Spreadsheet: benjamin_rogers__1264__NewCo-7-15-00
Sheet: FPLE_Wind Annual Summary

1 | = | "$ in X
 | FPLE Wind Financial Summary
 | ('000 $)
 |  |  |  |  | 2001
 | Project EBITDA
 | -  Consolidated Wind Assets
 |  | [NAME]
 |  | Southwest Mesa
 |  | Vansycle
 | -  Non-Consolidated Wind Assets
 |  | [NAME]
 |  | Pacific Crest
 |  | Sky River
 |  | [NAME]
 |  | Green Ridge
 |  | Mojave 16/17/18
 |  | Morwind
 |  | Victory Garden
 | -  Non-Core Wind Assets
 |  | WPP 92
 |  | WPP 91-2
 |  | Mojave 3/5 |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89
 |  | WPP 91
 |  | WPP 90
 |  | Altamont Power |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | Wind Portfolio EBITDA
 |  |  |  |  | 2001
 | Net Income
 | -  Consolidated Wind Assets
 |  | [NAME]
 |  | Southwest Mesa
 |  | Vansycle
 | -  Non-Consolidated Wind Assets
 |  | [NAME]
 |  | Pacific Crest
 |  | Sky River
 |  | [NAME]
 |  | Green Ridge
 |  | Mojave 16/17/18
 |  | Morwind
 |  | Victory Garden
 | -  Non-Core Wind Assets
 |  | WPP 92
 |  | WPP 91-2
 |  | Mojave 3/5 |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89
 |  | WPP 91
 |  | WPP 90
 |  | Altamont Power |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | Wind Portfolio Net Income
 |  |  |  |  | 2001
 | After Tax Cash Flow
 | -  Consolidated Wind Assets
 |  | [NAME]
 |  | Southwest Mesa
 |  | Vansycle
 | -  Non-Consolidated Wind Assets
 |  | [NAME]
 |  | Pacific Crest
 |  | Sky River
 |  | [NAME]
 |  | Green Ridge
 |  | Mojave 16/17/18
 |  | Morwind
 |  | Victory Garden
 | -  Non-Core Wind Assets
 |  | WPP 92
 |  | WPP 91-2
 |  | Mojave 3/5 |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89
 |  | WPP 91
 |  | WPP 90
 |  | Altamont Power |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | Wind Portfolio After Tax Cash
 |  |  |  |  | 2001
 | Production Tax Credits
 | -  Consolidated Wind Assets
 |  | [NAME]
 |  | Southwest Mesa
 |  | Vansycle
 | -  Non-Consolidated Wind Assets
 |  | [NAME]
 |  | Pacific Crest
 |  | Sky River
 |  | [NAME]
 |  | Green Ridge
 |  | Mojave 16/17/18
 |  | Morwind
 |  | Victory Garden
 | -  Non-Core Wind Assets
 |  | WPP 92 |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 91-2 |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89
 |  | WPP 91
 |  | WPP 90
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | Wind Portfolio Net PTC
 |  |  |  |  | 2001
 | Book Depreciation & Amortization
 |  | [NAME] |  | 1
 |  | Southwest Mesa |  | 1
 |  | Vansycle |  | 1
 |  | [NAME] |  | 0.5
 |  | Pacific Crest |  | 0.5
 |  | Sky River |  | 0.5
 |  | [NAME] |  | 0.5
 |  | Green Ridge |  | 0.5
 |  | Mojave 16/17/18 |  | 0.5
 |  | Morwind |  | 0.5
 |  | Victory Garden |  | 0.5
 |  | WPP 92 |  | 0.5
 |  | WPP 91-2 |  | 0.5
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89 |  | 0.5
 |  | WPP 91 |  | 0.5
 |  | WPP 90 |  | 0.5
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Sum
 | Interest Expense
 |  | [NAME] |  | 1
 |  | Southwest Mesa |  | 1
 |  | Vansycle |  | 1
 |  | [NAME] |  | 0.5
 |  | Pacific Crest |  | 0.5
 |  | Sky River |  | 0.5
 |  | [NAME] |  | 0.5
 |  | Green Ridge |  | 0.5
 |  | Mojave 16/17/18 |  | 0.5
 |  | Morwind |  | 0.5
 |  | Victory Garden |  | 0.5
 |  | WPP 92 |  | 0.5
 |  | WPP 91-2 |  | 0.5
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89 |  | 0.5
 |  | WPP 91 |  | 0.5
 |  | WPP 90 |  | 0.5
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Sum
 | Debt Service
 |  | [NAME] |  | 1
 |  | Southwest Mesa |  | 1
 |  | Vansycle |  | 1
 |  | [NAME] |  | 0.5
 |  | Pacific Crest |  | 0.5
 |  | Sky River |  | 0.5
 |  | [NAME] |  | 0.5
 |  | Green Ridge |  | 0.5
 |  | Mojave 16/17/18 |  | 0.5
 |  | Morwind |  | 0.5
 |  | Victory Garden |  | 0.5
 |  | WPP 92 |  | 0.5
 |  | WPP 91-2 |  | 0.5
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89 |  | 0.5
 |  | WPP 91 |  | 0.5
 |  | WPP 90 |  | 0.5
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Sum
 | Taxable Income
 |  | [NAME] |  | 1
 |  | Southwest Mesa |  | 1
 |  | Vansycle |  | 1
 |  | [NAME] |  | 0.5
 |  | Pacific Crest |  | 0.5
 |  | Sky River |  | 0.5
 |  | [NAME] |  | 0.5
 |  | Green Ridge |  | 0.5
 |  | Mojave 16/17/18 |  | 0.5
 |  | Morwind |  | 0.5
 |  | Victory Garden |  | 0.5
 |  | WPP 92 |  | 0.5
 |  | WPP 91-2 |  | 0.5
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89 |  | 0.5
 |  | WPP 91 |  | 0.5
 |  | WPP 90 |  | 0.5
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Sum
 | Tax Depreciation
 |  | [NAME] |  | 1
 |  | Southwest Mesa |  | 1
 |  | Vansycle |  | 1
 |  | [NAME] |  | 0.5
 |  | Pacific Crest |  | 0.5
 |  | Sky River |  | 0.5
 |  | [NAME] |  | 0.5
 |  | Green Ridge |  | 0.5
 |  | Mojave 16/17/18 |  | 0.5
 |  | Morwind |  | 0.5
 |  | Victory Garden |  | 0.5
 |  | WPP 92 |  | 0.5
 |  | WPP 91-2 |  | 0.5
 |  | Mojave 3/5 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | WPP 89 |  | 0.5
 |  | WPP 91 |  | 0.5
 |  | WPP 90 |  | 0.5
 |  | Altamont Power |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  | Sum