QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 99.1

MEMBERS' FINANCIAL AND STATISTICAL INFORMATION

        Our members operate their systems on a not-for-profit basis. Accumulated margins derived after payment of operating expenses and provision for depreciation constitute patronage capital of the consumers of our members. Refunds of accumulated patronage capital to the individual consumers may be made from time to time subject to limitations contained in mortgages between our members and the Rural Utilities Service or loan documents with other lenders. The Rural Utilities Service mortgage generally prohibits such distributions unless, after any such distribution, the member's total equity will equal at least 30% of its total assets, except that distributions may be made of up to 25% of the margins and patronage capital received by the member in the preceding year provided that equity is at least 20%.

        We are a membership corporation, and our members are not our subsidiaries. Except with respect to the obligations of our members under each member's wholesale power contract with us and our rights under such contracts to receive payment for power and energy supplied, we have no legal interest in, or obligations in respect of, any of the assets, liabilities, equity, revenues or margins of our members.

        The following selected information on the individual members is intended to show, in the aggregate, the assets, liabilities, equity, revenues and margins of our members. Member assets, liabilities, equity, revenues and margins should not, however, be attributed to us. In addition, the revenues of our members are not pledged to us, but such revenues are received by the respective members and are the source from which moneys are derived by our members to pay for power and energy received from us. Revenues of our members are, however, pledged under their respective Rural Utilities Service mortgages or loan documents with other lenders.

        The information contained in these tables was taken from Rural Utilities Service Financial and Statistical Reports (RUS Form 7) or similar reports prepared for other lenders or provided directly by a member. This information has not been independently verified by the Rural Utilities Service, any lender or us. The "Total" columns for all these years were not supplied or compiled by the Rural Utilities Service, any lender or our members. The "Total" column in each table is for informational purposes only, inasmuch as each member operates independently and is not responsible for the obligations of other members (except as provided in the wholesale power contracts; see "BUSINESS—OGLETHORPE POWER CORPORATION—Wholesale Power Contracts" in Oglethorpe's Annual Report on Form 10-K for the fiscal year ended December 31, 2008). In addition, the Times Interest Earned Ratios (TIER) and Equity Ratios were calculated by us from information obtained from each member's RUS Form 7 or other financial information provided to us, but the calculations were not independently verified by our members. No adjustments were made by us in calculating these ratios for items such as debt refinancings that are not shown on the RUS Form 7 or were not reflected in such other financial information provided to us. For the calendar years 2006, 2007 and 2008, the information on the individual members is presented in the succeeding tables as follows: Table 1, selected statistics; Table 2, average number of consumers served; Table 3, annual megawatt-hour sales by consumer class; Table 4, annual revenues by consumer class; Table 5, summary of operating results; and Table 6, condensed balance sheet information.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 1

SELECTED STATISTICS OF EACH MEMBER
(as of December 31)

	Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette		Diverse
2008
Avg. Monthly Residential Rev.($)		115.77		111.41		117.66		126.67		122.65		144.90		119.47		112.45		135.08		136.42
Avg. Monthly Residential kWh		1,171		1,171		1,260		1,194		1,303		1,326		1,168		1,272		1,251		1,402
Avg. Residential Rev.(cents per kWh)		9.89		9.51		9.34		10.61		9.41		10.93		10.23		8.84		10.80		9.73
Times Interest Earned Ratio(2)		1.41		1.41		1.91		1.68		1.30		1.79		0.99		1.60		2.08		1.63
Equity/Assets(2)		64%		41%		37%		32%		34%		31%		30%		43%		29%		44%
Equity/Total Capitalization(2)		71%		52%		47%		39%		38%		34%		40%		51%		36%		50%
2007
Avg. Monthly Residential Rev.($)		111.78		113.47		115.01		120.85		115.29		138.10		116.96		113.63		126.79		122.73
Avg. Monthly Residential kWh		1,167		1,172		1,257		1,189		1,304		1,317		1,267		1,300		1,277		1,396
Avg. Residential Rev.(cents per kWh)		9.58		9.68		9.15		10.16		8.84		10.49		9.23		8.74		9.93		8.79
Times Interest Earned Ratio(2)		1.73		3.27		1.80		2.19		1.86		1.46		1.22		2.61		1.86		1.26
Equity/Assets(2)		65%		42%		37%		33%		34%		31%		31%		44%		27%		50%
Equity/Total Capitalization(2)		72%		54%		43%		39%		37%		40%		41%		46%		32%		58%
2006
Avg. Monthly Residential Rev.($)		111.40		111.85		111.86		114.44		115.91		132.86		110.16		109.78		120.98		124.71
Avg. Monthly Residential kWh		1,190		1,163		1,275		1,138		1,312		1,357		1,202		1,280		1,258		1,397
Avg. Residential Rev.(cents per kWh)		9.36		9.62		8.78		10.05		8.84		9.79		9.17		8.58		9.62		8.92
Times Interest Earned Ratio(2)		3.02		3.68		1.98		3.17		2.27		1.87		1.55		3.01		1.86		3.11
Equity/Assets(2)		64%		41%		38%		35%		36%		33%		33%		45%		26%		56%
Equity/Total Capitalization(2)		73%		50%		44%		40%		40%		39%		43%		54%		30%		62%
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2008
Avg. Monthly Residential Rev.($)		147.41		124.66		110.86		134.65		137.14		117.95		123.33		126.93		141.89		120.52
Avg. Monthly Residential kWh		1,328		1,326		1,058		1,154		1,279		1,289		1,031		1,250		1,275		1,202
Avg. Residential Rev.(cents per kWh)		11.10		9.40		10.48		11.66		10.72		9.15		11.97		10.15		11.13		10.03
Times Interest Earned Ratio(2)		1.72		2.33		2.17		1.40		1.26		2.13		0.98		2.44		1.95		1.99
Equity/Assets(2)		36%		53%		40%		31%		31%		46%		25%		37%		34%		34%
Equity/Total Capitalization(2)		45%		60%		46%		38%		34%		49%		29%		50%		39%		44%
2007
Avg. Monthly Residential Rev.($)		136.50		120.36		107.50		125.31		136.65		114.61		122.44		121.94		126.13		120.19
Avg. Monthly Residential kWh		1,336		1,331		1,051		1,141		1,290		1,275		1,036		1,282		1,309		1,213
Avg. Residential Rev.(cents per kWh)		10.22		9.04		10.23		10.98		10.60		8.99		11.82		9.51		9.64		9.91
Times Interest Earned Ratio(2)		1.45		1.86		2.15		1.63		2.08		1.96		1.53		2.11		1.95		2.67
Equity/Assets(2)		37%		54%		38%		32%		32%		46%		26%		35%		28%		33%
Equity/Total Capitalization(2)		43%		64%		45%		37%		35%		50%		30%		46%		31%		42%
2006
Avg. Monthly Residential Rev.($)		134.52		119.47		103.64		117.18		127.21		112.82		116.62		113.99		122.86		121.68
Avg. Monthly Residential kWh		1,334		1,319		1,073		1,137		1,296		1,295		1,025		1,297		1,305		1,230
Avg. Residential Rev.(cents per kWh)		10.09		9.06		9.66		10.31		9.81		8.71		11.38		8.79		9.41		9.90
Times Interest Earned Ratio(2)		1.50		2.98		1.49		1.56		1.60		2.42		1.79		2.43		1.55		2.03
Equity/Assets(2)		41%		57%		40%		33%		33%		46%		29%		36%		34%		33%
Equity/Total Capitalization(2)		45%		68%		44%		40%		39%		51%		33%		50%		40%		40%

Footnotes:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

(2)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(3)

Weighted Average.

Table 1 (continued)

	Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
Avg. Monthly Residential Rev.($)		114.53		127.67		103.46		106.64		112.60		137.93		114.52		117.47		112.38
Avg. Monthly Residential kWh		1,335		1,185		1,188		1,078		1,125		1,151		1,277		1,201		1,063
Avg. Residential Rev.(cents per kWh)		8.58		10.78		8.71		9.89		10.01		11.98		8.97		9.78		10.57
Times Interest Earned Ratio(2)		2.06		3.23		1.74		1.45		2.13		1.54		1.82		1.93		1.48
Equity/Assets(2)		55%		48%		37%		33%		41%		32%		35%		40%		31%
Equity/Total Capitalization(2)		61%		60%		42%		38%		48%		34%		41%		46%		35%
2007
Avg. Monthly Residential Rev.($)		106.21		127.66		103.27		105.22		111.64		133.97		111.22		115.86		108.32
Avg. Monthly Residential kWh		1,339		1,207		1,210		1,055		1,123		1,187		1,277		1,198		1,065
Avg. Residential Rev.(cents per kWh)		7.93		10.58		8.54		9.97		9.94		11.29		8.71		9.67		10.17
Times Interest Earned Ratio(2)		2.20		2.05		2.48		1.39		2.48		1.40		2.01		1.85		1.26
Equity/Assets(2)		53%		48%		37%		33%		40%		32%		34%		40%		32%
Equity/Total Capitalization(2)		60%		58%		42%		37%		46%		38%		41%		47%		36%
2006
Avg. Monthly Residential Rev.($)		111.90		124.93		100.08		99.92		105.32		128.51		107.94		112.39		107.08
Avg. Monthly Residential kWh		1,352		1,192		1,187		1,048		1,103		1,184		1,263		1,201		1,076
Avg. Residential Rev.(cents per kWh)		8.27		10.48		8.43		9.54		9.55		10.85		8.54		9.36		9.95
Times Interest Earned Ratio(2)		2.39		2.55		3.08		1.59		2.19		1.98		2.18		1.82		1.27
Equity/Assets(2)		50%		49%		38%		33%		42%		34%		32%		39%		32%
Equity/Total Capitalization(2)		58%		59%		44%		38%		48%		37%		39%		46%		37%
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2008
Avg. Monthly Residential Rev.($)		119.96		137.04		143.07		108.08		127.86		101.13		111.87		120.02		120.99
Avg. Monthly Residential kWh		1,334		1,307		1,447		957		1,224		1,120		1,329		1,098		1,240
Avg. Residential Rev.(cents per kWh)		9.00		10.5		9.89		11.3		10.45		9.03		8.42		10.93		9.76
Times Interest Earned Ratio(2)		2.37		1.54		2.37		1.57		1.51		1.84		3.65		1.48		1.77(3)
Equity/Assets(2)		38%		38%		43%		38%		30%		48%		38%		47%		36%(3)
Equity/Total Capitalization(2)		49%		45%		46%		42%		33%		55%		46%		50%		43%(3)
2007
Avg. Monthly Residential Rev.($)		117.89		126.09		138.01		106.14		119.86		98.52		111.64		116.00		116.79
Avg. Monthly Residential kWh		1,379		1,285		1,444		1,001		1,223		1,100		1,344		1,088		1,261
Avg. Residential Rev.(cents per kWh)		8.55		9.82		9.56		10.60		9.80		8.95		8.30		10.66		9.26
Times Interest Earned Ratio(2)		2.53		2.01		2.39		1.52		1.58		2.40		4.21		2.00		2.00(3)
Equity/Assets(2)		39%		39%		44%		39%		31%		46%		39%		49%		36%(3)
Equity/Total Capitalization(2)		49%		45%		48%		42%		36%		53%		46%		53%		43%(3)
2006
Avg. Monthly Residential Rev.($)		115.29		119.56		134.12		112.57		118.52		95.44		112.38		114.86		113.32
Avg. Monthly Residential kWh		1,360		1,280		1,453		1,062		1,229		1,103		1,322		1,114		1,247
Avg. Residential Rev.(cents per kWh)		8.48		9.34		9.23		10.60		9.64		8.66		8.50		10.31		9.09
Times Interest Earned Ratio(2)		2.88		2.76		2.26		1.35		2.16		2.95		5.70		1.86		2.28(3)
Equity/Assets(2)		41%		41%		44%		39%		32%		48%		38%		49%		37%(3)
Equity/Total Capitalization(2)		51%		47%		49%		43%		35%		55%		46%		52%		44%(3)

Footnotes:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

(2)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(3)

Weighted Average.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 2

AVERAGE NUMBER OF CONSUMERS SERVED BY EACH MEMBER

		Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette		Diverse
2008
Residential Service			17,850		41,487		18,813		46,659		45,417		14,102		173,411		55,764		68,283		24,658
Commercial & Industrial			1,773		4,374		296		2,463		4,488		1,890		14,842		3,149		4,794		3,501
Other			116		11		262		377		150		118		5,349		1,926		633		165
	Total Consumers Served		19,739		45,872		19,371		49,499		50,055		16,110		193,602		60,839		73,710		28,324
2007
Residential Service			17,694		40,570		18,227		46,572		44,699		13,791		173,213		54,716		67,785		24,324
Commercial & Industrial			1,748		4,533		286		2,420		4,403		1,895		14,486		3,039		4,628		3,383
Other			113		10		251		372		116		119		5,807		1,831		592		160
	Total Consumers Served		19,555		45,113		18,764		49,364		49,218		15,805		193,506		59,586		73,005		27,867
2006
Residential Service			17,505		38,871		18,004		46,955		42,643		13,386		172,078		53,347		66,559		23,875
Commercial & Industrial			1,695		4,449		274		2,364		4,374		1,732		13,821		3,026		4,419		3,259
Other			107		26		247		368		98		119		6,193		1,755		533		161
	Total Consumers Served		19,307		43,346		18,525		49,687		47,115		15,237		192,092		58,128		71,511		27,294
		Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2008
Residential Service			5,019		21,425		10,693		11,344		31,716		14,950		16,629		48,158		132,017		7,468
Commercial & Industrial			1,720		1,202		658		1,164		2,288		574		2,093		2,548		14,463		337
Other			712		1,907		414		137		375		627		0		1,809		2,395		202
	Total Consumers Served		7,451		24,534		11,765		12,645		34,379		16,151		18,722		52,515		148,875		8,007
2007
Residential Service			4,972		21,306		10,595		11,355		31,162		14,871		16,647		47,702		129,414		7,361
Commercial & Industrial			1,689		1,188		657		1,099		2,249		561		2,004		2,541		13,796		317
Other			669		1,683		398		135		357		587		0		1,703		2,709		191
	Total Consumers Served		7,330		24,177		11,650		12,589		33,768		16,019		18,651		51,946		145,919		7,869
2006
Residential Service			4,914		21,082		10,467		11,334		30,145		14,799		16,602		46,996		124,236		7,132
Commercial & Industrial			1,665		1,154		657		1,043		2,085		560		1,867		2,531		12,933		325
Other			633		1,594		396		134		351		562		0		1,611		3,142		178
	Total Consumers Served		7,212		23,830		11,520		12,511		32,581		15,921		18,469		51,138		140,311		7,635

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 2 (continued)

		Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
Residential Service			19,701		17,636		109,379		31,356		28,725		10,661		185,196		30,901		10,541
Commercial & Industrial			1,413		447		9,703		2,429		6,721		133		15,213		1,562		121
Other			244		478		1,329		5		5		871		4,234		227		324
	Total Consumers Served		21,358		18,561		120,411		33,790		35,451		11,665		204,643		32,690		10,986
2007
Residential Service			19,235		17,617		107,751		31,021		28,748		10,608		183,960		30,724		10,431
Commercial & Industrial			1,403		441		9,765		2,412		6,569		118		14,557		1,544		115
Other			236		460		1,254		5		4		832		4,055		204		313
	Total Consumers Served		20,874		18,518		118,770		33,438		35,321		11,558		202,572		32,472		10,859
2006
Residential Service			18,908		17,278		102,462		30,290		28,548		10,519		178,339		30,374		10,254
Commercial & Industrial			1,361		437		9,688		2,331		6,380		119		13,827		1,514		112
Other			228		448		1,136		5		4		808		3,812		195		304
	Total Consumers Served		20,497		18,163		113,286		32,626		34,932		11,446		195,978		32,083		10,670
		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2008
Residential Service			86,440		17,699		14,660		14,007		19,086		8,444		108,147		14,685		1,533,127
Commercial & Industrial			5,385		1,052		4,636		555		1,855		794		7,454		584		128,674
Other			122		16		304		587		0		119		1,733		38		28,321
	Total Consumers Served		91,947		18,767		19,600		15,149		20,941		9,357		117,334		15,307		1,690,122
2007
Residential Service			85,862		17,556		14,536		13,980		18,776		8,400		107,457		14,589		1,518,227
Commercial & Industrial			5,207		1,042		4,586		547		1,775		824		7,253		561		125,641
Other			0		13		251		513		0		119		1,712		33		27,807
	Total Consumers Served		91,069		18,611		19,373		15,040		20,551		9,343		116,422		15,183		1,671,675
2006
Residential Service			83,750		17,235		14,340		12,895		18,268		8,300		105,196		14,493		1,482,378
Commercial & Industrial			4,657		1,012		4,486		535		1,697		862		6,975		539		120,765
Other			0		11		233		487		0		114		1,650		28		27,672
	Total Consumers Served		88,407		18,258		19,059		13,917		19,965		9,276		113,821		15,060		1,630,815

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 3

ANNUAL MWh SALES BY CONSUMER CLASS OF EACH MEMBER

		Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette		Diverse
2008
Residential Service			250,736		583,066		284,473		668,276		710,366		224,366		2,431,224		851,161		1,025,211		414,761
Commercial & Industrial			97,461		107,534		99,180		380,089		356,156		180,387		1,223,717		240,128		407,822		110,308
Other			3,775		168		4,996		6,881		2,034		2,140		232,713		72,292		11,550		8,465
	Total MWh Sales		351,972		690,769		388,649		1,055,247		1,068,556		406,893		3,887,654		1,163,581		1,444,582		533,534
2007
Residential Service			247,865		570,469		274,936		664,485		699,360		217,871		2,632,962		853,513		1,038,384		407,589
Commercial & Industrial			531,113		107,423		99,655		390,186		347,904		168,440		1,254,909		282,712		411,563		111,046
Other			4,640		155		5,605		7,195		1,551		2,155		215,651		79,543		11,217		6,092
	Total MWh Sales		783,617		678,047		380,195		1,061,867		1,048,814		388,465		4,103,522		1,215,768		1,461,164		524,727
2006
Residential Service			249,949		542,587		275,357		641,436		671,220		218,003		2,482,055		819,200		1,004,884		400,327
Commercial & Industrial			541,018		101,716		96,104		382,755		322,434		147,069		1,276,289		840,218		385,437		108,431
Other			4,313		296		4,691		6,857		1,262		2,200		235,807		67,239		11,089		6,072
	Total MWh Sales		795,280		644,598		376,152		1,031,048		994,916		367,272		3,994,151		1,726,657		1,401,410		514,830
		Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2008
Residential Service			79,957		340,840		135,739		157,157		486,865		231,195		205,658		722,399		2,019,688		107,713
Commercial & Industrial			39,233		72,067		46,427		126,936		55,922		18,656		51,688		274,837		1,014,927		48,111
Other			11,303		53,897		6,360		3,359		17,534		13,550		0		32,188		29,005		6,998
	Total MWh Sales		130,492		466,804		188,527		287,452		560,320		263,402		257,346		1,029,423		3,063,620		162,823
2007
Residential Service			79,725		340,293		133,563		155,474		482,283		227,586		206,888		733,749		2,032,865		107,115
Commercial & Industrial			40,988		79,872		46,513		108,599		58,148		17,582		53,333		258,089		995,115		49,145
Other			10,252		58,214		6,150		3,062		17,639		12,155		0		32,842		28,875		7,004
	Total MWh Sales		130,964		478,380		186,225		267,135		558,070		257,323		260,222		1,024,680		3,056,855		163,265
2006
Residential Service			78,640		333,725		134,816		154,620		468,886		229,974		204,207		731,477		1,946,279		105,234
Commercial & Industrial			38,187		71,511		44,833		108,125		69,664		18,163		47,657		256,513		933,893		48,597
Other			9,240		42,838		5,676		2,833		17,188		9,168		0		29,652		28,142		6,757
	Total MWh Sales		126,067		448,075		185,326		265,578		555,738		257,306		251,863		1,017,642		2,908,313		160,588

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 3 (continued)

		Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
Residential Service			315,649		250,682		1,559,437		405,579		387,904		147,233		2,838,692		445,444		134,423
Commercial & Industrial			71,638		30,847		1,075,592		95,522		183,084		20,981		1,808,948		108,470		49,488
Other			4,411		14,092		13,695		82		527		15,779		275,252		11,336		4,362
	Total MWh Sales		391,698		295,621		2,648,724		501,183		571,515		183,994		4,922,893		565,250		188,273
2007
Residential Service			308,975		255,097		1,564,147		392,769		387,394		151,094		2,817,923		441,694		133,282
Commercial & Industrial			70,809		33,474		1,102,039		92,734		182,865		18,881		1,809,952		114,995		49,342
Other			4,615		16,098		12,581		82		428		19,517		262,077		9,690		5,292
	Total MWh Sales		384,398		304,669		2,678,767		485,585		570,686		189,493		4,889,952		566,380		187,916
2006
Residential Service			306,849		247,188		1,459,309		380,781		377,762		149,457		2,703,569		437,716		132,412
Commercial & Industrial			72,219		31,278		1,016,657		88,492		169,602		19,009		1,721,703		112,658		48,072
Other			3,978		12,944		11,101		81		496		18,060		248,064		7,205		5,370
	Total MWh Sales		383,046		291,410		2,487,067		469,353		547,860		186,527		4,673,335		557,579		185,855
		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2008
Residential Service			1,383,269		277,612		254,513		160,841		280,237		113,513		1,725,123		193,572		22,804,575
Commercial & Industrial			467,500		48,092		90,598		24,654		90,601		15,590		643,148		192,189		9,968,531
Other			1,319		5,770		17,693		28,769		0		2,375		79,801		1,746		996,217
	Total MWh Sales		1,852,089		331,474		362,803		214,264		370,838		131,478		2,448,073		387,507		33,769,323
2007
Residential Service			1,420,413		270,629		251,885		167,922		275,539		110,903		1,733,625		190,429		22,980,695
Commercial & Industrial			414,132		51,249		92,002		50,818		88,057		16,603		651,638		202,022		10,453,947
Other			0		4,613		17,102		6,134		0		2,418		80,725		1,522		952,892
	Total MWh Sales		1,834,544		326,491		360,989		224,875		363,595		129,925		2,465,988		393,974		34,387,534
2006
Residential Service			1,366,927		264,784		250,009		164,369		269,484		109,818		1,669,374		193,793		22,176,475
Commercial & Industrial			388,388		48,591		85,940		28,240		86,095		16,983		623,453		204,012		10,600,007
Other			0		4,493		14,324		21,816		0		2,328		79,122		1,169		921,872
	Total MWh Sales		1,755,315		317,868		350,272		214,425		355,579		129,129		2,371,949		398,975		33,698,354

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 4

ANNUAL REVENUES BY CONSUMER CLASS OF EACH MEMBER

		Altamaha			Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette			Diverse
2008
Residential Service		$	24,797,886		$	55,467,194	$	26,561,661	$	70,921,260	$	66,846,610	$	24,520,853	$	248,607,918	$	75,246,221	$	110,686,730		$	40,365,675
Commercial & Industrial			35,313,760		$	10,826,809		7,785,466	$	28,514,805		29,008,815		11,941,889	$	101,424,938		18,959,552		35,733,895			10,661,620
Other			313,123		$	27,194		541,233	$	788,264		302,734		274,854	$	23,342,175		6,272,170		1,566,936			838,965
	Total Electric Sales	$	60,424,769		$	66,321,197	$	34,888,360	$	100,224,329	$	96,158,159	$	36,737,596	$	373,375,031	$	100,477,943	$	147,987,561		$	51,866,260
Other Operating Revenue			697,480			1,190,585		4,473,949		5,511,933		3,287,129		852,567		8,109,454		6,626,323		4,680,363			2,539,726
	Total Operating Revenue	$	61,122,249		$	67,511,782	$	39,362,309	$	105,736,262	$	99,445,288	$	37,590,163	$	381,484,485	$	107,104,266	$	152,667,924		$	54,405,986
2007
Residential Service		$	23,734,524		$	55,241,969	$	25,155,044	$	67,541,353	$	61,842,253	$	22,853,709	$	243,110,043	$	74,608,516	$	103,133,209		$	35,824,377
Commercial & Industrial			31,496,353			10,821,939		7,635,758		25,992,003		25,600,961		10,605,971	$	93,924,956		20,194,391		33,197,808			9,671,620
Other			351,161			25,039		573,781		785,895		234,875		269,229	$	21,884,941		6,747,077		1,445,588			628,362
	Total Electric Sales	$	55,582,038		$	66,088,947	$	33,364,583	$	94,319,251	$	87,678,089	$	33,728,909	$	358,919,940	$	101,549,984	$	137,776,605		$	46,124,359
Other Operating Revenue			637,049			3,482,949		3,944,376		5,590,330		3,105,401		786,346		8,445,746		4,584,350		4,317,562			2,294,228
	Total Operating Revenue	$	56,219,087		$	69,571,896	$	37,308,959	$	99,909,581	$	90,783,490	$	34,515,255	$	367,365,686	$	106,134,334	$	142,094,167		$	48,418,587
2006
Residential Service		$	23,400,436		$	52,171,649	$	24,166,244	$	64,481,647	$	59,314,810	$	21,341,000	$	227,482,468	$	70,274,490	$	96,631,471		$	35,728,529
Commercial & Industrial			37,849,671			10,119,511		7,165,437		25,210,357		23,057,335		8,994,864		88,300,171		36,835,229		30,312,743			9,399,848
Other			318,051			58,447		489,378		751,231		166,678		263,950		20,139,030		5,667,632		1,212,062			628,782
	Total Electric Sales	$	61,568,158		$	62,349,607	$	31,821,059	$	90,443,235	$	82,538,823	$	30,599,814	$	335,921,669	$	112,777,351	$	128,156,276		$	45,757,159
Other Operating Revenue			639,808			1,788,406		3,980,912		5,279,152		3,255,768		702,442		8,403,878		4,749,188		(401,179	)		2,303,550
	Total Operating Revenue	$	62,207,966		$	64,138,013	$	35,801,971	$	95,722,387	$	85,794,591	$	31,302,256	$	344,325,547	$	117,526,539	$	127,755,097		$	48,060,709
		Middle Georgia			Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee			Slash Pine
2008
Residential Service		$	8,878,502		$	32,049,621	$	14,225,432	$	18,330,104	$	52,194,681	$	21,159,693	$	24,610,958	$	73,352,974	$	224,784,969		$	10,800,263
Commercial & Industrial		$	4,605,196		$	6,687,307		4,295,045		8,054,265		5,478,980		1,516,821	$	5,754,781	$	20,581,282	$	93,027,523		$	3,705,460
Other		$	1,731,438		$	5,240,905		809,186		359,832		1,462,266		1,338,982		0	$	3,455,383	$	4,674,028		$	639,933
	Total Electric Sales	$	15,215,136		$	43,977,833	$	19,329,663	$	26,744,201	$	59,135,927	$	24,015,496	$	30,365,739	$	97,389,639	$	322,486,520		$	15,145,656
Other Operating Revenue			26,538			1,713,926		771,221		713,072		1,309,246		1,145,342		179,957		4,706,206		13,606,008			248,296
	Total Operating Revenue	$	15,241,674		$	45,691,759	$	20,100,884	$	27,457,273	$	60,445,173	$	25,160,838	$	30,545,696	$	102,095,845	$	336,092,528		$	15,393,952
2007
Residential Service		$	8,144,176		$	30,771,985	$	13,667,024	$	17,075,264	$	51,098,734	$	20,452,254	$	24,459,368	$	69,803,172	$	195,871,465		$	10,616,813
Commercial & Industrial			4,330,504		$	6,513,987		3,788,741		7,061,573		5,851,185		1,381,813	$	6,049,650	$	18,950,084		80,844,678			3,707,919
Other			1,508,800		$	5,214,846		734,389		317,565		1,510,847		1,170,198		0	$	3,308,818		4,148,473			628,488
	Total Electric Sales	$	13,983,480		$	42,500,818	$	18,190,154	$	24,454,402	$	58,460,766	$	23,004,265	$	30,509,018	$	92,062,074	$	280,864,616		$	14,953,220
Other Operating Revenue			(56,940	)		1,704,679		659,475		635,571		989,600		1,090,880		208,005		5,871,946		10,269,909			264,012
	Total Operating Revenue	$	13,926,540		$	44,205,497	$	18,849,629	$	25,089,973	$	59,450,366	$	24,095,145	$	30,717,023	$	97,934,020	$	291,134,525		$	15,217,232
2006
Residential Service		$	7,932,313		$	30,223,149	$	13,018,001	$	15,936,513	$	46,018,140	$	20,036,173	$	23,232,937	$	64,286,473	$	183,160,064		$	10,413,924
Commercial & Industrial			4,005,291			6,064,635		3,334,858		6,618,726		5,929,173		1,379,014		5,219,760		15,486,095		73,988,929			3,649,217
Other			1,350,483			4,015,202		676,754		279,266		1,362,107		895,083		0		2,852,871		3,993,434			595,752
	Total Electric Sales	$	13,288,087		$	40,302,986	$	17,029,613	$	22,834,505	$	53,309,420	$	22,310,270	$	28,452,697	$	82,625,439	$	261,142,427		$	14,658,893
Other Operating Revenue			(304,215	)		121,459		600,974		794,869		923,536		986,467		262,016		6,801,407		1,443,391			174,825
	Total Operating Revenue	$	12,983,872		$	40,424,445	$	17,630,587	$	23,629,374	$	54,232,956	$	23,296,737	$	28,714,713	$	89,426,846	$	262,585,818		$	14,833,718

Footnotes:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 4 (continued)

		Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
Residential Service		$	27,077,091	$	27,019,905	$	135,794,782	$	40,126,898	$	38,812,082	$	17,645,607	$	254,512,451	$	43,560,868	$	14,214,966
Commercial & Industrial		$	6,235,782	$	2,843,957		77,821,290		8,416,381		17,182,330	$	2,192,111	$	139,677,443		8,472,330		3,446,368
Other		$	483,197	$	1,481,011		2,267,363		7,164		40,037	$	2,037,871	$	26,309,546		1,091,808		548,573
	Total Electric Sales	$	33,796,070	$	31,344,873	$	215,883,435	$	48,550,443	$	56,034,449	$	21,875,589	$	420,499,440	$	53,125,006	$	18,209,907
Other Operating Revenue			1,441,733		1,189,260		8,041,587		1,748,225		2,487,785		612,504	$	21,057,054		2,212,086		717,058
	Total Operating Revenue	$	35,237,803	$	32,534,133	$	223,925,022	$	50,298,668	$	58,522,234	$	22,488,093	$	441,556,494	$	55,337,092	$	18,926,965
2007
Residential Service		$	24,515,997	$	26,987,246	$	133,532,470	$	39,167,769	$	38,511,658	$	17,053,730	$	245,516,448	$	42,716,753	$	13,558,990
Commercial & Industrial			5,590,272		2,858,892		75,737,409		8,087,900	$	16,777,072		1,819,163		132,445,332		8,358,480		3,234,617
Other			466,136		1,628,784		2,102,419		7,153	$	32,645		2,380,076		24,442,829		964,420		605,504
	Total Electric Sales	$	30,572,405	$	31,474,922	$	211,372,298	$	47,262,822	$	55,321,375	$	21,252,969	$	402,404,609	$	52,039,653	$	17,399,111
Other Operating Revenue			2,140,302		1,345,894		7,532,810		1,658,658		2,254,934		615,347		19,121,666		2,280,988		535,358
	Total Operating Revenue	$	32,712,707	$	32,820,816	$	218,905,108	$	48,921,480	$	57,576,309	$	21,868,316	$	421,526,275	$	54,320,641	$	17,934,469
2006
Residential Service		$	25,390,500	$	25,902,845	$	123,055,050	$	36,318,100	$	36,081,128	$	16,221,618	$	231,000,777	$	40,965,294	$	13,175,616
Commercial & Industrial			5,676,466		2,733,626		68,439,240		7,650,997		15,317,143		1,730,723		123,034,176		7,800,968		3,085,001
Other			415,161		1,336,463		1,861,630		7,064		35,769		2,134,793		21,767,316		714,787		587,692
	Total Electric Sales	$	31,482,127	$	29,972,934	$	193,355,920	$	43,976,161	$	51,434,040	$	20,087,134	$	375,802,269	$	49,481,049	$	16,848,309
Other Operating Revenue			706,960		1,137,395		7,096,226		2,483,628		1,853,186		660,836		15,793,452		2,168,788		251,953
	Total Operating Revenue	$	32,189,087	$	31,110,329	$	200,452,146	$	46,459,789	$	53,287,226	$	20,747,970	$	391,595,721	$	51,649,837	$	17,100,262
		Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2008
Residential Service		$	124,433,704	$	29,104,999	$	25,168,061	$	18,165,856	$	29,284,828	$	10,247,755	$	145,182,612	$	21,149,536	$	2,225,911,206
Commercial & Industrial		$	35,218,058		4,274,547		8,981,195		2,678,331		8,389,237		1,569,632	$	50,027,770		13,211,499		834,516,470
Other		$	245,842		510,205		1,848,802		3,491,374		0		270,963	$	8,614,993		152,830		103,381,180
	Total Electric Sales	$	159,897,604	$	33,889,751	$	35,998,058	$	24,335,561	$	37,674,065	$	12,088,350	$	203,825,375	$	34,513,865	$	3,163,808,856
Other Operating Revenue			8,016,832		1,065,193		882,953		754,531		1,045,366		528,756		11,979,332		908,243		127,077,819
	Total Operating Revenue	$	167,914,436	$	34,954,944	$	36,881,011	$	25,090,092	$	38,719,431	$	12,617,106	$	215,804,707	$	35,422,108	$	3,290,886,675
2007
Residential Service		$	121,466,111	$	26,563,448	$	24,072,612	$	17,806,709	$	27,006,581	$	9,931,225	$	143,952,627	$	20,308,496	$	2,127,674,122
Commercial & Industrial		$	30,422,232		4,067,397		8,770,928	$	2,683,274		7,474,287		1,580,197		48,729,480		13,177,388		779,436,214
Other			0		367,528		1,572,475	$	3,362,015		0		268,343		8,342,559		128,905		98,160,163
	Total Electric Sales	$	151,888,343	$	30,998,373	$	34,416,015	$	23,851,998	$	34,480,868	$	11,779,765	$	201,024,666	$	33,614,789	$	3,005,270,499
Other Operating Revenue			4,727,868		998,067		1,460,991	$	721,555		1,003,191		361,132		11,559,032		947,062		118,090,329
	Total Operating Revenue	$	156,616,211	$	31,996,440	$	35,877,006	$	24,573,553	$	35,484,059	$	12,140,897	$	212,583,698	$	34,561,851	$	3,123,360,828
2006
Residential Service		$	115,871,272	$	24,727,886	$	23,079,344	$	17,419,652	$	25,981,484	$	9,505,326	$	141,863,733	$	19,976,530	$	2,015,786,586
Commercial & Industrial			27,439,793		3,726,857		8,016,021		2,549,043		6,951,359		1,522,929		46,852,108		13,009,154		748,456,468
Other			0		323,084		1,319,310		2,500,397		0		243,431		7,880,393		87,538		86,931,021
	Total Electric Sales	$	143,311,065	$	28,777,827	$	32,414,675	$	22,469,092	$	32,932,843	$	11,271,686	$	196,596,234	$	33,073,222	$	2,851,174,075
Other Operating Revenue			3,500,354		929,157		919,732		726,366		976,217		406,592		11,188,634		1,121,963		94,428,093
	Total Operating Revenue	$	146,811,419	$	29,706,984	$	33,334,407	$	23,195,458	$	33,909,060	$	11,678,278	$	207,784,868	$	34,195,185	$	2,945,602,168

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 5

SUMMARY OF OPERATING RESULTS OF EACH MEMBER

			Altamaha		Amicalola		Canoochee		Carroll		Central Georgia			Coastal		Cobb(1)			Colquitt		Coweta- Fayette			Diverse
2008
Operating Revenue & Patronage Capital			$	61,122,249	$	67,511,782	$	39,362,309	$	105,736,262	$	99,445,288		$	37,590,162	$	381,484,485		$	107,104,266	$	152,667,924		$	54,405,986
Depreciation and Amortization				2,474,566		5,376,630		3,253,129		7,168,008		4,999,053			1,990,864		19,229,359			5,619,971		8,025,200			4,607,600
Other Operating Expenses				57,766,090		59,240,152		31,627,274		91,149,141		89,418,823			32,522,111		337,442,151			96,530,049		133,462,274			46,756,004
	Electric Operating Margin		$	881,593	$	2,895,000	$	4,481,906	$	7,419,113	$	5,027,412		$	3,077,187	$	24,812,975		$	4,954,246	$	11,180,450		$	3,042,382
Other Income				1,136,753		885,594		897,811		1,512,845		1,495,642			612,565		3,707,931			1,678,343		4,991,185			991,603
	Gross Operating Margin		$	2,018,346	$	3,780,594	$	5,379,717	$	8,931,958	$	6,523,054		$	3,689,752	$	28,520,906		$	6,632,589	$	16,171,635		$	4,033,985
Interest on Long-term Debt				1,424,717		2,666,272		2,797,252		5,254,766		4,963,311			2,003,837		22,928,984			4,155,707		7,141,203			2,427,995
Other Deductions				5,293		23,241		28,778		79,340		85,359			95,451		5,732,558			0		1,292,133			82,089
		Net Margins	$	588,336	$	1,091,081	$	2,553,687	$	3,597,852	$	1,474,384		$	1,590,464	$	(140,636	)	$	2,476,882	$	7,738,299		$	1,523,901
2007
Operating Revenue & Patronage Capital			$	56,219,088	$	69,571,896	$	37,308,959	$	99,909,581	$	90,783,491		$	34,515,255	$	367,365,686		$	106,134,334	$	142,094,164		$	48,418,587
Depreciation and Amortization				2,387,458		5,207,085		2,918,782		6,588,681		4,741,645			1,808,217		18,149,321			5,262,275		7,539,419			4,491,285
Other Operating Expenses				52,729,201		56,664,392		30,567,013		83,798,464		79,047,671			30,440,504		329,679,177			93,070,746		124,027,198			42,594,151
	Electric Operating Margin		$	1,102,429	$	7,700,419	$	3,823,164	$	9,522,436	$	6,994,175		$	2,266,534	$	19,537,188		$	7,801,313	$	10,527,547		$	1,333,151
Other Income				1,060,147		703,895		1,129,657		2,142,884		1,621,376			556,381		11,701,199			2,198,130		4,139,035			1,259,149
	Gross Operating Margin		$	2,162,576	$	8,404,314	$	4,952,821	$	11,665,320	$	8,615,551		$	2,822,915	$	31,238,387		$	9,999,443	$	14,666,582		$	2,592,300
Interest on Long-term Debt				1,247,594		2,564,691		2,750,930		5,329,405		4,548,119			1,615,357		20,420,738			3,827,885		7,384,049			1,999,212
Other Deductions				7,438		11,979		4,542		1,476		155,682			459,632		6,407,765			0		915,955			75,860
		Net Margins	$	907,544	$	5,827,644	$	2,197,349	$	6,334,439	$	3,911,750		$	747,926	$	4,409,884		$	6,171,558	$	6,366,578		$	517,228
2006
Operating Revenue & Patronage Capital			$	62,207,968	$	64,138,013	$	35,801,971	$	95,722,387	$	85,794,591		$	31,302,256	$	344,325,547		$	117,526,539	$	127,755,098		$	48,060,709
Depreciation and Amortization				2,319,477		4,896,320		2,946,579		6,067,430		4,404,396			1,653,742		16,711,060			4,892,772		7,082,013			4,130,496
Other Operating Expenses				56,955,671		50,575,713		28,875,370		77,679,535		73,229,423			26,903,356		303,134,156			103,448,979		110,066,667			39,340,968
	Electric Operating Margin		$	2,932,820	$	8,665,980	$	3,980,022	$	11,975,422	$	8,160,772		$	2,745,158	$	24,480,331		$	9,184,788	$	10,606,418		$	4,589,245
Other Income				967,482		708,259		961,125		1,419,937		1,388,290			412,012		9,904,486			2,178,056		3,365,142			971,895
	Gross Operating Margin		$	3,900,302	$	9,374,239	$	4,941,147	$	13,395,359	$	9,549,062		$	3,157,170	$	34,384,817		$	11,362,844	$	13,971,560		$	5,561,140
Interest on Long-term Debt				1,288,127		2,545,642		2,498,262		4,229,434		4,177,453			1,641,603		18,595,285			3,775,225		6,817,889			1,786,755
Other Deductions				8,445		288		4,537		1,047		70,709			93,166		5,587,808			0		1,294,257			3,648
		Net Margins	$	2,603,730	$	6,828,309	$	2,438,348	$	9,164,878	$	5,300,900		$	1,422,401	$	10,201,724		$	7,587,619	$	5,859,414		$	3,770,737
			Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke			Planters		Rayle			Satilla		Sawnee			Slash Pine
2008
Operating Revenue & Patronage Capital			$	15,241,674	$	45,691,759	$	20,100,884	$	27,457,273	$	60,445,173		$	25,160,839	$	30,545,696		$	102,095,845	$	336,092,528		$	15,393,952
Depreciation and Amortization				923,679		3,100,209	$	1,171,129		1,645,446		4,056,471			1,677,783		2,305,401			4,611,524		12,187,916			667,956
Other Operating Expenses				13,201,596		38,944,395		16,935,310		23,565,625		52,089,870			21,489,736		26,567,470			89,589,980		300,951,014			13,606,779
	Electric Operating Margin		$	1,116,399	$	3,647,155	$	1,994,445	$	2,246,202	$	4,298,832		$	1,993,320	$	1,672,825		$	7,894,341	$	22,953,598		$	1,119,217
Other Income				474,444		777,146		316,005		539,576		749,218			611,014		457,846			1,431,038		6,882,505			294,920
	Gross Operating Margin		$	1,590,843	$	4,424,301	$	2,310,450	$	2,785,778	$	5,048,050		$	2,604,334	$	2,130,671		$	9,325,379	$	29,836,103		$	1,414,137
Interest on Long-term Debt				829,074		1,747,895	$	1,060,747		1,925,252		4,022,440			1,224,532		2,172,995			3,513,417		15,026,708			710,015
Other Deductions				162,862		357,819		10,124		84,998		(18,583	)		906		5,736			769,064		507,439			500
		Net Margins	$	598,907	$	2,318,587	$	1,239,579	$	775,528	$	1,044,193		$	1,378,896	$	(48,060	)	$	5,042,898	$	14,301,956		$	703,622
2007
Operating Revenue & Patronage Capital			$	13,926,540	$	44,205,497	$	18,849,629	$	25,089,973	$	59,450,365		$	24,095,145	$	30,717,023		$	97,934,020	$	291,134,525		$	15,217,231
Depreciation and Amortization				855,014		2,899,752		1,186,528		1,534,278		3,782,071			1,611,502		2,182,563			4,417,962		12,526,400			630,851
Other Operating Expenses				12,076,252		38,555,524		15,774,176		20,983,036		49,206,990			20,816,892		25,867,992			87,114,692		259,982,329			13,137,035
	Electric Operating Margin		$	995,274	$	2,750,221	$	1,888,925	$	2,572,659	$	6,461,304		$	1,666,751	$	2,666,468		$	6,401,366	$	18,625,796		$	1,449,345
Other Income				315,488		722,905		349,361		547,458		659,543			734,768		524,354			1,630,050		7,815,672			309,142
	Gross Operating Margin		$	1,310,762	$	3,473,126	$	2,238,286	$	3,120,117	$	7,120,847		$	2,401,519	$	3,190,822		$	8,031,416	$	26,441,468		$	1,758,487
Interest on Long-term Debt				828,024		1,699,231		1,038,742		1,872,393		3,171,549			1,226,130		2,065,680			3,305,665		13,467,421			658,437
Other Deductions				109,994		307,532		8,146		65,428		509,471			1,229		34,540			1,049,618		129,671			553
		Net Margins	$	372,744	$	1,466,363	$	1,191,398	$	1,182,296	$	3,439,827		$	1,174,160	$	1,090,602		$	3,676,133	$	12,844,376		$	1,099,497
2006
Operating Revenue & Patronage Capital			$	12,983,872	$	41,865,476	$	17,630,587	$	23,629,374	$	54,232,956		$	23,296,737	$	28,714,713		$	89,426,846	$	262,585,818		$	14,833,718
Depreciation and Amortization				867,371		2,756,193		1,120,950		1,439,092		3,495,668			1,533,823		2,029,802			3,907,140		11,453,467			601,254
Other Operating Expenses				11,163,683		35,351,153		15,236,133		19,921,234		46,261,194			19,630,752		23,726,618			78,971,999		233,777,644			12,369,824
	Electric Operating Margin		$	952,818	$	3,758,130	$	1,273,504	$	2,269,048	$	4,476,094		$	2,132,162	$	2,958,293		$	6,547,707	$	17,354,707		$	1,862,640
Other Income				256,487		733,506		287,519		542,448		798,337			543,910		472,792			1,574,928		(1,955,097	)		243,903
	Gross Operating Margin		$	1,209,305	$	4,491,636	$	1,561,023	$	2,811,496	$	5,274,431		$	2,676,072	$	3,431,085		$	8,122,635	$	15,399,610		$	2,106,543
Interest on Long-term Debt				788,987		1,345,987		1,034,290		1,722,077		3,219,368			1,107,369		1,888,948			2,830,640		9,857,170			633,270
Other Deductions				27,296		474,010		19,952		128,398		131,439			1,230		57,663			1,247,935		131,111			819,863
		Net Margins	$	393,022	$	2,671,639	$	506,781	$	961,021	$	1,923,624		$	1,567,473	$	1,484,474		$	4,044,060	$	5,411,329		$	653,410

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

Table 5 (continued)

			Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
Operating Revenue & Patronage Capital			$	35,237,802	$	32,534,134	$	223,925,022	$	50,298,668	$	58,522,235	$	22,488,093	$	441,556,493	$	55,337,092	$	18,926,965
Depreciation and Amortization				1,784,850		2,265,076		11,010,622		4,460,079		4,032,013		2,139,119		23,538,665		3,898,349		1,266,929
Other Operating Expenses				31,639,303		26,557,714		197,018,650		42,397,747		48,604,579		17,903,271		389,791,765		46,719,180		15,979,700
	Electric Operating Margin		$	1,813,649	$	3,711,344	$	15,895,750	$	3,440,842	$	5,885,643	$	2,445,703	$	28,226,063	$	4,719,563	$	1,680,336
Other Income				1,063,189		535,863		2,402,610		796,547		1,186,690		443,831		9,105,312		1,254,452		131,957
	Gross Operating Margin		$	2,876,838	$	4,247,207	$	18,298,360	$	4,237,389	$	7,072,333	$	2,889,534	$	37,331,375	$	5,974,015	$	1,812,293
Interest on Long-term Debt				1,399,237		1,236,423		10,102,531		2,903,665		3,310,437		1,733,805		20,521,744		3,083,827		1,219,400
Other Deductions				0		253,599		679,601		15,230		5,471		213,021		10,679		24,880		9,996
		Net Margins	$	1,477,601	$	2,757,185	$	7,516,228	$	1,318,494	$	3,756,425	$	942,708	$	16,798,952	$	2,865,308	$	582,897
2007
Operating Revenue & Patronage Capital			$	32,712,706	$	32,820,816	$	218,905,109	$	48,921,480	$	57,576,309	$	21,868,316	$	421,526,276	$	54,320,644	$	17,934,469
Depreciation and Amortization				1,697,034		2,162,979		9,828,318		4,417,334		3,908,295		1,976,941		22,016,932		3,645,414		1,181,066
Other Operating Expenses				29,128,158		28,296,063		188,904,391		40,878,147		47,011,256		17,857,902		369,672,591		46,430,546		15,396,587
	Electric Operating Margin		$	1,887,514	$	2,361,774	$	20,172,400	$	3,625,999	$	6,656,758	$	2,033,473	$	29,836,753	$	4,244,684	$	1,356,816
Other Income				1,276,241		562,966		3,223,915		422,097		1,181,417		421,326		10,523,948		1,443,786		146,607
	Gross Operating Margin		$	3,163,755	$	2,924,740	$	23,396,315	$	4,048,096	$	7,838,175	$	2,454,799	$	40,360,701	$	5,688,470	$	1,503,423
Interest on Long-term Debt				1,439,087		1,293,646		9,412,113		2,812,518		3,162,234		1,593,158		20,066,945		3,060,090		1,185,033
Other Deductions				0		268,434		64,298		133,681		3,439		216,827		11,315		21,185		10,038
		Net Margins	$	1,724,668	$	1,362,660	$	13,919,904	$	1,101,897	$	4,672,502	$	644,814	$	20,282,441	$	2,607,195	$	308,352
2006
Operating Revenue & Patronage Capital			$	32,189,091	$	31,110,331	$	200,452,145	$	46,459,789	$	53,287,226	$	20,747,970	$	391,595,721	$	51,649,840	$	17,100,264
Depreciation and Amortization				1,621,074		2,043,677		9,095,176		3,870,837		3,611,560		1,809,520		20,184,484		3,344,343		1,122,175
Other Operating Expenses				28,594,603		25,996,712		167,069,779		38,500,606		44,324,947		16,289,566		339,630,669		43,864,329		14,527,049
	Electric Operating Margin		$	1,973,414	$	3,069,942	$	24,287,190	$	4,088,346	$	5,350,719	$	2,648,884	$	31,780,568	$	4,441,168	$	1,451,040
Other Income				1,376,559		320,110		3,227,982		466,177		1,052,540		361,926		10,470,700		1,383,901		108,711
	Gross Operating Margin		$	3,349,973	$	3,390,052	$	27,515,172	$	4,554,523	$	6,403,259	$	3,010,810	$	42,251,268	$	5,825,069	$	1,559,751
Interest on Long-term Debt				1,396,797		1,215,712		8,879,210		2,845,719		2,921,642		1,502,804		19,376,043		3,112,730		1,215,412
Other Deductions				9,266		292,148		152,210		24,242		3,659		30,591		17,666		170,742		10,248
		Net Margins	$	1,943,910	$	1,882,192	$	18,483,752	$	1,684,562	$	3,477,958	$	1,477,415	$	22,857,559	$	2,541,597	$	334,091
			Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington		MEMBER TOTAL
2008
Operating Revenue & Patronage Capital			$	167,914,436	$	34,954,944	$	36,881,011	$	25,090,092	$	38,719,433	$	12,617,103	$	215,804,707	$	35,422,107	$	3,290,886,673
Depreciation and Amortization				8,294,183		1,770,263		2,388,039		1,394,617		2,804,867		706,272		10,454,227		1,940,870		179,240,934
Other Operating Expenses				151,416,234		31,703,326		30,068,754		21,799,647		32,274,730		11,191,448		194,776,401		31,675,740		2,894,374,033
	Electric Operating Margin		$	8,204,019	$	1,481,355	$	4,424,218	$	1,895,828	$	3,639,836	$	719,383	$	10,574,079	$	1,805,497	$	217,271,706
Other Income				5,271,751		508,352		797,109		258,022		614,205		380,856		13,846,887		451,418		69,493,035
	Gross Operating Margin		$	13,475,770	$	1,989,707	$	5,221,327	$	2,153,850	$	4,254,041	$	1,100,239	$	24,420,966	$	2,256,915	$	286,764,741
Interest on Long-term Debt				5,628,225		1,290,784		2,184,040		1,317,674		2,766,483		589,745		6,509,618		1,519,910		155,314,667
Other Deductions				121,000		0		52,689		78,868		84,870		16,425		635,090		0		11,506,526
		Net Margins	$	7,726,545	$	698,923	$	2,984,598	$	757,308	$	1,402,688	$	494,069	$	17,276,258	$	737,005	$	119,943,548
2007
Operating Revenue & Patronage Capital			$	156,616,211	$	31,996,440	$	35,877,006	$	24,573,553	$	35,484,059	$	12,140,896	$	212,583,698	$	34,561,850	$	3,123,360,827
Depreciation and Amortization				7,529,727		1,622,224		2,171,673		1,318,772		2,547,761		685,034		9,680,728		1,863,834		168,975,155
Other Operating Expenses				138,895,981		28,718,051		29,686,946		21,565,274		29,437,637		10,696,900		190,961,740		30,207,164		2,729,878,769
	Electric Operating Margin		$	10,190,503	$	1,656,165	$	4,018,387	$	1,689,507	$	3,498,661	$	758,962	$	11,941,230	$	2,490,852	$	224,506,903
Other Income				2,953,342		685,365		929,373		360,824		544,801		621,840		9,780,798		527,815		75,727,055
	Gross Operating Margin		$	13,143,845	$	2,341,530	$	4,947,760	$	2,050,331	$	4,043,462	$	1,380,802	$	21,722,028	$	3,018,667	$	300,233,958
Interest on Long-term Debt				5,177,679		1,167,244		2,052,523		1,295,258		2,495,760		569,917		5,013,107		1,511,947		144,329,511
Other Deductions				22,853		0		47,647		80,080		103,414		15,652		630,867		0		11,886,241
		Net Margins	$	7,943,313	$	1,174,286	$	2,847,590	$	674,993	$	1,444,288	$	795,233	$	16,078,054	$	1,506,720	$	144,018,206
2006
Operating Revenue & Patronage Capital			$	146,811,420	$	29,706,984	$	33,334,406	$	23,195,458	$	33,909,056	$	11,678,278	$	207,784,869	$	34,195,184	$	2,947,043,208
Depreciation and Amortization				6,893,925		1,592,101		2,013,126		1,261,442		2,256,003		644,906		9,108,183		1,753,975		156,535,552
Other Operating Expenses				128,530,306		25,557,545		27,667,062		20,493,069		27,109,876		10,064,630		179,984,669		30,093,596		2,534,919,085
	Electric Operating Margin		$	11,387,189	$	2,557,338	$	3,654,218	$	1,440,947	$	4,543,177	$	968,742	$	18,692,017	$	2,347,613	$	255,588,571
Other Income				2,422,659		769,986		709,104		398,878		535,301		511,767		6,412,517		519,583		56,823,818
	Gross Operating Margin		$	13,809,848	$	3,327,324	$	4,363,322	$	1,839,825	$	5,078,478	$	1,480,509	$	25,104,534	$	2,867,196	$	312,412,389
Interest on Long-term Debt				4,782,878		1,207,447		1,914,441		1,248,321		2,271,253		496,496		4,307,365		1,542,211		132,020,262
Other Deductions				35,877		0		39,573		149,645		165,106		15,933		537,042		0		11,756,750
		Net Margins	$	8,991,093	$	2,119,877	$	2,409,308	$	441,859	$	2,642,119	$	968,080	$	20,260,127	$	1,324,985	$	168,635,377

Footnote:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 6

CONDENSED BALANCE SHEET INFORMATION OF EACH MEMBER
(as of December 31)

				Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb(1)		Colquitt		Coweta- Fayette		Diverse
2008
ASSETS
	Total Utility Plant(2)			$	82,495,551	$	167,046,816	$	107,108,995	$	206,128,177	$	176,108,011	$	67,909,550	$	650,704,629	$	186,117,283	$	267,256,930	$	124,153,498
	Depreciation			$	22,773,534	$	41,897,122	$	32,599,847	$	38,776,346	$	30,501,372	$	12,075,581	$	134,885,908	$	45,458,964	$	64,198,988	$	43,390,277
		Net Plant			59,722,017		125,149,694		74,509,148		167,351,831		145,606,639		55,833,969		515,818,721		140,658,319		203,057,942		80,763,221
	Other Assets				32,186,462		20,071,476		19,000,130		39,724,406		36,401,524		14,116,142		331,876,450		50,719,753		60,990,505		21,451,335
			Total Assets	$	91,908,479	$	145,221,170	$	93,509,278	$	207,076,237	$	182,008,163	$	69,950,111	$	847,695,171	$	191,378,072	$	264,048,447	$	102,214,556
EQUITY & LIABILITIES
	Equity			$	58,967,436	$	58,983,153	$	34,912,014	$	66,739,541	$	61,174,119	$	21,528,070	$	256,287,951	$	82,520,062	$	75,378,036	$	45,205,340
	Long-term Debt				23,733,197		55,332,341		39,056,075		103,380,963		98,578,433		41,640,303		385,174,620		78,587,966		136,488,542		44,995,652
	Other Liabilities				9,207,846		30,905,676		19,541,189		36,955,733		22,255,611		6,781,738		206,232,600		30,270,044		52,181,869		12,013,564
		Total Equity and Liabilities		$	91,908,479	$	145,221,170	$	93,509,278	$	207,076,237	$	182,008,163	$	69,950,111	$	847,695,171	$	191,378,072	$	264,048,447	$	102,214,556
2007
ASSETS
	Total Utility Plant(2)			$	79,713,398	$	160,949,116	$	101,850,091	$	192,880,900	$	168,967,910	$	63,605,531	$	617,716,224	$	174,771,455	$	251,599,738	$	110,660,407
	Depreciation				21,172,829		39,889,725		33,152,951		37,086,124		28,360,162		11,625,531		118,476,223		41,111,016		58,415,901		39,690,389
		Net Plant			58,540,569		121,059,391		68,697,140		155,794,776		140,607,748		51,980,000		499,240,001		133,660,439		193,183,837		70,970,018
	Other Assets				31,515,701		21,440,776		19,087,496		43,652,662		36,162,398		12,526,765		315,272,091		55,809,764		57,079,263		16,520,755
			Total Assets	$	90,056,270	$	142,500,167	$	87,784,636	$	199,447,438	$	176,770,146	$	64,506,765	$	814,512,092	$	189,470,203	$	250,263,100	$	87,490,773
EQUITY & LIABILITIES
	Equity			$	58,668,872	$	59,140,663	$	32,678,895	$	64,855,484	$	60,557,734	$	19,936,206	$	256,449,237	$	82,730,590	$	67,926,515	$	44,116,010
	Long-term Debt				22,769,872		51,169,460		43,532,777		99,394,624		101,351,108		29,307,627		363,883,062		95,345,824		141,180,691		32,048,206
	Other Liabilities				8,617,526		32,190,044		11,572,964		35,197,330		14,861,304		15,262,932		194,179,793		11,393,789		41,155,894		11,326,557
		Total Equity and Liabilities		$	90,056,270	$	142,500,167	$	87,784,636	$	199,447,438	$	176,770,146	$	64,506,765	$	814,512,092	$	189,470,203	$	250,263,100	$	87,490,773
2006
ASSETS
	Total Utility Plant(2)			$	75,680,592	$	150,420,968	$	94,645,201	$	177,648,571	$	152,093,523	$	57,886,144	$	568,881,901	$	162,683,913	$	236,595,078	$	102,513,802
	Depreciation				19,263,622		37,625,396		33,512,101		32,344,092		26,660,315		10,935,638		105,674,895		37,199,077		53,442,571		37,383,394
		Net Plant			56,416,970		112,795,572		61,133,100		145,304,479		125,433,208		46,950,506		463,207,006		125,484,836		183,152,507		65,130,408
	Other Assets				34,085,257		20,443,027		20,751,492		54,251,310		32,887,448		10,777,344		305,574,374		55,358,633		56,242,591		15,168,805
			Total Assets	$	90,502,227	$	133,238,599	$	81,884,592	$	199,555,789	$	158,320,656	$	57,727,850	$	768,781,380	$	180,843,469	$	239,395,098	$	80,299,213
EQUITY & LIABILITIES
	Equity			$	58,031,152	$	54,431,741	$	31,504,239	$	69,913,483	$	57,488,946	$	19,173,088	$	252,429,739	$	80,755,740	$	62,116,719	$	45,012,359
	Long-term Debt				21,730,214		53,599,995		40,043,493		102,814,311		86,138,503		30,241,920		332,266,714		68,681,761		145,599,660		27,139,860
	Other Liabilities				10,740,861		25,206,863		10,336,860		26,827,995		14,693,207		8,312,842		184,084,927		31,405,968		31,678,719		8,146,994
		Total Equity and Liabilities		$	90,502,227	$	133,238,599	$	81,884,592	$	199,555,789	$	158,320,656	$	57,727,850	$	768,781,380	$	180,843,469	$	239,395,098	$	80,299,213
				Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2008
ASSETS
	Total Utility Plant(2)			$	33,658,534	$	116,535,708	$	45,513,358	$	58,838,910	$	145,389,564	$	54,419,037	$	79,167,821	$	154,288,304	$	437,409,703	$	27,327,689
	Depreciation				5,589,012		20,465,781		10,810,763		11,271,809		34,847,741		16,093,821		23,611,687		27,911,642		75,580,648		6,970,853
		Net Plant			28,069,522		96,069,927		34,702,595		47,567,101		110,541,823		38,325,216		55,556,134		126,376,662		361,829,055		20,356,836
	Other Assets				7,474,938		19,548,409		8,908,057		13,978,032		26,761,701		15,626,779		11,930,590		40,317,030		85,853,895		8,133,585
			Total Assets	$	35,544,460	$	115,618,336	$	43,610,652	$	61,545,133	$	137,303,524	$	53,951,995	$	67,486,724	$	166,693,692	$	447,682,950	$	28,490,421
EQUITY & LIABILITIES
	Equity			$	12,683,344	$	61,566,287	$	17,239,189	$	19,368,961	$	42,340,867	$	24,758,076	$	16,959,117	$	61,809,620	$	152,398,666	$	9,620,890
	Long-term Debt				15,248,363		40,334,697		20,175,663		32,054,321		82,459,154		25,285,956		41,661,740		62,880,633		240,752,641		12,274,145
	Other Liabilities				7,612,753		13,717,352		6,195,800		10,121,851		12,503,503		3,907,963		8,865,867		42,003,439		54,531,643		6,595,386
		Total Equity and Liabilities		$	35,544,460	$	115,618,336	$	43,610,652	$	61,545,133	$	137,303,524	$	53,951,995	$	67,486,724	$	166,693,692	$	447,682,950	$	28,490,421
2007
ASSETS
	Total Utility Plant(2)			$	30,653,167	$	109,535,852	$	43,648,393	$	55,450,664	$	140,788,522	$	51,300,300	$	74,527,512	$	146,669,772	$	417,376,651	$	25,980,211
	Depreciation				5,346,915		18,749,803		10,073,548		10,037,558		32,780,439		14,913,168		21,912,852		24,873,565		70,251,603		6,452,064
		Net Plant			25,306,252		90,786,049		33,574,845		45,413,106		108,008,083		36,387,132		52,614,660		121,796,207		347,125,048		19,528,147
	Other Assets				6,911,379		20,723,819		8,379,085		12,786,941		23,187,925		14,956,667		12,915,427		34,337,538		148,336,152		8,070,197
			Total Assets	$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200	$	27,598,344
EQUITY & LIABILITIES
	Equity			$	12,074,173	$	59,675,211	$	16,103,716	$	18,748,778	$	42,025,900	$	23,807,487	$	17,303,775	$	54,446,363	$	139,479,816	$	9,116,969
	Long-term Debt				15,786,894		33,549,024		19,943,709		31,490,159		78,193,125		23,476,540		40,904,941		64,747,741		311,458,530		12,670,631
	Other Liabilities				4,356,564		18,285,633		5,906,505		7,961,110		10,976,983		4,059,772		7,321,371		36,939,641		44,522,854		5,810,744
		Total Equity and Liabilities		$	32,217,631	$	111,509,868	$	41,953,930	$	58,200,047	$	131,196,008	$	51,343,799	$	65,530,087	$	156,133,745	$	495,461,200	$	27,598,344
2006
ASSETS
	Total Utility Plant(2)			$	28,571,363	$	103,595,814	$	41,939,842	$	51,986,720	$	128,101,912	$	49,408,481	$	70,229,868	$	139,142,208	$	384,099,810	$	24,624,605
	Depreciation				5,229,858		17,238,679		9,460,397		9,354,566		30,385,604		14,303,110		20,404,776		23,076,675		65,591,862		6,111,533
		Net Plant			23,341,505		86,357,135		32,479,445		42,632,154		97,716,308		35,105,371		49,825,092		116,065,533		318,507,948		18,513,072
	Other Assets				5,191,813		19,205,412		9,139,319		11,999,837		21,934,828		14,585,715		10,596,025		37,269,217		59,943,770		6,858,952
			Total Assets	$	28,533,318	$	105,562,547	$	41,618,764	$	54,631,991	$	119,651,136	$	49,691,086	$	60,421,117	$	153,334,750	$	378,451,718	$	25,372,024
EQUITY & LIABILITIES
	Equity			$	11,700,362	$	60,253,735	$	16,553,907	$	17,833,057	$	39,126,889	$	23,066,398	$	17,436,367	$	54,922,073	$	127,473,251	$	8,288,600
	Long-term Debt				14,402,577		28,706,819		20,685,010		27,118,627		61,954,482		22,093,576		35,065,618		54,607,041		195,021,558		12,499,991
	Other Liabilities				2,430,379		16,601,993		4,379,847		9,680,307		18,569,765		4,531,112		7,919,132		43,805,636		55,956,909		4,583,433
		Total Equity and Liabilities		$	28,533,318	$	105,562,547	$	41,618,764	$	54,631,991	$	119,651,136	$	49,691,086	$	60,421,117	$	153,334,750	$	378,451,718	$	25,372,024

Footnotes:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

(2)

Including construction work in progress.

Table 6 (continued)

				Excelsior		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2008
ASSETS
	Total Utility Plant(2)			$	64,063,411	$	74,974,010	$	372,089,733	$	125,051,609	$	141,491,403	$	64,728,759	$	733,883,156	$	125,308,897	$	46,959,322
	Depreciation			$	14,199,023	$	14,843,265	$	61,436,860	$	36,160,650	$	34,378,637	$	17,126,378	$	171,230,146	$	26,655,182	$	11,023,442
		Net Plant			49,864,388		60,130,745		310,652,873		88,890,959		107,112,766		47,602,381		562,653,010		98,653,715		35,935,880
	Other Assets				17,407,023		16,253,832		75,564,651		18,068,766		26,312,088		9,353,569		191,016,588		35,256,471		7,514,047
			Total Assets	$	67,271,411	$	76,384,577	$	386,217,524	$	106,959,725	$	133,424,854	$	56,955,950	$	753,669,598	$	133,910,186	$	43,449,927
EQUITY & LIABILITIES
	Equity			$	37,271,800	$	36,701,668	$	143,581,680	$	35,222,703	$	55,220,972	$	18,209,425	$	260,205,011	$	52,957,044	$	13,484,517
	Long-term Debt				23,344,081		24,546,047		198,955,162		56,806,225		59,862,111		35,284,374		371,345,021		61,540,892		25,184,369
	Other Liabilities				6,655,530		15,136,862		43,680,682		14,930,797		18,341,771		3,462,151		122,119,566		19,412,250		4,781,041
		Total Equity and Liabilities		$	67,271,411	$	76,384,577	$	386,217,524	$	106,959,725	$	133,424,854	$	56,955,950	$	753,669,598	$	133,910,186	$	43,449,927
2007
ASSETS
	Total Utility Plant(2)			$	61,423,133	$	70,090,055	$	351,215,886	$	119,456,685	$	133,707,622	$	61,677,486	$	694,908,275	$	118,232,343	$	45,150,518
	Depreciation				13,547,723		13,494,511		58,860,638		32,531,960		32,505,391		16,263,931		155,502,853		24,144,090		10,671,327
		Net Plant			47,875,410		56,595,544		292,355,248		86,924,725		101,202,231		45,413,555		539,405,422		94,088,253		34,479,191
	Other Assets				19,347,536		14,741,142		83,069,787		17,797,730		26,297,870		9,474,914		193,967,686		31,245,995		6,319,389
			Total Assets	$	67,222,946	$	71,336,686	$	375,425,035	$	104,722,455	$	127,500,101	$	54,888,469	$	733,373,108	$	125,334,248	$	40,798,580
EQUITY & LIABILITIES
	Equity			$	35,792,073	$	34,572,171	$	139,082,062	$	34,427,590	$	51,142,114	$	17,498,207	$	247,974,272	$	50,154,536	$	12,916,298
	Long-term Debt				23,788,746		25,162,241		189,504,327		58,070,782		59,928,598		29,086,570		358,930,458		56,873,250		22,943,277
	Other Liabilities				7,642,127		11,602,274		46,838,646		12,224,083		16,429,389		8,303,692		126,468,378		18,306,462		4,939,005
		Total Equity and Liabilities		$	67,222,946	$	71,336,686	$	375,425,035	$	104,722,455	$	127,500,101	$	54,888,469	$	733,373,108	$	125,334,248	$	40,798,580
2006
ASSETS
	Total Utility Plant(2)			$	59,042,364	$	66,289,506	$	315,548,377	$	115,174,455	$	124,723,672	$	56,215,768	$	648,333,788	$	110,314,624	$	42,656,195
	Depreciation				12,602,886		12,621,455		53,818,667		29,650,777		30,844,387		15,617,614		140,094,597		21,755,628		10,151,837
		Net Plant			46,439,478		53,668,051		261,729,710		85,523,678		93,879,285		40,598,154		508,239,191		88,558,996		32,504,358
	Other Assets				21,138,639		14,751,160		75,735,186		16,191,762		20,622,726		9,353,436		206,738,335		32,333,219		7,265,908
			Total Assets	$	67,578,117	$	68,419,211	$	337,464,896	$	101,715,440	$	114,502,011	$	49,951,590	$	714,977,526	$	120,892,215	$	39,770,266
EQUITY & LIABILITIES
	Equity			$	34,054,440	$	33,481,319	$	127,999,885	$	33,414,937	$	48,027,176	$	16,963,348	$	232,028,386	$	47,618,311	$	12,849,893
	Long-term Debt				24,622,407		23,179,603		162,199,878		55,162,088		51,292,611		28,656,567		357,277,815		56,773,060		21,681,047
	Other Liabilities				8,901,270		11,758,289		47,265,133		13,138,415		15,182,224		4,331,675		125,671,325		16,500,844		5,239,326
		Total Equity and Liabilities		$	67,578,117	$	68,419,211	$	337,464,896	$	101,715,440	$	114,502,011	$	49,951,590	$	714,977,526	$	120,892,215	$	39,770,266
				Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri-County		Upson		Walton		Washington		MEMBER TOTAL
2008
ASSETS
	Total Utility Plant(2)			$	238,977,522	$	59,527,615	$	89,381,778	$	48,712,574	$	89,405,173	$	23,562,155	$	337,377,996	$	67,909,418	$	5,890,982,599
	Depreciation			$	63,687,898	$	16,024,887	$	17,968,485	$	13,906,096	$	13,406,421	$	6,561,100	$	95,692,179	$	19,395,353		1,333,407,698
		Net Plant			175,289,624		43,502,728		71,413,293		34,806,478		75,998,752		17,001,055		241,685,817		48,514,065		4,557,574,901
	Other Assets				55,007,665		9,914,640		20,298,930		15,475,705		13,659,875		11,592,930		175,390,745		22,453,576		1,585,612,300
			Total Assets	$	230,297,289	$	53,417,368	$	91,712,223	$	50,282,183	$	89,658,627	$	28,593,985	$	417,076,562	$	70,967,641	$	6,143,187,201
EQUITY & LIABILITIES
	Equity			$	88,210,742	$	20,401,172	$	39,593,272	$	19,020,617	$	27,329,787	$	13,723,135	$	159,099,493	$	33,011,879	$	2,233,685,656
	Long-term Debt				91,080,692		24,681,610		45,625,745		25,806,634		54,577,419		11,381,702		186,987,899		32,654,884		2,909,760,272
	Other Liabilities				51,005,855		8,334,586		6,493,206		5,454,932		7,751,421		3,489,148		70,989,170		5,300,878		999,741,273
		Total Equity and Liabilities		$	230,297,289	$	53,417,368	$	91,712,223	$	50,282,183	$	89,658,627	$	28,593,985	$	417,076,562	$	70,967,641	$	6,143,187,201
2007
ASSETS
	Total Utility Plant(2)			$	229,068,284	$	55,412,509	$	83,112,588	$	46,456,805	$	84,957,989	$	22,789,466	$	318,078,172	$	64,212,260	$	5,578,595,890
	Depreciation				57,422,901		14,919,630		18,073,378		12,943,582		13,318,514		6,036,861		88,846,389		18,449,517		1,231,905,562
		Net Plant			171,645,383		40,492,879		65,039,210		33,513,223		71,639,475		16,752,605		229,231,783		45,762,743		4,346,690,328
	Other Assets				40,316,565		13,372,446		18,447,178		14,654,333		12,087,374		11,728,026		170,343,532		21,223,251		1,604,107,555
			Total Assets	$	211,961,948	$	53,865,325	$	83,486,388	$	48,167,556	$	83,726,849	$	28,480,631	$	399,575,315	$	66,985,994	$	5,950,797,883
EQUITY & LIABILITIES
	Equity			$	82,633,413	$	20,916,154	$	36,658,250	$	18,821,930	$	26,047,357	$	13,010,028	$	154,111,608	$	33,054,470	$	2,148,654,927
	Long-term Debt				84,594,274		25,924,000		40,069,534		25,746,593		47,208,849		11,665,827		184,312,663		28,852,148		2,884,866,682
	Other Liabilities				44,734,261		7,025,171		6,758,604		3,599,033		10,470,643		3,804,776		61,151,044		5,079,376		917,276,274
		Total Equity and Liabilities		$	211,961,948	$	53,865,325	$	83,486,388	$	48,167,556	$	83,726,849	$	28,480,631	$	399,575,315	$	66,985,994	$	5,950,797,883
2006
ASSETS
	Total Utility Plant(2)			$	208,851,716	$	51,047,947	$	77,040,045	$	44,230,092	$	77,629,642	$	21,805,999	$	297,497,813	$	61,507,530	$	5,178,659,849
	Depreciation				55,274,615		14,520,801		17,101,436		12,124,817		12,792,744		5,630,924		83,090,075		17,645,093		1,140,536,514
		Net Plant			153,577,101		36,527,146		59,938,609		32,105,275		64,836,898		16,175,075		214,407,738		43,862,437		4,038,123,335
	Other Assets				38,274,211		13,271,733		17,130,922		15,784,554		12,805,123		11,228,554		168,639,454		22,787,785		1,506,317,876
			Total Assets	$	191,851,312	$	49,798,879	$	77,069,531	$	47,889,829	$	77,642,021	$	27,403,629	$	383,047,192	$	66,650,222	$	5,544,441,211
EQUITY & LIABILITIES
	Equity			$	78,149,640	$	20,438,722	$	34,292,448	$	18,616,656	$	25,027,435	$	13,020,101	$	147,085,457	$	32,327,316	$	2,062,907,315
	Long-term Debt				75,510,883		22,806,198		36,256,628		25,078,600		45,716,642		10,464,287		176,120,957		29,468,711		2,582,679,712
	Other Liabilities				38,190,789		6,553,959		6,520,455		4,194,573		6,897,944		3,919,241		59,840,778		4,854,195		898,854,184
		Total Equity and Liabilities		$	191,851,312	$	49,798,879	$	77,069,531	$	47,889,829	$	77,642,021	$	27,403,629	$	383,047,192	$	66,650,222	$	5,544,441,211

Footnotes:

(1)

Cobb EMC owns the distribution system, and serves the load, of Pataula EMC. Therefore Pataula's information is reported with Cobb.

(2)

Including construction work in progress.

QuickLinks

EXHIBIT 99.1

MEMBERS' FINANCIAL AND STATISTICAL INFORMATION