Moreover, the LS Entities may have interests that differ from, and conflict with, those of Dynegys other shareholders, who will be holders of New Dynegys common stock upon the consummation of the
Merger Agreement and related transactions.

Our growth strategy may include acquisitions or combinations that could fail or present unanticipated
problems for our business in the future, which could adversely affect our ability to realize anticipated benefits of those transactions.

Our growth strategy may include acquiring or combining with other businesses, such as the power generation facility acquisitions Dynegy proposes to make pursuant to the Merger Agreement. We may not be able to identify suitable acquisition
or combination opportunities or finance and complete any particular acquisition or combination successfully. Furthermore, acquisitions and combinations involve a number of risks and challenges, including:



| |  |  | diversion of managements attention;
| | - |  | ------------------------------------



| |  |  | the need to integrate acquired or combined operations;
| | - |  | ------------------------------------------------------



| |  |  | potential loss of key employees;
| | - |  | --------------------------------



| |  |  | difficulty in evaluating the power assets, operating costs, infrastructure requirements, environmental and other liabilities, and other factors beyond our control;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | potential lack of operating experience in new geographic/power markets;
| | - |  | -----------------------------------------------------------------------



| |  |  | an increase in our expenses and working capital requirements; and
| | - |  | -----------------------------------------------------------------



| |  |  | the possibility that we may be required to issue a substantial amount of additional equity securities or incur additional debt to finance any such transactions.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

Any of these factors could adversely affect our ability to achieve anticipated levels of cash flows or realize synergies
or other anticipated benefits from a strategic transaction. Furthermore, the market for transactions is highly competitive, which may adversely affect our ability to find transactions that fit our strategic objectives. In pursuing our strategy,
consistent with industry practice, we routinely engage in discussions with industry participants regarding potential transactions, large and small. We intend to continue to engage in strategic discussions and we will need to respond to potential
opportunities quickly and decisively. As a result, strategic transactions may occur at any time and may be significant in size relative to our assets and operations.



20



---

##### Table of Contents

##### Index to Financial Statements

Because many of our power generation facilities operate mostly without term power sales agreements and because
wholesale power prices are subject to significant volatility, our revenues and profitability are subject to significant fluctuations.

Most of our facilities operate as merchant facilities without term power sales agreements. Without term power sales agreements, we cannot be sure that we will be able to sell any or all of the electric energy, capacity or
ancillary services from our facilities at commercially attractive rates or that our facilities will be able to operate profitably. This could lead to decreased financial results as well as future impairments of our property, plant and equipment or
to the retirement of certain of our facilities resulting in economic losses and liabilities.

Because we largely sell electric energy,
capacity and ancillary services into the wholesale energy spot market or into other power markets on a term basis, we are not guaranteed any rate of return on our capital investments. Rather, our financial condition, results of operations and cash
flows are likely to depend, in large part, upon prevailing market prices for power and the fuel to generate such power. Wholesale power markets are subject to significant price fluctuations over relatively short periods of time and can be
unpredictable.

Given the volatility of power commodity prices, to the extent we do not secure term power sales agreements for the output
of our power generation facilities, our revenues and profitability will be subject to increased volatility, and our financial condition, results of operations and cash flows could be materially adversely affected.

Our hedging activities will not fully protect us from exposure to commodity price risks, and we are vulnerable to decreases in power prices and increases in the
price of natural gas, coal and oil. To the extent we do engage in hedging activities, our models representing the market may be inaccurate.

Since a substantial portion of our production capacity may not be hedged and is thus subject to commodity price risks, we have the potential to receive higher or lower prices for capacity, energy and ancillary services resulting in volatile
revenue and cash flow. To the extent that our generated power is not subject to a power purchase agreement or similar arrangement, we generally will pursue sales of such generated power based on current market prices. Where forward sales are not
executed, we will be impacted by changes in commodity prices, and, in an environment where fuel costs increase and power prices decrease, our financial condition, results of operations and cash flows may be materially adversely affected. In those
instances where we do execute forward sales or related financial transactions, our internal models may not accurately represent the markets in which we participate, potentially causing us to make less favorable decisions.

Unauthorized hedging and related activities by our employees could result in significant losses.

We intend to continue our commercial strategy, which emphasizes forward power sales opportunities to capture attractive market prices in the near-term.
We have adopted various internal policies and procedures designed to monitor hedging activities and positions. These policies and procedures are designed, in part, to prevent unauthorized purchases or sales of products by our employees. We cannot
assure, however, that these steps will detect and prevent all violations of our risk management policies and procedures, particularly if deception or other intentional misconduct is involved. A significant policy violation that is not detected could
result in a substantial financial loss for us.

We are exposed to the risk of fuel and fuel transportation cost increases and interruptions in fuel
supplies because some of our facilities do not have long-term coal, natural gas or liquid fuel supply agreements.

Many of our
power generation facilities, specifically those that are natural gas-fired, purchase their fuel requirements under short-term contracts or on the spot market. As a result, we face the risks of supply interruptions and fuel price volatility, as fuel
deliveries may not exactly match that required for energy sales, due in part to our need to pre-purchase fuel inventories for reliability and dispatch requirements.

Moreover, operation of many of our coal-fired generation facilities is highly dependent on our ability to procure coal. Although we have long-term contracts in place for our coal and coal transportation needs, power
generators in the Midwest and the Northeast have experienced significant pressures on available coal supplies that are either transportation or supply related. If we are unable to procure fuel for physical delivery at prices we consider favorable,
our financial condition, results of operations and cash flows could be materially adversely affected.



21



---

##### Table of Contents

##### Index to Financial Statements

We incur losses and cash outflows in connection with our physical tolling agreement and financial electricity swap
contract with our affiliate Sithe Independence.

As part of our CRM segment, we are party to a power tolling contract, a gas supply
agreement and a financial electricity swap contract with Sithe Independence pursuant to which we make fixed payments of approximately $75 million per annum to Sithe Independence in return for the ability to purchase fuel for the Sithe Independence
facility and take title to the power generated from up to 645 MW of its capacity. Those fixed payments also provide us the ability to call on the economics of the Sithe Independence facility through the financial electricity swap for approximately
375 MW of its capacity. The income we receive in connection with dispatching the facility, both physically and financially, is lower than the payments we make to Sithe Independence pursuant to the agreements. As a result, our profitability is
adversely affected.

Availability and cost of emission credits could materially impact our costs of operations.

We are required to maintain, either by allocation or purchase, sufficient emission credits to support our operations in the ordinary course of operating
our power generation facilities. These credits are used to meet our obligations imposed by various applicable environmental laws. If our operational needs require more than our allocated allowances of emission credits, we may be forced to purchase
such credits on the open market, which could be costly. If we are unable to maintain sufficient emission credits to match our operational needs, we may have to curtail our operations so as not to exceed our available emission credits, or install
costly new emissions controls. As we use the emissions credits that we have purchased on the open market, costs associated with such purchases will be recognized as operating expense. If such credits are available for purchase, but only at
significantly higher prices, the purchase of such credits could materially increase our costs of operations in the affected markets.

Competition in
wholesale power markets, together with an oversupply of power generation capacity in certain regional markets, may have a material adverse effect on our financial condition, results of operations and cash flows.

We have numerous competitors and additional competitors may enter the industry. Our power generation business competes with other non-utility generators,
regulated utilities, unregulated subsidiaries of regulated utilities and other energy service companies in the sale of energy, as well as in the procurement of fuel, transmission and transportation services. Moreover, aggregate demand for power may
be met by generation capacity based on several competing technologies, as well as power generating facilities fueled by alternative or renewable energy sources, including hydroelectric power, synthetic fuels, solar, wind, wood, geothermal, waste
heat and solid waste sources. Regulatory initiatives designed to enhance renewable generation could increase competition from these types of facilities. In addition, a buildup of new electric generation facilities in recent years has resulted in an
abundance of power generation capacity in certain regional markets we serve.

We also compete against other energy merchants on the basis
of our relative operating skills, financial position and access to credit sources. Energy customers, wholesale energy suppliers and transporters often seek financial guarantees, credit support such as letters of credit, and other assurances that
their energy contracts will be satisfied. Companies with which we compete may have greater resources in these areas. In addition, many of our current facilities are relatively old. Newer plants owned by competitors will often be more efficient than
some of our plants, which may put some of our plants at a competitive disadvantage. Over time, some of our plants may become obsolete in their markets, or be unable to compete, because of the construction of new, more efficient plants.

Other factors may contribute to increased competition in wholesale power markets. New forms of capital and competitors have entered the industry in
the last several years, including financial investors who perceive that asset values are at levels below their true replacement value. As a result, a number of generation facilities in the United



22



---

##### Table of Contents

##### Index to Financial Statements

States are now in the hands of lenders and investment companies. Furthermore, mergers and asset reallocations in the industry could create powerful new
competitors. Under any scenario, we anticipate that we will face competition from numerous companies in the industry, some of which have superior capital structures.

Moreover, many companies in the regulated utility industry, with which the wholesale power industry is closely linked, are also restructuring or reviewing their strategies. Several of those companies have discontinued
or are discontinuing their unregulated activities and seeking to divest their unregulated subsidiaries. Some of those companies have had, or are attempting to have, their regulated subsidiaries acquire assets out of their or other companies
unregulated subsidiaries. This may lead to increased competition between the regulated utilities and the unregulated power producers within certain markets. The future of the wholesale power generation industry is unpredictable, but may include
restructuring and consolidation within the industry, the sale, bankruptcy or liquidation of certain competitors, the re-regulation of certain markets or a long-term reduction in new investment into the industry. To the extent that competition
increases, our financial condition, results of operations and cash flows may be materially adversely affected.

The regional concentration of our
business in the Midwest may increase the effects of adverse trends in that market.

A substantial portion of our business is
located in the Midwest region of the United States. Changes in economic conditions in this market, including changing demographics, or oversupply of or reduced demand for power, could have a material adverse effect on our financial condition,
results of operations and cash flows. A substantial portion of our net income is derived from our Baldwin facility. Any disruption of production at that facility could have a material adverse effect on our financial condition, results of operations
and cash flows.

Under the terms of the power purchase agreement with AmerenIP, which expired at the end of 2006, our Midwest coal plants
were partially contracted to AmerenIP at a fixed price per megawatt hour. For the year ended December 31, 2006, approximately 29% of our consolidated revenues were derived from transactions with AmerenIP. Currently, our results in the Midwest
are exposed to volatility in market prices which could cause us to realize losses in a weak power price environment.

We depend on transmission
facilities operated by RTOs and ISOs, which could result in an inability to sell and deliver power to the market that may, in turn, adversely affect the profitability of our generation facilities.

Regional Transmission Organizations (RTOs) and Independent System Operators (ISOs) have emerged in most of the markets in which
we operate and compete. The RTOs and ISOs provide transmission services, administer transparent and competitive power markets and maintain system reliability. Many of these RTOs and ISOs operate real-time and day-ahead markets in which we sell
energy. We may be affected by changes in market rules, tariffs, market structures, administrative fee allocations and market bidding rules in these RTOs and ISOs. The ISOs or RTOs that oversee most of the wholesale power markets impose, and in the
future may continue to impose, price limitations, offer caps and other mechanisms to guard against the potential exercise of market power in these markets. These types of price limitations and other regulatory mechanisms may adversely affect the
profitability of our generation facilities that sell energy and capacity into the wholesale power markets.

We do not own, control or set the rates
for the transmission facilities we use to deliver energy, capacity and ancillary services to our customers. In addition, transmission capacity may not be available to us, the total costs of transmission may exceed our projections or cause us to
forego transactions, and changes in the transmission grid could reduce our revenues.

We do not own or control the transmission
facilities required to sell the wholesale power from our generation facilities. If the transmission service from these facilities is unavailable or disrupted, or if the transmission capacity infrastructure is inadequate, our ability to sell and
deliver wholesale power may be materially adversely affected. Furthermore, the rates for transmission capacity from these facilities are set by others and the market and thus are subject to changes, some of which could be significant. Moreover,
changes in the transmission infrastructure within or connecting individual markets could reduce prices in those markets by increasing the amount of generating capacity competing to serve the same markets. As a result, our business financial
condition, cash flows and results of operations may be materially adversely affected.



23



---

##### Table of Contents

##### Index to Financial Statements

An event of loss and certain other events relating to our Dynegy Northeast Generation facilities could trigger a
substantial obligation that would be difficult for us to satisfy.

We acquired the DNE power generating facilities in January 2001
for $950 million. In May 2001, we entered into an asset-backed sale-leaseback transaction relating to these facilities to provide us with long-term acquisition financing. In this transaction, we sold four of the six generating units comprising these
facilities for approximately $920 million to Danskammer OL LLC and Roseton OL LLC, and we concurrently agreed to lease them back from these entities. We have no option to purchase the leased facilities at Roseton or Danskammer at the end of their
lease terms, which end in 2035 and 2031, respectively. If one or more of the leases were to be terminated prior to the end of its term because of an event of loss, because it becomes illegal for us to comply with the lease, or because a change in
law makes the facility economically or technologically obsolete, we would be required to make a termination payment in an amount sufficient to redeem the pass-through trust certificates related to the unit or facility for which the lease is
terminated. As of December 31, 2006, the termination payment would be approximately $1 billion for all of our DNE facilities. It could be difficult for us to raise sufficient funds to make this termination payment if a termination of this type
were to occur with respect to the DNE facilities, resulting in a material adverse effect on our financial conditions, results of operations, liquidity or cash flows.

Our business is subject to complex government regulation. Changes in these regulations or in their implementation may affect costs of operating our facilities or our ability to operate our facilities or increase
competition, any of which may negatively impact our results of operations.

We are subject to extensive federal, state and local
laws and regulations governing the generation and sale of energy commodities, as well as discharge of materials into the environment and otherwise relating to the environment and public health and safety in each of the jurisdictions in which we will
have operations. Compliance with these laws and regulations requires expenses (including legal representation) and monitoring, capital and operating expenditures, including those related to pollution control equipment, emission credits, remediation
obligations and permitting at various operating facilities. Furthermore, these regulations are subject to change at any time, and we cannot predict what changes may occur in the future or how such changes might affect any facet of our business.

The costs and burdens associated with complying with the increased number of regulations may have a material adverse effect on us, if we
fail to comply with the laws and regulations governing our business or if we fail to maintain or obtain advantageous regulatory authorizations and exemptions. Moreover, increased competition resulting from potential legislative changes, regulatory
changes or other factors may create greater risks to the stability of our power generation earnings and cash flows generally. We could suffer erosion in market position, revenues and profits as competitors gain access to the service territories of
our power generation subsidiaries.

Our costs for compliance with existing environmental laws are significant, and costs for compliance with new
environmental laws could adversely affect our financial condition, results of operations and cash flows.

Our business is subject
to extensive and frequently changing environmental regulation by federal, state and local authorities. Such environmental regulation imposes, among other things, restrictions, liabilities and obligations in connection with the generation, handling,
use, storage, transportation, treatment and disposal of hazardous substances and waste and in connection with spills, releases and emissions of various substances into the environment. Existing environmental laws and regulations may be revised or
reinterpreted, new laws and regulations may be adopted or become applicable to us or our facilities, litigation or regulatory or enforcement proceedings could be commenced and future changes in environmental laws and regulations could occur,
including potential regulatory and enforcement developments related to air emissions. Proposals currently under consideration could, if and when adopted or enacted, require us to make substantial capital and operating expenditures. If any of these
events occur, our business, operations and financial condition could be materially adversely affected.

Moreover, many environmental laws
require approvals or permits from governmental authorities for the operation of a power generation facility, before construction or modification of a project may commence or before wastes or other materials may be discharged into the environment.
The process for obtaining necessary permits can be lengthy and complex and can sometimes result in the establishment of permit conditions that make the project or



24



---

##### Table of Contents

##### Index to Financial Statements

activity for which the permit was sought unprofitable or otherwise unattractive. Even where permits are not required, compliance with environmental laws and
regulations can require significant capital and operating expenditures. We are required to comply with numerous environmental laws and regulations, and to obtain numerous governmental permits when we construct, modify and operate our facilities. In
addition, certain of our facilities are also required to comply with the terms of consent decrees or other governmental orders.

With the
continuing trend toward stricter standards, greater regulation and more extensive permitting requirements, our capital and operating environmental expenditures are likely to be substantial and may increase in the future. We may not be able to obtain
or maintain all required environmental regulatory permits or other approvals that we need to operate our business. If there is a delay in obtaining any required environmental regulatory approvals or permits, or if we fail to obtain or comply with
any required approval or permit, the operation of our facilities may be interrupted or become subject to additional costs and, as a result, our business, financial condition, results of operations and cash flows could be materially adversely
affected.

Different regional power markets in which we compete or may compete in the future have changing transmission regulatory structures, which
could materially adversely affect our performance in these regions.

Our financial condition, results of operations and cash flows
are likely to be affected by differences in market and transmission regulatory structures in various regional power markets. Problems or delays that may arise in the formation and operation of new or maturing RTOs and similar market structures, or
changes in geographic scope, rules or market operations of existing RTOs, may affect our ability to sell, the prices we receive for, or the cost to transmit power produced by our generating facilities. Rules governing the various regional power
markets may also change from time to time, which could affect our costs or revenues. We are unable to assess fully the impact that these uncertainties may have on our business, as it remains unclear which companies will be participating in the
various regional power markets, or how RTOs will develop or what regions they will cover.

Our financial condition, results of operations and cash
flows could be adversely impacted by strikes or work stoppages by our unionized employees.

A majority of the employees at our
facilities are subject to collective bargaining agreements with various unions that expire in 2007 and 2008. If union employees strike, participate in a work stoppage or slowdown or engage in other forms of labor strife or disruption, we could
experience reduced power generation or outages if replacement labor is not procured. The ability to procure such replacement labor is uncertain. Strikes, work stoppages or an inability to negotiate future collective bargaining agreements on
favorable terms could have a material adverse effect on our financial condition, results of operations and cash flows.

In the past, Dynegy has
reported material weaknesses in its internal control over financial reporting and may identify material weaknesses in the future that could adversely affect investor confidence and impair the value of Dynegys common stock.

We are not subject to the disclosure requirements promulgated under Section 404 of the Sarbanes-Oxley Act of 2002 with respect to our internal
control over financial reporting. Nevertheless, because we comprise a significant part of Dynegy as a consolidated enterprise, our internal control over financial reporting has been reviewed in connection with Dynegys efforts to achieve
compliance with Section 404 of the Sarbanes-Oxley Act.

In connection with the review of our internal control over financial reporting
as of December 31, 2004 and 2005 and September 30, 2006, management concluded that, as of such dates, Dynegy did not maintain effective internal control over financial reporting due to a material weakness in Dynegys processes,
procedures and controls related to the preparation, analysis and recording of the income tax provision. These control deficiencies have resulted in the restatement of Dynegys 2005, 2004 and 2003 annual consolidated financial statements. In
addition, management concluded that, as of September 30, 2006, Dynegy did not maintain effective internal control over its financial reporting due to a material weakness in its processes, procedures and controls related to the calculation and
analysis of risk management asset and liability balances. This material weakness resulted in an adjustment to Dynegys condensed consolidated financial statements as of and for the three months ended March 31, 2006 prior to being reported
in the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2006. As further described in Item 9A Controls and Procedures, Dynegy remediated both material weaknesses during 2006.



25



---

##### Table of Contents

##### Index to Financial Statements

However, despite the remedial measures implemented and continuing efforts to improve internal control over financial reporting, we and Dynegy may not be able
to implement and maintain effective internal control over financial reporting in the future. Moreover, Dynegy has experienced from time to time deficiencies in internal control over financial reporting that have not risen to the level of a material
weakness. Although we and Dynegy have been able to remediate these deficiencies in the past, we cannot assure you that a material weakness will not exist in the future, as additional deficiencies in Dynegys internal control over financial
reporting may be discovered which may rise to the level of a material weakness.

Any failure to remedy additional deficiencies in internal
control over financial reporting that may be discovered in the future or to implement new or improved controls, or difficulties encountered in the implementation of such controls, could cause Dynegy to fail to meet reporting obligations or result in
material misstatements in the financial statements. Any such failure could, in turn, affect the future ability of management to certify that Dynegys internal control over financial reporting is effective. Inferior internal control over
financial reporting could also subject us and Dynegy to the scrutiny of the SEC, the New York Stock Exchange (on which Dynegys Class A common stock is listed and traded) and other regulatory bodies and could cause investors to lose
confidence in Dynegys reported financial information, which could have an adverse effect on the trading price of Dynegys common stock.

The ultimate outcome of unresolved legal proceedings and investigations relating to our past activities cannot be predicted. Any adverse determination could have a material adverse effect on our financial condition, results of
operations and cash flows.

We and Dynegy are, or have in recent years been, a party to various material litigation matters and
regulatory matters arising out of our business operations. These matters include, among other things, certain actions and investigations by the FERC and related regulatory bodies, litigation with respect to alleged actions in the western power and
natural gas markets, purported class action suits with respect to alleged violations of the Employment Retirement Income Security Act of 1974 and various other matters. The ultimate outcome of pending matters cannot presently be determined, nor can
the liability that could potentially result from a negative outcome in each case reasonably be estimated.

Risks Related to Investing in Dynegy

If Dynegy issues a material amount of its common stock in the future or certain of its stockholders sell a material amount of Dynegys
common stock, our ability to use our federal net operating losses to offset our future taxable income may be limited under Section 382 of the Internal Revenue Code.

Our ability to utilize previously incurred federal net operating losses (NOLs) to offset future taxable income would be limited if Dynegy were to undergo
an ownership change within the meaning of Section 382 of the Internal Revenue Code (the Code). In general, an ownership change occurs whenever the percentage of the stock of a corporation owned by
5-percent shareholders (within the meaning of Section 382 of the Code) increases by more than 50 percentage points over the lowest percentage of the stock of such corporation owned by such 5-percent shareholders at
anytime over the preceding three years. Under certain circumstances, sales or dispositions of Dynegys common stock by Chevron, or other stockholders could trigger an ownership change, and Dynegy will have limited control over the
timing of any such sales or dispositions of its common stock. Any such future ownership change could result in limitations, pursuant to Section 382 of the Code, on our utilization of federal NOLs to offset our future taxable income.

More specifically, depending on prevailing interest rates and Dynegys market value at the time of such future ownership change, an ownership
change under Section 382 of the Code would establish an annual limitation which might prevent full utilization of the deferred tax assets attributable to our previously incurred federal NOLs against the total future taxable income of a given
year. The proposed Merger Agreement with the LS Entities will increase the likelihood that previously incurred federal NOLs will become subject to the limitations set forth in Section 382 of the Code. If such an ownership change were to occur,
our and Dynegys and, subsequent to the consummation of the Merger Agreement and related transactions (if consummated), New Dynegys ability to raise additional equity capital may be limited.



26



---

##### Table of Contents

##### Index to Financial Statements

The magnitude of such limitations and their effect on us and Dynegy and, subsequent to the consummation
of the Merger Agreement with the LS Entities and related transactions (if consummated), their effect on New Dynegy, is difficult to assess and depends in part on Dynegy or New Dynegys (as the case may be) value at the time of any such
ownership change and prevailing interest rates. For accounting purposes, at December 31, 2006, our net operating loss deferred tax asset attributable to our previously incurred federal NOLs was valued at approximately $209 million.

We have significant debt that could negatively impact our business, and our credit ratings are less than investment grade.

We are highly leveraged, and have pledged substantially all of our assets to secure our debt. We have total debt of $2.8 billion at December 31,
2006. Our significant level of debt could:



| |  |  | make it difficult to satisfy our financial obligations, including debt service requirements;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | limit our ability to obtain additional financing to operate our business;
| | - |  | -------------------------------------------------------------------------



| |  |  | limit our financial flexibility in planning for and reacting to business and industry changes;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | impact the evaluation of our creditworthiness by counterparties to commercial agreements and affect the level of collateral we are required to post under such
agreements;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | place us at a competitive disadvantage compared to less leveraged companies;
| | - |  | ----------------------------------------------------------------------------



| |  |  | increase our vulnerability to general adverse economic and industry conditions, including changes in interest rates and volatility in commodity prices; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | require us to dedicate a substantial portion of our cash flows to payments on our debt, thereby reducing the availability of our cash flow for other purposes
including our operations, capital expenditures and future business opportunities.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We may incur additional indebtedness
as part of completing the Merger Agreement and related transactions in the future. If new debt is added to our current debt levels, the related risks that we face could increase significantly.

Our access to the capital markets may be limited.

We are a highly leveraged company with near-term capital needs; we may also require additional capital from time to time beyond the near-term. Unlike those companies in the power generation industry that are investment grade and
for which the capital markets are typically open, our access to the capital markets may be limited. Moreover, the timing of any capital-raising transaction may be impacted by unforeseen events, such as strategic growth opportunities, legal judgments
or regulatory requirements, which could require us to pursue additional capital in the near-term. Our ability to obtain capital and the costs of such capital are dependent on numerous factors, including:



| |  |  | general economic and capital market conditions;
| | - |  | -----------------------------------------------



| |  |  | covenants in our existing debt and credit agreements;
| | - |  | -----------------------------------------------------



| |  |  | credit availability from banks and other financial institutions;
| | - |  | ----------------------------------------------------------------



| |  |  | investor confidence in us and the regional wholesale power markets;
| | - |  | -------------------------------------------------------------------



| |  |  | our financial performance and the financial performance of our subsidiaries;
| | - |  | ----------------------------------------------------------------------------



| |  |  | our levels of indebtedness;
| | - |  | ---------------------------



| |  |  | our requirements for posting collateral under various commercial agreements;
| | - |  | ----------------------------------------------------------------------------



| |  |  | our maintenance of acceptable credit ratings;
| | - |  | ---------------------------------------------



| |  |  | our cash flow;
| | - |  | --------------



27



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | provisions of tax and securities laws that may impact raising capital; and
| | - |  | --------------------------------------------------------------------------



| |  |  | our long-term business prospects.
| | - |  | ---------------------------------

We may not be successful in obtaining additional capital for these or other reasons. An inability to access capital may limit our ability to pursue development projects, plant improvements or acquisitions that we may rely on for future
growth and to comply with regulatory requirements and, as a result, may have a material adverse effect on our financial condition, results of operations and cash flows, and on our ability to execute our business strategy.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------

Not
applicable.



|Item 2. | Properties
|------- | ----------

We have included
descriptions of the location and general character of our principal physical operating properties by segment in Item 1. Business beginning on page 1. Those descriptions are incorporated herein by this reference. Substantially all of our
assets, including the power generation facilities we own, are pledged as collateral to secure the repayment of, and our other obligations under, the Fourth Amended and Restated Credit Facility (first lien) and the 8.375% Senior Unsecured Notes due
2016 issued by us (second lien). Please read Note 12Debt beginning on page F-27 for further discussion.

Our principal executive
office located in Houston, Texas is held under a lease that expires in December 2017 as a result of an extension signed in 2006. We also lease additional offices or warehouses in the states of California, Colorado, Illinois, Indiana, New York and
Texas.



|Item 3. | Legal Proceedings
|------- | -----------------

For a description of our
material legal proceedings, please read Note 15Commitments and Contingencies beginning on page F-35, which is incorporated herein by reference.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

Omitted pursuant to General Instruction (I)(2)(c) of Form 10-K.



28



---

##### Table of Contents

##### Index to Financial Statements

PART II



|Item 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|------- | ------------------------------------------------------------------------------------------------------------

All of our outstanding equity securities are held by our parent, Dynegy. There is no established trading market for such securities and they are not
traded on any exchange.



|Item 6. | Selected Financial Data
|------- | -----------------------

The selected
financial information presented below was derived from, and is qualified by reference to, our Consolidated Financial Statements, including the notes thereto, contained elsewhere herein. The selected financial information should be read in
conjunction with the Consolidated Financial Statements and related notes and Managements Discussion and Analysis of Financial Condition and Results of Operations.

Dynegy Holdings Selected Financial Data



|                                                     |  |                         |        |   |      |   |       |      |  |   |        |   |  |      |        |   |  |   |        |  
|---------------------------------------------------- |  | ----------------------- | ------ | - | ---- | - | ----- | ---- |  | - | ------ | - |  | ---- | ------ | - |  | - | ------ | -
|                                                     |  | Year Ended December 31, |       
|                                                     |  | 2006                    |        |   | 2005 |   |       | 2004 |  |   | 2003   |   |  | 2002 |       
|                                                     |  | (in millions)           |       
|Statement of Operations Data (1):                    |  |                         |        |   |      |   |       |      |  |   |        |   |  |      |        |   |  |   |        |  
|Revenues                                             |  | $                       | 1,678  |   |      | $ | 1,989 |      |  | $ | 1,649  |   |  | $    | 1,526  |   |  | $ | 1,028  |  
|Depreciation and amortization expense                |  |                         | (217   | ) |      |   | (209  | )    |  |   | (224   | ) |  |      | (249   | ) |  |   | (182   | )
|Goodwill impairment                                  |  |                         |       |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   | (640   | )
|Impairment and other charges                         |  |                         | (155   | ) |      |   | (40   | )    |  |   | (24    | ) |  |      | (4     | ) |  |   | (170   | )
|General and administrative expenses                  |  |                         | (193   | ) |      |   | (365  | )    |  |   | (285   | ) |  |      | (262   | ) |  |   | (227   | )
|Operating income (loss)                              |  |                         | (41    | ) |      |   | (562  | )    |  |   | (236   | ) |  |      | (430   | ) |  |   | (1,133 | )
|Interest expense and debt conversion expense         |  |                         | (492   | ) |      |   | (320  | )    |  |   | (332   | ) |  |      | (332   | ) |  |   | (131   | )
|Income tax benefit                                   |  |                         | 142    |   |      |   | 288   |      |  |   | 180    |   |  |      | 241    |   |  |   | 360    |  
|Net loss from continuing operations                  |  |                         | (335   | ) |      |   | (584  | )    |  |   | (267   | ) |  |      | (364   | ) |  |   | (1,010 | )
|Income (loss) from discontinued operations (3)       |  |                         | 25     |   |      |   | 817   |      |  |   | 163    |   |  |      | 88     |   |  |   | (82    | )
|Cumulative effect of change in accounting principles |  |                         |       |   |      |   | (5    | )    |  |   |       |   |  |      | 42     |   |  |   |       |  
|Net income (loss)                                    |  | $                       | (310   | ) |      | $ | 228   |      |  | $ | (104   | ) |  | $    | (234   | ) |  | $ | (1,092 | )
|Cash Flow Data:                                      |  |                         |        |   |      |   |       |      |  |   |        |   |  |      |        |   |  |   |        |  
|Net cash provided by (used in) operating activities  |  | $                       | (258   | ) |      | $ | (60   | )    |  | $ | (160   | ) |  | $    | 760    |   |  | $ | 26     |  
|Net cash provided by (used in) investing activities  |  |                         | 380    |   |      |   | 1,816 |      |  |   | (211   | ) |  |      | (423   | ) |  |   | 804    |  
|Net cash used in financing activities                |  |                         | (1,217 | ) |      |   | (700  | )    |  |   | 289    |   |  |      | (652   | ) |  |   | (282   | )
|Capital expenditures, acquisitions and investments   |  |                         | (153   | ) |      |   | (193  | )    |  |   | (219   | ) |  |      | (209   | ) |  |   | (766   | )
|                                                     | 
|                                                     |  | December 31,            |       
|                                                     |  | 2006                    |        |   | 2005 |   |       | 2004 |  |   | 2003   |   |  | 2002 |       
|                                                     |  | (in millions)           |       
|Balance Sheet Data (2):                              |  |                         |        |   |      |   |       |      |  |   |        |   |  |      |        |   |  |   |        |  
|Current assets                                       |  | $                       | 1,783  |   |      | $ | 3,338 |      |  | $ | 2192   |   |  | $    | 2,460  |   |  | $ | 7,017  |  
|Current liabilities                                  |  |                         | 1,175  |   |      |   | 2,123 |      |  |   | 1,773  |   |  |      | 1,982  |   |  |   | 6,469  |  
|Property and equipment, net                          |  |                         | 4,614  |   |      |   | 4,979 |      |  |   | 6,130  |   |  |      | 6,302  |   |  |   | 6,415  |  
|Total assets                                         |  |                         | 7,630  |   |      |   | 9,619 |      |  |   | 10,129 |   |  |      | 10,264 |   |  |   | 16,492 |  
|Long-term debt (excluding current portion)           |  |                         | 2,776  |   |      |   | 3,287 |      |  |   | 4,107  |   |  |      | 3,664  |   |  |   | 3,276  |  
|Notes payable and current portion of long-term debt  |  |                         | 2      |   |      |   | 29    |      |  |   | 34     |   |  |      | 150    |   |  |   | 484    |  
|Subordinated debentures                              |  |                         |       |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   | 200    |  
|Minority interest                                    |  |                         |       |   |      |   |      |      |  |   | 106    |   |  |      | 121    |   |  |   | 146    |  
|Capital leases not already in long-term debt         |  |                         | 6      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total equity                                         |  |                         | 3,032  |   |      |   | 3,329 |      |  |   | 3,085  |   |  |      | 3,241  |   |  |   | 3,445  |  

---

|(1) | The Northern Natural (February 1, 2002) acquisition was accounted for in accordance with the purchase method of accounting and the results of operations attributable to the acquired
business are included in our financial statements and operating statistics beginning on the acquisitions effective date for accounting purposes.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

##### Index to Financial Statements

|(2) | The Northern Natural acquisition was accounted for under the purchase method of accounting. Accordingly, the purchase price was allocated to the assets acquired and liabilities
assumed based on their estimated fair values as of the effective dates of each transaction. See note (1) above for respective effective dates.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Discontinued operations include the results of operations from the following businesses:
|--- | ----------------------------------------------------------------------------------------



| |  |  | Northern Natural (sold third quarter 2002);
| | - |  | -------------------------------------------



| |  |  | U.K. StorageHornsea facility (sold fourth quarter 2002) and Rough facility (sold fourth quarter 2002);
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Global Liquids (sold fourth quarter 2002);
| | - |  | ------------------------------------------



| |  |  | U.K. CRM (substantially liquidated in first quarter 2003); and
| | - |  | --------------------------------------------------------------



| |  |  | DMSLP (sold fourth quarter 2005).
| | - |  | ---------------------------------



|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion should be read together with the audited consolidated financial statements and the notes thereto included in this report.

OVERVIEW

We are a
holding company and conduct substantially all of our business operations through our subsidiaries. Our current business operations are focused primarily on the power generation sector of the energy industry. We report the results of our power
generation business as three separate segments in our consolidated financial statements: (1) the Midwest segment (GEN-MW); (2) the Northeast segment (GEN-NE); and (3) the South segment (GEN-SO). We also separately report the results
of our CRM business, which primarily consists of the Kendall and Sithe power tolling arrangements (the Sithe toll is a Dynegy intercompany (and our affiliate) agreement) as well as our legacy natural gas, power and emission trading positions.
Because of the diversity among their respective operations, we report the results of each business as a separate segment in our consolidated financial statements. Our consolidated financial results also reflect corporate-level expenses such as
general and administrative and interest. As described below, our NGL business, which was conducted through DMSLP and its subsidiaries, was sold to Targa on October 31, 2005.

The following is a brief discussion of each of our power generation segments, including a list of key factors that have affected, and are expected to
continue to affect, their respective earnings and cash flows. We also present a brief discussion of our CRM business, our corporate-level expenses and our discontinued businesses. This Overview section concludes with a discussion of our
2006 company highlights, our key objectives and our ongoing strategic outlook. Please note that this Overview section is merely a summary and should be read together with the remainder of this Item 7. Managements Discussion
and Analysis of Financial Condition and Results of Operations, as well as our audited consolidated financial statements, including the notes thereto, and the other information included in this report.

Business Discussion

Power Generation Business

We generate earnings and cash flows in the three segments within our power generation business through sales of electric energy,
capacity and ancillary services. Primary factors affecting our earnings and cash flows in the power generation business are the prices for power, natural gas and coal, which in turn are largely driven by supply and demand. As further discussed
below, demand for power can vary regionally due to weather and general economic conditions, among other things. Power supplies similarly vary by region and are impacted significantly by available generating capacity, transmission capacity and
federal and state regulation. We are also impacted by the relationship between prices for power and natural gas and prices for power and fuel oil, commonly referred to as the spark spread, which impacts the margin we earn on the
electricity we generate. We believe that our significant coal-fired generating facilities partially mitigate our sensitivity to changes in the spark spread, in that our delivered cost of coal, particularly in the Midwest region, is relatively stable
and positions us for potential increases in earnings and cash flows in an environment where both power and natural gas prices increase.

Other factors that have affected, and are expected to continue to impact, earnings and cash flows for this business include:



| |  |  | our ability to control capital expenditures, which primarily are limited to maintenance, safety, environmental and reliability projects, and to control other costs
through disciplined management;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | our ability to optimize our assets by maintaining a high in-market availability, reliable run-time and safe, efficient operations;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | the cost of compliance with existing and future environmental requirements that are likely to be more stringent and more comprehensive; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the evaluation of our generation portfolio for rationalization of non-strategic assets.
| | - |  | ---------------------------------------------------------------------------------------

Please read Item 1A. Risk Factors beginning on page 18 for additional factors that could affect our future operating results, financial condition
and cash flows.

In addition to these overarching factors, other factors have influenced, and are expected to continue to influence,
earnings and cash flows for our three reportable segments within the power generation business.

Power GenerationMidwest
Segment. Our assets in the Midwest include a coal-fired fleet and a natural gas-fired fleet. Although the primary factor affecting earnings and cash flows in GEN-MW, especially for the coal-fired fleet, is the market price of power, the
following specific factors also affect or could affect the performance of this reportable segment:



| |  |  | Our ability to maintain sufficient coal inventories, which is dependant upon the continued performance of the railroads for deliveries of coal in a consistent and
timely manner, impacts our ability to serve the critical winter and summer on-peak loads;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Any pursuit of the state of Illinois of legislation for a limitation of CO2emissions that is more stringent than federal guidelines could impose additional costs on our facilities;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Political, legislative, judicial and/or regulatory actions over the next several months that could alter the Illinois auction results substantially;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A significant amount of cash will be utilized for capital expenditures required to comply with the Midwest consent decree for the next few years; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Earnings and cash flows are primarily weather driven for our natural gas-fired fleet. A warm summer or cold winter increases demand for electricity, which in turn
can increase run time of our peaking units and the demand for capacity and energy from these units.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Power
GenerationNortheast Segment. Our assets in the Northeast include natural gas, fuel oil and coal-fired facilities. The following specific factors also impact or could impact the performance of this reportable segment:



| |  |  | Our ability to maintain sufficient coal and fuel oil inventories, including the continued deliveries of coal in a consistent and timely manner, impacts our ability
to serve the critical winter and summer on-peak load;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | State-driven programs aimed at capping mercury and CO2emissions that are more stringent than federal guidelines could impose additional costs on our facilities; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The outcome of administrative proceedings and litigation specific to water intake issues could materially impact operating costs at our New York facilities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------

Power GenerationSouth Segment. Assets in our South segment are all natural gas-fired facilities. Our
ERCOT facility is a baseload facility, and our other wholly-owned assets in the segment are peaking units. The following specific factors also impact or could impact the performance of this reportable segment:



| |  |  | For the peaking units, earnings and cash flows are primarily weather driven. A warm summer or cold winter increases the demand for electricity, which in turn can
increase the run time of our peaking plants;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our ability to enter into capacity agreements for our peaking units could impact future results;
| | - |  | ------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | Wholesale market design changes in ERCOT could impact our ability to sell the remainder of the energy and ancillary products of the CoGen Lyondell facility into the
bilateral ERCOT markets or the daily ERCOT market; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our agreement dated January 31, 2007, to sell our interest in the Calcasieu power generation facility to Entergy. Subject to regulatory approval, the
transaction is expected to close in early 2008.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Customer Risk Management

Our CRM segment is comprised largely of the Kendall and Sithe power tolling arrangements. The Sithe toll is a Dynegy intercompany agreement. Dynegy has
agreed to acquire the Kendall facility from the LS Entities, and upon the closing of that acquisition, the Kendall tolling arrangement will become an intercompany obligation under our GEN-MW segment. As a result, the accounting impact of the toll
would be eliminated in our consolidated results. In addition, our CRM segment includes remaining natural gas, power and emission trading positions. We are actively pursuing opportunities to terminate, assign or renegotiate the terms of our remaining
obligations under these agreements when circumstances are economically advantageous to us.

Regarding our legacy natural gas, power and emission trading positions, we have substantially reduced the size of our mark-to-market portfolio since October 2002, when we initiated our efforts to exit the CRM business. Our remaining natural
gas transactions still require us to purchase natural gas for our customers; however, those cash requirements are partially offset by the proceeds received from financial contracts hedging a significant portion of the supply. Therefore, the profit
and loss impacts of price movements are mitigated by these offsetting financial positions. All that remains of our power trading business, exclusive of our power tolling arrangement, is a minimal number of positions that will remain until 2010.
Finally, we have a forward obligation to deliver SO2emissions allowances through 2008. Our financial statements
reflect the gain or loss on this obligation resulting from the price fluctuation in SO2emissions allowances. This
obligation will be satisfied by our current inventory of physical SO2emissions allowances, and such inventory is
valued at the lower of cost or market, in accordance with GAAP. Upon settlement of the forward obligation, we will recognize a gain to the extent that the delivery price is higher than the book value of our inventory. Upon delivery of the emissions
allowances, we expect a positive cash flow as the third party makes payment for the emissions allowances. The inventory of emissions allowances that we use to fulfill our forward obligation is separate from the inventory and needs of our power
generation business.

Other

Other and Eliminations includes corporate-level expenses such as general and administrative and interest. Significant items impacting future earnings and cash flows include:



| |  |  | interest expense, which reflects debt with a weighted-average rate of approximately 8%, and will continue to reflect our non-investment grade credit ratings;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general and administrative costs (G&A), with respect to which we have implemented a number of initiatives that have yielded savings, and which will be impacted
by, among other things, (i) any future corporate-level litigation reserves or settlements; (ii) potential funding requirements under our pension plans; and (iii) increased G&A associated with additional resources required for the
management and administration of assets acquired through the planned merger with the LS Entities; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | income taxes, which will be impacted by our ability to realize our significant deferred tax assets, including loss carryforwards.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------

Discontinued Business

Natural Gas Liquids. Our NGL business, which we sold to Targa in October 2005, was comprised of our natural gas gathering and processing assets and integrated downstream assets used to fractionate, store, terminal, transport,
distribute and market natural gas liquids. NGLs results are reflected in Discontinued Operations in our consolidated statements of operations.



32



---

##### Table of Contents

##### Index to Financial Statements

Important Events

Pending LS Power Combination. On September 14, 2006, Dynegy entered into the Merger Agreement with the LS Entities, part of the LS Power Group, a privately held power plant investor, developer and
manager, to combine a portion of the LS Entities operating generation portfolio with Dynegys generation assets, and for Dynegy to acquire a 50 percent ownership interest in a development company that is currently controlled by the LS
Entities. The combined company (New Dynegy) will have nearly 20,000 MW of generating capacity. Upon completion of the Merger Agreement, which is subject to the affirmative vote of the holders of at least two-thirds of Dynegys
Class A common stock and the satisfaction of other conditions, the combined company will own 29 operating power plants in 13 states (excludes the 351 MW Calcasieu generating facility, which we have agreed to sell to Entergy) employing a
balanced mix of fuel sources with baseload, intermediate, and peaking dispatch capabilities, enhanced cash flow-generating opportunities, and significant scale and scope in three key geographic regions. The expanded portfolio will also include a
controlling interest in the Plum Point facility, a 665 MW coal-fired plant currently under construction in Arkansas. Additionally, the development joint venture (referred to herein as the development company) will provide Dynegy with a 50 percent
ownership interest in an established growth vehicle. The LS Entities current development activities include nine projects totaling more than 7,600 MW in various stages of development and approximately 2,300 MW of repowering and/or expansion
opportunities.

Under the terms of the Merger Agreement, at closing the LS Entities will receive 340 million shares of New
Dynegys Class B common stock, $100 million in cash and $275 million aggregate principal amount of notes to be issued by New Dynegy. New Dynegy will also assume approximately $1.9 billion in net debt (debt less restricted cash and investments)
from the LS Entities. Please read Note 3Business Combinations and AcquisitionsLS Power on page F-15 for further discussion of the terms of the Merger Agreement as well as the proxy statement/prospectus of Dynegy Acquisition, Inc. filed
with the SEC on February 13, 2007.

Illinois Resource Procurement Auction. As a result of the Illinois resource
procurement auction, in September 2006, Dynegy Power Marketing Inc. (DPM) entered into two SFCs with subsidiaries of Ameren Corporation (the Ameren Illinois Utilities) to provide the Ameren Illinois Utilities with capacity, energy and
related services.

Both of the SFCs are for services required by the Ameren Illinois Utilities to serve their residential and commercial
electric customers starting January 1, 2007. The products to be provided by DPM under both SFCs include electric energy and certain ancillary and other services necessary to serve a full-requirements load. The first SFC extends through
May 31, 2008 and is for 24 tranches of up to 50 MW per tranche. This amount translates to approximately 22.43% of the total Ameren Illinois Utilities relevant customers load during each hour of the contract period. The pricing for
the first SFC is $64.77 per MW. The second SFC extends through May 31, 2009 and is for four tranches of up to 50 MW per tranche. This amount translates to approximately 3.74% of the total Ameren Illinois Utilities relevant customers
load during each hour of the contract period. The pricing for the second SFC is $64.75 per MW. There is a possibility of political, legislative, judicial and/or regulatory actions over the next several months that could substantially affect the
ability of the Ameren Illinois Utilities to honor their contractual commitments under the SFCs. We cannot predict the outcome of the ongoing actions, but an adverse result could negatively impact our financial position, results of operations and
cash flows.

Liability Management. We initiated several transactions to reduce debt and other obligations as well as enhance
our capital structure during 2006 and accomplished the following:



| |  |  | March 2006we entered into a third amended and restated credit agreement.
| | - |  | -------------------------------------------------------------------------



| |  |  | April 2006we completed a tender offer and consent solicitation in which we purchased $151 million of our $225 million outstanding Second Priority Senior
Secured Floating Rate Notes due 2008 (the 2008 Notes), substantially all of our $625 million 9.875% Second Priority Senior Secured Notes due 2010 and all $900 million of our 10.125% Second Priority Senior Secured Notes due 2013.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | April 2006we issued $750 million aggregate principal amount of our 8.375% Senior Unsecured Notes due 2016 in a private offering.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | April 2006we entered into a fourth amended and restated credit agreement.
| | - |  | --------------------------------------------------------------------------



33



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | May 2006we entered into a $150 million Term Loan structured as a new tranche under the Fourth Amended and Restated Credit Facility.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | July 2006we redeemed all $74 million of our remaining 2008 Notes.
| | - |  | ------------------------------------------------------------------



| |  |  | July 2006we issued $297 million additional principal amount of our 8.375% Senior Unsecured Notes due 2016 in exchange for all of Dynegys $419 million of
outstanding Independence subordinated debt.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | November 2006we repaid the $150 million Term Loan with proceeds from the sale of the Rockingham facility.
| | - |  | ----------------------------------------------------------------------------------------------------------

Please read Note 12Debt beginning on page F-27 for further discussion.

Other. In addition to these events, we also accomplished the following:



| |  |  | March 2006we completed the termination of the Sterlington long-term wholesale power-tolling contract with Ouachita Power LLC with a cash payment of
approximately $370 million.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | March 2006we completed our acquisition of NRGs 50% ownership interest in the entity that owns the Rocky Road power plant, a 330-megawatt natural
gas-fired peaking facility near Chicago (of which Dynegy already owned 50%). In addition, we completed the sale to NRG of our 50% ownership interest in a joint venture between us and NRG that has ownership in power plants in southern California. As
a result of these two transactions, we received net cash proceeds of approximately $165 million from NRG.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | November 2006we completed the sale of our Rockingham peaking facility to Duke Power for $194 million.
| | - |  | ------------------------------------------------------------------------------------------------------

Key Objectives

First and foremost, we are
focused on closing the Merger Agreement and related transactions with the LS Entities and integrating the two portfolios. If the transaction is consummated, we intend to use the combined companys power generation facility base and development
portfolio as a platform for future growth and to take advantage of market opportunities, including commodity price volatility and expected regional market recoveries, to enhance our financial performance. We believe the combined company will be
positioned to participate in further industry consolidation opportunities and to capitalize on expected regional power market recoveries designed to improve the predictability and quality of our cash flows.

Our commercial objectives are focused on three elements:



| |  |  | Employing a business model and capital structure appropriate for a commodity cyclical business;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Maintaining a diverse portfolio of assets consisting of both low-cost plants and those that can provide reliability and other services to the markets both during
peak-demand periods and as overall regional electric demand increases over time; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Ensuring that all of our power generation facilities are ready to produce electricity when market demand and, therefore, market price, is highest.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------

More specifically, our business strategy includes the following:

Employ a Commodity Cyclical Business Model. We intend to optimize our assets by selling electricity and capacity into the spot and term
markets when pricing is most attractive. This objective is best achieved through a diverse portfolio of assets commercialized through a combination of spot market sales and term contracts. While we do not have a prescribed allocation of volumes
between spot and term market sales, we generally intend to rely on our low-cost coal facilities and term contractual sales arrangements to provide a base level of cash flow, while preserving financial exposure to market prices. We believe this
strategy will allow us to benefit from both short-term and long-term market price increases. Consequently, our financial results will be sensitive to, and generally correlated with, commodity prices (especially natural gas prices, regional power
prices and the spread between them).



34



---

##### Table of Contents

##### Index to Financial Statements

We intend to maintain certain longer-term sales arrangements while retaining an ability to participate in
near-term markets through both physical transactions and financial hedges, thereby creating a more stable portfolio that, while dependent on cyclical commodity markets, is also positioned to capture higher energy margins and improved capacity
pricing.

Establish an Appropriate Capital Structure. We believe that the power industry is a commodity cyclical business
with significant commodity price volatility and a considerable capital investment requirement. Thus, maximizing economic returns in this market environment requires a capital structure that can withstand power price volatility as well as a
commercial strategy that captures the value associated with both short-term and long-term price trends. We intend to maintain a capital structure that is suitable for our commercial strategy and the commodity cyclical market in which we operate.
Maintaining appropriate debt levels, maturities, and overall liquidity are key elements of this capital structure.

Consistent with these
objectives, we and Dynegy are exploring a number of options to ensure an appropriate capital structure. Considerations include modifying our existing bank debt arrangements, including increasing our revolving credit facility, and increasing the
capacity of existing letter of credit facilities to support future liquidity and collateral needs. As a result of our review and discussions with potential lenders, we may elect to pursue alternative capital structures, including Dynegy contributing
the Sithe and LS Entity assets to us, to be implemented in connection with the Merger Agreement with the LS Entities. Such alternative capital structures, if they are implemented, could affect our earnings and cash flows in 2007 and beyond.

Focus on Operational Excellence. We focus on improving our historically strong operating track record to achieve increased
plant availability, higher dispatch and capacity factors, and improved cost controls. By managing fuel costs, minimizing plant outages and reducing corporate overhead, we aim to improve our ability to effectively capture revenue opportunities in the
market place. Moreover, we are committed to operating our facilities in a safe, reliable and environmentally compliant manner.

Tightly Manage Costs and Expenditures. We manage costs and capital expenditures effectively. Likewise, our power generation facilities are managed to require a relatively predictable level of maintenance capital expenditures
without compromising operational integrity. We believe these ongoing efforts should allow us to maintain focus on being a reliable, low-cost producer of power.

Position for Regional Market Recovery. We operate a balanced portfolio of generation assets that is diversified in terms of geography, fuel type and dispatch profile. As a result, we believe our
substantial coal-fired, baseload fleet should continue to benefit from the impact of higher natural gas prices on power prices in the Midwest and Northeast, allowing it to capture greater margins. It is anticipated that, following the consummation
of the Merger Agreement with the LS Entities, the combined cycle units should provide meaningful cash flows and should benefit from improved margins as demand increases in the Western and Northeast markets.

Please read Item 1A. Risk Factors beginning on page 18 for additional factors that could impact our future operating results, financial condition
and cash flows.

LIQUIDITY AND CAPITAL RESOURCES

Overview

Our liquidity and capital requirements are primarily a function of our debt maturities and
debt service requirements, collateral requirements, fixed capacity payments and contractual obligations, capital expenditures and working capital needs. Examples of working capital needs include prepayments or cash collateral associated with
purchases of commodities, particularly natural gas, coal and fuel oil, facility maintenance costs and other costs such as payroll. Our liquidity and capital resources are primarily derived from cash flows from operations, cash on hand, borrowings
under our financing agreements, proceeds from asset sales and proceeds from capital market transactions. Additionally, from time to time, we may borrow money from our parent.



35



---

##### Table of Contents

##### Index to Financial Statements

Debt Obligations

During 2006, we continued our efforts to enhance our capital structure flexibility, reduce our outstanding debt and extend our maturity profile. Repayments of long-term debt totaled $1,912 million for the year ended
December 31, 2006 and consisted of the following payments:



| |  |  | $900 million in aggregate principal amount on our 10.125% Second Priority Senior Secured Notes due 2013;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | $614 million in aggregate principal amount on our 9.875% Second Priority Senior Secured Notes due 2010;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | $225 million in aggregate principal amount on our 2008 Notes;
| | - |  | -------------------------------------------------------------



| |  |  | $150 million in aggregate principal amount on our Term Loan due 2012; and
| | - |  | -------------------------------------------------------------------------



| |  |  | $23 million in aggregate principal amount on our 7.45% Senior Notes due 2006.
| | - |  | -----------------------------------------------------------------------------

In addition to the above repayments, we issued $297 million principal amount of additional 8.375% Senior Unsecured Notes due 2016 in exchange for
Dynegys $419 million of outstanding Independence subordinated debt.

These repayments were partially offset by $1,071 million of
proceeds from the following sources, net of approximately $29 million of debt issuance costs:



| |  |  | $750 million aggregate principal amount from a private offering of our 8.375% Senior Unsecured Notes due 2016;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | $200 million letter of credit facility due 2012; and
| | - |  | ----------------------------------------------------



| |  |  | $150 million term loan due 2012.
| | - |  | --------------------------------

Following these transactions, our debt maturity profile as of December 31, 2006 includes $2 million in 2007, zero in 2008 and in 2009, $11 million in 2010, $492 million in 2011 and approximately $2,273 million thereafter. Maturities
for 2007 represent principal payments on our 7.45% Senior Notes included in Notes payable and current portion of long-term debt on our consolidated balance sheets. Scheduled maturities of debt expected to be acquired in the Merger Agreement with the
LS Entities are: $14 million in 2007, $14 million in 2008, $164 million in 2009, $16 million in 2010, $18 million in 2011 and approximately $2077 million thereafter. Please read Note 3Business Combinations and AcquisitionsLS Power
beginning on page F-15 for further discussion.

Summarized Debt and Other Obligations. The following table depicts our
consolidated third party debt obligations, including our note payable to Dynegy at December 31, 2005 and the principal-like maturities associated with the DNE leveraged lease, and the extent to which they are secured as of December 31, 2006 and
2005:



|                                           |  |                   |       |   |                   |   |       |  
|------------------------------------------ |  | ----------------- | ----- | - | ----------------- | - | ----- | -
|                                           |  | December 31, 2006 |       |   | December 31, 2005 |  
|                                           |  | (in millions)     |      
|First Secured Obligations                  |  | $                 | 200   |   |                   | $ |      |  
|Second Secured Obligations                 |  |                   | 11    |   |                   |   | 1,750 |  
|Unsecured Obligations                      |  |                   | 3,375 |   |                   |   | 2,466 |  
|                                           |  |                   |       |   |                   |   |       |  
|Total Obligations                          |  | $                 | 3,586 |   |                   | $ | 4,216 |  
|                                           |  |                   |       |   |                   |   |       |  
|Less: DNE Lease Financing (1)              |  |                   | (801  | ) |                   |   | (785  | )
|Other (2)                                  |  |                   | (7    | ) |                   |   | 5     |  
|                                           |  |                   |       |   |                   |   |       |  
|Total Notes Payable and Long-term Debt (3) |  | $                 | 2,778 |   |                   | $ | 3,436 |  
|                                           |  |                   |       |   |                   |   |       |  

---

|(1) | Represents present value of future lease payments discounted at 10%.
|--- | --------------------------------------------------------------------

|(2) | Consists of net discounts on debt of $7 million and net premiums on debt of $5 million at December 31, 2006 and 2005, respectively.
|--- | -----------------------------------------------------------------------------------------------------------------------------------

|(3) | Does not include letters of credit.
|--- | -----------------------------------



36



---

##### Table of Contents

##### Index to Financial Statements

Collateral Postings

We continue to use a significant portion of our capital resources, in the form of cash and letters of credit, to satisfy counterparty collateral demands. These counterparty collateral demands reflect our
non-investment grade credit ratings and counterparties views of our financial condition and ability to satisfy our performance obligations, as well as commodity prices and other factors. We manage the level of our collateral postings by line
of business, rather than by reportable segment. This is primarily because collateral postings are generally determined on a counterparty basis, and our counterparties conduct business across reportable segments. The following table summarizes our
consolidated collateral postings to third parties by line of business at March 7, 2007, December 31, 2006 and December 31, 2005:



|                                  |  |               |     |                   |   |                   |  |   |    
|--------------------------------- |  | ------------- | --- | ----------------- | - | ----------------- |  | - | ---
|                                  |  | March 7, 2007 |     | December 31, 2006 |   | December 31, 2005
|                                  |  | (in millions)
|By Business:                      |  |               |     |                   |   |                   |  |   |    
|Generation business               |  | $             | 140 |                   | $ | 127               |  | $ | 263
|Customer risk management business |  |               | 74  |                   |   | 60                |  |   | 106
|Other                             |  |               | 8   |                   |   | 8                 |  |   | 12 
|                                  |  |               |     |                   |   |                   |  |   |    
|Total                             |  | $             | 222 |                   | $ | 195               |  | $ | 381
|                                  |  |               |     |                   |   |                   |  |   |    
|By Type:                          |  |               |     |                   |   |                   |  |   |    
|Cash (1)                          |  | $             | 37  |                   | $ | 38                |  | $ | 122
|Letters of credit                 |  |               | 185 |                   |   | 157               |  |   | 259
|                                  |  |               |     |                   |   |                   |  |   |    
|Total                             |  | $             | 222 |                   | $ | 195               |  | $ | 381
|                                  |  |               |     |                   |   |                   |  |   |    

---

|(1) | Cash collateral consists of either cash deposits to cover physical deliveries or liabilities on mark-to-market positions or prepayments for commodities or services that are in
advance of normal payment terms.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The increase in collateral postings from December 31, 2006 to March 7, 2007 is
primarily due to increased fuel purchases.

The decrease in collateral postings from December 31, 2005 to December 31, 2006 is
primarily due to a return of collateral postings of approximately $136 million in our generation business and $46 million in our customer risk management business. This decrease is primarily a result of decreases in commodity prices since the end of
2005 as well as the expiration of certain hedging positions. In addition, the $44 million of collateral posted on behalf of West Coast Power was returned as a result of the sale of our 50% interest in West Coast Power to NRG, completed on
March 31, 2006.

Going forward, we expect counterparties collateral demands to continue to reflect changes in commodity prices,
including seasonal changes in weather-related demand, as well as their views of our creditworthiness. In addition, the contemplated merger with the LS Entities and the effect of the Illinois resource procurement auction will have a significant
impact on our exposure to collateral demands. We believe that we have sufficient capital resources to satisfy counterparties collateral demands, including those for which no collateral is currently posted, for the foreseeable future. Over the
longer term, we expect to achieve incremental collateral reductions associated with the completion of our exit from the customer risk management business.

Disclosure of Contractual Obligations and Contingent Financial Commitments

We incur contractual obligations and financial
commitments in the normal course of our operations and financing activities. Contractual obligations include future cash payments required under existing contracts, such as debt and lease agreements. These obligations may result from both general
financing activities and from commercial arrangements that are directly supported by related operating activities. Financial commitments represent contingent obligations, such as financial guarantees, that become payable only if specified events
occur. Details on these obligations are set forth below.



37



---

##### Table of Contents

##### Index to Financial Statements

Contractual Obligations

The following table summarizes our contractual obligations as of December 31, 2006. Cash obligations reflected are not discounted and do not include
accretion or dividends.



|                                           |  |                        |       |      |   |      |  |      |     |      |   |      |  |            |     |  |   |     |  |   |      
|------------------------------------------ |  | ---------------------- | ----- | ---- | - | ---- |  | ---- | --- | ---- | - | ---- |  | ---------- | --- |  | - | --- |  | - | -----
|                                           |  | Payments Due by Period
|                                           |  | Total                  |       | 2007 |   | 2008 |  | 2009 |     | 2010 |   | 2011 |  | Thereafter
|Long-term debt (including current portion) |  | $                      | 2,778 |      | $ | 2    |  | $    |    |      | $ |     |  | $          | 11  |  | $ | 492 |  | $ | 2,273
|Interest payments on debt                  |  |                        | 1,836 |      |   | 225  |  |      | 226 |      |   | 224  |  |            | 223 |  |   | 185 |  |   | 753  
|Operating leases                           |  |                        | 1,450 |      |   | 133  |  |      | 159 |      |   | 159  |  |            | 112 |  |   | 128 |  |   | 759  
|Capital leases                             |  |                        | 16    |      |   | 2    |  |      | 2   |      |   | 2    |  |            | 2   |  |   | 2   |  |   | 6    
|Capacity payments                          |  |                        | 1,146 |      |   | 132  |  |      | 131 |      |   | 134  |  |            | 136 |  |   | 139 |  |   | 474  
|Conditional purchase obligations           |  |                        | 114   |      |   | 12   |  |      | 11  |      |   | 11   |  |            | 12  |  |   | 13  |  |   | 55   
|Pension funding obligations                |  |                        | 63    |      |   | 25   |  |      | 29  |      |   | 9    |  |            |    |  |   |    |  |   |     
|Other obligations                          |  |                        | 10    |      |   | 2    |  |      | 2   |      |   | 3    |  |            | 3   |  |   |    |  |   |     
|                                           |  |                        |       |      |   |      |  |      |     |      |   |      |  |            |     |  |   |     |  |   |      
|Total contractual obligations              |  | $                      | 7,413 |      | $ | 533  |  | $    | 560 |      | $ | 542  |  | $          | 499 |  | $ | 959 |  | $ | 4,320
|                                           |  |                        |       |      |   |      |  |      |     |      |   |      |  |            |     |  |   |     |  |   |      

The table above does not include amounts of long-term debt or other contractual obligations that
are expected to be assumed as a result of the proposed Merger Agreement with the LS Entities. Please read Note 3Business Combinations and AcquisitionsLS Power beginning on page F-15 for further discussion.

Long-Term Debt (Including Current Portion). Total amounts of Long-term debt (including current portion) are included in the
December 31, 2006 consolidated balance sheet. For additional explanation, please read Note 12Debt beginning on page F-27.

Operating Leases.Operating leases includes the minimum lease payment obligations associated with our DNE leveraged lease. For additional information, please read Liquidity and Capital ResourcesOff-Balance
Sheet ArrangementsDNE Leveraged Lease beginning on page 40. Amounts also include minimum lease payment obligations associated with office and office equipment leases.

In addition, we are party to two charter party agreements relating to VLGCs previously utilized in our global liquids business. The aggregate minimum
base commitments of the charter party agreements are approximately $14 million each year for the years 2007 through 2009, and approximately $51 million through lease expiration. The charter party rates payable under the two charter party agreements
vary in accordance with market-based rates for similar shipping services. The $14 million and $51 million amounts set forth above are based on the minimum obligations set forth in the two charter party agreements. The primary terms of the charter
party agreements expire August 2013 and August 2014, respectively. On January 1, 2003, in connection with the sale of our global liquids business, we sub-chartered both VLGCs to a wholly-owned subsidiary of Transammonia Inc. The terms of the
sub-charters are identical to the terms of the original charter agreements. We continue to rely on the sub-charters with a subsidiary of Transammonia to satisfy the obligations of our two charter party agreements. To date, the subsidiary of
Transammonia has complied with the terms of the sub-charter agreements.

Capital Leases. In January 2006, we entered into an
obligation under a capital lease related to a coal loading facility which will be used in the transportation of coal to our Vermilion generating facility. Pursuant to our agreement with the lessor, we are obligated for minimum payments in the
aggregate amount of $16 million over the remaining term of the lease.

Capacity Payments. Capacity payments include future
payments aggregating $1.0 billion under the Kendall and Sithe power tolling arrangements, as further described in Item 1. BusinessSegment DiscussionCustomer Risk Management beginning on page 11.

In November 2004, we entered into a back-to-back power purchase agreement under which a subsidiary of Constellation receives our rights to
capacity and energy under the Kendall power tolling arrangement for a four-year term expiring in November 2008. Although we are still obligated under the Kendall toll, as of December 31, 2006, we will receive approximately $81 million in
aggregate cash payments from Constellation to offset our fixed payment obligations under the Kendall toll through November 2008, which payment obligations are reflected in the table above. Please read Note 4Dispositions, Contract Terminations
and Discontinued OperationsDispositions and Contract TerminationsKendall on page F-17 for further discussion.



38



---

##### Table of Contents

##### Index to Financial Statements

In addition, capacity payments include fixed obligations associated with transmission, transportation and
storage arrangements totaling approximately $120 million.

Conditional Purchase Obligations. Amounts relate to our
co-sourcing agreement with Accenture LLP for employee and infrastructure outsourcing. In early 2006, we amended the agreement to reduce our annual rate and to extend the term through 2016. We are obligated for minimum payments of approximately $114
million over the term of the agreement. This amended agreement may be cancelled at any time upon the payment of a termination fee not to exceed $1.7 million. This termination fee is in addition to amounts due for services provided through the
termination date.

Pension Funding Obligations. Amounts include estimated defined benefit pension funding obligations for
2007 ($25 million), 2008 ($29 million) and 2009 ($9 million). Although we expect to continue to incur funding obligations subsequent to 2009, such amounts have not been included in this table because our estimates are imprecise.

Other Obligations. Other obligations include amounts related to a long-term coal agreement to assist in the delivery of coal to our
Danskammer plant in Newburgh, New York. The agreement extends until 2010, and the minimum aggregate payments through expiration total approximately $10 million as of December 31, 2006.

Contingent Financial Obligations

The following table provides a summary of our contingent financial obligations as of December 31, 2006 on an undiscounted basis. These obligations represent contingent obligations that may require a payment of cash upon the occurrence
of specified events.



|                            |  |                      |     |                 |   |            |  |          |    |                  |   |   |  |   |  
|--------------------------- |  | -------------------- | --- | --------------- | - | ---------- |  | -------- | -- | ---------------- | - | - |  | - | -
|                            |  | Expiration by Period
|                            |  | Total                |     | Less than1 Year |   | 1  3Years |  | 3-5Years |    | More than5 Years
|                            |  | (in millions)       
|Letters of Credit (1)       |  | $                    | 157 |                 | $ | 121        |  | $        | 36 |                  | $ |  |  | $ | 
|Surety Bonds (2) (3)        |  |                      | 21  |                 |   | 21         |  |          |   |                  |   |  |  |   | 
|Guarantees (4)              |  |                      | 4   |                 |   |           |  |          | 4  |                  |   |  |  |   | 
|Kendall guarantee (4)       |  |                      | 200 |                 |   | 200        |  |          |   |                  |   |  |  |   | 
|                            |  |                      |     |                 |   |            |  |          |    |                  |   |   |  |   |  
|Total Financial Commitments |  | $                    | 382 |                 | $ | 342        |  | $        | 40 |                  | $ |  |  | $ | 
|                            |  |                      |     |                 |   |            |  |          |    |                  |   |   |  |   |  

---

|(1) | Amounts include outstanding letters of credit.
|--- | ----------------------------------------------

|(2) | Surety bonds are generally on a rolling 12-month basis. The $21 million of surety bonds were supported by collateral.
|--- | ---------------------------------------------------------------------------------------------------------------------

|(3) | As part of the power purchase agreement with Constellation, under which Constellation effectively receives our rights to purchase approximately 570 MW of capacity and energy arising
from our tolling contract with Kendall, we have guaranteed Constellation the receipt of $3.5 million in reactive power revenues over the four-year period of the power purchase agreement which ends November 2008. Our receipt of these reactive power
revenues to offset this obligation is predicated on, among other things, filing a reactive power tariff with the FERC.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | On September 14, 2006, certain of the LS Entities and Kendall Power LLC (Kendall Power), a newly formed wholly-owned subsidiary of Dynegy, entered into a Limited
Liability Company Membership Interests and Stock Purchase Agreement (the Kendall Agreement) pursuant to which Kendall Power agreed to acquire all of the outstanding interests in LSP Kendall Holdings, LLC for $200 million in cash, as
adjusted for certain changes in working capital. The closing of the Kendall Agreement will occur only if the closing of the Merger Agreement does not occur. Dynegy has agreed to guarantee certain of Kendall Powers obligations under the Kendall
Agreement. Please read Note 15Commitments and ContingenciesGuarantees and IndemnificationsKendall Guarantee on page F-38 for further discussion.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

##### Index to Financial Statements

The table above does not include contingent financial obligations that are expected to be assumed as a
result of the proposed Merger Agreement with the LS Entities.

Off-Balance Sheet Arrangements

DNE Leveraged Lease. In May 2001, we entered into an asset-backed sale-leaseback transaction to provide us with long-term financing for our
acquisition of certain power generating facilities. In this transaction, which was structured as a sale-leaseback to minimize our operating cost of the facilities on an after-tax basis and to transfer ownership to the purchaser, we sold for
approximately $920 million four of the six generating units comprising the facilities to Danskammer OL LLC and Roseton OL LLC, each of which was newly formed by an unrelated third party investor, and we concurrently agreed to lease them back from
these entities, which we refer to as the owner lessors. The owner lessors used $138 million in equity funding from the unrelated third party investor to fund a portion of the purchase of the respective facilities. The remaining $800 million of the
purchase price and the related transaction expenses was derived from proceeds obtained in a private offering of pass-through trust certificates issued by two of our subsidiaries, Dynegy Danskammer, L.L.C. and Dynegy Roseton, L.L.C., which serve as
lessees of the applicable facilities. The pass-through trust certificate structure was employed, as it has been in similar financings historically executed in the airline and energy industries, to optimize the cost of financing the assets and to
facilitate a capital markets offering of sufficient size to enable the purchase of the lessor notes from the owner lessors. The pass-through trust certificates were sold to qualified institutional buyers in a private offering and the proceeds were
used to purchase debt instruments, referred to as lessor notes, from the owner lessors. The lease payments on the facilities support the principal and interest payments on the pass-through trust certificates, which are ultimately secured by a
mortgage on the underlying facilities.

As of December 31, 2006, future lease payments are $108 million for 2007, $144 million for
2008, $141 million for 2009, $95 million for 2010, $112 million for 2011 and $179 million for 2012, with $533 million in the aggregate due from 2013 through lease expiration. The Roseton lease expires on February 8, 2035 and the Danskammer
lease expires on May 8, 2031. We have no option to purchase the leased facilities at the end of their respective lease terms. We have guaranteed the lessees payment and performance obligations under their respective leases on a senior
unsecured basis. At December 31, 2006, the present value (discounted at 10%) of future lease payments was $801 million.

The following
table sets forth our lease expenses and lease payments relating to these facilities for the periods presented.



|                            |  |               |    |      |   |      |  |   |   
|--------------------------- |  | ------------- | -- | ---- | - | ---- |  | - | --
|                            |  | 2006          |    | 2005 |   | 2004
|                            |  | (in millions)
|Lease Expense               |  | $             | 50 |      | $ | 50   |  | $ | 50
|Lease Payments (Cash Flows) |  | $             | 60 |      | $ | 60   |  | $ | 60

If one or more of the leases were to be terminated because of an event of loss, because it had
become illegal for the applicable lessee to comply with the lease or because a change in law had made the facility economically or technologically obsolete, we would be required to make a termination payment in an amount sufficient to redeem the
pass-through trust certificates related to the unit or facility for which the lease was terminated at par plus accrued and unpaid interest. As of December 31, 2006, the termination payment at par would be approximately $1 billion for all of the
DNE facilities, which exceeds the $920 million we received on the sale of the facilities. If a termination of this type were to occur with respect to all of the DNE facilities, it would be difficult for us to raise sufficient funds to make this
termination payment. Alternatively, if one or more of the leases were to be terminated because we determine, for reasons other than as a result of a change in law, that it has become economically or technologically obsolete or that it is no longer
useful to our business, we must redeem the related pass-through trust certificates at par plus a make-whole premium in an amount equal to the discounted present value of the principal and interest payments still owing on the certificates being
redeemed less the unpaid principal amount of such certificates at the time of redemption. For this purpose, the discounted present value would be calculated using a discount rate equal to the yield-to-maturity on the most comparable U.S. Treasury
security plus 50 basis points.



40



---

##### Table of Contents

##### Index to Financial Statements

For further discussion of the accounting and required disclosure surrounding the subsidiaries that issued
the pass-through certificates and purchased the notes from the owner lessors, please read Note 10Unconsolidated InvestmentsVariable Interest Entities beginning on page F-26.

Capital Expenditures

We continue to tightly manage our operating costs and capital expenditures. We
had approximately $153 million in capital expenditures during 2006. Our 2006 capital spending by reportable segment was as follows (in millions):



|       |  |   |    
|------ |  | - | ---
|GEN-MW |  | $ | 101
|GEN-NE |  |   | 20 
|GEN-SO |  |   | 24 
|Other  |  |   | 8  
|       |  |   |    
|Total  |  | $ | 153
|       |  |   |    

Capital spending in our GEN-MW segment primarily consisted of maintenance capital projects, as
well as approximately $2 million spent on development capital. Development capital spending primarily related to the conversion of our Vermilion facility to PRB coal. Capital spending in our GEN-NE and GEN-SO segments primarily consisted of
maintenance and environmental projects.

We expect capital expenditures for 2007 to approximate $411 million, including the capital
expenditures that may be associated with the LS Entities. This primarily includes maintenance capital projects, environmental projects and limited development projects. The capital budget is subject to revision as opportunities arise or
circumstances change.

Our capital expenditures in 2007 and beyond will continue to be limited by negative covenants contained in our debt
instruments. These covenants place specific dollar limitations on our ability to incur capital expenditures. Please read Note 12Debt beginning on page F-27 for further discussion of these limitations. Our long term capital expenditures in the
GEN-MW segment will also be significantly impacted by the DMG consent decree which obligates us to, among other things, install additional emission controls at our Baldwin and Havana plants which, based on ongoing engineering estimates, is expected
to cost approximately $675 million from 2007 through 2012.

Financing Trigger Events

Our debt instruments and other financial obligations include provisions which, if not met, could require early payment, additional collateral support or
similar actions. These trigger events include leverage ratios and other financial covenants, insolvency events, defaults on scheduled principal or interest payments, acceleration of other financial obligations and change of control provisions. We do
not have any trigger events tied to specified credit ratings or stock price in our debt instruments and are not party to any contracts that require us to issue equity based on credit ratings or other trigger events.

Commitments and Contingencies

Please read Note
15Commitments and Contingencies beginning on page F-35, which is incorporated herein by reference, for a discussion of our commitments and contingencies.

Internal Liquidity Sources

Our primary internal liquidity sources are cash flows from operations and cash on hand.
Additionally, from time to time we may borrow money from our parent.

Current Liquidity. The following table summarizes our
consolidated revolver capacity and liquidity position at March 7, 2007, December 31, 2006 and December 31, 2005:



41



---

##### Table of Contents

##### Index to Financial Statements

|                                                    |  |               |      |     |                   |   |      |                   |  |   |       |       
|--------------------------------------------------- |  | ------------- | ---- | --- | ----------------- | - | ---- | ----------------- |  | - | ----- | ------
|                                                    |  | March 7, 2007 |      |     | December 31, 2006 |   |      | December 31, 2005 | 
|                                                    |  | (in millions) |     
|Total revolver capacity                             |  | $             | 470  |     |                   | $ | 470  |                   |  | $ |      |       
|Total additional letter of credit capacity          |  |               | 194  |     |                   |   | 194  |                   |  |   | 325   | (1)   
|Outstanding letters of credit under credit facility |  |               | (185 | )   |                   |   | (157 | )                 |  |   | (259  | )     
|                                                    |  |               |      |     |                   |   |      |                   |  |   |       |       
|Unused credit facility capacity                     |  |               | 479  |     |                   |   | 507  |                   |  |   | 66    |       
|Cash                                                |  |               | 156  | (2) |                   |   | 207  | (2)               |  |   | 1,301 | (2)(3)
|                                                    |  |               |      |     |                   |   |      |                   |  |   |       |       
|Total available liquidity                           |  | $             | 635  |     |                   | $ | 714  |                   |  | $ | 1,367 |       
|                                                    |  |               |      |     |                   |   |      |                   |  |   |       |       

---

|(1) | On April 19, 2006, we entered into the Fourth Amended and Restated Credit facility which consists of (i) a $470 million revolving credit component and (ii) a $200
million letter of credit component. Please read Note 12DebtFourth Amended and Restated Credit Facility beginning on page F-27 for further discussion of our amended credit facility. Our credit facility capacity is limited by, and will
increase or decrease with changes in cash collateral on deposit.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The March 7, 2007, December 31, 2006 and December 31, 2005 amounts include approximately $40 million, $46 million, and $21 million, respectively, of cash that
remains in the Europe and $11 million, $10 million and $19 million, respectively, of cash that remains in the Canada.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The December 31, 2005 amount includes approximately $13 million of cash held by our NGL business. Please read Note 4Dispositions, Contract Terminations and Discontinued
OperationsDiscontinued OperationsNatural Gas Liquids beginning on page F-18.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Cash Flows from
Operations. We had operating cash outflows of $258 million for the year ended December 31, 2006. This consisted of $703 million in operating cash flows from our power generation business, reflecting positive earnings for the period and
increases in working capital due to returns of cash collateral postings. These cash flows were offset by $961 million of cash outflows relating to our customer risk management business and corporate-level expenses. Please read Results of
OperationsOperating Income and Cash Flow Disclosures for further discussion of factors impacting our operating cash flows for the periods presented.

Our future operating cash flows will vary based on a number of factors, many of which are beyond our control, including the price of natural gas and its
correlation to power prices, the cost of coal and fuel oil and the value of ancillary services. Additionally, the availability of our plants during peak demand periods will be required to allow us to capture attractive market prices when available.
Over the longer term, our operating cash flows also will be impacted by, among other things, our ability to tightly manage our operating costs, including maintenance costs. Our ability to achieve targeted cost savings in the face of industry-wide
increases in labor and benefits costs, together with changes in commodity prices, will impact our future operating cash flows. Please read Results of Operations2007 Outlook beginning on page 56 for further discussion.

Cash on Hand. At March 7, 2007 and December 31, 2006, we had cash on hand of $156 million and $207 million,
respectively, as compared to $1,301 million at the end of 2005. This decrease in cash on hand at March 7, 2007 and December 31, 2006 as compared to the end of 2005 is primarily attributable to cash used for debt repayments, litigation
settlements and capital expenditures.

Revolver Capacity. On April 19, 2006, we entered into the Fourth Amended
and Restated Credit Facility, replacing the former Third Amended and Restated Credit Facility with a $470 million revolving credit facility, thereby providing the return to us of $335 million plus accrued interest in cash collateral securing the
former Third Amended and Restated Credit Facility. As of March 7, 2007, $185 million in letters of credit are outstanding but undrawn, and we have no revolving loan amounts drawn under the Fourth Amended and Restated Credit Facility. Please
read Note 12DebtFourth Amended and Restated Credit Facility beginning on page F-27 for further discussion of our amended credit facility.

External Liquidity Sources

Our primary external liquidity sources are proceeds from asset sales and other types of
capital-raising transactions, including public or private equity issuances by Dynegy.



42



---

##### Table of Contents

##### Index to Financial Statements

Asset Sale Proceeds. In March 2006, we completed our ownership exchange transactions with
NRG which comprised our acquisition of NRGs 50% ownership interest in the entity that owns the Rocky Road power plant (of which we already owned 50%), and the sale to NRG of our 50% ownership interest in the West Coast Power plant, a joint
venture between us and NRG, which has ownership in power plants in southern California. As a result of the two transactions, we received cash proceeds of approximately $165 million, net of cash acquired, from NRG. Please read Note 3Business
Combinations and AcquisitionsRocky Road on page F-16 for further discussion. Also, please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power on
page F-17 for further discussion.

In November 2006, we completed our sale to Duke Energy Carolinas, LLC (a subsidiary of Duke Energy)
(Duke Power) of our Rockingham facility, a peaking facility in North Carolina, which is included in our GEN-SO reportable segment, for $194 million in cash. A portion of the proceeds from the sale were used to repay our borrowings under
the $150 million Term Loan, with the remaining proceeds used as an additional source of liquidity. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsRockingham on
page F-17 for further discussion. Please read Note 12DebtFourth Amended and Restated Credit Facility on page F-27 for further discussion of the Term Loan.

On January 31, 2007, we entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy for approximately $57 million. Subject to regulatory approval, the transaction is
expected to close in early 2008. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsCalcasieu on page F-16 for further discussion.

We are continuing to evaluate our generation fleet based primarily on geographic location, fuel supply, market structure and market recovery
expectations. This evaluation will consider the combined portfolio of Dynegy and the LS Entities in anticipation of the pending transaction. Consistent with industry practice, we periodically consider divestitures of non-core generation assets where
the balance of the factors described above suggests that such assets earnings potential is limited or that the value that can be captured through a divestiture outweighs the benefits of continuing to own and operate such assets. In conducting
our current portfolio review, we are considering, among other things, divesting certain assets that (i) are primarily peaking in nature and generally operate in locations where market recovery is projected to occur much further in the future
than in other regions in which we will have a significant asset position, or (ii) could present value propositions through potential dispositions not likely to be achieved through continued ownership and operation by us. As a result of this
review, we are considering selling our 614 MW Cogen Lyondell generation facility, our 576 MW Bluegrass generation facility and our 539 MW Heard County generation facility. Moreover, dispositions of one or more other generation facilities could occur
in 2007 or beyond. Were any such sale or disposition to be consummated, the disposition could result in accounting charges related to the affected asset(s), and our earnings and cash flows could be affected in 2007 and beyond.

Capital-Raising Transactions. As part of Dynegys ongoing efforts to maintain a capital structure that is closely aligned with the
cash-generating potential of the consolidated enterprises asset-based business, which is subject to cyclical changes in commodity prices, Dynegy will continuously explore additional sources of external liquidity both in the near- and
long-term. The timing of any transaction may be impacted by events, such as strategic growth opportunities, legal judgments or regulatory requirements, which could require us or Dynegy to pursue additional capital in the near-term. In particular, in
connection with the pending transaction with the LS Entities, Dynegy will be evaluating various opportunities to provide additional liquidity and streamline the combined companys capital structure.

These transactions may include capital markets transactions. The receptiveness of the capital markets to a public offering cannot be assured and may be
negatively impacted by, among other things, Dynegys non-investment grade credit ratings, significant debt maturities, long-term business prospects and other factors beyond its control. Further, our and/or Dynegys ability to issue debt
securities is limited by our and/or Dynegys financing agreements, including our Fourth Amended and Restated Credit Facility. Please read Note 12DebtFourth Amended and Restated Credit Facility beginning on page F-27 for further
discussion.



43



---

##### Table of Contents

##### Index to Financial Statements

RESULTS OF OPERATIONS

Overview and Discussion of Comparability of Results. In this section, we discuss our results of operations, both on a consolidated basis
and, where appropriate, by segment, for 2006, 2005 and 2004. At the end of this section, we have included our business outlook for each segment.

We report the results of our power generation business as three separate segments in our consolidated financial statements: (1) the Midwest segment (GEN-MW); (2) the Northeast segment (GEN-NE); and (3) the South segment
(GEN-SO). We also separately report the results of our CRM business, which primarily consists of the Kendall and Sithe tolling agreements, the remaining power tolling arrangements (the Sithe toll is a Dynegy intercompany (and our affiliate)
agreement), as well as legacy natural gas, power and emissions trading positions. Because of the diversity among their respective operations, we report the results of each business as a separate segment in our consolidated financial statements. Our
consolidated financial results also reflect corporate-level expenses such as general and administrative and interest. Beginning January 1, 2006, all direct general and administrative expenses are included in Other and Eliminations unless they
are specifically identified with the respective segment. This change in allocation methodology is a result of our efforts to better align our corporate cost structure with a single line of business.

As described below, substantially all of our NGL business, which was conducted through DMSLP and its subsidiaries and comprised our NGL reportable
segment, was sold to Targa on October 31, 2005.

Summary Financial Information. The following tables provide summary
financial data regarding our consolidated and segmented results of operations for 2006, 2005 and 2004, respectively.

Year Ended
December 31, 2006



|                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|------------------------------------------------- |  | ---------------- | --- | -------- | - | ------ |  | - | --- | - |  | --------------------- | --- | - | ----- | - | ---- | - |  | - | ---- | -
|                                                  |  | Power Generation |     |          |   |        |  |   |     |   |  |                      
|                                                  |  | GEN-MW           |     | GEN - NE |   | GEN-SO |  |   | CRM |   |  | Other andEliminations |     |   | Total |  
|                                                  |  | (in millions)    |    
|Operating income (loss)                           |  | $                | 208 |          | $ | 22     |  | $ | (55 | ) |  | $                     | (56 | ) |       | $ | (160 | ) |  | $ | (41  | )
|Losses from unconsolidated investments            |  |                  |    |          |   |       |  |   | (1  | ) |  |                       |    |   |       |   |     |   |  |   | (1   | )
|Other items, net                                  |  |                  | 2   |          |   |       |  |   | 1   |   |  |                       | 4   |   |       |   | 50   |   |  |   | 57   |  
|Interest expense and debt conversion costs        |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   | (492 | )
|                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|Loss from continuing operations before taxes      |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   | (477 | )
|Income tax benefit                                |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   | 142  |  
|                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|Loss from continuing operations                   |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   | (335 | )
|Income from discontinued operations, net of taxes |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   | 25   |  
|                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|Net loss                                          |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  | $ | (310 | )
|                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  



44



---

##### Table of Contents

##### Index to Financial Statements

Year Ended December 31, 2005



|                                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|----------------------------------------------------------------- |  | ---------------- | --- | -------- | - | ------ |  | - | --- | - |  | --------------------- | ---- | - | ----- | - | ---- | - |  | - | ---- | -
|                                                                  |  | Power Generation |     |          |   |        |  |   |     |   |  |                      
|                                                                  |  | GEN-MW           |     | GEN - NE |   | GEN-SO |  |   | CRM |   |  | Other andEliminations |      |   | Total |  
|                                                                  |  | (in millions)    |    
|Operating income (loss)                                           |  | $                | 199 |          | $ | 33     |  | $ | (22 | ) |  | $                     | (474 | ) |       | $ | (298 | ) |  | $ | (562 | )
|Earnings (losses) from unconsolidated investments                 |  |                  | 7   |          |   |       |  |   | (7  | ) |  |                       |     |   |       |   |     |   |  |   |     |  
|Other items, net                                                  |  |                  | 2   |          |   |       |  |   | (1  | ) |  |                       |     |   |       |   | 9    |   |  |   | 10   |  
|Interest expense                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (320 | )
|                                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Loss from continuing operations before taxes                      |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (872 | )
|Income tax benefit                                                |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | 288  |  
|                                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Loss from continuing operations                                   |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (584 | )
|Income from discontinued operations, net of taxes                 |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | 817  |  
|Cumulative effect of change in accounting principle, net of taxes |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (5   | )
|                                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Net income                                                        |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  | $ | 228  |  
|                                                                  |  |                  |     |          |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  

Year Ended December 31, 2004



|                                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|------------------------------------------------- |  | ---------------- | --- | ------ | - | ------ |  | - | --- | - |  | --------------------- | ---- | - | ----- | - | ---- | - |  | - | ---- | -
|                                                  |  | Power Generation |     |        |   |        |  |   |     |   |  |                      
|                                                  |  | GEN-MW           |     | GEN-NE |   | GEN-SO |  |   | CRM |   |  | Other andEliminations |      |   | Total |  
|                                                  |  | (in millions)    |    
|Operating income (loss)                           |  | $                | 194 |        | $ | 21     |  | $ | (53 | ) |  | $                     | (118 | ) |       | $ | (280 | ) |  | $ | (236 | )
|Earnings from unconsolidated investments          |  |                  | 5   |        |   |       |  |   | 111 |   |  |                       |     |   |       |   |     |   |  |   | 116  |  
|Other items, net                                  |  |                  |    |        |   |       |  |   |    |   |  |                       | (3   | ) |       |   | 8    |   |  |   | 5    |  
|Interest expense                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (332 | )
|                                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Loss from continuing operations before taxes      |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (447 | )
|Income tax benefit                                |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | 180  |  
|                                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Loss from continuing operations                   |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | (267 | )
|Income from discontinued operations, net of taxes |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   | 163  |  
|                                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  
|Net loss                                          |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  | $ | (104 | )
|                                                  |  |                  |     |        |   |        |  |   |     |   |  |                       |      |   |       |   |      |   |  |   |      |  



45



---

##### Table of Contents

##### Index to Financial Statements

The following table provides summary segmented operating statistics for 2006, 2005 and 2004,
respectively:



|                                                        |  |                         |      |      |   |      |  |   |     
|------------------------------------------------------- |  | ----------------------- | ---- | ---- | - | ---- |  | - | ----
|                                                        |  | Year Ended December 31,
|                                                        |  | 2006                    |      | 2005 |   | 2004
|GEN-MW                                                  |  |                         |      |      |   |      |  |   |     
|Million Megawatt Hours GeneratedGross and Net          |  |                         | 21.5 |      |   | 21.9 |  |   | 22.6
|Average Actual On-Peak Market Power Prices ($/MWh) (1): |  |                         |      |      |   |      |  |   |     
|Cinergy (Cin Hub)                                       |  | $                       | 52   |      | $ | 64   |  | $ | 43  
|Commonwealth Edison (NI Hub)                            |  | $                       | 52   |      | $ | 62   |  | $ | 42  
|                                                        |  |                         |     
|GEN-NE                                                  |  |                         |      |      |   |      |  |   |     
|Million Megawatt Hours GeneratedGross and Net          |  |                         | 2.7  |      |   | 6.0  |  |   | 6.0 
|Average Actual On-Peak Market Power Prices ($/MWh) (1): |  |                         |      |      |   |      |  |   |     
|New YorkZone G                                         |  | $                       | 76   |      | $ | 92   |  | $ | 62  
|                                                        |  |                         |     
|GEN-SO                                                  |  |                         |      |      |   |      |  |   |     
|Million Megawatt Hours GeneratedGross                  |  |                         | 4.4  |      |   | 6.6  |  |   | 8.5 
|Million Megawatt Hours GeneratedNet                    |  |                         | 3.7  |      |   | 5.0  |  |   | 6.7 
|Average Actual On-Peak Market Power Prices ($/MWh) (1): |  |                         |      |      |   |      |  |   |     
|Southern                                                |  | $                       | 55   |      | $ | 71   |  | $ | 49  
|ERCOT                                                   |  | $                       | 63   |      | $ | 80   |  | $ | 51  
|SP-15                                                   |  | $                       | 62   |      | $ | 73   |  | $ | 55  
|                                                        |  |                         |     
|Average natural gas priceHenry Hub ($/MMBtu) (2)       |  | $                       | 6.74 |      | $ | 8.80 |  | $ | 5.85

---

|(1) | Reflects the average of day-ahead quoted prices for the periods presented and does not necessarily reflect prices realized by the company.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects the average of daily quoted prices for the periods presented and does not necessarily reflect prices realized by the company.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

The following tables summarize significant items on a pre-tax basis, with the exception of the tax items, affecting net income (loss) for the periods
presented.



|                                |  |                              |      |   |        |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|------------------------------- |  | ---------------------------- | ---- | - | ------ | - | ------ |  | - | --- | - |  | --------------------- | --- | - | ----- | - | ---- | - |  | - | ---- | -
|                                |  | Year Ended December 31, 2006 |     
|                                |  | Power Generation             |      |   |        |   |        |  |   |     |   | 
|                                |  | GEN-MW                       |      |   | GEN-NE |   | GEN-SO |  |   | CRM |   |  | Other andEliminations |     |   | Total |  
|                                |  | (in millions)                |     
|Debt conversion costs           |  | $                            |     |   |        | $ |       |  | $ |    |   |  | $                     |    |   |       | $ | (204 | ) |  | $ | (204 | )
|Asset impairments               |  |                              | (110 | ) |        |   |       |  |   | (45 | ) |  |                       |    |   |       |   |     |   |  |   | (155 | )
|Legal and settlement charges    |  |                              |     |   |        |   |       |  |   |    |   |  |                       | (53 | ) |       |   |     |   |  |   | (53  | )
|Acceleration of financing costs |  |                              |     |   |        |   |       |  |   |    |   |  |                       |    |   |       |   | (34  | ) |  |   | (34  | )
|Taxes                           |  |                              |     |   |        |   |       |  |   |    |   |  |                       |    |   |       |   | (29  | ) |  |   | (29  | )
|Discontinued operations         |  |                              |     |   |        |   |       |  |   |    |   |  |                       | 23  |   |       |   | 6    |   |  |   | 29   |  
|                                |  |                              |      |   |        |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  
|Total                           |  | $                            | (110 | ) |        | $ |       |  | $ | (45 | ) |  | $                     | (30 | ) |       | $ | (261 | ) |  | $ | (446 | )
|                                |  |                              |      |   |        |   |        |  |   |     |   |  |                       |     |   |       |   |      |   |  |   |      |  



46



---

##### Table of Contents

##### Index to Financial Statements

|                                     |  |                              |     |   |        |   |        |  |   |     |   |  |                       |      |   |       |   |       |   |  |   |       |  
|------------------------------------ |  | ---------------------------- | --- | - | ------ | - | ------ |  | - | --- | - |  | --------------------- | ---- | - | ----- | - | ----- | - |  | - | ----- | -
|                                     |  | Year Ended December 31, 2005 |    
|                                     |  | Power Generation             |     |   |        |   |        |  |   |     |   | 
|                                     |  | GEN-MW                       |     |   | GEN-NE |   | GEN-SO |  |   | CRM |   |  | Other andEliminations |      |   | Total |  
|                                     |  | (in millions)                |    
|Discontinued operations (1)          |  | $                            |    |   |        | $ |       |  | $ |    |   |  | $                     | 6    |   |       | $ | 1,250 |   |  | $ | 1,256 |  
|Sterlington toll settlement          |  |                              |    |   |        |   |       |  |   |    |   |  |                       | (364 | ) |       |   |      |   |  |   | (364  | )
|Legal and settlement charges         |  |                              |    |   |        |   |       |  |   |    |   |  |                       | (38  | ) |       |   | (154  | ) |  |   | (192  | )
|Asset impairment                     |  |                              | (29 | ) |        |   |       |  |   |    |   |  |                       |     |   |       |   |      |   |  |   | (29   | )
|Impairment of generation investments |  |                              |    |   |        |   |       |  |   | (23 | ) |  |                       |     |   |       |   |      |   |  |   | (23   | )
|Restructuring costs                  |  |                              |    |   |        |   |       |  |   |    |   |  |                       |     |   |       |   | (11   | ) |  |   | (11   | )
|Taxes                                |  |                              |    |   |        |   |       |  |   |    |   |  |                       |     |   |       |   | 24    |   |  |   | 24    |  
|                                     |  |                              |     |   |        |   |        |  |   |     |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Total                                |  | $                            | (29 | ) |        | $ |       |  | $ | (23 | ) |  | $                     | (396 | ) |       | $ | 1,109 |   |  | $ | 661   |  
|                                     |  |                              |     |   |        |   |        |  |   |     |   |  |                       |      |   |       |   |       |   |  |   |       |  

---

|(1) | Discontinued operations for NGL includes gain on sale of DMSLP of $1,087 million.
|--- | ---------------------------------------------------------------------------------



|                                |  |                              |    |   |        |   |        |  |     |     |                      |  |       |       |   |     |   |  |   |      |   |  | 
|------------------------------- |  | ---------------------------- | -- | - | ------ | - | ------ |  | --- | --- | -------------------- |  | ----- | ----- | - | --- | - |  | - | ---- | - |  | 
|                                |  | Year Ended December 31, 2004 |   
|                                |  | Power Generation             |    |   |        |   |        |  |     |    
|                                |  | GEN-MW                       |    |   | GEN-NE |   | GEN-SO |  | CRM |     | Other andElimination |  |       | Total |  
|                                |  | (in millions)                |   
|Discontinued operations (1)     |  | $                            |   |   |        | $ |       |  | $   |    |                      |  | $19   |       | $ | 254 |   |  | $ | 273  |  
|Kendall toll restructuring      |  |                              |   |   |        |   |       |  |     |    |                      |  | (115) |       |   |    |   |  |   | (115 | )
|Legal and settlement charges    |  |                              | (9 | ) |        |   |       |  |     | 2   |                      |  | (13)  |       |   | (92 | ) |  |   | (112 | )
|Impairment of West Coast Power  |  |                              |   |   |        |   |       |  |     | (85 | )                    |  |      |       |   |    |   |  |   | (85  | )
|Acceleration of financing costs |  |                              |   |   |        |   |       |  |     |    |                      |  |      |       |   | (14 | ) |  |   | (14  | )
|Gas transportation contracts    |  |                              |   |   |        |   |       |  |     |    |                      |  | 88    |       |   |    |   |  |   | 88   |  
|Gain on sale of Oyster Creek    |  |                              |   |   |        |   |       |  |     | 15  |                      |  |      |       |   |    |   |  |   | 15   |  
|                                |  |                              |    |   |        |   |        |  |     |     |                      |  |       |       |   |     |   |  |   |      |  
|Total                           |  | $                            | (9 | ) |        | $ |       |  | $   | (68 | )                    |  | $(21) |       | $ | 148 |   |  | $ | 50   |  
|                                |  |                              |    |   |        |   |        |  |     |     |                      |  |       |       |   |     |   |  |   |      |  

---

|(1) | Discontinued operations for NGL includes pre-tax gains on sales of Indian Basin, Hackberry LNG and Sherman totaling $36 million, $17 million and $16 million, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Year Ended 2006 Compared to Year Ended 2005

Operating Income (Loss)

Operating loss was $41 million for the year ended December 31,
2006, compared to an operating loss of $562 million for the year ended December 31, 2005.

Power GenerationMidwest
Segment. Operating income for GEN-MW was $208 million for the year ended December 31, 2006, compared to $199 million for the year ended December 31, 2005. GEN-MW results for 2006 include a $110 million pre-tax impairment associated
with our Bluegrass facility. GEN-MW results for 2005 include a $29 million pre-tax charge associated with the impairment of a natural gas turbine which was sold in 2006. GEN-MW results for the year ended December 31, 2005 also included general
and administrative expenses of $34 million. Beginning in 2006, general and administrative expenses are reported in Other and Eliminations. Please read Results of OperationsYear Ended 2006 Compared to Year Ended 2005Operating Income
(Loss)Other for a consolidated discussion of general and administrative expenses.

Results from our coal-fired generating units
increased from $415 million for the year ended December 31, 2005 to $466 million for 2006. Average actual on-peak prices in the CinHub/Cinergy pricing region decreased from $64 per MWh in the year ended December 31, 2005 to $52 per MWh for
the year ended December 31, 2006. Generated volumes decreased from 21.9 million MWh in the year ended December 31, 2005 to 21.5 million MWh



47



---

##### Table of Contents

##### Index to Financial Statements

in the same period in 2006. Despite the decrease in market prices and the decrease in output, the increase in results was primarily driven by higher realized
power prices. We realized higher power prices in the first quarter 2006 as we settled forward power sales. Additionally, results from our coal-fired generating units were negatively impacted by the AmerenIP contract during the second and third
quarters of 2005, preventing us from recognizing the full benefit of market prices during the 2005 period. During certain peak periods in 2005, Ameren took higher volumes than we expected, resulting in a need to purchase power at market prices in
order to satisfy our obligations for forward sales previously made to other third-parties. We did not experience a similar situation under the AmerenIP contract in 2006. This was offset by mark-to-market income of approximately $14 million for the
year ended December 31, 2006, compared with mark-to-market income of $23 million for the year ended December 31, 2005. These transactions are primarily related to options and other financial transactions that economically hedged our
generation assets but were not designated as cash flow hedges.The higher realized prices were also partially offset by higher operating costs due to the timing of scheduled maintenance.

Results for our natural gas-fired peaking facilities in GEN-MW improved by $13 million, increasing from $7 million for 2005 to $20 million for the same
period in 2006. This improvement was the result of our acquisition of the remaining ownership interest in the Rocky Road facility and the related increase in capacity fees. This increase was partially offset by lower pricing and volumes.
Additionally, our 2005 results included a $5 million charge associated with the write-down of spare parts inventory.

Depreciation expense
increased from $157 million in 2005 to $168 million in 2006 as a result of our acquisition of the remaining ownership interest in the Rocky Road facility and capital projects placed into service in 2006. The capital projects were primarily related
to the conversion of the Havana facility to burn PRB coal. Please read Note 5Restructuring and Impairment ChargesAsset Impairments for further discussion.

Power GenerationNortheast Segment. Operating income for GEN-NE was $22 million for the year ended December 31, 2006, compared to $33 million for the year ended December 31, 2005. GEN-NE
results for the year ended December 31, 2005 included general and administrative expenses of $12 million. Beginning in 2006, general and administrative expenses are reported in Other and Eliminations. Please read Results of
OperationsYear Ended 2006 Compared to Year Ended 2005Operating Income (Loss)Other for a consolidated discussion of general and administrative expenses.

Results for our Roseton and Danskammer facilities decreased from $53 million in 2005 to $33 million in 2006 primarily as a result of lower prices and
volumes. Average on-peak prices for Zone G, the market served by these two facilities, decreased from $92 per MWh in 2005 to $76 per MWh in 2006. Generated volumes decreased from 6.0 million MWh in 2005 compared to 2.7 million MWh in 2006.
Compressed spark spreads for part of the year resulted in lower production of our Roseton facility, where volumes fell by 2.9 million MWH from 2005 to 2006. Additionally, the year ended December 31, 2006 included a fuel oil inventory
write-down of approximately $6 million.

Depreciation expense for GEN-NE increased from $10 million in 2005 to $11 million in 2006.

Power GenerationSouth Segment. Operating loss for GEN-SO was $55 million for the year ended December 31, 2006,
compared to an operating loss of $22 million for the year ended December 31, 2005. GEN-SO results for 2006 include a $9 million impairment of our Rockingham facility as a result of the sale of the facility. Please read Note 4Dispositions,
Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsRockingham for further discussion. Additionally, we recorded a $36 million impairment associated with the Calcasieu natural gas-fired peaking
facility. Please read Note 5Restructuring and Impairment ChargesAsset Impairments on page F-19 for further discussion. GEN-SO results for the year ended December 31, 2005 also included general and administrative expenses of
$11 million. Beginning in 2006, general and administrative expenses are reported in Other and Eliminations. Please read Results of OperationsYear Ended 2006 Compared to Year Ended 2005Operating Income (Loss)Other for a
consolidated discussion of general and administrative expenses.

Results from our ERCOT facility decreased by $8 million from $6 million in
2005 to a loss of $2 million in 2006, primarily driven by decreases in ancillary services revenue caused by a depressed ancillary services market in the ERCOT region during 2006. Also included in the 2006 results are $1 million of mark-to-market
losses compared to zero in 2005.



48



---

##### Table of Contents

##### Index to Financial Statements

Results from our other South assets increased from $4 million in 2005 to $13 million in 2006, primarily
as a result of increased volumes and pricing for our peaking facilities.

Depreciation expense was $21 million in 2006 compared to $23
million in 2005.

Customer Risk Management. Operating loss was $56 million for 2006, compared to an operating loss of $474
million for 2005. CRMs 2006 results reflect charges of approximately $53 million in legal reserves resulting from additional activities during the period that negatively affected managements assessment of probable and estimable losses
associated with the applicable proceedings and settlements. These charges were partially offset by mark-to-market income on our legacy coal, natural gas, emissions, and power positions. Additionally, we recognized $65 million of losses from our
tolling and financial swap arrangements with Sithe Energies. The income is dirven primarily by the effect of gas and power price volatility on the value of our financial swap instrument. CRMs 2005 results were impacted by the following items:



| |  |  | $364 million charge associated with the agreement to terminate our Sterlington tolling arrangement.
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | $69 million net losses related to our legacy power positions, including our Sterlington and Sithe tolling arrangements. These losses were primarily the result of
fixed payments on our remaining power tolling arrangements in excess of realized margins on power generated and sold.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $38 million charge related to increased legal reserves. The increased legal reserves resulted from additional activities during the year that affected
managements assessment of the probable and estimable loss associated with the applicable proceedings.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $24 million net mark-to-market losses from our legacy natural gas and emissions positions.
| | - |  | ------------------------------------------------------------------------------------------

These losses were partly offset by a $21 million gain related to the termination of a contract to sell emissions allowances.

Other. Other operating loss was $160 million for 2006, compared to $298 million for 2005. Results include approximately $140 million of
general and administrative expenses, including costs related to our business segments, which prior to 2006 were included in the individual segments. Results for 2005 included general and administrative expenses of $327 million.

Consolidated general and administrative expenses decreased from $365 million for 2005 to $193 million for 2006. General and administrative expenses for
2005 included a $154 million charge associated with settlement of our and Dynegys shareholder class action litigation and other legal settlement charges totaling $38 million, while 2006 included $53 million in additional legal reserves.
Additionally, compensation and benefits costs and professional and legal fees were lower in 2006 compared to 2005.

Earnings from
Unconsolidated Investments

The $1 million loss reported from unconsolidated investments for 2006 was primarily related to the
GEN-SO investment in Black Mountain. During 2006, we recorded equity earnings of $8 million related to our investment in Black Mountain offset by a $9 million impairment charge. This charge is the result of a decline in value of the investment
related to the high cost of fuel in relation to a third party power purchase agreement through 2023 for 100% of the output of the facility. This agreement provides that Black Mountain (Nevada Cogeneration) will receive payments that decrease over
time.

During 2005, we recorded equity earnings of $7 million related to our investment in Rocky Road. These earnings were offset by $7
million of losses related to our investments in Black Mountain and West Coast Power. Our investment in Black Mountain (Nevada Cogeneration) reported earnings of $5 million; however, these earnings were more than offset by a $13 million impairment
charge. This charge is the result of a decline in value of the investment related to the high cost of fuel in relation to a third party power purchase agreement through 2023 for 100% of the output of the facility. This agreement provides that Black
Mountain (Nevada Cogeneration) will receive payments that decrease over time. Additionally, in 2005 we recorded a $10 million impairment charge related to our investment in West Coast Power, related to the pending sale of our 50% interest in the
investment to our partner, NRG. This charge almost completely offset the $11 million of 2005 earnings from the investment.

Other
Items, Net

Other items, net totaled $57 million of income for 2006, compared to $10 million of income for 2005. The increase was
primarily associated with higher interest income in 2006 resulting from higher cash balances and higher interest rates.



49



---

##### Table of Contents

##### Index to Financial Statements

Interest Expense

Interest expense and debt conversion costs totaled $492 million for 2006, compared to $320 million for 2005. The increase was primarily due to debt
conversion and acceleration of financing costs. These charges were partially offset by reductions due to lower principal amounts outstanding as a result of our liability management program. Please read Note 12Debt for further discussion

Income Tax Benefit

Our income tax benefit from continuing operations was $142 million in 2006, compared to an income tax benefit from continuing operations of $288 million in 2005. The 2006 effective tax rate was 30%, compared to 33% in 2005. The 2006 tax
benefit included a $29 million expense related to various adjustments anticipated as a result of the Canadian authorities audit of prior year income tax returns. The 2005 tax benefit included a $14 million expense related to an increase in the
valuation allowance associated with foreign NOLs. Excluding these items from the 2006 and 2005 calculations would result in effective tax rates of 37% and 35% in 2006 and 2005, respectively. In general, differences between these adjusted effective
rates and the statutory rate of 35% result primarily from the effect of certain foreign and state income taxes and permanent differences attributable to book-tax basis differences.

Please read Note 14Income Taxes beginning on page F-31 for further discussion of our income taxes.

Discontinued Operations

Income From Discontinued Operations Before Taxes.Discontinued operations include DMSLP in our former NGL segment, our U.K. CRM business and our U.K. natural gas storage assets from our CRM segment. The following summarizes
the activity included in income from discontinued operations:

Year Ended December 31, 2006



|                                                                 |  |               |    |     |   |       |  |   |    |  
|---------------------------------------------------------------- |  | ------------- | -- | --- | - | ----- |  | - | -- | -
|                                                                 |  | U.K. CRM      |    | NGL |   | Total | 
|                                                                 |  | (in millions) |   
|Operating income included in income from discontinued operations |  | $             | 18 |     | $ | 6     |  | $ | 24 |  
|Other items, net included in income from discontinued operations |  |               | 5  |     |   |      |  |   | 5  |  
|                                                                 |  |               |    |     |   |       |  |   |    |  
|Income from discontinued operations before taxes                 |  |               |    |     |   |       |  |   | 29 |  
|Income tax expense                                               |  |               |    |     |   |       |  |   | (4 | )
|                                                                 |  |               |    |     |   |       |  |   |    |  
|Income from discontinued operations                              |  |               |    |     |   |       |  | $ | 25 |  
|                                                                 |  |               |    |     |   |       |  |   |    |  

Year Ended December 31, 2005



|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|---------------------------------------------------------------------------------------- |  | ------------- | - | --- | - | ----- | ----- |  | - | ----- | -
|                                                                                         |  | U.K. CRM      |   | NGL |   |       | Total | 
|                                                                                         |  | (in millions) |  
|Operating income included in income from discontinued operations                         |  | $             |  |     | $ | 1,320 |       |  | $ | 1,320 |  
|Earnings from unconsolidated investments included in income from discontinued operations |  |               |  |     |   | 5     |       |  |   | 5     |  
|Other items, net included in income from discontinued operations                         |  |               | 6 |     |   | (22   | )     |  |   | (16   | )
|Interest expense included in income from discontinued operations                         |  |               |   |     |   |       |       |  |   | (53   | )
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|Income from discontinued operations before taxes                                         |  |               |   |     |   |       |       |  |   | 1,256 |  
|Income tax expense                                                                       |  |               |   |     |   |       |       |  |   | (439  | )
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|Income from discontinued operations                                                      |  |               |   |     |   |       |       |  | $ | 817   |  
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  



50



---

##### Table of Contents

##### Index to Financial Statements

As further discussed in Note 4Dispositions, Contract Terminations and Discontinued
OperationsDiscontinued OperationsNatural Gas Liquids beginning on page F-18, on October 31, 2005, we completed the sale of DMSLP. As a result of the sale, and as required SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets (SFAS No. 144), we have reclassified the operations related to DMSLP, which comprised of the remaining operations of our NGL segment, from continuing operations to discontinued operations.

In 2006, pre-tax income from discontinued operations of $29 million ($25 million after-tax) included $6 million in pre-tax income attributable to NGL and
a pre-tax gain of $21 million associated with a receivable previously reserved in our U.K. CRM business. In 2005, pre-tax income from discontinued operations of $1,256 million ($817 million after-tax) included $1,250 million in pre-tax income
attributable to NGL. Included in NGLs 2005 pre-tax income is a pre-tax gain on the sale of DMSLP of $1,087 million and income attributable to ten months of operations.

In accordance with EITF Issue 87-24, Allocation of Interest to Discontinued Operations (EITF Issue 87-24), we have allocated interest expense
to discontinued operations associated with debt instruments that were required to be paid upon the sale of DMSLP. Interest expense included in income from discontinued operations, which includes interest incurred on our former term loan and our
former Generation facility debt, totaled zero and $53 million during 2006 and 2005, respectively.

Income Tax Expense From
Discontinued Operations. We recorded an income tax expense from discontinued operations of $4 million in 2006, compared to an income tax expense from discontinued operations of $439 million in 2005. The income tax expense in 2005 includes a
$34 million benefit associated with reducing a valuation allowance related to our capital loss carryforward. We reduced the valuation allowance primarily as a result of capital gains expected to be recognized from our sale of DMSLP. For further
information regarding the sale, please see Note 4 Dispositions, Contract Terminations and Discontinued OperationsDiscontinued OperationsNatural Gas Liquids. The effective rates for 2006 and 2005, adjusting for the reduction of the
valuation allowance in 2005, are 16% and 38%, respectively.

Cumulative Effect of Change in Accounting Principles

On December 31, 2005, we adopted FIN No. 47. In connection with its adoption, we realized a cumulative effect loss of approximately $5
million ($7 million pre-tax). For further information, please see Note 2 Summary of Significant Accounting PoliciesAsset Retirement Obligations beginning on page F-10.

Year Ended 2005 Compared to Year Ended 2004

Operating Loss

Operating loss was $562 million for the year ended December 31, 2005, compared to $236 million for the year ended December 31, 2004.

Power GenerationMidwest Segment. Operating income for GEN-MW was $199 million for the year ended December 31, 2005, compared
to $194 million for 2004.

Results from our coal-fired generating units increased from $392 million for the year ended December 31,
2004 to $415 million for 2005. Average on-peak prices in the NI Hub/Com Ed pricing region increased from $42 per MWh in 2004 to $62 per MWh for 2005. Additionally, volumes were up 3%, from 20.7 million MWh for 2004 to 21.3 million MWh.
Despite the increases in volumes and price, results from our coal-fired generating units were negatively impacted by the AmerenIP contract, preventing us from recognizing the full benefit of the increase in market prices. Volumes sold pursuant to
this contract with AmerenIP increased 25% in 2005 compared to 2004, resulting in a reduced supply of power available for sale at prevailing market prices in 2005. During certain peak periods, Ameren took higher volumes than we expected, resulting in
a need to purchase power at market prices in order to satisfy our obligations. Volumes, excluding those sold under the AmerenIP contract, decreased by 1.7 million MWh from 2004 to 2005. Additionally, GEN-MWs results for 2005 include $23
million of net mark-to-market income. As a result of increased power prices and overall power price volatility, we recognized $9 million



51



---

##### Table of Contents

##### Index to Financial Statements

of mark-to-market gains during 2005 associated with options sold during the period, and $8 million of mark-to-market gains associated with other financial
transactions. Additionally, as of December 31, 2005, we recorded $5 million of income related to FTRs that were not designated as cash flow hedges. For the year ended December 31, 2004, our results included $16 million of mark-to-market
losses, primarily related to options and other transactions that economically hedged our generation assets, and were not accounted for as cash flow hedges.

Results for our natural gas-fired peaking facilities in GEN-MW improved by $11 million, from a loss of $4 million for 2004 to earnings of $7 million for 2005. This improvement was a result of favorable power pricing,
caused primarily by warm weather and generally higher fuel prices. These factors made it economical to produce substantially more power than our natural gas-fired facilities produced in 2004. However, our 2005 results also include a charge of $5
million related to the write-down of spare parts inventory.

General and administrative expense for GEN-MW decreased from $38 million in
2004 to $34 million in 2005 largely due to expenses associated with the DMG consent decree in 2004. Depreciation expense increased slightly, from $156 million in 2004 to $157 million in 2005. Improved 2005 results were partly offset by a $29 million
charge associated with the impairment of a natural gas turbine, which was sold in 2006.

Power GenerationNortheast
Segment. Operating income for GEN-NE was $33 million for the year ended December 31, 2005, compared to $21 million for the year ended December 31, 2004.

Average on-peak market prices increased from $62 per MWh in 2004 to $92 per MWh in 2005. Compressed spark spreads for part of the year resulted in lower production at our Roseton facility, where volumes fell by
0.5 million MWh from 2004 to 2005. However, during the times Roseton was running, spark spreads were higher than the previous year. Generated volumes at our Danskammer facility rose by 0.4 million MWh from 2004 to 2005. The benefit of
increased spark spreads was partly offset by operating expense, which increased from $120 million in 2004 to $139 million in 2005, primarily as a result of the timing of maintenance projects, as well as an increase in labor costs. GEN-NEs
results included $12 million of mark-to-market losses and $17 million of mark-to-market gains in 2005 and 2004 respectively, related to financial transactions not designated as cash flow hedges.

General and administrative expense in GEN-NE decreased slightly from $13 million in 2004 to $12 million in 2005. Depreciation expense for GEN-NE remained
flat at $10 million.

Power GenerationSouth Segment. Operating loss for GEN-SO was $22 million for the year ended
December 31, 2005, compared to a loss of $53 million for the year ended December 31, 2004.

Results from our ERCOT facility
improved by $18 million, from a loss of $12 million for 2004 to income of $6 million for 2005. Power prices in the ERCOT region increased by 57% from 2004 to 2005, and we were also able to provide additional ancillary services to the market. Results
from our peaker assets in the Southeast increased, from a loss of $5 million in 2004 to earnings of $4 million in 2005, as a result of improved spark spreads in the region.

Included in the 2004 results discussed above are $8 million of mark-to-market losses, $3 million of which relates to hedge ineffectiveness in the ERCOT
region, and $5 million of which relates to financial transactions not designated as cash flow hedges.

General and administrative expense
was $11 million in both 2004 and 2005. Depreciation expense decreased slightly, from $24 million in 2004 to $23 million for 2005.

Customer Risk Management. Operating loss for the CRM segment was $474 million for 2005. Results for 2005 were impacted by the following items:



| |  |  | $364 million charge associated with the agreement to terminate our Sterlington tolling arrangement.
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | $69 million net losses related to our legacy power positions, including our Sterlington and Sithe tolling arrangements. These losses were primarily the result of
fixed payments on power tolling arrangements in excess of realized margins on power generated and sold.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



52



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | $24 million net mark-to-market loss from our legacy natural gas and emissions positions.
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | $38 million charge related to increased legal reserves. The increased legal reserves resulted from additional activities during the year that affected
managements assessment of the probable and estimable loss associated with the applicable proceedings.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These losses
were partly offset by a $21 million gain related to the termination of a contract to sell emissions allowances.

Results for 2004 were
impacted by the following items:



| |  |  | $88 million gain associated with the exit of four natural gas transportation agreements in support of our third party marketing business; offset by
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $115 million charge associated with our entry into a back-to-back power purchase agreement with a subsidiary of Constellation in November 2004 to
mitigate the effect of the Kendall tolling arrangement through November 2008.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

CRMs results for 2004 also reflect
the impact of fixed payments on our remaining power tolling arrangements in excess of realized margins on power generated and sold and include $10 million in gains associated with the mark-to-market value of certain legacy natural gas contracts
which had previously been accounted for on an accrual basis.

Other. Other operating loss was $298 million in 2005, compared
to a loss of $280 million in 2004. Results for 2005 include a $154 million charge associated with the settlement of our and Dynegys shareholder class action litigation Results for 2005 also include an $11 million charge associated with our
December 2005 restructuring. Results for 2004 include approximately $92 million of expenses related to legal and settlement charges. The legal charges resulted from additional activities during the period that affected managements assessment
of the probable and estimable loss associated with the applicable proceedings. In addition, 2005 results benefited from lower compensation, insurance and external consultant costs compared to the same period in 2004.

Earnings from Unconsolidated Investments

Total earnings from unconsolidated investments were zero for the year ended December 31, 2005, compared to $116 million for the year ended December 31, 2004.

Power GenerationMidwest Segment. Earnings from unconsolidated investments for GEN-MW were $7 million for the year ended
December 31, 2005, compared to $5 million for the year ended December 31, 2004. Both periods included $7 million of earnings related to our Rocky Road investment, which we then owned jointly with NRG Energy. Additionally, 2004 earnings
included an $8 million impairment related to the sale of our 50% interest in the Michigan Power generating facility, which, when netted against our earnings from the investment for 2004, resulted in a $2 million net loss.

Power GenerationSouth Segment. Losses from unconsolidated investments for GEN-SO were $5 million for 2005, compared with earnings of
$111 million for 2004.

For 2005, our 50% interest in our investment in Black Mountain (Nevada Cogeneration) reported earnings of $5
million; however, these earnings were more than offset by a $13 million impairment charge. This charge is the result of a decline in value of the investment related to the high cost of fuel in relation to a third party power purchase agreement
through 2023 for 100% of the output of the facility. This agreement provides that Black Mountain (Nevada Cogeneration) will receive payments that decrease over time. Additionally, in 2005 we recorded a $10 million impairment charge related to our
investment in West Coast Power, related to the sale of our 50% interest in the investment to our partner, NRG. This charge almost completely offset the $11 million of 2005 earnings from the investment.

Our West Coast Power investment was the primary driver of equity earnings in this segment during 2004. Total earnings from the investment of $165 million
in 2004 were partially offset by an impairment charge of $85



53



---

##### Table of Contents

##### Index to Financial Statements

million triggered by the expiration of West Coast Powers CDWR contract, resulting in net earnings of $80 million. Earnings for 2004 also include a gain
of $15 million on the sale of our 50% interest in the Oyster Creek facility in Texas. In addition to the gain on sale, we reported $5 million of earnings from the Oyster Creek investment. In September 2004, we sold our 50% interest in the Hartwell
facility, resulting in a gain of approximately $2 million. Our 2004 earnings from Hartwell, including this gain, were $4 million. Our 2004 earnings also included approximately $2 million from Commonwealth, which we sold in the fourth quarter 2004.
Finally, our 2004 earnings included $5 million from our investment in Black Mountain (Nevada Cogeneration).

Other Items, Net

Other items, net totaled $10 million of income in 2005, compared to $5 million in 2004. The increase is primarily associated with
higher interest income in 2005 due to higher cash balances and higher interest rates.

Interest Expense

Interest expense totaled $320 million in 2005, compared to $332 million in 2004. The decrease is primarily attributable to decreased amortization of debt
issuance costs in 2005.

Income Tax Benefit

We reported an income tax benefit from continuing operations of $288 million in 2005, compared to $180 million in 2004. The 2005 effective tax rate was 33%, compared to 40% in 2004. The 2005 tax benefit includes a $14
million expense primarily related to an increase in the valuation allowance associated with foreign NOLs. The 2004 tax benefit includes a $3 million benefit related to a reduction in a deferred tax capital losses valuation allowance associated with
anticipated gains on asset sales. Excluding these items from the 2005 and 2004 calculations would result in effective tax rates of 35% in 2005 and 40% in 2004. In general, differences between these adjusted effective rates and the statutory rate of
35% result primarily from the effect of certain foreign and state income taxes and permanent differences attributable to book-tax basis differences.

Please read Note 14Income Taxes beginning on page F-31 for further discussion of our income taxes.

Discontinued Operations

Income From Discontinued Operations Before Taxes. Discontinued operations
include our global liquids business and DMSLP in our former NGL segment and our U.K. CRM business and U.K. natural gas storage assets in CRM segment. The following summarizes the activity included in income from discontinued operations:



54



---

##### Table of Contents

##### Index to Financial Statements

Year Ended December 31, 2005



|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|---------------------------------------------------------------------------------------- |  | ------------- | - | --- | - | ----- | ----- |  | - | ----- | -
|                                                                                         |  | U.K. CRM      |   | NGL |   |       | Total | 
|                                                                                         |  | (in millions) |  
|Operating income included in income from discontinued operations                         |  | $             |  |     | $ | 1,320 |       |  | $ | 1,320 |  
|Earnings from unconsolidated investments included in income from discontinued operations |  |               |  |     |   | 5     |       |  |   | 5     |  
|Other items, net included in income from discontinued operations                         |  |               | 6 |     |   | (22   | )     |  |   | (16   | )
|Interest expense included in income from discontinued operations                         |  |               |   |     |   |       |       |  |   | (53   | )
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|Income from discontinued operations before taxes                                         |  |               |   |     |   |       |       |  |   | 1,256 |  
|Income tax expense                                                                       |  |               |   |     |   |       |       |  |   | (439  | )
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  
|Income from discontinued operations                                                      |  |               |   |     |   |       |       |  | $ | 817   |  
|                                                                                         |  |               |   |     |   |       |       |  |   |       |  

Year Ended December 31, 2004



|                                                                                         |  |               |    |     |   |     |       |  |   |      |  
|---------------------------------------------------------------------------------------- |  | ------------- | -- | --- | - | --- | ----- |  | - | ---- | -
|                                                                                         |  | U.K. CRM      |    | NGL |   |     | Total | 
|                                                                                         |  | (in millions) |   
|Operating income included in income from discontinued operations                         |  | $             | 1  |     | $ | 293 |       |  | $ | 294  |  
|Earnings from unconsolidated investments included in income from discontinued operations |  |               |   |     |   | 10  |       |  |   | 10   |  
|Other items, net included in income from discontinued operations                         |  |               | 18 |     |   | (22 | )     |  |   | (4   | )
|Interest expense included in income from discontinued operations                         |  |               |    |     |   |     |       |  |   | (27  | )
|                                                                                         |  |               |    |     |   |     |       |  |   |      |  
|Income from discontinued operations before taxes                                         |  |               |    |     |   |     |       |  |   | 273  |  
|Income tax expense                                                                       |  |               |    |     |   |     |       |  |   | (110 | )
|                                                                                         |  |               |    |     |   |     |       |  |   |      |  
|Income from discontinued operations                                                      |  |               |    |     |   |     |       |  | $ | 163  |  
|                                                                                         |  |               |    |     |   |     |       |  |   |      |  

As further discussed in Note 4Dispositions, Contract Terminations and Discontinued
OperationsDiscontinued OperationsNatural Gas Liquids beginning on page F-18, on October 31, 2005, we completed the sale of DMSLP. As a result of the sale, and as required by SFAS No. 144, we have reclassified the operations
related to DMSLP, which comprised of the remaining operations of our NGL segment, from continuing operations to discontinued operations.

In 2005, pre-tax income from discontinued operations of $1,256 million ($817 million after-tax) included $1,250 million in pre-tax income attributable to NGL. In 2004, pre-tax income from discontinued operations of $273 million ($163
million after-tax) included $254 million in pre-tax income attributable to NGL. Included in NGLs 2005 pre-tax income was a pre-tax gain on the sale of DMSLP of $1,087 million and income attributable to ten months of operations. NGLs
pre-tax income in 2004 included income attributable to twelve months of operations, as well as pre-tax gains of $17 million, $16 million and $36 million, respectively, from our Hackberry LNG, Sherman processing plant and Indian Basin sales, offset
by an impairment of $5 million for our Puckett natural gas treating plant and gathering system due to rapidly depleting reserves associated with that facility.

In accordance with EITF Issue 87-24, we have allocated interest expense to discontinued operations associated with debt instruments that were required to be paid upon the sale of DMSLP. Interest expense included in
income from discontinued operations, which includes interest incurred on our term loan scheduled to mature in 2010 and our Generation facility debt scheduled to mature in 2007, totaled $53 million and $27 million for 2005 and 2004, respectively.



55



---

##### Table of Contents

##### Index to Financial Statements

Income Tax Expense From Discontinued Operations. We recorded an income tax expense from
discontinued operations of $439 million in 2005, compared to an income tax expense from discontinued operations of $110 million in 2004. These amounts reflect effective rates of .35% and 40%, respectively. The income tax expense in 2005 includes a
$34 million benefit associated with reducing a valuation allowance related to our capital loss carryforward. We reduced the valuation allowance primarily as a result of capital gains recognized from our sale of DMSLP. For further information
regarding the sale, please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDiscontinued OperationsNatural Gas Liquids beginning on page F-18. The income tax expense in 2004 includes $20 million in tax
expenses related to the conclusion of prior year tax audits. Excluding these items, the 2005 and 2004 effective tax rates would be 38% and 33%, respectively. In general, differences between these effective rates and the statutory rate of 35% result
primarily from the effect of certain foreign and state income taxes and permanent differences attributable to book-tax differences.

Cumulative Effect of Change in Accounting Principle

On December 31, 2005, we adopted FIN No. 47. In
connection with its adoption, we realized a cumulative effect loss of approximately $5 million ($7 million pre-tax). For further information, please see Note 2Summary of Significant Accounting PoliciesAsset Retirement Obligations
beginning on page F-10.

2007 Outlook

Our current portfolio consists primarily of baseload coal assets in GEN-MW and GEN-NE and natural gas-fired peaking assets throughout GEN-MW and GEN-SO. In addition to the volumes committed under the contracts resulting from the Illinois
resource procurement auction and power and steam delivery commitments from our Independence and ERCOT facilities, the output from our facilities is available for other forward sales opportunities to capture attractive market prices. To the extent
that we choose not to enter into forward sales, the gross margin from our assets is a function of price movements in the coal, natural gas, fuel oil and power commodity markets. The only intermediate (combined cycle) asset in our current portfolio
is the ERCOT natural gas-fired facility.

In September 2006, Dynegy and the LS Entities announced an agreement to, among other things,
combine a portion of the LS Entities operating generation portfolio with Dynegys current operating assets into a diversified operating portfolio. The combination, which requires receipt of the required vote of Dynegys shareholders
and the satisfaction of other conditions, will yield a more robust and diverse portfolio than either entity possesses currently. The LS Entities portfolio consists primarily of natural gas-fired intermediate (combined cycle) assets with a
significant portion of the output committed under multi-year power purchase agreements or hedged through financial agreements. The LS Entities portfolio includes significant generating capacity located in the WECC NERC region, a region that is
expected to continue to experience demand growth but in which we currently own no significant generating assets. The combination will result in a more balanced portfolio geographically and in terms of fuel type and dispatch characteristics.

The following summarizes our outlook for our current power generation business and our customer risk management business.

Power Generation Business. Generally, we expect that future financial results will continue to reflect sensitivity to fuel and emissions
commodity prices, market structure and prices for electric energy, ancillary services and capacity, transportation and transmission logistics, weather conditions and in-market asset availability (IMA). Our commercial team actively manages commodity
price risk associated with our unsold power production by entering into forward sales in the prompt one to three months. Decisions regarding longer term forward sales opportunities to capture attractive market prices are made by the executive
management team. To the extent we do not choose to forward sell energy from our generation fleet, changes in commodity prices will affect our earnings based on the direction and significance of the commodity price movement.

GEN- MW. We expect our results to continue to be impacted by power prices, fuel prices, fuel availability and unit availability.



56



---

##### Table of Contents

##### Index to Financial Statements

In 2007, GEN-MW results will be affected by the delivery obligations resulting from our participation in
the Illinois resource procurement auction. We participated in the Illinois resource procurement auction in September 2006 and were awarded contracts for delivery of up to 1,200 MW into the Ameren portion of the auction for the time period from
January 1, 2007 through May 31, 2008 and up to an additional 200 MW for the time period from January 1, 2007 through May 31, 2009. The volumes we expect to deliver under the resulting agreements are significantly less than the
maximum volumes AmerenIP was allowed to take under the AmerenIP contract that expired at the end to 2006 (1,400 MW max compared to 2,800 MW max). Under the auction contracts, the Ameren Illinois Utilities will continue to have similar volumetric
options as AmerenIP had under the contract which expired at the end of 2006. The power commodity price under the auction-related agreements is higher than existed under our previous contract (approximately $65/MWh under the auction contract compared
to $30/MWh under the previous contract) as are Dynegys costs to manage deliveries. All other volumes which we produce are available to be sold in the term or spot markets at prevailing market pricing. We anticipate that the revenues generated
by our Midwest facilities will improve significantly beginning in 2007 with the implementation of contracts resulting from the auction and the sale of additional volumes into the MISO wholesale markets at prevailing market prices.

Another factor impacting our results in the Midwest in 2007 will be the regulatory environment in Illinois. Within the Illinois political arena, there
continues to be challenges to the auction process. There is a possibility of political, legislative, judicial and/or regulatory actions over the next several months that could alter the auction results substantially. Please read Note
16Regulatory IssuesIllinois Resource Procurement Auction on page F-40 for further details.

Our IMA will also impact
GEN-MWs results. We use IMA to monitor fleet performance over time. This measure quantifies the percentage of generation for each unit that was available when market prices were favorable for participation. IMA is calculated on a unit specific
basis as a ratio of dispatchable capacity actually available during periods when each unit is scheduled to be available and the megawatt hours resulting from the capacity of each facility multiplied by the hours when the market pricing for
electricity and fuel and the variable costs to operate indicate each unit can be profitably dispatched. Through our focus on safe and efficient operations, we seek to maximize our IMA and, as a result, our revenue generating opportunities. The IMA
for our coal-fired fleet through December 31, 2006 was approximately 88%, compared to 90.4% for the comparable period of 2005. We attempt to schedule maintenance and repair work to minimize downtime during peak demand periods, but only to the
extent doing so does not compromise a safe working environment for our employees and contractors.

In 2005,DMG entered into a
comprehensive, Midwest system-wide settlement with the U.S.EPA and other parties, resolving the environmental litigation related to our Baldwin Energy Complex in Illinois. The settlement involves substantial emission reductions from our Illinois
coal-fired power plants and the completion of several supplemental environmental projects in the Midwest. Through December 31, 2006, DMG had achieved all of the emission reductions scheduled to date and was developing plans to install
additional emission control equipment to meet future, more stringent emission limits. DMG recently received a construction permit for a mercury control project at the Vermilion Power Station that is scheduled for operation by June 30, 2007. Our
estimated costs associated with the consent decree projects, which we expect to incur through 2012, are approximately $675 million.

We
have diligently worked with our rail service provider to decrease our risk of coal delivery-related disruptions, including the periodic re-deployment of existing rail assets and coal supplies in an opportunistic fashion to provide coal deliveries to
our highest margin plants and allow full economic dispatch during peak demand. At this time, we believe that the core issues which created previous delivery uncertainty are resolved and our ability to maintain or build coal inventory at each of our
coal-fired facilities continues to be sufficient to meet forecast requirements.

Through 2010, 97% of our Midwest coal requirements are
contracted. Additionally, 98% of our coal requirements for 2007 and 2008 are contracted at a fixed price. Our longer term results are sensitive to changes in coal prices to the extent that our current fixed price arrangements expire or are adjusted
through contract re-openers or related provisions.

In 2007, we are considering selling our 576 MW Bluegrass generation facility. Please
read Asset Sale Proceeds beginning on page 43 for further discussion.



57



---

##### Table of Contents

##### Index to Financial Statements

GEN-NE. We expect our results to continue to be impacted by power prices, fuel
prices, fuel availability and unit availability. Spreads between power and fuel costs are expected to remain volatile as fuel prices change based on demand and weather. This volatility has significant impact on the run-time for the Roseton unit. All
of our coal supply requirements for 2007 are contracted at a fixed price. We continue to maintain sufficient coal and oil inventories and contractual commitments to provide us with a stable fuel supply.

Additionally, our results could be affected by potential changes in New York state environmental regulations, as well as our ability to obtain permits
necessary for the operation of our facilities. For further discussion of these matters, please see Note 15Commitments and ContingenciesDanskammer State Pollutant Discharge Elimination System Permit beginning on page F-36 and Note
15Commitments and ContingenciesRoseton State Pollutant Discharge Elimination System Permit beginning on page F-36, respectively.

GEN-SO. Our results at the CoGen Lyondell facility will be affected by our contract with Lyondell Chemical Company (Lyondell) which became effective on January 1, 2007. Under this contract, we sell up
to approximately 80 MW of energy and 1.5 million pounds of steam per hour from our CoGen Lyondell cogeneration facility to Lyondell for an initial term from January 2007 through December 2021 and subsequent automatic rollover terms of two years
each thereafter through December 2046. Incremental annual operating income associated with this contract is expected to range between $40 million to $55 million. The primary drivers of this improvement are the adjustment to the price of steam
supplied to Lyondell and our ability to optimize power and steam generation for the combined Lyondell and CoGen Lyondell facility to capture maximum market potential from the CoGen Lyondell cogeneration facility.

Our peaking facilities in the South continue to contribute revenue from sales of capacity mainly to local load-serving entities or wholesale buyers. We
currently have the majority of the portfolio capacity committed in the near-term, and a portion of our portfolio capacity committed on an annual basis through 2015. We continue to pursue opportunities to sell additional capacity from these
facilities as well as our Lyondell cogeneration facility. We expect opportunities for capacity sales will develop at times during the year. However, due to the regulated, non-liquid market in the southeast region, our results will continue to be
impacted by our ability to complete additional sales to a limited pool of buyers for these products and as a result, we anticipate capacity pricing in the South region will lag the remainder of the country.

In 2007, we are considering selling our 614 MW CoGen Lyondell and our 539 MW Heard County generation facility. Please read Asset Sale
Proceeds beginning on page 43 for further discussion.

CRM. Our CRM business future results of operations will be
impacted by our ability to complete our exit from this business. Our CRM business remains a party to certain legacy natural gas, power and emission transactions, most of which have been hedged. Although we continue to work diligently to minimize the
financial impact of the CRM segment, we expect to continue to incur cash outflows associated with these legacy transactions. We are proactively working with our customers to exit the remainder of our obligations on economically favorable terms.

CASH FLOW DISCLOSURES

The following table includes data from the operating section of the consolidated statements of cash flows and includes cash flows from our discontinued operations, which are disclosed on a net basis in income from discontinued operations,
net of tax expense, in the consolidated statements of operations:



|                                                                |  |                          |      |   |      |   |      |      |  |   |      |  
|--------------------------------------------------------------- |  | ------------------------ | ---- | - | ---- | - | ---- | ---- |  | - | ---- | -
|                                                                |  | Years Ended December 31, |     
|                                                                |  | 2006                     |      |   | 2005 |   |      | 2004 | 
|                                                                |  | (in millions)            |     
|Operating cash flows from our generation businesses             |  | $                        | 703  |   |      | $ | 476  |      |  | $ | 419  |  
|Operating cash flows from our customer risk management business |  |                          | (520 | ) |      |   | (62  | )    |  |   | (371 | )
|Operating cash flows from our natural gas liquids business      |  |                          |     |   |      |   | 288  |      |  |   | 278  |  
|Other operating cash flows                                      |  |                          | (441 | ) |      |   | (762 | )    |  |   | (486 | )
|                                                                |  |                          |      |   |      |   |      |      |  |   |      |  
|Net cash provided by (used in) operating activities             |  | $                        | (258 | ) |      | $ | (60  | )    |  | $ | (160 | )
|                                                                |  |                          |      |   |      |   |      |      |  |   |      |  



58



---

##### Table of Contents

##### Index to Financial Statements

Operating Cash Flow. Our cash flow used in operations totaled $258 million for the twelve
months ended December 31, 2006. During the period, our power generation business provided positive cash flow from operations of $703 million primarily due to positive earnings for the period, increases in working capital due to returns of cash
collateral postings and decreased accounts receivable balances. Our CRM business used approximately $520 million in cash primarily due to (i) a $370 million termination payment on our Sterlington tolling contract, (ii) a $44 million
settlement payment to resolve claims relating to a former Master Netting Setoff Security Agreement with Enron, and (iii) a $37 million settlement of class action claims by California parties alleging price manipulation and false reporting of
natural gas trades by our former gas trading business. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsSterlington Contract Termination on page F-17 for
further information. Other and Eliminations includes a use of approximately $441 million in cash primarily due to interest payments to service debt and general and administrative expenses, partially offset by interest income on cash balances.

Our cash flow used in operations totaled $60 million for the twelve months ended December 31, 2005. During the period, our power
generation business provided positive cash flow from operations of $476 million, due primarily to positive earnings for the period as well as the return of cash collateral of approximately $66 million during 2005. This was offset by increased
accounts receivable balances due to higher prices at December 31, 2005 as compared to December 31, 2004. Our customer risk management business had cash outflows of approximately $62 million, due primarily to fixed payments associated with
the Sithe, Sterlington and Gregory power tolling arrangement and our final payment of $26 million related to our exit from four long-term natural gas transportation contracts. This was offset partially by the return of approximately $43 million of
cash collateral during 2005. Our discontinued natural gas liquids business provided cash flow from operations of $288 million due primarily to positive earnings for the period as well as the return of cash collateral. Other and Eliminations included
a use of approximately $762 million in cash due primarily to our payments of $255 million in connection with the settlement of the shareholder class action litigation, interest payments to service debt, pension plan contributions of approximately
$31 million, state tax payments and general and administrative expenses.

Our cash flow used in operations totaled $160 million for the
twelve months ended December 31, 2004. During the period, our power generation business and discontinued natural gas liquids business provided positive cash flow from operations. Our power generation business provided cash flow from operations
of $419 million due primarily to positive earnings for the period and increased business activity, partially offset by increased cash collateral posted in lieu of letters of credit; our discontinued natural gas liquids business provided cash flow
from operations of $278 million due primarily to positive earnings, partially offset by increased prepayments due to higher sales. Our customer risk management business used approximately $371 million in cash due primarily to fixed payments
associated with the aforementioned power tolling arrangements and related natural gas transportation agreements, a $117.5 million payment related to the restructuring of the Kendall toll, increased cash collateral posted in lieu of letters of credit
and our exit from four long-term natural gas transportation contracts. Other and Eliminations includes a use of approximately $486 million in cash due primarily to interest payments to service debt, settlement payments and general and administrative
expenses.

Capital Expenditures and Investing Activities. Cash provided by investing activities during the twelve months
ended December 31, 2006 totaled $379 million. Capital spending of $153 million was primarily comprised of $101 million, $20 million, and $24 million in the GEN-MW, GEN-NE, and GEN-SO segments, respectively. The capital spending for each segment
primarily related to maintenance and environmental capital projects. In addition, there was approximately $8 million of capital expenditures in the Other segment.

Proceeds from the sale and acquisition of unconsolidated investments, net of cash acquired, totaled $165 million in 2006. This included net cash proceeds of $205 million from the sale of our 50% ownership interest in
West Coast Power to NRG. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power for further information. This was partially offset by a payment of $45
million for our acquisition of NRGs 50% ownership interest in Rocky Road, which included $5 million of cash on hand. Please read Note 3Business Combinations and AcquisitionsRocky Road for more information.



59



---

##### Table of Contents

##### Index to Financial Statements

Proceeds from assets sales, net totaled $224 million in 2006 and primarily consisted of proceeds from the
sale of our Rockingham facility for $194 million. Please read Note 4 Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsRockingham for more information. In addition, we received
proceeds of $15 million associated with the sale of our natural gas liquids business in 2005. Please read Note 4 Dispositions, Contract Terminations and Discontinued OperationsDiscontinued OperationsNatural Gas Liquids for more
information. We also received proceeds of $14 million associated with the sale of a natural gas turbine that was not in use.

The decrease
in restricted cash of $135 million related primarily to the return of our $335 million deposit associated with our former cash collateralized facility, offset by a $200 million deposit associated with our new cash collateralized facility.

Cash provided by investing activities during the twelve months ended December 31, 2005 totaled $1,816 million. Capital spending of
$193 million was primarily comprised of $113 million, $19 million, $9 million and $45 million in the GEN-MW, GEN-NE, GEN-SO and NGL segments, respectively. The capital spending for our GEN-MW segment primarily related to capital maintenance
projects, as well as $17 million and $10 million in development capital associated with the completion of the Vermilion and Havana PRB conversions, respectively. Capital spending for our GEN-NE and GEN-SO segments primarily related to maintenance
and environmental projects. Capital spending in our NGL segment primarily related to capital maintenance projects and wellconnects.

The
increase in restricted cash related to a $335 million deposit associated with our cash collateralized facility.

Net cash proceeds from
asset sales of $2,393 million primarily consisted of the following items:



| |  |  | $2,382 million, net of transaction costs, from the sale of DMSLP; and
| | - |  | ---------------------------------------------------------------------



| |  |  | $10 million from the sale of land at our Port Everglades facility.
| | - |  | ------------------------------------------------------------------

Net cash used in investing activities during 2004 totaled $211 million. Capital spending of $219 million was comprised primarily of $113 million, $17 million, $15 million and $61 million in the GEN-MW, GEN-NE, GEN-SO
and NGL segments, respectively. The capital spending for our GEN-MW segment primarily related to capital maintenance projects, as well as approximately $41 million related to developmental projects. Capital spending for our GEN-NE and GEN-SO
primarily related to maintenance and environmental projects. Capital spending in our NGL segment related primarily to maintenance capital projects and wellconnects, as well as approximately $21 million on developmental projects.

Net cash proceeds from asset sales of $246 million consisted of the following items:



| |  |  | $147 million from the sale of our equity investments in the Oyster Creek, Hartwell, Michigan Power and Commonwealth generating facilities;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $48 million from the sale of Indian Basin;
| | - |  | ------------------------------------------



| |  |  | $34 million from the sale of Sherman; and
| | - |  | -----------------------------------------



| |  |  | $17 million from the sale of our remaining financial interest in the Hackberry LNG project.
| | - |  | -------------------------------------------------------------------------------------------

Financing Activities.Cash used in financing activities during the twelve months ended December 31, 2006 totaled $1,217 million.
Repayments of long-term debt totaled $1,912 million for year ended December 31, 2006 and consisted of the following payments:



| |  |  | $900 million in aggregate principal amount on our 10.125% Second Priority Senior Secured Notes due 2013;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | $614 million in aggregate principal amount on our 9.875% Second Priority Senior Secured Notes due 2010;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | $225 million in aggregate principal amount on our Second Priority Senior Secured Floating Rate Notes due 2008;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | $150 million in aggregate principal amount on our Term Loan; and
| | - |  | ----------------------------------------------------------------



60



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | $23 million in aggregate principal amount on our 7.45% Senior Notes due 2006.
| | - |  | -----------------------------------------------------------------------------

Debt conversion costs of $204 million consisted of the following payment:



| |  |  | $204 million to redeem the Second Priority Senior Secured Notes mentioned above, including approximately $3 million of transaction costs;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------

The repayments were partially offset by $1,071 million of proceeds from the following sources, net of approximately $29
million of debt issuance costs:



| |  |  | $750 million aggregate principal amount from a private offering of our 8.375% Senior Unsecured Notes due 2016;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | $200 million, letter of credit facility due 2012; and
| | - |  | -----------------------------------------------------



| |  |  | $150 million, term loan due 2012.
| | - |  | ---------------------------------

Cash used in financing activities includes $170 million in payments to Dynegy, which consists of repayments of borrowings of $120 million and a one time dividend payment of $50 million.

Cash used in financing activities during the year ended December 31, 2005 totaled $700 million. Repayments of long-term debt totaled $1,398 million
for the year ended December 31, 2005 and consisted of the following payments:



| |  |  | $600 million aggregate principal amount outstanding under a revolver due May 2007;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | $597 million on the term loan;
| | - |  | ------------------------------



| |  |  | $183 million on the Riverside facility debt; and
| | - |  | ------------------------------------------------



| |  |  | $18 million on a maturing series of our senior notes.
| | - |  | -----------------------------------------------------

The repayments were partially offset by proceeds from the October 2005 draw-down on the $600 million aggregate principal outstanding revolver due May 2007.

Net borrowings from affiliates totaled $120 million during the year ended December 31, 2005. Please see Note 12DebtNote Payable to
Dynegy beginning on page F-30 for further information.

Net cash provided by financing activities during 2004 totaled $289 million. Our
financing cash outflows were primarily related to repayments of long-term debt totaling $267 million and consisted primarily of the following payments:



| |  |  | $185 million under our ABG Gas Supply financing; and
| | - |  | ----------------------------------------------------



| |  |  | $78 million on the Tilton capital lease.
| | - |  | ----------------------------------------

These repayments of long-term debt were offset by proceeds from our $600 million aggregate principal outstanding secured term loan, net of issuance costs of $19 million. We made distributions to minority interest owners totaling $32
million.

SEASONALITY

Our revenues and operating income are subject to fluctuations during the year; primarily due to the impact seasonal factors have on sales volumes and the prices of power and natural gas. Power marketing operations and generating facilities
have higher volatility and demand, respectively, in the summer cooling months. This trend may change over time as demand for natural gas increases in the summer months as a result of increased natural gas-fired electricity generation.



61



---

##### Table of Contents

##### Index to Financial Statements

CRITICAL ACCOUNTING POLICIES

Our Accounting Department is responsible for the development and application of accounting policy and control procedures. This department conducts these
activities independent of any active management of our risk exposures, is independent of our business segments and reports to the Chief Financial Officer.

The process of preparing financial statements in accordance with GAAP requires our management to make estimates and judgments. It is possible that materially different amounts could be recorded if these estimates and
judgments change or if actual results differ from these estimates and judgments. We have identified the following six critical accounting policies that require a significant amount of estimation and judgment and are considered to be important to the
portrayal of our financial position and results of operations:



| |  |  | Revenue Recognition and Valuation of Risk Management Assets and Liabilities;
| | - |  | ----------------------------------------------------------------------------



| |  |  | Valuation of Tangible and Intangible Assets;
| | - |  | --------------------------------------------



| |  |  | Estimated Useful Lives;
| | - |  | -----------------------



| |  |  | Accounting for Contingencies, Guarantees and Indemnifications;
| | - |  | --------------------------------------------------------------



| |  |  | Accounting for Income Taxes; and
| | - |  | --------------------------------



| |  |  | Valuation of Pension and Other Post-Retirement Plans Assets and Liabilities.
| | - |  | ----------------------------------------------------------------------------

Revenue Recognition and Valuation of Risk Management Assets and Liabilities

We utilize two
comprehensive accounting models in reporting our consolidated financial position and results of operations as required by GAAPan accrual model and a fair value model. We determine the appropriate model for our operations based on guidance
provided in applicable accounting standards and positions adopted by the FASB or the SEC.

The accrual model is used to account for
substantially all of the operations conducted in our GEN-MW, GEN-NE and GEN-SO segments. These segments consist largely of the ownership and operation of physical assets that we use in various generation operations. We earn revenue from our
facilities in three primary ways: (1) sale of energy generated by our facilities; (2) sale of ancillary services, which are the products of a generation facility that support the transmission grid operation, allow generation to follow
real-time changes in load, and provide emergency reserves for major changes to the balance of generation and load; and (3) sale of capacity. We recognize revenue from these transactions and transactions from our legacy businesses when the
product or service is delivered to a customer.

The fair value model is used to account for forward physical and financial transactions,
which meet the definition of a derivative contract as defined by SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended, (SFAS No.133). The criteria are complex, but generally require these contracts
to relate to future periods, to contain fixed price and volume components and to have terms that require or permit net settlement of the contract in cash or the equivalent. SFAS No. 133 concluded that these contracts should be accounted for at
fair value. In part, this conclusion is based on the cash settlement provisions in these agreements, as well as the volatility in commodity prices, interest rates and, if applicable, foreign exchange rates, which impact the valuation of these
contracts. Since these transactions may be settled in cash or the equivalent, the value of the assets and liabilities associated with these transactions is reported at estimated settlement value based on current forward prices and rates as of each
balance sheet date.

Typically, derivative contracts can be accounted for in three different ways: (1) as an accrual contract, if the
criteria for the normal purchase normal sale exception are met and documented; (2) as a cash flow or fair value hedge, if the criteria are met and documented; or (3) as a mark-to-market contract with changes in fair value
recognized in current period earnings. Generally, we only mark-to-market through earnings our derivative contracts if they do not qualify for the normal purchase normal sale exception or as a cash flow hedge. Because derivative contracts
can be accounted for in three different ways, and as the normal purchase normal sale exception and cash flow and fair value hedge accounting are elective, the accounting treatment used by another party for a similar transaction could be
different from the accounting treatment we use.



62



---

##### Table of Contents

##### Index to Financial Statements

In order to estimate the fair value of our portfolio of transactions, which meet the definition of a
derivative and do not qualify for the normal purchase normal sale exception, we use a liquidation value approach assuming that the ability to transact business in the market remains at historical levels. The estimated fair value of the
portfolio is computed by multiplying all existing positions in the portfolio by estimated prices, reduced by a time value of money adjustment and reserves for credit and price. The estimated prices in this valuation are based either on
(1) prices obtained from market quotes, when there are an adequate number of quotes to consider the period liquid, or, if market quotes are unavailable or the market is not considered liquid, (2) prices from a proprietary model which
incorporates forward energy prices derived from market quotes and values from previously executed transactions. The amounts recorded as revenue change as these estimates are revised to reflect actual results and changes in market conditions or other
factors, many of which are beyond our control. In addition, due to assumptions inherent to the modeling process, the fair value determined by another party could differ significantly from the amounts included in our financial statements.

Please read Note 6Risk Management Activities and Financial Instruments beginning on page F-20 for further discussion of our accounting for risk
management instruments.

Valuation of Tangible and Intangible Assets

We evaluate long-lived assets, such as property, plant and equipment and investments, when events or changes in circumstances indicate that the carrying value of such assets may not be recoverable. Factors we consider
important, which could trigger an impairment analysis, include, among others:



| |  |  | significant underperformance relative to historical or projected future operating results;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | significant changes in the manner of our use of the assets or the strategy for our overall business;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends; and
| | - |  | -----------------------------------------------------



| |  |  | significant declines in stock value for a sustained period.
| | - |  | -----------------------------------------------------------

We assess the carrying value of our property, plant and equipment in accordance with SFAS No. 144. If an impairment is indicated, the amount of the impairment loss recognized would be determined by the amount the
book value exceeds the estimated fair value of the assets. The estimated fair value may include estimates based upon discounted cash-flow projections, recent comparable market transactions or quoted prices to determine if an impairment loss is
required. For assets identified as held for sale, the book value is compared to the estimated sales price less costs to sell. There is a significant amount of judgment involved in cash-flow estimates, including assumptions regarding market
convergence, discount rates and capacity. The assumptions used by another party could differ significantly from our assumptions. Please read Note 5Restructuring and Impairment Charges beginning on page F-19 for discussion of impairment charges
we recognized in 2006, 2005 and 2004.

We follow the guidance of APB 18, The Equity Method of Accounting for Investments in Common
Stock, SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, (SFAS No. 115), and EITF Issue 02-14, Whether an Investor Should Apply the Equity Method of Accounting to Investments Other Than
Common Stock, (EITF 02-14), when reviewing our investments. The book value of the investment is compared to the estimated fair value, based either on discounted cash flow projections or quoted market prices, if available, to determine if an
impairment is required. We record a loss when the decline in value is considered other than temporary.

Our assessments regarding valuation
of tangible and intangible assets are subject to estimates and judgment of management. Market conditions, energy prices, estimated useful lives of the assets, discount rate assumptions and legal factors impacting our business may have a significant
effect on the estimates and judgment of management. If different judgments were applied, estimates could differ significantly. Actual results could vary materially from these estimates.

Please read Note 11Intangible Assets beginning on page F-26 for further discussion of our accounting for intangible assets.



63



---

##### Table of Contents

##### Index to Financial Statements

Estimated Useful Lives

The estimated useful lives of our long-lived assets are used to compute depreciation expense, future AROs and are used in impairment testing. Estimated useful lives are based, among other things, on the assumption
that we provide an appropriate level of capital expenditures while the assets are still in operation. Without these continued capital expenditures, the useful lives of these assets could decrease significantly. Estimated lives could be impacted by
such factors as future energy prices, environmental regulations, various legal factors and competition. If the useful lives of these assets were found to be shorter than originally estimated, depreciation expense may increase, liabilities for future
AROs may be insufficient and impairments in carrying values of tangible and intangible assets may result.

Please read Note
9Property, Plant and Equipment beginning on page F-24 for further discussion of our estimated useful lives.

Accounting for Contingencies,
Guarantees and Indemnifications

We are involved in numerous lawsuits, claims, proceedings, and tax-related audits in the normal course
of our operations. In accordance with SFAS No. 5, Accounting for Contingencies (SFAS No. 5), we record a loss contingency for these matters when it is probable that a liability has been incurred and the amount of the loss can
be reasonably estimated. We review our loss contingencies on an ongoing basis to ensure that we have appropriate reserves recorded on our consolidated balance sheets as required by SFAS No. 5. These reserves are based on estimates and judgments
made by management with respect to the likely outcome of these matters, including any applicable insurance coverage for litigation matters, and are adjusted as circumstances warrant. Our estimates and judgment could change based on new information,
changes in laws or regulations, changes in managements plans or intentions, the outcome of legal proceedings, settlements or other factors. If different estimates and judgments were applied with respect to these matters, it is likely that
reserves would be recorded for different amounts. Actual results could vary materially from these reserves.

Liabilities are recorded when
an environmental assessment indicates that remedial efforts are probable and the costs can be reasonably estimated. Measurement of liabilities is based, in part, on relevant past experience, currently enacted laws and regulations, existing
technology, site-specific costs and cost-sharing arrangements. Recognition of any joint and several liability is based upon our best estimate of our final pro-rata share of such liability. These assumptions involve the judgments and estimates of
management and any changes in assumptions could lead to increases or decreases in our ultimate liability, with any such changes recognized immediately in earnings.

We follow the guidance of FIN No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN No. 45), for disclosure
and accounting of various guarantees and indemnifications entered into during the course of business. When a guarantee or indemnification subject to FIN No. 45 is entered into, an estimated fair value of the underlying guarantee or
indemnification is recorded. Some guarantees and indemnifications could have significant financial impact under certain circumstances, however management also considers the probability of such circumstances occurring when estimating the fair value.
Actual results may materially differ from the estimated fair value of such guarantees and indemnifications.

Under the provisions of SFAS
No. 143, Asset Retirement Obligations (SFAS No. 143), and FIN No. 47 Accounting for Conditional Asset Retirements (FIN No. 47), we are required to record the present value of the future obligations to
retire tangible, long-lived assets on our consolidated balance sheets as liabilities when the liability is incurred. Significant judgment is involved in estimating our future cash flows associated with such obligations, as well as the ultimate
timing of the cash flows. If our estimates for the amount or timing of the cash flows change, the change may have a material impact on our results of operations.

Please read Note 2Summary of Significant Accounting PoliciesAsset Retirement Obligations beginning on page F-10 for further discussion of our accounting for AROs.



64



---

##### Table of Contents

##### Index to Financial Statements

Accounting for Income Taxes

We follow the guidance in SFAS No. 109, Accounting for Income Taxes (SFAS No. 109), which requires that we use the asset and liability method of accounting for deferred income taxes and provide
deferred income taxes for all significant temporary differences.

As part of the process of preparing our consolidated financial
statements, we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating our actual current tax payable and related tax expense together with assessing temporary differences
resulting from differing tax and accounting treatment of certain items, such as depreciation, for tax and accounting purposes. These differences can result in deferred tax assets and liabilities, which are included within our consolidated balance
sheets.

We must then assess the likelihood that our deferred tax assets will be recovered from future taxable income and, to the extent we
believe that it is more likely than not (a likelihood of more than 50%) that some portion or all of the deferred tax assets will not be realized, we must establish a valuation allowance. We consider all available evidence, both positive and
negative, to determine whether, based on the weight of the evidence, a valuation allowance is needed. Evidence used includes information about our current financial position and our results of operations for the current and preceding years, as well
as all currently available information about future years, anticipated future performance, the reversal of deferred tax liabilities and tax planning strategies.

Management believes future sources of taxable income, reversing temporary differences and other tax planning strategies will be sufficient to realize deferred tax assets for which no reserve has been established.
While we have considered these factors in assessing the need for a valuation allowance, there is no assurance that a valuation allowance would not need to be established in the future if information about future years changes. Any change in the
valuation allowance would impact our income tax benefit(expense) and net income(loss) in the period in which such a determination is made.

Please read Note 14Income Taxes beginning on page F-31 for further discussion of our accounting for income taxes and any change in our valuation allowance.

Valuation of Pension and Other Post-Retirement Plans Assets and Liabilities

Our pension and other
post-retirement benefit costs are developed from actuarial valuations. Inherent in these valuations are key assumptions including the discount rate and expected long-term rate of return on plan assets. Material changes in our pension and other
post-retirement benefit costs may occur in the future due to changes in these assumptions, changes in the number of plan participants and changes in the level of benefits provided.

The discount rate is subject to change each year, consistent with changes in applicable high-quality, long-term corporate bond indices. Long-term
interest rates increased during 2006. Accordingly, at December 31, 2006, we used a discount rate of 5.87% for pension plans and 5.90% for other retirement plans, an increase of 35 and 37 basis points, respectively, from the 5.52% for pension
plans rate and 5.53% for other retirement plans rate used as of December 31, 2005. This increase in the discount rate decreased the underfunded status of the plans by $13 million.

Effective December 31, 2005, we changed to a yield curve approach for determining the discount rate. Projected benefit payments were matched against
the discount rates in the Citigroup Pension Discount Curve to produce a weighted-average equivalent discount rate of 5.52% for the pension plans and 5.53% for the other post-retirement plans. In prior years, the discount rate we used was based on
Moodys Aa Corporate Bond Rate. We changed our methodology because we believe the yield curve approach is a more accurate estimate of plan liabilities particularly due to the significant change in the composition of the participants in our
pension and other retirement plans as a result of the sale of DMSLP.

The expected long-term rate of return on pension plan assets is
selected by taking into account the asset mix of the plans and the expected returns for each asset category. Based on these factors, our expected long-term rate of return as of January 1, 2007 and 2006 was 8.25%.



65



---

##### Table of Contents

##### Index to Financial Statements

We adopted SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other
Postretirement Plansan amendment of FASB Statements No. 87, 88, 106 and 132 (R) (SFAS No. 158), on December 31, 2006. On December 31, 2006, our annual measurement date, the accumulated benefit obligation related to
our pension plans exceeded the fair value of the pension plan assets (such excess is referred to as an unfunded accumulated benefit obligation). Under the provisions of SFAS No. 158, we recorded an adjustment to accumulated other comprehensive
income of approximately $56 million upon adoption.

A relatively small difference between actual results and assumptions used by management
may have a material effect on our financial statements. Assumptions used by another party could be different than our assumptions. The following table summarizes the sensitivity of pension expense and our projected benefit obligation, or PBO, to
changes in the discount rate and the expected long-term rate of return on pension assets:



|                                                              |  |                                |     |   |                      |   |    |  
|------------------------------------------------------------- |  | ------------------------------ | --- | - | -------------------- | - | -- | -
|                                                              |  | Impact on PBO,December 31,2006 |     |   | Impacton 2007Expense |  
|                                                              |  | (in millions)                  |    
|Increase in Discount Rate50 basis points                     |  | $                              | (16 | ) |                      | $ | (2 | )
|Decrease in Discount Rate50 basis points                     |  |                                | 18  |   |                      |   | 2  |  
|Increase in Expected Long-term Rate of Return50 basis points |  |                                |    |   |                      |   | (1 | )
|Decrease in Expected Long-term Rate of Return50 basis points |  |                                |    |   |                      |   | 1  |  

We expect to make $25 million in cash contributions related to our pension plans during 2007. In
addition, it is likely that we will be required to continue to make contributions to the pension plans beyond 2007. Although it is difficult to estimate these potential future cash requirements due to uncertain market conditions, we currently expect
that the cash requirements would be approximately $29 million in 2008 and $10 million in 2009.

Please read Note 18Employee
Compensation, Savings and Pension Plans beginning on page F-45 for further discussion of our pension-related assets and liabilities.

RECENT ACCOUNTING PRONOUNCEMENTS

See Note 2Summary of Significant Accounting PoliciesAccounting Principles
Adopted beginning on page F-14 for a discussion of recently issued accounting pronouncements affecting us. Specifically, we adopted SFAS No. 123(R), and SFAS No. 154, Accounting Changes and Error CorrectionsA Replacement of APB
Opinion No. 20 and SFAS No. 3, on January 1, 2006 and SFAS No. 158 on December 31, 2006. We adopted EITF Issue 05-6, Determining the Amortization Period for Leasehold Improvements, and FSP FIN
No. 45-3, Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or Its Owners, on January 1, 2006. We adopted FIN No. 47 on December 31, 2005. We adopted certain provisions
of FIN No. 46R on January 1, 2004.

RISK-MANAGEMENT DISCLOSURES

The following table provides a reconciliation of the risk-management data on the consolidated balance sheets:



|                                                                                  |  |                                               |      |  
|--------------------------------------------------------------------------------- |  | --------------------------------------------- | ---- | -
|                                                                                  |  | As of and for
theYear Ended December 31, 2006 |     
|                                                                                  |  | (in millions)                                 |     
|Balance Sheet Risk-Management Accounts                                            |  |                                               |      |  
|Fair value of portfolio at January 1, 2006                                        |  | $                                             | (131 | )
|Risk-management losses recognized through the income statement in the period, net |  |                                               | (18  | )
|Cash paid related to risk-management contracts settled in the period, net         |  |                                               | 16   |  
|Changes in fair value as a result of a change in valuation technique (1)          |  |                                               |     |  
|Non-cash adjustments and other (2)                                                |  |                                               | 147  |  
|                                                                                  |  |                                               |      |  
|Fair value of portfolio at December 31, 2006                                      |  | $                                             | 14   |  
|                                                                                  |  |                                               |      |  

---

|(1) | Our modeling methodology has been consistently applied.
|--- | -------------------------------------------------------

|(2) | This amount consists of changes in value associated with cash flow hedges on forward power sales and fair value hedges on debt.
|--- | -------------------------------------------------------------------------------------------------------------------------------



66



---

##### Table of Contents

##### Index to Financial Statements

The net risk-management asset of $14 million is the aggregate of the following line items on the
consolidated balance sheets: Current AssetsAssets from risk-management activities, Other AssetsAssets from risk-management activities, Current LiabilitiesLiabilities from risk-management activities and Other
LiabilitiesLiabilities from risk-management activities.

Risk-Management Asset and Liability Disclosures

The following table depicts the mark-to-market value and cash flow components, based on contract terms, of our net risk-management assets and liabilities
at December 31, 2006. As opportunities arise to monetize positions that we believe will result in an economic benefit to us, we may receive or pay cash in periods other than those depicted below.

Net Risk-Management Asset and Liability Disclosures



|                   |  |               |     |   |      |   |     |      |  |   |      |   |  |      |     |   |      |   |    |            |  |   |    |   |  |   |  
|------------------ |  | ------------- | --- | - | ---- | - | --- | ---- |  | - | ---- | - |  | ---- | --- | - | ---- | - | -- | ---------- |  | - | -- | - |  | - | -
|                   |  | Total         |     |   | 2007 |   |     | 2008 |  |   | 2009 |   |  | 2010 |     |   | 2011 |   |    | Thereafter
|                   |  | (in millions)
|Mark-to-Market (1) |  | $             | (83 | ) |      | $ | (58 | )    |  | $ | (10  | ) |  | $    | (10 | ) |      | $ | (6 | )          |  | $ | (4 | ) |  | $ | 5
|Cash Flow (2)      |  |               | (86 | ) |      |   | (59 | )    |  |   | (10  | ) |  |      | (11 | ) |      |   | (8 | )          |  |   | (5 | ) |  |   | 7

---

|(1) | Mark-to-market reflects the fair value of our risk-management asset position, which considers time value, credit, price and other reserves necessary to determine fair value. These
amounts exclude the fair value associated with certain derivative instruments designated as hedges. The net risk-management asset at December 31, 2006 of $14 million on the consolidated balance sheets includes the $83 million liability herein
offset by hedging instruments. Cash flows have been segregated between periods based on the delivery date required in the individual contracts.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Cash flow reflects undiscounted cash inflows and outflows by contract based on the tenor of individual contract position for the remaining periods. These anticipated undiscounted
cash flows have not been adjusted for counterparty credit or other reserves. These amounts exclude the cash flows associated with certain derivative instruments designated as hedges.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table provides an assessment of net contract values by year as of December 31, 2006, based on our valuation methodology.

Net Fair Value of Risk-Management Portfolio



|                           |  |               |     |   |      |   |     |      |  |   |      |   |  |      |     |   |      |   |    |            |  |   |    |   |  |   |  
|-------------------------- |  | ------------- | --- | - | ---- | - | --- | ---- |  | - | ---- | - |  | ---- | --- | - | ---- | - | -- | ---------- |  | - | -- | - |  | - | -
|                           |  | Total         |     |   | 2007 |   |     | 2008 |  |   | 2009 |   |  | 2010 |     |   | 2011 |   |    | Thereafter
|                           |  | (in millions)
|Market Quotations (1)      |  | $             | (73 | ) |      | $ | (58 | )    |  | $ | (10  | ) |  | $    | (10 | ) |      | $ | 1  |            |  | $ | 1  |   |  | $ | 3
|Prices Based on Models (2) |  |               | (10 | ) |      |   |    |      |  |   |     |   |  |      |    |   |      |   | (7 | )          |  |   | (5 | ) |  |   | 2
|                           |  |               |     |   |      |   |     |      |  |   |      |   |  |      |     |   |      |   |    |            |  |   |    |   |  |   |  
|Total                      |  | $             | (83 | ) |      | $ | (58 | )    |  | $ | (10  | ) |  | $    | (10 | ) |      | $ | (6 | )          |  | $ | (4 | ) |  | $ | 5
|                           |  |               |     |   |      |   |     |      |  |   |      |   |  |      |     |   |      |   |    |            |  |   |    |   |  |   |  

---

|(1) | Prices obtained from actively traded, liquid markets for commodities other than natural gas positions. All natural gas positions for all periods are contained in this line based on
available market quotations.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | See discussion of our use of long-term models in Critical Accounting Policies beginning on page 62.
|--- | -----------------------------------------------------------------------------------------------------



67



---

##### Table of Contents

##### Index to Financial Statements

Derivative Contracts

The absolute notional contract amounts associated with our commodity risk-management, interest rate and foreign currency exchange contracts are discussed in Item 7A. Quantitative and Qualitative Disclosures About
Market Risk below.



|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk
|-------- | ----------------------------------------------------------

We are exposed to commodity price variability related to our power generation business and legacy trading portfolio. In addition, fuel requirements at our power generation facilities represent additional commodity
price risks to us. In order to manage these commodity price risks, we routinely utilize various fixed-price forward purchase and sales contracts, futures and option contracts traded on the New York Mercantile Exchange and swaps and options traded in
the over-the-counter financial markets to:



| |  |  | manage and hedge our fixed-price purchase and sales commitments;
| | - |  | ----------------------------------------------------------------



| |  |  | reduce our exposure to the volatility of cash market prices; and
| | - |  | ----------------------------------------------------------------



| |  |  | hedge our fuel requirements for our generating facilities.
| | - |  | ----------------------------------------------------------

The potential for changes in the market value of our commodity, interest rate and currency portfolios is referred to as market risk. A description of each market risk category is set forth below:



| |  |  | commodity price risks result from exposures to changes in spot prices, forward prices and volatilities in commodities, such as electricity, natural gas, coal, fuel
oil, emissions and other similar products;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest rate risks primarily result from exposures to changes in the level, slope and curvature of the yield curve and the volatility of interest rates; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | currency rate risks result from exposures to changes in spot prices, forward prices and volatilities in currency rates.
| | - |  | -----------------------------------------------------------------------------------------------------------------------

In the past, we have attempted to manage these market risks through diversification, controlling position sizes and executing hedging strategies. The
ability to manage an exposure may, however, be limited by adverse changes in market liquidity, our credit capacity or other factors.

VaR. In addition to applying business judgment, we use a number of quantitative tools to monitor our exposure to market risk. These tools include stress and scenario analyses performed periodically that measure the potential
effects of various market events.

The modeling of the risk characteristics of our
mark-to-market portfolio involves a number of assumptions and approximations. We estimate VaR using a JP Morgan RiskMetricsapproach assuming a one-day holding period. Inputs for the VaR calculation are prices, positions, instrument valuations and the variance-covariance matrix. VaR does not account for liquidity risk or the potential that adverse market
conditions may prevent liquidation of existing market positions in a timely fashion. While management believes that these assumptions and approximations are reasonable, there is no uniform industry methodology for estimating VaR, and different
assumptions and/or approximations could produce materially different VaR estimates.

We use historical data to estimate our VaR and, to
better reflect current asset and liability volatilities, this historical data is weighted to give greater importance to more recent observations. Given our reliance on historical data, VaR is effective in estimating risk exposures in markets in
which there are not sudden fundamental changes or shifts in market conditions. An inherent limitation of VaR is that past changes in market risk factors, even when weighted toward more recent observations, may not produce accurate predictions of
future market risk. VaR should be evaluated in light of this and the methodologys other limitations.

VaR represents the potential
loss in value of our mark-to-market portfolio due to adverse market movements over a defined time horizon within a specified confidence level. For the VaR numbers reported below, a one-day time horizon and a 95% confidence level were used. This
means that there is a one in 20 statistical chance that the daily portfolio value will fall below the expected maximum potential reduction in portfolio value at least as large as



68



---

##### Table of Contents

##### Index to Financial Statements

the reported VaR. Thus, a change in portfolio value greater than the expected change in portfolio value on a single trading day would be anticipated to
occur, on average, about once a month. Gains or losses on a single day can exceed reported VaR by significant amounts. Gains or losses can also accumulate over a longer time horizon such as a number of consecutive trading days.

In addition, we have provided our VaR using a one-day time horizon and a 99% confidence level. The purpose of this disclosure is to provide an indication
of earnings volatility using a higher confidence level. Under this presentation, there is a one in 100 statistical chance that the daily portfolio value will fall below the expected maximum potential reduction in portfolio value at least as large as
the reported VaR. We have also disclosed a two-year comparison of daily VaR in order to provide context for the one-day amounts.

The
following table sets forth the aggregate daily VaR and average VaR of the mark-to-market portion of our generation business and legacy trading portfolios.

Daily and Average VaR for Mark-to-Market Portfolios



|                                                             |  |                  |    |                  |   |   
|------------------------------------------------------------ |  | ---------------- | -- | ---------------- | - | --
|                                                             |  | December 31,2006 |    | December 31,2005
|                                                             |  | (in millions)   
|One Day VaR95% Confidence Level                             |  | $                | 5  |                  | $ | 5 
|One Day VaR99% Confidence Level                             |  | $                | 6  |                  | $ | 7 
|Average VaR for the Year-to-Date Period95% Confidence Level |  | $                | 10 |                  | $ | 11

Credit Risk. Credit risk represents the loss that we would incur if a counterparty
fails to perform pursuant to the terms of its contractual obligations. To reduce our credit exposure, we execute agreements that permit us to offset receivables, payables and mark-to-market exposure. We attempt to further reduce credit risk with
certain counterparties by obtaining third party guarantees or collateral as well as the right of termination in the event of default.

Our
Credit Department, based on guidelines approved by the Board of Directors, establishes our counterparty credit limits. Our industry typically operates under negotiated credit lines for physical delivery and financial contracts. Our credit risk
system provides current credit exposure to counterparties on a daily basis.

The following table represents our credit exposure at
December 31, 2006 associated with the mark-to-market portion of our risk-management portfolio, on a net basis.

Credit Exposure
Summary



|                             |  |                         |     |                             |   |       |  |   |    
|---------------------------- |  | ----------------------- | --- | --------------------------- | - | ----- |  | - | ---
|                             |  | InvestmentGrade Quality |     | Non-InvestmentGrade Quality |   | Total
|                             |  | (in millions)          
|Type of Business:            |  |                         |     |                             |   |       |  |   |    
|Financial Institutions       |  | $                       | 71  |                             | $ |      |  | $ | 71 
|Utility and Power Generators |  |                         | 33  |                             |   | 1     |  |   | 34 
|                             |  |                         |     |                             |   |       |  |   |    
|Total                        |  | $                       | 104 |                             | $ | 1     |  | $ | 105
|                             |  |                         |     |                             |   |       |  |   |    

Of the $1 million in credit exposure to non-investment grade counterparties, 97% is collateralized
or subject to other credit exposure protection.

Interest Rate Risk. Interest rate risk primarily results from
variable rate debt obligations. Although changing interest rates impact the discounted value of future cash flows, and therefore the value of our risk management portfolios, the relative near-term nature and size of our risk management portfolios
minimizes the impact. Management continues to monitor our exposure to fluctuations in interest rates and may execute swaps or other financial instruments to change our risk profile for this exposure.



69



---

##### Table of Contents

##### Index to Financial Statements

We are exposed to fluctuating interest rates related to variable rate financial obligations. As of
December 31, 2006, our fixed rate debt instruments as a percentage of total debt instruments was 80%. Based on sensitivity analysis of the variable rate financial obligations in our debt portfolio as of December 31, 2006, it is estimated
that a one percentage point interest rate movement in the average market interest rates (either higher or lower) over the 12 months ended December 31, 2007 would either decrease or increase income before taxes by approximately $7 million.
Hedging instruments that impact such interest rate exposure are included in the sensitivity analysis. Over time, we may seek to reduce the percentage of fixed rate financial obligations in our debt portfolio through the use of swaps or other
financial instruments.

Foreign Currency Exchange Rate Risk. Foreign currency risk arises from our investments in affiliates
and subsidiaries owned and operated in foreign countries. Such risk is also a result of risk management transactions with customers in countries outside the United States. Management monitors our exposure to fluctuations in foreign currency exchange
rates. When possible, contracts are denominated in or indexed to the U.S. Dollar.

At December 31, 2006, our primary foreign currency
exchange rate exposures were the Canadian Dollar and European Euro. Additionally, as further discussed in Liquidity and Capital ResourcesInternal Liquidity SourcesCurrent Liquidity beginning on page 41, at December 31,
2006, approximately $56 million cash denominated in the U.K. Pound, the European Euro and the Canadian Dollar remains in the U.K. and Canada.

Derivative Contracts. The absolute notional financial contract amounts associated with our commodity risk-management and interest rate contracts accounted for on a mark-to-market basis were as follows at December 31, 2006
and 2005, respectively:

Absolute Notional Contract Amounts



|                                                                     |  |                  |         |                  |   |       
|-------------------------------------------------------------------- |  | ---------------- | ------- | ---------------- | - | ------
|                                                                     |  | December 31,2006 |         | December 31,2005
|Natural Gas (Trillion Cubic Feet)                                    |  |                  | 0.309   |                  |   | 0.374 
|Electricity (Million Megawatt Hours) (1)                             |  |                  | 138.705 |                  |   | 30.479
|Emission Credits (Million Tons) (2)                                  |  |                  | 0.0155  |                  |   | 0.043 
|Fuel Oil (Million Barrels)                                           |  |                  | 1.620   |                  |   | 0.725 
|Fair Value Hedge Interest Rate Swaps (In Millions of U.S. Dollars)   |  | $                | 525     |                  | $ | 525   
|Fixed Interest Rate Received on Swaps (%)                            |  |                  | 4.331   |                  |   | 4.331 
|Interest Rate Risk-Management Contract (In Millions of U.S. Dollars) |  | $                | 231     |                  | $ | 306   
|Fixed Interest Rate Paid (%)                                         |  |                  | 5.35    |                  |   | 5.29  
|Interest Rate Risk-Management Contract (In Millions of U.S. Dollars) |  | $                | 206     |                  | $ | 281   
|Fixed Interest Rate Received (%)                                     |  |                  | 5.28    |                  |   | 5.23  

---

|(1) | This amount includes notional volumes related to FTRs.
|--- | ------------------------------------------------------

|(2) | These amounts represent emission credit contracts that we are required to account for as derivatives under SFAS No. 133. These amounts do not include the emission
credits that we have recorded in our inventory related to allowances that we utilize in running our power generation fleet.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------

Our financial statements and financial statement schedules are set forth at pages F-1 through F-80 inclusive, found at the end of this annual report, and are incorporated herein by reference.



|Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

Not applicable.



|Item 9A. | Controls and Procedures
|-------- | -----------------------

Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of our management, and the management



70



---

##### Table of Contents

##### Index to Financial Statements

of Dynegy, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of the consolidated
enterprises disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). This evaluation included consideration of the various processes carried out under the direction of Dynegys disclosure
committee in an effort to ensure that information required to be disclosed in the consolidated enterprises SEC reports is recorded, processed, summarized and reported within the time period specified by the SEC. This evaluation also considered
the work completed relating to our participation in Dynegys efforts to achieve compliance with Section 404 of the Sarbanes-Oxley Act of 2002, which is further described below. Based on this evaluation, our Chief Executive Officer and
Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2006 to allow timely decisions regarding required disclosure.

Remediation of Prior Material Weaknesses

Material Weakness Related to Income Taxes. As previously reported, as of December 31, 2005 and September 30, 2006, we did not maintain effective controls over the completeness and accuracy of
the tax provision and deferred income tax balances in accordance with GAAP. Specifically, our processes, procedures and controls related to the preparation, analysis and recording of the income tax provision were not effective to ensure that the tax
provision and deferred tax balances were recorded in accordance with GAAP. As of December 31, 2006, we have fully remediated this material weakness in internal control over financial reporting.

Specifically, during 2005 and 2006, numerous steps were taken to improve our internal controls around our tax accounting and tax reconciliation
processes, procedures and controls:. These steps included (i) increased levels of review in the preparation of the quarterly and annual tax provisions; (ii) implemented new processes and procedures around the identification, analysis and
recording the tax effects of significant transactions; (iii) implemented and formalized processes, procedures and documentation standards relating to preparation and analysis of the income tax provision; (iv) restructured the consolidated
enterprises Tax Department to ensure appropriate segregation of duties regarding preparation and review of the quarterly and annual tax provision; (v) enhanced the competencies of our Tax Department personnel through the addition of
experienced tax professionals; and (vi) formalized communication channels between the Tax and Accounting Departments.

During the
fourth quarter 2006, we completed implementing the following steps: (i) further formalized and documented the procedures around the preparation and review of the tax provision; (ii) enhanced processes related to tax accounts in the general
ledger and improved documentational support for computations; and (iii) enhanced the competencies and capabilities of our Tax Department personnel through ongoing formal training initiatives in key tax-related areas.



71



---

##### Table of Contents

##### Index to Financial Statements

Material Weakness Related to Risk Management Assets and Liabilities. As previously
reported, as of September 30, 2006, we did not maintain effective controls over the accuracy of our risk management asset and liability balances. Our processes, procedures and controls related to the calculation and analysis of applicable
pricing data were not effective to ensure that the risk management asset and liability balances were accurately reflected in the financial statements. As of December 31, 2006, we have fully remediated this material weakness in internal control
over financial reporting.

Specifically, during 2006, we implemented the following steps around our risk management asset and liability
valuation process: (i) automated a process step that was previously performed manually; (ii) further formalized and documented the procedures around the end-of-day valuation process; (iii) expanded the review and validation process
with respect to pricing data; (iv) performed a review of all pricing data to eliminate redundant or unnecessary data; (v) implemented a new monthly process to identify pricing data related to active positions; and (vi) further
restricted access to and assigned accountability for process documentation.

Changes in Internal Control over Financial Reporting

The changes described in Remediation of Prior Material Weaknesses above were changes in our internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended December 31, 2006 that have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.



|Item 9B. | Other Information
|-------- | -----------------

Not applicable.



72



---

##### Table of Contents

##### Index to Financial Statements

PART III



|Item 10. | Directors, Executive Officers and Corporate Governance
|-------- | ------------------------------------------------------

Omitted pursuant to General Instruction (I)(2)(c) of Form 10-K.



|Item 11. | Executive Compensation
|-------- | ----------------------

Omitted
pursuant to General Instruction (I)(2)(c) of Form 10-K.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

Omitted pursuant to General Instruction (I)(2)(c) of Form 10-K.



|Item 13. | Certain Relationships and Related Transactions and DirectorIndependence
|-------- | -----------------------------------------------------------------------

Omitted pursuant to General Instruction (I)(2)(c) of Form 10-K.



|Item 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------

We
are an indirect, wholly owned subsidiary of Dynegy and do not have a separate audit committee. Information regarding principal accountant fees and services for Dynegy and its consolidated subsidiaries, including us, will be contained in its upcoming
proxy statement under the heading Independent AuditorsPrincipal Accounting Fees and Services. Such proxy statement will be filed with the SEC not later than 120 days after December 31, 2006. However, if such proxy statement is
not filed within the 120-day period, the information regarding principal accountant fees and services will be filed as part of an amendment to Dynegys Form 10-K not later than the end of the 120-day period.



73



---

##### Table of Contents

##### Index to Financial Statements

PART IV



|Item 15. | Exhibits, Financial Statement Schedules
|-------- | ---------------------------------------

(a) The following documents, which we have filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended, are by this reference incorporated in and made a part of this report:



| | 1. | Financial StatementsOur consolidated financial statements are incorporated under Item 8. of this report.
| | -- | ---------------------------------------------------------------------------------------------------------



| | 2. | Financial Statement SchedulesFinancial Statement Schedules are incorporated under Item 8. of this report.
| | -- | ----------------------------------------------------------------------------------------------------------



| | 3. | ExhibitsThe following instruments and documents are included as exhibits to this report. All management contracts or compensation plans or arrangements set forth in such list
are marked with a .
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                      
|2.1           |  | Plan of Merger, Contribution and Sale Agreement, dated September 14, 2006 by and among Dynegy Inc., LSP Gen Investors, LP, LS Power
Partners, LP, LS Power Equity Partners PIE I, L.P., LS Power Equity Partners, L.P., LS Power Associates, L.P., Falcon Merger Sub Co. and Dynegy Acquisition, Inc. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Dynegy
Inc. filed on September 19, 2006, File No. 1-15659).
|              | 
|2.2           |  | Limited Liability Company Membership Interests and Stock Purchase Agreement, dated as of September 14, 2006, among LS Power Associates,
L.P., LS Power Equity Partners, L.P., LS Power Equity Partners PIE I, L.P., LS Power Partners, L.P. and Kendall Power LLC (incorporated by reference to Exhibit 2.2 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File
No. 1-15659).                                    
|              | 
|3.1           |  | Restated Certificate of Incorporation of Dynegy Holdings Inc. (incorporated by reference to Exhibit 3.1 to the Annual Report on Form
10-K for the Fiscal Year Ended December 31, 1999 of Dynegy Holdings Inc., File No. 0-29311).                                                                                                                                                                                                               
|              | 
|3.2           |  | Amended and Restated Bylaws of Dynegy Holdings, Inc. (incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K for the
Fiscal Year Ended December 31, 1999 of Dynegy Holdings Inc., File No. 0-29311).                                                                                                                                                                                                                        
|              | 
|4.1           |  | Indenture, dated as of December 11, 1995, by and among NGC Corporation, the Subsidiary Guarantors named therein and the First National
Bank of Chicago, as Trustee (incorporated by reference to exhibits to the Registration Statement on Form S-3 of NGC Corporation, Registration No. 33-97368).                                                                                                                                             
|              | 
|4.2           |  | First Supplemental Indenture, dated as of August 31, 1996, by and among NGC Corporation, the Subsidiary Guarantors named therein and The
First National Bank of Chicago, as Trustee, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.4 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 1996 of
NGC Corporation, File No. 1-11156).             
|              | 
|4.3           |  | Second Supplemental Indenture, dated as of October 11, 1996, by and among NGC Corporation, the Subsidiary Guarantors named therein and
The First National Bank of Chicago, as Trustee, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.5 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 1996
of NGC Corporation, File No. 1-11156).           



74



---

##### Table of Contents

##### Index to Financial Statements

|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                         
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|4.4  |  | Fourth Supplemental Indenture among NGC Corporation, Destec Energy, Inc. and The First National Bank of Chicago, as Trustee, dated as of
June 30, 1997, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.12 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 1997 of NGC
Corporation, File No. 1-11156).                
|     | 
|4.5  |  | Fifth Supplemental Indenture among NGC Corporation, the Subsidiary Guarantors named therein and The First National Bank of Chicago, as
Trustee, dated as of September 30, 1997, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.18 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 1997
of NGC Corporation, File No. 1-11156). 
|     | 
|4.6  |  | Sixth Supplemental Indenture among NGC Corporation, the Subsidiary Guarantors named therein and The First National Bank of Chicago, as
Trustee, dated as of January 5, 1998, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.19 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 1997 of NGC Corporation,
File No. 1-11156).    
|     | 
|4.7  |  | Seventh Supplemental Indenture among NGC Corporation, the Subsidiary Guarantors named therein and The First National Bank of Chicago, as
Trustee, dated as of February 20, 1998, supplementing and amending the Indenture dated as of December 11, 1995 (incorporated by reference to Exhibit 4.20 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 1997 of NGC
Corporation, File No. 1-11156).
|     | 
|4.8  |  | Eighth Supplemental Indenture, dated July 25, 2003, that certain Indenture, dated as of December 11, 1995, between Dynegy Holdings Inc.
and Wilmington Trust Company, as trustee (incorporated by reference to Exhibit 99.3 to the Current Report on Form 8-K of Dynegy Inc. filed on July 28, 2003, File No. 1-15659).                                                                                                
|     | 
|4.9  |  | Subordinated Debenture Indenture between NGC Corporation and The First National Bank of Chicago, as Debenture Trustee, dated as of May
28, 1997 (incorporated by reference to Exhibit 4.5 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 1997 of NGC Corporation, File No. 1-11156).                                                                                                     
|     | 
|4.10 |  | Amended and Restated Declaration of Trust among NGC Corporation, Wilmington Trust Company, as Property Trustee and Delaware Trustee, and
the Administrative Trustees named therein, dated as of May 28, 1997 (incorporated by reference to Exhibit 4.6 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 1997 of NGC Corporation, File No.
1-11156).                                        
|     | 
|4.11 |  | Series A Capital Securities Guarantee Agreement executed by NGC Corporation and The First National Bank of Chicago, as Guarantee
Trustee, dated as of May 28, 1997 (incorporated by reference to Exhibit 4.9 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 1997 of NGC Corporation, File No. 1-11156).                                                                                  
|     | 
|4.12 |  | Common Securities Guarantee Agreement of NGC Corporation, dated as of May 28, 1997 (incorporated by reference to Exhibit 4.10 to the
Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 1997 of NGC Corporation, File No. 1-11156).                                                                                                                                                                 
|     | 
|4.13 |  | Registration Rights Agreement, dated as of May 28, 1997, among NGC Corporation, NGC Corporation Capital Trust I, Lehman Brothers,
Salomon Brothers Inc. and Smith Barney Inc. (incorporated by reference to Exhibit 4.11 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 1997 of NGC Corporation, File No. 1-11156).                                                                      



75



---

##### Table of Contents

##### Index to Financial Statements

|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|4.14 |  | Indenture, dated as of September 26, 1996, restated as of March 23, 1998, and amended and restated as of March 14,
2001, between Dynegy Holdings Inc. and Bank One Trust Company, National Association, as Trustee (incorporated by reference to Exhibit 4.17 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2000 of Dynegy Holdings Inc.,
File No. 0-29311).                                                                                                                                                                               
|     | 
|4.15 |  | First Supplemental Indenture, dated July 25, 2003 to that certain Indenture, dated as of September 26, 1996, between Dynegy Holdings
Inc. and Wilmington Trust Company, as trustee (incorporated by reference to Exhibit 99.2 to the Current Report on Form 8-K of Dynegy Inc. filed on July 28, 2003, File No. 1-15659).                                                                                                                                                                                                                                             
|     | 
|4.16 |  | Second Supplemental Indenture, dated as of April 12, 2006, to that certain Indenture, originally dated as of September 26, 1996, as
amended and restated as of March 23, 1998 and again as of March 14, 2001, by and between Dynegy Holdings Inc. and Wilmington Trust Company (as successor to JPMorgan Chase Bank, N.A.), as trustee, as supplemented by that certain First Supplemental
Indenture, dated as of July 25, 2003 (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on April 12, 2006, File No. 1-15659).
|     | 
|4.17 |  | Registration Rights Agreement, dated as of April 12, 2006, by and among Dynegy Holdings Inc. and the several initial purchasers party
thereto (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K of Dynegy Inc. filed on April 12, 2006, File No. 1-15659).                                                                                                                                                                                                                                                                                  
|     | 
|4.18 |  | Exchange and Registration Rights Agreement (Preferred Stock), dated August 11, 2003 between Dynegy Inc. and Chevron U.S.A. Inc.
(incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                        
|     | 
|4.19 |  | Amended and Restated Registration Rights Agreement (Common Stock), dated August 11, 2003 between Dynegy Inc. and Chevron U.S.A. Inc.
(incorporated by reference to Exhibit 4.4 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                   
|     | 
|4.20 |  | Amended and Restated Shareholder Agreement, dated August 11, 2003 between Dynegy Inc. and Chevron U.S.A. Inc. (incorporated by reference
to Exhibit 4.5 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                          
|     | 
|4.21 |  | Second Amended and Restated Shareholder Agreement, dated as of May 26, 2006, by and between Dynegy Inc. and Chevron U.S.A. Inc.
(incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on June 1, 2006, File No. 1-15659).                                                                                                                                                                                                                                                                                                  
|     | 
|4.22 |  | Indenture, dated as of August 11, 2003, among Dynegy Holdings Inc., the guarantors named therein, Wilmington Trust Company, as trustee,
and Wells Fargo Bank Minnesota, N.A., as collateral trustee, including the form of promissory note for each series of notes issuable pursuant to the Indenture (incorporated by reference to Exhibit 4.8 to the Quarterly Report on Form 10-Q for the
Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                 
|     | 
|4.23 |  | Supplemental Indenture, dated August 24, 2005, between Dynegy Midstream Holdings, Inc., Dynegy Storage Technology and Services, Inc.,
Dynegy Gas Transportation, Inc., Dynegy Holdings Inc., the guarantors named therein, and Wilmington Trust Company, as trustee and Well Fargo Bank, N.A., as collateral trustee (incorporated by reference to Exhibit 4.21 to the Annual Report on Form
10-K of Dynegy Holdings Inc. filed on March 29, 2006, File No. 000-29311).                                                                                               



76



---

##### Table of Contents

##### Index to Financial Statements

|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.24 |  | Second Supplemental Indenture, dated as of March 28, 2006, by and among Dynegy Holdings Inc., the guarantors party thereto,
Wilmington Trust Company, as trustee, and Wells Fargo Bank, N.A., as collateral trustee, supplementing the Indenture, dated as of August 11, 2003 (as supplemented by the Supplemental Indenture, dated as of August 24, 2005), pursuant to
which the Second Priority Senior Secured Floating Rate Notes due 2008, 9.875% Second Priority Senior Secured Notes due 2010 and 10.125% Second Priority Senior Secured Notes due 2013 of Dynegy Holdings Inc. were issued (incorporated by reference to
Exhibit 4.1 to the Current Report on Form 8-K filed on March 29, 2006, File No. 1-15659).
|     | 
|4.25 |  | Indenture, dated August 11, 2003, between Dynegy Inc., Dynegy Holdings Inc. and Wilmington Trust Company, as trustee, including the form
of debenture issuable pursuant to the Indenture (incorporated by reference to Exhibit 4.9 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                  
|     | 
|4.26 |  | Supplemental Indenture, dated as of May 16, 2006, by and among Dynegy Inc., Dynegy Holdings Inc., and Wilmington Trust Company, as
trustee, supplementing the Indenture, dated as of August 11, 2003, pursuant to which the 4.75% Convertible Subordinated Debentures due 2023 of Dynegy Inc. were issued (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of
Dynegy Inc. filed on May 16, 2006, File No. 1-15659).                                                                                                                                                                                                                                                                           
|     | 
|4.27 |  | Registration Rights Agreement, dated August 11, 2003, among Dynegy Inc., Dynegy Holdings Inc. and the initial purchasers named therein
(incorporated by reference to Exhibit 4.10 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                                                                   
|     | 
|4.28 |  | Registration Rights Agreement, dated as of March 29, 2006, by and among Dynegy Holdings Inc. and the several initial purchasers party
thereto (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K of Dynegy Inc. filed on April 12, 2006, File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                                                                                     
|     | 
|4.29 |  | Registration Rights Agreement, effective as of July 21, 2006, by and among Dynegy Holdings Inc. RCP Debt, LLC and RCMF Debt, LLC
(incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on July 24, 2006, File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|     | 
|4.30 |  | Trust Indenture, dated as of January 1, 1993, among Sithe/Independence Funding Corporation, Sithe/Independence Power Partners, L.P. and
IBJ Schroder Bank & Trust Company, as Trustee (incorporated by reference to Exhibit 4.22 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc, File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                         
|     | 
|4.31 |  | First Supplemental Indenture, dated as of January 1, 1993, to the Trust Indenture dated as of January 1, 1993, among Sithe/Independence
Funding Corporation, Sithe/Independence Power Partners, L.P. and IBJ Schroder Bank & Trust Company, as Trustee (incorporated by reference to Exhibit 4.23 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy
Inc, File No. 1-15659).                                                                                                                                                                                                                                                                                                        
|     | 
|4.32 |  | Second Supplemental Indenture, dated as of October 23, 2001, to the Trust Indenture dated as of January 1, 1993, among
Sithe/Independence Funding Corporation, Sithe/Independence Power Partners, L.P. and The Bank of New York, as Trustee (incorporated by reference to Exhibit 4.24 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy
Inc, File No. 1-15659).                                                                                                                                                                                                                                                                                                                   
|     | 
|4.33 |  | Global Note representing the 8.50% Secured Bonds due 2007 of Sithe/Independence Power Partners, L.P. (incorporated by reference to
Exhibit 4.4 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended March 31, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                                                                                                     



77



---

##### Table of Contents

##### Index to Financial Statements

|     |  |                                                                                                                                                                                                                                                                                                                                                                                                
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.34 |  | Global Note representing the 9.00% Secured Bonds due 2013 of Sithe/Independence Power Partners, L.P. (incorporated by reference to
Exhibit 4.5 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended March 31, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                          
|     | 
|4.35 |  | Registration Rights Agreement, effective as of July 21, 2006, by and among Dynegy Holdings Inc., RCP Debt, LLC and RCMF Debt, LLC
(incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on July 24, 2006, File No. 1-15659).                                                                                                                       
|     | 
|4.36 |  | Shareholder Agreement, dated as of September 14, 2006, among Dynegy Acquisition, Inc. and LS Power Partners, L.P., LS Power Associates,
L.P., LS Power Equity Partners, L.P., LS Power Equity Partners PIE I, L.P. and LSP Gen Investors, L.P. (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No.
1-15659).     
|     | 
|4.37 |  | Registration Rights Agreement, dated as of September 14, 2006, among Dynegy Acquisition, Inc., LS Power Partners, L.P., LS Power
Associates, L.P., LS Power Equity Partners, L.P., LS Power Equity Partners PIE I, L.P. and LSP Gen Investors, L.P. (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No.
1-15659).
|     | 
|4.38 |  | Registration Rights Agreement, dated as of September 14, 2006, among Dynegy Acquisition, Inc. and Chevron U.S.A. Inc. (incorporated by
reference to Exhibit 4.3 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No. 1-15659).                                                                                                                              
|     | 
|4.39 |  | Registration Rights Agreement, dated as of September 14, 2006, among Dynegy Inc. and Chevron U.S.A. Inc. (incorporated by reference to
Exhibit 4.4 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No. 1-15659).                                                                                                                                           
|     | 
|4.40 |  | Lock-Up Agreement, dated as of September 14, 2006, by and among LSP Gen Investors, LP, LS Power Partners, LP, LS Power Associates, L.P.,
LS Power Equity Partners PIE I, LP, LS Power Equity Partners, L.P. and Chevron U.S.A. Inc. (incorporated by reference to Exhibit 4.5 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No.
1-15659).                
|     | 
|     |  | There have not been filed or incorporated as exhibits to this annual report, other debt instruments defining the rights of holders of our long-term debt, none of
which relates to authorized indebtedness that exceeds 10% of our consolidated assets. We hereby agree to furnish a copy of any such instrument not previously filed to the SEC upon request.                                 
|     | 
|10.1 |  | Dynegy Inc. 1998 U.K. Stock Option Plan (incorporated by reference to Exhibit 10.4 to the Annual Report on Form 10-K for the Fiscal Year
Ended December 31, 1998 of Dynegy Inc., File No. 1-11156).                                                                                                                                                                                         
|     | 
|10.2 |  | Dynegy Inc. Amended and Restated Employee Equity Option Plan (incorporated by reference to Exhibit 10.5 to the Annual Report on Form
10-K for the Fiscal Year Ended December 31, 1998 of Dynegy Inc., File No. 1-11156).                                                                                                                                                                    
|     | 
|10.3 |  | Dynegy Inc. 1999 Long Term Incentive Plan (incorporated by reference to Exhibit 10.6 to the Annual Report on Form 10-K for the Fiscal
Year Ended December 31, 1999 of Dynegy Inc., File No. 1-11156).                                                                                                                                                                                       
|     | 
|10.4 |  | Dynegy Inc. 2000 Long Term Incentive Plan (incorporated by reference to Exhibit 10.7 to the Annual Report on Form 10-K for the Fiscal
Year Ended December 31, 1999 of Dynegy Inc., File No. 1-11156).                                                                                                                                                                                       



78



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                                             
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.5  |  | Amendment to the Dynegy Inc. 2000 Long Term Incentive Plan effective January 1, 2006 (incorporated by reference to Exhibit 10.5 to
the Current Report on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                                                             
|      | 
|10.6  |  | Dynegy Inc. 2001 Non-Executive Stock Incentive Plan (incorporated by reference to Exhibit 4.5 to the Registration Statement on Form S-8
of Dynegy Inc., Registration No. 333-76080).                                                                                                     
|      | 
|10.7  |  | Dynegy Inc. 2002 Long Term Incentive Plan (incorporated by reference to Appendix A to the Definitive Proxy Statement on Schedule 14A of
Dynegy Inc., File No. 1-15659, filed with the SEC on April 9, 2002).                                                                             
|      | 
|10.8  |  | Amendment to the Dynegy Inc. 2002 Long Term Incentive Plan, effective January 1, 2006 (incorporated by reference to Exhibit 10.6 to the
Current Report on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                                                            
|      | 
|10.9  |  | Extant, Inc. Equity Compensation Plan (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-8 of Dynegy
Inc., Registration No. 333-47422).                                                                                                                  
|      | 
|10.10 |  | Employment Agreement, dated October 18, 2002, between Bruce A. Williamson and Dynegy Inc. (incorporated by reference to Exhibit 10.4 to
the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2002 of Dynegy Inc., File No. 1-15659).                                    
|      | 
|10.11 |  | First Amendment to October 18, 2002 Employment Agreement, dated August 17, 2005, between Bruce A. Williamson and Dynegy Inc.
(incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2005 of Dynegy Inc., File No. 1-15659). 
|      | 
|10.12 |  | Second Amendment to October 18, 2002 Employment Agreement, dated September 15, 2005, between Bruce A. Williamson and Dynegy Inc.
(incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2005, File No. 1-15659).             
|      | 
|10.13 |  | Third Amendment to October 18, 2002 Employment Agreement, dated as of March 16, 2006, between Dynegy Inc. and Bruce A. Williamson
(incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                
|      | 
|10.14 |  | Agreement Concerning Employment Agreement and Stock Options, dated as of March 16, 2006, between Dynegy Inc. and Bruce A. Williamson
(incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).             
|      | 
|10.15 |  | Non-Qualified Stock Option Award Agreement, dated as of March 16, 2006, between Dynegy Inc., all of its subsidiaries and Bruce A.
Williamson (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).     
|      | 
|10.16 |  | Form of Performance Award Agreement (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of Dynegy Inc. filed on
March 17, 2006, File No. 1-15659).                                                                                                              
|      | 
|10.17 |  | Form of Non-Qualified Stock Option Award Agreement (incorporated by reference to Exhibit 10.7 to the Current Report on Form 8-K of
Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                                                                                               
|      | 
|10.18 |  | Form of Restricted Stock Award Agreement (Managing Directors and Above) (incorporated by reference to Exhibit 10.8 to the Current Report
on Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                                                                          



79



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                              
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.19 |  | Form of Restricted Stock Award Agreement (Directors and Below) (incorporated by reference to Exhibit 10.9 to the Current Report on
Form 8-K of Dynegy Inc. filed on March 17, 2006, File No. 1-15659).                                                    
|      | 
|10.20 |  | Severance Agreement and Release, dated December 31, 2005, between Dynegy Inc. and Carol F. Graebner (incorporated by reference to
Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on January 6, 2006, File No. 1-15659).              
|      | 
|10.21 |  | Severance Agreement and Release, dated December 31, 2005, between Dynegy Inc. and R. Blake Young (incorporated by reference to Exhibit
10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on January 6, 2006, File No. 1-15659).                 
|      | 
|10.22 |  | Dynegy Inc. 401(k) Savings Plan, as amended and restated effective January 1, 2002 (incorporated by reference to Exhibit 10.1 to the
Registration Statement on Form S-8 of Dynegy Inc., Registration No. 383-76570).                                      
|      | 
|10.23 |  | First Amendment to the Dynegy Inc. 401(k) Savings Plan, effective February 11, 2002 (incorporated by reference to Exhibit 10.19 to
the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).          
|      | 
|10.24 |  | Second Amendment to the Dynegy Inc. 401(k) Savings Plan, effective January 1, 2002 (incorporated by reference to Exhibit 10.20 to the
Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).           
|      | 
|10.25 |  | Third Amendment to the Dynegy Inc. 401(k) Savings Plan, effective October 1, 2003 (incorporated by reference to Exhibit 10.21 to the
Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).            
|      | 
|10.26 |  | Amendment to the Dynegy Inc. 401(k) Savings Plan, effective January 1, 2004 (incorporated by reference to Exhibit 10.18 to the Annual
Report on Form 10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).                  
|      | 
|10.27 |  | Dynegy Inc. 401(k) Savings Plan Trust Agreement (incorporated by reference to Exhibit 10.2 to the Registration Statement on Form S-8 of
Dynegy Inc., Registration No. 333-76570).                                                                         
|      | 
|10.28 |  | Dynegy Inc. Deferred Compensation Plan (incorporated by reference to Exhibit 4.6 to the Registration Statement on Form S-8 of Dynegy
Inc., Registration No. 333-76080).                                                                                   
|      | 
|10.29 |  | Dynegy Inc. Deferred Compensation Plan Trust Agreement (incorporated by reference to Exhibit 4.7 to the Registration Statement on Form
S-8 of Dynegy Inc., Registration No. 333-76080).                                                                   
|      | 
|10.30 |  | Dynegy Inc. Short-Term Executive Stock Purchase Loan Program (incorporated by reference to Exhibit 10.19 to the Annual Report on Form
10-K for the Year Ended December 31, 2001 of Dynegy Inc., File No. 1-15659).                                        
|      | 
|10.31 |  | Dynegy Inc. Deferred Compensation Plan for Certain Directors (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form
10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                              
|      | 
|10.32 |  | First Amendment to the Dynegy Inc. Deferred Compensation Plan for Certain Directors, dated September 15, 2005 (incorporated by
reference to Exhibit 10.4 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2005, File No. 1-15659). 



80



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                       
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.33 |  | Second Amendment to the Dynegy Inc. Deferred Compensation Plan for Certain Directors, dated December 16, 2005 (incorporated by
reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on December 22, 2005, File No. 1-15659).           
|      | 
|10.34 |  | Dynegy Inc. Executive Severance Pay Plan, as amended and restated effective as of February 1, 2005 (incorporated by reference to Exhibit
99.3 to the Current Report on Form 8-K of Dynegy Inc. filed on June 28, 2005, File No. 1-15659).                          
|      | 
|10.35 |  | First Amendment to the Dynegy Inc. Executive Severance Pay Plan, dated September 15, 2005 (incorporated by reference to Exhibit 10.1 to
the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2005, File No. 1-15659).                              
|      | 
|10.36 |  | Second Amendment to the Dynegy Inc. Executive Severance Pay Plan, dated October 31, 2005 (incorporated by reference to Exhibit 10.3 to
the Current Report on Form 8-K of Dynegy Inc. filed on November 4, 2005, File No. 1-15659).                                 
|      | 
|10.37 |  | Second Supplement to the Dynegy Inc. Executive Severance Pay Plan, dated November 20, 2003 (incorporated by reference to Exhibit 99.4 to
the Current Report on Form 8-K of Dynegy Inc. filed on June 28, 2005, File No. 1-15659).                                  
|      | 
|10.38 |  | First Amendment to the Second Supplement to the Dynegy Inc. Executive Severance Pay Plan, dated June 22, 2005 (incorporated by
reference to Exhibit 99.5 to the Current Report on Form 8-K of Dynegy Inc. filed on June 28, 2005, File No. 1-15659).               
|      | 
|10.39 |  | Second Amendment to the Second Supplement to the Dynegy Inc. Executive Severance Pay Plan, dated September 15, 2005 (incorporated by
reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2005, File No. 1-15659).    
|      | 
|10.40 |  | Third Amendment to the Second Supplement to the Dynegy Inc. Executive Severance Pay Plan, dated October 31, 2005 (incorporated by
reference to Exhibit 10.4 to the Current Report on Form 8-K of Dynegy Inc. filed on November 4, 2005, File No. 1-15659).         
|      | 
|10.41 |  | Dynegy Inc. Mid-Term Incentive Performance Award Program (incorporated by reference to Exhibit 10.29 to the Annual Report on Form 10-K
for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).                                              
|      | 
|10.42 |  | Termination of the Dynegy Inc. Mid-Term Incentive Performance Award Program, effective January 1, 2006 (incorporated by reference
to Exhibit 10.35 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2005 of Dynegy Inc, File No. 1-15659). 
|      | 
|10.43 |  | Dynegy Inc. Incentive Compensation Plan, as amended and restated effective January 1, 2006 (incorporated by reference to Exhibit 10.36
to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2005 of Dynegy Inc. File No. 1-15659).             
|      | 
|10.44 |  | Dynegy Northeast Generation, Inc. Savings Incentive Plan (incorporated by reference to Exhibit 10.1 to the Registration Statement on
Form S-8 of Dynegy Inc., Registration No. 333-111985).                                                                        
|      | 
|10.45 |  | Amendment to the Dynegy Northeast Generation, Inc. Savings Incentive Plan, effective January 1, 2004 (incorporated by reference to
Exhibit 10.31 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1-15659).  



81



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.46 |  | Dynegy Inc. Severance Pay Plan, as amended and restated effective February 1, 2005 (incorporated by reference to Exhibit 99.1 to
the Current Report on Form 8-K of Dynegy Inc. filed on June 28, 2005, File No. 1-15659).                                                                                                                                                                                                                                                 
|      | 
|10.47 |  | First Amendment to the Dynegy Inc. Severance Pay Plan, dated October 31, 2005 (incorporated by reference to Exhibit 10.1 to the Current
Report on Form 8-K of Dynegy Inc. filed on November 4, 2005, File No. 1-15659).                                                                                                                                                                                                                                                   
|      | 
|10.48 |  | Second Amendment to the Dynegy Inc. Severance Pay Plan, dated December 14, 2005 (incorporated by reference to Exhibit 10.41 to the
Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2005 of Dynegy Inc. File No. 1-15659).                                                                                                                                                                                                                               
|      | 
|10.49 |  | First Supplemental Plan to the Dynegy Inc. Severance Pay Plan, dated June 22, 2005 (incorporated by reference to Exhibit 99.2 to the
Current Report on Form 8-K of Dynegy Inc. filed on June 28, 2005, File No. 1-15659).                                                                                                                                                                                                                                                 
|      | 
|10.50 |  | First Amendment to the First Supplemental Plan to the Dynegy Inc. Severance Pay Plan, dated October 31, 2005 (incorporated by reference
to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on November 4, 2005, File No. 1-15659).                                                                                                                                                                                                                    
|      | 
|10.51 |  | Fourth Amended and Restated Credit Agreement, dated as of April 19, 2006, among Dynegy Holdings Inc., as borrower, Dynegy Inc., as
parent guarantor, the other guarantors party thereto, the lenders party thereto and various other parties thereto (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on April 20, 2006, File No.
1-15659).                                                                                
|      | 
|10.52 |  | Amendment No. 1, dated as of May 26, 2006, to the Fourth Amended and Restated Credit Agreement, dated as of April 19, 2006, among Dynegy
Holdings Inc., as borrower, Dynegy Inc., as parent guarantor, the other guarantors party thereto, the lenders party thereto and the various other parties thereto (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy
Inc. filed on June 1, 2006, File No. 1-15659).                            
|      | 
|10.53 |  | Amendment No. 2, dated as of July 11, 2006, to the Fourth Amended and Restated Credit Agreement, dated as of April 19, 2006, among
Dynegy Holdings Inc., as borrower, Dynegy Inc., as parent guarantor, the other guarantors party thereto, the lenders party thereto and the various other parties thereto (incorporated by reference to Exhibit 10.5 to the Quarterly Report on Form 10-Q
for the Quarterly Period Ended June 30, 2006 of Dynegy Inc. , File No. 1-15659).
|      | 
|10.54 |  | Shared Security Agreement, dated April 1, 2003, among Dynegy Holdings, Inc., various grantors named therein, Wilmington Trust Company,
as corporate trustee, and John M. Beeson, Jr., as individual trustee (incorporated by reference to Exhibit 10.32 to the Annual Report on Form 10-K for the Year Ended December 31, 2002 of Dynegy Inc., File No. 1-15659).                                                                                                           
|      | 
|10.55 |  | Non-Shared Security Agreement, dated April 1, 2003, among Dynegy Inc., various grantors named therein and Bank One, N.A. as collateral
agent (incorporated by reference to Exhibit 10.33 to the Annual Report on Form 10-K for the Year Ended December 31, 2002 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                          
|      | 
|10.56 |  | Collateral Trust and Intercreditor Agreement, dated as of April 1, 2003, among Dynegy Holdings Inc., various grantors named therein,
Wilmington Trust Company, as corporate trustee, and John M. Beeson, Jr., as individual trustee (incorporated by reference to Exhibit 10.34 to the Annual Report on Form 10-K for the Year Ended December 31, 2002 of Dynegy Inc., File No.
1-15659).                                                                                   



82



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.57 |  | Amendment No. 1 to Collateral Trust and Intercreditor Agreement, dated as of May 28, 2004, among Dynegy Holdings Inc., various
grantors named therein, JPMorgan Chase Bank, as collateral agent, Wilmington Trust Company, as corporate trustee, and John M. Beeson, Jr., as individual trustee (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the
Quarterly Period Ended June 30, 2004 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                           
|      | 
|10.58 |  | Intercreditor Agreement, dated August 11, 2003, among Dynegy Holdings Inc., various grantors named therein, Wilmington Trust Company, as
corporate trustee, John M. Beeson, Jr., as individual trustee, Bank One, NA, as collateral agent, and Wells Fargo Bank Minnesota, N.A., as collateral trustee (incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form 10-Q for the
Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                    
|      | 
|10.59 |  | Second Lien Shared Security Agreement, dated August 11, 2003, among Dynegy Holdings Inc., various grantors named therein and Wells Fargo
Bank Minnesota, N.A., as collateral trustee (incorporated by reference to Exhibit 10.7 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                      
|      | 
|10.60 |  | Second Lien Shared Security Agreement Supplement, dated as of August 24, 2005, by Dynegy Midstream Holdings, Inc., Dynegy Storage
Technology and Services, Inc. and Dynegy Gas Transportation, Inc. in favor of Wells Fargo Bank, N.A., as collateral trustee (supplementing the Second Lien Shared Security Agreement dated August 11, 2003 among Dynegy Holdings Inc., Dynegy Inc., as a
grantor, the other grantors named therein and Wells Fargo Bank Minnesota, N.A., as collateral trustee) (incorporated by reference to Exhibit 10.12 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2006 of Dynegy Inc., File No.
1-15659).
|      | 
|10.61 |  | Second Lien Non-Shared Security Agreement, dated August 11, 2003, among Dynegy Inc., various grantors named therein and Wells Fargo Bank
Minnesota, N.A., as collateral trustee (incorporated by reference to Exhibit 10.8 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                           
|      | 
|10.62 |  | Purchase Agreement, dated August 1, 2003, among Dynegy Inc., Dynegy Holdings Inc. and the initial purchasers named therein
(incorporated by reference to Exhibit 10.9 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                
|      | 
|10.63 |  | Purchase Agreement, dated August 1, 2003, among Dynegy Holdings Inc., the guarantors named therein and the initial purchasers named
therein (incorporated by reference to Exhibit 10.10 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended June 30, 2003 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                              
|      | 
|10.64 |  | Purchase Agreement, dated September 30, 2003, among Dynegy Holdings Inc., the guarantors named therein and the initial purchasers named
therein (incorporated by reference to Exhibit 99.2 to the Current Report on Form 8-K of Dynegy Inc. filed on October 15, 2003, File No. 1-15659).                                                                                                                                                                                                                                                                                                                                                                 
|      | 
|10.65 |  | Purchase Agreement, dated as of March 29, 2006, for the sale of $750,000,000 aggregate principal amount of the 8.375% Senior Unsecured
Notes due 2016 of Dynegy Holdings Inc. among Dynegy Holdings Inc. and the several initial purchasers named therein (incorporated by reference to Exhibit 10.11 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2006 of Dynegy Inc.,
File No. 1-15659).                                                                                                                                                                                                                                        
|      | 
|10.66 |  | Escrow Agreement, dated as of September 30, 2004, among Illinova Corporation, Ameren Corporation and JPMorgan Chase Bank, as escrow
agent (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 2004 of Dynegy Inc., File No. 1-15659).                                                                                                                                                                                                                                                                                                                                            



83



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.67 |  | Stock Purchase Agreement, dated as of November 1, 2004, among Dynegy New York Holdings Inc., Exelon SHC, Inc., Exelon New England
Power Marketing, L.P. and ExRes SHC, Inc. (incorporated by reference to Exhibit 10.48 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc. File No. 1-15659)                                                                                                                         
|      | 
|10.68 |  | Amendment to Stock Purchase Agreement (Special Payroll Payment), dated as of January 28, 2005, among Dynegy New York Holdings Inc.,
Exelon SHC, Inc., Exelon New England Power Marketing, L.P. and ExRes SHC, Inc. (incorporated by reference to Exhibit 10.49 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc. File No.
1-15659)                                                                                  
|      | 
|10.69 |  | Amendment to Stock Purchase Agreement, dated as of January 31, 2005, among Dynegy New York Holdings Inc., Exelon SHC, Inc., Exelon New
England Power Marketing, L.P. and ExRes SHC, Inc. (incorporated by reference to Exhibit 10.50 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc, File No. 1-15659).                                                                                                           
|      | 
|10.70 |  | Amendment to Stock Purchase Agreement (Luz Sale), dated as of January 31, 2005, among Dynegy New York Holdings Inc., Exelon SHC, Inc.,
Exelon New England Power Marketing, L.P. and ExRes SHC, Inc. (incorporated by reference to Exhibit 10.51 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc, File No. 1-15659).                                                                                                
|      | 
|10.71 |  | Tenth Amendment to Amended and Restated Base Gas Sales Agreement, dated as of June 29, 2001, by and between Enron North America Corp.
and Sithe/Independence Power Partners, L.P. (incorporated by reference to Exhibit 10.52 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc. File No. 1-15659).                                                                                                                  
|      | 
|10.72 |  | Assignment and Assumption Agreement, dated as of November 17, 2004, between Dynegy Power Marketing, Inc. and Constellation Energy
Commodities Group, Inc. (incorporated by reference to Exhibit 10.54 to the Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2004 of Dynegy Inc, File No. 1-15659).                                                                                                                                          
|      | 
|10.73 |  | Partnership Interest Purchase Agreement, dated as of August 2, 2005, among Dynegy Inc. Dynegy Holdings Inc., Dynegy Midstream
Holdings, Inc., and Dynegy Midstream G.P., Inc. as Sellers and Targa Resources, Inc., Targa Resources Partners OLP LP, and Targa Midstream GP, LLC as Buyers (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the
Quarterly Period Ended September 30, 2005 of Dynegy Inc., File No. 1-15659).
|      | 
|10.74 |  | Steam and Electric Power Sales Agreement, dated as of September 6, 2005, between Cogen Lyondell, Inc. and Lyondell Chemical Company
(incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                                                       
|      | 
|10.75 |  | Services Agreement for CLI Facility, dated as of September 6, 2005, between Cogen Lyondell, Inc. and Lyondell Chemical Company
(incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                                                            
|      | 
|10.76 |  | Amended and Restated Lease and Easement Agreement, dated as of September 6, 2005, between Cogen Lyondell, Inc. and Lyondell Chemical
Company (incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                                              



84



---

##### Table of Contents

##### Index to Financial Statements

|      |  |                                                                                                                                                                                                                                                                                                                                                                               
|----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.77 |  | Guaranty Agreement, dated as of September 6, 2005, by Dynegy Holdings Inc. on behalf of Cogen Lyondell, Inc. in favor of
Lyondell Chemical Company (incorporated by reference to Exhibit 10.5 to the Quarterly Report on Form 10-Q for the Quarterly Period Ended September 30, 2005 of Dynegy Inc., File No. 1-15659).                                                      
|      | 
|10.78 |  | Termination Agreement and Release, dated as of December 23, 2005, between Quachita Power, LLC and Dynegy Power Marketing, Inc.
(incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on December 28, 2005, File No. 1-15659).                                                                                                    
|      | 
|10.79 |  | Purchase Agreement (Rocky Road Power), dated December 27, 2005, between NRG Rocky Road LLC, NRG Energy, Inc., Termo Santander Holding,
L.L.C. and Dynegy Inc. (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on December 28, 2005, File No. 1-15659).                                                                     
|      | 
|10.80 |  | Purchase Agreement (West Coast Power), dated December 27, 2005, between NRG West Coast LLC, NRG Energy, Inc., DPC II Inc. and Dynegy
Inc. (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on December 28, 2005, File No. 1-15659).                                                                                         
|      | 
|10.81 |  | Stipulation of Settlement, dated May 2, 2005, (Shareholder Class Action Litigation) (incorporated by reference to Exhibit 10.2 to the
Quarterly Report on Form 10-Q for the Quarterly Period Ended March 31, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                         
|      | 
|10.82 |  | Stipulation of Settlement, dated April 29, 2005, (Shareholder Derivative Litigation) (incorporated by reference to Exhibit 10.2 to the
Quarterly Report on Form 10-Q for the Quarterly Period Ended March 31, 2005 of Dynegy Inc., File No. 1-15659).                                                                                                                        
|      | 
|10.83 |  | Baldwin Consent Decree, approved May 27, 2005 (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K of Dynegy
Inc. filed on May 31, 2005, File No. 1-15659).                                                                                                                                                                                          
|      | 
|10.84 |  | Director Compensation Summary (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K of Dynegy Inc. filed on May
24, 2005, File No. 1-15659).                                                                                                                                                                                                        
|      | 
|10.85 |  | Purchase Agreement, dated as of May 21, 2006, by and between Dynegy Inc. and Rockingham Power, L.L.C., as sellers, and Duke Power
Company LLC d/b/a Duke Energy Carolinas, LLC, as purchaser (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on May 25, 2006, File No. 1-15659).                                           
|      | 
|10.86 |  | Preferred Stock Redemption Agreement, dated as of May 22, 2006, by and between Dynegy Inc. and Chevron U.S.A. Inc. (incorporated by
reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on May 25, 2006, File No. 1-15659).                                                                                                                     
|      | 
|10.87 |  | Exchange Agreement, dated as of July 21, 2006, by and among Dynegy Holdings Inc., RCP Debt, LLC and RCMF Debt, LLC (incorporated by
reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on July 24, 2006, File No. 1-15659).                                                                                                                    
|      | 
|10.88 |  | Voting Agreement, dated as of September 14, 2006, by and among LSP Gen Investors, LP, LS Power Partners LP, LS Power Associates, L.P.,
LS Power Equity Partners PIE I, LP, LS Power Equity Partners, L.P. and Chevron U.S.A. Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No.
1-15659).



85



---

##### Table of Contents

##### Index to Financial Statements

|       |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.89  |  | Voting Agreement, dated as of September 14, 2006, by and among LS Power Associates, L.P., LSP Gen Investors, LP, LS Power Equity
Partners PIE I, LP, LS Power Equity Partners, L.P., LS Power Partners, LP and Bruce A. Williamson, Stephen A. Furbacher, Holli C. Nichols, Lynn A. Lednicky and J. Kevin Blodgett (incorporated by reference to Exhibit 10.2 to the Current Report on
Form 8-K of Dynegy Inc. filed on September 19, 2006, File No. 1-15659).
|       | 
|10.90  |  | Corporate Opportunity Agreement, dated as of September 14, 2006, between Dynegy Acquisition, Inc. and LS Power Development, LLC
(incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on September 19, 2006, File No. 1-15659).                                                                                                                                                                                   
|       | 
|10.91  |  | BGS-FP Supplier Forward Contract dated September 20, 2006 (Term through May 31, 2008) by and between Dynegy Power Marketing, Inc.,
Central Illinois Light Company d/b/a AmerenCILCO, Central Illinois Public Service Company d/b/a AmerenCIPS and Illinois Power Company d/b/a AmerenIP (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on
September 25, 2006, File No. 1-15659).                           
|       | 
|10.92  |  | BGS-FP Supplier Forward Contract dated September 20, 2006 (Term through May 31, 2009) by and between Dynegy Power Marketing, Inc.,
Central Illinois Light Company d/b/a AmerenCILCO, Central Illinois Public Service Company d/b/a AmerenCIPS and Illinois Power Company d/b/a AmerenIP (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on
September 25, 2006, File No. 1-15659).                           
|       | 
|10.93  |  | Asset Purchase Agreement, dated January 31, 2007, by and between Dynegy Holdings Inc., Calcasieu Power, LLC and Entergy Gulf States,
Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on February 2, 2007, File No. 1-15659).                                                                                                                                                                           
|       | 
|14.1   |  | Dynegy Inc. Code of Ethics for Senior Financial Professionals (incorporated by reference to Exhibit 14.1 to the Annual Report on Form
10-K for the Fiscal Year Ended December 31, 2003 of Dynegy Inc., File No. 1- 15659).                                                                                                                                                                                                                                    
|       | 
|**23.1 |  | Consent of PricewaterhouseCoopers LLP.                                                                                                                                                                                                                                                                                                                                                                                                                        
|       | 
|**23.2 |  | Consent of PricewaterhouseCoopers LLP (West Coast Power LLC).                                                                                                                                                                                                                                                                                                                                                                                                 
|       | 
|**31.1 |  | Chief Executive Officer Certification Pursuant to Rule 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.                                                                                                                                                                                                                                                                                                         
|       | 
|**31.2 |  | Chief Financial Officer Certification Pursuant to Rule 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.                                                                                                                                                                                                                                                                                                         
|       | 
|32.1  |  | Chief Executive Officer Certification Pursuant to 18 United States Code Section 1350, As Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                   
|       | 
|32.2  |  | Chief Financial Officer Certification Pursuant to 18 United States Code Section 1350, As Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                   

---

|** | Filed herewith
|-- | --------------

| | Pursuant to Securities and Exchange Commission Release No. 33-8238, this certification will be treated as accompanying this report and not filed as part
of such report for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liability of Section 18 of the Exchange Act, and this certification will not be deemed to be
incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



86



---

##### Table of Contents

##### Index to Financial Statements

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, the thereunto duly authorized.



|                     |  |     |  |                                            
|-------------------- |  | --- |  | -------------------------------------------
|                     |  |     |  | DYNEGY HOLDINGS INC.                       
|                     |  |    
|Date: March 16, 2007 |  | By: |  | /s/ BRUCE A. WILLIAMSON                    
|                     |  |     |  | Bruce A. Williamson Chief Executive Officer

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



|                                            |  |                                                                                              |  |               
|------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | --------------
|/s/ BRUCE A. WILLIAMSON Bruce A. Williamson |  | Chief Executive Officer (Principal Executive Officer)                                        |  | March 16, 2007
|                                            |  |                                                                                             
|/s/ HOLLI C. NICHOLS Holli C. Nichols       |  | Executive Vice President, Chief Financial Officer and Director (Principal Financial Officer) |  | March 16, 2007
|                                            |  |                                                                                             
|/s/ CAROLYN J. STONE Carolyn J. Stone       |  | Senior Vice President and Controller (Principal Accounting Officer)                          |  | March 16, 2007
|                                            |  |                                                                                              |  |               
|/s/ J. KEVIN BLODGETT J. Kevin Blodgett     |  | Director                                                                                     |  | March 16, 2007



87



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                |  |     
|--------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                |  | Page
|                                                                                                                | 
|Consolidated Financial Statements                                                                               |  |     
|Report of Independent Registered Public Accounting Firm                                                         |  | F-2 
|Consolidated Balance Sheets as of December 31, 2006 and 2005                                                    |  | F-3 
|Consolidated Statements of Operations for the years ended December 31, 2006, 2005 and 2004                      |  | F-4 
|Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004                      |  | F-5 
|Consolidated Statements of Changes in Stockholders Equity for the years ended December 31, 2006, 2005 and 2004 |  | F-6 
|Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2006, 2005 and 2004     |  | F-7 
|Notes to Consolidated Financial Statements                                                                      |  | F-8 
|                                                                                                                | 
|Financial Statement Schedule                                                                                    |  |     
|Schedule II  Valuation and Qualifying Accounts                                                                 |  | F-57
|West Coast Power LLC Consolidated Financial Statements*                                                         |  | F-58

---

|* | West Coast Powers consolidated financial statements are included herein pursuant to Rule 3-09 of Regulation S-X.
|- | -----------------------------------------------------------------------------------------------------------------



F-1



---

##### Table of Contents

##### Index to Financial Statements

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholder of Dynegy Holdings Inc.:

In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of
Dynegy Holdings Inc. and its subsidiaries at December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2006 in conformity with accounting principles
generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in conjunction
with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and
financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (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, 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.

As discussed in Note 15, the Company is the subject of substantial litigation. The Companys ongoing liquidity, financial position and operating results may be
adversely impacted by the nature, timing and amount of the resolution of such litigation. The consolidated financial statements do not include any adjustments, beyond existing accruals applicable under Statement of Financial Accounting Standards
No. 5, Accounting for Contingencies, that might result from the ultimate resolution of such matters.

/s/ PricewaterhouseCoopers LLP

Houston, Texas

March 16, 2007



F-2



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

CONSOLIDATED BALANCE SHEETS

(in millions)



|                                                                                                              |  |                  |        |   |                  |   |        |  
|------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                                                                                                              |  | December 31,2006 |        |   | December 31,2005 |  
|ASSETS                                                                                                        |  |                  |        |   |                  |   |        |  
|Current Assets                                                                                                |  |                  |        |   |                  |   |        |  
|Cash and cash equivalents                                                                                     |  | $                | 207    |   |                  | $ | 1,301  |  
|Restricted cash                                                                                               |  |                  | 200    |   |                  |   | 335    |  
|Accounts receivable, net of allowance for doubtful accounts of $46 and $101, respectively                     |  |                  | 251    |   |                  |   | 598    |  
|Accounts receivable, affiliates                                                                               |  |                  | 36     |   |                  |   | 61     |  
|Inventory                                                                                                     |  |                  | 187    |   |                  |   | 203    |  
|Assets from risk-management activities                                                                        |  |                  | 795    |   |                  |   | 667    |  
|Deferred income taxes                                                                                         |  |                  | 65     |   |                  |   | 24     |  
|Prepayments and other current assets                                                                          |  |                  | 42     |   |                  |   | 149    |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Current Assets                                                                                          |  |                  | 1,783  |   |                  |   | 3,338  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Property, Plant and Equipment                                                                                 |  |                  | 6,112  |   |                  |   | 6,160  |  
|Accumulated depreciation                                                                                      |  |                  | (1,498 | ) |                  |   | (1,181 | )
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Property, Plant and Equipment, Net                                                                            |  |                  | 4, 614 |   |                  |   | 4,979  |  
|Other Assets                                                                                                  |  |                  |        |   |                  |   |        |  
|Unconsolidated investments                                                                                    |  |                  |       |   |                  |   | 267    |  
|Assets from risk-management activities                                                                        |  |                  | 29     |   |                  |   | 197    |  
|Intangible assets                                                                                             |  |                  | 13     |   |                  |   |       |  
|Long-term note receivable, affiliate                                                                          |  |                  | 292    |   |                  |   |       |  
|Long-term accounts receivable, affiliate                                                                      |  |                  | 769    |   |                  |   | 675    |  
|Deferred income taxes                                                                                         |  |                  | 12     |   |                  |   | 3      |  
|Other long-term assets                                                                                        |  |                  | 118    |   |                  |   | 160    |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Assets                                                                                                  |  | $                | 7,630  |   |                  | $ | 9,619  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                          |  |                  |        |   |                  |   |        |  
|Current Liabilities                                                                                           |  |                  |        |   |                  |   |        |  
|Accounts payable                                                                                              |  | $                | 169    |   |                  | $ | 501    |  
|Accounts payable, affiliates                                                                                  |  |                  |       |   |                  |   | 45     |  
|Accrued interest                                                                                              |  |                  | 46     |   |                  |   | 112    |  
|Accrued liabilities and other current liabilities                                                             |  |                  | 222    |   |                  |   | 616    |  
|Liabilities from risk-management activities                                                                   |  |                  | 736    |   |                  |   | 700    |  
|Note payable to affiliate                                                                                     |  |                  |       |   |                  |   | 120    |  
|Notes payable and current portion of long-term debt                                                           |  |                  | 2      |   |                  |   | 29     |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Current Liabilities                                                                                     |  |                  | 1,175  |   |                  |   | 2,123  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Long-term debt                                                                                                |  |                  | 2,576  |   |                  |   | 3,087  |  
|Long-term debt to affiliates                                                                                  |  |                  | 200    |   |                  |   | 200    |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Long-Term Debt                                                                                                |  |                  | 2,776  |   |                  |   | 3,287  |  
|Other Liabilities                                                                                             |  |                  |        |   |                  |   |        |  
|Liabilities from risk-management activities                                                                   |  |                  | 74     |   |                  |   | 295    |  
|Deferred income taxes                                                                                         |  |                  | 244    |   |                  |   | 245    |  
|Other long-term liabilities                                                                                   |  |                  | 329    |   |                  |   | 340    |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Liabilities                                                                                             |  |                  | 4,598  |   |                  |   | 6,290  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Commitments and Contingencies (Note 15)                                                                       |  |                  |        |   |                  |   |        |  
|Stockholders Equity                                                                                          |  |                  |        |   |                  |   |        |  
|Capital Stock, $1 par value, 1,000 shares authorized at December 31, 2006 and December 31, 2005, respectively |  |                  |       |   |                  |   |       |  
|Additional paid-in capital                                                                                    |  |                  | 2,362  |   |                  |   | 2,412  |  
|Accumulated other comprehensive income, net of tax                                                            |  |                  | 67     |   |                  |   | 4      |  
|Accumulated deficit                                                                                           |  |                  | (429   | ) |                  |   | (119   | )
|Stockholders equity                                                                                          |  |                  | 1,032  |   |                  |   | 1,032  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Stockholders Equity                                                                                    |  |                  | 3,032  |   |                  |   | 3,329  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  
|Total Liabilities and Stockholders Equity                                                                    |  | $                | 7,630  |   |                  | $ | 9,619  |  
|                                                                                                              |  |                  |        |   |                  |   |        |  

See the notes to the consolidated financial statements



F-3



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions)



|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|-------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                                                     |  | Year Ended December 31, |       
|                                                                                                                     |  | 2006                    |        |   | 2005 |   |        | 2004 | 
|Revenues                                                                                                             |  | $                       | 1,678  |   |      | $ | 1,989  |      |  | $ | 1,649  |  
|Cost of sales, exclusive of depreciation shown separately below                                                      |  |                         | (1,157 | ) |      |   | (1,936 | )    |  |   | (1,352 | )
|Depreciation and amortization expense                                                                                |  |                         | (217   | ) |      |   | (209   | )    |  |   | (224   | )
|Impairment and other charges                                                                                         |  |                         | (155   | ) |      |   | (40    | )    |  |   | (24    | )
|Gain (loss) on sale of assets, net                                                                                   |  |                         | 3      |   |      |   | (1     | )    |  |   |       |  
|General and administrative expenses                                                                                  |  |                         | (193   | ) |      |   | (365   | )    |  |   | (285   | )
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|Operating loss                                                                                                       |  |                         | (41    | ) |      |   | (562   | )    |  |   | (236   | )
|Earnings (losses) from unconsolidated investments                                                                    |  |                         | (1     | ) |      |   |       |      |  |   | 116    |  
|Interest expense                                                                                                     |  |                         | (288   | ) |      |   | (320   | )    |  |   | (332   | )
|Debt conversion costs                                                                                                |  |                         | (204   | ) |      |   |       |      |  |   |       |  
|Other income and expense, net                                                                                        |  |                         | 57     |   |      |   | 10     |      |  |   | 8      |  
|Minority interest expense                                                                                            |  |                         |       |   |      |   |       |      |  |   | (3     | )
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|Loss from continuing operations before income taxes                                                                  |  |                         | (477   | ) |      |   | (872   | )    |  |   | (447   | )
|Income tax benefit                                                                                                   |  |                         | 142    |   |      |   | 288    |      |  |   | 180    |  
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|Loss from continuing operations                                                                                      |  |                         | (335   | ) |      |   | (584   | )    |  |   | (267   | )
|Income from discontinued operations, net of tax expense of $4, $439 and $110, respectively (Note 4)                  |  |                         | 25     |   |      |   | 817    |      |  |   | 163    |  
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|Income (loss) before cumulative effect of change in accounting principles                                            |  |                         | (310   | ) |      |   | 233    |      |  |   | (104   | )
|Cumulative effect of change in accounting principles, net of tax benefit of zero, $2 and zero, respectively (Note 2) |  |                         |       |   |      |   | (5     | )    |  |   |       |  
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  
|Net income (loss)                                                                                                    |  |                         | (310   | ) |      |   | 228    |      |  |   | (104   | )
|                                                                                                                     |  |                         |        |   |      |   |        |      |  |   |        |  

See the notes to the consolidated financial statements



F-4



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)



|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|---------------------------------------------------------------------------------------------- |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ---- | -
|                                                                                               |  | Year Ended December 31, |       
|                                                                                               |  | 2006                    |        |   | 2005 |   |        | 2004 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                          |  |                         |        |   |      |   |        |      |  |   |      |  
|Net income (loss)                                                                              |  | $                       | (310   | ) |      | $ | 228    |      |  | $ | (104 | )
|Adjustments to reconcile income (loss) to net cash flows from operating activities:            |  |                         |        |   |      |   |        |      |  |   |      |  
|Depreciation and amortization                                                                  |  |                         | 256    |   |      |   | 272    |      |  |   | 344  |  
|Impairment and other charges                                                                   |  |                         | 155    |   |      |   | 40     |      |  |   | 29   |  
|Losses from unconsolidated investments, net of cash distributions                              |  |                         | 1      |   |      |   | 70     |      |  |   | 11   |  
|Risk-management activities                                                                     |  |                         | (66    | ) |      |   | 4      |      |  |   | (50  | )
|Gain on sale of assets, net                                                                    |  |                         | (5     | ) |      |   | (1,096 | )    |  |   | (69  | )
|Deferred taxes                                                                                 |  |                         | (138   | ) |      |   | 123    |      |  |   | (77  | )
|Cumulative effect of change in accounting principles (Note 2)                                  |  |                         |       |   |      |   | 5      |      |  |   |     |  
|Reserve for doubtful accounts                                                                  |  |                         | (35    | ) |      |   | (1     | )    |  |   | (7   | )
|Liability associated with natural gas transportation contracts (Note 4)                        |  |                         |       |   |      |   |       |      |  |   | (148 | )
|Legal and settlement charges                                                                   |  |                         | (2     | ) |      |   | 38     |      |  |   | 104  |  
|Sterlington toll settlement charge (Note 4)                                                    |  |                         |       |   |      |   | 364    |      |  |   |     |  
|Debt conversion costs                                                                          |  |                         | 204    |   |      |   |       |      |  |   |     |  
|Other                                                                                          |  |                         | 25     |   |      |   | (35    | )    |  |   | (55  | )
|Changes in working capital:                                                                    |  |                         |        |   |      |   |        |      |  |   |      |  
|Accounts receivable                                                                            |  |                         | 385    |   |      |   | (144   | )    |  |   | (8   | )
|Inventory                                                                                      |  |                         | 7      |   |      |   | (91    | )    |  |   | (24  | )
|Prepayments and other assets                                                                   |  |                         | 102    |   |      |   | 151    |      |  |   | (114 | )
|Accounts payable and accrued liabilities                                                       |  |                         | (851   | ) |      |   | 3      |      |  |   | 5    |  
|Changes in non-current assets                                                                  |  |                         | 11     |   |      |   | (15    | )    |  |   | (33  | )
|Changes in non-current liabilities                                                             |  |                         | 3      |   |      |   | 24     |      |  |   | 36   |  
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|Net cash used in operating activities                                                          |  |                         | (258   | ) |      |   | (60    | )    |  |   | (160 | )
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                          |  |                         |        |   |      |   |        |      |  |   |      |  
|Capital expenditures                                                                           |  |                         | (153   | ) |      |   | (193   | )    |  |   | (219 | )
|Proceeds from asset sales, net                                                                 |  |                         | 224    |   |      |   | 2,393  |      |  |   | 246  |  
|Proceeds from exchange of unconsolidated investments, net of cash acquired (Note 3 and Note 4) |  |                         | 165    |   |      |   |       |      |  |   |     |  
|(Increase) decrease in restricted cash                                                         |  |                         | 135    |   |      |   | (335   | )    |  |   |     |  
|Affiliate transactions                                                                         |  |                         | 2      |   |      |   | (53    | )    |  |   | (238 | )
|Other investing, net                                                                           |  |                         | 8      |   |      |   | 4      |      |  |   |     |  
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|Net cash provided by (used in) investing activities                                            |  |                         | 381    |   |      |   | 1,816  |      |  |   | (211 | )
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                          |  |                         |        |   |      |   |        |      |  |   |      |  
|Net proceeds from long-term borrowings                                                         |  |                         | 1,071  |   |      |   | 600    |      |  |   | 581  |  
|Repayments of borrowings                                                                       |  |                         | (1,912 | ) |      |   | (1,398 | )    |  |   | (267 | )
|Borrowings from affiliate, net                                                                 |  |                         | (120   | ) |      |   | 120    |      |  |   |     |  
|Debt conversion costs                                                                          |  |                         | (204   | ) |      |   |       |      |  |   |     |  
|Dividends to affiliates                                                                        |  |                         | (50    | ) |      |   |        |      |  |   |      |  
|Other financing, net                                                                           |  |                         | (2     | ) |      |   | (22    | )    |  |   | (25  | )
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|Net cash provided by (used in) financing activities                                            |  |                         | (1,217 | ) |      |   | (700   | )    |  |   | 289  |  
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|Effect of exchange rate changes on cash                                                        |  |                         |       |   |      |   |       |      |  |   | (1   | )
|Net increase (decrease) in cash and cash equivalents                                           |  |                         | (1,094 | ) |      |   | 1,056  |      |  |   | (83  | )
|Cash and cash equivalents, beginning of period                                                 |  |                         | 1,301  |   |      |   | 245    |      |  |   | 328  |  
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  
|Cash and cash equivalents, end of period                                                       |  | $                       | 207    |   |      | $ | 1,301  |      |  | $ | 245  |  
|                                                                                               |  |                         |        |   |      |   |        |      |  |   |      |  

See the notes to the consolidated financial statements



F-5



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

(in millions)



|                                                                      |  |                          |       |   |                                            |   |     |                    |  |   |                     |   |       |   |       |  |   |       |  
|--------------------------------------------------------------------- |  | ------------------------ | ----- | - | ------------------------------------------ | - | --- | ------------------ |  | - | ------------------- | - | ----- | - | ----- |  | - | ----- | -
|                                                                      |  | AdditionalPaid-InCapital |       |   | AccumulatedOtherComprehensiveIncome (Loss) |   |     | AccumulatedDeficit |  |   | StockholdersEquity |   | Total |  
|December 31, 2003                                                     |  | $                        | 2,419 |   |                                            | $ | 33  |                    |  | $ | (243                | ) |       | $ | 1,032 |  | $ | 3,241 |  
|Net loss                                                              |  |                          |      |   |                                            |   |    |                    |  |   | (104                | ) |       |   |      |  |   | (104  | )
|Other comprehensive loss, net of tax                                  |  |                          |      |   |                                            |   | (46 | )                  |  |   |                    |   |       |   |      |  |   | (46   | )
|Options exercised                                                     |  |                          | (6    | ) |                                            |   |    |                    |  |   |                    |   |       |   |      |  |   | (6    | )
|                                                                      |  |                          |       |   |                                            |   |     |                    |  |   |                     |   |       |   |       |  |   |       |  
|December 31, 2004                                                     |  | $                        | 2,413 |   |                                            | $ | (13 | )                  |  | $ | (347                | ) |       | $ | 1,032 |  | $ | 3,085 |  
|Net income                                                            |  |                          |      |   |                                            |   |    |                    |  |   | 228                 |   |       |   |      |  |   | 228   |  
|Other comprehensive income, net of tax                                |  |                          |      |   |                                            |   | 17  |                    |  |   |                    |   |       |   |      |  |   | 17    |  
|Options exercised                                                     |  |                          | (1    | ) |                                            |   |    |                    |  |   |                    |   |       |   |      |  |   | (1    | )
|                                                                      |  |                          |       |   |                                            |   |     |                    |  |   |                     |   |       |   |       |  |   |       |  
|December 31, 2005                                                     |  | $                        | 2,412 |   |                                            | $ | 4   |                    |  | $ | (119                | ) |       | $ | 1,032 |  | $ | 3,329 |  
|Net loss                                                              |  |                          |      |   |                                            |   |    |                    |  |   | (310                | ) |       |   |      |  |   | (310  | )
|Other comprehensive income, net of tax                                |  |                          |      |   |                                            |   | 98  |                    |  |   |                    |   |       |   |      |  |   | 98    |  
|Adjustment to initially apply SFAS No. 158, net of tax benefit of $21 |  |                          |      |   |                                            |   | (35 | )                  |  |   |                    |   |       |   |      |  |   | (35   | )
|Dividends to affiliates                                               |  |                          | (50   | ) |                                            |   |    |                    |  |   |                    |   |       |   |      |  |   | (50   | )
|                                                                      |  |                          |       |   |                                            |   |     |                    |  |   |                     |   |       |   |       |  |   |       |  
|December 31, 2006                                                     |  | $                        | 2,362 |   |                                            | $ | 67  |                    |  | $ | (429                | ) |       | $ | 1,032 |  | $ | 3,032 |  
|                                                                      |  |                          |       |   |                                            |   |     |                    |  |   |                     |   |       |   |       |  |   |       |  

See the notes to the consolidated financial statements



F-6



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in millions)



|                                                                                                                 |  |                         |      |   |      |   |     |      |  |   |      |  
|---------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ---- | - | ---- | - | --- | ---- |  | - | ---- | -
|                                                                                                                 |  | Year Ended December 31, |     
|                                                                                                                 |  | 2006                    |      |   | 2005 |   |     | 2004 | 
|Net income (loss)                                                                                                |  | $                       | (310 | ) |      | $ | 228 |      |  | $ | (104 | )
|Cash flow hedging activities, net:                                                                               |  |                         |      |   |      |   |     |      |  |   |      |  
|Unrealized mark-to-market gains (losses) arising during period, net                                              |  |                         | 95   |   |      |   | (70 | )    |  |   | (62  | )
|Reclassification of mark-to-market (gains) losses to earnings, net                                               |  |                         | (17  | ) |      |   | 84  |      |  |   | 36   |  
|                                                                                                                 |  |                         |      |   |      |   |     |      |  |   |      |  
|Changes in cash flow hedging activities, net (net of tax benefit (expense) of $(46), $(8) and $16, respectively) |  |                         | 78   |   |      |   | 14  |      |  |   | (26  | )
|Foreign currency translation adjustments                                                                         |  |                         | (1   | ) |      |   | 8   |      |  |   | (11  | )
|Minimum pension liability (net of tax benefit (expense) of ($5), $3 and $5, respectively)                        |  |                         | 10   |   |      |   | (5  | )    |  |   | (9   | )
|Unrealized gains on securities, net of tax expense of $(7)                                                       |  |                         | 11   |   |      |   |    |      |  |   |     |  
|                                                                                                                 |  |                         |      |   |      |   |     |      |  |   |      |  
|Other comprehensive income, net of tax                                                                           |  |                         | 98   |   |      |   | 17  |      |  |   | (46  | )
|                                                                                                                 |  |                         |      |   |      |   |     |      |  |   |      |  
|Comprehensive income (loss)                                                                                      |  | $                       | (212 | ) |      | $ | 245 |      |  | $ | (150 | )
|                                                                                                                 |  |                         |      |   |      |   |     |      |  |   |      |  

See the notes to the consolidated financial statements



F-7



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1Organization and Operations of the Company

Dynegy Holdings Inc. (together with our subsidiaries, Dynegy Holdings, we, us or our) is a holding company and conducts substantially all of its business through its subsidiaries. The term
Dynegy refers to our parent company, Dynegy Inc., and its subsidiaries, including us, unless the context clearly indicate otherwise. Our current business operations are focused primarily on the power generation sector of the energy
industry. We report the results of our power generation business as three separate segments in our consolidated financial statements: (1) the Midwest segment (GEN-MW); (2) the Northeast segment (GEN-NE); and (3) the South segment
(GEN-SO). We also separately report the results of our CRM business, which primarily consists of our remaining power tolling arrangements (the Sithe toll is a Dynegy intercompany (and our affiliate) agreement) as well as legacy natural gas, power
and emissions trading positions. Because of the diversity among their respective operations, we report the results of each business as a separate segment in our consolidated financial statements. Our consolidated financial results also reflect
corporate-level expenses such as general and administrative and interest. As described below, our natural gas liquids business, which was conducted through DMSLP and its subsidiaries, was sold to Targa Resources, Inc. (Targa) on October 31,
2005.

Note 2Summary of Significant Accounting Policies

The preparation of consolidated financial statements in conformity with GAAP requires management to make informed estimates and judgments that affect our reported financial position and results of operations based on
currently available information. We review significant estimates and judgments affecting our consolidated financial statements on a recurring basis and record the effect of any necessary adjustments. Uncertainties with respect to such estimates and
judgments are inherent in the preparation of financial statements. Estimates and judgments are used in, among other things, (i) developing fair value assumptions, including estimates of future cash flows and discount rates, (ii) analyzing
tangible and intangible assets for possible impairment, (iii) estimating the useful lives of our assets, (iv) assessing future tax exposure and the realization of deferred tax assets, (v) determining amounts to accrue for
contingencies, guarantees and indemnifications and (vi) estimating various factors used to value our pension assets and liabilities. Actual results could differ materially from our estimates.

Principles of Consolidation. The accompanying consolidated financial statements include our accounts and the accounts of our
majority-owned or controlled subsidiaries and VIEs for which we are the primary beneficiary. Intercompany accounts and transactions have been eliminated. Certain reclassifications have been made to prior-period amounts to conform with current-period
presentation.

Cash and Cash Equivalents. Cash and cash equivalents consist of all demand deposits and funds invested
in highly liquid short-term investments with original maturities of three months or less.

Restricted Cash. Restricted
cash represents cash that is not readily available for general purpose cash needs. Restricted cash at December 31, 2006 includes cash posted to support the letter of credit component of our Fourth Amended and Restated Credit Facility. We are
required to post cash collateral in an amount equal to 103% of outstanding letters of credit.

We include all changes in restricted cash in
investing cash flows on the consolidated statements of cash flows.

Allowance for Doubtful Accounts. We establish
provisions for losses on accounts receivable if it becomes probable we will not collect all or part of outstanding balances. We review collectibility and establish or adjust our allowance as necessary. We primarily use a percent of balance
methodology and methodologies involving historical levels of write-offs. The specific identification method is also used in certain circumstances.

Unconsolidated Investments. We use the equity method of accounting for investments in affiliates over which we exercise significant influence, generally occurring in ownership interests of 20% to 50%, and also occurring
in lesser ownership percentages due to voting rights or other factors. Our share of net income (loss) from these affiliates is reflected in the consolidated statements of operations as earnings (losses) from unconsolidated investments. Any excess of
our investment in affiliates, as compared to our share of the underlying equity that is not recognized as goodwill, is amortized over the estimated economic service lives of the underlying assets. All investments in unconsolidated affiliates are
periodically assessed for other-than-temporary declines in value, with write-downs recognized in earnings from unconsolidated investments in the consolidated statements of operations.



F-8



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Please read Note 5Restructuring and Impairment Charges beginning on page F-19 for a discussion
of impairment charges we recognized in 2006, 2005, and 2004.

Available-for-Sale Securities. For securities classified as
available-for-sale that have readily determinable fair values, the change in the unrealized gain or loss, net of deferred income tax, is recorded as a separate component of accumulated other comprehensive income (loss) in the consolidated statements
of comprehensive income (loss). Realized gains and losses on investment transactions are determined using the specific identification method.

Inventory. Our natural gas, coal, emissions allowances and fuel oil inventories are carried at the lower of weighted average cost or at market. Our materials and supplies inventory is carried at the lower of cost or
market using the specific identification method.

We adopted EITF Issue 04-13, Accounting for Purchases and Sales of Inventory with
the Same Counterparty, in the fourth quarter 2005. Accordingly, we account for exchanges of inventory with the same counterparty as one transaction at fair value.

We may opportunistically sell emissions allowances, subject to certain regulatory limitations and restrictions contained in our DMG consent decree, or hold them in inventory until they are needed. In the past, we have
sold emission allowances that relate to future periods. To the extent the proceeds received from the sale of such allowances exceed our cost, we defer the associated gain until the period to which the allowance relates, as we may be required to
purchase emissions allowances in future periods. As of December 31, 2006, we had aggregate deferred gains of $20 million, consisting of $11 million included in Other accrued liabilities and $9 million included in Other long-term liabilities,
respectively, on our consolidated balance sheets. As of December 31, 2005, we had aggregate deferred gains of $22 million, consisting of $11 million included in Other accrued liabilities and $11 million included in Other long-term liabilities,
respectively, on our consolidated balance sheets.

Property, Plant and Equipment.Property, plant and equipment, which
consists principally of power generating facilities, is recorded at historical cost. Expenditures for major replacements, renewals and major maintenance are capitalized and depreciated over the expected maintenance cycle. We consider major
maintenance to be expenditures incurred on a cyclical basis to maintain and prolong the efficient operation of our assets. Expenditures for repairs and minor renewals to maintain assets in operating condition are expensed. Depreciation is provided
using the straight-line method over the estimated economic service lives of the assets, ranging from 3 to 40 years. Composite depreciation rates (which we refer to as composite rates) are applied to functional groups of assets having similar
economic characteristics. The estimated economic service lives of our functional asset groups are as follows:



|                                   |  |               
|---------------------------------- |  | --------------
|Asset Group                        |  | Range of Years
|Power Generation Facilities        |  | 20 to 40      
|Transportation Equipment           |  | 5 to 10       
|Buildings and Improvements         |  | 10 to 39      
|Office and Miscellaneous Equipment |  | 3 to 20       

Gains and losses on sales of individual assets or asset groups are reflected in gain (loss) on
sale of assets, net, in the consolidated statements of operations. We assess the carrying value of our property, plant and equipment in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets
(SFAS No.144). If an impairment is indicated, the amount of the impairment loss recognized would be determined by the amount the book value exceeds the estimated fair value of the assets. The estimated fair value may include estimates based upon
discounted cash-flow projections, recent comparable market transactions or quoted prices to determine if an impairment loss is required. For assets identified as held for sale, the book value is compared to the estimated sales price less costs to
sell.



F-9



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Please read Note 5Restructuring and Impairment Charges beginning on page F-19 for a discussion
of impairment charges we recognized in 2006, 2005 and 2004.

Asset Retirement Obligations. We record the present value of our
legal obligations to retire tangible, long-lived assets on our balance sheets as liabilities when the liability is incurred. Significant judgment is involved in estimating future cash flows associated with such obligations, as well as the ultimate
timing of the cash flows. Effective December 31, 2005, we adopted the provisions of FIN No. 47, Accounting for Conditional Asset Retirement Obligations (FIN No. 47) which is an interpretation of SFAS No. 143,
Asset Retirement Obligations, (SFAS No. 143). Under the provisions of FIN No. 47, we recorded additional AROs to recognize the costs of the future removal of asbestos containing materials from certain of our power generation
facilities. As a result, we recorded an after-tax charge of $5 million, which is included in the consolidated statements of operations as a cumulative effect of change in accounting principles. FIN No. 47, if it had been adopted as of
January 1, 2004, would have had no material effect on our results of operations, and would have resulted in an additional $14 million of AROs included in our long-term liabilities at December 31, 2004.

In addition to the AROs discussed above, our AROs relate to activities such as ash pond and landfill capping, dismantlement of power generation
facilities, closure and post-closure costs, environmental testing, remediation, monitoring and land and equipment lease obligations. Annual amortization of the assets associated with the AROs was $2 million each in 2006, 2005 and 2004. A summary of
changes in our AROs is as follows:



|                                  |  |                         |     |   |      |   |     |      |  |   |   
|--------------------------------- |  | ----------------------- | --- | - | ---- | - | --- | ---- |  | - | --
|                                  |  | Year Ended December 31,
|                                  |  | 2006                    |     |   | 2005 |   |     | 2004
|                                  |  | (in millions)          
|Beginning of year                 |  | $                       | 56  |   |      | $ | 46  |      |  | $ | 40
|New ARO (1)                       |  |                         | 6   |   |      |   | 1   |      |  |   | 1 
|Accretion expense                 |  |                         | 6   |   |      |   | 4   |      |  |   | 5 
|Sale of DMSLP                     |  |                         |    |   |      |   | (11 | )    |  |   |  
|Implementation of FIN No. 47      |  |                         |    |   |      |   | 16  |      |  |   |  
|Revision of previous estimate (2) |  |                         | (12 | ) |      |   |    |      |  |   |  
|                                  |  |                         |     |   |      |   |     |      |  |   |   
|End of year                       |  | $                       | 56  |   |      | $ | 56  |      |  | $ | 46
|                                  |  |                         |     |   |      |   |     |      |  |   |   

---

|(1) | During 2006, we recorded additional AROs in the amount of $6 million related to our obligation to remediate a landfill located at our Danskammer generating facility. During 2005, we
determined we would be obligated to dismantle our Danskammer generating facility upon its retirement. Therefore, we recorded an ARO in the amount of $1 million. During 2004, a land lease, and related ARO, formerly held by Illinois Power was
transferred to our Generation segment. There were no additional AROs, other than those recorded under the provisions of FIN No. 47, recorded or settled during 2006, 2005 or 2004.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | During 2006, we revised our ARO obligation downward by $12 million based on revised estimates of the costs to remediate ash ponds at certain of our coal fired generating facilities.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We have additional potential retirement obligations for dismantlement of power generation facilities. Our current intent is
to maintain these facilities in a manner such that they will be operated indefinitely. As such, we cannot estimate any potential retirement obligations associated with these assets. Liabilities will be recorded in accordance with SFAS No. 143
at the time we are able to estimate these AROs.

Contingencies, Commitments, Guarantees and Indemnifications. We are involved
in numerous lawsuits, claims, proceedings and tax-related audits in the normal course of our operations. In accordance with SFAS No. 5, Accounting for Contingencies (SFAS No. 5), we record a loss contingency for these matters
when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. We review our loss contingencies on an ongoing basis to ensure that we have appropriate reserves recorded on our consolidated balance
sheets as required by SFAS No. 5. These reserves are based on estimates and judgments made by management with respect to the likely outcome of these matters, including any applicable insurance coverage for litigation matters, and are adjusted
as circumstances warrant. Our estimates and judgment could change based on new information, changes in laws or regulations, changes in managements plans or intentions, the outcome of legal proceedings, settlements or other factors. If
different estimates and judgments were applied with respect to these matters, it is likely that reserves would be recorded for different amounts. Actual results could vary materially from these estimates and judgments.



F-10



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Liabilities for environmental contingencies are recorded when an environmental assessment indicates
that remedial efforts are probable and the costs can be reasonably estimated. Measurement of liabilities is based, in part, on relevant past experience, currently enacted laws and regulations, existing technology, site-specific costs and
cost-sharing arrangements. Recognition of any joint and several liability is based upon our best estimate of our final pro-rata share of such liability. These assumptions involve the judgments and estimates of management, and any changes in
assumptions could lead to increases or decreases in our ultimate liability, with any such changes recognized immediately in earnings.

We
follow the guidance of FIN No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN No. 45) for disclosures and accounting of various
guarantees and indemnifications entered into during the course of business. When a guarantee or indemnification subject to FIN No. 45 is entered into, an estimated fair value of the underlying guarantee or indemnification is recorded. Some
guarantees and indemnifications could have significant financial impact under certain circumstances, however management also considers the probability of such circumstances occurring when estimating the fair value. Actual results may materially
differ from the estimated fair value of such guarantees and indemnifications.

Intangible Assets. Intangible assets represent
the fair value of assets, apart from goodwill, that arise from contractual rights or other legal rights. In accordance with SFAS No. 141, Business Combinations (SFAS No. 141), we record only those intangible assets that are
distinctly separable from goodwill and can be sold, transferred, licensed, rented, or otherwise exchanged in the open market. Additionally, we recognize intangible assets for those assets that can be exchanged in combination with other rights,
contracts, assets or liabilities.

In accordance with SFAS No. 142, Goodwill and Other Intangible Assets (SFAS
No. 142), we initially record and measure intangible assets based on the fair value of those rights transferred in the transaction in which the asset was acquired. Those measurements are based on quoted market prices for the asset, if
available, or measurement techniques based on the best information available such as a present value of future cash flows measurement. Present value measurement techniques involve judgments and estimates made by management about prices, cash flows,
discount factors and other variables, and the actual value realized from those assets could vary materially from these judgments and estimates. We amortize our definite-lived intangible assets based on the useful life of the respective asset as
measured by the life of the contract. If the intangible asset does not have a finite life based on the contractual or legal right, an estimate is made of the useful life based on the pattern in which the economic benefits of the asset are expected
to be consumed. Intangible assets are also subjected to impairment testing when a triggering event occurs, and an impairment loss is recognized if the carrying amount of an intangible exceeds its fair value.

Revenue Recognition and Valuation of Risk Management Assets and Liabilities. We utilize two comprehensive accounting models in
reporting our consolidated financial position and results of operations as required by GAAPan accrual model and a fair value model. We determine the appropriate model for our operations based on guidance provided in applicable accounting
standards and positions adopted by the FASB or the SEC. We have applied these accounting policies on a consistent basis during the three years in the period ended December 31, 2006.

The accrual model is used to account for substantially all of the operations conducted in our GEN-MW, GEN-NE and GEN-SO segments. These segments consist
largely of the ownership and operation of physical assets that we use in various generation operations. We earn revenue from our facilities in three primary ways: (1) sale of energy generated by our facilities; (2) sale of ancillary
services, which are the products of a generation facility that support the transmission grid operation, allow generation to follow real-time changes in load, and provide emergency reserves for major changes to the balance of generation and load; and
(3) sale of capacity. We recognize revenue from these transactions when the product or service is delivered to a customer.



F-11



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The fair value model is used to account for forward physical and financial transactions which meet
the definition of a derivative contract as defined by SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended, (SFAS No.133). The criteria are complex, but generally require these contracts to relate
to future periods, to contain fixed price and volume components and to have terms that require or permit net settlement of the contract in cash or the equivalent. SFAS No. 133 concluded that these contracts should be accounted for at fair
value. In part, this conclusion is based on the cash settlement provisions in these agreements, as well as the volatility in commodity prices, interest rates and, if applicable, foreign exchange rates, which impact the valuation of these contracts.
Since these transactions may be settled in cash or the equivalent, the value of the assets and liabilities associated with these transactions is reported at estimated settlement value based on current forward prices and rates as of each balance
sheet date.

Typically, derivative contracts can be accounted for in three different ways: (1) as an accrual contract, if the criteria
for the normal purchase normal sale exception are met and documented; (2) as a cash flow or fair value hedge, if the criteria are met and documented; or (3) as a mark-to-market contract with changes in fair value recognized in
current period earnings. Generally, we only mark-to-market through earnings our derivative contracts if they do not qualify for the normal purchase normal sale exception or as a cash flow hedge. Because derivative contracts can be
accounted for in three different ways, and as the normal purchase normal sale exception and cash flow and fair value hedge accounting are elective, the accounting treatment used by another party for a similar transaction could be
different than the accounting treatment we use.

In order to estimate the fair value of our portfolio of transactions which meet the
definition of a derivative and do not qualify for the normal purchase normal sale exception, we use a liquidation value approach assuming that the ability to transact business in the market remains at historical levels. The estimated
fair value of the portfolio is computed by multiplying all existing positions in the portfolio by estimated prices, reduced by a time value of money adjustment and reserves for credit and price. The estimated prices in this valuation are based
either on (1) prices obtained from market quotes, when there are an adequate number of quotes to consider the period liquid, or, (2) if market quotes are unavailable or the market is not considered liquid, prices from a proprietary model
which incorporates forward energy prices derived from market quotes and values from previously executed transactions. The amounts recorded as revenue change as these estimates are revised to reflect actual results and changes in market conditions or
other factors, many of which are beyond our control.

Cash inflows and cash outflows associated with the settlement of risk management
activities are recognized in net cash used in operating activities on the consolidated statements of cash flows.

Income
Taxes. Our parent, Dynegy, files a consolidated U.S. federal income tax return and, for financial reporting purposes, accounts for income taxes using the guidance in SFAS No. 109, Accounting for Income Taxes (SFAS
No. 109), which requires that we use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant temporary differences.

As part of the process of preparing our consolidated financial statements, we are required to estimate our income taxes in each of the jurisdictions in
which we operate. This process involves estimating our actual current tax payable and related tax expense together with assessing temporary differences resulting from differing tax and accounting treatment of certain items, such as depreciation, for
tax and accounting purposes. These differences can result in deferred tax assets and liabilities, which are included within our consolidated balance sheets.

We must then assess the likelihood that our deferred tax assets will be recovered from future taxable income and, to the extent we believe that it is more likely than not (a likelihood of more than 50%) that some
portion or all of the deferred tax assets will not be realized, we must establish a valuation allowance. We consider all available evidence, both positive and negative, to determine whether, based on the weight of the evidence, a valuation allowance
is needed. Evidence used includes information about our current financial position and our results of operations for the current and preceding years, as well as all currently available information about future years, anticipated future performance,
the reversal of deferred tax liabilities and tax planning strategies.

Management believes future sources of taxable income, reversing
temporary differences and other tax planning strategies will be sufficient to realize deferred tax assets for which no reserve has been established. While



F-12



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



we have considered these factors in assessing the need for a valuation allowance, there is no assurance that a valuation allowance would not need to be
established in the future if information about future years changes. Any change in the valuation allowance would impact our income tax benefit (expense) and net income (loss) in the period in which such a determination is made.

We are included in the consolidated federal and state income tax returns filed by Dynegy. Pursuant to provisions of the Internal Revenue Code
Section 1502, pertaining to tax allocation arrangements, we record a receivable from Dynegy in an amount equal to the tax benefits realized in Dynegys consolidated federal income tax return resulting from the utilization of our net
operating losses and/or tax credits, or record a payable to Dynegy in an amount equal to the federal income tax computed on our separate company taxable income less the tax benefits associated with net operating losses and/or tax credits generated
by us which are utilized in Dynegys consolidated federal income tax return.

Please read Note 14Income Taxes beginning on page F-31 for further
discussion of our accounting for income taxes and any change in our valuation allowance.

Foreign Currency. For
subsidiaries whose functional currency is not the U.S. Dollar, assets and liabilities are translated at year-end rates of exchange, and revenues and expenses are translated at monthly average exchange rates. Translation adjustments for the
asset and liability accounts are included as a separate component of accumulated other comprehensive income in stockholders equity. Currency transaction gains and losses are recorded in other income and expense, net, on the consolidated
statements of operations and totaled gains (losses) of approximately $7 million, ($9) million and $1 million for the years ended December 31, 2006, 2005 and 2004, respectively.

Employee Stock Options.On January 1, 2003, we adopted the fair-value based method of accounting for stock-based employee
compensation under SFAS No. 123, Accounting for Stock-Based Compensation, (SFAS No. 123) and used the prospective method of transition as described under SFAS No. 148, Accounting for Stock-Based
CompensationTransition and Disclosure (SFAS No. 148). Under the prospective method of transition, all stock options granted by Dynegy after January 1, 2003 were accounted for on a fair value basis. Options granted by Dynegy
prior to January 1, 2003 continued to be accounted for using the intrinsic value method. Accordingly, for options granted prior to January 1, 2003, compensation expense was not reflected for employee stock options unless they were granted
at an exercise price lower than market value on the grant date. Dynegy has granted in-the-money options in the past and we have recognized compensation expense over the applicable vesting periods. No in-the-money stock options have been granted
since 1999.

In December 2004, the FASB issued SFAS No. 123(R), Share-Based Payment (SFAS No. 123(R)) which revises
SFAS No. 123. SFAS No. 123(R) requires all companies to expense the fair value of employee stock options and other forms of stock-based compensation. We adopted SFAS No. 123(R) effective January 1, 2006, using the modified
prospective transition method permitted under this pronouncement. Our cumulative effect of implementing this standard, which consists entirely of a forfeiture adjustment, was less than $1 million after tax.

In November 2005, the FASB issued FSP No. 123(R)-3, Transition Election Related to Accounting for the Tax Effects of Share-Based Payment
Awards. We have adopted the short-cut method to calculate the beginning balance of the APIC pool of the excess tax benefit, and to determine the subsequent impact on the APIC pool and unaudited condensed consolidated statements of cash flows
of the tax effects of employee stock-based compensation awards that were outstanding upon our adoption of FAS 123(R). Utilizing the short-cut method, we have determined that we have a Pool of Windfall tax benefits that can be utilized to
offset future shortfalls that may be incurred.

The adoption of SFAS No. 123(R) had no material impact on our consolidated statements
of operations and our consolidated statements of cash flows for the year ended December 31, 2006, compared to amounts that would have been reported pursuant to our previous accounting. Had compensation cost for all stock options granted prior
to 2003 been determined on a fair value basis consistent with SFAS No. 123, our net income (loss) would have approximated the following pro forma amounts for the years ended December 31, 2005 and 2004, respectively.



F-13



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                                                                                                            |  |                          |     |   |      |   |      |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | --- | - | ---- | - | ---- | -
|                                                                                                                                            |  | Years Ended December 31, |    
|                                                                                                                                            |  | 2005                     |     |   | 2004 |  
|                                                                                                                                            |  | (in millions)            |    
|Net income (loss) as reported                                                                                                               |  | $                        | 228 |   |      | $ | (104 | )
|Add: Stock-based employee compensation expense included in reported net loss, net of related tax effects                                    |  |                          | 6   |   |      |   | 4    |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                          | (8  | ) |      |   | (15  | )
|                                                                                                                                            |  |                          |     |   |      |   |      |  
|Pro forma net income (loss)                                                                                                                 |  | $                        | 226 |   |      | $ | (115 | )
|                                                                                                                                            |  |                          |     |   |      |   |      |  

Please read Note 17Capital Stock beginning on page F-41 for further discussion of our
share-based compensation and expense recognized for 2006, 2005 and 2004.

Accounting Principles Adopted

SFAS No. 123(R). Please see Employee Stock Options beginning on page F-13 for information regarding our adoption of SFAS 123(R).

SFAS No. 153. In December 2004, the FASB issued SFAS No. 153,  Exchanges of Nonmonetary AssetsAn
Amendment of APB Opinion No. 29 (SFAS No. 153). The guidance in APB Opinion No. 29,  Accounting for Nonmonetary Transactions (Opinion No. 29), is based on the principle that exchanges of nonmonetary assets
should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included certain exceptions to that principle. SFAS No. 153 amends Opinion No. 29 to eliminate the exception for nonmonetary
exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are
expected to change significantly as a result of the exchange. We adopted SFAS No. 153 on January 1, 2006. The adoption of this standard did not have a material effect on our results of operations, financial position or cash flows.

SFAS No. 154. In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error CorrectionsA
Replacement of APB Opinion No. 20 and SFAS No. 3 (SFAS No. 154). SFAS No. 154 changes the requirements for the accounting for and reporting of a change in accounting principle and applies to all voluntary changes in
accounting principle. It also applies to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. SFAS No. 154 requires retrospective application to prior
periods financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. The provisions of SFAS No. 154 are effective for
accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. Adoption of this standard did not have a material effect on our results of operations, financial position or cash flows.

SFAS No. 158. On September 29, 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit
Pension and Other Postretirement Plansan amendment of FASB Statements No. 87, 88, 106 and 132 (R) (SFAS No. 158). SFAS No. 158 requires employers to recognize the overfunded or underfunded status of a defined benefit or
other postretirement plan (other than a multi-employer plan) as an asset or liability in its statement of financial position, and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. In
addition, SFAS No. 158 requires employers to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. We adopted SFAS No. 158 on December 31, 2006 and recorded a
pre-tax adjustment to accumulated other comprehensive income of approximately $56 million upon adoption. Please read Note 18Employee Compensation, Savings and Pension Plans on page F-45 for further information.



F-14



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



SAB 108. On September 13, 2006, the SEC released SAB No. 108,
Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB No. 108). SAB No. 108 states that a registrants materiality evaluation of an identified
unadjusted error should quantify the effects of the identified unadjusted error on each financial statement and related financial statement disclosure. SAB No. 108 also states that registrants electing not to restate prior periods should
reflect the effects of initially applying SAB No. 108 in their annual financial statements covering the first fiscal year ending after November 15, 2006. SAB No. 108 did not have a material effect on our results of operations,
financial position or cash flows.

FSP FIN No. 45-3. In November 2005, the FASB issued FASB Staff Position
No. 45-3, Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or Its Owners (FSP FIN No. 45-3). It served as an amendment to FASB Interpretation No. 45, Guarantors
Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, by adding minimum revenue guarantees to the list of examples of contracts to which FIN No. 45 applies. Under FSP FIN
No. 45-3, a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. FSP FIN No. 45-3 is effective for new minimum revenue guarantees issued
or modified on or after January 1, 2006 and did not have a material effect on our results of operations, financial position or cash flows.

EITF Issue 05-6. In June 2005, the EITF reached consensus on Issue No. 05-6, Determining the Amortization Period for Leasehold Improvements (EITF Issue 05-6). EITF Issue 05-6 provides guidance on determining
the amortization period for leasehold improvements acquired in a business combination or acquired subsequent to lease inception. The adoption of this standard on January 1, 2006 did not have a material effect on our results of operations,
financial position or cash flows.

Accounting Principles Not Yet Adopted

FIN No. 48. On July 12, 2006, the FASB issued FIN No. 48, Accounting for Uncertainty in Income Taxes (FIN
No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements in accordance with SFAS No. 109. FIN No. 48 prescribes a recognition threshold and measurement
attributes for the financial statement recognition and measurement of an income tax position taken or expected to be taken in an income tax return. FIN No. 48 is effective for fiscal years beginning after December 15, 2006, and the
cumulative effect of adopting FIN No. 48 will be recorded as an adjustment to retained earnings as of January 1, 2007. Additional guidance from the FASB on FIN No. 48 is pending. We are currently evaluating the impact of adopting FIN
No. 48, but do not expect the adoption to have a material impact on our consolidated financial statements. However, the adoption will result in a decrease to our NOL carryforwards offset by equal changes to deferred tax liabilities or other
deferred tax assets.

SFAS No. 157. On September 15, 2006, the FASB issued SFAS No. 157, Fair Value
Measurements (SFAS No. 157). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. SFAS No. 157 applies under other accounting
pronouncements that require or permit fair value measurements. Accordingly, SFAS No. 157 does not require any new fair value measurements; however for some entities the application of SFAS No. 157 will change current practice. SFAS
No. 157 is effective for fiscal years beginning after November 15, 2007. We are currently evaluating the impact of this statement on our financial statements.

Note 3Business Combinations and Acquisitions

LS Power. On September 14,
2006, Dynegy entered into a Plan of Merger, Contribution and Sale Agreement (the Merger Agreement) by and among Dynegy Inc., Dynegy Acquisition, Inc., a Delaware corporation (New Dynegy), Falcon Merger Sub Co., an Illinois
corporation and a wholly owned subsidiary of New Dynegy (Merger Sub), LSP Gen Investors, L.P., LS Power Partners, L.P., LS Power Equity Partners PIE I, L.P., LS Power Associates, L.P., and LS Power Equity Partners, L.P. (collectively,
the LS Entities), pursuant to which Merger Sub will be merged with and into Dynegy, as a result of which we and Dynegy will become a wholly-owned subsidiary of New Dynegy.



F-15



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A portion of the LS Entities operating generation portfolio will be combined with Dynegys
generating assets and operations, and New Dynegy will acquire a 50 percent ownership interest in a development company that is currently controlled by the LS Entities. Upon completion of the merger agreement, each share of Dynegys Class A
Common Stock and Class B Common Stock will be converted into the right to receive one share of New Dynegy Class A Common Stock, par value $0.01 per share (New Dynegy Class A Common Stock). Subsequent to the close of the
transaction, we expect the assets and liabilities acquired from the LS Entities will be included in our consolidated financial statements as a result of a capital restructuring plan.

If the transaction is consummated, the LS Entities will contribute certain interests in power generation assets to New Dynegy in exchange for
(i) 340 million shares of New Dynegy Class B Common Stock, par value $0.01 per share (New Dynegy Class B Common Stock and, together with New Dynegy Class A Common Stock, the New Dynegy Common Stock),
(ii) $100 million in cash, and (iii) $275 million in aggregate principal amount of notes payable to be issued by New Dynegy.

Under the terms of the Merger Agreement, Dynegy and the LS Entities agreed not to (i) solicit proposals relating to alternative business combination transactions or (ii) subject to certain exceptions, enter into discussions or an
agreement concerning or provide confidential information in connection with any proposals for alternative business combination transactions. The Merger Agreement provides certain termination rights to both Dynegy and the LS Entities, and further
provides that, upon termination of the Merger Agreement under certain circumstances, (i) Dynegy may be required to pay the LS Entities or (ii) the LS Entities may be required to pay Dynegy, an aggregate termination fee of $100 million, as
described in the Merger Agreement. The affirmative vote of two-thirds of the (i) issued and outstanding shares of Dynegys Class A Common Stock voting as a class, (ii) issued and outstanding shares of Dynegys Class B Common
Stock voting as a class and (iii) issued and outstanding shares of Dynegys Common Stock voting together as a class is required to approve the merger. Assuming all necessary conditions are satisfied, which cannot be guaranteed, the
transaction is expected to close at the end of the first quarter 2007.

Kendall Power. On September 14, 2006, the LS
Entities and Kendall Power LLC (Kendall Power), a newly formed wholly owned subsidiary of Dynegy, entered into a Limited Liability Company Membership Interests and Stock Purchase Agreement (the Kendall Agreement) pursuant to
which Kendall Power agreed to acquire all of the outstanding interests in LSP Kendall Holdings, LLC for $200 million in cash, as adjusted for certain changes in working capital. The closing of the Kendall Agreement will occur only if closing does
not occur with respect to the transactions contemplated by the Merger Agreement. Dynegy has agreed to guarantee certain of Kendall Powers obligations under the Kendall Agreement. Subsequent to the close of the transaction, we expect the
Kendall facility will be included in our consolidated financial statements as a result of a capital restructuring plan. Please read Note 15Commitments and ContingenciesGuarantees and IndemnificationsKendall Guarantee beginning on
page F-38 for further discussion.

Rocky Road. On March 31, 2006, contemporaneous with our sale of our interest in WCP
(Generation) Holdings LLC (West Coast Power) (please read Note 4 Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power), we completed our acquisition of
NRGs 50% ownership interest in Rocky Road Power, LLC (Rocky Road), the entity that owns the Rocky Road power plant, a 330-megawatt natural gas-fired peaking facility near Chicago (of which we already owned 50%), for proceeds of
$165 million, net of cash acquired. As a result of the transaction, we became the primary beneficiary of the entity as provided under the guidance in FIN No. 46(R), Consolidation of Variable Interest Entities an interpretation of ARB
No. 51, and thus consolidated the assets and liabilities of the entity at March 31, 2006. Please read Note 10Unconsolidated InvestmentsVariable Interest Entities for further discussion.

Note 4Dispositions, Contract Terminations and Discontinued Operations

Dispositions and Contract Terminations

Calcasieu. On January 31, 2007, we
entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy Gulf States, Inc. (Entergy) for approximately $57 million, subject to regulatory approval. The transaction is expected to close in early
2008. We recorded a pre-tax impairment of approximately $36 million in the year ended December 31, 2006, which was included in Impairment and other charges on our consolidated statements of operations. Please read Note 5Restructuring and
Impairment ChargesAsset Impairments on page F-19 for further discussion.



F-16



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Rockingham. On November 9, 2006, we completed the sale to Duke Energy Carolinas,
LLC (a subsidiary of Duke Energy) (Duke Power) of our Rockingham facility, a peaking facility in North Carolina, which is included in our GEN-SO reportable segment, for $194 million in cash. A portion of the proceeds from the sale were
used to repay our borrowings under the $150 million Term Loan, with the remaining proceeds used as an additional source of liquidity. Please read Note 12DebtFourth Amended and Restated Credit Facility beginning on page F-27 for further
discussion of the Term Loan.

Beginning in the second quarter 2006, Rockingham met the held for sale classification requirements of SFAS
No. 144, and continued to meet the requirements through the closing of the sale on November 9, 2006. SFAS No. 144 requires that long-lived assets not be depreciated or amortized while they are classified as held for sale. As a result,
we discontinued depreciation and amortization of Rockinghams property, plant and equipment during the second quarter 2006. Depreciation and amortization expense related to Rockingham totaled $2 million, $6 million and $6 million in the years
ended December 31, 2006, 2005 and 2004, respectively. In addition, SFAS No. 144 requires a loss to be recognized if assets held for sale less liabilities held for sale are in excess of fair value less costs to sell. Accordingly, we
recorded a pre-tax impairment of $9 million in the year ended December 31, 2006 which is included in Impairment and other charges on our consolidated statements of operations.

West Coast Power. On March 31, 2006, contemporaneous with our purchase of Rocky Road (please read Note 3Business Combinations
and AcquisitionsRocky Road on page F-16), we completed the sale to NRG of our 50% ownership interest in West Coast Power, a joint venture between us and NRG which has ownership interests in the West Coast Power power plants in southern
California totaling approximately 1,800 MW, for proceeds of approximately $165 million, net of cash acquired. We did not recognize a material gain or loss on the sale. Pursuant to our divestiture of West Coast Power, we no longer maintain a
significant variable interest in the entity as provided by the guidance in FIN No. 46(R). Please read Note 10Unconsolidated InvestmentsVariable Interest Entities on page F-26 for further discussion.

Sterlington Contract Termination. In December 2005, we entered into an agreement to terminate the Sterlington long-term wholesale power
tolling contract with Ouachita Power LLC (Ouachita), a joint venture of GE Energy Financial Services and Cogentrix Energy, Inc. Under the terms of the agreement, we paid Ouachita approximately $370 million in March 2006 to eliminate
approximately $449 million in capacity payment obligations through 2012 and avoid approximately $295 million in additional capacity payment obligations that would arise if Ouachita exercised its option to extend the contract through 2017. We
recognized a pre-tax charge of approximately $364 million ($229 million after-tax) in 2005 related to this transaction.

Sherman. In November 2004, we sold our Sherman natural gas processing facility located in Sherman, Texas. This sale resulted in a pre-tax gain of approximately $16 million. This gain is included in income from discontinued
operations on our consolidated statements of operations.

Indian Basin.In April 2004, we sold our 16% interest in the Indian
Basin Gas Processing Plant for approximately $48 million, and we recognized a pre-tax gain on the sale of approximately $36 million. This gain is included in income from discontinued operations on our consolidated statements of operations.

Kendall. In November 2004, DPM entered into a back to back power purchase agreement with Constellation Energy
Commodities Group, Inc. (Constellation) under which Constellation will effectively receive DPMs rights to purchase approximately 570 MW of capacity and energy arising under DPMs tolling contract with LSP-Kendall Energy, LLC
for a four-year term from December 2004 through November 2008. DPM will remain the primary obligor under the Kendall tolling contract, but will receive offsetting payments from Constellation during the four-year term.

In connection with this transaction, DPM paid Constellation $117.5 million in cash and effectively eliminated approximately $161 million of our future
fixed payment obligations under the Kendall tolling contract through November 2008. We recognized a pre-tax charge of approximately $115 million ($72 million after-tax) related to this transaction. The charge is included in cost of sales on the
consolidated statements of operations.



F-17



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Gas Transportation Contracts. In June 2004, we agreed to exit four long-term natural
gas transportation contracts whose purpose was to secure firm pipeline capacity through 2014 in support of our former third party marketing and trading business. In exchange for exiting these obligations, we paid $20 million in June 2004, $16
million in December 2004 and $26 million in March 2005. This payment obligation was recorded at its fair value of $40 million and was accreted to $42 million over the period July 1, 2004 through March 31, 2005. Additionally, we reversed an
aggregate liability of $148 million associated with the transportation contracts that was originally established in 2001 and recognized a pre-tax gain of $88 million related to these transactions. This gain is included in revenues on our
consolidated statements of operations and is included in the results of our CRM segment. This agreement eliminated our obligation to make approximately $295 million in aggregate fixed capacity payments from April 2005 through 2014.

Discontinued Operations

Natural Gas Liquids. On October 31, 2005, we completed the sale of DMSLP, which comprised substantially all remaining operations of our NGL business, to Targa and two of its subsidiaries for $2.44 billion in cash.

In 2006, we received $15 million from Targa which represents the final portion of the sales price owed to us.

Pursuant to SFAS No. 144, we are reporting the results of NGLs operations as a discontinued operation. Accordingly, the results of operations
of our NGL business have been included in discontinued operations for all periods presented. EITF Issue 87-24, Allocation of Interest to Discontinued Operations (EITF Issue 87-24) requires that interest expense on debt that was required
to be repaid upon the sale of DMSLP should be reclassified to discontinued operations. Therefore, interest expense on our former term loan and our former generation facility debt was allocated to discontinued operations, as the respective debt
instruments were paid upon the sale of DMSLP. Such interest expense, inclusive of amortization of debt issuance costs, totaled $53 million and $27 million for the years ended December 31, 2005 and 2004, respectively.

Additionally, results from NGLs operations include revenues and cost of sales arising from intersegment transactions, which ceased after the sale
of DMSLP. NGL processed natural gas and sold this natural gas to CRM for resale to third parties. NGL also purchased natural gas from CRM and electricity from GEN. As the intersegment revenues and cost of sales included in NGLs results were
reclassified to discontinued operations, the effects of these intersegment transactions eliminated in consolidation, including the ultimate third-party settlement, previously recorded in other segments, were also reclassified to discontinued
operations.

Other. We sold or liquidated some of our operations during 2003, including our U.K. CRM business, which have
been accounted for as discontinued operations under SFAS No. 144.

The following table summarizes information related to our
discontinued operations, including the NGL business operations discussed above:



|                                          |  |               |    |   |     |   |       |  |   |      
|----------------------------------------- |  | ------------- | -- | - | --- | - | ----- |  | - | -----
|                                          |  | U.K.CRM       |    |   | NGL |   | Total
|                                          |  | (in millions)
|2006                                      |  |               |    |   |     |   |       |  |   |      
|Income from operations before taxes       |  | $             | 23 |   |     | $ | 6     |  | $ | 29   
|Income from operations after taxes        |  |               | 21 |   |     |   | 4     |  |   | 25   
|                                          |  |               |   
|2005                                      |  |               |    |   |     |   |       |  |   |      
|Revenue                                   |  | $             |   |   |     | $ | 4,125 |  | $ | 4,125
|Income from operations before taxes       |  |               | 6  |   |     |   | 163   |  |   | 169  
|Income (loss) from operations after taxes |  |               | (1 | ) |     |   | 137   |  |   | 136  
|Gain on sale before taxes                 |  |               |   |   |     |   | 1,087 |  |   | 1,087
|Gain on sale after taxes                  |  |               |   |   |     |   | 681   |  |   | 681  
|2004                                      |  |               |    |   |     |   |       |  |   |      
|Revenue                                   |  | $             |   |   |     | $ | 3,753 |  | $ | 3,753
|Income from operations before taxes       |  |               | 19 |   |     |   | 254   |  |   | 273  
|Income (loss) from operations after taxes |  |               | (7 | ) |     |   | 170   |  |   | 163  



F-18



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In 2006, we recognized approximately $21 million of pre-tax income associated with a U.K. CRM
receivable previously reserved that is now expected to be collected.

In 2005, we recognized $3 million of pre-tax income primarily
associated with U.K. CRMs receipt of a third party bankruptcy settlement, offset by foreign currency exchange losses.

In 2004, we
recognized $17 million of pre-tax income related to translation gains on foreign currency in the U.K. Please read Note 6Risk Management Activities and Financial InstrumentsAccounting for Derivative Instruments and Hedging
ActivitiesNet Investment Hedges In Foreign Operations beginning on page F-21 for further discussion.

Note 5Restructuring and Impairment
Charges

Asset Impairments. At September 30, 2006, we tested the Bluegrass generation facility for impairment based
on the FERCs recent approval and Louisville Gas and Electrics (LG&E) completion of various compliance steps to allow it to withdraw from participation in the MISO market as of September 1, 2006. The Bluegrass
facility has historically sold power into the MISO market through transmission provided by LG&E. This change will limit our ability or increase the cost to deliver power to the MISO market. After testing, we recorded a pre-tax impairment charge
of $96 million ($61 million after-tax) in the GEN-MW segment. This charge is included in Impairment and other charges in our consolidated statements of operations. We determined the fair value of the facility using the expected present value
technique.

At December 31, 2006, we determined that it was more likely than not that certain assets would be sold prior to the end of
their previously estimated useful lives. Therefore, impairment analyses were performed and we recorded a total pre-tax impairment charge of $50 million ($32 million after tax). Of this charge, $36 million relates to the Calcasieu facility and is
recorded in the GEN-SO segment. The remaining $14 million relates to the Bluegrass facility and is recorded in the GEN-MW segment. This charge is included in Impairment and other charges in our consolidated statements of operations. We determined
the fair value of the Bluegrass facility using the expected present value technique. We determined the fair value of the Calcasieu facility based on the purchase price in the sales agreement.

In 2006, we recorded a $9 million pre-tax impairment of our investment in Black Mountain. Please read Note 10Unconsolidated InvestmentsPower
GenerationSouth Investments beginning on page F-25 for further discussion.

In 2005, we recorded $13 million and $10 million in
pre-tax impairments of our investments in Black Mountain and West Coast Power, respectively. Please read Note 10Unconsolidated InvestmentsPower GenerationSouth Investments beginning on page F-25 for further discussion. Also in
2005, we recorded in GEN-MW an impairment of an unused turbine totaling $29 million. We determined the fair value of the turbine based on market prices of similar assets available for sale. Also in 2005, we recorded severance and restructuring
charges totaling $11 million. For further information, please read 2005 Restructuring below. Finally, in connection with our sale of DMSLP, included in discontinued operations, were charges of $3 million and $2 million for cancellation
fees and operating leases, respectively.

In 2004, we recorded a $5 million pre-tax charge related to the impairment of one of our NGL
assets. Also during 2004, we recorded $85 million in pre-tax impairments of our investment in West Coast Power. Please read Note 10Unconsolidated InvestmentsPower GenerationSouth Investments beginning on page F-25 for further
discussion.



F-19



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



2005 Restructuring. In December 2005, in order to better align our corporate cost
structure with a single line of business and as part of a comprehensive effort to reduce on-going operating expenses, we implemented a restructuring plan (the 2005 Restructuring Plan). The 2005 Restructuring Plan resulted in a reduction
of approximately 40 positions and was complete by June 30, 2006. We recognized a pre-tax charge of $11 million in the fourth quarter 2005. We recognized approximately $2 million of charges in the year ended December 31, 2006, when
transitional services were completed by certain affected employees. These charges related entirely to severance costs.

The following is a
schedule of 2006 activity for the severance liabilities recorded in connection with this restructuring (in millions):



|                              |  |   |     |  
|----------------------------- |  | - | --- | -
|Balance at December 31, 2005  |  | $ | 9   |  
|2006 adjustments to liability |  |   | 2   |  
|Cash payments                 |  |   | (11 | )
|                              |  |   |     |  
|Balance at December 31, 2006  |  | $ |    |  
|                              |  |   |     |  

2002 Restructuring. In October 2002, we announced a restructuring plan (the
2002 Restructuring Plan) designed to improve operational efficiencies and performance across our lines of business. The following is a schedule of 2006, 2005 and 2004 activity for the 2002 Restructuring Plan liabilities recorded
associated with the severance, cancellation fees and operating leases:



|                              |  |               |     |   |                                        |   |     |       |  |   |     |  
|----------------------------- |  | ------------- | --- | - | -------------------------------------- | - | --- | ----- |  | - | --- | -
|                              |  | Severance     |     |   | Cancellation Fees and Operating Leases |   |     | Total | 
|                              |  | (in millions) |    
|Balance at December 31, 2003  |  | $             | 23  |   |                                        | $ | 27  |       |  | $ | 50  |  
|2004 adjustments to liability |  |               | 18  |   |                                        |   | 7   |       |  |   | 25  |  
|2004 cash payments            |  |               | (38 | ) |                                        |   | (11 | )     |  |   | (49 | )
|                              |  |               |     |   |                                        |   |     |       |  |   |     |  
|Balance at December 31, 2004  |  |               | 3   |   |                                        |   | 23  |       |  | $ | 26  |  
|2005 cash payments            |  |               |    |   |                                        |   | (8  | )     |  |   | (8  | )
|                              |  |               |     |   |                                        |   |     |       |  |   |     |  
|Balance at December 31, 2005  |  |               | 3   |   |                                        |   | 15  |       |  |   | 18  |  
|2006 adjustments to liability |  |               |    |   |                                        |   | (1  | )     |  |   | (1  | )
|2006 cash payments            |  |               |    |   |                                        |   | (7  | )     |  |   | (7  | )
|                              |  |               |     |   |                                        |   |     |       |  |   |     |  
|Balance at December 31, 2006  |  | $             | 3   |   |                                        | $ | 7   |       |  | $ | 10  |  
|                              |  |               |     |   |                                        |   |     |       |  |   |     |  

During 2004, the adjustment to the accrued liability primarily reflects increases in the severance
accrual due to changes in our estimate of the probable loss associated with the severance claims of our former chief executive officer and our former president. Cash payments during 2004 reflect payments made to our former chief executive officer
and our former president.

In addition to the $7 million accrual above, we have a $1 million accrual for operating leases made in
connection with the sale of DMSLP. We expect these amounts to be paid by the end of 2007 when the leases expire. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDiscontinued OperationsNatural Gas
Liquids beginning on page F-18 for further information.

Note 6Risk Management Activities and Financial Instruments

Our operations are impacted by several factors, some of which may not be mitigated by risk management methods. These risks include, but are not limited
to, commodity price, interest rate and foreign exchange rate fluctuations, weather patterns, counterparty credit risks, changes in competition, operational risks, environmental risks and changes in regulations.



F-20



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



We define market risk as changes to our earnings and cash flow resulting from changes in market
conditions, including changes in commodity prices, interest rates and currency rates as well as the impact of volatility and market liquidity on such prices. We seek to manage market risk through diversification, controlling position sizes and
executing hedging strategies.

Accounting for Derivative Instruments and Hedging Activities

We follow the accounting and disclosure requirements of SFAS No. 133, as amended. Under SFAS No. 133, all derivative instruments are recognized
in the balance sheet at their fair values and changes in fair value are recognized immediately in earnings, unless such instruments qualify, and are designated, as hedges of future cash flows, fair values or net investments in foreign operations or
qualify, and are designated, as normal purchases and sales.

Cash Flow Hedges. We enter into financial derivative instruments
that qualify as cash flow hedges. The maximum length of time for which we have hedged our exposure for cash flow hedges is through 2008. Instruments related to our generation business are entered into for purposes of hedging future fuel requirements
and forecasted sales transactions. Interest rate swaps were previously used to convert the floating interest-rate component of some obligations to fixed rates.

Any ineffective portion of a cash flow hedge is reported immediately as a component of income in the consolidated statements of operations. Ineffectiveness associated with cash flow hedges of commodity transactions
and interest rate swaps is included in revenues and other income and expense, net, respectively. During the years ended December 31, 2006, 2005 and 2004, we recorded $7 million, $3 million and $(3) million of income (expense), respectively,
related to ineffectiveness from changes in fair value of hedge positions. No amounts were excluded from the assessment of hedge effectiveness related to the hedge of future cash flows in any of the periods.

During the years ended December 31, 2006, 2005 and 2004 no amounts were reclassified to earnings in connection with forecasted transactions that
were no longer considered probable of occurring.

The balance in cash flow hedging activities, net at December 31, 2006 is expected to
be reclassified to future earnings, contemporaneously with the related purchases of fuel or sales of electricity, as applicable to each type of hedge. Of this amount, after-tax gains of approximately $72 million are currently estimated to be
reclassified into earnings in 2007. The actual amounts that will be reclassified to earnings over this period and beyond could vary materially from this estimated amount as a result of changes in market prices, hedging strategies, the probability of
forecasted transactions occurring and other factors.

Fair Value Hedges. We also enter into derivative instruments that
qualify as fair value hedges. We use interest rate swaps to convert a portion of our non-prepayable fixed-rate debt into variable-rate debt. The maximum length of time for which we have hedged our exposure for fair value hedges is through 2012.
During the years ended December 31, 2006, 2005 and 2004, there was no ineffectiveness from changes in the fair value of hedge positions and no amounts were excluded from the assessment of hedge effectiveness. During each of the years ended
December 31, 2006, 2005 and 2004, there were no gains or losses related to the recognition of firm commitments that no longer qualified as fair value hedges.

Net Investment Hedges In Foreign Operations. Although we have exited a substantial amount of our foreign operations, we have remaining investments in foreign subsidiaries, the net assets of which are
exposed to currency exchange-rate volatility. As of December 31, 2006, 2005 and 2004 we had no net investment hedges in place to hedge that exposure.

During 2003, our efforts to exit the U.K. CRM business were substantially completed. As required by SFAS No. 52, Foreign Currency Translation, a significant portion of unrealized gains and losses
resulting from translation and financial instruments utilized to hedge currency exposures previously recorded in stockholders equity were recognized in income, resulting in an after-tax loss of approximately $5 million. During 2004, we
repatriated a majority of our cash from the U.K. by repayment of intercompany loans, resulting in the substantial liquidation of our investment in the U.K. As a result, we recognized approximately $17 million of pre-tax translation gains in income
that arose since April 1, 2003 and had accumulated in stockholders equity.



F-21



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Accumulated Other Comprehensive Income. Accumulated other comprehensive income, net of
tax, is included in stockholders equity on the consolidated balance sheets as follows:



|                                                   |  |               |     |   |      |   |     |  
|-------------------------------------------------- |  | ------------- | --- | - | ---- | - | --- | -
|                                                   |  | December 31,  |    
|                                                   |  | 2006          |     |   | 2005 |  
|                                                   |  | (in millions) |    
|Cash flow hedging activities, net                  |  | $             | 76  |   |      | $ | (2  | )
|Foreign currency translation adjustment            |  |               | 23  |   |      |   | 24  |  
|Minimum pension liability                          |  |               |    |   |      |   | (18 | )
|Unrecognized prior service cost and actuarial loss |  |               | (43 | ) |      |   |    |  
|Available for sale securities                      |  |               | 11  |   |      |   |    |  
|                                                   |  |               |     |   |      |   |     |  
|Accumulated other comprehensive income, net of tax |  | $             | 67  |   |      | $ | 4   |  
|                                                   |  |               |     |   |      |   |     |  

Notional Contract Amounts. The absolute notional contract amounts associated with
the derivative instruments designated as hedges were as follows:



|                                                                   |  |              |        |      |   |       
|------------------------------------------------------------------ |  | ------------ | ------ | ---- | - | ------
|                                                                   |  | December 31,
|                                                                   |  | 2006         |        | 2005
|Fair Value Hedge Interest Rate Swaps (in Millions of U.S. Dollars) |  | $            | 525    |      | $ | 525   
|Fixed Interest Rate Received on Swaps (Percent)                    |  |              | 4.331  |      |   | 4.331 
|Natural Gas Cash Flow Hedges (Trillion Cubic Feet)                 |  |              | 0.010  |      |   | 0.012 
|Electricity Cash Flow Hedges (Million Megawatt Hours)              |  |              | 51.664 |      |   | 14.460
|Fuel Oil Cash Flow Hedges (Million Barrels)                        |  |              | 1.620  |      |   | 0.725 

Fair Value of Financial Instruments. The following disclosure of the
estimated fair value of financial instruments is made in accordance with the requirements of SFAS No. 107, Disclosures About Fair Value of Financial Instruments. We have determined the estimated fair-value amounts using available
market information and selected valuation methodologies. Considerable judgment is required in interpreting market data to develop the estimates of fair value. The use of different market assumptions or valuation methodologies could have a material
effect on the estimated fair-value amounts.

The carrying values of current financial assets and liabilities approximate fair values due to
the short-term maturities of these instruments. The carrying amounts and fair values of debt are included in Note 12Debt beginning on page F-27. The carrying amounts and fair values of our other financial instruments were:



|                                        |  |                 |     |   |            |   |     |                 |  |   |            |   |  |   |     |  
|--------------------------------------- |  | --------------- | --- | - | ---------- | - | --- | --------------- |  | - | ---------- | - |  | - | --- | -
|                                        |  | December 31,    |    
|                                        |  | 2006            |     |   | 2005       |  
|                                        |  | Carrying Amount |     |   | Fair Value |   |     | Carrying Amount |  |   | Fair Value |  
|                                        |  | (in millions)   |    
|Fair Value Hedge Interest Rate Swap     |  | $               | (19 | ) |            | $ | (19 | )               |  | $ | (13        | ) |  | $ | (13 | )
|Interest Rate Risk-Management Contracts |  |                 | (1  | ) |            |   | (1  | )               |  |   | (2         | ) |  |   | (2  | )
|Commodity Cash Flow Hedge Contracts     |  |                 | 114 |   |            |   | 114 |                 |  |   | (1         | ) |  |   | (1  | )
|Commodity Risk-Management Contracts     |  |                 | 14  |   |            |   | 14  |                 |  |   | 106        |   |  |   | 106 |  

The fair value of interest rate and commodity risk-management contracts were based upon the
estimated consideration that would be received to terminate those contracts in a gain position and the estimated cost that would be incurred to terminate those contracts in a loss position.

Concentration of Credit Risk. We sell our energy products and services to customers in the electric and natural gas distribution
industries and to entities engaged in industrial and petrochemical businesses. These industry concentrations have the potential to impact our overall exposure to credit risk, either positively or negatively, because the customer base may be
similarly affected by changes in economic, industry, weather or other conditions.



F-22



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



At December 31, 2006, our credit exposure as it relates to the mark-to-market portion of our
risk management portfolio totaled $105 million. To reduce our credit exposure, we execute agreements that permit us to offset receivables, payables and mark-to-market exposure. We attempt to further reduce credit risk with certain counterparties by
obtaining third party guarantees or collateral as well as the right of termination in the event of default.

Our Credit Department
establishes our counterparty credit limits. Our industry typically operates under negotiated credit lines for physical delivery and financial contracts. Our credit risk system provides current credit exposure to counterparties on a daily basis.

We enter into master netting agreements both to mitigate credit exposure and to reduce collateral requirements. In general, the agreements
include our risk management subsidiaries and allow the aggregation of credit exposure, margin and set-off. As a result, we decrease a potential credit loss arising from a counterparty default.

We include cash collateral deposited with counterparties in Prepayments and other current assets and Other long-term assets on our consolidated balance
sheets. We include cash collateral due to counterparties in Accrued liabilities and other current liabilities on our consolidated balance sheets.

Note
7Cash Flow Information

Following are supplemental disclosures of cash flow and non-cash investing and financing information:



|                                                    |  |                         |     |   |      |   |      |  |   |    
|--------------------------------------------------- |  | ----------------------- | --- | - | ---- | - | ---- |  | - | ---
|                                                    |  | Year Ended December 31,
|                                                    |  | 2006                    |     |   | 2005 |   | 2004
|                                                    |  | (in millions)          
|Interest paid (net of amount capitalized)           |  | $                       | 328 |   |      | $ | 338  |  | $ | 319
|                                                    |  |                         |     |   |      |   |      |  |   |    
|Taxes paid (refunds), net                           |  | $                       |    |   |      | $ | 38   |  | $ | 4  
|                                                    |  |                         |     |   |      |   |      |  |   |    
|Detail of businesses acquired:                      |  |                         |     |   |      |   |      |  |   |    
|Current assets and other                            |  | $                       | 14  |   |      | $ |     |  | $ |   
|Fair value of non-current assets                    |  |                         | 13  |   |      |   |     |  |   |   
|Liabilities assumed, including deferred taxes       |  |                         | 18  |   |      |   |     |  |   |   
|Cash balance acquired                               |  |                         | (5  | ) |      |   |     |  |   |   
|                                                    |  |                         |     |   |      |   |      |  |   |    
|Cash paid, net of cash acquired                     |  | $                       | 40  |   |      | $ |     |  | $ |   
|                                                    |  |                         |     |   |      |   |      |  |   |    
|Other non-cash investing and financing activity:    |  |                         |     |   |      |   |      |  |   |    
|Addition of a capital lease (1)                     |  |                         | 6   |   |      |   |     |  |   |   
|Marketable securities (2)                           |  |                         | 18  |   |      |   |     |  |   |   
|Sithe subordinated debt exchange, net (Note 12) (3) |  |                         |    |   |      |   |     |  |   |   

---

|(1) | In January 2006, we entered into an obligation under a capital lease related to a coal loading facility which will be used in the transportation of coal to our Vermilion generating
facility. Pursuant to our agreement with the lessor, we are obligated for minimum payments in the aggregate amount of $17 million over the ten-year term of the lease.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | In November 2006, the New York Mercantile Exchange completed its initial public offering. As a result, we received ninety thousand shares due to our two membership seats. These
shares were valued at approximately $18 million at December 31, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | On July 21, 2006, we executed an exchange agreement of approximately $419 million principal amount of the subordinated debt of Sithe/Independence Power Partners, L.P., which we
refer to as Independence, together with all claims for accrued and unpaid interest thereon, for approximately $297 million principal amount of our 8.375% Senior Unsecured Notes due 2016. Please read Note 12DebtSithe
Subordinated Debt Exchange on page F-29 for further information.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-23



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 8Inventory

A summary of our inventories is as follows:



|                       |  |               |     |      |   |    
|---------------------- |  | ------------- | --- | ---- | - | ---
|                       |  | December 31, 
|                       |  | 2006          |     | 2005
|                       |  | (in millions)
|Materials and supplies |  | $             | 84  |      | $ | 80 
|Coal                   |  |               | 56  |      |   | 44 
|Fuel oil               |  |               | 32  |      |   | 41 
|Emissions allowances   |  |               | 14  |      |   | 35 
|Natural gas storage    |  |               | 1   |      |   | 3  
|                       |  |               |     |      |   |    
|                       |  | $             | 187 |      | $ | 203
|                       |  |               |     |      |   |    

In addition, we had zero and $12 million of emissions allowances at December 31, 2006 and
2005, respectively, related to future periods included in Other long-term assets on our consolidated balance sheets.

Note 9Property, Plant and
Equipment

A summary of our property, plant and equipment is as follows:



|                         |  |               |        |   |      |   |        |  
|------------------------ |  | ------------- | ------ | - | ---- | - | ------ | -
|                         |  | December 31,  |       
|                         |  | 2006          |        |   | 2005 |  
|                         |  | (in millions) |       
|Generation assets:       |  |               |        |   |      |   |        |  
|GEN  MW                 |  | $             | 5,070  |   |      | $ | 4,928  |  
|GEN  NE                 |  |               | 264    |   |      |   | 238    |  
|GEN  South              |  |               | 569    |   |      |   | 789    |  
|IT systems and other     |  |               | 209    |   |      |   | 205    |  
|                         |  |               |        |   |      |   |        |  
|                         |  |               | 6,112  |   |      |   | 6,160  |  
|Accumulated depreciation |  |               | (1,498 | ) |      |   | (1,181 | )
|                         |  |               |        |   |      |   |        |  
|                         |  | $             | 4,614  |   |      | $ | 4,979  |  
|                         |  |               |        |   |      |   |        |  

Interest capitalized related to costs of projects in process of development totaled $3 million, $3
million and $2 million for the years ended December 31, 2006, 2005 and 2004, respectively.

Note 10Unconsolidated Investments

Our unconsolidated investments consist primarily of investments in affiliates that we do not control, but where we have significant influence over
operations. Our principal equity method investments consist of entities that operate generation assets. We entered into these ventures principally to share risk and leverage existing commercial relationships. These ventures maintain independent
capital structures and have financed their operations either on a non-recourse basis to us or through their ongoing commercial activities. As of December 31, 2006, we hold an investment in a joint venture in which Chevron or its affiliates are
investors. For additional information about this investment, please read Note 13Related Party Transactions beginning on page F-30.

A
summary of our unconsolidated investments is as follows:



|                                 |  |               |   |      |   |    
|-------------------------------- |  | ------------- | - | ---- | - | ---
|                                 |  | December 31, 
|                                 |  | 2006          |   | 2005
|                                 |  | (in millions)
|Equity affiliates:               |  |               |   |      |   |    
|GEN  MW                         |  | $             |  |      | $ | 60 
|GEN  SO                         |  |               |  |      |   | 207
|                                 |  |               |   |      |   |    
|Total unconsolidated investments |  | $             |  |      | $ | 267
|                                 |  |               |   |      |   |    



F-24



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Cash distributions received from our equity investments during 2006, 2005 and 2004 were zero, $76
million and $137 million, respectively. Undistributed earnings from our equity investments included in accumulated deficit at December 31, 2006 and 2005 totaled zero and $149 million, respectively.

Power GenerationMidwest Investments. GENMW equity investments at December 31, 2005 included a 50% ownership interest in
Rocky Road Power, L.L.C., a 330 MW power generation facility in East Dundee, Illinois.

On March 31, 2006, we completed the sale to
NRG of our 50% ownership interest in our unconsolidated investment in West Coast Power as well as our acquisition of NRGs ownership interest in Rocky Road. As a result of the transactions, we received cash proceeds of approximately $165
million, net of cash acquired, from NRG. Under the terms of this agreement, we did not recognize a material gain or loss on the sale of West Coast Power. For further discussion, please read Note 3Business Combinations and
AcquisitionsRocky Road on page F-18 and Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power on page F-17.

Power GenerationSouth Investments. GENSO equity investments at December 31, 2006 include a 50% ownership interest in Black
Mountain (Nevada Cogeneration Associates #2), an 85 MW power generation facility in Las Vegas, Nevada that owns fossil fuel electric generation facilities.

In 2006 and 2005, we recorded impairment charges of $9 million and $13 million, respectively, related to our 50% interest in Black Mountain. These charges are the result of declines in value of the investment caused
by an increase in the cost of fuel in relation to a third party power purchase agreement through 2023 for 100% of the output of the facility. This agreement provides that Black Mountain (Nevada Cogeneration) will receive payments that decrease over
time.

Our most significant investment in generating capacity was our interest in West Coast Power. In March 2006, we sold our
unconsolidated investment in West Coast Power to NRG. For further discussion, please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power.

Our net investment in West Coast Power totaled approximately $205 million at December 31, 2005. West Coast Power provided equity earnings of
approximately zero, $11 million and $153 million in the years ended December 31, 2006, 2005 and 2004, respectively. Our West Coast Power related earnings for 2005 were offset by an impairment charge of approximately $10 million, primarily to
write down our investment balance to the agreed-upon sales price. Our West Coast Power related earnings for 2004 include a $12 million charge representing our share of an asset impairment. Additionally, our West Coast Power related earnings were
partially offset by an impairment of $73 million, primarily due to the expiration of the CDWR contract in December 2004.

In 2004, we sold
our unconsolidated investment in the Commonwealth generating facility. We did not recognize a material gain or loss on this sale.

In 2004,
we sold our unconsolidated investments in the Oyster Creek, Michigan Power and Hartwell generating facilities for aggregate net cash proceeds of approximately $132 million. We recognized gains of $15 million and $2 million related to our sales of
Oyster Creek and Hartwell, but did not recognize a material gain or loss on the sale of Michigan Power. However, during the year ended December 31, 2004, we recorded an impairment on our investment in Michigan Power totaling $8 million, to
adjust our book value to the sale price.

Summarized Information. Summarized aggregate financial information for
unconsolidated equity investments and our equity share thereof was:



|                        |  |               |    |              |   |       |  |              |       |       |   |              |  |   |       |  |   |    
|----------------------- |  | ------------- | -- | ------------ | - | ----- |  | ------------ | ----- | ----- | - | ------------ |  | - | ----- |  | - | ---
|                        |  | December 31, 
|                        |  | 2006          |    | 2005         |   | 2004 
|                        |  | Total         |    | Equity Share |   | Total |  | Equity Share |       | Total |   | Equity Share
|                        |  | (in millions)
|Current assets          |  | $             | 52 |              | $ | 26    |  | $            | 375   |       | $ | 187          |  | $ | 575   |  | $ | 266
|Non-current assets      |  |               | 97 |              |   | 49    |  |              | 1,228 |       |   | 614          |  |   | 1,552 |  |   | 717
|Current liabilities     |  |               | 15 |              |   | 8     |  |              | 65    |       |   | 32           |  |   | 168   |  |   | 66 
|Non-current liabilities |  |               | 5  |              |   | 3     |  |              | 50    |       |   | 25           |  |   | 61    |  |   | 29 
|Revenues                |  |               | 55 |              |   | 28    |  |              | 563   |       |   | 237          |  |   | 1,226 |  |   | 557
|Operating income        |  |               | 14 |              |   | 7     |  |              | 55    |       |   | 24           |  |   | 417   |  |   | 200
|Net income              |  |               | 14 |              |   | 7     |  |              | 63    |       |   | 28           |  |   | 396   |  |   | 190



F-25



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Losses from unconsolidated investments of $1 million for the year ended December 31, 2006
include the $7 million above offset by the $9 million impairment of our investment in Black Mountain.

Earnings from unconsolidated
investments of zero for the year ended December 31, 2005, include $11 million from West Coast Power and $17 million from our other unconsolidated investments, offset by $10 million, $13 million impairments of our investment in West Coast Power
and Black Mountain, respectively, and $5 million of earnings from NGL investments which are included in income from discontinued operations.

Earnings from unconsolidated investments of $116 million for the year ended December 31, 2004 include $153 million from West Coast Power, $37 million from our other unconsolidated investments, and gains on the sales of our equity
investment in Oyster Creek and our equity investment in Hartwell of $15 million and $2 million, respectively. These gains were partially offset by a $73 million impairment of our investment in West Coast Power and an $8 million impairment of our
Michigan Power equity investment, as well as $10 million of earnings from NGL investments, which are included in income from discontinued operations.

Variable Interest Entities. In July 2001, we entered into several agreements, including a power tolling agreement, a financial derivative instrument, an energy management agreement and a natural gas
supply agreement, with Independence, which owns and operates a 1,021 MW combined cycle gas-fired power generation facility near Scriba, New York. We had previously been unable to assess whether the entity was a VIE, but in the third quarter 2004, we
received the necessary financial and contractual information related to the entity. As a result of various contractual arrangements into which this entity has entered, we have concluded that it is a VIE. However, as we do not absorb a majority of
the expected losses or receive a majority of expected residual returns, we are not considered the primary beneficiary of the entity. Our future obligations under these agreements, which represent our maximum exposure to loss, are approximately $683
million. On January 31, 2005, Dynegy completed the acquisition of ExRes SHC, Inc., or ExRes, the parent company of Sithe Energies, Inc., which we refer to as Sithe Energies, and Independence. Please see Note
13Related Party Transactions for further discussion regarding this acquisition.

Note 11Intangible Assets

Pursuant to our acquisition NRGs 50% ownership interest in the Rocky Road power plant, we recorded an intangible asset in the amount of $29 million.
That amount is currently being amortized into earnings based on a straight-line amortization over the remaining contractual term of the agreement. That amortization expense is being recognized in the revenue line of our consolidated statements of
operations where we record the revenues received from the contract. The annual amortization of the intangible asset is expected to be approximately $10 million. The balance, net of accumulated amortization, totaled $22 million at December 31,
2006. Amortization expense was approximately $7 million for the year ended December 31, 2006. Please read Note 3  Business Combinations and Acquisitions  Rocky Road on Page F-16 for further discussion.



F-26



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 12Debt

A summary of our long-term debt is as follows:



|                                                                                        |  |                |       |      |           |   |                |  |           |       |  |   |      
|--------------------------------------------------------------------------------------- |  | -------------- | ----- | ---- | --------- | - | -------------- |  | --------- | ----- |  | - | -----
|                                                                                        |  | December 31,  
|                                                                                        |  | 2006           |       | 2005
|                                                                                        |  | CarryingAmount |       |      | FairValue |   | CarryingAmount |  | FairValue
|                                                                                        |  | (in millions) 
|Term facility, floating rate due through 2012                                           |  | $              | 200   |      |           | $ | 200            |  | $         |      |  | $ |     
|Senior Notes, 7.45% due 2006                                                            |  |                |      |      |           |   |               |  |           | 22    |  |   | 23   
|Senior Notes, 6.875% due 2011                                                           |  |                | 493   |      |           |   | 499            |  |           | 499   |  |   | 492  
|Senior Notes, 8.75% due 2012                                                            |  |                | 488   |      |           |   | 529            |  |           | 491   |  |   | 538  
|Senior Unsecured Notes, 8.375% due 2016                                                 |  |                | 1,047 |      |           |   | 1,102          |  |           |      |  |   |     
|Senior Debentures, 7.125% due 2018                                                      |  |                | 173   |      |           |   | 169            |  |           | 175   |  |   | 158  
|Senior Debentures, 7.625% due 2026                                                      |  |                | 173   |      |           |   | 168            |  |           | 174   |  |   | 158  
|Second Priority Senior Secured Notes, floating rate due 2008                            |  |                |      |      |           |   |               |  |           | 225   |  |   | 238  
|Second Priority Senior Secured Notes, 9.875% due 2010                                   |  |                | 11    |      |           |   | 12             |  |           | 625   |  |   | 685  
|Second Priority Senior Secured Notes, 10.125% due 2013                                  |  |                |      |      |           |   |               |  |           | 900   |  |   | 1,015
|Subordinated Debentures payable to affiliates, 8.316%, due 2027                         |  |                | 200   |      |           |   | 191            |  |           | 200   |  |   | 176  
|Note Payable to Dynegy, due 2006                                                        |  |                |      |      |           |   |               |  |           | 120   |  |   | 120  
|                                                                                        |  |                |       |      |           |   |                |  |           |       |  |   |      
|                                                                                        |  |                | 2,785 |      |           |   |                |  |           | 3,431 |  |   |      
|Unamortized premium (discount) on debt, net (1)                                         |  |                | (7    | )    |           |   |                |  |           | 5     |  |   |      
|                                                                                        |  |                |       |      |           |   |                |  |           |       |  |   |      
|                                                                                        |  |                | 2,778 |      |           |   |                |  |           | 3,436 |  |   |      
|Less: Amounts due within one year, including non-cash amortization of basis adjustments |  |                | 2     |      |           |   |                |  |           | 149   |  |   |      
|                                                                                        |  |                |       |      |           |   |                |  |           |       |  |   |      
|Total Long-Term Debt                                                                    |  | $              | 2,776 |      |           |   |                |  | $         | 3,287 |  |   |      
|                                                                                        |  |                |       |      |           |   |                |  |           |       |  |   |      

---

|(1) | Change from December 31, 2005 to December 31, 2006 is primarily due to the Sithe debt exchange.
|--- | -----------------------------------------------------------------------------------------------

Aggregate maturities of the principal amounts of all long-term indebtedness as of December 31, 2006 are as follows: 2008zero, 2009zero,
2010$11, 2011$492 million and thereafter$2,273 million

Fourth Amended and Restated Credit Facility.
On April 19, 2006, we entered into a fourth amended and restated credit agreement (the Fourth Amended and Restated Credit Facility) with Citicorp USA, Inc. and JPMorgan Chase Bank, N.A., as co-administrative agents, JPMorgan Chase
Bank, N.A., as collateral agent, Citicorp USA, Inc., as payment agent, Citigroup Global Markets Inc. and JPMorgan Securities Inc., as joint lead arrangers, and the other financial institutions parties thereto as lenders. The Fourth Amended and
Restated Credit Facility amends our former credit facility (last amended on March 6, 2006) by increasing the amount of the existing $400 million revolving credit facility to $470 million and adding a $200 million term letter of credit facility.
The revolving facility, which is currently undrawn, is available for general corporate purposes and for letters of credit. The term facility has been fully drawn and the proceeds placed in a collateral account to support the issuance of letters of
credit. Letters of credit issued under the former credit facility were continued under the Fourth Amended and Restated Credit Facility.

The Fourth Amended and Restated Credit Facility is secured by substantially all of our assets as borrower, and certain of our subsidiaries, as subsidiary guarantors, and certain of Dynegys assets, as parent guarantor. The revolving
credit facility portion of the Fourth Amended and Restated Credit Facility matures April 19, 2009 and the term letter of credit portion matures on January 31, 2012. Borrowings for both the revolving and term portions under the Fourth
Amended and Restated Credit Facility bear interest at the relevant Eurodollar rate plus a ratings-based margin of 150 basis points or the relevant base rate plus a ratings-based margin of 50 basis points. Letters of credit can be issued under the
revolving portion of the facility at a ratings-based rate of 150 basis points. An unused commitment fee of 37.5 basis points is payable on the unused portion of the revolving credit facility. The margin payable for borrowing, the rate payable for
letters of credit and the unused commitment fee will decrease upon meeting specified improvements in Standard and Poors and Moodys credit ratings for the facility.

The Fourth Amended and Restated Credit Facility contains mandatory prepayment provisions associated with specified asset sales and dispositions
(including as a result of casualty or condemnation) and the receipt of proceeds by us and certain of our subsidiaries of any permitted additional non-recourse indebtedness. Commencing in 2008



F-27



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



with respect to the fiscal year ending December 31, 2007, each year we will be required to apply toward the prepayment of the loans and the permanent
reduction of the commitments under the revolving credit facility (or post cash collateral in lieu thereof) a portion of our excess cash flow as calculated under the Fourth Amended and Restated Credit Facility for the prior fiscal year. This portion
will be 50% initially and will fall to 25% when and if our leverage ratio is less than or equal to 3.50:1.00.

The Fourth Amended and
Restated Credit Facility contains customary affirmative covenants and negative covenants and events of default. Subject to certain exceptions, we and our subsidiaries are subject to restrictions on incurring additional indebtedness, limitations on
capital expenditures and limitations on dividends and other payments with respect to capital stock. The Fourth Amended and Restated Credit Facility also contains certain financial covenants, including (1) a covenant (measured at the last day of
the fiscal quarter as specified below) that requires us and certain of our subsidiaries to maintain a ratio of secured debt to adjusted EBITDA no greater than 3.0:1 (December 31, 2006); 2.75:1 (March 31, 2007); 2.5:1 (June 30, 2007); 2.25:1
(September 30, 2007) and 2.0:1 (December 31, 2007 and thereafter) and (2) a covenant that requires us and certain of our subsidiaries to maintain an interest coverage ratio as of the last day of the measurement periods ending December 31,
2006 of no less than 1.50:1; ending March 31, June 30, September 30 and December 31, 2007 and March 31, 2008 of no less than 1.625:1, and ending June 30, 2008 and thereafter of no less than 1.75:1. We are in
compliance with these covenants as of December 31, 2006.

On May 26, 2006, we closed a $150 million term loan (the Term
Loan), of which $50 million was used to make a one-time cash dividend to Dynegy and the remainder used for working capital and general corporate purposes. The Term Loan was structured as a new tranche under the Fourth Amended and Restated
Credit Facility and was repaid with proceeds from the sale of Rockingham on November 14, 2006. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsDispositions and Contract TerminationsRockingham
on page F-17 for further discussion of the sale.

Senior Notes. The notes are unsecured and not subject to a sinking fund. On
April 12, 2006, we issued $750 million aggregate principal amount of our 8.375% Senior Unsecured Notes due 2016 (the New Senior Notes) in a private offering (the Senior Notes Offering). The New Senior Notes are not
redeemable at our option prior to maturity. The New Senior Notes are our senior unsecured obligations and rank equal in right of payment to all of our existing and future senior unsecured indebtedness, and are senior to all of our existing and any
of our future subordinated indebtedness. The proceeds from the Senior Notes Offering, together with cash on hand, were used to fund the SPN Tender Offer discussed above. On September 14, 2006, we exchanged the New Senior Notes for a new issue
of substantially identical notes registered under the Securities Act of 1933. Please read Senior Unsecured Notes below for further information.

Senior Unsecured Notes. On September 14, 2006, pursuant to the registration rights agreements pertaining to the New Senior Notes and the Additional Notes, we completed an exchange offer of $1,047
million aggregate principal amount of our 8.375% Senior Unsecured Notes due 2016 registered under the Securities Act of 1933 for all $1,047 million aggregate principal amount of our outstanding 8.375% Senior Unsecured Notes due 2016.

Second Priority Senior Secured Notes. On April 12, 2006, we completed a cash tender offer and consent solicitation (the SPN
Tender Offer), in which we purchased $151 million of our $225 million Second Priority Senior Secured Floating Rate Notes due 2008 (the 2008 Notes), $614 million of our $625 million 9.875% Second Priority Senior Secured Notes due
2010 (the 2010 Notes) and all $900 million of our 10.125% Second Priority Senior Secured Notes due 2013 (the 2013 Notes and collectively with the 2008 Notes and the 2010 Notes, the Second
Priority Notes). In connection with the SPN Tender Offer, we amended the indenture under which the Second Priority Notes were issued to eliminate or modify substantially all of the restrictive covenants, certain events of default and related
provisions and release certain liens securing our obligations and the guarantors of the Second Priority Notes.

Total cash paid to
repurchase the $1,664 million of Second Priority Notes, including consent fees and accrued interest, was $1,904 million. We recorded a charge of approximately $228 million in 2006 associated with this transaction, of which $202 million is included
in debt conversion costs, and $26 million of acceleration of amortization of financing costs and write-offs of discounts and premiums is included in interest expense on our consolidated statements of operations.



F-28



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On July 15, 2006, we redeemed the remaining $74 million of our 2008 Notes, at a redemption price
of 103% of the principal amount, plus accrued and unpaid interest to the redemption date. The interest rate on the 2008 Notes was based on three-month LIBOR plus 650 basis points. We recorded a charge of approximately $2 million in 2006 associated
with this transaction, which is included in debt conversion costs on our consolidated statements of operations. The remaining outstanding 2010 Notes are redeemable at our option on or after July 15, 2007 in accordance with the terms of the
indenture governing the Second Priority Notes.

Each of our existing and future wholly owned domestic subsidiaries that guarantee our
obligations under its amended and restated credit facility also guarantee the obligations under the remaining outstanding notes on a senior secured basis. In addition, Dynegy and its other subsidiaries that guarantee our amended and restated credit
facility also guarantee the obligations under the remaining outstanding notes on a senior secured basis. The remaining outstanding notes and guarantees are senior obligations secured by a second-priority lien on, subject to certain exceptions and
permitted liens, all of our and our guarantors existing and future property and assets that secure our obligations under our amended and restated credit facility.

The SPN Indenture governing the remaining outstanding notes contains restrictive covenants that limit our ability and that of our subsidiaries that guarantee the notes to, among other things: (1) redeem,
repurchase or pay dividends or distributions on capital stock; (2) make investments or restricted payments; (3) incur or guarantee additional indebtedness; (4) create certain liens; (5) engage in sale and leaseback transactions;
(6) consolidate, merge or transfer all or substantially all of its assets; or (7) engage in certain transactions with affiliates. The terms of our former credit facility and the SPN Indenture governed the use of proceeds from our
October 31, 2005 sale of DMSLP.

Subordinated Debentures. In May 1997, NGC Corporation Capital Trust I
(Trust) issued, in a private transaction, $200 million aggregate liquidation amount of 8.316% Subordinated Capital Income Securities (Trust Securities) representing preferred undivided beneficial interests in the assets of
the Trust. The Trust invested the proceeds from the issuance of the Trust Securities in an equivalent amount of our 8.316% Subordinated Debentures (Subordinated Debentures). The sole assets of the Trust are the Subordinated Debentures.
The Trust Securities are subject to mandatory redemption in whole, but not in part, on June 1, 2027, upon payment of the Subordinated Debentures at maturity, or in whole, but not in part, at any time, contemporaneously with the optional
prepayment of the Subordinated Debentures, as allowed by the associated indenture. The Subordinated Debentures are redeemable, at our option, at specified redemption prices. The Subordinated Debentures represent our unsecured obligations and rank
subordinate and junior in right of payment to all of our senior indebtedness to the extent and in the manner set forth in the associated indenture. We have irrevocably and unconditionally guaranteed, on a subordinated basis, payment for the benefit
of the holders of the Trust Securities the obligations of the Trust to the extent the Trust has funds legally available for distribution to the holders of the Trust Securities. Since the Trust is considered a SPE, and the holders of the Trust
Securities absorb a majority of the Trusts expected losses, our obligation is represented by the Subordinated Debentures payable to the deconsolidated Trust.

We may defer payment of interest on the Subordinated Debentures as described in the indenture, although we have not yet done so and have continued to pay interest as and when due.

Sithe Subordinated Debt Exchange. On July 21, 2006, we executed and consummated an exchange agreement (the Exchange
Agreement), by and among us and RCP Debt, LLC and RCMF Debt, LLC (together, the Reservoir Entities). Pursuant to the Exchange Agreement, the Reservoir Entities exchanged approximately $419 million principal amount of the
subordinated debt of Independence, a subsidiary of Dynegy and our affiliate, together with all claims for accrued and unpaid interest thereon and all other rights and all obligations of the Reservoir Entities under the agreement pursuant to which
the subordinated debt was issued (together, the Sithe Debt), for approximately $297 million principal amount of our 8.375% Senior Unsecured Notes due 2016 (the Additional Notes). The Additional Notes have terms and conditions
identical to, and are fungible for trading and other purposes with, the $750 million aggregate principal amount of the New Senior Notes issued on April 12, 2006. On September 14, 2006, we exchanged the Additional Notes for a new issue of
substantially identical notes



F-29



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



registered under the Securities Act of 1933. We recorded a charge of approximately $36 million in 2006 associated with this transaction, which is included in
interest expense on our consolidated statements of operations. Please read Senior Unsecured Notes for further information.

Note Payable to Dynegy. During 2005, we borrowed money from Dynegy to fund our operational needs. The note was due in 2006 and bore interest at LIBOR plus 2.25%. At December 31, 2005, the total amount outstanding was $120
million. During 2005, we recognized interest expense of $6 million associated with this and other borrowings from Dynegy that we repaid during 2005. On January 13, 2006, we repaid the $120 million outstanding note payable.

Note 13Related Party Transactions

Transactions with Chevron. Transactions with Chevron resulted from purchases and sales of natural gas and natural gas liquids between our affiliates and Chevron. We believe that these transactions were executed on terms that
were fair and reasonable. During the years ended December 31, 2006, 2005 and 2004, our marketing business recognized net purchases from Chevron of $52 million, $45 million and $23 million, respectively. In accordance with the net presentation
provisions of EITF Issue 02-03 Issues Involved in Accounting for Derivative Contracts Held for Trading Purposes and Contracts Involved in Energy Trading and Risk Management Activities (EITF Issue 02-03), all of these transactions,
whether physically or financially settled, have been presented net on the consolidated statements of operations. In addition, during the years ended December 31, 2006, 2005 and 2004, our other businesses recognized aggregate sales to Chevron of
zero, $1.2 billion and $1.1 billion, respectively, and aggregate purchases of approximately zero, $1 billion and $1.1 billion, respectively, which are reflected gross on the consolidated statements of operations.

Equity Investments. We hold an investment in a joint venture in which Chevron or its affiliates are also investors. The investment is a 50%
ownership interest in Black Mountain (Nevada Cogeneration Associates #2), which holds our Black Mountain power generation facility. Prior to the sale of DMSLP, we previously held a 22.9% ownership interest in VESCO, a venture that operates a natural
gas liquids processing, extraction, fractionation and storage facility in the Gulf Coast region, in which Chevron or its affiliates are also investors. During the years ended December 31, 2006, 2005 and 2004, our portion of the net income from
joint ventures with Chevron was approximately $8 million, $8 million and $13 million, respectively.

We also purchase and sell, or have
purchased or sold, natural gas, natural gas liquids, crude oil, emissions and power and, in some instances, earn management fees from certain entities in which we have equity investments. During the years ended December 31, 2006, 2005 and 2004,
we recognized net sales to affiliates related to these transactions of zero, $0.2 billion and $0.3 billion, respectively. In accordance with the net presentation provisions of EITF Issue 02-03, all of these transactions, whether physically or
financially settled, have been presented net on the consolidated statements of operations. In addition, during the years ended December 31, 2006, 2005 and 2004, our other businesses recognized aggregate sales to these affiliates of zero
million, $4 million and $12 million, respectively, and aggregate purchases of zero, $135 million and $170 million, respectively, which are reflected gross on the consolidated statements of operations. Revenues were related to the supply of fuel for
use at generation facilities, primarily West Coast Power, and the supply of natural gas sold by retail affiliates. Expenses primarily represent the purchase of natural gas liquids that were subsequently sold in our marketing operations.

Pending Acquisition of the Kendall Facility. Upon the completion of the merger between Dynegy and the LS Entities, as described in Note
2Dynegy Inc. and LS Power Combination, or the completion of the Kendall facility acquisition, transactions with Kendall will become transactions with an affiliate or eliminated in consolidation.

Transactions with Independence.On January 31, 2005, Dynegy completed the acquisition of ExRes. In exchange for $120 million, net of
transaction costs and cash acquired, and the assumption of $919 million of face value project debt, Dynegy acquired the 1,021 MW Independence power generation facility located near Scriba, New York, as well as four natural gas-fired merchant
facilities in New York and four hydroelectric generation facilities in Pennsylvania. Independence holds a power tolling contract, financial swap and other contracts with one of our subsidiaries. Upon completion of this acquisition, our transactions
with Independence became related party transactions.

Our transactions with ExRes include purchases of energy and capacity under a tolling
arrangement, sales of natural gas and payments associated with a financial derivative instrument. During the year ended December 31, 2006 and the period from February 1, 2005 through December 31, 2005, we incurred costs of $172
million and $58 million, respectively, under these contracts. Additionally, during the year ended December 31, 2006 and the period from February 1, 2005 through December 31, 2005, we sold an aggregate of $186 million and $232 million,
respectively, in natural gas to ExRes. The terms of these transactions are in accordance with the contractual agreements that were in place prior to Dynegys acquisition of ExRes. In addition to the contractual arrangements discussed above, we
pay all employee and payroll costs, as well as certain general and administrative costs, on behalf of ExRes, and they reimburse us for these costs. For the year ended December 31, 2006 and the period from February 1, 2005 through
December 31, 2005, we paid $5 million and $21 million, respectively, of such costs on behalf of ExRes. During the period ended December 31, 2005, we received a payment of $6 million from ExRes in order to terminate their obligation to post
collateral with us. As of December 31, 2006, we have a net outstanding affiliate receivable balance of $29 million from ExRes.

Other. Dynegy sold its interest in Illinois Power on September 30, 2004. Prior to the sale, certain of our subsidiaries received revenues of approximately $352 million from Illinois Power during the year ended
December 31, 2004. These revenues primarily related to a power purchase agreement that we had with Illinois Power that provided Illinois Power the right to purchase power from us for a primary term that expired December 31, 2004.

During 2006, we repaid a $120 million borrowing from Dynegy. Please see Note 12DebtNote Payable to Dynegy beginning on page
F-30 for further information.



F-30



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



During 2006, we made a one time dividend payment of $50 million to Dynegy from the proceeds of the
Term Loan. Please read Note 12DebtFourth Amended and Restated Credit Facility beginning on page F-27 for further discussion.

On July 21, 2006, we executed and consummated an Exchange Agreement. Pursuant to the Exchange Agreement, the Reservoir Entities exchanged approximately $419 million principal amount of the subordinated debt of Independence for approximately
$297 million principal amount of our 8.375% Senior Unsecured Notes due 2016. Please read Note12DebtSithe Subordinated Debt Exchange on page F-29 for further information.

Note 14Income Taxes

Income Tax
Benefit.We are subject to U.S. federal, foreign and state income taxes on our operations. Components of loss from continuing operations before income taxes were as follows:



|                                                     |  |                         |      |   |      |   |      |      |  |   |      |  
|---------------------------------------------------- |  | ----------------------- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | -
|                                                     |  | Year Ended December 31, |     
|                                                     |  | 2006                    |      |   | 2005 |   |      | 2004 | 
|                                                     |  | (in millions)           |     
|Loss from continuing operations before income taxes: |  |                         |      |   |      |   |      |      |  |   |      |  
|Domestic                                             |  | $                       | (482 | ) |      | $ | (872 | )    |  | $ | (446 | )
|Foreign                                              |  |                         | 5    |   |      |   |     |      |  |   | (1   | )
|                                                     |  |                         |      |   |      |   |      |      |  |   |      |  
|                                                     |  | $                       | (477 | ) |      | $ | (872 | )    |  | $ | (447 | )
|                                                     |  |                         |      |   |      |   |      |      |  |   |      |  

Components of income tax benefit related to loss from continuing operations were as follows:



|                                |  |                         |     |   |      |   |     |      |  |   |     |  
|------------------------------- |  | ----------------------- | --- | - | ---- | - | --- | ---- |  | - | --- | -
|                                |  | Year Ended December 31, |    
|                                |  | 2006                    |     |   | 2005 |   |     | 2004 | 
|                                |  | (in millions)           |    
|Current tax benefit (expense):  |  |                         |     |   |      |   |     |      |  |   |     |  
|Domestic                        |  | $                       | (1  | ) |      | $ | 4   |      |  | $ | (2  | )
|Foreign                         |  |                         | (2  | ) |      |   |    |      |  |   |    |  
|Deferred tax benefit (expense): |  |                         |     |   |      |   |     |      |  |   |     |  
|Domestic                        |  |                         | 136 |   |      |   | 299 |      |  |   | 182 |  
|Foreign                         |  |                         | 9   |   |      |   | (15 | )    |  |   |    |  
|                                |  |                         |     |   |      |   |     |      |  |   |     |  
|Income tax benefit              |  | $                       | 142 |   |      | $ | 288 |      |  | $ | 180 |  
|                                |  |                         |     |   |      |   |     |      |  |   |     |  



F-31



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Income tax benefit related to loss from continuing operations for the years ended December 31,
2006, 2005 and 2004, were equivalent to effective rates of 30%, 33% and 40%, respectively. Differences between taxes computed at the U.S. federal statutory rate and our reported income tax benefit were as follows:



|                                                  |  |                         |     |   |      |   |     |      |  |   |     |  
|------------------------------------------------- |  | ----------------------- | --- | - | ---- | - | --- | ---- |  | - | --- | -
|                                                  |  | Year Ended December 31, |    
|                                                  |  | 2006                    |     |   | 2005 |   |     | 2004 | 
|                                                  |  | (in millions)           |    
|Expected tax benefit at U.S. statutory rate (35%) |  | $                       | 167 |   |      | $ | 305 |      |  | $ | 156 |  
|State taxes                                       |  |                         | 17  |   |      |   | 16  |      |  |   | 27  |  
|Foreign taxes                                     |  |                         | (6  | ) |      |   | (2  | )    |  |   |    |  
|Valuation allowance                               |  |                         | (4  | ) |      |   | (14 | )    |  |   | 2   |  
|IRS and state audits and settlements              |  |                         | (38 | ) |      |   | (5  | )    |  |   | (5  | )
|Reserves legal                                    |  |                         |    |   |      |   | (11 | )    |  |   |    |  
|Basis differentials and other                     |  |                         | 6   |   |      |   | (1  | )    |  |   |    |  
|                                                  |  |                         |     |   |      |   |     |      |  |   |     |  
|Income tax benefit                                |  | $                       | 142 |   |      | $ | 288 |      |  | $ | 180 |  
|                                                  |  |                         |     |   |      |   |     |      |  |   |     |  

Deferred Tax Liabilities and Assets. Significant components of deferred tax assets
and liabilities were as follows:



|                                               |  |               |     |   |      |   |     |  
|---------------------------------------------- |  | ------------- | --- | - | ---- | - | --- | -
|                                               |  | December 31,  |    
|                                               |  | 2006          |     |   | 2005 |  
|                                               |  | (in millions) |    
|Deferred tax assets:                           |  |               |     |   |      |   |     |  
|Current:                                       |  |               |     |   |      |   |     |  
|Reserves (legal, environmental and other)      |  | $             | 17  |   |      | $ | 14  |  
|NOL carryforwards                              |  |               | 52  |   |      |   | 10  |  
|                                               |  |               |     |   |      |   |     |  
|Subtotal                                       |  |               | 69  |   |      |   | 24  |  
|Less: valuation allowance                      |  |               | (4  | ) |      |   |    |  
|                                               |  |               |     |   |      |   |     |  
|Total current deferred tax assets              |  |               | 65  |   |      |   | 24  |  
|                                               |  |               |     |   |      |   |     |  
|Non-current:                                   |  |               |     |   |      |   |     |  
|NOL carryforwards                              |  |               | 215 |   |      |   | 142 |  
|Foreign tax credits                            |  |               | 20  |   |      |   | 5   |  
|Other                                          |  |               |    |   |      |   | 27  |  
|Reserves (legal, environmental and other)      |  |               | 2   |   |      |   | 14  |  
|Miscellaneous book/tax recognition differences |  |               | 6   |   |      |   | 58  |  
|                                               |  |               |     |   |      |   |     |  
|Subtotal                                       |  |               | 243 |   |      |   | 246 |  
|Less: valuation allowance                      |  |               | (34 | ) |      |   | (20 | )
|                                               |  |               |     |   |      |   |     |  
|Total non-current deferred tax assets          |  |               | 209 |   |      |   | 226 |  
|                                               |  |               |     |   |      |   |     |  
|Deferred tax liabilities:                      |  |               |     |   |      |   |     |  
|Non-current:                                   |  |               |     |   |      |   |     |  
|Depreciation and other property differences    |  |               | 421 |   |      |   | 468 |  
|Other                                          |  |               | 20  |   |      |   |    |  
|                                               |  |               |     |   |      |   |     |  
|Total non-current deferred tax liabilities     |  |               | 441 |   |      |   | 468 |  
|                                               |  |               |     |   |      |   |     |  
|Net deferred tax liability                     |  | $             | 167 |   |      | $ | 218 |  
|                                               |  |               |     |   |      |   |     |  

NOL Carryforwards. At December 31, 2006, we had approximately $597 million of
regular federal tax NOL carryforwards after considering the effect of carryback to prior years . The federal NOL carryforwards will expire beginning in 2024 through 2026. Certain provisions of the Internal Revenue Code placed an annual limitation on
our ability to utilize certain tax carryforwards existing as of the date of a 2005 business acquisition. However, due to the impact of certain 2006 transactions, the limitation is no longer applicable. If certain substantial changes in the
Companys ownership should occur, there could be an annual limitation on the amount of the carryforwards which



F-32



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



can be utilized. Upon the adoption of FIN No. 48, a significant amount of the NOL carryforwards will be recharacterized as other deferred tax assets or
other deferred tax liabilities; however, there will be no impact to our financial statements. There was no valuation allowance established at December 31, 2006 for our federal NOL carryforwards, as management believes our NOL carryforward is
more likely than not to be fully realized in the future based, among other things, on managements estimates of future taxable net income, future reversals of existing taxable temporary differences and tax planning.

At December 31, 2006, state NOL carryforwards were as follows:



|                                                        |  |                      |       |                  |            
|------------------------------------------------------- |  | -------------------- | ----- | ---------------- | -----------
|                                                        |  | Amount (in millions) |       | Expiration Dates
|States where we file unitary state income tax returns:  |  |                      |       |                  |            
|Illinois                                                |  | $                    | 221   |                  | 2015 & 2018
|California                                              |  |                      | 38    |                  | 2023 & 2026
|New Mexico                                              |  |                      | 9     |                  | 2008 & 2011
|States where we file separate state income tax returns: |  |                      |       |                  |            
|Louisiana                                               |  |                      | 215   |                  | 2020  2026
|New York                                                |  |                      | 306   |                  | 2021  2026
|Kentucky                                                |  |                      | 220   |                  | 2021  2026
|Texas                                                   |  |                      | 268   |                  | 2007  2011
|Iowa                                                    |  |                      | 48    |                  | 2022  2026
|Georgia                                                 |  |                      | 51    |                  | 2022  2026
|Pennsylvania                                            |  |                      | 50    |                  | 2022  2026
|Other                                                   |  |                      | 8     |                  | 2007  2026
|                                                        |  |                      |       |                  |            
|Total                                                   |  | $                    | 1,434 |                  |            
|                                                        |  |                      |       |                  |            

During 2004, we established a valuation allowance for certain state NOL carryforwards which
management believes are not likely to be fully realized in the future based on our ability to generate gains in the respective state. See Change in Valuation Allowance below.

At December 31, 2006 and 2005, foreign NOL carryforwards totaled $11 million and $13 million, respectively. During 2005, we established a valuation
allowance for certain of the foreign NOL carryforwards which management believed were not likely to be fully realized in the future based on our ability to generate gains in the respective jurisdiction. However, because various adjustments are
anticipated as a result of the Canadian authorities audit of prior year income tax returns, management determined in 2006 that it is more likely than not that the NOL carryforwards will be utilized, and the valuation allowance was released. See
Change in Valuation Allowance below.

Foreign Tax Credits. At December 31, 2006 and 2005, we had
approximately $20 million and $5 million, respectively, of foreign tax credits. The foreign tax credits expire in 2010 through 2014. At December 31, 2006, a full valuation allowance for our foreign tax credits was recorded as we have disposed
of or discontinued the majority of our foreign operations and management believes the foreign tax credits are not likely to be fully realized in the future based on our ability to generate foreign source income. Unless we generate foreign source
income prior to their expiration, which we do not anticipate, we will write-off the $20 million of foreign tax credits and the related $20 million valuation allowance in the year of their expiration.

Residual U.S. Income Tax on Foreign Earnings.We have provided U.S. deferred taxes with respect to one foreign subsidiary that is in the
process of liquidating with previously untaxed earnings and profits. Otherwise, we do not have material undistributed non-previously taxed earnings from our foreign operations, and have sufficient intercompany loans from or other tax attributes
related to our affiliates which will allow us the ability to repatriate available funds without incurring residual U.S. income tax. Therefore, except as noted, we have not provided any U.S. deferred taxes or foreign withholding taxes on the actual
or deemed remittance of any such earnings.



F-33



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Texas Margin Tax. In May 2006, Texas enacted a new law that substantially changes the
states tax system. The law replaces the taxable-capital and earned-surplus components of its franchise tax with a new franchise tax that is based on modified gross revenue. This new franchise tax is referred to as the Margin Tax
and will significantly affect the financial reporting of a wide range of enterprises that have operations in Texas. As a result of the new law, which becomes effective January 1, 2007, we established a deferred tax liability of $1 million
related to our Texas operations and removed a deferred tax asset of $1 million related to existing Texas net operating losses since we do not forecast a 2006 Texas income tax liability. We also established a deferred tax asset of $5 million and
increased the valuation allowance by an equal and offsetting $5 million. The effect of the change in Texas law produced a total expense, which is included in our income tax benefit, of less than $1 million for the year ended December 31, 2006.

Change in Valuation Allowance. Realization of our deferred tax assets is dependent upon, among other things, our ability to
generate taxable income of the appropriate character in the future. At December 31, 2006, valuation allowances related to foreign tax credit carryforwards and state NOL carryforwards have been established. During 2006, we increased our
valuation allowance associated with various state NOL carryforwards and released a valuation allowance on a foreign NOL carryfoward.In 2005, primarily as a result of the sale of DMSLP, we reduced the valuation allowance related to our
capital loss carryforward. This benefit is reflected in income from discontinued operations on our consolidated statements of operations. We also increased our valuation allowance associated with a state NOL carryforward and established a valuation
allowance on a foreign NOL carryforward.

The changes in the valuation allowance by attribute for the years ended December 31, 2006,
2005 and 2004 were as follows:



|                                                       |  |                           |     |   |                    |   |     |                        |  |   |                          |   |  |       |     |   |  |   |     |  
|------------------------------------------------------ |  | ------------------------- | --- | - | ------------------ | - | --- | ---------------------- |  | - | ------------------------ | - |  | ----- | --- | - |  | - | --- | -
|                                                       |  | Capital LossCarryforwards |     |   | Foreign TaxCredits |   |     | State NOLCarryforwards |  |   | Foreign NOLCarryforwards |   |  | Total |    
|                                                       |  | (in millions)             |    
|Balance as of December 31, 2003                        |  | $                         | (46 | ) |                    | $ | (5  | )                      |  | $ |                         |   |  | $     |    |   |  | $ | (51 | )
|Changes in valuation allowancecontinuing operations   |  |                           | 3   |   |                    |   | (29 | )                      |  |   | (1                       | ) |  |       |    |   |  |   | (27 | )
|Changes in valuation allowancediscontinued operations |  |                           | 9   |   |                    |   |    |                        |  |   |                         |   |  |       |    |   |  |   | 9   |  
|                                                       |  |                           |     |   |                    |   |     |                        |  |   |                          |   |  |       |     |   |  |   |     |  
|Balance as of December 31, 2004                        |  |                           | (34 | ) |                    |   | (34 | )                      |  |   | (1                       | ) |  |       |    |   |  |   | (69 | )
|Changes in valuation allowancecontinuing operations   |  |                           |    |   |                    |   |    |                        |  |   | (1                       | ) |  |       | (13 | ) |  |   | (14 | )
|Changes in valuation allowancediscontinued operations |  |                           | 34  |   |                    |   | 29  |                        |  |   |                         |   |  |       |    |   |  |   | 63  |  
|                                                       |  |                           |     |   |                    |   |     |                        |  |   |                          |   |  |       |     |   |  |   |     |  
|Balance as of December 31, 2005                        |  |                           |    |   |                    |   | (5  | )                      |  |   | (2                       | ) |  |       | (13 | ) |  |   | (20 | )
|Changes in valuation allowancecontinuing operations   |  |                           |    |   |                    |   | (15 | )                      |  |   | (17                      | ) |  |       | 13  |   |  |   | (19 | )
|                                                       |  |                           |     |   |                    |   |     |                        |  |   |                          |   |  |       |     |   |  |   |     |  
|Balance as of December 31, 2006                        |  | $                         |    |   |                    | $ | (20 | )                      |  | $ | (19                      | ) |  | $     |    |   |  | $ | (39 | )
|                                                       |  |                           |     |   |                    |   |     |                        |  |   |                          |   |  |       |     |   |  |   |     |  

IRS, Canada, and Various State Settlements. Our federal income tax returns
are routinely audited by the IRS, and provisions are routinely made in the financial statements in anticipation of the results of these audits. The IRS completed its audit of our 2001-2002 tax returns during late 2005 and in January 2006, we
received the



F-34



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Revenue Agents Report for our 2001-2002 tax years. During 2006, we met with the IRS and tentatively settled those tax years. Also, during 2006, the
Canadian Revenue Agency commenced an audit of Dynegys 2003-2004 tax years. As a result of the IRS settlement, the Canadian audit, and various state settlements, we recorded an expense, which is included in our income tax benefit, of $40
million for the year ended December 31, 2006.

Note 15Commitments and Contingencies

Set forth below is a summary of certain ongoing legal proceedings. In accordance with SFAS No. 5, we record reserves for contingencies when
information available indicates that a loss is probable and the amount of the loss is reasonably estimable. In addition, we disclose matters for which management believes a material loss is at least reasonably possible. In all instances, management
has assessed the matters below based on current information and made a judgment concerning their potential outcome, giving due consideration to the nature of the claim, the amount and nature of damages sought and the probability of success.
Managements judgment may prove materially inaccurate and such judgment is made subject to the known uncertainty of litigation.

In
addition to the matters discussed below, we are party to numerous legal proceedings arising in the ordinary course of business or related to discontinued business operations. In managements opinion, the disposition of these matters will not
materially adversely affect our financial condition, results of operations or cash flows.

Gas Index Pricing Litigation. We
and/or Dynegy and our former joint venture affiliate West Coast Power are named defendants in numerous lawsuits in state and federal court claiming damages resulting from alleged price manipulation and false reporting of natural gas prices. The
cases are pending in California, Nevada, Alabama and Wisconsin. In each of these suits, the plaintiffs allege that we and other energy companies engaged in an illegal scheme to inflate natural gas prices by providing false information to natural gas
index publications. All of the complaints rely heavily on prior FERC and CFTC investigations into and reports concerning index-reporting manipulation in the energy industry. Except as specifically mentioned below, the cases are actively engaged in
discovery.

During the last year, several cases pending in Nevada federal court were dismissed on defendants motions. Certain
plaintiffs have appealed to the Court of Appeals for the Ninth Circuit, which coordinated the cases before the same appellate panel. A decision from the Court of Appeals is expected sometime in 2007. In February 2007, a Tennessee state court case
was also dismissed on defendants motion.

Pursuant to various motions, the cases pending in California state court have been
coordinated before a single judge in San Diego (Coordinated Gas Index Cases). In August 2006, we entered into an agreement to settle the class action claims in the Coordinated Gas Index Cases for $30 million. The settlement does not
include similar claims filed by individual plaintiffs in the Coordinated Gas Index Cases, which we continue to defend vigorously. In December 2006, the court granted final approval of the settlement and dismissed the class action claims. Also in
August 2006, we entered into an agreement to settle the class action claims by California natural gas re-sellers and co-generators (to the extent they purchased natural gas to generate electricity for re-sale) pending in Nevada federal court for
$2.4 million. A motion to approve this settlement is expected to be filed by plaintiffs in due course. Both settlements are without admission of wrongdoing, and us/Dynegy and West Coast Power continue to deny class plaintiffs allegations.

We are analyzing the remaining natural gas index cases and are vigorously defending against them. We cannot predict with certainty whether
we will incur any liability in connection with these lawsuits. However, given the nature of the claims, an adverse result in any of these proceedings could have a material adverse effect on our financial condition, results of operations and cash
flows.

California Market Litigation. We and/or Dynegy and various other power generators and marketers were defendants in
numerous lawsuits alleging rate and market manipulation in Californias wholesale electricity market during the California energy crisis several years ago. The complaints generally allege unfair, unlawful and deceptive trade practices in
violation of the California Unfair Business Practices Act and sought injunctive relief, restitution and unspecified actual and treble damages. A significant majority of these cases were dismissed on grounds of federal preemption. A motion to dismiss
one remaining action on similar grounds is pending in federal court. Similar actions in California state and appellate courts have all been dismissed.



F-35



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



We believe that we have meritorious defenses to the remaining federal court claims and are vigorously
defending against them. We cannot predict with certainty whether we will incur any liability in connection with these lawsuits. However, given the nature of the claims, an adverse result in any of these proceedings could have a material adverse
effect on our financial condition, results of operations and cash flows.

Danskammer State Pollutant Discharge Elimination System
Permit. In January 2005, the NYSDEC issued a Draft SPDES Permit renewal for the Danskammer plant, and an adjudicatory hearing was scheduled for the fall of 2005. Three environmental groups sought to impose a permit requirement that
the Danskammer plant install a closed cycle cooling system in order to reduce the volume of water withdrawn from the Hudson River, thus reducing aquatic organism mortality. The petitioners claim that only a closed cycle cooling system meets the
Clean Water Acts requirement that the cooling water intake structures reflect best technology available (BTA) for minimizing adverse environmental impacts.

A formal evidentiary hearing was held in November and December 2005. The Deputy Commissioners decision directing that the NYSDEC staff issue the revised Draft SPDES Permit was issued in May 2006. In June 2006,
the NYSDEC issued the revised SPDES Permit with conditions generally favorable to us. While the revised SPDES Permit does not require installation of a closed cycle cooling system, it does require aquatic organism mortality reductions resulting from
NYSDECs determination of BTA requirements under its regulations. In July 2006, two of the petitioners filed suit in the Supreme Court of the State of New York seeking to vacate the Deputy Commissioners decision and the revised Danskammer
SPDES Permit. We believe that the decision of the Deputy Commissioner is well reasoned and will be affirmed. However, in the event the decision is not affirmed and we ultimately are required to install a closed cycle cooling system, this could have
a material adverse effect on our financial condition, results of operations and cash flows.

Roseton State Pollutant Discharge
Elimination System Permit. In April 2005, the NYSDEC issued to DNE a draft SPDES Permit renewal (the Draft SPDES Permit) for the Roseton plant. The Draft SPDES Permit requires the facility to actively manage its water intake to
substantially reduce mortality of aquatic organisms.

In July 2005, a public hearing was held to receive comments on the Draft SPDES
Permit. Three environmental organizations filed petitions for party status in the permit renewal proceeding. The petitioners are seeking to impose a permit requirement that the Roseton plant install a closed cycle cooling system in order to reduce
the volume of water withdrawn from the Hudson River, thus reducing aquatic organism mortality. The petitioners claim that only a closed cycle cooling system meets the Clean Water Acts requirement that the cooling water intake structures
reflect the best technology available for minimizing adverse environmental impacts. In September 2006, the administrative law judge issued a ruling admitting the petitioners to full party status and setting forth the issues to be adjudicated in the
permit renewal hearing. Various holdings in the ruling have been appealed to the Commissioner of NYSDEC by DNE, NYSDEC staff, and the petitioners. We expect that the adjudicatory hearing on the Draft SPDES Permit will occur in 2007. We believe that
the petitioners claims are without merit, and we plan to oppose those claims vigorously. Given the high cost of installing a closed cycle cooling system, an adverse result in this proceeding could have a material adverse effect on our
financial condition, results of operations and cash flows.

Enron Trade Credit Litigation. On October 5, 2006, we
entered into a Settlement Agreement and Mutual General Release (the Settlement Agreement) with Enron Corp. and certain of its subsidiaries and affiliates (collectively the Enron Parties). The Settlement Agreement provides for
the settlement of all claims by either Dynegy or the Enron Parties against the others arising from or relating to the Master Netting Setoff and Security Agreement (the MNSSA) dated November 8, 2001. The MNSSA allowed certain amounts
owed from Dynegy to the Enron Parties to be set off against other amounts owed from the Enron Parties to Dynegy as a result of the termination of commercial transactions between the parties.

On October 26, 2006, the settlement received final approval from the Bankruptcy Court. Under the Settlement Agreement, Dynegy and the Enron Parties
agreed to the following in exchange for the final resolution and mutual release of all claims asserted by any of the parties in the adversary and arbitration proceedings and an action in Canada relating to an Enron Corp. Canadian subsidiary:



| |  |  | A settlement payment of $44 million by Dynegy, payable on the second business day after final Bankruptcy Court approval.
| | - |  | ------------------------------------------------------------------------------------------------------------------------



F-36



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



| |  |  | We retain the right to pursue claims filed against Enron Capital and Trade Resources Limited (ECTRL) in ECTRLs administration proceedings in the
United Kingdom for amounts owed by ECTRL under or in connection with certain underlying commodities contracts.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In
accordance with the payment terms, Dynegy funded the settlement on October 30, 2006. The Settlement Agreement further provides for a mutual release of any other claims that exist or could exist between the Dynegy Parties and the Enron Parties
through the date payment is made. Neither the Dynegy Parties nor the Enron Parties admit any liability in connection with the Settlement Agreement. We recorded approximately $20 million and $28 million in pre-tax charges related to the settlement
and associated legal expenses in the years ended December 31, 2006 and 2005, respectively. These charges are recorded as general and administrative expenses on our consolidated statements of operations.

Other Commitments and Contingencies

In conducting
our operations, we have routinely entered into long-term commodity purchase and sale commitments, as well as agreements that commit future cash flow to the lease or acquisition of assets used in our businesses. These commitments have been typically
associated with commodity supply arrangements, capital projects, reservation charges associated with firm transmission, transportation, storage and leases for office space, equipment, plant sites, power generation assets and LPG vessel charters. The
following describes the more significant commitments outstanding at December 31, 2006.

Purchase Obligations. We
have routinely entered into contracts for the purchase and sale of electricity, some of which contain fixed capacity payments. Such obligations are generally payable on a ratable basis, the terms of which extend through September 2017. In return for
such fixed capacity payments, we receive the right to generate electricity, which we then may re-market. These types of arrangements are referred to as tolling arrangements. Fixed payments associated with these arrangements totaled approximately
$1.1 billion at December 31, 2006. This amount includes the capacity payments on our remaining tolls.

We have other firm capacity
payments related to transportation of natural gas. Such arrangements are routinely used in the physical movement and storage of energy. The total of such obligations was $120 million as of December 31, 2006.

We also have a co-sourcing agreement with Accenture LLP for employee and infrastructure outsourcing through October 2015. We are obligated for minimum
payments of approximately $114 million over the term of the agreement. This agreement may be cancelled at any time upon the payment of a termination fee not to exceed $2 million. This termination fee is in addition to amounts due for services
provided through the termination date.

Advance Agreement. In 1997, we received cash from a natural gas purchaser as
an advance payment under our agreement to make future natural gas deliveries over a ten-year period. As a condition of the agreement, we entered into a natural gas swap with a third party under which we became a fixed-price payer on identical
volumes to those to be delivered under the agreement at prices based on current market rates. The cash receipt is included as deferred revenue in other short-term liabilities on the consolidated balance sheets and is ratably reduced as natural gas
is delivered to the purchaser under the terms of the agreement. The balance at December 31, 2006 was approximately $13 million. The agreement contains specified non-performance penalties that impact both parties and, as a condition precedent,
we purchased a surety bond in support of our obligations under the agreement.

Other Minimum Commitments.In January 2006, we
entered into an obligation under a capital lease related to a coal loading facility which will be used in the transportation of coal to our Vermilion power generating facility. The Vermilion facility is included in the GEN-MW segment. Pursuant to
our agreement with the lessor, we are obligated for minimum payments in the aggregate amount of $17 million over the ten year term of the lease. Minimum commitments at December 31, 2006 were $2 million for each of the years ending 2007, 2008,
2009, 2010, 2011, and beyond $7 million.



F-37



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In the first quarter 2001, we acquired the DNE power generation facilities. These facilities consist
of a combination of baseload, intermediate and peaking facilities aggregating approximately 1,700 MW. The facilities are approximately 50 miles north of New York City and were acquired for approximately $903 million cash, plus inventory and certain
working capital adjustments. In May 2001, two of our subsidiaries completed a sale-leaseback transaction to provide term financing for the DNE facilities. Under the terms of the sale-leaseback transaction, our subsidiaries sold plants and equipment
and agreed to lease them back for terms expiring within 34 years, exclusive of renewal options. We have no option to purchase the leased facilities at the end of their respective lease terms. If one or more of the leases were to be terminated
because of an event of loss, because it had become illegal for the applicable lessee to comply with the lease or because a change in law had made the facility economically or technologically obsolete, we would be required to make a termination
payment. As of December 31, 2006, the termination payment would be approximately $1 billion for all of the DNE facilities.

Minimum
commitments in connection with office space, equipment, plant sites and other leased assets, including the DNE sale-leaseback transaction discussed above, at December 31, 2006, were as follows: 2007-$133 million; 2008-$159 million; 2009-$159
million; 2010-$112 million; 2011-$128 million and beyond-$759 million.

Rental payments made under the terms of these arrangements totaled
$74 million in 2006; $82 million in 2005 and $82 million in 2004.

We are party to two charter party agreements relating to VLGCs
previously utilized in our global liquids business. The aggregate minimum base commitments of the charter party agreements are approximately $14 million each year for the years 2007 and 2008, and approximately $51 million through lease expiration.
The charter party rates payable under the two charter party agreements float in accordance with market based rates for similar shipping services. The $14 million and $51 million numbers set forth above are based on the minimum obligations set forth
in the two charter party agreements. The primary term of one charter is through August 2013 while the primary term of the second charter is through August 2014. On January 1, 2003, in connection with the sale of our global liquids business, we
sub-chartered both VLGCs to a wholly owned subsidiary of Transammonia Inc. The terms of the sub-charters are identical to the terms of the original charter agreements. To date, the subsidiary of Transammonia has complied with the terms of the
sub-charter agreements.

Guarantees and Indemnifications

In the ordinary course of business, we routinely enter into contractual agreements that contain various representations, warranties, indemnifications and guarantees. Examples of such agreements include, but are not
limited to, service agreements, equipment purchase agreements, engineering and technical service agreements, and procurement and construction contracts. Some agreements contain indemnities that cover the other partys negligence or limit the
other partys liability with respect to third party claims, in which event we will effectively be indemnifying the other party. Virtually all such agreements contain representations or warranties that are covered by indemnifications against the
losses incurred by the other parties in the event such representations and warranties are false. While there is always the possibility of a loss related to such representations, warranties, indemnifications and guarantees in our contractual
agreements, and such loss could be significant, in most cases management considers the probability of loss to be remote.

Kendall
Guarantee. On September 14, 2006, the LS Entities and Kendall Power entered into the Kendall Agreement pursuant to which Kendall Power agreed to acquire all of the outstanding interests in LSP Kendall Holdings, LLC for $200 million in
cash, as adjusted for certain changes in working capital. The closing of the Kendall Agreement will occur only if closing does not occur with respect to the transactions contemplated by the Merger Agreement. Dynegy has agreed to guarantee certain of
Kendall Powers obligations under the Kendall Agreement. The consummation of the Kendall Agreement is subject to the termination of the Merger Agreement and satisfaction of certain other conditions. Please read Note 3Business Combinations
and AcquisitionsLS Power on page F-15 for further discussion.



F-38



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



WCP Indemnities. In connection with the sale of our 50% interest in West Coast
Power to NRG on March 31, 2006, we, NRG and NRG West Coast Power LLC entered into an agreement to allocate responsibility for managing certain litigation and provide for certain indemnities with respect to such litigation. Subject to conditions
and limitations specified in that agreement, the parties agreed that we would manage the Gas Index Pricing Litigation described above for which NRG could suffer a loss subsequent to the closing and that we would indemnify NRG for all costs or losses
resulting from such litigation, as well as from other proceedings based on similar acts or omissions which formed the basis of such litigation. Further, the parties agreed that we would manage the California Market Litigation described above for
which NRG could suffer a loss subsequent to the closing, and that we and NRG would each be responsible for 50% of any costs or losses resulting from that power litigation, as well as from other proceedings based on similar acts or omissions which
formed the basis of such litigation. The agreement also provides that NRG will manage other active litigation and indemnify us for any resulting losses, subject to certain conditions. Please also read Note 4Dispositions, Contract Terminations
and Discontinued OperationsDispositions and Contract TerminationsWest Coast Power on page F-17 for further discussion.

Targa Indemnities. During 2005, as part of our sale of DMSLP, we agreed to indemnify Targa against losses it may incur under indemnifications DMSLP provided to purchasers of Hackberry and certain other assets, properties and
businesses disposed of by DMSLP prior to our sale of DMSLP. We have incurred no significant expense under these prior indemnities and deem their value to be insignificant. We have recorded an accrual in association with the cleanup of groundwater
contamination at the Breckenridge Gas Processing Plant. The indemnification provided by DMSLP to the purchaser of the plant has a limit of $5 million. We have also indemnified Targa for certain tax matters arising from periods prior to our sale of
DMSLP. We have recorded a reserve associated with this indemnification.

Northern Natural and Other Indemnities.During 2003,
as part of our sale of Northern Natural, the Rough and Hornsea natural gas storage facilities and certain natural gas liquids assets, we provided indemnities to third parties regarding environmental, tax, employee and other representations. Maximum
recourse under these indemnities is limited to $209 million, $857 million and $28 million for the Northern Natural, Rough and Hornsea natural gas storage facilities and natural gas liquids assets, respectively. We also entered into similar
indemnifications regarding environmental, tax, employee and other representations when completing other asset sales such as, but not limited to, Hackberry LNG Project, SouthStar Energy Services, various Canadian assets, Michigan Power, Oyster Creek,
Hartwell, Commonwealth, Sherman and Indian Basin. We have recorded reserves for existing environmental, tax and employee liabilities and have incurred no other expense relating to these indemnities.

Through one of our subsidiaries, we hold a 50% ownership interest in Black Mountain (Nevada Cogeneration) (Black Mountain), in which our
partner is a Chevron subsidiary. Black Mountain owns the Black Mountain power generation facility and has a power purchase agreement with a third party that extends through April 2023. In connection with the power purchase agreement, pursuant to
which Black Mountain receives payments which decrease in amount over time, we agreed to guarantee 50% of certain payments that may be due to the power purchaser under a mechanism designed to protect it from early termination of the agreement. At
December 31, 2006, if an event of default due to early termination had occurred under the terms of the mortgage on the facility entered into in connection with the power purchase agreement, we could have been required to pay the power purchaser
approximately $60 million under the guarantee. While there is a question of interpretation regarding the existence of an obligation to make payments calculated under this mechanism upon the scheduled termination of the agreement, management does not
expect that any such payments would be required.

Note 16Regulatory Issues

We are subject to regulation by various federal, state and local agencies, including extensive rules and regulations governing transportation,
transmission and sale of energy commodities as well as the discharge of materials into the environment or otherwise relating to environmental protection. Compliance with these regulations requires general and administrative, capital and operating
expenditures including those related to monitoring, pollution control equipment, emission fees and permitting at various operating facilities and remediation obligations.



F-39



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Energy Policy Act of 2005. The EPACT was signed into law on August 8, 2005. Title
XII of EPACT (Electricity) created new legislation which deals with various matters impacting the power industry, including reliability of the bulk power system; transmission congestion and transmission structure siting and modernization; the repeal
of PUHCA; and prohibition of energy market manipulation, with enhanced FERC authority to prohibit market manipulation, including enhanced penalty authority. The FERC has implemented and is considering a number of related regulations to implement
EPACT that may impact, among other things, requirements for reliability, QFs, such as CoGen Lyondell and Black Mountain, transmission information availability, transmission congestion, security constrained dispatch, energy market transparency,
energy market manipulation and behavioral rules.

Illinois Resource Procurement Auction. In January 2006, the ICC approved a
reverse power procurement auction as the process by which utilities will procure power beginning in 2007. The auction occurred in September 2006, and we subsequently entered into two SFCs with subsidiaries of Ameren Corporation to provide capacity,
energy and related services. There continue to be challenges to the auction process. The ICC initiated an investigation into the hourly auction segment, and we have intervened in that proceeding.

Further, there is a possibility of political, legislative, judicial and/or regulatory actions over the next several months that could substantially alter
the parties rights and obligations under or relating to the SFCs. Numerous parties have appealed various aspects of the ICC Orders approving the auctions to the state intermediate appellate courts. The Illinois Attorney General has also filed
for direct review by the state Supreme Court and a stay of the ICC Orders pending that review, which was denied. The appellate court cases have been consolidated and are in the briefing stage; we anticipate a ruling this year, with the possibility
of further review by the Illinois Supreme Court. There is also the possibility that the Illinois General Assembly will consider legislation regarding retail rates and the use of an auction by electric utilities for procuring power and energy.

Separately, the ICC has opened a docket to consider changes to the auction and auction process prior to the next auction being held. We
have intervened in that docket.

Clean Air Mercury Rule. In March 2005, the Administrator of the EPA signed a final Clean Air
Mercury Rule (CAMR) that will require mercury emission reductions to be achieved from existing coal-fired electric generating units. This rule requires all states to adopt either the EPA rule, or a state rule meeting the minimum
requirements as outlined in CAMR.

The Illinois EPA has proposed a state-specific rule (the Illinois Mercury Rule) that would require
larger percentage reductions in mercury emissions on a significantly shorter timeframe than the CAMR would require. We, along with most other owners of Illinois coal-fired electric generating units, opposed the Illinois Mercury Rule in proceedings
before the Illinois Pollution Control Board (IPCB). The first hearing was held in June 2006 and the second hearing began on August 14, 2006. DMG filed a Joint Statement with the Illinois EPA on August 21, 2006 supporting a
Multi-Pollutant Alternative to the Illinois Mercury Rule that significantly extends the schedule for compliance with the proposed new mercury standard while adding new requirements for the control of sulfur dioxide and nitrogen oxide emissions. On
November 2, 2006, the IPCB adopted the Illinois Mercury Rule including the Multi-Pollutant Alternative and transmitted it to the Joint Committee on Administrative Rules (JCAR), which approved the rule along with the Multi-Pollutant
Alternative on December 12, 2006.

In May 2006, the Governor of New York announced plans to regulate mercury emissions from coal-fired
power plants by reducing emissions by approximately 50% by 2010 and 90% by 2015. NYSDEC issued a proposed rule in July 2006 which was adopted on January 27, 2007. The rule establishes reduced mercury emission limits for the Danskammer
generating units beginning in January 2010 and beginning in January 2015, the rule imposes further restrictions in emissions for all affected generating units. The rule will not allow trading of mercury emission allowances.

Various state legislative and regulatory bodies may be considering other legislation or rules that could impact current regulations or impose new
regulations applicable to us and our subsidiaries. We cannot predict the outcome of these legislative and other regulatory developments, or the effects that they might have on our business.



F-40



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Carbon Emissions. The international treaty relating to global warming, commonly known
as the Kyoto Protocol, requires member nations to reduce emissions of greenhouse gases, primarily carbon dioxide and methane. The United States has declined to ratify the Kyoto Protocol, and instead favors voluntary greenhouse gas emission
reductions, increased efficiency in the production and consumption of energy, and continued research and technology development. Our Northeast assets may be subject to a state-driven greenhouse gas program known as the Regional Greenhouse Gas
Initiative (RGGI). RGGI is a program under development by seven New England and Mid-Atlantic states to reduce carbon dioxide emissions from power plants. The State of New York has introduced, as a pre-proposal, a rule that would require
affected generators to purchase 100 percent of the carbon credits needed to operate their facilities through an auction process. The final program requirements of RGGI and subsequent impact to our operations are not known at this time, but the
Northeast states currently intend to finalize carbon dioxide emissions requirements for electric generating facilities during 2007.

FERC Market-Based Rate Authority. The FERCs market-based rate authority allows the sale of power at negotiated rates through the bilateral market or within an organized energy market, conditioned on periodic re-review.
In April 2004, the FERC issued an order concerning the ability of companies to sell electricity at market-based rates. In this order, the FERC adopted two new tests for assessing generation market power. If an applicant for market-based rate
authority is found to possess generation market power under these tests and is unsuccessful in challenging that finding, the applicant may either propose mitigation measures or adopt cost-based rates for sales within the relevant markets. If the
FERC finds that the proposed mitigation measures fail to eliminate the ability to exercise market power, the applicants market-based rate authority will be revoked and the applicant will be subject to cost-based default rates, or other
cost-based rates proposed by the applicant and approved by the FERC. Our entities with applications pending since February 2002, timely resubmitted their applications to the FERC. On June 16, 2005, the FERC issued an order accepting the updated
market power analyses submitted by Dynegy. Dynegys next triennial market power analysis is due June 16, 2008. Accordingly, these entities have continuously had market-based rate authority.

We are also subject to the FERCs market behavior rules, which emerged from its consideration of market manipulation in the Western markets. The
rules, which were promulgated in 2003 for the purpose of prohibiting manipulation in the wholesale electricity and natural gas markets subject to the FERCs jurisdiction are incorporated in the tariffs of the various Dynegy entities with market
based rates for wholesale power and apply to sales in organized and bilateral markets and spot markets, as well as long-term sales (as well as to the wholesale sale of natural gas under a blanket marketing certificate). The remedies for violating
the rules could include disgorgement of unjust profits, refunds or suspension or revocation of the authority to sell at market-based rates and penalties. Pursuant to the EPACT, the FERC recently finalized new regulations prohibiting energy market
manipulation, which regulations are patterned after the language of the SECs Rule 10b-5. Subsequently, the FERC rescinded two of the six market behavior rules (as they are covered in FERCs new regulations prohibiting market manipulation
or other FERC standards) and codified the remaining four rules in its regulations. The extent to which these regulations will affect the costs or other aspects of our operations is uncertain. However, we believe that our entities subject to the
regulations are currently in compliance.

Note 17Capital Stock

All of our outstanding equity securities are held by our parent, Dynegy Inc. There is no established trading market for such securities, and they are not traded on any exchange.

Stock Options. Dynegy has seven stock option plans, in which our employees participate, all of which provide for the issuance of authorized
shares of Dynegys Class A common stock. Restricted stock awards and option grants are issued under the plans. See restricted stock discussion on page F-44. Each option granted is exercisable at a strike price, which ranges from $1.47 per
share to $56.98 per share for options currently outstanding. A brief description of each plan is provided below:



| |  |  | NGC Plan. Created early in Dynegys history and revised prior to Dynegy becoming a publicly traded company in 1996, this plan provided for the
issuance of 13,651,802 authorized shares, had a 10-year term, and expired in May 2006. All option grants are vested.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Employee Equity Plan. This plan expired in May 2002 and is the only plan under which Dynegy granted options below the fair market value of
Class A common stock on the date of grant. This plan provided for the issuance of 20,358,802 authorized shares, and grants under this plan vest on the fifth anniversary from the date of the grant. All option grants are vested.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-41



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



| |  |  | UK Plan. This plan provided for the issuance of 276,000 authorized shares and has been terminated. All option grants are vested.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy 1999 Long-Term Incentive Plan (LTIP). This annual compensation plan provides for the issuance of 6,900,000 authorized shares, has a
10-year term and expires in 2009. All option grants are vested.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy 2000 LTIP. This annual compensation plan, created for all employees upon Illinovas merger with Dynegy, provides for the issuance
of 10,000,000 authorized shares, has a 10-year term and expires in February 2010. Grants from this plan vest in equal annual installments over a three-year period.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy 2001 Non-Executive LTIP. This plan is a broad-based plan and provides for the issuance of 10,000,000 authorized shares, has a ten-year
term and expires in September 2011. Grants from this plan vest in equal annual installments over a three-year period.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy 2002 LTIP. This annual compensation plan provides for the issuance of 10,000,000 authorized shares, has a 10-year term and expires in
May 2012. Grants from this plan vest in equal annual installments over a three-year period.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

All options granted under
Dynegys option plans cease vesting for employees who are terminated for cause. For voluntary and involuntary termination, disability, retirement or death, continued vesting and/or an extended period in which to exercise vested options may
apply, dependent upon the terms of the grant agreement applying to a specific grant that was awarded. It has been Dynegys practice to issue shares of common stock upon exercise of stock options generally from previously unissued shares.
Options awarded to our executive officers and others who participate in Dynegys Executive Severance Pay Plan vest immediately upon the occurrence of a change in control in accordance with the terms of the Second Supplemental Amendment to the
Executive Severance Pay Plan.

The Merger Agreement with LS Power will constitute a change in control as defined in Dynegys severance
pay plans, as well as the various grant agreements. Please read Note 3Business Combinations and AcquisitionsLS Power beginning on page F-15 for further discussion of the transaction. As a result, all options previously granted to
employees will fully vest immediately upon the closing of the LS Power transaction and related change in control. This occurrence will result in the accelerated vesting of the unvested tranche of previous option grants issued in 2006 and 2005, which
will not have a material effect on our financial condition, results of operations or cash flows.

During 2006, Dynegy entered into an
exchange transaction with its Chairman and CEO, who also serves as our CEO. Under the terms of the transaction, the purpose of which was to address uncertainties created by proposed regulations issued in late 2005 pursuant to Section 409A of
the Internal Revenue Code, Dynegy cancelled all of the 2,378,605 stock options then held by its Chairman and CEO. As consideration for canceling these stock options, Dynegy granted its Chairman and CEO 967,707 stock options at an exercise price of
$4.88, which equaled the closing price of our Class A common stock on the date of grant, and agreed to make a cash payment to him of approximately $5.6 million on January 15, 2007 based on the in-the-money value of the vested stock options
that were cancelled. This cash payment was made as agreed. The newly-granted stock options have a term of 10 years, vest in three equal annual installments beginning on the first anniversary of the grant date and are subject to earlier vesting upon
a constructive termination, a termination without cause or a termination resulting from a change in control. We recorded a liability to reflect the agreed upon cash payment. We were not required to record any incremental compensation expense in
connection with the transaction.

Compensation expense related to options granted and restricted stock awarded totaled $8 million, $9
million and $6 million for the years ended December 31, 2006, 2005 and 2004, respectively. We recognize compensation expense ratably over the vesting period of the respective awards. Tax benefits for compensation expense related to options
granted and restricted stock awarded totaled $3 million, $3 million and $2 million for the years ended December 31, 2006, 2005, and 2004, respectively. As of December 31, 2006, $7 million of total unrecognized compensation expense related
to options granted and restricted stock awarded is expected to be recognized over a weighted-average period of 2.0 years. The total fair value of shares vested was $4 million , $6 million and $1

million for the years ended December 31, 2006, 2005 and 2004, respectively. We did not capitalize or use cash to settle any share-based compensation in the year
ended December 31, 2006.



F-42



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Cash received from option exercises for the year ended December 31, 2006 was $5 million, and the
tax benefit realized for the additional tax deduction from share-based payment awards totaled $3 million. The total intrinsic value of options exercised and released for the years ended December 31, 2006, 2005 and 2004 was $5 million, $1
million and $5 million, respectively.

In 2006, Dynegy granted stock-based compensation awards that cliff vest after three years based on
our cumulative operating cash flows for 2006-2008. Compensation expense recorded in the year ended December 31, 2006 related to these performance units was less than $1 million and was accrued in Other long-term liabilities in our
consolidated balance sheets. The Merger Agreement with the LS Entities will constitute a change in control as related to these performance units.

Stock option activity for the years ended December 31, 2006, 2005 and 2004 was as follows:



|                                                          |      |                         |      |  |                              |       |         |        |   |                              |   |         |  |        |                                |  |   |      
|--------------------------------------------------------- | ---- | ----------------------- | ---- |  | ---------------------------- | ----- | ------- | ------ | - | ---------------------------- | - | ------- |  | ------ | ------------------------------ |  | - | -----
|                                                          |      | Year Ended December 31,
|                                                          | 2006 |                         | 2005 |  | 2004                        
|                                                          |      | Options                 |      |  | WeightedAverageExercisePrice |       | Options |        |   | WeightedAverageExercisePrice |   | Options |  |        | Weighted Average ExercisePrice
|                                                          |      | (options in thousands) 
|Outstanding at beginning of period                        |      | 9,122                   |      |  | $                            | 12.64 |         | 9,924  |   |                              | $ | 17.44   |  | 14,917 |                                |  | $ | 18.50
|Granted                                                   |      | 3,268                   |      |  | $                            | 4.88  |         | 2,056  |   |                              | $ | 4.30    |  | 1,436  |                                |  | $ | 4.47 
|Exercised                                                 |      | (1,560                  | )    |  | $                            | 3.46  |         | (632   | ) |                              | $ | 3.44    |  | (1,982 | )                              |  | $ | 4.65 
|Cancelled, forfeited or expired                           |      | (3,616                  | )    |  | $                            | 9.62  |         | (2,226 | ) |                              | $ | 22.51   |  | (4,447 | )                              |  | $ | 24.62
|                                                          |      |                         |      |  |                              |       |         |        |   |                              |   |         |  |        |                                |  |   |      
|Outstanding at end of period                              |      | 7,214                   |      |  | $                            | 12.60 |         | 9,122  |   |                              | $ | 12.64   |  | 9,924  |                                |  | $ | 17.44
|                                                          |      |                         |      |  |                              |       |         |        |   |                              |   |         |  |        |                                |  |   |      
|Vested and unvested expected to vest at December 31, 2006 |      | 6,751                   |      |  | $                            | 13.13 |         |        |   |                              |   |         |  |        |                                |  |   |      
|Exercisable at end of period                              |      | 3,627                   |      |  | $                            | 20.30 |         | 6,550  |   |                              | $ | 15.94   |  | 7,856  |                                |  | $ | 22.27
|                                                          |      |                         |      |  |                              |       |         |        |   |                              |   |         |  |        |                                |  |   |      



|                                     |                                                       |                              |                                        |   |      
|------------------------------------ | ----------------------------------------------------- | ---------------------------- | -------------------------------------- | - | -----
|                                     |                                                       | Year Ended December 31, 2006
|                                     | Weighted Average RemainingContractual Life (in years) |                              | Aggregate Intrinsic Value (inmillions)
|Outstanding at end of period         |                                                       | 6.55                         |                                        | $ | 12.37
|Vested and unvested expected to vest |                                                       | 6.38                         |                                        | $ | 11.25
|Exercisable at end of period         |                                                       | 4.10                         |                                        | $ | 3.65 

During the three-year period ended December 31, 2006, Dynegy did not grant any options at an
exercise price less than the market price on the date of grant.

Options outstanding as of December 31, 2006 are summarized below:



|                         |  |                                                  |  |                                                 |  |                              |       |                                                |       |                                 |   |       |  |  |  |  |  | 
|------------------------ |  | ------------------------------------------------ |  | ----------------------------------------------- |  | ---------------------------- | ----- | ---------------------------------------------- | ----- | ------------------------------- | - | ----- |  |  |  |  |  | 
|                         |  | Options Outstanding                              |  | Options Exercisable                            
|Range of Exercise Prices |  | Number of OptionsOutstanding atDecember 31, 2006 |  | WeightedAverageRemainingContractualLife (Years) |  | WeightedAverageExercisePrice |       | Number ofOptionsExercisable atDecember 31,2006 |       | Weighted Average Exercise Price
|                         |  | (options in thousands)                          
|$  1.47-$4.30            |  | 1,010                                            |  | 6.6                                             |  | $                            | 3.27  |                                                | 656   |                                 | $ | 2.71 
|$  4.31-$4.48            |  | 360                                              |  | 6.8                                             |  | $                            | 4.48  |                                                | 246   |                                 | $ | 4.48 
|$  4.88-$4.88            |  | 3,119                                            |  | 9.2                                             |  | $                            | 4.88  |                                                |      |                                 |   |     
|$  7.02-$16.62           |  | 986                                              |  | 2.2                                             |  | $                            | 13.62 |                                                | 986   |                                 | $ | 13.62
|$20.94-$23.38            |  | 195                                              |  | 3.0                                             |  | $                            | 23.36 |                                                | 195   |                                 | $ | 23.36
|$23.85-$23.85            |  | 803                                              |  | 4.6                                             |  | $                            | 23.85 |                                                | 803   |                                 | $ | 23.85
|$28.47-$50.63            |  | 717                                              |  | 3.9                                             |  | $                            | 45.02 |                                                | 717   |                                 | $ | 45.02
|$52.52-$52.50            |  | 5                                                |  | 3.7                                             |  | $                            | 52.50 |                                                | 5     |                                 | $ | 52.50
|$54.99-$54.99            |  | 1                                                |  | 4.3                                             |  | $                            | 54.99 |                                                | 1     |                                 | $ | 54.99
|$56.98-$56.98            |  | 18                                               |  | 2.4                                             |  | $                            | 56.98 |                                                | 18    |                                 | $ | 56.98
|                         |  |                                                  |  |                                                 |  |                              |       |                                                |       |                                 |   |       |  |  |  |  |  | 
|                         |  | 7,214                                            |  |                                                 |  |                              |       |                                                | 3,627 |                                 |   |      
|                         |  |                                                  |  |                                                 |  |                              |       |                                                |       |                                 |   |       |  |  |  |  |  | 



F-43



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For stock options, we determine the fair value of each stock option at the grant date using a
Black-Scholes model, with the following weighted-average assumptions used for grants.



|                                 |  |                                  |   |  |          |   |  |          |  
|-------------------------------- |  | -------------------------------- | - |  | -------- | - |  | -------- | -
|                                 |  | Twelve Months Ended December 31, |  
|                                 |  | 2006                             |   |  | 2005     |   |  | 2004     |  
|Dividends                        |  |                                 |   |  |         |   |  |         |  
|Expected volatility (historical) |  | 48.8                             | % |  | 84.1     | % |  | 87.5     | %
|Risk-free interest rate          |  | 5.1                              | % |  | 4.2      | % |  | 4.1      | %
|Expected option life             |  | 6 Years                          |   |  | 10 Years |   |  | 10 Years |  

The expected volatility was calculated based on a ten-year historical volatility of Dynegys
stock price in 2005 and 2004; beginning in first quarter 2006, we used a three-year historical volatility. The risk-free interest rate was calculated based upon observed interest rates appropriate for the term of Dynegys employee stock
options. Currently, we calculate the expected option life using the simplified methodology suggested by SAB 107, Share-Based Payment. For restricted stock awards, we consider the fair value to be the closing price of the stock on the
grant date. We recognize the fair value of our share-based payments over the vesting periods of the awards, which is typically a three-year service period.

The weighted average grant-date fair value of options granted during the years ended December 31, 2006, 2005 and 2004 was $2.61, $3.66 and $3.88, respectively.

Restricted Stock. Dynegys restricted stock activity for the three years ended December 31, 2006 was as follows:



|                                   |      |                         |     |                                         |   |      |  |       |      |  |     |    
|---------------------------------- | ---- | ----------------------- | --- | --------------------------------------- | - | ---- |  | ----- | ---- |  | --- | ---
|                                   |      | Year Ended December 31, |    
|                                   | 2006 |                         |     | 2006WeightedAverageGrant DateFair Value |   | 2005 |  |       | 2004 | 
|                                   |      | (shares in thousands)   |    
|Outstanding at beginning of period |      | 1,239                   |     |                                         | $ | 4.40 |  | 902   |      |  | 22  |    
|Granted                            |      | 1,311                   | (1) |                                         | $ | 4.88 |  | 632   | (2)  |  | 933 | (3)
|Vested                             |      | (251                    | )   |                                         | $ | 4.40 |  | (130  | )    |  |    |    
|Cancelled or expired               |      | (185                    | )   |                                         | $ | 4.75 |  | (165  | )    |  | (53 | )  
|                                   |      |                         |     |                                         |   |      |  |       |      |  |     |    
|Outstanding at end of period       |      | 2,114                   |     |                                         | $ | 4.67 |  | 1,239 |      |  | 902 |    
|                                   |      |                         |     |                                         |   |      |  |       |      |  |     |    

---

|(1) | In March 2006, Dynegy awarded 1,311,149 shares of restricted stock. The closing stock price was $4.88 on the date of the award.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(2) | In January 2005, Dynegy awarded 631,524 shares of restricted stock. The closing stock price was $4.30 on the date of the award.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(3) | During the first and second quarters 2004, Dynegy awarded an aggregate 933,337 shares of restricted stock. The closing stock price of Dynegys Class A common stock was
$4.48 and $3.85, respectively, on the dates of awards.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-44



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



All restricted stock awards to employees vest immediately upon the occurrence of a change in control
in accordance with the terms of the applicable Severance Pay Plan. The Merger Agreement with the LS Entities will constitute a change in control as defined in Dynegys restricted stock agreements. Please read Note 3Business Combinations
and AcquisitionsLS Power beginning on page F-15 for further discussion.

Note 18Employee Compensation, Savings and Pension Plans

Short-Term Incentive Plan. We maintain a discretionary incentive compensation plan to provide employees with rewards for
the achievement of corporate goals and individual, professional accomplishments. Specific awards are at the discretion of the Compensation and Human Resources Committee of the Board of Directors.

In addition, in 2003, Dynegy adopted the Mid-Term Incentive Plan. This special compensation program is limited to select employees who were eligible to
receive cash compensation of up to 200% of their annual base salary, payable in two installments over a two-year period, based on the performance of Dynegys Class A common stock during the last 30 trading days in 2004 and over the entire
year in 2005. The first performance period ended December 31, 2004. The first installment in the aggregate amount of approximately $0.6 million was approved by Dynegys Compensation and Human Resources Committee of the Board of Directors
and was paid during the first quarter 2005. The second and final installment in the aggregate amount of approximately $0.4 million was approved and paid during the first quarter 2006. We account for this cash plan using variable plan accounting and
recognized an aggregate amount of approximately $1 million and zero in compensation expense during 2006 and 2005, respectively, associated with the plan. The plan was terminated in February 2006.

401(k) Savings Plan. During the 12-months ended December 31, 2006, our employees participated in four 401(k) savings plans, all of
which meet the requirements of Section 401(k) of the Internal Revenue Code and are defined contribution plans subject to the provisions of ERISA. The following summarizes the plans:



| |  |  | Dynegy Inc. 401(k) Savings Planthis plan and the related trust fund are established and maintained for the exclusive benefit of participating employees in the
United States. All employees of designated Dynegy subsidiaries are eligible to participate in the plan. Employee pre-tax contributions to the plan are matched 100%, up to a maximum of 5% of base pay, subject to IRS limitations. Vesting in our
contributions is based on years of service at 25% per full year of service. Dynegy may also make annual discretionary contributions to employee accounts, subject to its performance. Matching and discretionary contributions, if any, are
allocated in the form of units in the Dynegy common stock fund. During the years ended December 31, 2006, 2005 and 2004, Dynegy issued approximately 0.3 million, 0.9 million and 0.9 million shares, respectively, of Dynegys
common stock in the form of matching contributions to fund the plan. No discretionary contributions were made for any of the years in the three-year period ended December 31, 2006;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy Midwest Generation, Inc. 401(K) Savings Plan (formerly the Illinois Power Company Incentive Savings Plan) and Dynegy Midwest Generation, Inc. 401(K) Savings
Plan for Employees Covered Under a Collective Bargaining Agreement (formerly the Illinois Power Company Incentive Savings Plan for Employees Covered Under A Collective Bargaining Agreement)we match 50% of employee contributions to the plans,
up to a maximum of 6% of compensation, subject to IRS limitations. Employees are immediately 100% vested in our contributions. Matching contributions to the plans are allocated in the form of units in the Dynegy common stock fund. During the years
ended December 31, 2006, 2005 and 2004, we issued 0.2 million, 0.2 million and 0.6 million shares, respectively, of Dynegys common stock in the form of matching contributions to the plans; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dynegy Northeast Generation, Inc. Savings Incentive Planunder this plan, which is for union and non-union employees, we match 24% of employee contributions up
to 6% of base salary for union employees and 50% of employee contributions up to 8% of base salary for non-union employees, in each case subject to IRS limitations. Employees are immediately 100% vested in our contributions. Matching contributions
to this plan are made in cash and invested according to the employee investment discretion.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-45



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



During the years ended December 31, 2006, 2005 and 2004, we recognized aggregate costs related
to these employee compensation plans of $3 million, $5 million and $5 million, respectively.

Pension and Other Post-Retirement
Benefits

We have various defined benefit pension plans and post-retirement benefit plans. All domestic employees participate in the
pension plans, but only some of our domestic employees participate in the other post-retirement medical and life insurance benefit plans. Our pension plans are in the form of a cash balance plan and more traditional career average or final average
pays formula plans.

Prior to September 30, 2004, our employees and other Dynegy employees were participants in various defined
benefit pension plans and post-retirement benefit plans. We accounted for these plans as multiemployer plans, and as such, the applicable portions of the plans accrued benefit liabilities and fair value of the plan assets were not recorded on
our balance sheets. However, as a result of Dynegys sale of Illinois Power to Ameren, the number of participants in Dynegys various defined benefit pension plans and post-retirement benefit plans was reduced substantially. As of
October 1, 2004, all participants in the plans are our employees. As a result, we transferred the remaining balance of the plans accrued benefit liabilities and fair value of the plan assets to our balance sheets as of September 30,
2004. Considering the transfer, during the years ended December 31, 2006, 2005 and 2004, we recognized pension expense for these plans totaling approximately $13 million, $15 million and $15 million, respectively.

Obligations and Funded Status. The following tables contain information about the obligations and funded status of these plans on a
combined basis:



|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|--------------------------------------------------- |  | ---------------- | --- | - | -------------- | - | --- | ---- |  | - | ---- | - |  | - | --- | -
|                                                    |  | Pension Benefits |     |   | Other Benefits |  
|                                                    |  | 2006             |     |   | 2005           |   |     | 2006 |  |   | 2005 |  
|                                                    |  | (in millions)    |    
|Projected benefit obligation, beginning of the year |  | $                | 179 |   |                | $ | 153 |      |  | $ | 55   |   |  | $ | 46  |  
|Service cost                                        |  |                  | 9   |   |                |   | 11  |      |  |   | 3    |   |  |   | 2   |  
|Interest cost                                       |  |                  | 10  |   |                |   | 9   |      |  |   | 3    |   |  |   | 2   |  
|Plan amendments                                     |  |                  |    |   |                |   | 4   |      |  |   |     |   |  |   |    |  
|Actuarial (gain) loss                               |  |                  | (6  | ) |                |   | 6   |      |  |   | 1    |   |  |   | 5   |  
|Benefits paid                                       |  |                  | (11 | ) |                |   | (4  | )    |  |   | (1   | ) |  |   |    |  
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|Projected benefit obligation, end of the year       |  | $                | 181 |   |                | $ | 179 |      |  | $ | 61   |   |  | $ | 55  |  
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|Fair value of plan assets, beginning of the year    |  | $                | 116 |   |                | $ | 88  |      |  | $ |     |   |  | $ |    |  
|Actual return on plan assets                        |  |                  | 15  |   |                |   | 2   |      |  |   |     |   |  |   |    |  
|Employer contributions                              |  |                  | 14  |   |                |   | 31  |      |  |   | 1    |   |  |   |    |  
|Benefits paid                                       |  |                  | (11 | ) |                |   | (4  | )    |  |   | (1   | ) |  |   |    |  
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|Fair value of plan assets, end of the year          |  | $                | 134 |   |                | $ | 117 |      |  | $ |     |   |  | $ |    |  
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|Funded status                                       |  | $                | (47 | ) |                | $ | (63 | )    |  | $ | (61  | ) |  | $ | (55 | )
|Unrecognized prior service costs                    |  |                  |     |   |                |   | 8   |      |  |   |      |   |  |   |    |  
|Unrecognized actuarial (gain) loss                  |  |                  |     |   |                |   | 54  |      |  |   |      |   |  |   | 24  |  
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  
|Net amount recognized                               |  |                  |     |   |                | $ | (1  | )    |  |   |      |   |  | $ | (31 | )
|                                                    |  |                  |     |   |                |   |     |      |  |   |      |   |  |   |     |  

The accumulated benefit obligation for all defined benefit pension plans was $155 million and $152
million at December 31, 2006 and 2005, respectively. On December 31, 2006 and 2005, our annual measurement date, the accumulated benefit obligation related to certain of our pension plans exceeded the fair value of the pension plan assets.
The following summarizes information for pension plans with an accumulated benefit obligation in excess of plan assets:



|                               |  |               |     |      |   |    
|------------------------------ |  | ------------- | --- | ---- | - | ---
|                               |  | December 31, 
|                               |  | 2006          |     | 2005
|                               |  | (in millions)
|Projected benefit obligation   |  | $             | 181 |      | $ | 179
|Accumulated benefit obligation |  |               | 155 |      |   | 152
|Fair value of plan assets      |  |               | 134 |      |   | 117



F-46



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Amounts recognized in the consolidated balance sheets as of December 31, 2005 consist of:



|                                       |  |                 |     |   |               |   |     |  
|-------------------------------------- |  | --------------- | --- | - | ------------- | - | --- | -
|                                       |  | PensionBenefits |     |   | OtherBenefits |  
|                                       |  | (in millions)   |    
|Accrued benefit liability              |  | $               | (36 | ) |               | $ | (31 | )
|Intangible asset                       |  |                 | 8   |   |               |   |    |  
|Accumulated other comprehensive income |  |                 | 27  |   |               |   |    |  
|                                       |  |                 |     |   |               |   |     |  
|Net amount recognized                  |  | $               | (1  | ) |               | $ | (31 | )
|                                       |  |                 |     |   |               |   |     |  

As further discussed in Note 2Summary of Significant Accounting PoliciesAccounting
Principles AdoptedSFAS No. 158 beginning on page F-14, on September 29, 2006, the FASB issued SFAS No. 158. SFAS No. 158 requires employers to recognize the overfunded or underfunded status of a defined benefit or other
postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position, and to recognize changes in that funded status in the year in which the changes occur through comprehensive income.

Under SFAS No. 158, adjustments to the minimum pension liability were eliminated. In the year of adoption, we were required to adjust the minimum
pension liability for a final time in accordance with SFAS No. 87. Our adjustment for the year ended December 31, 2006 was $15 million (pre-tax), with an offset to accumulated other comprehensive income. The following table summarizes the
change to accumulated other comprehensive income associated with the minimum pension liability:



|                                                                                                                                                           |  |               |    |      |   |    |      |  |   |     |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | -- | ---- | - | -- | ---- |  | - | --- | -
|                                                                                                                                                           |  | 2006          |    | 2005 |   |    | 2004 | 
|                                                                                                                                                           |  | (in millions) |   
|Change in minimum liability included in other comprehensive income (net of tax benefit (expense) of $(5) million, $3 million and $5 million,
respectively) |  | $             | 10 |      | $ | (5 | )    |  | $ | (10 | )

Subsequent to the final minimum pension liability adjustment, we were required to recognize as a
component of accumulated other comprehensive income the gains or losses and prior service costs that existed at December 31, 2006, but that had not been recognized as components of net period benefit cost pursuant to SFAS No. 87 and SFAS
No. 106. As a result, the pre-tax amounts recognized in accumulated other comprehensive income as of December 31, 2006 consist of:



|                      |  |                 |    |               |   |   
|--------------------- |  | --------------- | -- | ------------- | - | --
|                      |  | PensionBenefits |    | OtherBenefits
|                      |  | (in millions)  
|Prior service cost    |  | $               | 7  |               | $ |  
|Actuarial loss        |  |                 | 37 |               |   | 23
|                      |  |                 |    |               |   |   
|Net amount recognized |  | $               | 44 |               | $ | 23
|                      |  |                 |    |               |   |   

The following table summarizes the incremental effect of this adjustment on accumulated other
comprehensive income, as well as other line items impacted on the balance sheet:



|                                                   |  |                                  |     |   |            |   |     |                                 |  |   |      |  
|-------------------------------------------------- |  | -------------------------------- | --- | - | ---------- | - | --- | ------------------------------- |  | - | ---- | -
|                                                   |  | BeforeApplication ofSFAS No. 158 |     |   | Adjustment |   |     | AfterApplication ofSFAS No. 158 | 
|                                                   |  | (in millions)                    |    
|Intangible asset                                   |  | $                                | 7   |   |            | $ | (7  | )                               |  | $ |     |  
|Accrued benefit liability                          |  |                                  | (59 | ) |            |   | (49 | )                               |  |   | (108 | )
|Deferred tax asset                                 |  |                                  | 4   |   |            |   | 21  |                                 |  |   | 25   |  
|Accumulated other comprehensive income, pre-tax    |  |                                  | 12  |   |            |   | 56  |                                 |  |   | 68   |  
|Accumulated other comprehensive income, tax impact |  |                                  | (4  | ) |            |   | (21 | )                               |  |   | (25  | )



F-47



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Amounts recognized in the consolidated balance sheets as of December 31, 2006 consist of:



|                       |  |                 |     |   |               |   |     |  
|---------------------- |  | --------------- | --- | - | ------------- | - | --- | -
|                       |  | PensionBenefits |     |   | OtherBenefits |  
|                       |  | (in millions)   |    
|Current liabilities    |  | $               |    |   |               | $ | (1  | )
|Noncurrent liabilities |  |                 | (47 | ) |               |   | (60 | )
|                       |  |                 |     |   |               |   |     |  
|Net amount recognized  |  | $               | (47 | ) |               | $ | (61 | )
|                       |  |                 |     |   |               |   |     |  

The estimated net actuarial loss and prior service cost that will be amortized from accumulated
other comprehensive income into net periodic benefit cost during the year ended December 31, 2007 for the defined benefit pension plans are $2 million and $1 million, respectively. The estimated net actuarial loss and prior service cost that
will be amortized from accumulated other comprehensive income into net periodic benefit cost during the year ended December 31, 2007 for other postretirement benefit plans are $1 million and zero, respectively. The amortization of prior service
cost is determined using a straight line amortization of the cost over the average remaining service period of employees expected to receive benefits under the Plan.

Components of Net Periodic Benefit Cost.The components of net periodic benefit cost were:



|                                              |  |                  |     |   |                |   |    |      |  |   |      |   |      |   |      |  |   |   |  |   |  
|--------------------------------------------- |  | ---------------- | --- | - | -------------- | - | -- | ---- |  | - | ---- | - | ---- | - | ---- |  | - | - |  | - | -
|                                              |  | Pension Benefits |     |   | Other Benefits
|                                              |  | 2006             |     |   | 2005           |   |    | 2004 |  |   | 2006 |   | 2005 |   | 2004
|                                              |  | (in millions)   
|Service cost benefits earned during period    |  | $                | 9   |   |                | $ | 11 |      |  | $ | 4    |   |      | $ | 3    |  | $ | 2 |  | $ | 1
|Interest cost on projected benefit obligation |  |                  | 10  |   |                |   | 9  |      |  |   | 4    |   |      |   | 3    |  |   | 3 |  |   | 1
|Expected return on plan assets                |  |                  | (10 | ) |                |   | (8 | )    |  |   | (4   | ) |      |   |     |  |   |  |  |   | 
|Amortization of prior service costs           |  |                  | 1   |   |                |   | 1  |      |  |   |     |   |      |   |     |  |   |  |  |   | 
|Recognized net actuarial loss                 |  |                  | 3   |   |                |   | 2  |      |  |   | 1    |   |      |   | 1    |  |   | 1 |  |   | 1
|                                              |  |                  |     |   |                |   |    |      |  |   |      |   |      |   |      |  |   |   |  |   |  
|Net periodic benefit cost (income)            |  | $                | 13  |   |                | $ | 15 |      |  | $ | 5    |   |      | $ | 7    |  | $ | 6 |  | $ | 3
|Additional cost due to curtailment            |  |                  | 3   |   |                |   | 3  |      |  |   |     |   |      |   |     |  |   |  |  |   | 
|                                              |  |                  |     |   |                |   |    |      |  |   |      |   |      |   |      |  |   |   |  |   |  
|Total net periodic benefit cost               |  | $                | 16  |   |                | $ | 18 |      |  | $ | 5    |   |      | $ | 7    |  | $ | 6 |  | $ | 3
|                                              |  |                  |     |   |                |   |    |      |  |   |      |   |      |   |      |  |   |   |  |   |  

Assumptions. The following weighted average assumptions were used to determine
benefit obligations:



|                              |  |                  |   |  |               |   |  |      |   |  |      |  
|----------------------------- |  | ---------------- | - |  | ------------- | - |  | ---- | - |  | ---- | -
|                              |  | Pension Benefits |   |  | OtherBenefits |  
|                              |  | December 31,     |   |  | December 31,  |  
|                              |  | 2006             |   |  | 2005          |   |  | 2006 |   |  | 2005 |  
|Discount rate (1)             |  | 5.87             | % |  | 5.52          | % |  | 5.90 | % |  | 5.53 | %
|Rate of compensation increase |  | 4.50             | % |  | 4.50          | % |  | 4.50 | % |  | 4.50 | %

---

|(1) | We utilized a yield curve approach to determine the discount rate as of December 31, 2006 and 2005. Projected benefit payments for the plans were matched against the discount
rates in the yield curve.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following weighted average assumptions were used to determine net periodic benefit cost:



|                               |  |                         |   |  |                         |   |  |      |   |  |      |   |  |      |   |  |      |  
|------------------------------ |  | ----------------------- | - |  | ----------------------- | - |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | -
|                               |  | Pension Benefits        |   |  | Other Benefits          |  
|                               |  | Year Ended December 31, |   |  | Year Ended December 31, |  
|                               |  | 2006                    |   |  | 2005                    |   |  | 2004 |   |  | 2006 |   |  | 2005 |   |  | 2004 |  
|Discount rate                  |  | 5.52                    | % |  | 5.75                    | % |  | 5.98 | % |  | 5.53 | % |  | 5.75 | % |  | 5.98 | %
|Expected return on plan assets |  | 8.25                    | % |  | 8.25                    | % |  | 8.75 | % |  | N/A  |   |  | N/A  |   |  | 8.75 | %
|Rate of compensation increase  |  | 4.50                    | % |  | 4.50                    | % |  | 4.50 | % |  | 4.50 | % |  | 4.50 | % |  | 4.50 | %

Our expected long-term rate of return on plan assets for the year ended December 31, 2007
will be 8.25%. This figure begins with a blend of asset class-level returns developed under a theoretical global capital asset pricing



F-48



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



model methodology conducted by an outside consultant. In development of this figure, the historical relationships between equities and fixed income are
preserved consistent with the widely accepted capital market principle that assets with higher volatility generate a greater return over the long-term. Current market factors such as inflation and interest rates are also incorporated in the
assumptions. The figure also incorporates an upward adjustment reflecting the plans use of active management and favorable past experience.

The following summarizes our assumed health care cost trend rates:



|                                                   |  |              |   |  |      |  
|-------------------------------------------------- |  | ------------ | - |  | ---- | -
|                                                   |  | December 31, |  
|                                                   |  | 2006         |   |  | 2005 |  
|Health care cost trend rate assumed for next year  |  | 9.69         | % |  | 9.47 | %
|Ultimate trend rate                                |  | 5.00         | % |  | 5.00 | %
|Year that the rate reaches the ultimate trend rate |  | 2016         |   |  | 2015 |  

Assumed health care cost trend rates have a significant effect on the amounts reported for the
health care plans. The impact of a one percent increase/decrease in assumed health care cost trend rates is as follows:



|                                                         |  |               |    |          |   |    |  
|-------------------------------------------------------- |  | ------------- | -- | -------- | - | -- | -
|                                                         |  | Increase      |    | Decrease |  
|                                                         |  | (in millions) |   
|Aggregate impact on service cost and interest cost       |  | $             | 1  |          | $ | (1 | )
|Impact on accumulated post-retirement benefit obligation |  | $             | 12 |          | $ | (9 | )

Plan Assets. We employ a total return investment approach whereby a mix of equities
and fixed income investments are used to maximize the long-term return of plan assets for a prudent level of risk. The intent of this strategy is to minimize plan expenses by outperforming plan liabilities over the long run. Risk tolerance is
established through careful consideration of plan liabilities, plan funded status, and corporate financial condition. The investment portfolio contains a diversified blend of equity and fixed income investments. Furthermore, equity investments are
diversified across U.S. and non-U.S. stocks as well as growth, value, and small and large capitalizations. Other assets such as private equity are actively managed to enhance long-term returns while improving portfolio diversification.

Derivatives may be used to gain market exposure in an efficient and timely manner; however, derivatives may not be used to leverage the portfolio
beyond the market value of the underlying investment. Investment risk is measured and monitored on an ongoing basis through quarterly investments portfolio reviews, periodic asset/liability studies, and annual liability measurements.

Our pension plans weighted-average asset allocations by asset category were as follows:



|                  |  |              |   |  |      |  
|----------------- |  | ------------ | - |  | ---- | -
|                  |  | December 31, |  
|                  |  | 2006         |   |  | 2005 |  
|Equity securities |  | 71           | % |  | 70   | %
|Debt securities   |  | 29           | % |  | 30   | %
|                  |  |              |   |  |      |  
|Total             |  | 100          | % |  | 100  | %
|                  |  |              |   |  |      |  

Equity securities did not include any of Dynegys common stock at December 31, 2006 or
2005.

Contributions. During the year ended December 31, 2006, we contributed approximately $14 million to our pension
plans and less than $1 million to our other post-retirement benefit plans. In 2007, we expect to contribute approximately $25 million to our pension plans and less than $1 million to our other postretirement benefit plans.

Our expected benefit payments for future services for our pension and other postretirement benefits are as follows:



|            |  |                  |    |                |   |   
|----------- |  | ---------------- | -- | -------------- | - | --
|            |  | Pension Benefits |    | Other Benefits
|            |  | (in millions)   
|2007        |  | $                | 10 |                | $ | 1 
|2008        |  |                  | 9  |                |   | 1 
|2009        |  |                  | 8  |                |   | 1 
|2010        |  |                  | 6  |                |   | 2 
|2011        |  |                  | 8  |                |   | 2 
|2012  2016 |  |                  | 59 |                |   | 18



F-49



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Medicare Prescription Drug, Improvement and Modernization Act of 2003. On
December 8, 2003, President Bush signed into law a bill that expands Medicare, primarily adding a prescription drug benefit for Medicare-eligible retirees starting in 2006. In anticipation of this new benefit, the December 31, 2004
Accumulated Postretirement Benefit Obligation was reduced by approximately $1 million, with the expectation that we would coordinate its benefits with the Medicare prescription drug plan. However, in 2006 and 2005, no provisions were set forth to
handle this coordination; as a result, the December 31, 2006 Accumulated Postretirement Benefit Obligation does not reflect significant savings due to the Medicare prescription drug plan.

Note 19Segment Information

We report the
results of our power generation business as three separate geographical segments in our consolidated financial statements: (1) the Midwest segment (GEN-MW); (2) the Northeast segment (GEN-NE); and (3) the South segment (GEN-SO). We
also continue to separately report the results of our CRM business because of the diversity among its operations. Results associated with our former NGL segment are included in discontinued operations in Other and Eliminations due to the sale of
these businesses. Our consolidated financial results also reflect corporate-level expenses such as general and administrative and interest.

Effective July 1, 2004, our power generation segments began transacting directly with third parties on their own behalf. Therefore, certain generation capacity, forward sales, and related market positions previously sold by our power
generation segments to CRM are now sold by our power generation segments directly to third parties. Our power generation segments now record revenues for such third party sales as unaffiliated revenues.

Revenues from third party sales in which a power generation segment entity is the legal party to the third party sales contracts are presented gross in
the respective power generation segments unaffiliated revenues for the years ended December 31, 2006, 2005 and 2004.

During
2006, two customers in our GEN-MW segment and one customer in our GEN-NE segment accounted for approximately 53% and 15% of our consolidated revenues, respectively. For the year ended December 31, 2005, two customers in our GEN-MW segment and
one customer in our GEN-NE segment accounted for approximately 33% and 30% of our consolidated revenues, respectively. For the year ended December 31, 2004, one customer in our GEN-NE segment and one customer in our GEN-MW segment accounted for
approximately 19% and 10% of our consolidated revenues, respectively.

Pursuant to EITF Issue 02-03, all gains and losses on third party
energy trading contracts in the CRM business, whether realized or unrealized, are presented net in the consolidated statements of operations. For the purpose of the segment data presented below, intersegment transactions between CRM and our other
segments are presented net in CRM intersegment revenues but are presented gross in the intersegment revenues of our other segments, as the activities of our other segments are not subject to the net presentation requirements contained in EITF Issue
02-03. If transactions between CRM and our other segments result in a net intersegment purchase by CRM, the net intersegment purchases and sales are presented as negative revenues in CRM intersegment revenues. In addition, intersegment hedging
activities are presented net pursuant to SFAS No. 133.



F-50



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Reportable segment information, including intercompany transactions accounted for at prevailing
market rates, for the years ended December 31, 2006, 2005 and 2004 is presented below:

Segment Data for the Year Ended
December 31, 2006

(in millions)



|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|------------------------------------------------- |  | ---------------- | ----- | - | ------ | - | --- | ------ |  | - | --- | - |  | --------------------- | --- | - | ----- | - | ----- | - |  | - | ----- | -
|                                                  |  | Power Generation |       |   |        |   |     |        |  |   |     |  
|                                                  |  | GEN-MW           |       |   | GEN-NE |   |     | GEN-SO |  |   | CRM |   |  | Other andEliminations |     |   | Total |  
|Unaffiliated revenues:                            |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Domestic                                          |  | $                | 969   |   |        | $ | 292 |        |  | $ | 334 |   |  | $                     | 3   |   |       | $ |      |   |  | $ | 1,598 |  
|Other                                             |  |                  |      |   |        |   |    |        |  |   |    |   |  |                       | 18  |   |       |   |      |   |  |   | 18    |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|                                                  |  |                  | 969   |   |        |   | 292 |        |  |   | 334 |   |  |                       | 21  |   |       |   |      |   |  |   | 1,616 |  
|Affiliate revenues                                |  |                  |      |   |        |   |    |        |  |   |    |   |  |                       | 62  |   |       |   |      |   |  |   | 62    |  
|Intersegment revenues                             |  |                  |      |   |        |   | (5  | )      |  |   | 1   |   |  |                       | 4   |   |       |   |      |   |  |   |      |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Total revenues                                    |  | $                | 969   |   |        | $ | 287 |        |  | $ | 335 |   |  | $                     | 87  |   |       | $ |      |   |  | $ | 1,678 |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Depreciation and amortization                     |  | $                | (168  | ) |        | $ | (11 | )      |  | $ | (21 | ) |  | $                     |    |   |       | $ | (17   | ) |  | $ | (217  | )
|Impairment and other charges                      |  |                  | (110  | ) |        |   |    |        |  |   | (45 | ) |  |                       |    |   |       |   |      |   |  |   | (155  | )
|Operating income (loss)                           |  | $                | 208   |   |        | $ | 22  |        |  | $ | (55 | ) |  | $                     | (56 | ) |       | $ | (160  | ) |  | $ | (41   | )
|Losses from unconsolidated investments            |  |                  |      |   |        |   |    |        |  |   | (1  | ) |  |                       |    |   |       |   |      |   |  |   | (1    | )
|Other items, net                                  |  |                  | 2     |   |        |   |    |        |  |   | 1   |   |  |                       | 4   |   |       |   | 50    |   |  |   | 57    |  
|Interest expense and debt conversion costs        |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   | (492  | )
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Loss from continuing operations before taxes      |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   | (477  | )
|Income tax benefit                                |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   | 142   |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Loss from continuing operations                   |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   | (335  | )
|Income from discontinued operations, net of taxes |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   | 25    |  
|Net loss                                          |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  | $ | (310  | )
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Identifiable assets:                              |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Domestic                                          |  | $                | 5,112 |   |        | $ | 433 |        |  | $ | 455 |   |  | $                     | 439 |   |       | $ | 1,102 |   |  | $ | 7,541 |  
|Other                                             |  |                  |      |   |        |   |    |        |  |   |    |   |  |                       | 89  |   |       |   |      |   |  |   | 89    |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Total                                             |  | $                | 5,112 |   |        | $ | 433 |        |  | $ | 455 |   |  | $                     | 528 |   |       | $ | 1,102 |   |  | $ | 7,630 |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |     |   |  |                       |     |   |       |   |       |   |  |   |       |  
|Capital expenditures                              |  | $                | (101  | ) |        | $ | (20 | )      |  | $ | (24 | ) |  | $                     |    |   |       | $ | (8    | ) |  | $ | (153  | )



F-51



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Segment Data for the Year Ended December 31, 2005

(in millions)



|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|----------------------------------------------------------------- |  | ---------------- | ----- | - | ------ | - | --- | ------ |  | - | ----- | - |  | --------------------- | ---- | - | ----- | - | ----- | - |  | - | ----- | -
|                                                                  |  | Power Generation |       |   |        |   |     |        |  |   |       |  
|                                                                  |  | GEN-MW           |       |   | GEN-NE |   |     | GEN-SO |  |   | CRM   |   |  | Other andEliminations |      |   | Total |  
|Unaffiliated revenues:                                            |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Domestic                                                          |  | $                | 947   |   |        | $ | 543 |        |  | $ | 441   |   |  | $                     | 21   |   |       | $ |      |   |  | $ | 1,952 |  
|Other                                                             |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | (186 | ) |       |   |      |   |  |   | (186  | )
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|                                                                  |  |                  | 947   |   |        |   | 543 |        |  |   | 441   |   |  |                       | (165 | ) |       |   |      |   |  |   | 1,766 |  
|Affiliate revenues                                                |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | 223  |   |       |   |      |   |  |   | 223   |  
|Intersegment revenues                                             |  |                  |      |   |        |   | 4   |        |  |   | (35   | ) |  |                       | 31   |   |       |   |      |   |  |   |      |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Total revenues                                                    |  | $                | 947   |   |        | $ | 547 |        |  | $ | 406   |   |  | $                     | 89   |   |       | $ |      |   |  | $ | 1,989 |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Depreciation and amortization                                     |  | $                | (157  | ) |        | $ | (10 | )      |  | $ | (23   | ) |  | $                     | (1   | ) |       | $ | (18   | ) |  | $ | (209  | )
|Impairment and other charges                                      |  |                  | (30   | ) |        |   |    |        |  |   |      |   |  |                       |     |   |       |   | (10   | ) |  |   | (40   | )
|                                                                  |  |                  |       |   |        |  
|Operating income (loss)                                           |  | $                | 199   |   |        | $ | 33  |        |  | $ | (22   | ) |  | $                     | (474 | ) |       | $ | (298  | ) |  | $ | (562  | )
|Earnings (losses) from unconsolidated investments                 |  |                  | 7     |   |        |   |    |        |  |   | (7    | ) |  |                       |     |   |       |   |      |   |  |   |      |  
|Other items, net                                                  |  |                  | 2     |   |        |   |    |        |  |   | (1    | ) |  |                       |     |   |       |   | 9     |   |  |   | 10    |  
|Interest expense                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | (320  | )
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Loss from continuing operations before taxes                      |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | (872  | )
|Income tax benefit                                                |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | 288   |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Loss from continuing operations                                   |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | (584  | )
|Income from discontinued operations, net of taxes                 |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | 817   |  
|Cumulative effect of change in accounting principle, net of taxes |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   | (5    | )
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Net income                                                        |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  | $ | 228   |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Identifiable assets:                                              |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Domestic                                                          |  | $                | 3,830 |   |        | $ | 385 |        |  | $ | 1,386 |   |  | $                     | 59   |   |       | $ | 3,176 |   |  | $ | 8,836 |  
|Other                                                             |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | 783  |   |       |   |      |   |  |   | 783   |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Total                                                             |  | $                | 3,830 |   |        | $ | 385 |        |  | $ | 1,386 |   |  | $                     | 842  |   |       | $ | 3,176 |   |  | $ | 9,619 |  
|                                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |      |   |       |   |       |   |  |   |       |  
|Unconsolidated investments                                        |  | $                | 60    |   |        | $ |    |        |  | $ | 207   |   |  | $                     |     |   |       | $ |      |   |  | $ | 267   |  
|                                                                  |  |                  |       |   |        |  
|Capital expenditures                                              |  | $                | (113  | ) |        | $ | (19 | )      |  | $ | (9    | ) |  | $                     |     |   |       | $ | (52   | ) |  | $ | (193  | )



F-52



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Segment Data for the Year Ended December 31, 2004

(in millions)



|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|------------------------------------------------- |  | ---------------- | ----- | - | ------ | - | --- | ------ |  | - | ----- | - |  | --------------------- | ----- | - | ----- | - | ----- | - |  | - | ------ | -
|                                                  |  | Power Generation |       |   |        |   |     |        |  |   |       |  
|                                                  |  | GEN-MW           |       |   | GEN-NE |   |     | GEN-SO |  |   | CRM   |   |  | Other andEliminations |       |   | Total |  
|Unaffiliated revenues:                            |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Domestic                                          |  | $                | 336   |   |        | $ | 189 |        |  | $ | 177   |   |  | $                     | 682   |   |       | $ |      |   |  | $ | 1,384  |  
|Other                                             |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | (87   | ) |       |   |      |   |  |   | (87    | )
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|                                                  |  |                  | 336   |   |        |   | 189 |        |  |   | 177   |   |  |                       | 595   |   |       |   |      |   |  |   | 1,297  |  
|Affiliate revenues                                |  |                  | 352   |   |        |   |    |        |  |   |      |   |  |                       |      |   |       |   |      |   |  |   | 352    |  
|Intersegment revenues                             |  |                  | 187   |   |        |   | 238 |        |  |   | 88    |   |  |                       | (423  | ) |       |   | (90   | ) |  |   |       |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Total revenues                                    |  | $                | 875   |   |        | $ | 427 |        |  | $ | 265   |   |  | $                     | 172   |   |       | $ | (90   | ) |  | $ | 1,649  |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Depreciation and amortization                     |  | $                | (156  | ) |        | $ | (10 | )      |  | $ | (24   | ) |  | $                     | (1    | ) |       | $ | (33   | ) |  | $ | (224   | )
|Impairment and other charges                      |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       |      |   |       |   | (24   | ) |  |   | (24    | )
|Operating income (loss)                           |  | $                | 194   |   |        | $ | 21  |        |  | $ | (53   | ) |  | $                     | (118  | ) |       | $ | (280  | ) |  | $ | (236   | )
|Earnings (losses) from unconsolidated investments |  |                  | 5     |   |        |   |    |        |  |   | 111   |   |  |                       |      |   |       |   |      |   |  |   | 116    |  
|Other items, net                                  |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | (3    | ) |       |   | 8     |   |  |   | 5      |  
|Interest expense                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   | (332   | )
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Loss from continuing operations before taxes      |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   | (447   | )
|Income tax benefit                                |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   | 180    |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Loss from continuing operations                   |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   | (267   | )
|Income from discontinued operations, net of taxes |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   | 163    |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Net loss                                          |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  | $ | (104   | )
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Identifiable assets:                              |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Domestic                                          |  | $                | 4,112 |   |        | $ | 295 |        |  | $ | 1,077 |   |  | $                     | 312   |   |       | $ | 3,567 |   |  | $ | 9,363  |  
|Other                                             |  |                  |      |   |        |   |    |        |  |   |      |   |  |                       | 749   |   |       |   | 17    |   |  |   | 766    |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Total                                             |  | $                | 4,112 |   |        | $ | 295 |        |  | $ | 1,077 |   |  | $                     | 1,061 |   |       | $ | 3,584 |   |  | $ | 10,129 |  
|                                                  |  |                  |       |   |        |   |     |        |  |   |       |   |  |                       |       |   |       |   |       |   |  |   |        |  
|Unconsolidated investments                        |  | $                | 62    |   |        | $ |    |        |  | $ | 274   |   |  | $                     |      |   |       | $ | 78    |   |  | $ | 414    |  
|Capital expenditures                              |  | $                | (113  | ) |        | $ | (17 | )      |  | $ | (15   | ) |  | $                     |      |   |       | $ | (74   | ) |  | $ | (219   | )



F-53



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 20Quarterly Financial Information (Unaudited)

The following is a summary of our unaudited quarterly financial information for the years ended December 31, 2006 and 2005:



|                                                                     |           |                                      |           |  |   |               |   |  |              |     |   |  |   |     |  
|-------------------------------------------------------------------- | --------- | ------------------------------------ | --------- |  | - | ------------- | - |  | ------------ | --- | - |  | - | --- | -
|                                                                     |           | Quarter Ended                        |          
|                                                                     | March2006 |                                      | June 2006 |  |   | September2006 |   |  | December2006 |    
|                                                                     |           | (in millions, except per share data) |          
|Revenues                                                             |           | $                                    | 520       |  | $ | 378           |   |  | $            | 465 |   |  | $ | 315 |  
|Operating income (loss)                                              |           |                                      | 88        |  |   | 14            |   |  |              | (66 | ) |  |   | (77 | )
|Net loss before cumulative effect of change in accounting principles |           |                                      | 18        |  |   | (176          | ) |  |              | (66 | ) |  |   | (86 | )
|Net income (loss)                                                    |           |                                      | 18        |  |   | (176          | ) |  |              | (66 | ) |  |   | (86 | )



|                                                                              |           |                                      |      |          |  |   |               |   |              |   |     |  |   |      |  
|----------------------------------------------------------------------------- | --------- | ------------------------------------ | ---- | -------- |  | - | ------------- | - | ------------ | - | --- |  | - | ---- | -
|                                                                              |           | Quarter Ended                        |     
|                                                                              | March2005 |                                      |      | June2005 |  |   | September2005 |   | December2005 |  
|                                                                              |           | (in millions, except per share data) |     
|Revenues                                                                      |           | $                                    | 448  |          |  | $ | 342           |   |              | $ | 735 |  | $ | 464  |  
|Operating income (loss)                                                       |           |                                      | (112 | )        |  |   | (74           | ) |              |   | 129 |  |   | (505 | )
|Net income (loss) before cumulative effect of change in accounting principles |           |                                      | (94  | )        |  |   | (37           | ) |              |   | 78  |  |   | 286  |  
|Net income (loss)                                                             |           |                                      | (94  | )        |  |   | (37           | ) |              |   | 78  |  |   | 281  |  

Note 21Subsequent Events

On January 31, 2007, we entered into an agreement to sell our interest in the Calcasieu power generation facility to Entergy. Subject to regulatory
approval, the transaction is expected to close in early 2008. Please read Note 4Dispositions, Contract Terminations and Discontinued OperationsCalcasieu on page F-16 for further discussion.

On February 13, 2007, Dynegys registration statement on Form S-4 related to the proposed Merger Agreement with the LS Entities was declared
effective by the SEC. Please read Note 3Business Combinations and AcquisitionsLS Power beginning on page F-15 for further discussion.



F-54



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



DEFINITIONS

As used in this Form 10-K, the abbreviations listed below have the following meanings:



|        |  |                                                                                             
|------- |  | --------------------------------------------------------------------------------------------
|AMP     |  | Automated mitigation procedure                                                              
|APB     |  | Accounting Principles Board                                                                 
|APIC    |  | Additional paid-in-capital                                                                  
|ARB     |  | Accounting Research Bulletin                                                                
|ARO     |  | Asset retirement obligation                                                                 
|Bcf/d   |  | Billion cubic feet per day                                                                  
|CAA     |  | Clean Air Act                                                                               
|Cal ISO |  | The California Independent System Operator                                                  
|Cal PX  |  | The California Power Exchange                                                               
|CDWR    |  | California Department of Water Resources                                                    
|CERCLA  |  | The Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended
|CFTC    |  | Commodity Futures Trading Commission                                                        
|CO2     |  | Carbon dioxide                                                                              
|COSO    |  | Committee of Sponsoring Organizations of the Treadway Commission                            
|CPUC    |  | California Public Utilities Commission                                                      
|CRM     |  | Our customer risk management business segment                                               
|DMG     |  | Dynegy Midwest Generation                                                                   
|DMSLP   |  | Dynegy Midstream Services L.P.                                                              
|DMT     |  | Dynegy Marketing and Trade                                                                  
|DNE     |  | Dynegy Northeast Generation                                                                 
|DOJ     |  | Department of Justice                                                                       
|DOT     |  | Department of Transportation                                                                
|DPM     |  | Dynegy Power Marketing Inc                                                                  
|EIOL    |  | Energy Infrastructure Overseas Limited                                                      
|EITF    |  | Emerging Issues Task Force                                                                  
|EPA     |  | Environmental Protection Agency                                                             
|EPACT   |  | The Energy Policy Act of 2005                                                               
|ERCOT   |  | Electric Reliability Council of Texas, Inc.                                                 
|ERISA   |  | The Employee Retirement Income Security Act of 1974, as amended                             
|EWG     |  | Exempt Wholesale Generators                                                                 
|FASB    |  | Financial Accounting Standards Board                                                        
|FERC    |  | Federal Energy Regulatory Commission                                                        
|FIN     |  | FASB Interpretation                                                                         
|FPA     |  | The Federal Power Act of 1935, as amended                                                   
|FSP     |  | FASB Staff Position                                                                         
|FTC     |  | U.S. Federal Trade Commission                                                               
|FUCOs   |  | Foreign Utility Companies                                                                   
|GAAP    |  | Generally Accepted Accounting Principles of the United States of America                    
|GEN     |  | Our power generation business                                                               
|GEN-MW  |  | Our power generation businessMidwest segment                                               
|GEN-NE  |  | Our power generation businessNortheast segment                                             
|GEN-SO  |  | Our power generation businessSouth segment                                                 
|GCF     |  | Gulf Coast Fractionators                                                                    
|HLPSA   |  | The Hazardous Liquid Pipeline Safety Act of 1979, as amended                                
|HSR     |  | Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended                            
|ICC     |  | Illinois Commerce Commission                                                                
|ISO     |  | Independent System Operator                                                                 
|KWyr   |  | Kilowatt year                                                                               



F-55



---

##### Table of Contents

##### Index to Financial Statements

DYNEGY HOLDINGS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|        |  |                                                               
|------- |  | --------------------------------------------------------------
|KWh     |  | Kilowatt hour                                                 
|LMP     |  | Locational marginal pricing                                   
|LNG     |  | Liquefied natural gas                                         
|LPG     |  | Liquefied petroleum gas                                       
|MBbls/d |  | Thousands of barrels per day                                  
|Mcf     |  | Thousand cubic feet                                           
|MISO    |  | Midwest ISO Regional Transmission Organization                
|MMBtu   |  | Millions of British thermal units                             
|MMCFD   |  | Million cubic feet per day                                    
|MW      |  | Megawatts                                                     
|MWh     |  | Megawatt hour                                                 
|NERC    |  | North American Electric Reliability Council                   
|NGA     |  | The Natural Gas Act of 1938, as amended                       
|NGL     |  | Our natural gas liquids business segment                      
|NGPA    |  | The Natural Gas Policy Act of 1978, as amended                
|NGPSA   |  | The Natural Gas Pipeline Safety Act of 1968, as amended       
|NOL     |  | Net operating loss                                            
|NOV     |  | Notice of Violation issued by the EPA                         
|NOx     |  | Nitrogen oxide                                                
|NYISO   |  | New York Independent System Operator                          
|NYDEC   |  | New York Department of Environmental Conservation             
|PCAOB   |  | Public Company Accounting Oversight Board (United States)     
|PJM     |  | Pennsylvania-New Jersey-Maryland Interconnection, LLC         
|PPA     |  | Power purchase agreement                                      
|PRB     |  | Powder River Basin coal                                       
|PUCT    |  | Public Utility Commission of Texas                            
|PUHCA   |  | The Public Utility Holding Company Act of 1935, as amended    
|PURPA   |  | The Public Utility Regulatory Policies Act of 1978            
|QFs     |  | Qualifying Facilities                                         
|RCRA    |  | The Resource Conservation and Recovery Act of 1976, as amended
|RGGI    |  | Regional Greenhouse Gas Initiative                            
|RMR     |  | Reliability Must Run                                          
|RTO     |  | Regional Transmission Organization                            
|SAB     |  | SEC Staff Accounting Bulletin                                 
|SEC     |  | U.S. Securities and Exchange Commission                       
|SERC    |  | Southeastern Electric Reliability Council                     
|SFAS    |  | Statement of Financial Accounting Standards                   
|SFC     |  | Supplier forward contract                                     
|SO2     |  | Sulfur dioxide                                                
|SPE     |  | Special Purpose Entity                                        
|SPDES   |  | State Pollutant Discharge Elimination System                  
|SPN     |  | Second Priority Senior Secured Notes                          
|VaR     |  | Value at Risk                                                 
|VIE     |  | Variable Interest Entity                                      
|VLGC    |  | Very large gas carrier                                        
|WECC    |  | Western Electricity Coordinating Council                      
|WEN     |  | Our former wholesale energy network business segment          



F-56



---

##### Table of Contents

##### Index to Financial Statements

Schedule II

DYNEGY HOLDINGS INC.

VALUATION AND QUALIFYING ACCOUNTS

Years Ended December 31, 2006, 2005
and 2004



|                                         |  |                              |     |                             |   |     |                         |  |   |            |   |  |                         |     |   |  |   |    
|---------------------------------------- |  | ---------------------------- | --- | --------------------------- | - | --- | ----------------------- |  | - | ---------- | - |  | ----------------------- | --- | - |  | - | ---
|                                         |  | Balance atBeginning ofPeriod |     | Charged toCosts andExpenses |   |     | Charged toOtherAccounts |  |   | Deductions |   |  | Balance atEnd of Period
|                                         |  | (in millions)               
|2006                                     |  |                              |     |                             |   |     |                         |  |   |            |   |  |                         |     |   |  |   |    
|Allowance for doubtful accounts          |  | $                            | 101 |                             | $ | (35 | )                       |  | $ | 43         |   |  | $                       | (63 | ) |  | $ | 46 
|Allowance for risk-management assets (1) |  |                              | 10  |                             |   |    |                         |  |   |           |   |  |                         | (10 | ) |  |   |   
|Deferred tax asset valuation allowance   |  |                              | 20  |                             |   | 4   |                         |  |   | 15         |   |  |                         |    |   |  |   | 39 
|                                         |  |                              |     |                             |  
|2005                                     |  |                              |     |                             |   |     |                         |  |   |            |   |  |                         |     |   |  |   |    
|Allowance for doubtful accounts          |  | $                            | 169 |                             | $ | (1  | )                       |  | $ |           |   |  | $                       | (67 | ) |  | $ | 101
|Allowance for risk-management assets (1) |  |                              | 6   |                             |   |    |                         |  |   |           |   |  |                         | 4   |   |  |   | 10 
|Deferred tax asset valuation allowance   |  |                              | 69  |                             |   | 14  |                         |  |   | (63        | ) |  |                         |    |   |  |   | 20 
|                                         |  |                              |     |                             |  
|2004                                     |  |                              |     |                             |   |     |                         |  |   |            |   |  |                         |     |   |  |   |    
|Allowance for doubtful accounts          |  | $                            | 174 |                             | $ | (7  | )                       |  | $ | 4          |   |  | $                       | (2  | ) |  | $ | 169
|Allowance for risk-management assets (1) |  |                              | 11  |                             |   |    |                         |  |   |           |   |  |                         | (5  | ) |  |   | 6  
|Deferred tax asset valuation allowance   |  |                              | 51  |                             |   | 18  |                         |  |   |           |   |  |                         |    |   |  |   | 69 

---

|(1) | Changes in price and credit reserves related to risk-management assets are offset in the net mark-to-market income accounts reported in revenues.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



F-57



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                           |  |     
|---------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                           |  | Page
|Consolidated Financial Statements                                                                          |  |     
|Condensed Consolidated Statement of Operations for the three months ended March 31, 2006 (unaudited)       |  | F-59
|Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2006 (unaudited)       |  | F-60
|Notes to Condensed Consolidated Financial Statements for the three months ended March 31, 2006 (unaudited) |  | F-61
|Report of Independent Registered Public Accounting Firm                                                    |  | F-65
|Consolidated Balance Sheet as of December 31, 2005                                                         |  | F-66
|Consolidated Statements of Operations for the years ended December 31, 2005 and 2004                       |  | F-67
|Consolidated Statements of Changes in Members Equity for the years ended December 31, 2005 and 2004       |  | F-68
|Consolidated Statements of Cash Flows for the years ended December 31, 2005 and 2004                       |  | F-69
|Notes to Consolidated Financial Statements                                                                 |  | F-70



F-58



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited) (in thousands)



|                                                                  |  |                                 |         |  
|----------------------------------------------------------------- |  | ------------------------------- | ------- | -
|                                                                  |  | Three MonthsEnded March 31,2006 |        
|Revenues                                                          |  | $                               | 66,728  |  
|Operating costs, exclusive of depreciation shown separately below |  |                                 | (64,966 | )
|Depreciation and amortization expense                             |  |                                 | (5,325  | )
|Gain on sale of assets                                            |  |                                 | 308     |  
|General and administrative expenses                               |  |                                 | (762    | )
|                                                                  |  |                                 |         |  
|Operating loss                                                    |  |                                 | (4,017  | )
|Interest income                                                   |  |                                 | 2,047   |  
|                                                                  |  |                                 |         |  
|Net loss                                                          |  | $                               | (1,970  | )
|                                                                  |  |                                 |         |  

See the notes to the condensed consolidated financial statements.



F-59



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited) (in thousands)



|                                                                               |  |                                 |         |  
|------------------------------------------------------------------------------ |  | ------------------------------- | ------- | -
|                                                                               |  | Three MonthsEnded March 31,2006 |        
|CASH FLOWS FROM OPERATING ACTIVITIES:                                          |  |                                 |         |  
|Net loss                                                                       |  | $                               | (1,970  | )
|Adjustments to reconcile net loss to net cash flows from operating activities: |  |                                 |         |  
|Depreciation and amortization                                                  |  |                                 | 5,325   |  
|Gain on sale of assets                                                         |  |                                 | (308    | )
|Changes in working capital:                                                    |  |                                 |         |  
|Accounts receivable, net                                                       |  |                                 | 20,785  |  
|Inventory                                                                      |  |                                 | 272     |  
|Prepaid expenses                                                               |  |                                 | 6,161   |  
|Accounts payable                                                               |  |                                 | (11,268 | )
|Accrued liabilities and other current liabilities                              |  |                                 | (5,575  | )
|Other                                                                          |  |                                 | 1,157   |  
|                                                                               |  |                                 |         |  
|Net cash provided by operating activities                                      |  |                                 | 14,579  |  
|                                                                               |  |                                 |         |  
|                                                                               | 
|CASH FLOWS FROM INVESTING ACTIVITIES:                                          |  |                                 |         |  
|Capital expenditures                                                           |  |                                 | (41     | )
|Proceeds from asset sales, net                                                 |  |                                 | 308     |  
|                                                                               |  |                                 |         |  
|Net cash provided by investing activities                                      |  |                                 | 267     |  
|                                                                               |  |                                 |         |  
|Net increase in cash and cash equivalents                                      |  |                                 | 14,846  |  
|Cash and cash equivalents, beginning of period                                 |  |                                 | 165,704 |  
|                                                                               |  |                                 |         |  
|Cash and cash equivalents, end of period                                       |  | $                               | 180,550 |  
|                                                                               |  |                                 |         |  

See the notes to the condensed consolidated financial statements.



F-60



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

For the interim period ended March
31, 2006



Note 1Organization

On March 31, 2006, Dynegy Inc. (Dynegy) completed the sale of its 50% ownership interest in WCP (Generation) Holdings LLC (Holdings), our parent, to NRG Energy, Inc. (NRG) for
approximately $205 million. After the transaction, we became an indirect wholly owned subsidiary of NRG. The financial statements included herein are included to comply with Dynegys requirement to include separate financial statements of
investees in accordance with Rule 3-09 of Regulation S-X, and therefore only include financial statements for the periods under which Dynegy owned Holdings.

Note 2Accounting Policies

The accompanying unaudited condensed consolidated financial statements have been prepared
in accordance with the instructions to interim financial reporting as prescribed by the SEC. These interim financial statements should be read together with the consolidated financial statements and notes thereto for the year ended December 31,
2005.

The unaudited condensed consolidated financial statements contained in this report include all material adjustments that, in the
opinion of management, are necessary for a fair statement of the results for the interim periods. The results of operations for the interim period presented are not necessarily indicative of the results to be expected for the full year or any other
interim period due to seasonal fluctuations in demand for our energy products and services, changes in commodity prices, timing of maintenance and other expenditures and other factors. The preparation of the unaudited condensed consolidated
financial statements in conformity with Generally Accepted Accounting Principles (GAAP) requires management to make estimates and judgments that affect our reported financial position and results of operations. These estimates and
judgments also impact the nature and extent of disclosure, if any, of our contingent liabilities. We review significant estimates and judgments affecting our consolidated financial statements on a recurring basis and record the effect of any
necessary adjustments prior to their publication. Estimates and judgments are based on information available at the time such estimates and judgments are made. Adjustments made with respect to the use of these estimates and judgments often relate to
information not previously available. Uncertainties with respect to such estimates and judgments are inherent in the preparation of financial statements. Estimates and judgments are used in, among other things, (1) developing fair value
assumptions, including estimates of future cash flows and discounts rates, (2) analyzing tangible and intangible assets for possible impairment, (3) estimating the useful lives of our assets and (4) determining amounts to accrue for
contingencies, guarantees and indemnifications. Our actual results from operations could differ materially from our estimates.

Note 3Related
Parties

We purchase fuel for our plants under full requirement natural gas supply agreements ("GSAs") with Dynegy Marketing and Trade
("DMT"), one of our affiliates. Charges for fuel are based upon similar terms and conditions, primarily index, as could be obtained from unrelated third parties. Fuel purchases from DMT are included in affiliated operating costs in the consolidated
statements of operations.

We contracted with DYPM to provide all power scheduling, power marketing and risk management for us under an
energy management agreement (the "EMA"). Additionally, we contracted with DMT to provide all scheduling of fuel supply.

We entered into
operation and maintenance ("O&M") agreements with NRG Cabrillo Power Operations Inc. and NRG El Segundo Operations Inc., two of our affiliates, for Cabrillo I and Cabrillo II effective May 2001 and for El Segundo Power, LLC (ESP) and
Long Beach Generation LLC (LBG) effective April 2000. Fees for services under these contracts primarily include recovery of the costs of operating the plant as approved in the annual budget, as well as a base monthly fee. When NRG became
operator, we contracted with NRG Development Company, Inc.,



F-61



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

For the interim period ended March 31, 2006



one of our affiliates, to provide services under the Administrative Management Agreement (the "AMA"). Services provided under the AMA included environmental,
engineering, legal and public relations services not covered under the O&M agreements. Fees for such services are subject to executive committee approval if the amounts exceed a certain percentage of the applicable annual approved budget.

We entered into an administrative services management agreement (the "ASMA") with Dynegy Power Management Services, L.P., one of our
affiliates, under which Dynegy Power Management Services, L.P. provides administrative services such as business management and accounting. Fees for such services are subject to executive committee approval if the amounts exceed a certain percentage
of the applicable annual approved budget.

As described above, our affiliates provide various services for us. Charges for these services
are included in our operating and general and administrative expenses in the consolidated statements of operations and consisted of the following costs for the three months ended March 31, 2006 (in thousands):



|                                                            |  |   |       
|----------------------------------------------------------- |  | - | ------
|Dynegy Related Cost                                         |  |   |       
|Fuel                                                        |  | $ | 47,187
|EMA Charges                                                 |  |   | 577   
|                                                            |  |   |       
|Charges included in operating costs                         |  | $ | 47,764
|                                                            |  |   |       
|ASMA fees included in general and administrative expenses   |  | $ | 277   
|                                                            |  |   |       
|                                                            | 
|NRG Related Cost                                            |  |   |       
|O&M charges included in operating costs                     |  | $ | 8,391 
|                                                            |  |   |       
|AMA charges included in general and administrative expenses |  | $ | 200   
|                                                            |  |   |       

Note 4Commitments and Contingencies

Set forth below is a summary of certain ongoing legal proceedings pending against West Coast Power LLC and its subsidiaries. The matters discussed herein
existed at Closing (which occurred on March 31, 2006, the Closing) of Dynegys sale of its interest in Holdings. In accordance with SFAS No. 5, we record reserves for contingencies when information available indicates that
a loss is probable and the amount of the loss is reasonably estimable. In addition, we disclose for matters which management believes a material loss is at least reasonably possible. In all instances, management has assessed the matters below based
on current information and made a judgment concerning their potential outcome, giving due consideration to the nature of the claim, the amount and nature of damages sought and the probability of success. Managements judgment may prove
materially inaccurate and such judgment is made subject to the known uncertainty of litigation.

In addition to matters discussed below, at
Closing, we were party to numerous legal proceedings arising in the ordinary course of business or related to discontinued business operations. In managements opinion, the disposition of these matters will not materially adversely affect our
financial condition, results of operations, or cash flows.

Gas Index Pricing Litigation. We and/or Dynegy are named
defendants in numerous lawsuits in state and federal court claiming damages resulting from alleged price manipulation and false reporting of natural gas prices. The cases are pending in California, Nevada, Alabama and Wisconsin. In each of these
suits, the plaintiffs allege that we and other energy companies



F-62



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

For the interim period ended March 31, 2006



engaged in an illegal scheme to inflate natural gas prices by providing false information to natural gas index publications. All of the complaints rely
heavily on prior FERC and CFTC investigations into and reports concerning index-reporting manipulation in the energy industry. Except as specifically mentioned below, the cases are actively engaged in discovery.

During the last year, several cases pending in Nevada federal court were dismissed on defendants motions. Certain plaintiffs have appealed to the
Court of Appeals for the Ninth Circuit, which coordinated the cases before the same appellate panel. A decision from the Court of Appeals is expected sometime in 2007. In February 2007, a Tennessee state court case was also dismissed on
defendants motion.

Pursuant to various motions, the cases pending in California state court have been coordinated before a single
judge in San Diego (Coordinated Gas Index Cases). In August 2006, we entered into an agreement to settle the class action claims in the Coordinated Gas Index Cases for $30 million. The settlement does not include similar claims filed by
individual plaintiffs in the Coordinated Gas Index Cases, which we continue to defend vigorously. In December 2006, the court granted final approval of the settlement and dismissed the class action claims. Also in August 2006, we entered into an
agreement to settle the class action claims by California natural gas re-sellers and co-generators (to the extent they purchased natural gas to generate electricity for re-sale) pending in Nevada federal court for $2.4 million. A motion to approve
this settlement is expected to be filed by plaintiffs in due course. Both settlements are without admission of wrongdoing, and us/Dynegy and West Coast Power continue to deny class plaintiffs allegations.

We are analyzing the remaining natural gas index cases and are vigorously defending against them. We cannot predict with certainty whether we will incur
any liability in connection with these lawsuits. However, given the nature of the claims, an adverse result in any of these proceedings could have a material adverse effect on our financial condition, results of operations and cash flows.

California Market Litigation. We and/or Dynegy and various other power generators and marketers were defendants in numerous
lawsuits alleging rate and market manipulation in Californias wholesale electricity market during the California energy crisis several years ago. The complaints generally alleged unfair, unlawful and deceptive trade practices in violation of
the California Unfair Business Practices Act and sought injunctive relief, restitution and unspecified actual and treble damages. A significant majority of these cases were dismissed on grounds of federal



F-63



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

For the interim period ended March 31, 2006



preemption. A motion to dismiss one remaining action on similar grounds is pending in federal court. Similar actions in California state and appellate courts
have all been dismissed.

We believe that we have meritorious defenses to the remaining federal court claims and are vigorously defending
against them. We cannot predict with certainty whether we will incur any liability in connection with these lawsuits. However, given the nature of the claims, an adverse result in any of these proceedings could have a material adverse effect on our
financial condition, results of operations and cash flows.



F-64



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members of West Coast Power LLC:

In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, changes in members equity and
cash flows present fairly, in all material respects, the financial position of West Coast Power LLC (the Company) at December 31, 2005, and the results of its operations and its cash flows for each of the two years in the period
ended December 31, 2005 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 the standards of the Public Company Accounting Oversight Board (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, 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.

As discussed in Note 9, the Company is the subject of substantial litigation. The Companys ongoing liquidity, financial position and operating
results may be adversely impacted by the nature, timing and amount of the resolution of such litigation. The consolidated financial statements do not include any adjustments, beyond existing accruals applicable under Statement of Financial
Accounting Standards No. 5, Accounting for Contingencies, that might result from the ultimate resolution of such matters.

As discussed in Note 2, effective January 1, 2003, the Company adopted the provisions of Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations.

PricewaterhouseCoopers LLP

Houston, Texas

March 14, 2006



F-65



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONSOLIDATED BALANCE SHEETS

(in thousands)



|                                                                    |  |                  |          |  
|------------------------------------------------------------------- |  | ---------------- | -------- | -
|                                                                    |  | December 31,2005 |         
|ASSETS                                                              |  |                  |          |  
|Current Assets                                                      |  |                  |          |  
|Cash and cash equivalents                                           |  | $                | 165,704  |  
|Accounts receivable, net of allowance for doubtful accounts of zero |  |                  | 75,654   |  
|Inventory                                                           |  |                  | 17,937   |  
|Prepaid expenses                                                    |  |                  | 52,211   |  
|                                                                    |  |                  |          |  
|Total Current Assets                                                |  |                  | 311,506  |  
|                                                                    |  |                  |          |  
|Property, Plant and Equipment                                       |  |                  | 600,712  |  
|Accumulated depreciation                                            |  |                  | (224,446 | )
|                                                                    |  |                  |          |  
|Property, Plant and Equipment, Net                                  |  |                  | 376,266  |  
|                                                                    |  |                  |          |  
|Other Long Term Assets                                              |  |                  | 2,036    |  
|                                                                    |  |                  |          |  
|Total Assets                                                        |  | $                | 689,808  |  
|                                                                    |  |                  |          |  
|LIABILITIES AND MEMBERS EQUITY                                     |  |                  |          |  
|Current Liabilities                                                 |  |                  |          |  
|Accounts payable                                                    |  | $                | 3,906    |  
|Accounts payable, affiliates                                        |  |                  | 30,547   |  
|Accrued liabilities and other current liabilities                   |  |                  | 8,470    |  
|                                                                    |  |                  |          |  
|Total Current Liabilities                                           |  |                  | 42,923   |  
|                                                                    |  |                  |          |  
|Asset retirement obligation                                         |  |                  | 5,481    |  
|                                                                    |  |                  |          |  
|Total Liabilities                                                   |  |                  | 48,404   |  
|                                                                    |  |                  |          |  
|Commitments and Contingencies (Note 9)                              |  |                  |          |  
|Total Members Equity                                               |  |                  | 641,404  |  
|                                                                    |  |                  |          |  
|Total Liabilities and Members Equity                               |  | $                | 689,808  |  
|                                                                    |  |                  |          |  

See the notes to the consolidated financial statements.



F-66



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)



|                                                                                |  |                         |          |   |      |   |          |  
|------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | -------- | -
|                                                                                |  | Year Ended December 31, |         
|                                                                                |  | 2005                    |          |   | 2004 |  
|Revenues                                                                        |  | $                       | 300,581  |   |      | $ | 725,626  |  
|Affiliate operating costs, exclusive of depreciation shown separately below     |  |                         | (218,517 | ) |      |   | (314,754 | )
|Non-affiliate operating costs, exclusive of depreciation shown separately below |  |                         | (39,940  | ) |      |   | (42,189  | )
|Depreciation and amortization expense                                           |  |                         | (22,017  | ) |      |   | (39,456  | )
|Impairment charges                                                              |  |                         |         |   |      |   | (24,348  | )
|Gain on sale of assets                                                          |  |                         | 1        |   |      |   | 689      |  
|General and administrative expenses                                             |  |                         | (5,318   | ) |      |   | (2,078   | )
|                                                                                |  |                         |          |   |      |   |          |  
|Operating income                                                                |  |                         | 14,790   |   |      |   | 303,490  |  
|Interest expense                                                                |  |                         |         |   |      |   | (82      | )
|Interest income                                                                 |  |                         | 6,572    |   |      |   | 2,539    |  
|                                                                                |  |                         |          |   |      |   |          |  
|Net income                                                                      |  | $                       | 21,362   |   |      | $ | 305,947  |  
|                                                                                |  |                         |          |   |      |   |          |  

See the notes to the consolidated financial statements.



F-67



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS EQUITY

(in thousands)



|                             |  |                |          |   |                     |   |        
|---------------------------- |  | -------------- | -------- | - | ------------------- | - | -------
|                             |  | MembersEquity |          |   | ComprehensiveIncome
|Balance at December 31, 2003 |  | $              | 648,085  |   |                     |   |        
|Net income                   |  |                | 305,947  |   |                     | $ | 305,947
|                             |  |                |          |   |                     |   |        
|Comprehensive income         |  |                |          |   |                     | $ | 305,947
|                             |  |                |          |   |                     |   |        
|Contributions                |  |                | 5,000    |   |                     |   |        
|Distributions                |  |                | (217,245 | ) |                     |   |        
|Other distributions          |  |                | (6,245   | ) |                     |   |        
|                             |  |                |          |   |                     |   |        
|                             |  |               
|Balance at December 31, 2004 |  | $              | 735,542  |   |                     |   |        
|Net income                   |  |                | 21,362   |   |                     | $ | 21,362 
|                             |  |                |          |   |                     |   |        
|Comprehensive income         |  |                |          |   |                     | $ | 21,362 
|                             |  |                |          |   |                     |   |        
|Distributions                |  |                | (115,500 | ) |                     |   |        
|                             |  |                |          |   |                     |   |        
|                             |  |               
|Balance at December 31, 2005 |  | $              | 641,404  |   |                     |   |        
|                             |  |                |          |   |                     |   |        

See the notes to the consolidated financial statements.



F-68



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                 |  |                         |          |   |      |   |          |  
|-------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | -------- | -
|                                                                                 |  | Year Ended December 31, |         
|                                                                                 |  | 2005                    |          |   | 2004 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                            |  |                         |          |   |      |   |          |  
|Net income                                                                       |  | $                       | 21,362   |   |      | $ | 305,947  |  
|Adjustments to reconcile net income to net cash flows from operating activities: |  |                         |          |   |      |   |          |  
|Depreciation and amortization                                                    |  |                         | 22,017   |   |      |   | 39,456   |  
|Impairment charges                                                               |  |                         |         |   |      |   | 24,348   |  
|Risk-management activities                                                       |  |                         | (3,559   | ) |      |   | 3,559    |  
|Gain on sale of assets                                                           |  |                         | (1       | ) |      |   | (689     | )
|Other, non-cash and adjustments                                                  |  |                         | 151      |   |      |   | (1,313   | )
|Changes in working capital:                                                      |  |                         |          |   |      |   |          |  
|Accounts receivable, net                                                         |  |                         | 38,140   |   |      |   | (55,950  | )
|Inventory                                                                        |  |                         | 1,345    |   |      |   | 1,281    |  
|Prepaid expenses                                                                 |  |                         | (366     | ) |      |   | (11,584  | )
|Accounts payable                                                                 |  |                         | (770     | ) |      |   | 14,949   |  
|Accrued liabilities and other current liabilities                                |  |                         | (1,662   | ) |      |   | (18,654  | )
|Other                                                                            |  |                         | 67       |   |      |   | (1,512   | )
|                                                                                 |  |                         |          |   |      |   |          |  
|Net cash provided by operating activities                                        |  |                         | 76,724   |   |      |   | 299,838  |  
|                                                                                 |  |                         |          |   |      |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                            |  |                         |          |   |      |   |          |  
|Capital expenditures                                                             |  |                         | (4,251   | ) |      |   | (1,386   | )
|Proceeds from asset sales, net                                                   |  |                         | 1        |   |      |   | 3,278    |  
|                                                                                 |  |                         |          |   |      |   |          |  
|Net cash provided by (used in) investing activities                              |  |                         | (4,250   | ) |      |   | 1,892    |  
|                                                                                 |  |                         |          |   |      |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                            |  |                         |          |   |      |   |          |  
|Distributions                                                                    |  |                         | (115,500 | ) |      |   | (217,245 | )
|                                                                                 |  |                         |          |   |      |   |          |  
|Net cash used in financing activities                                            |  |                         | (115,500 | ) |      |   | (217,245 | )
|                                                                                 |  |                         |          |   |      |   |          |  
|Net increase (decrease) in cash and cash equivalents                             |  |                         | (43,026  | ) |      |   | 84,485   |  
|Cash and cash equivalents, beginning of period                                   |  |                         | 208,730  |   |      |   | 124,245  |  
|                                                                                 |  |                         |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                         |  | $                       | 165,704  |   |      | $ | 208,730  |  
|                                                                                 |  |                         |          |   |      |   |          |  
|Supplemental Disclosure of Cash Flow Information:                                |  |                         |          |   |      |   |          |  
|Interest paid                                                                    |  |                         |         |   |      |   | 82       |  
|                                                                                 |  |                        
|Other non-cash investing and financing activity:                                 |  |                         |          |   |      |   |          |  
|Contribution of El Segundo Power II LLC by NRG                                   |  |                         |         |   |      |   | 5,000    |  

See the notes to the consolidated financial statements.



F-69



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1Organization and Operations of the Company

Effective June 30, 1999, Dynegy Power Corp. (DPC), an indirect wholly owned subsidiary of Dynegy Holdings Inc. (Dynegy), and NRG Energy, Inc. (NRG), then a subsidiary of Xcel Energy, Inc
(collectively, the Sponsors) formed WCP (Generation) Holdings LLC ("Holdings") and West Coast Power LLC ("WCP", "we", "us" or "our"), both of which are Delaware limited liability companies. The Sponsors have an equal interest in Holdings
and share in profits and losses equally. WCP is wholly owned by Holdings and serves as a holding company for El Segundo Power, LLC (ESP), El Segundo Power II LLC (ESP II), Long Beach Generation LLC (LBG), Cabrillo
Power I LLC (Cabrillo I) and Cabrillo Power II LLC (Cabrillo II). NRG became an independent public company upon its emergence from bankruptcy on December 5, 2003 and no longer has any material affiliation or relationship
with Xcel Energy.

Upon formation of WCP, the assets and liabilities of ESP, LBG, Cabrillo I and Cabrillo II (collectively, the "LLCs")
were contributed to WCP by the Sponsors and were recorded at their historical costs because the transfer represented a reorganization of entities under common control. Operations are governed by the executive committee, which consists of two
representatives from each Sponsor.

On December 27, 2005, Dynegy entered into an agreement to sell its 50% ownership interest in
Holdings to NRG for approximately $205 million, subject to purchase price adjustments. After the transaction, we will become an indirect wholly owned subsidiary of NRG. Dynegy and NRG expect the sale to close in early 2006.

ESP owns a 670-megawatt ("MW") plant located in EI Segundo, California, consisting of two operating steam electric generating units. The facility has
operated as a merchant plant, selling energy and ancillary services through the deregulated California wholesale electric market and other western markets. In December 2004, the California Independent System Operator ("Cal ISO"), pursuant to its
tariff, designated ESP units 3 and 4 as Reliability Must Run ("RMR") units for the calendar year 2005. On December 21, 2004, ESP filed with the Federal Energy Regulatory Commission (FERC), an application for approval of its rates as
an RMR designated facility. ESP made the election to collect rates as a Condition 2 plant, effective January 1, 2005. In the third quarter of 2005, ESP entered into a settlement with various California parties including the Cal ISO,
regarding the rate application. In the fourth quarter of 2005, FERC issued an order approving the settlement and accepting the agreed upon rates.

On January 27, 2005, Dynegy Power Marketing Inc, an affiliate of ESP, acting as its fully authorized agent, entered into a power purchase agreement with a major California utility for a term commencing May 1, 2005 and ending
December 31, 2005. As part of that agreement, ESP was required to obtain certain consents and waivers from Cal ISO and to file for an application with FERC to change from Condition 2 to Condition 1 under the Cal ISO
tariff. Such consents and waivers were received from the Cal ISO, an application to FERC was filed and the changes were accepted. As a result of these actions, during the term of this agreement, the utility was entitled to primary energy dispatch
right for the facilitys generating capacity while preserving Cal ISOs ability to call on the El Segundo facility as a reliability resource under the RMR agreement, if necessary. (See Note 7  Power Purchase Agreement for a more
detailed explanation).

In the fourth quarter 2005, ESP entered into a power sales agreement with a major California utility for the sale
of 100% of the capacity and associated energy from the El Segundo facility from May 2006 through April 2008. During the term of this agreement, the utility will be entitled to primary energy dispatch right for the facilitys generating
capacity.

For the calendar year 2006, ESP was not designated as an RMR resource by the Cal ISO.

In October 2004, the FERC approved WCP's settlement of claims relating to western energy market transactions that occurred from January 2000 through June
2001. (See Note 9Commitments and Contingencies for further discussion of this settlement). Included in this settlement was a payment of $22,544,942 to various California energy purchasers. In order to provide the funds for this settlement,
Dynegy has agreed to forego approximately $17,000,000 of distributions from WCP, and NRG has agreed to forego approximately $5,500,000 of distributions and contribute El Segundo Power II LLC valued at $5,000,000 to WCP. The contribution of these
assets is reflected as a contribution in the Consolidated Statements of Changes in Members Equity. WCP paid $6,244,942 of the settlement on behalf of Dynegy in accordance with the settlement agreement, and is recorded as a reduction of
Dynegys members equity on the Consolidated Statements of Changes in Members Equity.



F-70



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On December 30, 2004, NRG West Coast LLC, a Delaware limited liability company, assigned its
right, title, and interest in El Segundo Power II LLC to Holdings, which in turn assigned its interest to WCP, as part of the funding of the settlement agreement with the FERC. On February 3, 2005, the California Energy Commission approved the
certificate for the construction and operation of a proposed 630-MW combined-cycle facility by ESP II on the site previously used by ESP units 1 and 2. A Petition For Writ of Mandate was filed in the California Supreme Court against the California
Energy Commission seeking to invalidate the certificate awarded to ESP II. The Petition was denied without comment. ESP II became 100% owned by WCP on December 30, 2004. No date has been set to commence construction, although California state
law requires that construction commence five years after the issuance of the certificate.

LBG owns a 560-MW plant located in Long Beach,
California. On January 1, 2005, after due notice to the Cal ISO, the plant was shut down and the operator began decommissioning, environmental remediation of the plant site, equipment salvage and investment recovery efforts.

Cabrillo I owns a 970-MW plant located in Carlsbad, California, consisting of five steam electric generating units and one combustion turbine. The
facility has operated as a merchant plant, selling energy and ancillary services through the deregulated California wholesale electric market and other western markets. Cabrillo I was designated as a RMR unit by the Cal ISO for 2004 and 2005.
Pursuant to an uncontested settlement agreement filed in December 2004 with the Cal ISO and various interveners in FERC Docket No. ER04-308, RMR rates for the years 2004 through 2006 were agreed upon between the parties. As a part of that
settlement, Cabrillo I chose to collect rates as a Condition 2 plant, effective January 1, 2005 (See Note 7  Power Purchase Agreement for a more detailed explanation). On February 14, 2005, FERC issued an order accepting these rates.
In November 2005, Cabrillo I filed with FERC an application to revise its existing RMR agreement with the Cal ISO for Units 1-3 and 5. In December 2005, FERC accepted those rates effective January 1, 2006. Finally, in late December 2005,
Cabrillo I, Unit 4 was selected as a RMR resource for 2006 by the Cal ISO. Cabrillo I filed an application on December 29, 2005 to revise its current RMR agreement to include Unit 4 and to change Units 4 and 5 from Condition 2 to Condition 1.
Cabrillo I requested an effective date of January 1, 2006. On February 13, 2006, FERC issued an order accepting the revised rates effective as of January 1, 2006. Subsequent to the FERC order approving the Cabrillo I rates, an
application for rehearing challenging that order, was filed by an intervenor. We do not know when FERC will rule on that rehearing application.

Cabrillo II owns 13 combustion turbines with an aggregate capacity of 202-MW located throughout San Diego County, California. The facilities have operated as merchant plants, selling energy and ancillary services through the deregulated
California wholesale electric market and other western markets. The Cabrillo II combustion turbines except for Division Street, were designated as RMR units by the Cal ISO for 2004 and 2005. Pursuant to an uncontested settlement agreement filed in
December 2004 with the Cal ISO and various interveners in FERC Docket No. ER04-308, RMR rates for the years 2004 through 2006 were agreed upon between the parties. As a part of that settlement, Cabrillo I chose to continue collecting rates as a
Condition 2 plant, effective January 1, 2005 (See Note 7  Power Purchase Agreement for a more detailed explanation). On February 14, 2005, FERC issued an order accepting these rates. Cabrillo II units were also designated
RMR units by the Cal ISO for 2006. In November 2005, Cabrillo II filed an application with FERC for approval of its rates. In December 2005, FERC accepted those rates effective January 1, 2006.

Note 2Accounting Policies

Our accounting
policies conform to Generally Accepted Accounting Principles (GAAP). Our most significant accounting policies are described below. The preparation of consolidated financial statements in conformity with GAAP requires management to make
estimates and judgments that affect our reported financial position and results of operations. We review significant estimates and judgments affecting our consolidated financial statements on a recurring basis and record the effect of any necessary
adjustments prior to their publication. Estimates and judgments are based on information available at the time such estimates and judgments are made. Adjustments made with respect to the use of these estimates and judgments often relate to
information



F-71



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



not previously available. Uncertainties with respect to such estimates and judgments are inherent in the preparation of financial statements. Estimates and
judgments are used in, among other things, (1) developing fair value assumptions, including estimates of future cash flows and discounts rates, (2) analyzing tangible and intangible assets for possible impairment, (3) estimating the
useful lives of our assets and (4) determining amounts to accrue for contingencies, guarantees and indemnifications. Our actual results from operations could differ materially from our estimates.

Principles of Consolidation. The accompanying consolidated financial statements include our accounts after eliminating intercompany
accounts and transactions. Certain reclassifications have been made to prior-period amounts to conform with current-period financial statement classifications.

Cash and Cash Equivalents. Cash and cash equivalents consist of all demand deposits and funds invested in highly liquid short-term investments with original maturities of three months or less.

Accounts Receivable and Allowance for Doubtful Accounts. We establish provisions for losses on accounts receivable if
it becomes probable we will not collect all or part of outstanding balances. We review collectibility and establish or adjust our allowance as necessary using the specific identification method. As of December 31, 2005,we have no
reserve as an allowance for doubtful accounts relating to receivables owed to us by the California Department of Water Resources (CDWR).

Concentration of Credit Risk. We sell our electricity production to purchasers of electricity in California, which includes the Cal ISO and Dynegy Power Marketing, Inc. ("DYPM"). These industry
and geographical concentrations have the potential to impact our overall exposure to credit risk, either positively or negatively, because the customer base may be similarly affected by changes in economic, industry, weather or other conditions.

Inventory.Inventories are valued at the lower of cost or market using the last-in, first-out ("LIFO") or the average
cost methods and are comprised of the following:



|                                      |  |                |       
|------------------------------------- |  | -------------- | ------
|                                      |  | December 31,  
|                                      |  | 2005          
|                                      |  | (in thousands)
|Emissions credits (average cost)      |  | $              | 1,411 
|Materials and supplies (average cost) |  |                | 3,254 
|Fuel oil (LIFO)                       |  |                | 13,272
|                                      |  |                |       
|                                      |  | $              | 17,937
|                                      |  |                |       

In conjunction with the retirement of LBG at the end of 2004, a lower of cost or market analysis
was performed on the facilitys materials and supplies balance. The vast majority of the materials and supplies were designed for use specifically at LBG or are otherwise obsolete. As a result, an adjustment of $3,027,613, which is included as
a charge in operating costs on the consolidated statement of operations, was made to reduce the inventory to net realizable value as of December 31, 2004.

Emission credits represent costs paid by us to acquire additional NOxcredits. We use these credits to comply with emission caps imposed by various environmental laws under which we must operate.
As individual credits are used, costs are recognized as operating expense.

If we have more emission credits on hand than are required to
operate our facilities, we may sell these credits. To the extent the proceeds received from the sale of such credits exceed our cost, we defer the associated gain until the period to which the allowance relates. As of December 31, 2005 we had a
deferred gain of $22,307 included as accrued liabilities and other current liabilities on our consolidated balance sheets. This amount will be realized in 2006.



F-72



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In addition, emissions allowances related to periods subsequent to 2006 totaling $2,035,931 at
December 31, 2005, and emissions allowances related to periods subsequent to 2005 totaling $2,970,900 at December 31, 2004, are included in other long-term assets on the consolidated balance sheets.

Property, Plant and Equipment. Property, plant and equipment, which consists primarily of power generating facilities, furniture,
fixtures and computer equipment, is recorded at historical cost. Expenditures for major replacements, renewals and major maintenance are capitalized. We consider major maintenance to be expenditures incurred on a cyclical basis in order to maintain
and prolong the efficient operation of our assets. Expenditures for repairs and minor renewals to maintain assets in operating condition are expensed when incurred. Depreciation is provided using the straight-line method over the estimated economic
service lives of the assets, ranging from 3 to 30 years. The estimated economic service lives of our asset groups are as follows:



|                            |  |               
|--------------------------- |  | --------------
|Asset Group                 |  | Range of Years
|Power Generation Facilities |  | 3 to 30       
|Furniture and Fixtures      |  | 3 to 5        
|Other Miscellaneous         |  | 4 to 20       

Gains and losses on sales of individual assets are reflected in gain on sale of assets in the
consolidated statement of operations. We assess the carrying value of our plant and equipment in accordance with Statement of Financial Accounting Standards SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets. If an impairment has occurred, the amount of the impairment loss recognized would be determined by estimating the related discounted cash flows of the assets and recording a loss if the resulting estimated fair value is less than the
book value. For assets identified as held for sale, the book value is compared to comparable market prices or the estimated fair value if comparable market prices are not readily available to determine if an impairment loss is required. Please read
Note 4Impairment of Long-Lived Assets for a discussion of impairment charges we recognized in 2004.

On September 30, 2004, the
WCP executive committee consented to a plan to retire the Long Beach facilities effective January 1, 2005. The revision of the expected useful life of Long Beach was a change in accounting estimate, per the guidance in Accounting Principles
Board Opinions APB No. 20, Accounting Changes. This change was accounted for in the current and future periods since the change affects both. The remaining asset value, excluding land, as of September 30, 2004 was
$9,918,597. The depreciation was accelerated so that the Long Beach facilities were fully depreciated by December 31, 2004.

Asset Retirement Obligations. We adopted SFAS No. 143, Asset Retirement Obligations, effective January 1, 2003.Under the provisions of SFAS No. 143, we are required to record
liabilities for legal obligations to retire tangible, long-lived assets. Those obligations are recorded at a discount when the liability is incurred. Significant judgment is involved in estimating future cash flows associated with such obligations,
as well as the ultimate timing of the cash flows. If our estimates on the amount or timing of the cash flow change, the change may have a material impact on our results of operations.

As part of the transition adjustment in adopting SFAS No. 143, existing environmental liabilities in the amount of $5,200,000 were reversed in the
first quarter 2003. The fair value of the remediation costs estimated to be incurred upon retirement of the respective assets is included in the asset retirement obligation (ARO) and was recorded upon adoption of SFAS No. 143. Since
the previously accrued liabilities exceeded the fair value of the future retirement obligations, the impact of adopting SFAS No. 143 was an increase in earnings of $1,029,756 in 2003, which is the cumulative effect of change in accounting
principle in the consolidated statement of operations.

At January 1, 2004, our ARO liabilities totaled $7,631,979, which includes
monitoring charges related to El Segundo Units 1 and 2, as well as dismantlement and remediation at the Cabrillo II facilities since these assets reside on leased property. Annual accretion of the liability towards the ultimate obligation amount was
$628,290 during 2004. During 2004, we settled $2,140,550 relating to our ARO. During 2004, the timing or fair value of the estimated cost to be incurred upon retirement related to the dismantlement and remediation changed for the Cabrillo II
facilities. These changes resulted in an $896,809 decrease in our ARO liability. Since the change in the ARO



F-73



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



liability associated with one of the facilities exceeded the asset retirement cost net of accumulated depreciation, an increase in earnings of $641,236 was
recorded during 2004, which is included in non-affiliate operating costs on the consolidated statements of operations. At December 31, 2004, our ARO liabilities totaled $5,222,910.

Annual accretion of the liability towards the ultimate obligation amount was $490,484 during 2005. During 2005, we settled $423,288 relating to our ARO.
During 2005, the estimated cost to be incurred upon retirement changed again for the Cabrillo II facilities. These changes resulted in an $190,796 increase in our ARO liability. This change resulted in a decrease in earnings of $150,832 during 2005,
which is included in non-affiliate operating costs on the consolidated statements of operations. At December 31, 2005, our ARO liabilities totaled $5,480,902.

In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations, (FIN No. 47) which is an interpretation of SFAS No. 143. FIN
No. 47 defines a conditional ARO as an ARO for which the timing and/or method of settlement are conditional upon future events that may or may not be within the control of the entity. Uncertainty about the timing and method of settlement for a
conditional ARO should be considered in estimating the ARO when sufficient information exists. FIN No. 47 clarifies when sufficient information exists to reasonably estimate the fair value of an ARO. FIN No. 47 was effective for fiscal
years ending after December 15, 2005. We adopted FIN No. 47 on December 31, 2005 and the adoption did not have a material impact on our consolidated statement of operations or balance sheet.

Other Contingencies. We are involved in numerous lawsuits, claims, and proceedings in the normal course of our operations. In accordance
with SFAS No. 5, Accounting for Contingencies, we record a loss contingency for these matters when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. We review our loss
contingencies on an ongoing basis to ensure that we have appropriate reserves recorded on the consolidated balance sheets. These reserves are based on estimates and judgments made by management with respect to the likely outcome of these matters,
including any applicable insurance coverage for litigation matters, and are adjusted as circumstances warrant. Our estimates and judgment could change based on new information, changes in laws or regulations, changes in managements plans or
intentions, the outcome of legal proceedings, settlements or other factors. If different estimates and judgments were applied with respect to these matters, it is likely that reserves would be recorded for different amounts. Actual results could
vary materially from these estimates and judgments.

Liabilities for environmental contingencies are recorded when environmental assessment
indicates that remedial efforts are probable and the costs can be reasonably estimated. Measurement of liabilities is based, in part, on relevant past experience, currently enacted laws and regulations, existing technology, site-specific costs and
cost-sharing arrangements. Recognition of any joint and several liability is based upon our best estimate of our final pro-rata share of such liability. These assumptions involve the judgments and estimates of management and any changes in
assumptions could lead to increases or decreases in our ultimate liability, with any such changes recognized immediately in earnings.

Goodwill. Goodwill represents, at the time of an acquisition, the amount of purchase price paid in excess of the fair value of net assets acquired. We follow the guidance set forth in SFAS No. 142, "Goodwill and Other
Intangible Assets," when assessing the carrying value of our goodwill. Accordingly, we evaluate our goodwill for impairment on an annual basis or when events warrant an assessment. Our evaluation is based, in part, on our estimate of future cash
flows. The estimation of fair value is highly subjective, inherently imprecise and can change materially from period to period based on, among other things, an assessment of market conditions, projected cash flows and discount rate. We currently
have no remaining goodwill as a result of this impairment. Were we to have goodwill, we would perform our annual impairment test in December, and we may record further impairment losses in future periods as a result of such test.

Revenue Recognition. Revenues received from the RMR agreement with the Cal ISO and the ESP power sales agreement are primarily derived from
capacity (availability) payments and amounts based on reimbursing variable costs. Revenues identified as being subject to future resolution are accounted for as discussed above at Accounts Receivable and Allowance for Doubtful Accounts.



F-74



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Federal Income Taxes. We are not a taxable entity for federal income tax
purposes. The Partnerships income is included in the income tax returns of the partners. Accordingly, there is no provision for income taxes in the accompanying consolidated financial statements.

Fair Value of Financial Instruments. Our financial instruments consist primarily of cash and cash equivalents, accounts receivable,
accounts payable and derivative instruments to hedge commodity price and interest rate risk. The carrying amounts of cash and cash equivalents, accounts receivable and accounts payable are representative of their respective fair values due to the
short-term maturities of these instruments.

Accounting for Derivative Instruments.We may enter into various derivative
instruments to hedge the risks associated with changes in commodity prices and interest rates. We use physical and financial forward contracts to hedge a portion of our exposure to price fluctuations of natural gas and electricity.

Under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities as amended, we recognize all derivative instruments on
the balance sheet at their fair values, and changes in fair value are recognized immediately in earnings, unless the derivatives qualify, and are designated, as hedges of future cash flows or fair values, or qualify, and are designated, as normal
purchases and sales. For derivatives treated as hedges of future cash flows, we record the effective portion of changes in the fair value of the derivative instrument in other comprehensive income until the related hedged items impact earnings. Any
ineffective portion of a cash flow hedge is reported in earnings immediately. For derivatives treated as fair value hedges, we record changes in the fair value of the derivative and changes in the fair value of the hedged risk attributable to the
related asset, liability or firm commitment in current period earnings. Derivatives treated as normal purchases or sales are recorded and recognized in income using accrual accounting. As of December 31, 2005, we had no derivative instruments
recorded on our balance sheet.

Note 3Goodwill

As of December 31, 2005, we had no goodwill recorded on our balance sheet.

Note 4Impairment of Long-Lived
Assets

In December 2004, we tested our long-lived assets for impairment in accordance with SFAS No. 144. As a result of the
expiration of the CDWR contract (See Note 7Power Purchase Agreement), our impairment analysis of the Cabrillo II facility indicated future cash flows were insufficient to recover the carrying value of the long-lived assets. As a result, we
recorded an impairment of $24,348,534, which is included in impairment charges on the consolidated statements of operations. At December 2005, as a result of the pending sale of Dynegys 50% ownership interest in WCP to NRG, we tested our
assets again. Our analysis indicated no impairment was necessary.

Note 5Derivatives and Hedging

We previously entered into a series of fixed price electricity purchases to hedge a portion of the fair value of our fixed price CDWR Power Purchase
Agreement ("PPA"). During the year ended December 31, 2004, there was no ineffectiveness from changes in fair value of hedge positions and no amounts were excluded from the assessment of hedge effectiveness. Additionally, no amounts were
reclassified to earnings in connection with forecasted transactions that were no longer considered probable. Upon acceptance of RMR Condition 2 on December 31, 2004, we are not exposed to the variability of cash flow from sales of power on a
merchant basis. We did not enter into any fair value hedges during the year ended December 31, 2005.

The risk management assets and
liabilities as of December 31, 2004 are derivatives, primarily gas and power forward sales contracts and swaps utilized to reduce our exposure to commodity price risk. However, these derivatives are not designated as cash flow hedges as defined
in SFAS No. 133. As of December 31, 2005, all of our outstanding derivative positions had matured. Please read Note 7Power Purchase Agreement for a more detailed explanation of our Power Purchase Agreements.



F-75



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 6Related Parties

We purchase fuel for our plants under full requirement natural gas supply agreements ("GSAs") with Dynegy Marketing and Trade ("DMT"), one of our affiliates. Charges for fuel are based upon similar terms and
conditions, primarily index, as could be obtained from unrelated third parties. Fuel purchases from DMT are included in affiliated operating costs in the consolidated statements of operations.

We contracted with DYPM to provide all power scheduling, power marketing and risk management for us under an energy management agreement (the "EMA").
Additionally, we contracted with DMT to provide all scheduling of fuel supply.

We entered into operation and maintenance ("O&M")
agreements with NRG Cabrillo Power Operations Inc. and NRG El Segundo Operations Inc., two of our affiliates, for Cabrillo I and Cabrillo II effective May 2001 and for ESP and LBG effective April 2000. Fees for services under these contracts
primarily include recovery of the costs of operating the plant as approved in the annual budget, as well as a base monthly fee. When NRG became operator, we contracted with NRG Development Company, Inc., one of our affiliates, to provide services
under the Administrative Management Agreement (the "AMA"). Services provided under the AMA included environmental, engineering, legal and public relations services not covered under the O&M agreements. Fees for such services are subject to
executive committee approval if the amounts exceed a certain percentage of the applicable annual approved budget.

We entered into an
administrative services management agreement (the "ASMA") with Dynegy Power Management Services, L.P., one of our affiliates, under which Dynegy Power Management Services, L.P. provides administrative services such as business management and
accounting. Fees for such services are subject to executive committee approval if the amounts exceed a certain percentage of the applicable annual approved budget.

As described above, our affiliates provide various services for us. Charges for these services are included in our operating and general and administrative expenses in the consolidated statements of operations and
consisted of the following costs:



|                                                            |  |                         |         |      |   |        
|----------------------------------------------------------- |  | ----------------------- | ------- | ---- | - | -------
|                                                            |  | Years EndedDecember 31,
|                                                            |  | 2005                    |         | 2004
|                                                            |  | (in thousands)         
|Dynegy Related Cost                                         |  |                         |         |      |   |        
|Fuel                                                        |  | $                       | 180,796 |      | $ | 267,844
|EMA Charges                                                 |  |                         | 4,373   |      |   | 9,216  
|                                                            |  |                         |         |      |   |        
|Charges included in operating costs                         |  | $                       | 185,169 |      | $ | 277,060
|                                                            |  |                         |         |      |   |        
|ASMA fees included in general and administrative expenses   |  | $                       | 1,292   |      | $ | 1,264  
|                                                            |  |                         |         |      |   |        
|                                                            |  |                        
|NRG Related Cost                                            |  |                         |         |      |   |        
|O&M charges included in operating costs                     |  | $                       | 33,348  |      | $ | 37,694 
|                                                            |  |                         |         |      |   |        
|AMA charges included in general and administrative expenses |  | $                       | 1,969   |      | $ | 1,823  
|                                                            |  |                         |         |      |   |        

Note 7Power Purchase Agreement

We entered into a long-term Power Purchase Agreement with the CDWR in March 2001. From March 2001 through December 31, 2004, the CDWR contracted for
fixed-price firm energy and system contingent capacity and energy representing a substantial portion of WCP's capacity. Sales to CDWR constituted approximately 71% and 88% of revenues, net of reserves, in 2004 and 2003 respectively.



F-76



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The CDWR contract expired on December 31, 2004. For 2005, all of our assets operated under RMR
Condition 2 contracts with the Cal ISO, except for the Long Beach facility, which was retired effective January 1, 2005 (See Note 2Accounting PoliciesProperty, Plant and Equipment for further detailed discussion of the Long Beach
retirement). Under the terms of these RMR contracts, the Cal ISO reimburses WCP for 100% of approved costs plus a rate of return specified in the contracts. When the facilities are instructed to provide power by the Cal ISO, they are reimbursed for
their variable production costs. Under RMR Condition 2, the facilities are 100% committed to the Cal ISO and, therefore, do not experience changes in market conditions through bilateral energy or capacity sales to third parties that the Company
might otherwise enter into. The RMR contracts are effective for calendar year 2005. For 2006, the Cal ISO has agreed to renew its RMR agreements with Cabrillo I and II. All units will be operating under Condition 2 except for Cabrillo I, Units 4 and
5, which will operate under Condition 1.

In addition, ESP entered into a power sales agreement with a major California utility for 100% of
the capacity and associated energy from the El Segundo facility from May 2005 through December 2005. During the term of this agreement, the utility will be entitled to primary energy dispatch right for the facilitys generating capacity. The
agreement permitted the utility to exercise primary dispatch rights under the agreement while preserving Cal ISOs ability to call on the El Segundo facility as a reliability resource under the RMR agreement. The agreement was accounted for as
an operating lease of the facility under the requirements of Emerging Issues Task Force (EITF) Issue No. 01-8 Determining Whether an Arrangement Contains a Lease, with revenues being recognized on a straight-line basis
over the life of the agreement. Sales under this agreement constituted approximately 13% of revenues in 2005.

In the fourth quarter 2005,
ESP entered into a power sales agreement with a major California utility for the sale of 100% of the capacity and associated energy from the El Segundo facility from May 2006 through April 2008. During the term of this agreement, the utility will be
entitled to primary energy dispatch right for the facilitys generating capacity. The agreement will be accounted for as an operating lease of the facility under the requirements of EITF Issue No. 01-8, with revenues being recognized on a
straight-line basis over the life of the agreement.

Note 8Debt

In June 2003, we replaced our Refinanced Credit Agreement with an 18-month $50,000,000 letter of credit facility. With the replacement of the Refinanced Credit Agreement, we are no longer required to maintain
restricted cash funds. This agreement requires us to post equal amounts of cash collateral for all letters of credit issued. This letter of credit facility incurs fees at the rate of 0.50% on any outstanding letters of credit plus a commitment fee
at the rate of 0.25% on any unused amount of the commitment.

In November 2004, the letter of credit facility was extended until
December 31, 2005 and increased from $50,000,000 to $85,000,000 effective January 1, 2005. We incurred financing costs of $275,000 in connection with the renewal of the agreement. These costs were fully amortized during 2005. At
December 31, 2004, our deposit for our letter of credit facility was $35,300,000 and is included in prepaid expenses on our consolidated balance sheets. Of this deposit, $28,450,000 was issued in letters of credit. On December 22, 2005,
the letter of credit facility was amended, reducing the available amount to $35,000,000 as of December 31, 2005, and extending the termination date to June 30, 2006. At December 31, 2005, our deposit for our letter of credit facility
was zero and no letters of credit under the facility were outstanding.

In addition to our letter of credit facility, we also post cash
directly with some of our counterparties. These deposits total $48,129,800 for 2005 and are included as prepaid expenses on our consolidated balance sheets.

Our interest costs on the term loans, working capital loans and interest rate swaps (including swap termination costs and amortization costs, which are included in depreciation and amortization expense on the
consolidated statements of operations) totaled approximately $275,000 and $500,000 for 2005 and 2004 respectively.



F-77



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 9Commitments and Contingencies

Set forth below is a description of our material legal proceedings. In addition to the matters described below, we are party to legal proceedings arising
in the ordinary course of business. In management's opinion, the disposition of these matters will not materially adversely affect our financial condition, results of operations, or cash flows.

We record reserves for estimated losses from contingencies when information available indicates that a loss is probable and the amount of the loss is
reasonably estimable under SFAS No. 5, Accounting for Contingencies. For environmental matters, we record liabilities when remedial efforts are probable and the costs can be reasonably estimated. Please see Note 2Accounting
Policies for further discussion. Environmental reserves do not reflect management's assessment of the insurance coverage that may be applicable to the matters at issue. We cannot guarantee that the amount of any reserves will cover any cash
obligations we might incur as a result of litigation or regulatory proceedings, payment of which could be material.

With respect to some
of the items listed below, management has determined that a loss is not probable or that any such loss, to the extent probable, is not reasonably estimable. In some cases, management is not able to predict with any degree of certainty the range of
possible loss that could be incurred. Notwithstanding these facts, management has assessed these matters based on current information and made a judgment concerning their potential outcome, giving due consideration to the nature of the claim, the
amount and nature of damages sought and the probability of success. Management's judgment may, as a result of facts arising prior to resolution of these matters or other factors, prove inaccurate and investors should be aware that such judgment is
made subject to the known uncertainty of litigation.

California Market Litigation. WCP or it subsidiaries are or were
defendants in lawsuits alleging rate and market manipulation in Californias wholesale electricity market during the California energy crisis and seeking unspecified treble damages. The cases are: People of the State of California ex rel.
Bill Lockyer, Attorney General v. Dynegy Inc., et al and Bustamante [I] v. Dynegy Inc., et al.The Lockyer case was dismissed in federal district court in the first quarter of 2003 on the grounds of FERC preemption and the filed rate
doctrine. The Ninth Circuit Court of Appeals affirmed the dismissal in June 2004, and a Petition for Writ of Certiorari to the U.S. Supreme Court was denied in April 2005. Bustamante (I) was remanded to a California state court, and in
May 2005, we filed a motion to dismiss. The court granted our motion in October 2005 on grounds of federal preemption. On December 2, 2005, plaintiffs filed a notice of appeal of the dismissal order.

In addition to the lawsuits discussed above, WCP and/or the LLCs were named as defendants in seven other putative class actions and/or representative
actions that were filed in state and federal court on behalf of business and residential electricity consumers against numerous power generators and marketers between April and October 2002. The complaints alleged unfair, unlawful and deceptive
practices in violation of the California Unfair Business Practices Act and sought an injunction, restitution and unspecified damages. The court dismissed these actions and plaintiffs appealed. The Ninth Circuit affirmed the denial of remand and
dismissal of these lawsuits in February 2005.

In December 2002, two additional actions were filed on behalf of consumers and businesses in
Oregon, Washington, Utah, Nevada, Idaho, New Mexico, Arizona and Montana that purchased energy from the California market alleging violations of the Cartwright Act and unfair business practices. These cases were subsequently dismissed and re-filed
in California Superior Court as one class action complaint styled Jerry Egger v. Dynegy Inc., et al. The cases were removed from state court and consolidated with existing actions pending before the U.S. District Court for the Northern
District of California. Plaintiffs challenged the removal and the federal court stayed its ruling pending a decision by the Ninth Circuit on the Bustamante (I) case referenced above. Although the Ninth Circuit issued a decision remanding
that case, no ruling has been made with respect to Egger.

In June 2004, the City of Tacoma v. American Electric Power Service
Corporation, et al., was filed in Oregon and Washington federal courts against several energy companies seeking more than $30 million in compensatory damages resulting from alleged manipulation of the California wholesale power markets. In
February 2005, the respective federal courts granted our motion to dismiss. Shortly thereafter, the plaintiff filed a notice of appeal to the Ninth Circuit. We filed responsive briefs in November 2005. The case remains pending.



F-78



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



We believe that we have meritorious defenses to these claims and intend to defend against them
vigorously. We cannot predict with certainty whether we will incur any liability or estimate the range of possible loss, if any, that we might incur in connection with these lawsuits. However, given the nature of the claims, an adverse result in any
of these proceedings could have a material adverse effect on our financial condition, results of operations and cash flows.

FERC and
Related Regulatory InvestigationsRequests for Refunds. In October 2004, the FERC approved in all respects the agreement announced by Dynegy and West Coast Power in April 2004, which provided for the settlement of FERC claims relating
to western energy market transactions that occurred from January 2000 through June 2001. Market participants (other than the parties to the settlement) were permitted to opt into this settlement and share in the distribution of the settlement
proceeds, and most of these other market participants have done so. The Cal ISO will determine the entitlement to refund and/or the liability of each non-settling market participant. Under the terms of the settlement, we will have no further
liability to these non-settling parties. The settlement further provides that we are entitled to pursue claims for reimbursement of fuel costs against various non-settling market participants. We are currently pursuing these claims but are unable to
predict the amounts that may be recovered from such parties.

The settlement does not apply to the ongoing civil litigation related to the
California energy markets described above in which Dynegy and West Coast Power are defendants. The settlement also does not apply to the pending appeal by the CPUC and the California Electricity Oversight Board of the FERCs prior decision to
affirm the validity of the West Coast Power-CDWR contract. We are currently awaiting a ruling on this appeal and cannot predict their outcome.

Gas Index Pricing Litigation. We are defending the following suits claiming damages resulting from the alleged manipulation of gas index publications and prices by WCP and/or the LLCs and numerous other power generators and
marketers: ABAG v. Sempra Energy et al.(filed in state court in November 2004); Bustamante v. Williams Energy Services et al.(class action filed in state court in November 2002); City and County of San Francisco v. Dynegy Inc. et
al.(filed in state court in July 2004); County of Alameda v. Sempra Energy(filed in state court in October 2004); County of San Diego v. Dynegy Inc., Dynegy Marketing and Trade, West Coast Power, et al.(filed in state court in
July 2004); County of San Mateo v. Sempra Energy et al.(filed in state court in December 2004); County of Santa Clara v. Dynegy Inc., Dynegy Marketing and Trade, West Coast Power, et al.(filed in state court in July 2004);
Fairhaven Power Company v. Encana Corp. et al.(class action filed in federal court in September 2004); Ableman Art Glass v. EnCana Corp., et al.(filed in federal court in December 2004); Nurserymens Exchange v. Sempra Energy
et al.(filed in state court in October 2004); In re: Natural Gas Commodity Litigation(filed in federal court in January 2004); Older v. Dynegy Inc. et al. (filed in federal court in September 2004); Sacramento Municipal
Utility District (SMUD) v. Reliant Energy Services, et al.(filed in state court in November 2004); Texas-Ohio Energy, Inc. v. CenterPoint Energy Inc., et al.(class action filed in federal court in November 2003); School Project for
Utility Rate Reduction v. Sempra Energy, et al.(filed in state court in November 2004); Tamco, et al. v. Dynegy, Inc., et al. (filed in state court in December 2004); Ever-Bloom, Inc. v. AEP Energy Services, Inc., et al. (filed in
federal court in November 2004) and Utility Savings & Refund v. Reliant Energy Services, et al. (class action filed in federal court in November 2004). In each of these suits, the plaintiffs allege that we and other energy companies
engaged in an illegal scheme to inflate natural gas prices by providing false information to gas index publications, thereby manipulating the price. All of the complaints rely heavily on the FERC and CFTC investigations into and report concerning
index-reporting manipulation in the energy industry. The plaintiffs generally seek unspecified actual and punitive damages relating to costs they claim to have incurred as a result of the alleged conduct.

Pursuant to various motions filed by the parties to the litigation described above, the gas index pricing lawsuits pending in state court have been
consolidated before a single judge in state court in San Diego. These cases are now entitled the Judicial Counsel Coordinated Proceeding (JCCP) 4221, 4224, 4226, and 4228, the Natural Gas Anti-Trust Cases, I, II, III, & IV,
which we refer to as the Coordinated Gas Index Cases. In April 2005, defendants moved to dismiss the Coordinated Gas Index Cases on preemption and filed rate grounds. The Court denied defendants motion in June 2005 and in October
2005 the defendants filed answers to the plaintiffs complaints. The parties are presently engaged in discovery.



F-79



---

##### Table of Contents

##### Index to Financial Statements

WEST COAST POWER LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



As to the gas index pricing lawsuits that have been filed in federal court, in Texas-Ohio, the
defendants filed a motion to dismiss in May 2004, which the court granted in April 2005. The remaining federal court cases have been transferred to the federal judge in Nevada who presided over the Texas-Ohiomatter. In December 2005, the
Nevada federal court dismissed three additional cases (Ableman Art Glass, Fairhaven Power and Utility Savings & Refund) on similar grounds to Texas-Ohio, finding plaintiffs claims barred by the filed rate
doctrine.

In February 2006, we reached a settlement in In re Natural Gas Commodity Litigation, resolving a class action lawsuit by
all persons who purchased, sold or settled NYMEX Natural Gas Contracts as an opening or closing transaction or otherwise, between June 1, 1999 and December 31, 2002 inclusive. The underlying action alleged the named defendants (including
Dynegy and West Coast Power), unlawfully manipulated and aided and abetted the manipulation of the prices of natural gas futures contracts traded on the NYMEX. Pursuant to the settlement, Dynegy and West Coast Power continue to deny plaintiffs
allegations, and Dynegy agreed to pay $7 million in settlement of any and all claims for damages arising from or relating in any way to trading during the Class Period in NYMEX Natural Gas Contracts. The settlement is subject to a fairness hearing
and final Court approval.

We are analyzing all of these claims and intend to defend against them vigorously. We cannot predict with
certainty whether we will incur any liability or to estimate the damages, if any, that might be incurred in connection with these lawsuits. We do not believe that any liability that we might incur as a result of this litigation would have a material
adverse effect on our financial condition, results of operations or cash flows.

U.S. Attorney Investigations. The United
States Attorneys office in the Northern District of California issued a Grand Jury subpoena requesting information related to our activities in the California energy markets in November 2002. We have been, and intend to continue, cooperating
fully with the U.S. Attorneys office in its investigation of these matters, including production of substantial documents responsive to the subpoena and other requests for information. We cannot predict the ultimate outcome of this
investigation.



F-80