EX-99.1 2 dp10819_ex9901.htm
EXHIBIT 99.1
 
 




                             GSC Acquisition Company
                              Investor Presentation
                           Regarding Complete Energy


                                   August 2008

 
 

 
 



FORWARD-LOOKING STATEMENTS

This communication contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. The words "anticipates", "may", "can", "believes", "expects", "projects", "intends",
"likely", "will", "to be" and other expressions that are predictions of or indicate future events,
trends or prospects and which do not relate to historical matters identify forward-looking
statements. These forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause the actual results, performance or achievements of GSC Acquisition
Company ("GSCAC") and/or Complete Energy Holdings, LLC ("Complete Energy", "CEH" or the "Company")
to differ materially from any future results, performance or achievements expressed or implied by
such forward-looking statements. All statements other than statements of historical fact are
statements that could be deemed forward-looking statements. These risks and uncertainties include,
but are not limited to, uncertainties regarding the timing of the proposed transaction with Complete
Energy, whether the transaction will be approved by GSCAC's stockholders, whether the closing
conditions will be satisfied (including receipt of regulatory approvals), as well as industry and
economic conditions, competitive, legal, governmental and technological factors. There is no
assurance that GSCAC's or Complete Energy's expectations will be realized. If one or more of these
risks or uncertainties materialize, or if our underlying assumptions prove incorrect, actual results
may vary materially from those expected, estimated or projected. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as of the date hereof. Except
for our ongoing obligations to disclose material information under the Federal securities laws, we
undertake no obligation to release publicly any revisions to any forward-looking statements, to
report events or to report the occurrence of unanticipated events.

                                                 1

 
 

 
 



ADDITIONAL INFORMATION AND WHERE TO FIND IT

This communication is being made with respect to a proposed merger and related transactions
involving GSCAC and Complete Energy. In connection with these proposed transactions, GSCAC has filed
with the Securities Exchange Commission ("SEC") a preliminary proxy statement, and GSCAC intends to
file with the SEC and mail a definitive proxy statement and other relevant documents to GSCAC's
stockholders when it becomes available. The information contained in this communication is not
complete and may be changed. Before making any voting or investment decisions, GSCAC's stockholders
and other interested persons are urged to read, when it becomes available, GSCAC's preliminary proxy
statement, and any amendments thereto, and the definitive proxy statement when it becomes available,
in connection with GSCAC's solicitation of proxies for the special meeting to be held to approve the
merger and any other relevant documents filed with the SEC because they will contain important
information about Complete Energy, GSCAC and the proposed transactions. The definitive proxy
statement will be mailed to GSCAC stockholders as of a record date to be established for voting on
the proposed merger. Stockholders and other interested persons will also be able to obtain a copy of
the preliminary and definitive proxy statements once they are available, without charge, at the
SEC's web site at http://www.sec.gov or by directing a request to: GSC Acquisition Company, 500
Campus Drive, Suite 220, Florham Park, New Jersey 07932, Facsimile: (212) 884-6184.

PARTICIPANTS IN THE SOLICITATION

GSCAC, its directors and officers may be deemed to be participants in the solicitation of proxies to
GSCAC's stockholders in connection with the merger. A list of the names of those directors and
officers and a description of their interests in GSCAC is contained in GSCAC's preliminary proxy
statement, which is filed with the SEC, and will also be contained in GSCAC's definitive proxy
statement when it becomes available. GSCAC's stockholders may obtain additional information about
the direct and indirect interests of the participants in the acquisition, by security holdings or
otherwise, by reading GSCAC's proxy statement and other materials to be filed with the SEC when such
information becomes available.

Nothing in this communication should be construed as, or is intended to be, a solicitation for or an
offer to provide investment advisory services.

                                                 2

 
 

 
 



Growth Opportunity in Power Generation

o    Increasing global competition for energy and growing domestic consumption are driving growth in
     demand for power generation infrastructure

     o    Resulting in increasing replacement cost and value of generation assets

o    U.S. projected growth will outstrip currently identified generation projects

     o    Strong barriers to entry for new development

The Expanding Energy Gap

Projected US Load Growth        Projected Additional Generation


Source: NERC 2007 Long-Term Reliability Assessment Report

                                                 3

 
 

 
 



Why Invest in Complete Energy Now?

o    Skilled and experienced management team that is highly incentivized to grow the Company

o    Strong and continuing growth in the U.S. power sector

o    Favorable power market dynamics and robust growth in California and the Southeast -- Complete
     Energy's key regional markets

o    Existing portfolio of highly efficient, low emissions gas-fired assets

o    Transaction supported by leading group of experienced institutional investors, including GSC
     Group and TCW Group

                                                 4

 
 

 
 



Complete Energy Investment Highlights

Experienced Management & Strong Sponsorship

o    Managed by a team of industry veterans with a wealth of knowledge in energy asset acquisition
     and management

     o    Proven track record in operations, maintenance, commodity risk management, labor
          relations, regulatory compliance, accounting, finance and M&A

o    Significant involvement from GSC Group and TCW Group, leading institutional investors

Platform for Growth

o    Significant development and acquisition opportunities

     o    Expanding gap between electricity supply and demand

     o    Over 17,000 MW of capacity currently for sale in the U.S.

o    Expansion opportunities at existing facilities at a material discount to replacement cost due
     to existing infrastructure

     o    Solar expansion under development at La Paloma

Well-Positioned in Tightening Power Markets

o    California market is close to supply/demand imbalance, resulting in rising asset values ($/kW)
     and revenues as evidenced by Power Purchase Agreements ("PPAs") currently being signed by
     California utilities

     o    California is in the process of redesigning their market structure to stimulate the
          construction of new generation

o    Population and economic growth in the Southeast combined with aging coal-fired generation will
     likely result in continued tightening of reserve margins and increasing power revenues

     o    Recent precedent transactions in the Southeast reflect increasing asset values

Attractive Valuation

o    Market fundamentals support a valuation in excess of purchase price

o    Current valuation represents a 42% discount to replacement cost. As the supply/demand balance
     continues to tighten, market pricing will likely support valuations of at least replacement
     cost

o    Replacement costs are expected to continue to escalate due in part to the global demand for
     infrastructure

                                                 5

 
 

 
 



Experienced Management Team

o    High quality management team able to rapidly grow the company and take advantage of favorable
     industry dynamics. Full range of in-house capabilities including:

     o    Operations: physical operations, commodity trading and hedging, tolling, asset management,
          development and construction

     o    M&A: responsible for over $40 billion in M&A transactions in the power, utilities and oil
          and gas sectors

     o    Finance: Debt origination, debt management, financial hedging and accounting

Hugh Tarpley
CEO
27 years of industry experience
Co-founder of Complete Energy in 2004
Head of M&A and executive committee at Dynegy (1997-2002)
President of British Gas Americas, a division of British Gas (1992-1997)
Treasurer of VICO, an exploration and production company (1982-1992)

Lori Cuervo
President and COO
22 years of industry experience
Co-founder of Complete Energy in 2004
Strategic Planning Director at Allegheny Energy, Inc. (2003)
Senior Financial Analyst and Asset Manager at NRG Energy, Inc. (2001-2003)
Project Director at DAI Management Consultants (1995-2001)
Engineer and Financial Analyst at EG&G / Morgantown Energy Technology Center (1990 - 1995)
Senior Associate at RCG / Halger, Bailly, a management consulting firm specializing in
electric generation and infrastructure project analysis (1987-1990)

Peter Tellegen
CFO
23 yrs of industry experience
Vice President Strategy & Planning and Vice President of Strategic Market Analysis at Dynegy (1998-2005)
Director, Corporate Development at Enron (1995-1998)
Evaluation and Planning Coordinator at British Gas Americas (1994-1995)

                                                 6

 
 

 
 



Strong Sponsor Support

GSCAC Founder & Manager

o    Alternative asset manager with $22 billion of AUM as of 3/31/08

o    Senior management team with over 60 years of combined experience in both private and public
     investments

     o    Experience across many industries

     o    Demonstrated ability to creatively structure and negotiate deals

     o    Successful track record of value creation

o    Disciplined and proven investment process focused on long term value

     o    Current and previous investments in 37 control or shared- control situations since 1999

     o    Successful public market deals include Regal Entertainment Group, R.R. Donnelly / Moore
          Corp. and Purina Mills

     o    Active participation and oversight of portfolio companies

o    Prior to announcing the proposed acquisition of Complete Energy, GSCAC leveraged the skills and
     experience of its senior investment professionals to:

     o    Source the deal

     o    Undertake an extensive due diligence process

     o    Determine an appropriate valuation

     o    Structure and negotiate the transaction

Experienced Power Sector Investor

o    Asset manager with $131 billion of AUM as of 3/31/08

     o    Current AUM of $7 billion in global energy sector

o    Invested in the U.S. power sector continuously since 1987

o    Have partnered with and invested in Complete Energy since 2005

     o    Originally invested in both La Paloma and Batesville through mezzanine debt financing

o    TCW's desire to convert the majority of its debt position to equity reflects:

     o    The belief that the valuation implied by the transaction is compelling

     o    Confidence in the Complete Energy management team to optimize its existing asset portfolio
          and grow both organically and through acquisitions

o    The TCW managed funds will receive consideration including approximately 14 million GSCAC
     common shares and will own approximately 26% of the Company, making them the largest block of
     shareholders

                                                 7

 
 

 
 



Description of the Facilities

McKittrick, CA
                                           Batesville, MS

La Paloma                       Batesville

    1,022 MW

    Natural gas-fired, combined cycle

    Electrical interconnection: ZP-26 with deliverability into NP-15 and SP-15
    Gas supply: Kern Mojave Pipeline


    837 MW

    Natural gas-fired, combined cycle

    Electrical interconnection: TVA and Entergy regions
    Gas supply: ANR Pipeline, Tennessee Gas Pipeline and Trunkline Gas Co


 La Paloma    CAISO    2003   6,950Alstom GT-24    75% contracted through 12/2012(2)



                                                   100% contracted through 5/2013(3)
 Batesville    SERC    2000   7,100501F Siemens-
                                   Westinghouse    33% contracted through 12/2015(4)

Site: 446 acres supports development of
solar capacity on site

Plant infrastructure supports an additional
250-450 MW of CCGT or CT capacity
Plant infrastructure designed to support
additional CCGT unit up to 270 MW

Notes:

1    Based on the number of units which are currently contracted

2    MS toll (3 units) expiring on 12/31/12 can be extended for up to five one-year terms on one
     unit at the option of MS through 2017

3    J. Aron PPA (2 units) expiring on 05/31/13 can be extended to 09/30/13 at the option of J. Aron

4    SMEPA PPA (1 unit) expiring on 12/31/15 can be extended for an additional 5 years until
     12/31/20 at the option of SMEPA

                                                 8

 
 

 
 



Positioned for Growth

Tightening Power Markets

La Paloma:

    California market is close to a supply/demand imbalance

    Based on the terms of a recently signed PPA, La Paloma's estimated EBITDA would be $162 million. See
    page 25 for details We believe that La Paloma's valuation is approaching replacement cost, which
    continues to increase

Batesville:

     Southeast region is rapidly tightening due to rapid population and economic growth

     Recent M&A transactions reflect increasing asset values in the region; Southaven transaction
     reflects a value ($/kW) in excess of purchase price for Batesville


Expansion of Existing Assets

La Paloma:

    Solar project (40+ MWs) currently
    under development Potential to expand
    capacity by 250-450 MW (peaking or
    CCGT)

     Lower costs of construction due to excess transmission (500 MW), excess water entitlements (250
     MW), direct access to fuel and existing balance of plant infrastructure

Batesville:

    Potential to expand by adding one unit (270 MW)

M&A and Other

     Build the Company's generation portfolio and achieve meaningful scale by targeting acquisitions
     of modern and efficient gas-fired facilities in regions with strong underlying market
     fundamentals

          Because of the size of Complete Energy's current portfolio (1,859 MW), we believe the
          impact to equity value of an acquisition should be substantial

     Recently proposed carbon legislation would likely increase Complete Energy's EBITDA by
     increasing power prices to reflect a carbon tax for less efficient producers, and by
     potentially removing older facilities from the market

     Deleveraging due to strong cash flow generation

                                                 9

 
 

 
 



Attractive Valuation

 Current Share Price ($) (1)                                                9.42

 Fully Diluted Shares (mm) (2,3)                                            53.9

Pro Forma Net Project Debt (4)                                              622
 New Mezzanine Note                                                           50
 Minority Interest (5)                                                       203

 Allocated EV: La Paloma                                                     958
 Allocated EV: Batesville                                                    426

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

 Notes:

1    Share price of $9.42 as of 7/30/08

2    Number of shares issued at closing assumes an average $10.00 share price during relevant 20-day
     period before closing. Excludes the 3.5mm contingent shares issuable when the stock price
     reaches $14.50 and 3.5mm contingent shares issuable when the stock price reaches $15.50.
     Assumes that no GSCAC shareholders exercise their rights to have their shares converted into
     cash. The exact number of shares issued will be subject to the average share price, Complete
     Energy's actual net debt at closing and other adjustments

3    Includes 25.2 mm existing GSCAC shares representing approximately a 46.7% interest and 5.0mm
     existing GSCAC warrants based on the Treasury method (24.7 mm warrants with a $7.50 strike
     price at share price of $9.42) representing approximately a 9.3% interest

4    Existing net project debt less $4.6mm of cash in trust which will remain on the balance sheet

5    Assumes minority shareholders do not participate in the transaction. Implied value of minority
     interest based on a $10.00 share price

6    As per Black & Veatch estimates taken from Black & Veatch data compiled solely for use by GSC
     Acquisition Company pursuant to Consulting Services Agreement between GSC Acquisition Company
     and Black & Veatch Corporation dated February 15, 2008, and upon which reliance by third
     parties shall be strictly at their own risk

7    Weighted average replacement cost for portfolio

-----------------------------------------------------------------------------------
                                                                       Complete
                                       La Paloma     Batesville         Energy
 ----------------------------------------------------------------------------------
 Pro Forma Allocated EV ($mm)               958            426          1,383
 Net Installed Capacity (MW)               1,022           837          1,859
 ----------------------------------------------------------------------------------
 Implied EV/kW ($/kW)                       937            508           744
 Estimated Replacement Cost                1,400          1,130       1,278 (7)
 ($/kW) (6)

 EV @ Current Estimated                    1,431           946          2,377
 Replacement Cost ($mm)

As markets approach equilibrium, the existing Complete Energy portfolio is expected to approach
replacement cost

     Black & Veatch estimates the cost of a new combined cycle gas turbine ("CCGT") is $1,400/kW in
     California and $1,130/kW in SERC (6)

     PG&E recently filed an application to build a 560 MW CCGT in California (NP-15) at a cost of
     $850 million, or $1,518/kW

Black & Veatch used their proprietary market model to estimate that La Paloma's EBITDA in market
equilibrium would be $200 million and Batesville's would be $114 million (6)

Based on the terms of a recently signed PPA in California (NP- 15), La Paloma's EBITDA would be $162
million. See page 25 for details

       This supports our belief that the California market is at or close to equilibrium

                                                 10

 
 

 
 



Attractive Valuation Relative to Calpine

    -----------------------------------------------------------------------------------------------
                                                     Gross Capacity (1)        EV/kW    Value
                                                                   (MW)          ($)    ($mm)

    -----------------------------------------------------------------------------------------------
    Calpine Share Price (as of 7/30/08) ($)                                                  18.00
    Fully Diluted Shares (mm) (2)                                                              500
    -----------------------------------------------------------------------------------------------
    Calpine Market Capitalization                                                            9,000
    -----------------------------------------------------------------------------------------------
    Net Debt + Minority Interest (3)                                                         9,805
    -----------------------------------------------------------------------------------------------
    Calpine Enterprise Value                                     23,935          786        18,805
    -----------------------------------------------------------------------------------------------
    Versus
    Complete Energy                                               1,859          744         1,383
    -----------------------------------------------------------------------------------------------


                                       Sum-of-the-Parts Valuation by Asset Class
                                MWs 1,4$/kW (4)         Est. EV         MWs       $/kW  Est. EV
     CCGT -- 1st Tier             10,196      1,093       11,146       1,859        744    1,383
     CCGT -- 2nd-4th Tier          7,789        369        2,876
     Peaking / Cogen              5,225        556        2,907
     Geothermal                     725      2,587        1,876

                                  Value of CPN's 1st Tier CCGTs            Implied Value of CEH
                                MWs (1)$/kW (5)         Est. EV         MWs       $/kW  Est. EV
     Total                       10,196      1,093       11,146       1,022      1,215    1,241
     Less:
     Texas                        4,023      1,038        4,178
     Northeast                      537      1,312          704
     SERC / SPP                     904        570          515         837        570      477

    CEH is currently valued at a discount to Calpine despite:

         CEH's exposure to more attractive markets -- Only 22% of Calpine's installed capacity is

             located in California (18% in NP-15, 3% in SP- 15, 1% in ZP-26)
         CEH has 100% highly efficient, gas-fired facilities

         compared to Calpine which has 43% ("1st Tier CCGT" assets)

     CEH is valued in this transaction about $334 million ($3.34 per share) lower than the $/kW
     valuation implied by Calpine's current share price

 Notes:

1    Total gross installed capacity as per Calpine filings adjusted for assets sold since filing
     date and excluding capacity under construction

2    Includes 64 million of additional shares reserved for disputed unsecured claims and general
     contingencies relating to Calpine's bankruptcy

3    As of 3/31/08

4    Tiering, $2,587/kW for Geothermal and gas technology relative values (1st tier CCGT at 100%,
     CCGT Tier 2-4 at 34% weighted average, Peaking/Cogen at 51% weighted average) based on Lehman
     Brothers "Powering Up" research report dated 02/28/08

5    Regional premium/(discount) of 20% for Northeast and (5%) for Texas based on Citigroup
     "Merchant Power Snapshot" research report dated 05/29/08. SERC/SPP multiple based on precedent
     transactions

                                                 11

 
 

 
 



Strong Equity Growth with Limited Downside

    Limited downside due to value approaching replacement cost

                                                 12

 
 

 
 



Summary of Investment Opportunity

     Management team poised to capture the growth opportunities in the power industry and expand
     existing asset base

     Valuation relative to Calpine indicates Complete Energy is undervalued by more than $3 per
     share

     Material increase in shareholder value from expansion, development and acquisitions

     Market equilibrium presents substantial increase in shareholder value with limited downside
     risk

                                                 13

 
 

 
 



Transaction Overview

Purchase price of $1.3 billion enterprise value for 100% of Complete Energy and all of the equity in
its two natural gas-fired generating facilities

     $900  million  purchase  price for La Paloma $400  million
     purchase price for Batesville

 Approximately $183 million of cash expected from GSCAC

Approximately $237 million in total equity to Complete Energy owners and TCW group at closing
Management will receive only equity consideration

     TCW's expected consideration includes approximately $140 million of equity in GSCAC

Approximately $203 million implied value of minority interests in La Paloma and Batesville Offers
have been made to all minority shareholders to participate

 $627  million of net project  debt  retained  $50 million
 new mezzanine note

3.5 million contingent shares issuable when the stock price reaches $14.50 within 5 years and 3.5
million contingent shares issuable when the stock price reaches $15.50 within 5 years

     56% of these contingent shares are issuable to management

3.0 million of additional contingent shares will be issuable if all minority shareholders
participate Executive management to be led by CEH founding members Hugh Tarpley and Lori Cuervo

Experienced, proven management team with in-house talent necessary to oversee growing business and
manage through dynamic market conditions

A majority of GSCAC's public stockholders and a majority of the outstanding shares must vote in
favor of the transaction

No more than 20% of the shares (minus one share) held by public stockholders may vote against the
transaction and exercise their rights to have their shares converted into cash

 Late third quarter 2008

                                                 14

 
 

 
 



Appendices

 
 

 
 



Market

 
 

 
 



Constantly in the News: Supply / Demand Imbalance

" Components and construction materials for nuclear power plants scored the biggest run-up in costs,
up 173% -- nearly tripled - since 2000. Most of that increase has taken place since 2005."

                                               The Wall Street Journal

                                                                   23 May 2008

"While both natural gas and coal prices have increased rapidly, natural gas is increasingly
important in every region of the country...even in regions where coal has historically dominated --
most noticeably in SERC..."

                                               Natural Gas Intelligence

                                                                    23 June 2008


"With market pressure against building coal assets, the potential for retiring aging coal plants,
and the long development cycle for nuclear, we see continued improvement in value and contribution
from these [Midwest] gas assets."

                                                            Voxant FD Wire
                                                                      29 May 2008

"Meanwhile, coal expenses may rise. Congress is considering limits on carbon dioxide and other
greenhouse gas emissions. The purchase of pollution permits may be required under a measure the
Senate will begin debating next month."

                                                     Global Power Report

"The Electric Reliability Council of Texas' independent market monitor said this week that while the
reliability council should continue to tweak wholesale market rules to reduce price volatility,
price spikes like those the market has experienced the past few weeks play an important role in
encouraging the development of new generating capacity in ERCOT"

                                                     Global Power Report

                                                                     12 June 2008

"A reluctance to build new coal plants over concerns about pending federal legislation that would
limit greenhouse gas emissions, and an inability of current power prices to cover the rising costs
of new power plant development, has resulted in fewer new power plants built in the last three
years, S&P said."

                                                 The Wall Street Journal

                                                                      23 May 2008

"`The fundamentals that have driven costs upward for the past eight years - supply constraints,
increasing wages and rising materials costs - remain in place and will continue during 2008,' said
Candida Scott, CERA's senior director of cost and technology."

                                                  Dow Jones Energy Wire

24 May 2008                                                                              27 May 2008

                                                 17
 
 

 
 



Declining Reserve Margins Will Benefit Existing Generators

   Tightening reserve margins drive increasing capacity factors and eventual need for new build

Reserve margins in California are declining...     ... which has led to higher spark spreads...

Source:   Based on NP-15 on-peak power prices and SoCal gas prices sourced from Intercontinental
          Exchange and assuming a 7,000 Btu/kWh heat rate


 ... and requires new capacity to be constructed(1)

(GW)  16.0                                                         13.214.7
      14.0
Required                                                       11.7
      12.0                                              8.810.2
Capaci10.0
       8.0                                      6.0 7.4

       6.0                              3.5 4.7

Cumulat4.0                          2.3
                                2.2
       2.0


Source: Black & Veatch (2)
Notes:

Black & Veatch estimates the cost of a new CCGT in
California is $1,400/kW (2)

     Assumes that construction starts today and is completed in 2013

Construction costs are rising due to growing global demand for commodities and labor and are
expected to continue to rise in the near term

1    Cumulative new build capacity necessary to maintain a minimum 15% reserve margin (after
     imports)

2    As per Black & Veatch estimates taken from Black & Veatch data compiled solely for use by GSC
     Acquisition Company pursuant to Consulting Services Agreement between GSC Acquisition Company
     and Black & Veatch Corporation dated February 15, 2008, and upon which reliance by third
     parties shall be strictly at their own risk

                                                 18

 
 

 
 



Declining Reserve Margins Will Benefit Existing Generators

Tightening reserve margins drive increasing capacity factors and eventual need for new build capacity

Reserve margins in SERC are declining...

Source:   Based on Entergy on-peak power prices and Henry Hub gas prices sourced from
          IntercontinentalExchange and assuming a 7,000 Btu/kWh heat rate

                   ... particularly in light of the aging coal fleet in the region

... and requires new capacity to be constructed(1)...


  Source:Ventyx

Source:  EIA Form 860              Gas   Coal

Note:

1    Cumulative new build capacity necessary to maintain a minimum 15% reserve margin (after
     imports)

                                                 19

 
 

 
 



Financials

 
 

 
 



Normalized EBITDA Methodology

"Normalized" results and projections include adjustments for timing of planned major maintenance and
non- recurring events including:

Major Maintenance

--   Each of La Paloma's four units requires a 45-day "C" inspection approximately every four years.
     A normalized year assumes one outage annually

     --   For historical periods, expenses associated with additional "C" inspections and lost gross
          margin based on average monthly commodity prices are added back to EBITDA

--   Batesville normalized major maintenance reflects average annual scheduled fees under Siemens
     LTP, starts-based payments based on an average annual start assumption and an allowance for
     parts not included under the LTP

Forced outages

--   For historical periods, expenses and lost gross margin related to significant forced outages
     that management has determined to be non-recurring are added back to EBITDA

     --   Lost gross margin is calculated based on actual loss under Batesville contracts and on
          outage time and average monthly commodity prices for La Paloma in months that the outages
          occurred

--   For projected periods, a forced outage rate of 4-5% is assumed

Other non-recurring items

--   Gains on asset sales, one-time corporate expenses and other non-recurring items are excluded
     from EBITDA

                                                 21

 
 

 
 



Summary of Normalized EBITDA
                                                                                    2007 (5)
                                                      ------------------------------------------------------
  ($ in millions)                                       La Paloma   Batesville  Corporate(9)    Combined
  ----------------------------------------------------------------------------------------------------------
  CEH LLC Loss before Min. Interest (per proxy) (1)                                               (28.0)
  Batesville Income from Op. 1/1/07 - 3/14/07                                                        3.5
  Batesville Interest Expense 1/1/07 - 3/14/07                                                     (4.4)
  Batesville Interest Income 1/1/07 - 3/14/07                                                        0.3

  ----------------------------------------------------------------------------------------------------------
  Loss before Minority Interest                                                                   (28.5)
  Interest Expense                                                                              85.9 (2)
  KGen Break-up fee/net of costs                                                                  (35.0)
  Depreciation and Amortization                                                                 31.7 (3)
  ----------------------------------------------------------------------------------------------------------
  Reported / Forecast EBITDA                                 35.2         21.0         (2.1)        54.1
  Normalization of Major Maintenance Costs (6)                  -          3.2             -         3.2
  Non-recurring outage costs (7)                              2.5          3.5             -         6.0
  Lost gross margin due to non-recurring outages (8)          7.5          3.6             -        11.1
  Non-recurring items                                       (1.1)            -           2.1         1.0

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

                              2008 (4,5)
------------------------------------------------------
  La Paloma    Batesville      CorporateCombined
------------------------------------------------------

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

------------------------------------------------------
       34.9          22.8     (1.0) (10)        56.7
       14.6           3.6              -        18.2
          -             -              -           -
        9.9           3.1              -        13.0
          -             -              -           -

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

   Notes:

1    Does not include financial results of Batesville from 1/1/07 - 3/14/07

2    Includes $4.4mm of interest expense related to financial results of Batesville from 1/1/07 -
     3/14/07

3    Includes $5.0mm of D&A related to financial results of Batesville from 1/1/07 - 3/14/07

4    2008 reflects Q1 2008 actual results and management forecast for the remainder of the year. La
     Paloma and Batesville EBITDA is net of $4.6 million of allocated corporate overhead

5    2007 and 2008 financials reflect 100% consolidation and reporting basis

6    Batesville major maintenance normalized to reflect expected annual costs under LTP. La Paloma
     2008 major maintenance cost normalized to reflect one major "C" outage versus three in 2007

7    Includes repair and insurance deductible expenses related to forced outage events

8    Batesville lost gross margin includes capacity payment losses in 2007 and estimated impact of
     2007 Unit 2 outage on 2008 PPA revenues. 2007 La Paloma lost gross margin relates to the impact
     of non-recurring outages. 2008 reflects the impact of additional "C" inspections and planned
     full plant outage related to natural gas pipeline maintenance

9    2007 corporate expenses are normalized to exclude non-recurring business development costs

10   Assumed annual expense of $1.0 million related to being a public company

                                                 22

 
 

 
 



Valuation

 
 

 
 



Recent Announced Construction Projects

    Peaking facilities in California are currently being built at costs in the range of $1,000/kW

                                                 Peaking                                        CCGT
                                 -------------------------------------------------------------------------
                                                                                                 Tesla
                                    Humboldt      Starwood--       Panoche       Sentinel      Generating
                                      Bay           Midway         Energy        Energy        Facility
----------------------------------------------------------------------------------------------------------
Sponsor                               PG&E         Starwood        Energy     Competitive        PG&E
                                                    Energy       Investors       Power
                                                                 Fund (EIF)     Ventures
Offtaker                              PG&E           PG&E           PG&E          SCE            PG&E
Type                             Redevelopment/   Greenfield     Greenfield    Greenfield   Redevelopment/
                                   Brownfield                                                 Brownfield
Contract Term / Type                Utility      15-year PPA    20-year Toll  10-year PPAs      Utility
Zone                                 NP-15          ZP-26          NP-15         SP-15           NP-15
Fuel Type                         Natural Gas    Natural Gas    Natural Gas   Natural Gas     Natural Gas
Technology                          Wartsila       Pratt &       GE LMS100     GE LMS100         CCGT
                                    18V50DF        Whitney
                                                FT8-3 SwiftPac
Estimated Commissioning Date       Fall-2009       May-2009       Aug-2009      Aug-2010      Summer-2012
Net Installed Capacity (MW)           163           120             400           800           560
Estimated Construction Cost ($mm)   >156 (1)       121 (2)          415           800           850
Implied Cost / kW ($)                 961          1,012           1,038         1,000         1,518
----------------------------------------------------------------------------------------------------------

Source: California Energy Commission filings, company press releases, Moody's Investor Service

               Typically, the cost of a new CCGT is 30-50% above the cost of a peaking plant,
               implying replacement cost of $1,300/kW-$1,500/kW for La Paloma

Notes:

1    Estimated at over (euro)100 million construction cost converted to US$ at an exchange rate of
     (euro)1.00 = US$1.57 as of 7/24/08

2    Based on $85mm of project financing which Complete Energy's management assumes made up 70% of
     total construction cost with the remaining 30% of equity contribution by the sponsor

                                                 24

 
 

 
 



Implications of Current PPA Market Pricing

 Panoche Energy Center Overview: NP-15 Zone, CA

  Project Overview

-------------------------------------------------------------------------------------------
Net Installed Capacity (MW)                                                            400
Construction Cost ($mm) (1)                                                            415
Implied Cost / kW ($)                                                                1,038
Estimated Commission Date                                                      August 2009
Technology                                                         Simple-Cycle GE LMS 100
Fuel Type                                                                        Gas-Fired
Guaranteed Heat Rate (Btu/kWh)                                                 9,100-9,400

-------------------------------------------------------------------------------------------
Contract Terms / Market Pricing

-------------------------------------------------------------------------------------------
Offtaker / PPA Counterparty                                                           PG&E
Term                                                                 20 years through 2029
Fixed Capacity Payments ($/kW-yr)                                                   110.50
Fixed O&M Payment ($/kW-yr)                                                          20.98
Total ($/kW-yr)                                                                     131.48
La Paloma Heat Rate Advantage Adjustment
Additional Revenue at 6,950 Btu/kWh ($/kW-yr) (2)                                    61.00
Total ($/kW-yr)                                                                     192.48
Implied Gross Margin @ 1,022 MW ($mm)                                                  197
Less: Fixed O&M                                                                       (35)

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

Source: Complete Energy's management estimates based on PPA information from Moody's Pre-Sale
Report, January 2008

Notes:

1    Includes EPC contract, equipment costs, development costs, financing costs and interest during
     construction as well as soft costs and contingencies

2    Additional energy margin at lower heat rate assumes average gas price of $9.45/MMBTU and is net
     of all expected CAISO costs including GMMs


EBITDA Upside for La Paloma

                        Normalized            EBITDA
                           2008E            Pro Forma
                          EBITDA(1)          for Panoche
                                            PPA Price

    Note:

1    Normalized for major maintenance expenses and outages. See pages 21-22 for additional details

                                                 25

 
 

 
 



Compelling Valuation of Batesville Based on Recent Precedents

Southaven is a recent and comparable transaction supporting Batesville's valuation

TVA's Acquisition of Southaven

     On April 3, 2008, TVA announced that it would acquire the three-unit, 810 MW Southaven Power
     combined-cycle combustion turbine facility from Cogentrix Energy, LLC purchase price of $461.3
     million

        located in Southaven, Mississippi in SERC region, approximately 50 miles north of Batesville

        competitively positioned in the SERC market with a heat rate of approximately 7,200 Btu/kWh

        commenced operations in 2003

     The acquisition represented the most cost-effective solution for TVA to meet its growing peak
     demand

     The transaction was the result of a very competitive auction for the plant, which was subject
     to bankruptcy proceedings

        both Kelson Energy and NRG Energy participated in the auction process

Recent Precedent Transactions
                  Redbud            Southaven            Batesville
                   SPP                 SERC              Allocated
                 (Jan-08)            (Apr-08)        Enterprise Value(1)
    Source:      Press releases

Note:

1    Allocated enterprise value based on pro forma enterprise value. See page 10 for details

                                                 26

 
 

 
 



Transaction Structure

 
 

 
 



Transaction Structure

    GSCAC acquires Complete Energy for implied $1.3 billion enterprise value

    Sources & Uses of the Consideration Offered

 -------------------------------------------------------------------------------
 Existing Net Project Debt                                                  627

 GSCAC Shares to Current CEH Owners (2)                                      69
 GSCAC Shares to TCW group                                                  169
 New Mezzanine Note                                                          50
 Cash from Trust Account                                                    183
 La Paloma & Batesville Minority Interests (6)                              203
---------------------------------------------------------------------------------
 Total Sources                                                            1,300
---------------------------------------------------------------------------------

 --------------------------------------------------------------------------------
 Existing Net Project Debt                                                   627

 Cash to Repay HoldCo Debt & Fees                                            133
 Cash to TCW group                                                            50
 New Mezzanine Note                                                           50
 GSCAC Shares to TCW group                                                   169
 GSCAC Shares to Current CEH Owners (2)                                       69
 La Paloma and Batesville Minority Interests (6)                             203
 --------------------------------------------------------------------------------
 Total Uses                                                                1,300
---------------------------------------------------------------------------------

                               ------------------------------------------------------------
     TCW                       Pro Forma Net Project Debt (4)           622           45.0
    26.0%                      New Mezzanine Note                        50            3.6

                               ------------------------------------------------------------
                               Total Net Debt                           672           48.6
                               ------------------------------------------------------------
                  GSCAC        Equity (5)                               508           36.7
    Other                      Minority Interest (6)                    203           14.7
                 Diluted
  Existing
                               ------------------------------------------------------------
                 Shares(3)       Total Pro Forma Capitalization         1,383          100.0
  Investors
                  56.0%
                              -------------------------------------------------------------

    5.3%

     CEH
Shareholders
    12.7%

Notes:

1    Number of shares issued at closing assumes an average $10.00 share price during relevant 20-day
     period before closing. Excludes the 3.5mm contingent shares issuable when the stock price
     reaches $14.50 and 3.5mm contingent shares issuable when the stock price reaches $15.50.
     Assumes that no GSCAC shareholders exercise their rights to have their shares converted into
     cash. The exact number of shares issued will be subject to the average share price, Complete
     Energy's actual net debt at closing and other adjustments

2    The CEH owners will generally receive non-voting Class B units in a subsidiary of GSCAC and
     Class B voting shares in GSCAC with the right to convert the Class B units and Class B shares
     (together as a unit) into Class A shares in GSCAC

3    Comprised of 25.2mm existing GSCAC shares representing approximately a 46.7% interest and 5.0mm
     GSCAC warrants based on the Treasury method (24.7mm warrants with a $7.50 strike price at a
     share price of $9.42) representing approximately a 9.3% interest

4    Existing net project debt less an estimated $4.6mm of cash in trust which will remain on the
     balance sheet

5    Number of shares issued at closing assumes an average $10.00 share price during relevant 20-day
     period before closing. Excludes the 3.5mm contingent shares issuable when the stock price
     reaches $14.50 and 3.5mm contingent shares issuable when the stock price reaches $15.50. Per
     share value and treasury method calculation for warrants are based on a $9.42 share price.
     Assumes that no GSCAC shareholders convert their shares to cash

6    Assumes minority shareholders do not participate in the transaction. Implied value of minority
     interest based on a $10.00 share price

                                                 28